{"text_format":"1","workbook":"xlsx","n_sheets":51,"sheets":["AUSTRALIA","AUSTRIA","BELGIUM","CANADA","CHILE","CZECH REPUBLIC","DENMARK","FINLAND","FRANCE","GERMANY","GREECE","HUNGARY","IRELAND","ISRAEL","ITALY","JAPAN","KOREA","LATVIA","LUXEMBOURG","MEXICO","NETHERLANDS","NEW ZEALAND","NORWAY","POLAND","PORTUGAL","SLOVAK REPUBLIC","SLOVENIA","SPAIN","SWEDEN","SWITZERLAND","TURKEY","UNITED KINGDOM","UNITED STATES","ALL","Resultat ajd","Feuil1","TCD 1","Trajectoire avec coupon","TCD avec coupon ","Current GDP","CPI","CPI Base 100","GDP Deflator","GDP Deflator %","Inflation GDP Deflator","CPI % trimestre","Différence CPI et Deflator","Trajectoire Remboursement","TCD Remboursement","Trajectoire Maastricht","TCD Maastricht"],"not_rendered":{"charts":3,"images":0,"macros":1,"external_links":0,"defined_names":15,"comments":2,"pivot_tables":4},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":2,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"AUSTRALIA","index":0,"n_rows":43,"n_cols":33,"rows_kept":43,"cut":false,"hidden":true,"merged":[[0,0,0,20],[2,0,2,20],[3,0,3,20],[4,0,4,27],[9,29,9,32]]}
["AUSTRALIA, COMMONWEALTH OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:36","AUSTRALIA, COMMONWEALTH OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:36","AUSTRALIA, COMMONWEALTH OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:36","AUSTRALIA, COMMONWEALTH OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:36","AUSTRALIA, COMMONWEALTH OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:36","AUSTRALIA, COMMONWEALTH OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:36","AUSTRALIA, COMMONWEALTH OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:36","AUSTRALIA, COMMONWEALTH OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:36","AUSTRALIA, COMMONWEALTH OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:36","AUSTRALIA, COMMONWEALTH OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:36","AUSTRALIA, COMMONWEALTH OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:36","AUSTRALIA, COMMONWEALTH OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:36","AUSTRALIA, COMMONWEALTH OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:36","AUSTRALIA, COMMONWEALTH OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:36","AUSTRALIA, COMMONWEALTH OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:36","AUSTRALIA, COMMONWEALTH OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:36","AUSTRALIA, COMMONWEALTH OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:36","AUSTRALIA, COMMONWEALTH OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:36","AUSTRALIA, COMMONWEALTH OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:36","AUSTRALIA, COMMONWEALTH OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:36","AUSTRALIA, COMMONWEALTH OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:36"]
[]
["Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure"]
["Currency: Australian Dollar","Currency: Australian Dollar","Currency: Australian Dollar","Currency: Australian Dollar","Currency: Australian Dollar","Currency: Australian Dollar","Currency: Australian Dollar","Currency: Australian Dollar","Currency: Australian Dollar","Currency: Australian Dollar","Currency: Australian Dollar","Currency: Australian Dollar","Currency: Australian Dollar","Currency: Australian Dollar","Currency: Australian Dollar","Currency: Australian Dollar","Currency: Australian Dollar","Currency: Australian Dollar","Currency: Australian Dollar","Currency: Australian Dollar","Currency: Australian Dollar"]
["Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds",null,"Issuer Description"]
["Bond Type","Issues","Outstanding","Issued",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description","AUSTRALIA, COMMONWEALTH OF (GOVERNMENT)"]
["Domestic",34,518002665000,535906456000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Parent","--"]
["Description","Asset Duplicated","Maturity Date","Amount Outstanding","Issued Amount","Coupon","Coupon Class","Market of Issue","Currency","ISIN","RIC","Cusip","Issue Date","Seniority Type","Instrument Type","Principal Index Link Flag","Modified Duration","Option Adjusted Duration","Option Adjusted Spread","Yield","Yield Type","Yield Event","Yield Date","Last Price","Capital Tier","Government Bond Type","Is Convertible","Offering Type","Program Type","Ultimate Parent","--"]
["AUTRN / AUGV         27-Apr-2018",null,"27-Apr-2018",2000000000,2000000000,"--","Discount/Zero Coupon","Australia","Australian Dollar","AU2CLT270480","AUT27048=",null,"08-Dec-2017","Unsecured","Discount Note","N",0.11899999999999999,0.11899999999999999,-7.2,1.706,"IS","MAT","27-Apr-2018",99.794799999999995,"N/A","AUSTRALIA, COMMONWEALTH OF - T-NOTE","N","Auction","--"]
["AUTRN / AUGV         22-Jun-2018",null,"22-Jun-2018",1000000000,1000000000,"--","Discount/Zero Coupon","Australia","Australian Dollar","AU2CLT220683","AUT22068=",null,"23-Feb-2018","Unsecured","Discount Note","N",0.27100000000000002,0.27100000000000002,10.8,1.8939999999999999,"IS","MAT","22-Jun-2018",99.483800000000002,"N/A","AUSTRALIA, COMMONWEALTH OF - T-NOTE","N","Auction","--","Debt Structure","Debt Structure","Debt Structure","Debt Structure"]
["AUT / AUGV   3.250 21-Oct-2018",null,"21-Oct-2018",12997000000,18100000000,3.25,"Fixed Coupon","Australia","Australian Dollar","AU3TB0000176","AUG03251018=",null,"06-Dec-2013","Unsecured","Bond","N",0.58699999999999997,0.59199999999999997,-7.7,1.774,"IS","MAT","22-Oct-2018",100.878,"N/A","AUSTRALIA, COMMONWEALTH OF - T-BOND","N","Auction","--","Name","#","Amount Issued","Amount Outstanding"]
["AUILB / AUGV   1.000 21-Nov-2018",null,"21-Nov-2018",2356640000,5088930000,1,"Fixed Coupon","Australia","Australian Dollar","AU000XCLWAJ6","AUCG1118I=",null,"02-May-2014","Unsecured","Bond","Y",0.68200000000000005,0.68600000000000005,-201,-0.158,"IS","MAT","21-Nov-2018",108.41800000000001,"N/A","AUSTRALIA, COMMONWEALTH OF - INFLATION PROTECTED BOND","N","Auction","--","Bonds",34,535906456000,518002665000]
["AUT / AUGV   5.250 15-Mar-2019",null,"15-Mar-2019",16757424000,22947500000,5.25,"Fixed Coupon","Australia","Australian Dollar","AU300TB01224","AUG05250319=",null,"19-Jan-2006","Unsecured","Bond","N",0.97799999999999998,0.97799999999999998,-1.3,1.881,"IS","MAT","15-Mar-2019",103.322,"N/A","AUSTRALIA, COMMONWEALTH OF - T-BOND","N","Auction","--","Bonds - To Be Issued",0,0,0]
["AUT / AUGV   2.750 21-Oct-2019",null,"21-Oct-2019",20707000000,24400000000,2.75,"Fixed Coupon","Australia","Australian Dollar","AU3TB0000184","AUG02751019=",null,"23-Jul-2014","Unsecured","Bond","N",1.5449999999999999,1.5469999999999999,-3,1.954,"IS","MAT","21-Oct-2019",101.248,"N/A","AUSTRALIA, COMMONWEALTH OF - T-BOND","N","Auction","--","Bonds (As Borrower)",0,0,0]
["AUT / AUGV   4.500 15-Apr-2020",null,"15-Apr-2020",27996725000,27997000000,4.5,"Fixed Coupon","Australia","Australian Dollar","AU3TB0000036","AUG04500420=",null,"04-May-2009","Unsecured","Bond","N",1.9590000000000001,1.962,-2,2.0339999999999998,"IS","MAT","15-Apr-2020",105.00700000000001,"N/A","AUSTRALIA, COMMONWEALTH OF - T-BOND","N","Auction","--","Bonds (As Borrower) - To Be Issued",0,0,0]
["AUILB / AUGV   4.000 20-Aug-2020",null,"20-Aug-2020",5114173000,5123200000,4,"Fixed Coupon","Australia","Australian Dollar","AU0000XCLWE2","AUCG0820I=",null,"14-Oct-1996","Unsecured","Bond","Y",2.3239999999999998,2.327,-175.4,0.35,"IS","MAT","20-Aug-2020",183.55,"N/A","AUSTRALIA, COMMONWEALTH OF - INFLATION PROTECTED BOND","N","Auction","--","Loans",0,0,"--"]
["AUT / AUGV   1.750 21-Nov-2020",null,"21-Nov-2020",26800000000,26800000000,1.75,"Fixed Coupon","Australia","Australian Dollar","AU000XCLWAN8","AUG01751120=",null,"15-Apr-2015","Unsecured","Bond","N",2.5910000000000002,2.601,-3.3,2.117,"IS","MAT","23-Nov-2020",99.046000000000006,"N/A","AUSTRALIA, COMMONWEALTH OF - T-BOND","N","Auction","--","Total",34,535906456000,518002665000]
["AUT / AUGV   5.750 15-May-2021",null,"15-May-2021",30198595000,30200000000,5.75,"Fixed Coupon","Australia","Australian Dollar","AU0000XCLWM5","AUG05750521=",null,"13-Sep-2007","Unsecured","Bond","N",2.8740000000000001,2.879,-2,2.1680000000000001,"IS","MAT","17-May-2021",110.907,"N/A","AUSTRALIA, COMMONWEALTH OF - T-BOND","N","Auction","--"]
["AUT / AUGV   2.000 21-Dec-2021",null,"21-Dec-2021",17400000000,17400000000,2,"Fixed Coupon","Australia","Australian Dollar","AU000XCLWAT5","AUG02001221=",null,"27-Jan-2017","Unsecured","Bond","N",3.589,3.5920000000000001,1.4,2.2610000000000001,"IS","MAT","21-Dec-2021",99.058999999999997,"N/A","AUSTRALIA, COMMONWEALTH OF - T-BOND","N","Syndicate","--"]
["AUILB / AUGV   1.250 21-Feb-2022",null,"21-Feb-2022",5840106000,5850000000,1.25,"Fixed Coupon","Australia","Australian Dollar","AU000XCLWAB3","AUCG0222I=",null,"28-Feb-2012","Unsecured","Bond","Y",3.8330000000000002,3.84,-176.8,0.496,"IS","MAT","21-Feb-2022",115.044,"N/A","AUSTRALIA, COMMONWEALTH OF - INFLATION PROTECTED BOND","N","Best Efforts","--"]
["AUT / AUGV   5.750 15-Jul-2022",null,"15-Jul-2022",24999820000,25000000000,5.75,"Fixed Coupon","Australia","Australian Dollar","AU3TB0000051","AUG05750722=",null,"12-Apr-2010","Unsecured","Bond","N",3.8540000000000001,3.8540000000000001,0,2.3119999999999998,"IS","MAT","15-Jul-2022",114.108,"N/A","AUSTRALIA, COMMONWEALTH OF - T-BOND","N","Auction","--"]
["AUT / AUGV   2.250 21-Nov-2022",null,"21-Nov-2022",8000000000,8000000000,2.25,"Fixed Coupon","Australia","Australian Dollar","AU000XCLWAW9","AUG02251122=",null,"13-Oct-2017","Unsecured","Bond","N",4.3869999999999996,4.3899999999999997,0.7,2.395,"IS","MAT","21-Nov-2022",99.361000000000004,"N/A","AUSTRALIA, COMMONWEALTH OF - T-BOND","N","Auction","--"]
["AUT / AUGV   5.500 21-Apr-2023",null,"21-Apr-2023",24099900000,24100000000,5.5,"Fixed Coupon","Australia","Australian Dollar","AU3TB0000101","AUG05500423=",null,"23-May-2011","Unsecured","Bond","N",4.423,4.4219999999999997,-0.7,2.4289999999999998,"IS","MAT","21-Apr-2023",114.65,"N/A","AUSTRALIA, COMMONWEALTH OF - T-BOND","N","Auction","--"]
["AUT / AUGV   2.750 21-Apr-2024",null,"21-Apr-2024",25500000000,25500000000,2.75,"Fixed Coupon","Australia","Australian Dollar","AU3TB0000143","AUG02750424=",null,"25-Jun-2012","Unsecured","Bond","N",5.5289999999999999,5.5309999999999997,-1,2.5529999999999999,"IS","MAT","22-Apr-2024",101.107,"N/A","AUSTRALIA, COMMONWEALTH OF - T-BOND","N","Auction","--"]
["AUT / AUGV   3.250 21-Apr-2025",null,"21-Apr-2025",27900000000,27900000000,3.25,"Fixed Coupon","Australia","Australian Dollar","AU3TB0000168","AUG03250425=",null,"29-May-2013","Unsecured","Bond","N",6.2530000000000001,6.2510000000000003,-0.5,2.6429999999999998,"IS","MAT","22-Apr-2025",103.904,"N/A","AUSTRALIA, COMMONWEALTH OF - T-BOND","N","Underwritten","--"]
["AUILB / AUGV   3.000 20-Sep-2025",null,"20-Sep-2025",7193073000,7199926000,3,"Fixed Coupon","Australia","Australian Dollar","AU0000XCLWP8","AUCG0925I=",null,"08-Oct-2009","Unsecured","Bond","Y",6.8010000000000002,6.8029999999999999,-193.4,0.747,"IS","MAT","22-Sep-2025",139.833,"N/A","AUSTRALIA, COMMONWEALTH OF - INFLATION PROTECTED BOND","N","Best Efforts","--"]
["AUT / AUGV   4.250 21-Apr-2026",null,"21-Apr-2026",32400000000,32400000000,4.25,"Fixed Coupon","Australia","Australian Dollar","AU000XCLWAI8","AUG04250426=",null,"19-Mar-2014","Unsecured","Bond","N",6.8120000000000003,6.8019999999999996,0.7,2.7109999999999999,"IS","MAT","21-Apr-2026",111.127,"N/A","AUSTRALIA, COMMONWEALTH OF - T-BOND","N","Underwritten","--"]
["AUT / AUGV   4.750 21-Apr-2027",null,"21-Apr-2027",29699566000,29699900000,4.75,"Fixed Coupon","Australia","Australian Dollar","AU3TB0000135","AUG04750427=",null,"27-Oct-2011","Unsecured","Bond","N",7.4039999999999999,7.3890000000000002,1,2.7650000000000001,"IS","MAT","21-Apr-2027",115.877,"N/A","AUSTRALIA, COMMONWEALTH OF - T-BOND","N","Underwritten","--"]
["AUT / AUGV   2.750 21-Nov-2027",null,"21-Nov-2027",27600000000,27600000000,2.75,"Fixed Coupon","Australia","Australian Dollar","AU000XCLWAQ1","AUG02751127=",null,"28-Jan-2016","Unsecured","Bond","N",8.3740000000000006,8.3659999999999997,-1.4,2.79,"IS","MAT","22-Nov-2027",99.66,"N/A","AUSTRALIA, COMMONWEALTH OF - T-BOND","N","Underwritten","--"]
["AUILB / AUGV   0.750 21-Nov-2027",null,"21-Nov-2027",3300000000,3450000000,0.75,"Fixed Coupon","Australia","Australian Dollar","AU000XCLWAV1","AUCG1127I=",null,"31-Aug-2017","Unsecured","Bond","Y",9.3040000000000003,9.3059999999999992,-199.8,0.83099999999999996,"IS","MAT","22-Nov-2027",100.122,"N/A","AUSTRALIA, COMMONWEALTH OF - INFLATION PROTECTED BOND","N","Underwritten","--"]
["AUT / AUGV   2.250 21-May-2028",null,"21-May-2028",24500000000,24500000000,2.25,"Fixed Coupon","Australia","Australian Dollar","AU000XCLWAR9","AUG02250528=",null,"19-May-2016","Unsecured","Bond","N",8.9320000000000004,8.9220000000000006,-2,2.81,"IS","MAT","22-May-2028",95.070999999999998,"N/A","AUSTRALIA, COMMONWEALTH OF - T-BOND","N","Underwritten","--"]
["AUT / AUGV   2.750 21-Nov-2028",null,"21-Nov-2028",22400000000,22400000000,2.75,"Fixed Coupon","Australia","Australian Dollar","AU000XCLWAU3","AUG02751128=",null,"02-Mar-2017","Unsecured","Bond","N",9.1140000000000008,9.1010000000000009,-1,2.83,"IS","MAT","21-Nov-2028",99.269000000000005,"N/A","AUSTRALIA, COMMONWEALTH OF - T-BOND","N","Syndicate","--"]
["AUT / AUGV   3.250 21-Apr-2029",null,"21-Apr-2029",20699923000,20700000000,3.25,"Fixed Coupon","Australia","Australian Dollar","AU3TB0000150","AUG03250429=",null,"17-Oct-2012","Unsecured","Bond","N",9.1989999999999998,9.1829999999999998,-0.9,2.8380000000000001,"IS","MAT","23-Apr-2029",103.893,"N/A","AUSTRALIA, COMMONWEALTH OF - T-BOND","N","Underwritten","--"]
["AUT / AUGV   2.750 21-Nov-2029",null,"21-Nov-2029",9600000000,9600000000,2.75,"Fixed Coupon","Australia","Australian Dollar","AU000XCLWAX7","AUG02751129=",null,"25-Jan-2018","Unsecured","Bond","N",9.83,9.8109999999999999,0.9,2.88,"IS","MAT","21-Nov-2029",98.710999999999999,"N/A","AUSTRALIA, COMMONWEALTH OF - T-BOND","N","Underwritten","--"]
["AUILB / AUGV   2.500 20-Sep-2030",null,"20-Sep-2030",4342720000,4350000000,2.5,"Fixed Coupon","Australia","Australian Dollar","AU0000XCLWV6","AUCG0930I=",null,"21-Sep-2010","Unsecured","Bond","Y",10.914,10.894,-201.1,0.90300000000000002,"IS","MAT","20-Sep-2030",139.30000000000001,"N/A","AUSTRALIA, COMMONWEALTH OF - INFLATION PROTECTED BOND","N","Best Efforts","--"]
["AUT / AUGV   4.500 21-Apr-2033",null,"21-Apr-2033",13900000000,13900000000,4.5,"Fixed Coupon","Australia","Australian Dollar","AU000XCLWAG2","AUG04500433=",null,"26-Nov-2013","Unsecured","Bond","N",11.135999999999999,11.071,1.6,3.028,"IS","MAT","21-Apr-2033",117.726,"N/A","AUSTRALIA, COMMONWEALTH OF - T-BOND","N","Underwritten","--"]
["AUT / AUGV   2.750 21-Jun-2035",null,"21-Jun-2035",6950000000,6950000000,2.75,"Fixed Coupon","Australia","Australian Dollar","AU000XCLWAM0","AUG02750635=",null,"31-Mar-2015","Unsecured","Bond","N",13.439,13.359,3.5,3.1619999999999999,"IS","MAT","21-Jun-2035",94.546999999999997,"N/A","AUSTRALIA, COMMONWEALTH OF - T-BOND","N","Underwritten","--"]
["AUILB / AUGV   2.000 21-Aug-2035",null,"21-Aug-2035",3800000000,3800000000,2,"Fixed Coupon","Australia","Australian Dollar","AU000XCLWAF4","AUCG0835I=",null,"03-Oct-2013","Unsecured","Bond","Y",14.888999999999999,14.83,-210.9,1.0509999999999999,"IS","MAT","21-Aug-2035",125.24299999999999,"N/A","AUSTRALIA, COMMONWEALTH OF - INFLATION PROTECTED BOND","N","Best Efforts","--"]
["AUT / AUGV   3.750 21-Apr-2037",null,"21-Apr-2037",11200000000,11200000000,3.75,"Fixed Coupon","Australia","Australian Dollar","AU3TB0000192","AUG03750437=",null,"21-Oct-2014","Unsecured","Bond","N",13.622999999999999,13.5,3.2,3.1960000000000002,"IS","MAT","21-Apr-2037",107.872,"N/A","AUSTRALIA, COMMONWEALTH OF - T-BOND","N","Underwritten","--"]
["AUT / AUGV   3.250 21-Jun-2039",null,"21-Jun-2039",6300000000,6300000000,3.25,"Fixed Coupon","Australia","Australian Dollar","AU000XCLWAP3","AUG03250639=",null,"21-Oct-2015","Unsecured","Bond","N",15.147,14.988,3.2,3.2629999999999999,"IS","MAT","21-Jun-2039",99.802999999999997,"N/A","AUSTRALIA, COMMONWEALTH OF - T-BOND","N","Syndicate","--"]
["AUILB / AUGV   1.250 21-Aug-2040",null,"21-Aug-2040",3250000000,3250000000,1.25,"Fixed Coupon","Australia","Australian Dollar","AU000XCLWAO6","AUCG0840I=",null,"20-Aug-2015","Unsecured","Bond","Y",19.526,19.437999999999999,-223.2,1.1000000000000001,"IS","MAT","21-Aug-2040",107.333,"N/A","AUSTRALIA, COMMONWEALTH OF - INFLATION PROTECTED BOND","N","Syndicate","--"]
["AUT / AUGV   3.000 21-Mar-2047",null,"21-Mar-2047",11200000000,11200000000,3,"Fixed Coupon","Australia","Australian Dollar","AU000XCLWAS7","AUG03000347=",null,"19-Oct-2016","Unsecured","Bond","N",18.838999999999999,18.48,1.6,3.41,"IS","MAT","21-Mar-2047",92.480999999999995,"N/A","AUSTRALIA, COMMONWEALTH OF - T-BOND","N","Syndicate","--"]
["Total",34,518002665000,535906456000]

{"sheet":"AUSTRIA","index":1,"n_rows":517,"n_cols":33,"rows_kept":517,"cut":false,"hidden":true,"merged":[[0,0,0,20],[2,0,2,20],[3,0,3,20],[4,0,4,27],[9,29,9,32]]}
["AUSTRIA, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:39","AUSTRIA, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:39","AUSTRIA, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:39","AUSTRIA, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:39","AUSTRIA, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:39","AUSTRIA, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:39","AUSTRIA, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:39","AUSTRIA, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:39","AUSTRIA, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:39","AUSTRIA, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:39","AUSTRIA, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:39","AUSTRIA, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:39","AUSTRIA, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:39","AUSTRIA, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:39","AUSTRIA, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:39","AUSTRIA, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:39","AUSTRIA, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:39","AUSTRIA, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:39","AUSTRIA, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:39","AUSTRIA, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:39","AUSTRIA, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:39"]
[]
["Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure"]
["Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro"]
["Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds",null,"Issuer Description"]
["Bond Type","Issues","Outstanding","Issued",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description","AUSTRIA, REPUBLIC OF (GOVERNMENT)"]
["Domestic",433,213218257002.31,213218257002.31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Parent","--"]
["Description","Asset Duplicated","Maturity Date","Amount Outstanding","Issued Amount","Coupon","Coupon Class","Market of Issue","Currency","ISIN","RIC","Cusip","Issue Date","Seniority Type","Instrument Type","Principal Index Link Flag","Modified Duration","Option Adjusted Duration","Option Adjusted Spread","Yield","Yield Type","Yield Event","Yield Date","Last Price","Capital Tier","Government Bond Type","Is Convertible","Offering Type","Program Type","Ultimate Parent","--"]
["ATINT / ATGV  IO Str 15-Mar-2018","STRIP","15-Mar-2018",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A049K8","AT0000A049K8=",null,"17-Jan-2007","Senior Unsecured","Strip - Interest only","N",3.0000000000000001E-3,3.0000000000000001E-3,27.6,-0.36499999999999999,"IS","MAT","15-Mar-2018",100.001,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATCP / ATGV         03-Apr-2018",null,"03-Apr-2018",500000000,500000000,"--","Discount/Zero Coupon","Austria","Euro","XS1747038336","AT174703833=",null,"03-Jan-2018","Senior Unsecured","Commercial Paper","N",5.2999999999999999E-2,5.5E-2,10.3,-0.63,"IS","MAT","03-Apr-2018",100.035,"N/A","AUSTRIA - COMMERCIAL PAPER","N","Underwritten","--","Debt Structure","Debt Structure","Debt Structure","Debt Structure"]
["ATINT / ATGV  IO Str 20-Apr-2018","STRIP","20-Apr-2018",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1VH00","AT0000A1VH00=",null,"20-Apr-2017","Senior Unsecured","Strip - Interest only","N",0.1,0.10199999999999999,26.8,-0.47299999999999998,"IS","MAT","20-Apr-2018",100.048,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--","Name","#","Amount Issued","Amount Outstanding"]
["ATINT / ATGV  IO Str 20-Apr-2018","STRIP","20-Apr-2018",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A0N9J1","AT0000A0N9J1=",null,"17-Jan-2011","Senior Unsecured","Strip - Interest only","N",0.1,0.10199999999999999,25.8,-0.48299999999999998,"IS","MAT","20-Apr-2018",100.04900000000001,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--","Bonds",499,225334099259,224633510811]
["ATINT / ATGV  IO Str 23-May-2018","STRIP","23-May-2018",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A106E9","AT0000A106E9=",null,"17-Apr-2013","Senior Unsecured","Strip - Interest only","N",0.192,0.192,26.1,-0.47899999999999998,"IS","MAT","23-May-2018",100.092,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--","Bonds - To Be Issued",0,0,0]
["ATINT / ATGV  IO Str 18-Jun-2018","STRIP","18-Jun-2018",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A0VRN3","AT0000A0VRN3=",null,"03-Jul-2012","Senior Unsecured","Strip - Interest only","N",0.26100000000000001,0.26300000000000001,25.3,-0.47799999999999998,"IS","MAT","18-Jun-2018",100.126,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--","Bonds (As Borrower)",1,20649596,25219143]
["ATINT / ATGV  IO Str 20-Jun-2018","STRIP","20-Jun-2018",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A0VRX2","AT0000A0VRX2=",null,"03-Jul-2012","Senior Unsecured","Strip - Interest only","N",0.26700000000000002,0.26900000000000002,24.9,-0.48,"IS","MAT","20-Jun-2018",100.129,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--","Bonds (As Borrower) - To Be Issued",0,0,0]
["ATINT / ATGV  IO Str 15-Jul-2018","STRIP","15-Jul-2018",0,0,"--","Stripped Coupon","Austria","Euro","AT0000386164","AT0000386164=",null,"18-Jan-2005","Senior Unsecured","Strip - Interest only","N",0.33700000000000002,0.34,22.7,-0.48,"IS","MAT","16-Jul-2018",100.16200000000001,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--","Loans",0,0,"--"]
["ATINT / ATGV  IO Str 15-Jul-2018","STRIP","15-Jul-2018",0,0,"--","Stripped Coupon","Austria","Euro","AT0000384086","AT0000384086=",null,"11-Jul-1997","Senior Unsecured","Strip - Interest only","N",0.33700000000000002,0.34,22.7,-0.48,"IS","MAT","16-Jul-2018",100.16200000000001,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--","Total",500,225354748854,224658729955]
["ATINT / ATGV  IO Str 15-Jul-2018","STRIP","15-Jul-2018",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1PE84","AT0000A1PE84=",null,"02-Nov-2016","Senior Unsecured","Strip - Interest only","N",0.33700000000000002,0.34,22.7,-0.48,"IS","MAT","16-Jul-2018",100.16200000000001,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 15-Sep-2018","STRIP","15-Sep-2018",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A002B6","AT0000A002B6=",null,"16-Jan-2006","Senior Unsecured","Strip - Interest only","N",0.504,0.51300000000000001,19.5,-0.48,"IS","MAT","17-Sep-2018",100.244,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2018","STRIP","20-Sep-2018",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XMB3","AT0000A1XMB3=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",0.51800000000000002,0.52100000000000002,19,-0.47899999999999998,"IS","MAT","20-Sep-2018",100.25,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 18-Oct-2018","STRIP","18-Oct-2018",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A19XH2","AT0000A19XH2=",null,"07-Oct-2014","Senior Unsecured","Strip - Interest only","N",0.59599999999999997,0.59799999999999998,18.2,-0.47899999999999998,"IS","MAT","18-Oct-2018",100.28700000000001,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["AUST / ATGV   1.150 19-Oct-2018",null,"19-Oct-2018",7080000000,7080000000,1.1499999999999999,"Fixed Coupon","Austria","Euro","AT0000A12B06","AT0000A12B06=",null,"27-Sep-2013","Senior Unsecured","Bundesanleihe","N",0.59899999999999998,0.60099999999999998,6.9,-0.59099999999999997,"IS","MAT","19-Oct-2018",101.05,"N/A","AUSTRIA - BUNDESANLEIHEN","N","Underwritten-Agent","Debt Issuance Program"]
["ATPRI / ATGV  PO Str 19-Oct-2018","STRIP","19-Oct-2018",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A12B89","AT0000A12B89=",null,"27-Sep-2013","Senior Unsecured","Strip - Principal only","N",0.59899999999999998,0.60099999999999998,7.1,-0.59,"IS","MAT","19-Oct-2018",100.355,"N/A","AUSTRIA - PRINCIPAL STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 19-Oct-2018","STRIP","19-Oct-2018",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A12BD2","AT0000A12BD2=",null,"27-Sep-2013","Senior Unsecured","Strip - Interest only","N",0.59899999999999998,0.60099999999999998,18,-0.48,"IS","MAT","19-Oct-2018",100.289,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Oct-2018","STRIP","20-Oct-2018",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A10626","AT0000A10626=",null,"17-Apr-2013","Senior Unsecured","Strip - Interest only","N",0.60199999999999998,0.60899999999999999,20.399999999999999,-0.46,"IS","MAT","22-Oct-2018",100.27800000000001,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 21-Oct-2018","STRIP","21-Oct-2018",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A18678","AT0000A18678=",null,"04-Jun-2014","Senior Unsecured","Strip - Interest only","N",0.60399999999999998,0.60899999999999999,20.2,-0.46,"IS","MAT","22-Oct-2018",100.279,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 02-Nov-2018","STRIP","02-Nov-2018",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1PEJ9","AT0000A1PEJ9=",null,"02-Nov-2016","Senior Unsecured","Strip - Interest only","N",0.63500000000000001,0.63900000000000001,19.8,-0.45900000000000002,"IS","MAT","02-Nov-2018",100.294,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 22-Nov-2018","STRIP","22-Nov-2018",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A0U414","AT0000A0U414=",null,"26-Jan-2012","Senior Unsecured","Strip - Interest only","N",0.69099999999999995,0.69399999999999995,19.2,-0.46,"IS","MAT","22-Nov-2018",100.32,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATCP / ATGV         09-Jan-2019",null,"09-Jan-2019",100000000,100000000,"--","Discount/Zero Coupon","Austria","Euro","XS1750032663","XS1750032663=TE",null,"10-Jan-2018","Senior Unsecured","Bill","N","--","--","--","--","--","--",null,"--","N/A","AUSTRIA - COMMERCIAL PAPER","N","Regulation S","--"]
["ATINT / ATGV  IO Str 26-Jan-2019","STRIP","26-Jan-2019",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A0U2H1","AT0000A0U2H1=",null,"26-Jan-2012","Senior Unsecured","Strip - Interest only","N",0.87,0.878,20.6,-0.46,"IS","MAT","28-Jan-2019",100.402,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Feb-2019","STRIP","20-Feb-2019",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1ZGG9","AT0000A1ZGG9=",null,"25-Jan-2018","Senior Unsecured","Strip - Interest only","N",0.93700000000000006,0.94099999999999995,20.8,-0.46,"IS","MAT","20-Feb-2019",100.434,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Feb-2019","STRIP","20-Feb-2019",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1K9J3","AT0000A1K9J3=",null,"23-Feb-2016","Senior Unsecured","Strip - Interest only","N",0.93700000000000006,0.94099999999999995,20.8,-0.46,"IS","MAT","20-Feb-2019",100.434,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["AUST / ATGV   4.350 15-Mar-2019",null,"15-Mar-2019",11317729000,11317729000,4.3499999999999996,"Fixed Coupon","Austria","Euro","AT0000A08968","AT0000A08968=","052591BJ2","15-Jan-2008","Senior Unsecured","Bundesanleihe","N",0.96599999999999997,0.96499999999999997,7.5,-0.59699999999999998,"IS","MAT","15-Mar-2019",104.99,"N/A","AUSTRIA - BUNDESANLEIHEN","N","Underwritten-Agent","Debt Issuance Program"]
["ATPRI / ATGV  PO Str 15-Mar-2019","STRIP","15-Mar-2019",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A08976","AT0000A08976=",null,"15-Jan-2008","Senior Unsecured","Strip - Principal only","N",1.006,1.0049999999999999,12.6,-0.54600000000000004,"IS","MAT","15-Mar-2019",100.55,"N/A","AUSTRIA - PRINCIPAL STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 15-Mar-2019","STRIP","15-Mar-2019",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A049L6","AT0000A049L6=",null,"17-Jan-2007","Senior Unsecured","Strip - Interest only","N",1.0049999999999999,1.004,21.2,-0.46,"IS","MAT","15-Mar-2019",100.46299999999999,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Apr-2019","STRIP","20-Apr-2019",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1VH18","AT0000A1VH18=",null,"20-Apr-2017","Senior Unsecured","Strip - Interest only","N",1.1020000000000001,1.111,23.5,-0.441,"IS","MAT","23-Apr-2019",100.488,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Apr-2019","STRIP","20-Apr-2019",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A0N9K9","AT0000A0N9K9=",null,"17-Jan-2011","Senior Unsecured","Strip - Interest only","N",1.1020000000000001,1.111,23.5,-0.441,"IS","MAT","23-Apr-2019",100.488,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 23-May-2019","STRIP","23-May-2019",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A106F6","AT0000A106F6=",null,"17-Apr-2013","Senior Unsecured","Strip - Interest only","N",1.194,1.194,24.8,-0.42599999999999999,"IS","MAT","23-May-2019",100.51,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["AUST / ATGV   1.950 18-Jun-2019",null,"18-Jun-2019",7278921000,7278921000,1.95,"Fixed Coupon","Austria","Euro","AT0000A0VRF9","AT0000A0VRF9=",null,"03-Jul-2012","Senior Unsecured","Bundesanleihe","N",1.246,1.2470000000000001,11.3,-0.55900000000000005,"IS","MAT","18-Jun-2019",103.19,"N/A","AUSTRIA - BUNDESANLEIHEN","N","Underwritten-Agent","Debt Issuance Program"]
["ATPRI / ATGV  PO Str 18-Jun-2019","STRIP","18-Jun-2019",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A0VRG7","AT0000A0VRG7=",null,"03-Jul-2012","Senior Unsecured","Strip - Principal only","N",1.264,1.2649999999999999,16.399999999999999,-0.50900000000000001,"IS","MAT","18-Jun-2019",100.646,"N/A","AUSTRIA - PRINCIPAL STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 18-Jun-2019","STRIP","18-Jun-2019",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A0VRP8","AT0000A0VRP8=",null,"03-Jul-2012","Senior Unsecured","Strip - Interest only","N",1.264,1.2649999999999999,25.9,-0.41399999999999998,"IS","MAT","18-Jun-2019",100.52500000000001,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Jun-2019","STRIP","20-Jun-2019",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A0VRY0","AT0000A0VRY0=",null,"03-Jul-2012","Senior Unsecured","Strip - Interest only","N",1.2689999999999999,1.27,28.9,-0.38300000000000001,"IS","MAT","20-Jun-2019",100.488,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 15-Jul-2019","STRIP","15-Jul-2019",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1PE92","AT0000A1PE92=",null,"02-Nov-2016","Senior Unsecured","Strip - Interest only","N",1.339,1.339,29.3,-0.371,"IS","MAT","15-Jul-2019",100.498,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 15-Jul-2019","STRIP","15-Jul-2019",0,0,"--","Stripped Coupon","Austria","Euro","AT0000386172","AT0000386172=",null,"18-Jan-2005","Senior Unsecured","Strip - Interest only","N",1.339,1.339,29.3,-0.371,"IS","MAT","15-Jul-2019",100.498,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 15-Jul-2019","STRIP","15-Jul-2019",0,0,"--","Stripped Coupon","Austria","Euro","AT0000384094","AT0000384094=",null,"11-Jul-1997","Senior Unsecured","Strip - Interest only","N",1.339,1.339,29.3,-0.371,"IS","MAT","15-Jul-2019",100.498,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 15-Sep-2019","STRIP","15-Sep-2019",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A002C4","AT0000A002C4=",null,"16-Jan-2006","Senior Unsecured","Strip - Interest only","N",1.5049999999999999,1.5109999999999999,30.4,-0.34200000000000003,"IS","MAT","16-Sep-2019",100.518,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2019","STRIP","20-Sep-2019",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XMC1","AT0000A1XMC1=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",1.5189999999999999,1.522,30.4,-0.34,"IS","MAT","20-Sep-2019",100.51900000000001,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATPRI / ATGV  PO Str 18-Oct-2019","STRIP","18-Oct-2019",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A19XD1","AT0000A19XD1=",null,"07-Oct-2014","Senior Unsecured","Strip - Principal only","N",1.5980000000000001,1.6,12.7,-0.501,"IS","MAT","18-Oct-2019",100.806,"N/A","AUSTRIA - PRINCIPAL STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 18-Oct-2019","STRIP","18-Oct-2019",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A19XJ8","AT0000A19XJ8=",null,"07-Oct-2014","Senior Unsecured","Strip - Interest only","N",1.597,1.599,27.3,-0.35599999999999998,"IS","MAT","18-Oct-2019",100.571,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["AUST / ATGV   0.250 18-Oct-2019",null,"18-Oct-2019",7159497000,7159497000,0.25,"Fixed Coupon","Austria","Euro","AT0000A19XC3","AT0000A19XC3=",null,"07-Oct-2014","Senior Unsecured","Bundesanleihe","N",1.5960000000000001,1.5980000000000001,7.6,-0.55200000000000005,"IS","MAT","18-Oct-2019",101.29,"N/A","AUSTRIA - BUNDESANLEIHEN","N","Underwritten-Agent","Debt Issuance Program"]
["ATINT / ATGV  IO Str 20-Oct-2019","STRIP","20-Oct-2019",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A10634","AT0000A10634=",null,"17-Apr-2013","Senior Unsecured","Strip - Interest only","N",1.603,1.607,27.3,-0.35499999999999998,"IS","MAT","21-Oct-2019",100.571,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 21-Oct-2019","STRIP","21-Oct-2019",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A18686","AT0000A18686=",null,"04-Jun-2014","Senior Unsecured","Strip - Interest only","N",1.6060000000000001,1.607,27.2,-0.35499999999999998,"IS","MAT","21-Oct-2019",100.572,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 02-Nov-2019","STRIP","02-Nov-2019",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1PEK7","AT0000A1PEK7=",null,"02-Nov-2016","Senior Unsecured","Strip - Interest only","N",1.6359999999999999,1.6459999999999999,27.3,-0.34799999999999998,"IS","MAT","04-Nov-2019",100.57299999999999,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 22-Nov-2019","STRIP","22-Nov-2019",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A0U422","AT0000A0U422=",null,"26-Jan-2012","Senior Unsecured","Strip - Interest only","N",1.6919999999999999,1.6950000000000001,27.3,-0.33900000000000002,"IS","MAT","22-Nov-2019",100.577,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 26-Jan-2020","STRIP","26-Jan-2020",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A0U2J7","AT0000A0U2J7=",null,"26-Jan-2012","Senior Unsecured","Strip - Interest only","N",1.87,1.8759999999999999,26.6,-0.308,"IS","MAT","27-Jan-2020",100.578,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Feb-2020","STRIP","20-Feb-2020",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1ZGH7","AT0000A1ZGH7=",null,"25-Jan-2018","Senior Unsecured","Strip - Interest only","N",1.9359999999999999,1.9410000000000001,26.4,-0.29599999999999999,"IS","MAT","20-Feb-2020",100.57599999999999,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Feb-2020","STRIP","20-Feb-2020",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1K9K1","AT0000A1K9K1=",null,"23-Feb-2016","Senior Unsecured","Strip - Interest only","N",1.9359999999999999,1.9410000000000001,26.4,-0.29599999999999999,"IS","MAT","20-Feb-2020",100.57599999999999,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 15-Mar-2020","STRIP","15-Mar-2020",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A049M4","AT0000A049M4=",null,"17-Jan-2007","Senior Unsecured","Strip - Interest only","N",2.0049999999999999,2.0089999999999999,29.3,-0.254,"IS","MAT","16-Mar-2020",100.511,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Apr-2020","STRIP","20-Apr-2020",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A0N9L7","AT0000A0N9L7=",null,"17-Jan-2011","Senior Unsecured","Strip - Interest only","N",2.1019999999999999,2.105,29.7,-0.23400000000000001,"IS","MAT","20-Apr-2020",100.49299999999999,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Apr-2020","STRIP","20-Apr-2020",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1VH26","AT0000A1VH26=",null,"20-Apr-2017","Senior Unsecured","Strip - Interest only","N",2.1019999999999999,2.105,29.7,-0.23400000000000001,"IS","MAT","20-Apr-2020",100.49299999999999,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 23-May-2020","STRIP","23-May-2020",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A106G4","AT0000A106G4=",null,"17-Apr-2013","Senior Unsecured","Strip - Interest only","N",2.194,2.2010000000000001,30.4,-0.21299999999999999,"IS","MAT","25-May-2020",100.468,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Jun-2020","STRIP","20-Jun-2020",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A0VRZ7","AT0000A0VRZ7=",null,"03-Jul-2012","Senior Unsecured","Strip - Interest only","N",2.2690000000000001,2.2770000000000001,30.7,-0.19700000000000001,"IS","MAT","22-Jun-2020",100.44799999999999,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATPRI / ATGV  PO Str 15-Jul-2020","STRIP","15-Jul-2020",0,0,"--","Stripped Coupon","Austria","Euro","AT0000386123","AT0000386123=",null,"18-Jan-2005","Senior Unsecured","Strip - Principal only","N",2.34,2.3420000000000001,15,-0.34300000000000003,"IS","MAT","15-Jul-2020",100.806,"N/A","AUSTRIA - PRINCIPAL STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 15-Jul-2020","STRIP","15-Jul-2020",0,0,"--","Stripped Coupon","Austria","Euro","AT0000386180","AT0000386180=",null,"18-Jan-2005","Senior Unsecured","Strip - Interest only","N",2.3380000000000001,2.34,31,-0.183,"IS","MAT","15-Jul-2020",100.43,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 15-Jul-2020","STRIP","15-Jul-2020",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1PEA8","AT0000A1PEA8=",null,"02-Nov-2016","Senior Unsecured","Strip - Interest only","N",2.3380000000000001,2.34,31,-0.183,"IS","MAT","15-Jul-2020",100.429,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 15-Jul-2020","STRIP","15-Jul-2020",0,0,"--","Stripped Coupon","Austria","Euro","AT0000384102","AT0000384102=",null,"11-Jul-1997","Senior Unsecured","Strip - Interest only","N",2.3380000000000001,2.34,31,-0.183,"IS","MAT","15-Jul-2020",100.43,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["AUST / ATGV   3.900 15-Jul-2020",null,"15-Jul-2020",14767220000,14767220000,3.9,"Fixed Coupon","Austria","Euro","AT0000386115","AT0000386115=",null,"18-Jan-2005","Senior Unsecured","Bundesanleihe","N",2.2360000000000002,2.238,10.5,-0.39300000000000002,"IS","MAT","15-Jul-2020",110.1,"N/A","AUSTRIA - BUNDESANLEIHEN","N","Underwritten-Agent","Debt Issuance Program"]
["ATINT / ATGV  IO Str 15-Sep-2020","STRIP","15-Sep-2020",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A002D2","AT0000A002D2=",null,"16-Jan-2006","Senior Unsecured","Strip - Interest only","N",2.5049999999999999,2.5099999999999998,31.7,-0.14899999999999999,"IS","MAT","15-Sep-2020",100.374,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2020","STRIP","20-Sep-2020",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XMD9","AT0000A1XMD9=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",2.5179999999999998,2.5259999999999998,31.8,-0.14499999999999999,"IS","MAT","21-Sep-2020",100.366,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Oct-2020","STRIP","20-Oct-2020",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A10642","AT0000A10642=",null,"17-Apr-2013","Senior Unsecured","Strip - Interest only","N",2.6019999999999999,2.605,32,-0.127,"IS","MAT","20-Oct-2020",100.33199999999999,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 21-Oct-2020","STRIP","21-Oct-2020",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A18694","AT0000A18694=",null,"04-Jun-2014","Senior Unsecured","Strip - Interest only","N",2.6040000000000001,2.6080000000000001,32,-0.127,"IS","MAT","21-Oct-2020",100.331,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 02-Nov-2020","STRIP","02-Nov-2020",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1PEL5","AT0000A1PEL5=",null,"02-Nov-2016","Senior Unsecured","Strip - Interest only","N",2.6349999999999998,2.641,32,-0.12,"IS","MAT","02-Nov-2020",100.318,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 22-Nov-2020","STRIP","22-Nov-2020",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A0U430","AT0000A0U430=",null,"26-Jan-2012","Senior Unsecured","Strip - Interest only","N",2.69,2.698,32.200000000000003,-0.108,"IS","MAT","23-Nov-2020",100.291,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 26-Jan-2021","STRIP","26-Jan-2021",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A0U2K5","AT0000A0U2K5=",null,"26-Jan-2012","Senior Unsecured","Strip - Interest only","N",2.8679999999999999,2.8730000000000002,33.1,-7.0000000000000007E-2,"IS","MAT","26-Jan-2021",100.202,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Feb-2021","STRIP","20-Feb-2021",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1ZGJ3","AT0000A1ZGJ3=",null,"25-Jan-2018","Senior Unsecured","Strip - Interest only","N",2.9340000000000002,2.9470000000000001,33.6,-5.5E-2,"IS","MAT","22-Feb-2021",100.161,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Feb-2021","STRIP","20-Feb-2021",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1K9L9","AT0000A1K9L9=",null,"23-Feb-2016","Senior Unsecured","Strip - Interest only","N",2.9340000000000002,2.9470000000000001,33.6,-5.5E-2,"IS","MAT","22-Feb-2021",100.161,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 15-Mar-2021","STRIP","15-Mar-2021",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A049N2","AT0000A049N2=",null,"17-Jan-2007","Senior Unsecured","Strip - Interest only","N",3.0030000000000001,3.004,33.9,-4.2999999999999997E-2,"IS","MAT","15-Mar-2021",100.128,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Apr-2021","STRIP","20-Apr-2021",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1VH34","AT0000A1VH34=",null,"20-Apr-2017","Senior Unsecured","Strip - Interest only","N",3.1,3.1030000000000002,33,-3.1E-2,"IS","MAT","20-Apr-2021",100.096,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Apr-2021","STRIP","20-Apr-2021",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A0N9M5","AT0000A0N9M5=",null,"17-Jan-2011","Senior Unsecured","Strip - Interest only","N",3.1,3.1030000000000002,33,-3.1E-2,"IS","MAT","20-Apr-2021",100.096,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 23-May-2021","STRIP","23-May-2021",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A106H2","AT0000A106H2=",null,"17-Apr-2013","Senior Unsecured","Strip - Interest only","N",3.1920000000000002,3.1949999999999998,32.299999999999997,-0.02,"IS","MAT","24-May-2021",100.063,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Jun-2021","STRIP","20-Jun-2021",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A0VS08","AT0000A0VS08=",null,"03-Jul-2012","Senior Unsecured","Strip - Interest only","N",3.2669999999999999,3.2719999999999998,31.8,-1.0999999999999999E-2,"IS","MAT","21-Jun-2021",100.036,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 15-Jul-2021","STRIP","15-Jul-2021",0,0,"--","Stripped Coupon","Austria","Euro","AT0000384110","AT0000384110=",null,"11-Jul-1997","Senior Unsecured","Strip - Interest only","N",3.3359999999999999,3.3380000000000001,31.5,-3.0000000000000001E-3,"IS","MAT","15-Jul-2021",100.01,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 15-Jul-2021","STRIP","15-Jul-2021",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1PEB6","AT0000A1PEB6=",null,"02-Nov-2016","Senior Unsecured","Strip - Interest only","N",3.3359999999999999,3.3380000000000001,31.5,-3.0000000000000001E-3,"IS","MAT","15-Jul-2021",100.01,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["AUST / ATGV   3.500 15-Sep-2021",null,"15-Sep-2021",15922082000,15922082000,3.5,"Fixed Coupon","Austria","Euro","AT0000A001X2","AT0000A001X2=",null,"16-Jan-2006","Senior Unsecured","Bundesanleihe","N",3.323,3.327,10.7,-0.193,"IS","MAT","15-Sep-2021",113.009,"N/A","AUSTRIA - BUNDESANLEIHEN","N","Underwritten-Agent","Debt Issuance Program"]
["ATPRI / ATGV  PO Str 15-Sep-2021","STRIP","15-Sep-2021",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A001Y0","AT0000A001Y0=",null,"16-Jan-2006","Senior Unsecured","Strip - Principal only","N",3.504,3.5089999999999999,19.600000000000001,-9.2999999999999999E-2,"IS","MAT","15-Sep-2021",100.328,"N/A","AUSTRIA - PRINCIPAL STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 15-Sep-2021","STRIP","15-Sep-2021",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A002E0","AT0000A002E0=",null,"16-Jan-2006","Senior Unsecured","Strip - Interest only","N",3.5019999999999998,3.5070000000000001,30.5,1.6E-2,"IS","MAT","15-Sep-2021",99.942999999999998,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2021","STRIP","20-Sep-2021",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XME7","AT0000A1XME7=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",3.516,3.5209999999999999,30.4,1.7999999999999999E-2,"IS","MAT","20-Sep-2021",99.936999999999998,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Oct-2021","STRIP","20-Oct-2021",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A10659","AT0000A10659=",null,"17-Apr-2013","Senior Unsecured","Strip - Interest only","N",3.5990000000000002,3.6030000000000002,29.6,2.8000000000000001E-2,"IS","MAT","20-Oct-2021",99.9,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 21-Oct-2021","STRIP","21-Oct-2021",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A186A9","AT0000A186A9=",null,"04-Jun-2014","Senior Unsecured","Strip - Interest only","N",3.6019999999999999,3.605,29.6,2.8000000000000001E-2,"IS","MAT","21-Oct-2021",99.897999999999996,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 02-Nov-2021","STRIP","02-Nov-2021",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1PEM3","AT0000A1PEM3=",null,"02-Nov-2016","Senior Unsecured","Strip - Interest only","N",3.633,3.6379999999999999,29.3,3.2000000000000001E-2,"IS","MAT","02-Nov-2021",99.884,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 22-Nov-2021","STRIP","22-Nov-2021",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A0U448","AT0000A0U448=",null,"26-Jan-2012","Senior Unsecured","Strip - Interest only","N",3.6880000000000002,3.6930000000000001,28.8,3.7999999999999999E-2,"IS","MAT","22-Nov-2021",99.858000000000004,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 26-Jan-2022","STRIP","26-Jan-2022",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A0U2L3","AT0000A0U2L3=",null,"26-Jan-2012","Senior Unsecured","Strip - Interest only","N",3.8650000000000002,3.87,30.5,0.09,"IS","MAT","26-Jan-2022",99.653999999999996,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Feb-2022","STRIP","20-Feb-2022",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1ZGK1","AT0000A1ZGK1=",null,"25-Jan-2018","Senior Unsecured","Strip - Interest only","N",3.9409999999999998,3.9510000000000001,-19.7,-0.4,"IS","MAT","21-Feb-2022",101.593,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Feb-2022","STRIP","20-Feb-2022",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1K9M7","AT0000A1K9M7=",null,"23-Feb-2016","Senior Unsecured","Strip - Interest only","N",3.931,3.9409999999999998,30.1,9.8000000000000004E-2,"IS","MAT","21-Feb-2022",99.614999999999995,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 15-Mar-2022","STRIP","15-Mar-2022",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A049P7","AT0000A049P7=",null,"17-Jan-2007","Senior Unsecured","Strip - Interest only","N",4.0010000000000003,4.0010000000000003,29.7,0.105,"IS","MAT","15-Mar-2022",99.58,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Apr-2022","STRIP","20-Apr-2022",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A0N9N3","AT0000A0N9N3=",null,"17-Jan-2011","Senior Unsecured","Strip - Interest only","N",4.0970000000000004,4.0990000000000002,30,0.13,"IS","MAT","20-Apr-2022",99.468000000000004,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["AUST / ATGV   3.650 20-Apr-2022",null,"20-Apr-2022",8535171000,8535171000,3.65,"Fixed Coupon","Austria","Euro","AT0000A0N9A0","AT0000A0N9A0=",null,"17-Jan-2011","Senior Unsecured","Bundesanleihe","N",3.7930000000000001,3.794,11.5,-7.0999999999999994E-2,"IS","MAT","20-Apr-2022",115.29,"N/A","AUSTRIA - BUNDESANLEIHEN","N","Underwritten-Agent","Debt Issuance Program"]
["ATPRI / ATGV  PO Str 20-Apr-2022","STRIP","20-Apr-2022",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A0N9B8","AT0000A0N9B8=",null,"17-Jan-2011","Senior Unsecured","Strip - Principal only","N",4.0990000000000002,4.101,19.899999999999999,2.9000000000000001E-2,"IS","MAT","20-Apr-2022",99.882000000000005,"N/A","AUSTRIA - PRINCIPAL STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Apr-2022","STRIP","20-Apr-2022",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1VH42","AT0000A1VH42=",null,"20-Apr-2017","Senior Unsecured","Strip - Interest only","N",4.0970000000000004,4.0990000000000002,30,0.13,"IS","MAT","20-Apr-2022",99.466999999999999,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 23-May-2022","STRIP","23-May-2022",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A106J8","AT0000A106J8=",null,"17-Apr-2013","Senior Unsecured","Strip - Interest only","N",4.1890000000000001,4.1890000000000001,28.4,0.13400000000000001,"IS","MAT","23-May-2022",99.441999999999993,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Jun-2022","STRIP","20-Jun-2022",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A0VS16","AT0000A0VS16=",null,"03-Jul-2012","Senior Unsecured","Strip - Interest only","N",4.2629999999999999,4.2649999999999997,28.7,0.153,"IS","MAT","20-Jun-2022",99.350999999999999,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 15-Jul-2022","STRIP","15-Jul-2022",0,0,"--","Stripped Coupon","Austria","Euro","AT0000384128","AT0000384128=",null,"11-Jul-1997","Senior Unsecured","Strip - Interest only","N",4.3330000000000002,4.3330000000000002,28.1,0.16,"IS","MAT","15-Jul-2022",99.307000000000002,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 15-Jul-2022","STRIP","15-Jul-2022",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1PEC4","AT0000A1PEC4=",null,"02-Nov-2016","Senior Unsecured","Strip - Interest only","N",4.3330000000000002,4.3330000000000002,28.1,0.16,"IS","MAT","15-Jul-2022",99.307000000000002,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["AUST / ATGV         20-Sep-2022",null,"20-Sep-2022",5537886000,5537886000,"--","Fixed Coupon","Austria","Euro","AT0000A1XM92","AT0000A1XM92=",null,"20-Sep-2017","Senior Unsecured","Bundesanleihe","N",4.5170000000000003,4.5199999999999996,8.3000000000000007,-2E-3,"IS","MAT","20-Sep-2022",100.01,"N/A","AUSTRIA - BUNDESANLEIHEN","N","Underwritten-Agent","Debt Issuance Program"]
["ATPRI / ATGV  PO Str 20-Sep-2022","STRIP","20-Sep-2022",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XMA5","AT0000A1XMA5=",null,"20-Sep-2017","Senior Unsecured","Strip - Principal only","N",4.5140000000000002,4.5179999999999998,18.3,9.8000000000000004E-2,"IS","MAT","20-Sep-2022",99.558999999999997,"N/A","AUSTRIA - PRINCIPAL STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2022","STRIP","20-Sep-2022",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XMF4","AT0000A1XMF4=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",4.5119999999999996,4.516,29.1,0.20499999999999999,"IS","MAT","20-Sep-2022",99.078000000000003,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Oct-2022","STRIP","20-Oct-2022",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A10667","AT0000A10667=",null,"17-Apr-2013","Senior Unsecured","Strip - Interest only","N",4.5949999999999998,4.5970000000000004,29.5,0.22700000000000001,"IS","MAT","20-Oct-2022",98.963999999999999,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 21-Oct-2022","STRIP","21-Oct-2022",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A186B7","AT0000A186B7=",null,"04-Jun-2014","Senior Unsecured","Strip - Interest only","N",4.5979999999999999,4.5999999999999996,29.6,0.22700000000000001,"IS","MAT","21-Oct-2022",98.96,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 02-Nov-2022","STRIP","02-Nov-2022",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1PEN1","AT0000A1PEN1=",null,"02-Nov-2016","Senior Unsecured","Strip - Interest only","N",4.6280000000000001,4.633,29.7,0.23499999999999999,"IS","MAT","02-Nov-2022",98.917000000000002,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATPRI / ATGV  PO Str 22-Nov-2022","STRIP","22-Nov-2022",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A0U3U2","AT0000A0U3U2=",null,"26-Jan-2012","Senior Unsecured","Strip - Principal only","N",4.6849999999999996,4.6890000000000001,20.5,0.153,"IS","MAT","22-Nov-2022",99.283000000000001,"N/A","AUSTRIA - PRINCIPAL STRIP","N",null,"--"]
["AUST / ATGV   3.400 22-Nov-2022",null,"22-Nov-2022",10546375000,10546375000,3.4,"Fixed Coupon","Austria","Euro","AT0000A0U3T4","AT0000A0U3T4=",null,"26-Jan-2012","Senior Unsecured","Bundesanleihe","N",4.3979999999999997,4.4000000000000004,7.5,3.0000000000000001E-3,"IS","MAT","22-Nov-2022",115.94,"N/A","AUSTRIA - BUNDESANLEIHEN","N","Underwritten-Agent","Debt Issuance Program"]
["ATINT / ATGV  IO Str 22-Nov-2022","STRIP","22-Nov-2022",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A0U455","AT0000A0U455=",null,"26-Jan-2012","Senior Unsecured","Strip - Interest only","N",4.6849999999999996,4.6890000000000001,20.5,0.153,"IS","MAT","22-Nov-2022",99.283000000000001,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 26-Jan-2023","STRIP","26-Jan-2023",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A0U2M1","AT0000A0U2M1=",null,"26-Jan-2012","Senior Unsecured","Strip - Interest only","N",4.8600000000000003,4.8639999999999999,31.3,0.29399999999999998,"IS","MAT","26-Jan-2023",98.578999999999994,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Feb-2023","STRIP","20-Feb-2023",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1ZGL9","AT0000A1ZGL9=",null,"25-Jan-2018","Senior Unsecured","Strip - Interest only","N",4.9260000000000002,4.9320000000000004,31.8,0.312,"IS","MAT","20-Feb-2023",98.474000000000004,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Feb-2023","STRIP","20-Feb-2023",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1K9N5","AT0000A1K9N5=",null,"23-Feb-2016","Senior Unsecured","Strip - Interest only","N",4.9260000000000002,4.9320000000000004,31.8,0.312,"IS","MAT","20-Feb-2023",98.474000000000004,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 15-Mar-2023","STRIP","15-Mar-2023",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A049Q5","AT0000A049Q5=",null,"17-Jan-2007","Senior Unsecured","Strip - Interest only","N",4.9950000000000001,4.9939999999999998,32.299999999999997,0.32700000000000001,"IS","MAT","15-Mar-2023",98.378,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Apr-2023","STRIP","20-Apr-2023",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1VGM6","AT0000A1VGM6=",null,"20-Apr-2017","Senior Unsecured","Strip - Interest only","N",5.0910000000000002,5.0919999999999996,32.6,0.34499999999999997,"IS","MAT","20-Apr-2023",98.257000000000005,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 23-May-2023","STRIP","23-May-2023",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A106K6","AT0000A106K6=",null,"17-Apr-2013","Senior Unsecured","Strip - Interest only","N",5.1820000000000004,5.1820000000000004,32.9,0.36199999999999999,"IS","MAT","23-May-2023",98.141999999999996,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Jun-2023","STRIP","20-Jun-2023",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A0VS24","AT0000A0VS24=",null,"03-Jul-2012","Senior Unsecured","Strip - Interest only","N",5.2569999999999997,5.258,33.200000000000003,0.375,"IS","MAT","20-Jun-2023",98.045000000000002,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 15-Jul-2023","STRIP","15-Jul-2023",0,0,"--","Stripped Coupon","Austria","Euro","AT0000384136","AT0000384136=",null,"11-Jul-1997","Senior Unsecured","Strip - Interest only","N",5.3259999999999996,5.3310000000000004,33.5,0.38900000000000001,"IS","MAT","17-Jul-2023",97.948999999999998,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 15-Jul-2023","STRIP","15-Jul-2023",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1PED2","AT0000A1PED2=",null,"02-Nov-2016","Senior Unsecured","Strip - Interest only","N",5.3259999999999996,5.3310000000000004,33.5,0.38900000000000001,"IS","MAT","17-Jul-2023",97.948999999999998,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["AUST / ATGV         15-Jul-2023",null,"15-Jul-2023",6206250000,6206250000,"--","Fixed Coupon","Austria","Euro","AT0000A1PE50","AT0000A1PE50=",null,"02-Nov-2016","Senior Unsecured","Bundesanleihe","N",5.3310000000000004,5.3369999999999997,12.5,0.17899999999999999,"IS","MAT","17-Jul-2023",99.05,"N/A","AUSTRIA - BUNDESANLEIHEN","N","Underwritten-Agent","Debt Issuance Program"]
["ATPRI / ATGV  PO Str 15-Jul-2023","STRIP","15-Jul-2023",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1PE68","AT0000A1PE68=",null,"02-Nov-2016","Senior Unsecured","Strip - Principal only","N",5.3289999999999997,5.3339999999999996,22.5,0.27900000000000003,"IS","MAT","17-Jul-2023",98.522999999999996,"N/A","AUSTRIA - PRINCIPAL STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2023","STRIP","20-Sep-2023",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XMN8","AT0000A1XMN8=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",5.5049999999999999,5.508,34.200000000000003,0.42,"IS","MAT","20-Sep-2023",97.712999999999994,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["AUST / ATGV   1.750 20-Oct-2023",null,"20-Oct-2023",11696592000,11696592000,1.75,"Fixed Coupon","Austria","Euro","AT0000A105W3","AT0000A105W3=",null,"17-Apr-2013","Senior Unsecured","Bundesanleihe","N",5.3559999999999999,5.3559999999999999,11.9,0.193,"IS","MAT","20-Oct-2023",108.67,"N/A","AUSTRIA - BUNDESANLEIHEN","N","Underwritten-Agent","Debt Issuance Program"]
["ATPRI / ATGV  PO Str 20-Oct-2023","STRIP","20-Oct-2023",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A105X1","AT0000A105X1=",null,"17-Apr-2013","Senior Unsecured","Strip - Principal only","N",5.5919999999999996,5.5940000000000003,20.399999999999999,0.29299999999999998,"IS","MAT","20-Oct-2023",98.376000000000005,"N/A","AUSTRIA - PRINCIPAL STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Oct-2023","STRIP","20-Oct-2023",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A10675","AT0000A10675=",null,"17-Apr-2013","Senior Unsecured","Strip - Interest only","N",5.5880000000000001,5.59,34.700000000000003,0.435,"IS","MAT","20-Oct-2023",97.596999999999994,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 21-Oct-2023","STRIP","21-Oct-2023",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A186C5","AT0000A186C5=",null,"04-Jun-2014","Senior Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 02-Nov-2023","STRIP","02-Nov-2023",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1PEP6","AT0000A1PEP6=",null,"02-Nov-2016","Senior Unsecured","Strip - Interest only","N",5.6210000000000004,5.625,34.799999999999997,0.441,"IS","MAT","02-Nov-2023",97.548000000000002,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 26-Jan-2024","STRIP","26-Jan-2024",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A0U2N9","AT0000A0U2N9=",null,"26-Jan-2012","Senior Unsecured","Strip - Interest only","N",5.8529999999999998,5.8559999999999999,36.200000000000003,0.48299999999999998,"IS","MAT","26-Jan-2024",97.209000000000003,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Feb-2024","STRIP","20-Feb-2024",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1ZGM7","AT0000A1ZGM7=",null,"25-Jan-2018","Senior Unsecured","Strip - Interest only","N",5.9189999999999996,5.9240000000000004,36.700000000000003,0.496,"IS","MAT","20-Feb-2024",97.105000000000004,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Feb-2024","STRIP","20-Feb-2024",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1K9P0","AT0000A1K9P0=",null,"23-Feb-2016","Senior Unsecured","Strip - Interest only","N",5.9189999999999996,5.9240000000000004,36.700000000000003,0.496,"IS","MAT","20-Feb-2024",97.105000000000004,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 15-Mar-2024","STRIP","15-Mar-2024",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A049R3","AT0000A049R3=",null,"17-Jan-2007","Senior Unsecured","Strip - Interest only","N",5.9880000000000004,5.9889999999999999,37,0.50700000000000001,"IS","MAT","15-Mar-2024",97.01,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Apr-2024","STRIP","20-Apr-2024",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1VGN4","AT0000A1VGN4=",null,"20-Apr-2017","Senior Unsecured","Strip - Interest only","N",6.0839999999999996,6.093,37,0.52200000000000002,"IS","MAT","22-Apr-2024",96.875,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 23-May-2024","STRIP","23-May-2024",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A106L4","AT0000A106L4=",null,"17-Apr-2013","Senior Unsecured","Strip - Interest only","N",6.1749999999999998,6.1769999999999996,37.1,0.53400000000000003,"IS","MAT","23-May-2024",96.757999999999996,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Jun-2024","STRIP","20-Jun-2024",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A0VS32","AT0000A0VS32=",null,"03-Jul-2012","Senior Unsecured","Strip - Interest only","N",6.25,6.2530000000000001,37.1,0.54400000000000004,"IS","MAT","20-Jun-2024",96.653999999999996,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 15-Jul-2024","STRIP","15-Jul-2024",0,0,"--","Stripped Coupon","Austria","Euro","AT0000384144","AT0000384144=",null,"11-Jul-1997","Senior Unsecured","Strip - Interest only","N",6.319,6.3209999999999997,37.299999999999997,0.55400000000000005,"IS","MAT","15-Jul-2024",96.558000000000007,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2024","STRIP","20-Sep-2024",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XMP3","AT0000A1XMP3=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",6.4980000000000002,6.5030000000000001,37.4,0.57899999999999996,"IS","MAT","20-Sep-2024",96.305000000000007,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Oct-2024","STRIP","20-Oct-2024",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1FAR1","AT0000A1FAR1=",null,"23-Jun-2015","Senior Unsecured","Strip - Interest only","N",6.5810000000000004,6.5869999999999997,37.4,0.59099999999999997,"IS","MAT","21-Oct-2024",96.182000000000002,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["AUST / ATGV   1.650 21-Oct-2024",null,"21-Oct-2024",10280350000,10280350000,1.65,"Fixed Coupon","Austria","Euro","AT0000A185T1","AT0000A185T1=",null,"04-Jun-2014","Senior Unsecured","Bundesanleihe","N",6.2759999999999998,6.2770000000000001,15.7,0.35599999999999998,"IS","MAT","21-Oct-2024",108.43,"N/A","AUSTRIA - BUNDESANLEIHEN","N","Underwritten-Agent","Debt Issuance Program"]
["ATPRI / ATGV  PO Str 21-Oct-2024","STRIP","21-Oct-2024",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A18629","AT0000A18629=",null,"04-Jun-2014","Senior Unsecured","Strip - Principal only","N",6.5830000000000002,6.5869999999999997,37.4,0.59099999999999997,"IS","MAT","21-Oct-2024",96.18,"N/A","AUSTRIA - PRINCIPAL STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 21-Oct-2024","STRIP","21-Oct-2024",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A186D3","AT0000A186D3=",null,"04-Jun-2014","Senior Unsecured","Strip - Interest only","N",6.5830000000000002,6.5869999999999997,37.4,0.59099999999999997,"IS","MAT","21-Oct-2024",96.18,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 02-Nov-2024","STRIP","02-Nov-2024",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1PEQ4","AT0000A1PEQ4=",null,"02-Nov-2016","Senior Unsecured","Strip - Interest only","N",6.6139999999999999,6.625,37.299999999999997,0.59599999999999997,"IS","MAT","04-Nov-2024",96.129000000000005,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 26-Jan-2025","STRIP","26-Jan-2025",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A0U2P4","AT0000A0U2P4=",null,"26-Jan-2012","Senior Unsecured","Strip - Interest only","N",6.8449999999999998,6.8540000000000001,37.5,0.629,"IS","MAT","27-Jan-2025",95.783000000000001,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Feb-2025","STRIP","20-Feb-2025",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1K9Q8","AT0000A1K9Q8=",null,"23-Feb-2016","Senior Unsecured","Strip - Interest only","N",6.9109999999999996,6.9189999999999996,37.6,0.63800000000000001,"IS","MAT","20-Feb-2025",95.680999999999997,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Feb-2025","STRIP","20-Feb-2025",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1ZGN5","AT0000A1ZGN5=",null,"25-Jan-2018","Senior Unsecured","Strip - Interest only","N",6.9109999999999996,6.9189999999999996,37.6,0.63800000000000001,"IS","MAT","20-Feb-2025",95.680999999999997,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 15-Mar-2025","STRIP","15-Mar-2025",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A049S1","AT0000A049S1=",null,"17-Jan-2007","Senior Unsecured","Strip - Interest only","N",6.98,6.9870000000000001,37.5,0.64700000000000002,"IS","MAT","17-Mar-2025",95.587000000000003,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Apr-2025","STRIP","20-Apr-2025",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1VGP9","AT0000A1VGP9=",null,"20-Apr-2017","Senior Unsecured","Strip - Interest only","N",7.077,7.085,35.9,0.64500000000000002,"IS","MAT","22-Apr-2025",95.537000000000006,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 23-May-2025","STRIP","23-May-2025",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A106M2","AT0000A106M2=",null,"17-Apr-2013","Senior Unsecured","Strip - Interest only","N",7.1689999999999996,7.17,34.700000000000003,0.64400000000000002,"IS","MAT","23-May-2025",95.491,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Jun-2025","STRIP","20-Jun-2025",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A0VS40","AT0000A0VS40=",null,"03-Jul-2012","Senior Unsecured","Strip - Interest only","N",7.2430000000000003,7.2460000000000004,33.5,0.64200000000000002,"IS","MAT","20-Jun-2025",95.453000000000003,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 15-Jul-2025","STRIP","15-Jul-2025",0,0,"--","Stripped Coupon","Austria","Euro","AT0000384151","AT0000384151=",null,"11-Jul-1997","Senior Unsecured","Strip - Interest only","N",7.3129999999999997,7.3150000000000004,32.5,0.64100000000000001,"IS","MAT","15-Jul-2025",95.418999999999997,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2025","STRIP","20-Sep-2025",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XMQ1","AT0000A1XMQ1=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",7.4909999999999997,7.5010000000000003,34.700000000000003,0.68799999999999994,"IS","MAT","22-Sep-2025",94.972999999999999,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["AUST / ATGV   1.200 20-Oct-2025",null,"20-Oct-2025",10421943000,10421943000,1.2,"Fixed Coupon","Austria","Euro","AT0000A1FAP5","AT0000A1FAP5=",null,"23-Jun-2015","Senior Unsecured","Bundesanleihe","N",7.2679999999999998,7.2670000000000003,16.5,0.499,"IS","MAT","20-Oct-2025",105.22,"N/A","AUSTRIA - BUNDESANLEIHEN","N","Underwritten-Agent","Debt Issuance Program"]
["ATPRI / ATGV  PO Str 20-Oct-2025","STRIP","20-Oct-2025",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1FAQ3","AT0000A1FAQ3=",null,"23-Jun-2015","Senior Unsecured","Strip - Principal only","N",7.577,7.5810000000000004,24.8,0.59899999999999998,"IS","MAT","20-Oct-2025",95.563999999999993,"N/A","AUSTRIA - PRINCIPAL STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Oct-2025","STRIP","20-Oct-2025",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1FAS9","AT0000A1FAS9=",null,"23-Jun-2015","Senior Unsecured","Strip - Interest only","N",7.5739999999999998,7.5780000000000003,33.6,0.68700000000000006,"IS","MAT","20-Oct-2025",94.929000000000002,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 02-Nov-2025","STRIP","02-Nov-2025",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1PER2","AT0000A1PER2=",null,"02-Nov-2016","Senior Unsecured","Strip - Interest only","N",7.6070000000000002,7.6159999999999997,33,0.68600000000000005,"IS","MAT","03-Nov-2025",94.91,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 26-Jan-2026","STRIP","26-Jan-2026",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A0U2Q2","AT0000A0U2Q2=",null,"26-Jan-2012","Senior Unsecured","Strip - Interest only","N",7.84,7.8449999999999998,29.7,0.68200000000000005,"IS","MAT","26-Jan-2026",94.787000000000006,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Feb-2026","STRIP","20-Feb-2026",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1ZGP0","AT0000A1ZGP0=",null,"25-Jan-2018","Senior Unsecured","Strip - Interest only","N",7.9059999999999997,7.9130000000000003,28.7,0.68100000000000005,"IS","MAT","20-Feb-2026",94.751000000000005,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Feb-2026","STRIP","20-Feb-2026",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1K9R6","AT0000A1K9R6=",null,"23-Feb-2016","Senior Unsecured","Strip - Interest only","N",7.9059999999999997,7.9130000000000003,28.7,0.68100000000000005,"IS","MAT","20-Feb-2026",94.751000000000005,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 15-Mar-2026","STRIP","15-Mar-2026",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A049T9","AT0000A049T9=",null,"17-Jan-2007","Senior Unsecured","Strip - Interest only","N",7.976,7.9790000000000001,27.9,0.68200000000000005,"IS","MAT","16-Mar-2026",94.707999999999998,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["AUST / ATGV   4.850 15-Mar-2026",null,"15-Mar-2026",8951371000,8951371000,4.8499999999999996,"Fixed Coupon","Austria","Euro","AT0000A0DXC2","AT0000A0DXC2=",null,"23-Jun-2009","Senior Unsecured","Bundesanleihe","N",6.7450000000000001,6.7320000000000002,13.9,0.47899999999999998,"IS","MAT","16-Mar-2026",134.24,"N/A","AUSTRIA - BUNDESANLEIHEN","N","Underwritten-Agent","Debt Issuance Program"]
["ATPRI / ATGV  PO Str 15-Mar-2026","STRIP","15-Mar-2026",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A0DXH1","AT0000A0DXH1=",null,"23-Jun-2009","Senior Unsecured","Strip - Principal only","N",7.976,7.9790000000000001,27.9,0.68100000000000005,"IS","MAT","16-Mar-2026",94.71,"N/A","AUSTRIA - PRINCIPAL STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Apr-2026","STRIP","20-Apr-2026",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1VGQ7","AT0000A1VGQ7=",null,"20-Apr-2017","Senior Unsecured","Strip - Interest only","N",8.0719999999999992,8.0730000000000004,29.2,0.70699999999999996,"IS","MAT","20-Apr-2026",94.453000000000003,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 23-May-2026","STRIP","23-May-2026",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A106N0","AT0000A106N0=",null,"17-Apr-2013","Senior Unsecured","Strip - Interest only","N",8.1620000000000008,8.1679999999999993,30.5,0.73199999999999998,"IS","MAT","25-May-2026",94.197000000000003,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Jun-2026","STRIP","20-Jun-2026",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A0VS57","AT0000A0VS57=",null,"03-Jul-2012","Senior Unsecured","Strip - Interest only","N",8.2360000000000007,8.2439999999999998,31.5,0.752,"IS","MAT","22-Jun-2026",93.991,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 15-Jul-2026","STRIP","15-Jul-2026",0,0,"--","Stripped Coupon","Austria","Euro","AT0000384169","AT0000384169=",null,"11-Jul-1997","Senior Unsecured","Strip - Interest only","N",8.3040000000000003,8.3059999999999992,32.5,0.76900000000000002,"IS","MAT","15-Jul-2026",93.811000000000007,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2026","STRIP","20-Sep-2026",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XMR9","AT0000A1XMR9=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",8.4819999999999993,8.4890000000000008,34.9,0.81599999999999995,"IS","MAT","21-Sep-2026",93.308000000000007,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["AUST / ATGV   0.750 20-Oct-2026",null,"20-Oct-2026",11572873000,11572873000,0.75,"Fixed Coupon","Austria","Euro","AT0000A1K9C8","AT0000A1K9C8=",null,"23-Feb-2016","Senior Unsecured","Bundesanleihe","N",8.3119999999999994,8.31,17.600000000000001,0.63900000000000001,"IS","MAT","20-Oct-2026",100.926,"N/A","AUSTRIA - BUNDESANLEIHEN","N","Underwritten-Agent","Debt Issuance Program"]
["ATPRI / ATGV  PO Str 20-Oct-2026","STRIP","20-Oct-2026",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1K9D6","AT0000A1K9D6=",null,"23-Feb-2016","Senior Unsecured","Strip - Principal only","N",8.5679999999999996,8.5709999999999997,26.3,0.73899999999999999,"IS","MAT","20-Oct-2026",93.861999999999995,"N/A","AUSTRIA - PRINCIPAL STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Oct-2026","STRIP","20-Oct-2026",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1K9E4","AT0000A1K9E4=",null,"23-Feb-2016","Senior Unsecured","Strip - Interest only","N",8.5640000000000001,8.5670000000000002,36.1,0.83799999999999997,"IS","MAT","20-Oct-2026",93.073999999999998,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 02-Nov-2026","STRIP","02-Nov-2026",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1PES0","AT0000A1PES0=",null,"02-Nov-2016","Senior Unsecured","Strip - Interest only","N",8.5969999999999995,8.6020000000000003,36.5,0.84699999999999998,"IS","MAT","02-Nov-2026",92.975999999999999,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 26-Jan-2027","STRIP","26-Jan-2027",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A0U2R0","AT0000A0U2R0=",null,"26-Jan-2012","Senior Unsecured","Strip - Interest only","N",8.827,8.8309999999999995,39.799999999999997,0.90800000000000003,"IS","MAT","26-Jan-2027",92.293999999999997,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Feb-2027","STRIP","20-Feb-2027",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1K9S4","AT0000A1K9S4=",null,"23-Feb-2016","Senior Unsecured","Strip - Interest only","N",8.8919999999999995,8.9039999999999999,40.799999999999997,0.92800000000000005,"IS","MAT","22-Feb-2027",92.076999999999998,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Feb-2027","STRIP","20-Feb-2027",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1ZGQ8","AT0000A1ZGQ8=",null,"25-Jan-2018","Senior Unsecured","Strip - Interest only","N",8.8919999999999995,8.9039999999999999,40.799999999999997,0.92800000000000005,"IS","MAT","22-Feb-2027",92.076999999999998,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 15-Mar-2027","STRIP","15-Mar-2027",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A049U7","AT0000A049U7=",null,"17-Jan-2007","Senior Unsecured","Strip - Interest only","N",8.9610000000000003,8.9610000000000003,41.7,0.94199999999999995,"IS","MAT","15-Mar-2027",91.903000000000006,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["AUST / ATGV   0.500 20-Apr-2027",null,"20-Apr-2027",8909028000,8909028000,0.5,"Fixed Coupon","Austria","Euro","AT0000A1VGK0","AT0000A1VGK0=",null,"20-Apr-2017","Senior Unsecured","Bundesanleihe","N",8.843,8.8409999999999993,20.9,0.73699999999999999,"IS","MAT","20-Apr-2027",97.92,"N/A","AUSTRIA - BUNDESANLEIHEN","N","Underwritten-Agent","Debt Issuance Program"]
["ATPRI / ATGV  PO Str 20-Apr-2027","STRIP","20-Apr-2027",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1VGL8","AT0000A1VGL8=",null,"20-Apr-2017","Senior Unsecured","Strip - Principal only","N",9.0619999999999994,9.0640000000000001,29.9,0.83699999999999997,"IS","MAT","20-Apr-2027",92.692999999999998,"N/A","AUSTRIA - PRINCIPAL STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Apr-2027","STRIP","20-Apr-2027",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1VGR5","AT0000A1VGR5=",null,"20-Apr-2017","Senior Unsecured","Strip - Interest only","N",9.0570000000000004,9.0579999999999998,41.5,0.95399999999999996,"IS","MAT","20-Apr-2027",91.72,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 23-May-2027","STRIP","23-May-2027",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A106P5","AT0000A106P5=",null,"17-Apr-2013","Senior Unsecured","Strip - Interest only","N",9.1489999999999991,9.1509999999999998,39.4,0.94499999999999995,"IS","MAT","24-May-2027",91.713999999999999,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Jun-2027","STRIP","20-Jun-2027",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A0VS65","AT0000A0VS65=",null,"03-Jul-2012","Senior Unsecured","Strip - Interest only","N",9.2230000000000008,9.2270000000000003,39.299999999999997,0.95399999999999996,"IS","MAT","21-Jun-2027",91.572000000000003,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 15-Jul-2027","STRIP","15-Jul-2027",0,0,"--","Stripped Coupon","Austria","Euro","AT0000384177","AT0000384177=",null,"11-Jul-1997","Senior Unsecured","Strip - Interest only","N",9.2919999999999998,9.2919999999999998,39.299999999999997,0.96199999999999997,"IS","MAT","15-Jul-2027",91.444999999999993,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["AUST / ATGV   6.250 15-Jul-2027",null,"15-Jul-2027",9199531002,9199531002,6.25,"Fixed Coupon","Austria","Euro","AT0000383864","AT0000383864=",null,"11-Jul-1997","Senior Unsecured","Bundesanleihe","N",7.5289999999999999,7.5,17.5,0.64600000000000002,"IS","MAT","15-Jul-2027",150.61699999999999,"N/A","AUSTRIA - BUNDESANLEIHEN","N","Auction","--"]
["ATPRI / ATGV  PO Str 15-Jul-2027","STRIP","15-Jul-2027",0,0,"--","Stripped Coupon","Austria","Euro","AT0000383872","AT0000383872=",null,"11-Jul-1997","Senior Unsecured","Strip - Principal only","N",9.3010000000000002,9.3019999999999996,17.7,0.746,"IS","MAT","15-Jul-2027",93.298000000000002,"N/A","AUSTRIA - PRINCIPAL STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2027","STRIP","20-Sep-2027",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XMS7","AT0000A1XMS7=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",9.4719999999999995,9.4749999999999996,36.1,0.95399999999999996,"IS","MAT","20-Sep-2027",91.361000000000004,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 02-Nov-2027","STRIP","02-Nov-2027",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1PET8","AT0000A1PET8=",null,"02-Nov-2016","Senior Unsecured","Strip - Interest only","N",9.5869999999999997,9.5920000000000005,36.1,0.96799999999999997,"IS","MAT","02-Nov-2027",91.135999999999996,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 26-Jan-2028","STRIP","26-Jan-2028",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A0U2S8","AT0000A0U2S8=",null,"26-Jan-2012","Senior Unsecured","Strip - Interest only","N",9.8179999999999996,9.8219999999999992,36.200000000000003,0.996,"IS","MAT","26-Jan-2028",90.683999999999997,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATPRI / ATGV  PO Str 20-Feb-2028","STRIP","20-Feb-2028",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1ZGF1","AT0000A1ZGF1=",null,"25-Jan-2018","Senior Unsecured","Strip - Principal only","N",9.8870000000000005,9.8960000000000008,29.9,0.94099999999999995,"IS","MAT","21-Feb-2028",91.114999999999995,"N/A","AUSTRIA - PRINCIPAL STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Feb-2028","STRIP","20-Feb-2028",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1ZGR6","AT0000A1ZGR6=",null,"25-Jan-2018","Senior Unsecured","Strip - Interest only","N",9.8840000000000003,9.8930000000000007,36.299999999999997,1.004,"IS","MAT","21-Feb-2028",90.546000000000006,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Feb-2028","STRIP","20-Feb-2028",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1K9T2","AT0000A1K9T2=",null,"23-Feb-2016","Senior Unsecured","Strip - Interest only","N",9.8840000000000003,9.8930000000000007,36.299999999999997,1.004,"IS","MAT","21-Feb-2028",90.546000000000006,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["AUST / ATGV   0.750 20-Feb-2028",null,"20-Feb-2028",5035000000,5035000000,0.75,"Fixed Coupon","Austria","Euro","AT0000A1ZGE4","AT0000A1ZGE4=",null,"25-Jan-2018","Senior Unsecured","Bundesanleihe","N",9.5579999999999998,9.5589999999999993,21.6,0.84,"IS","MAT","21-Feb-2028",99.14,"N/A","AUSTRIA - BUNDESANLEIHEN","N","Underwritten-Agent","Debt Issuance Program"]
["ATINT / ATGV  IO Str 15-Mar-2028","STRIP","15-Mar-2028",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A049V5","AT0000A049V5=",null,"17-Jan-2007","Senior Unsecured","Strip - Interest only","N",9.9529999999999994,9.9550000000000001,36.299999999999997,1.0109999999999999,"IS","MAT","15-Mar-2028",90.426000000000002,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 23-May-2028","STRIP","23-May-2028",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A106Q3","AT0000A106Q3=",null,"17-Apr-2013","Senior Unsecured","Strip - Interest only","N",10.14,10.141999999999999,35.6,1.024,"IS","MAT","23-May-2028",90.138999999999996,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Jun-2028","STRIP","20-Jun-2028",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A0VS73","AT0000A0VS73=",null,"03-Jul-2012","Senior Unsecured","Strip - Interest only","N",10.214,10.218999999999999,35.299999999999997,1.0289999999999999,"IS","MAT","20-Jun-2028",90.022999999999996,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2028","STRIP","20-Sep-2028",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XMT5","AT0000A1XMT5=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",10.462,10.468,34.4,1.0449999999999999,"IS","MAT","20-Sep-2028",89.638000000000005,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 02-Nov-2028","STRIP","02-Nov-2028",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1PEU6","AT0000A1PEU6=",null,"02-Nov-2016","Senior Unsecured","Strip - Interest only","N",10.577999999999999,10.585000000000001,34.1,1.0529999999999999,"IS","MAT","02-Nov-2028",89.453999999999994,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 26-Jan-2029","STRIP","26-Jan-2029",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A0U2T6","AT0000A0U2T6=",null,"26-Jan-2012","Senior Unsecured","Strip - Interest only","N",10.808999999999999,10.816000000000001,33.5,1.069,"IS","MAT","26-Jan-2029",89.087000000000003,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Feb-2029","STRIP","20-Feb-2029",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1K9U0","AT0000A1K9U0=",null,"23-Feb-2016","Senior Unsecured","Strip - Interest only","N",10.875,10.884,33.299999999999997,1.073,"IS","MAT","20-Feb-2029",88.977999999999994,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 15-Mar-2029","STRIP","15-Mar-2029",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A049W3","AT0000A049W3=",null,"17-Jan-2007","Senior Unsecured","Strip - Interest only","N",10.944000000000001,10.946,33.200000000000003,1.077,"IS","MAT","15-Mar-2029",88.878,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 23-May-2029","STRIP","23-May-2029",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A106R1","AT0000A106R1=",null,"17-Apr-2013","Senior Unsecured","Strip - Interest only","N",11.131,11.132999999999999,32.9,1.0900000000000001,"IS","MAT","23-May-2029",88.573999999999998,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Jun-2029","STRIP","20-Jun-2029",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A0VS81","AT0000A0VS81=",null,"03-Jul-2012","Senior Unsecured","Strip - Interest only","N",11.205,11.209,32.799999999999997,1.095,"IS","MAT","20-Jun-2029",88.450999999999993,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2029","STRIP","20-Sep-2029",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XMU3","AT0000A1XMU3=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",11.452999999999999,11.459,32.5,1.111,"IS","MAT","20-Sep-2029",88.043999999999997,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 02-Nov-2029","STRIP","02-Nov-2029",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1PEV4","AT0000A1PEV4=",null,"02-Nov-2016","Senior Unsecured","Strip - Interest only","N",11.567,11.574,35.299999999999997,1.149,"IS","MAT","02-Nov-2029",87.546999999999997,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 26-Jan-2030","STRIP","26-Jan-2030",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A0U2U4","AT0000A0U2U4=",null,"26-Jan-2012","Senior Unsecured","Strip - Interest only","N",11.798,11.81,35.1,1.165,"IS","MAT","28-Jan-2030",87.152000000000001,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Feb-2030","STRIP","20-Feb-2030",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1K9V8","AT0000A1K9V8=",null,"23-Feb-2016","Senior Unsecured","Strip - Interest only","N",11.864000000000001,11.872999999999999,35.1,1.169,"IS","MAT","20-Feb-2030",87.04,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 15-Mar-2030","STRIP","15-Mar-2030",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A049X1","AT0000A049X1=",null,"17-Jan-2007","Senior Unsecured","Strip - Interest only","N",11.933,11.935,35.1,1.1739999999999999,"IS","MAT","15-Mar-2030",86.933000000000007,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 23-May-2030","STRIP","23-May-2030",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A106S9","AT0000A106S9=",null,"17-Apr-2013","Senior Unsecured","Strip - Interest only","N",12.12,12.122,35.1,1.1859999999999999,"IS","MAT","23-May-2030",86.608999999999995,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Jun-2030","STRIP","20-Jun-2030",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A0VS99","AT0000A0VS99=",null,"03-Jul-2012","Senior Unsecured","Strip - Interest only","N",12.194000000000001,12.198,35,1.1910000000000001,"IS","MAT","20-Jun-2030",86.477999999999994,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2030","STRIP","20-Sep-2030",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XMV1","AT0000A1XMV1=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",12.442,12.448,35,1.208,"IS","MAT","20-Sep-2030",86.046000000000006,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 02-Nov-2030","STRIP","02-Nov-2030",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1PEW2","AT0000A1PEW2=",null,"02-Nov-2016","Senior Unsecured","Strip - Interest only","N",12.557,12.57,35,1.216,"IS","MAT","04-Nov-2030",85.835999999999999,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 26-Jan-2031","STRIP","26-Jan-2031",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A0U2V2","AT0000A0U2V2=",null,"26-Jan-2012","Senior Unsecured","Strip - Interest only","N",12.788,12.797000000000001,35.1,1.2310000000000001,"IS","MAT","27-Jan-2031",85.427999999999997,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Feb-2031","STRIP","20-Feb-2031",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1K9W6","AT0000A1K9W6=",null,"23-Feb-2016","Senior Unsecured","Strip - Interest only","N",12.853999999999999,12.862,35.200000000000003,1.2350000000000001,"IS","MAT","20-Feb-2031",85.308999999999997,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 15-Mar-2031","STRIP","15-Mar-2031",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A049Y9","AT0000A049Y9=",null,"17-Jan-2007","Senior Unsecured","Strip - Interest only","N",12.923,12.93,35.1,1.24,"IS","MAT","17-Mar-2031",85.192999999999998,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 23-May-2031","STRIP","23-May-2031",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A106T7","AT0000A106T7=",null,"17-Apr-2013","Senior Unsecured","Strip - Interest only","N",13.11,13.112,35.299999999999997,1.252,"IS","MAT","23-May-2031",84.858999999999995,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Jun-2031","STRIP","20-Jun-2031",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A0VSA8","AT0000A0VSA8=",null,"03-Jul-2012","Senior Unsecured","Strip - Interest only","N",13.183999999999999,13.188000000000001,35.4,1.2569999999999999,"IS","MAT","20-Jun-2031",84.721999999999994,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2031","STRIP","20-Sep-2031",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XMW9","AT0000A1XMW9=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",13.430999999999999,13.442,35.5,1.274,"IS","MAT","22-Sep-2031",84.268000000000001,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 02-Nov-2031","STRIP","02-Nov-2031",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1PEX0","AT0000A1PEX0=",null,"02-Nov-2016","Senior Unsecured","Strip - Interest only","N",13.547000000000001,13.555999999999999,35.700000000000003,1.282,"IS","MAT","03-Nov-2031",84.055000000000007,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 26-Jan-2032","STRIP","26-Jan-2032",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A0U2W0","AT0000A0U2W0=",null,"26-Jan-2012","Senior Unsecured","Strip - Interest only","N",13.778,13.784000000000001,36,1.2969999999999999,"IS","MAT","26-Jan-2032",83.63,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Feb-2032","STRIP","20-Feb-2032",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1K9X4","AT0000A1K9X4=",null,"23-Feb-2016","Senior Unsecured","Strip - Interest only","N",13.843,13.852,36.1,1.302,"IS","MAT","20-Feb-2032",83.504000000000005,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 15-Mar-2032","STRIP","15-Mar-2032",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A049Z6","AT0000A049Z6=",null,"17-Jan-2007","Senior Unsecured","Strip - Interest only","N",13.912000000000001,13.917,36.200000000000003,1.306,"IS","MAT","15-Mar-2032",83.388000000000005,"N/A","AUSTRIA - INTEREST STRIP","N","Underwritten","--"]
["ATINT / ATGV  IO Str 23-May-2032","STRIP","23-May-2032",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A106U5","AT0000A106U5=",null,"17-Apr-2013","Senior Unsecured","Strip - Interest only","N",14.099,14.106,36.6,1.319,"IS","MAT","24-May-2032",83.034000000000006,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Jun-2032","STRIP","20-Jun-2032",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A0VSB6","AT0000A0VSB6=",null,"03-Jul-2012","Senior Unsecured","Strip - Interest only","N",14.173,14.182,36.700000000000003,1.3240000000000001,"IS","MAT","21-Jun-2032",82.891999999999996,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATBSS / ATGV         01-Jul-2032 FRN",null,"01-Jul-2032",500000000,500000000,"--","Floating Coupon","Austria","Euro","AT0000394424","--",null,"01-Jul-2002","Unsecured","Inhaberschuldverschreibung","N","--","--","--","--","--","--",null,"--","N/A","AUSTRIA - BUNDESSCHATZSCHEINE","N","Direct","--"]
["ATINT / ATGV  IO Str 20-Sep-2032","STRIP","20-Sep-2032",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XMX7","AT0000A1XMX7=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",14.42,14.429,37.299999999999997,1.34,"IS","MAT","20-Sep-2032",82.427000000000007,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 02-Nov-2032","STRIP","02-Nov-2032",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1PEY8","AT0000A1PEY8=",null,"02-Nov-2016","Senior Unsecured","Strip - Interest only","N",14.536,14.545,37.6,1.3480000000000001,"IS","MAT","02-Nov-2032",82.203999999999994,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 26-Jan-2033","STRIP","26-Jan-2033",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A0U2X8","AT0000A0U2X8=",null,"26-Jan-2012","Senior Unsecured","Strip - Interest only","N",14.765000000000001,14.773999999999999,40.200000000000003,1.383,"IS","MAT","26-Jan-2033",81.522000000000006,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Feb-2033","STRIP","20-Feb-2033",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1K9Y2","AT0000A1K9Y2=",null,"23-Feb-2016","Senior Unsecured","Strip - Interest only","N",14.831,14.843999999999999,40.4,1.3879999999999999,"IS","MAT","21-Feb-2033",81.388000000000005,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 15-Mar-2033","STRIP","15-Mar-2033",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A04A07","AT0000A04A07=",null,"17-Jan-2007","Senior Unsecured","Strip - Interest only","N",14.898999999999999,14.904,40.5,1.3919999999999999,"IS","MAT","15-Mar-2033",81.272000000000006,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 23-May-2033","STRIP","23-May-2033",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A106V3","AT0000A106V3=",null,"17-Apr-2013","Senior Unsecured","Strip - Interest only","N",15.087,15.092000000000001,40.1,1.393,"IS","MAT","23-May-2033",81.046000000000006,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Jun-2033","STRIP","20-Jun-2033",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A0VSC4","AT0000A0VSC4=",null,"03-Jul-2012","Senior Unsecured","Strip - Interest only","N",15.161,15.167999999999999,39.9,1.393,"IS","MAT","20-Jun-2033",80.954999999999998,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2033","STRIP","20-Sep-2033",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XMY5","AT0000A1XMY5=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",15.41,15.417999999999999,39.299999999999997,1.395,"IS","MAT","20-Sep-2033",80.656000000000006,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 02-Nov-2033","STRIP","02-Nov-2033",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1PEZ5","AT0000A1PEZ5=",null,"02-Nov-2016","Senior Unsecured","Strip - Interest only","N",15.525,15.535,39.1,1.395,"IS","MAT","02-Nov-2033",80.516000000000005,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 26-Jan-2034","STRIP","26-Jan-2034",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A0U2Y6","AT0000A0U2Y6=",null,"26-Jan-2012","Senior Unsecured","Strip - Interest only","N",15.757,15.766,38.6,1.397,"IS","MAT","26-Jan-2034",80.241,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Feb-2034","STRIP","20-Feb-2034",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1K9Z9","AT0000A1K9Z9=",null,"23-Feb-2016","Senior Unsecured","Strip - Interest only","N",15.823,15.834,38.4,1.397,"IS","MAT","20-Feb-2034",80.159000000000006,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 15-Mar-2034","STRIP","15-Mar-2034",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A04A15","AT0000A04A15=",null,"17-Jan-2007","Senior Unsecured","Strip - Interest only","N",15.891999999999999,15.897,38.299999999999997,1.397,"IS","MAT","15-Mar-2034",80.084999999999994,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 23-May-2034","STRIP","23-May-2034",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A106W1","AT0000A106W1=",null,"17-Apr-2013","Senior Unsecured","Strip - Interest only","N",16.079999999999998,16.084,38.1,1.399,"IS","MAT","23-May-2034",79.861000000000004,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATPRI / ATGV  PO Str 23-May-2034","STRIP","23-May-2034",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A10691","AT0000A10691=",null,"17-Apr-2013","Senior Unsecured","Strip - Principal only","N",16.079999999999998,16.084,38.1,1.399,"IS","MAT","23-May-2034",79.861000000000004,"N/A","AUSTRIA - PRINCIPAL STRIP","N",null,"--"]
["AUST / ATGV   2.400 23-May-2034",null,"23-May-2034",7312304000,7312304000,2.4,"Fixed Coupon","Austria","Euro","AT0000A10683","AT0000A10683=",null,"17-Apr-2013","Senior Unsecured","Bundesanleihe","N",13.548,13.472,23,1.175,"IS","MAT","23-May-2034",117.96,"N/A","AUSTRIA - BUNDESANLEIHEN","N","Underwritten-Agent","Debt Issuance Program"]
["ATINT / ATGV  IO Str 20-Jun-2034","STRIP","20-Jun-2034",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A0VSD2","AT0000A0VSD2=",null,"03-Jul-2012","Senior Unsecured","Strip - Interest only","N",16.154,16.161000000000001,38,1.399,"IS","MAT","20-Jun-2034",79.771000000000001,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2034","STRIP","20-Sep-2034",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XMZ2","AT0000A1XMZ2=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",16.402000000000001,16.411000000000001,37.700000000000003,1.4,"IS","MAT","20-Sep-2034",79.474000000000004,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 02-Nov-2034","STRIP","02-Nov-2034",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1PF00","AT0000A1PF00=",null,"02-Nov-2016","Senior Unsecured","Strip - Interest only","N",16.518000000000001,16.527999999999999,37.6,1.401,"IS","MAT","02-Nov-2034",79.334999999999994,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 26-Jan-2035","STRIP","26-Jan-2035",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A0U2Z3","AT0000A0U2Z3=",null,"26-Jan-2012","Senior Unsecured","Strip - Interest only","N",16.75,16.759,37.299999999999997,1.4019999999999999,"IS","MAT","26-Jan-2035",79.061999999999998,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Feb-2035","STRIP","20-Feb-2035",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1KA00","AT0000A1KA00=",null,"23-Feb-2016","Senior Unsecured","Strip - Interest only","N",16.815999999999999,16.827000000000002,37.299999999999997,1.403,"IS","MAT","20-Feb-2035",78.980999999999995,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 15-Mar-2035","STRIP","15-Mar-2035",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A04A23","AT0000A04A23=",null,"17-Jan-2007","Senior Unsecured","Strip - Interest only","N",16.885000000000002,16.888999999999999,37.200000000000003,1.403,"IS","MAT","15-Mar-2035",78.908000000000001,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Jun-2035","STRIP","20-Jun-2035",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A0VSE0","AT0000A0VSE0=",null,"03-Jul-2012","Senior Unsecured","Strip - Interest only","N",17.146999999999998,17.152999999999999,37,1.405,"IS","MAT","20-Jun-2035",78.594999999999999,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2035","STRIP","20-Sep-2035",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XN00","AT0000A1XN00=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",17.395,17.404,36.9,1.4059999999999999,"IS","MAT","20-Sep-2035",78.301000000000002,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 02-Nov-2035","STRIP","02-Nov-2035",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1PF18","AT0000A1PF18=",null,"02-Nov-2016","Senior Unsecured","Strip - Interest only","N",17.509,17.518999999999998,38.799999999999997,1.427,"IS","MAT","02-Nov-2035",77.891999999999996,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 26-Jan-2036","STRIP","26-Jan-2036",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A0U307","AT0000A0U307=",null,"26-Jan-2012","Senior Unsecured","Strip - Interest only","N",17.739999999999998,17.756,38.6,1.4279999999999999,"IS","MAT","28-Jan-2036",77.617000000000004,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Feb-2036","STRIP","20-Feb-2036",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1KA18","AT0000A1KA18=",null,"23-Feb-2016","Senior Unsecured","Strip - Interest only","N",17.806999999999999,17.818000000000001,38.6,1.4279999999999999,"IS","MAT","20-Feb-2036",77.537000000000006,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 15-Mar-2036","STRIP","15-Mar-2036",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A04A31","AT0000A04A31=",null,"17-Jan-2007","Senior Unsecured","Strip - Interest only","N",17.876000000000001,17.888999999999999,38.5,1.429,"IS","MAT","17-Mar-2036",77.462999999999994,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Jun-2036","STRIP","20-Jun-2036",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A0VSF7","AT0000A0VSF7=",null,"03-Jul-2012","Senior Unsecured","Strip - Interest only","N",18.137,18.146999999999998,38.4,1.43,"IS","MAT","20-Jun-2036",77.150000000000006,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2036","STRIP","20-Sep-2036",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XN18","AT0000A1XN18=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",18.385999999999999,18.402999999999999,38.200000000000003,1.4319999999999999,"IS","MAT","22-Sep-2036",76.855000000000004,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 02-Nov-2036","STRIP","02-Nov-2036",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1PF26","AT0000A1PF26=",null,"02-Nov-2016","Senior Unsecured","Strip - Interest only","N",18.501000000000001,18.516999999999999,38.1,1.4319999999999999,"IS","MAT","03-Nov-2036",76.716999999999999,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 26-Jan-2037","STRIP","26-Jan-2037",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A0U315","AT0000A0U315=",null,"26-Jan-2012","Senior Unsecured","Strip - Interest only","N",18.733000000000001,18.745999999999999,38,1.4339999999999999,"IS","MAT","26-Jan-2037",76.444999999999993,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Feb-2037","STRIP","20-Feb-2037",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1KA26","AT0000A1KA26=",null,"23-Feb-2016","Senior Unsecured","Strip - Interest only","N",18.798999999999999,18.814,38,1.4339999999999999,"IS","MAT","20-Feb-2037",76.364999999999995,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 15-Mar-2037","STRIP","15-Mar-2037",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A04A49","AT0000A04A49=",null,"17-Jan-2007","Senior Unsecured","Strip - Interest only","N",18.867999999999999,18.879000000000001,37.9,1.4339999999999999,"IS","MAT","16-Mar-2037",76.292000000000002,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["AUST / ATGV   4.150 15-Mar-2037",null,"15-Mar-2037",12795652000,12795652000,4.1500000000000004,"Fixed Coupon","Austria","Euro","AT0000A04967","AT0000A04967=",null,"17-Jan-2007","Senior Unsecured","Bundesanleihe","N",14.146000000000001,14.016,24.3,1.196,"IS","MAT","16-Mar-2037",149.93799999999999,"N/A","AUSTRIA - BUNDESANLEIHEN","N","Underwritten-Agent","Debt Issuance Program"]
["ATPRI / ATGV  PO Str 15-Mar-2037","STRIP","15-Mar-2037",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A04975","AT0000A04975=",null,"17-Jan-2007","Senior Unsecured","Strip - Principal only","N",18.867999999999999,18.879000000000001,37.9,1.4339999999999999,"IS","MAT","16-Mar-2037",76.292000000000002,"N/A","AUSTRIA - PRINCIPAL STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Jun-2037","STRIP","20-Jun-2037",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A0VSG5","AT0000A0VSG5=",null,"03-Jul-2012","Senior Unsecured","Strip - Interest only","N",19.13,19.145,37.6,1.4359999999999999,"IS","MAT","22-Jun-2037",75.980999999999995,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2037","STRIP","20-Sep-2037",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XN26","AT0000A1XN26=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",19.378,19.393000000000001,37.299999999999997,1.4370000000000001,"IS","MAT","21-Sep-2037",75.688999999999993,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 02-Nov-2037","STRIP","02-Nov-2037",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1PF34","AT0000A1PF34=",null,"02-Nov-2016","Senior Unsecured","Strip - Interest only","N",19.494,19.507000000000001,37.200000000000003,1.4379999999999999,"IS","MAT","02-Nov-2037",75.552000000000007,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 26-Jan-2038","STRIP","26-Jan-2038",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A0U323","AT0000A0U323=",null,"26-Jan-2012","Senior Unsecured","Strip - Interest only","N",19.725000000000001,19.738,37,1.4390000000000001,"IS","MAT","26-Jan-2038",75.281999999999996,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Feb-2038","STRIP","20-Feb-2038",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1KA34","AT0000A1KA34=",null,"23-Feb-2016","Senior Unsecured","Strip - Interest only","N",19.791,19.812000000000001,36.9,1.44,"IS","MAT","22-Feb-2038",75.201999999999998,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Jun-2038","STRIP","20-Jun-2038",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A0VSH3","AT0000A0VSH3=",null,"03-Jul-2012","Senior Unsecured","Strip - Interest only","N",20.120999999999999,20.135000000000002,37.1,1.4490000000000001,"IS","MAT","21-Jun-2038",74.706999999999994,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2038","STRIP","20-Sep-2038",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XN34","AT0000A1XN34=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",20.369,20.382000000000001,37.299999999999997,1.4570000000000001,"IS","MAT","20-Sep-2038",74.311999999999998,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 02-Nov-2038","STRIP","02-Nov-2038",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1PF42","AT0000A1PF42=",null,"02-Nov-2016","Senior Unsecured","Strip - Interest only","N",20.484000000000002,20.498000000000001,37.4,1.4610000000000001,"IS","MAT","02-Nov-2038",74.125,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 26-Jan-2039","STRIP","26-Jan-2039",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A0U331","AT0000A0U331=",null,"26-Jan-2012","Senior Unsecured","Strip - Interest only","N",20.715,20.728999999999999,37.700000000000003,1.4690000000000001,"IS","MAT","26-Jan-2039",73.754000000000005,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Feb-2039","STRIP","20-Feb-2039",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1KA42","AT0000A1KA42=",null,"23-Feb-2016","Senior Unsecured","Strip - Interest only","N",20.780999999999999,20.798999999999999,37.700000000000003,1.472,"IS","MAT","21-Feb-2039",73.643000000000001,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Jun-2039","STRIP","20-Jun-2039",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A0VSJ9","AT0000A0VSJ9=",null,"03-Jul-2012","Senior Unsecured","Strip - Interest only","N",21.111000000000001,21.122,37.9,1.4830000000000001,"IS","MAT","20-Jun-2039",73.12,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2039","STRIP","20-Sep-2039",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XN42","AT0000A1XN42=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",21.358000000000001,21.372,38,1.4910000000000001,"IS","MAT","20-Sep-2039",72.72,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 02-Nov-2039","STRIP","02-Nov-2039",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1PF59","AT0000A1PF59=",null,"02-Nov-2016","Senior Unsecured","Strip - Interest only","N",21.472999999999999,21.488,38,1.4950000000000001,"IS","MAT","02-Nov-2039",72.531000000000006,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 26-Jan-2040","STRIP","26-Jan-2040",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A0U349","AT0000A0U349=",null,"26-Jan-2012","Senior Unsecured","Strip - Interest only","N",21.704000000000001,21.719000000000001,38.200000000000003,1.5029999999999999,"IS","MAT","26-Jan-2040",72.156999999999996,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Feb-2040","STRIP","20-Feb-2040",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1KA59","AT0000A1KA59=",null,"23-Feb-2016","Senior Unsecured","Strip - Interest only","N",21.77,21.786999999999999,38.200000000000003,1.506,"IS","MAT","20-Feb-2040",72.046999999999997,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Jun-2040","STRIP","20-Jun-2040",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A0VSK7","AT0000A0VSK7=",null,"03-Jul-2012","Senior Unsecured","Strip - Interest only","N",22.1,22.114999999999998,38.200000000000003,1.5169999999999999,"IS","MAT","20-Jun-2040",71.518000000000001,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2040","STRIP","20-Sep-2040",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XN59","AT0000A1XN59=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",22.347000000000001,22.364000000000001,38.299999999999997,1.5249999999999999,"IS","MAT","20-Sep-2040",71.114999999999995,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 02-Nov-2040","STRIP","02-Nov-2040",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1PF67","AT0000A1PF67=",null,"02-Nov-2016","Senior Unsecured","Strip - Interest only","N",22.462,22.481000000000002,38.299999999999997,1.5289999999999999,"IS","MAT","02-Nov-2040",70.924000000000007,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 26-Jan-2041","STRIP","26-Jan-2041",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A0U356","AT0000A0U356=",null,"26-Jan-2012","Senior Unsecured","Strip - Interest only","N",22.693000000000001,22.716999999999999,38.4,1.5369999999999999,"IS","MAT","28-Jan-2041",70.543999999999997,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Feb-2041","STRIP","20-Feb-2041",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1KA67","AT0000A1KA67=",null,"23-Feb-2016","Senior Unsecured","Strip - Interest only","N",22.759,22.779,38.4,1.5389999999999999,"IS","MAT","20-Feb-2041",70.436000000000007,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Jun-2041","STRIP","20-Jun-2041",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A0VSL5","AT0000A0VSL5=",null,"03-Jul-2012","Senior Unsecured","Strip - Interest only","N",23.088000000000001,23.103999999999999,38.5,1.5509999999999999,"IS","MAT","20-Jun-2041",69.903999999999996,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2041","STRIP","20-Sep-2041",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XN67","AT0000A1XN67=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",23.335000000000001,23.353999999999999,38.5,1.5589999999999999,"IS","MAT","20-Sep-2041",69.498000000000005,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 02-Nov-2041","STRIP","02-Nov-2041",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1PF75","AT0000A1PF75=",null,"02-Nov-2016","Senior Unsecured","Strip - Interest only","N",23.451000000000001,23.475999999999999,38.5,1.5629999999999999,"IS","MAT","04-Nov-2041",69.304000000000002,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 26-Jan-2042","STRIP","26-Jan-2042",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A0U364","AT0000A0U364=",null,"26-Jan-2012","Senior Unsecured","Strip - Interest only","N",23.681000000000001,23.702999999999999,38.6,1.571,"IS","MAT","27-Jan-2042",68.926000000000002,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Feb-2042","STRIP","20-Feb-2042",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1KA75","AT0000A1KA75=",null,"23-Feb-2016","Senior Unsecured","Strip - Interest only","N",23.747,23.768000000000001,38.6,1.573,"IS","MAT","20-Feb-2042",68.816000000000003,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Jun-2042","STRIP","20-Jun-2042",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A0VSM3","AT0000A0VSM3=",null,"03-Jul-2012","Senior Unsecured","Strip - Interest only","N",24.077000000000002,24.094000000000001,38.700000000000003,1.585,"IS","MAT","20-Jun-2042",68.281000000000006,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2042","STRIP","20-Sep-2042",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XN75","AT0000A1XN75=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",24.324000000000002,24.349,38.700000000000003,1.593,"IS","MAT","22-Sep-2042",67.870999999999995,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 02-Nov-2042","STRIP","02-Nov-2042",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1PF83","AT0000A1PF83=",null,"02-Nov-2016","Senior Unsecured","Strip - Interest only","N",24.439,24.462,38.700000000000003,1.597,"IS","MAT","03-Nov-2042",67.680000000000007,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 26-Jan-2043","STRIP","26-Jan-2043",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A0U372","AT0000A0U372=",null,"26-Jan-2012","Senior Unsecured","Strip - Interest only","N",24.669,24.69,38.799999999999997,1.605,"IS","MAT","26-Jan-2043",67.301000000000002,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Feb-2043","STRIP","20-Feb-2043",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1KA83","AT0000A1KA83=",null,"23-Feb-2016","Senior Unsecured","Strip - Interest only","N",24.734999999999999,24.757999999999999,38.9,1.607,"IS","MAT","20-Feb-2043",67.188999999999993,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Jun-2043","STRIP","20-Jun-2043",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A0VSN1","AT0000A0VSN1=",null,"03-Jul-2012","Senior Unsecured","Strip - Interest only","N",25.065000000000001,25.088999999999999,38.799999999999997,1.617,"IS","MAT","22-Jun-2043",66.679000000000002,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2043","STRIP","20-Sep-2043",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XN83","AT0000A1XN83=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",25.312000000000001,25.335000000000001,38.799999999999997,1.6240000000000001,"IS","MAT","21-Sep-2043",66.298000000000002,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 02-Nov-2043","STRIP","02-Nov-2043",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1PF91","AT0000A1PF91=",null,"02-Nov-2016","Senior Unsecured","Strip - Interest only","N",25.427,25.449000000000002,38.799999999999997,1.627,"IS","MAT","02-Nov-2043",66.12,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 26-Jan-2044","STRIP","26-Jan-2044",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A0U380","AT0000A0U380=",null,"26-Jan-2012","Senior Unsecured","Strip - Interest only","N",25.658000000000001,25.68,38.799999999999997,1.633,"IS","MAT","26-Jan-2044",65.763999999999996,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Feb-2044","STRIP","20-Feb-2044",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1KA91","AT0000A1KA91=",null,"23-Feb-2016","Senior Unsecured","Strip - Interest only","N",25.724,25.753,38.700000000000003,1.635,"IS","MAT","22-Feb-2044",65.656999999999996,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["AUST / ATGV   3.150 20-Jun-2044",null,"20-Jun-2044",6799272000,6799272000,3.15,"Fixed Coupon","Austria","Euro","AT0000A0VRQ6","AT0000A0VRQ6=",null,"03-Jul-2012","Senior Unsecured","Bundesanleihe","N",19.14,18.888999999999999,24.3,1.385,"IS","MAT","20-Jun-2044",138.63,"N/A","AUSTRIA - BUNDESANLEIHEN","N","Underwritten-Agent","Debt Issuance Program"]
["ATPRI / ATGV  PO Str 20-Jun-2044","STRIP","20-Jun-2044",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A0VRR4","AT0000A0VRR4=",null,"03-Jul-2012","Senior Unsecured","Strip - Principal only","N",26.053000000000001,26.076000000000001,38.700000000000003,1.6439999999999999,"IS","MAT","20-Jun-2044",65.158000000000001,"N/A","AUSTRIA - PRINCIPAL STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Jun-2044","STRIP","20-Jun-2044",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A0VSP6","AT0000A0VSP6=",null,"03-Jul-2012","Senior Unsecured","Strip - Interest only","N",26.053000000000001,26.076000000000001,38.700000000000003,1.6439999999999999,"IS","MAT","20-Jun-2044",65.158000000000001,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2044","STRIP","20-Sep-2044",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XN91","AT0000A1XN91=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",26.3,26.324999999999999,38.700000000000003,1.651,"IS","MAT","20-Sep-2044",64.777000000000001,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 02-Nov-2044","STRIP","02-Nov-2044",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1PFA5","AT0000A1PFA5=",null,"02-Nov-2016","Senior Unsecured","Strip - Interest only","N",26.416,26.442,38.700000000000003,1.6539999999999999,"IS","MAT","02-Nov-2044",64.596999999999994,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 26-Jan-2045","STRIP","26-Jan-2045",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A0U398","AT0000A0U398=",null,"26-Jan-2012","Senior Unsecured","Strip - Interest only","N",26.646000000000001,26.672000000000001,38.700000000000003,1.66,"IS","MAT","26-Jan-2045",64.241,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Feb-2045","STRIP","20-Feb-2045",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1KAA7","AT0000A1KAA7=",null,"23-Feb-2016","Senior Unsecured","Strip - Interest only","N",26.712,26.74,38.700000000000003,1.6619999999999999,"IS","MAT","20-Feb-2045",64.137,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2045","STRIP","20-Sep-2045",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XNA3","AT0000A1XNA3=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",27.289000000000001,27.315000000000001,38.799999999999997,1.6779999999999999,"IS","MAT","20-Sep-2045",63.255000000000003,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 02-Nov-2045","STRIP","02-Nov-2045",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1PFB3","AT0000A1PFB3=",null,"02-Nov-2016","Senior Unsecured","Strip - Interest only","N",27.404,27.431999999999999,38.799999999999997,1.681,"IS","MAT","02-Nov-2045",63.075000000000003,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 26-Jan-2046","STRIP","26-Jan-2046",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A0U3A4","AT0000A0U3A4=",null,"26-Jan-2012","Senior Unsecured","Strip - Interest only","N",27.634,27.661999999999999,38.799999999999997,1.6879999999999999,"IS","MAT","26-Jan-2046",62.72,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Feb-2046","STRIP","20-Feb-2046",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1KAB5","AT0000A1KAB5=",null,"23-Feb-2016","Senior Unsecured","Strip - Interest only","N",27.7,27.73,38.799999999999997,1.69,"IS","MAT","20-Feb-2046",62.616,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2046","STRIP","20-Sep-2046",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XNB1","AT0000A1XNB1=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",28.277000000000001,28.305,38.9,1.7050000000000001,"IS","MAT","20-Sep-2046",61.735999999999997,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 02-Nov-2046","STRIP","02-Nov-2046",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1PFC1","AT0000A1PFC1=",null,"02-Nov-2016","Senior Unsecured","Strip - Interest only","N",28.391999999999999,28.420999999999999,38.9,1.7090000000000001,"IS","MAT","02-Nov-2046",61.555999999999997,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 26-Jan-2047","STRIP","26-Jan-2047",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A0U3B2","AT0000A0U3B2=",null,"26-Jan-2012","Senior Unsecured","Strip - Interest only","N",28.622,28.657,38.9,1.7150000000000001,"IS","MAT","28-Jan-2047",61.2,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATPRI / ATGV  PO Str 20-Feb-2047","STRIP","20-Feb-2047",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1K9G9","AT0000A1K9G9=",null,"23-Feb-2016","Senior Unsecured","Strip - Principal only","N",28.687999999999999,28.72,39,1.7170000000000001,"IS","MAT","20-Feb-2047",61.097999999999999,"N/A","AUSTRIA - PRINCIPAL STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Feb-2047","STRIP","20-Feb-2047",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1KAC3","AT0000A1KAC3=",null,"23-Feb-2016","Senior Unsecured","Strip - Interest only","N",28.687999999999999,28.72,39,1.7170000000000001,"IS","MAT","20-Feb-2047",61.097999999999999,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["AUST / ATGV   1.500 20-Feb-2047",null,"20-Feb-2047",5019544000,5019544000,1.5,"Fixed Coupon","Austria","Euro","AT0000A1K9F1","AT0000A1K9F1=",null,"23-Feb-2016","Senior Unsecured","Bundesanleihe","N",23.466000000000001,23.236999999999998,26.9,1.5209999999999999,"IS","MAT","20-Feb-2047",99.518000000000001,"N/A","AUSTRIA - BUNDESANLEIHEN","N","Underwritten-Agent","Debt Issuance Program"]
["ATINT / ATGV  IO Str 20-Sep-2047","STRIP","20-Sep-2047",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XNC9","AT0000A1XNC9=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",29.26,29.29,42.1,1.7629999999999999,"IS","MAT","20-Sep-2047",59.698999999999998,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 02-Nov-2047","STRIP","02-Nov-2047",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1PFD9","AT0000A1PFD9=",null,"02-Nov-2016","Senior Unsecured","Strip - Interest only","N",29.375,29.411999999999999,42.1,1.766,"IS","MAT","04-Nov-2047",59.517000000000003,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 26-Jan-2048","STRIP","26-Jan-2048",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A0U3C0","AT0000A0U3C0=",null,"26-Jan-2012","Senior Unsecured","Strip - Interest only","N",29.605,29.64,42.1,1.7729999999999999,"IS","MAT","27-Jan-2048",59.164999999999999,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2048","STRIP","20-Sep-2048",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XND7","AT0000A1XND7=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",30.248999999999999,30.286999999999999,41.2,1.7789999999999999,"IS","MAT","21-Sep-2048",58.384,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 02-Nov-2048","STRIP","02-Nov-2048",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1PFE7","AT0000A1PFE7=",null,"02-Nov-2016","Senior Unsecured","Strip - Interest only","N",30.364000000000001,30.401,41,1.7789999999999999,"IS","MAT","02-Nov-2048",58.252000000000002,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 26-Jan-2049","STRIP","26-Jan-2049",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A0U3D8","AT0000A0U3D8=",null,"26-Jan-2012","Senior Unsecured","Strip - Interest only","N",30.594999999999999,30.632000000000001,40.5,1.7809999999999999,"IS","MAT","26-Jan-2049",57.991,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2049","STRIP","20-Sep-2049",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XNE5","AT0000A1XNE5=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",31.239000000000001,31.277000000000001,39.299999999999997,1.784,"IS","MAT","20-Sep-2049",57.268999999999998,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 02-Nov-2049","STRIP","02-Nov-2049",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1PFF4","AT0000A1PFF4=",null,"02-Nov-2016","Senior Unsecured","Strip - Interest only","N",31.355,31.393999999999998,39.1,1.7849999999999999,"IS","MAT","02-Nov-2049",57.139000000000003,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 26-Jan-2050","STRIP","26-Jan-2050",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A0U3E6","AT0000A0U3E6=",null,"26-Jan-2012","Senior Unsecured","Strip - Interest only","N",31.585999999999999,31.625,38.700000000000003,1.786,"IS","MAT","26-Jan-2050",56.881999999999998,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2050","STRIP","20-Sep-2050",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XNF2","AT0000A1XNF2=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",32.229999999999997,32.270000000000003,37.5,1.7889999999999999,"IS","MAT","20-Sep-2050",56.17,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 02-Nov-2050","STRIP","02-Nov-2050",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1PFG2","AT0000A1PFG2=",null,"02-Nov-2016","Senior Unsecured","Strip - Interest only","N",32.344999999999999,32.387,37.299999999999997,1.79,"IS","MAT","02-Nov-2050",56.040999999999997,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 26-Jan-2051","STRIP","26-Jan-2051",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A0U3F3","AT0000A0U3F3=",null,"26-Jan-2012","Senior Unsecured","Strip - Interest only","N",32.576000000000001,32.618000000000002,36.9,1.7909999999999999,"IS","MAT","26-Jan-2051",55.786999999999999,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2051","STRIP","20-Sep-2051",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XNG0","AT0000A1XNG0=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",33.22,33.262999999999998,35.700000000000003,1.7949999999999999,"IS","MAT","20-Sep-2051",55.085000000000001,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 02-Nov-2051","STRIP","02-Nov-2051",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1PFH0","AT0000A1PFH0=",null,"02-Nov-2016","Senior Unsecured","Strip - Interest only","N",33.335000000000001,33.380000000000003,35.5,1.7949999999999999,"IS","MAT","02-Nov-2051",54.957999999999998,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 26-Jan-2052","STRIP","26-Jan-2052",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A0U3G1","AT0000A0U3G1=",null,"26-Jan-2012","Senior Unsecured","Strip - Interest only","N",33.566000000000003,33.610999999999997,35.1,1.7969999999999999,"IS","MAT","26-Jan-2052",54.707999999999998,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2052","STRIP","20-Sep-2052",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XNH8","AT0000A1XNH8=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",34.21,34.259,33.9,1.8,"IS","MAT","20-Sep-2052",54.015999999999998,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 02-Nov-2052","STRIP","02-Nov-2052",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1PFJ6","AT0000A1PFJ6=",null,"02-Nov-2016","Senior Unsecured","Strip - Interest only","N",34.326000000000001,34.381,33.700000000000003,1.8009999999999999,"IS","MAT","04-Nov-2052",53.890999999999998,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 26-Jan-2053","STRIP","26-Jan-2053",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A0U3H9","AT0000A0U3H9=",null,"26-Jan-2012","Senior Unsecured","Strip - Interest only","N",34.557000000000002,34.61,33.299999999999997,1.802,"IS","MAT","27-Jan-2053",53.643999999999998,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2053","STRIP","20-Sep-2053",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XNJ4","AT0000A1XNJ4=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",35.200000000000003,35.256999999999998,32.1,1.8049999999999999,"IS","MAT","22-Sep-2053",52.962000000000003,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 02-Nov-2053","STRIP","02-Nov-2053",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1PFK4","AT0000A1PFK4=",null,"02-Nov-2016","Senior Unsecured","Strip - Interest only","N",35.316000000000003,35.372,31.9,1.806,"IS","MAT","03-Nov-2053",52.838999999999999,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 26-Jan-2054","STRIP","26-Jan-2054",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A0U3J5","AT0000A0U3J5=",null,"26-Jan-2012","Senior Unsecured","Strip - Interest only","N",35.546999999999997,35.6,31.6,1.8069999999999999,"IS","MAT","26-Jan-2054",52.595999999999997,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2054","STRIP","20-Sep-2054",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XNK2","AT0000A1XNK2=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",36.19,36.247999999999998,30.4,1.8109999999999999,"IS","MAT","21-Sep-2054",51.923000000000002,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 02-Nov-2054","STRIP","02-Nov-2054",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1PFL2","AT0000A1PFL2=",null,"02-Nov-2016","Senior Unsecured","Strip - Interest only","N",36.305999999999997,36.362000000000002,30.2,1.8109999999999999,"IS","MAT","02-Nov-2054",51.802,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 26-Jan-2055","STRIP","26-Jan-2055",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A0U3K3","AT0000A0U3K3=",null,"26-Jan-2012","Senior Unsecured","Strip - Interest only","N",36.536999999999999,36.594000000000001,29.8,1.8129999999999999,"IS","MAT","26-Jan-2055",51.563000000000002,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2055","STRIP","20-Sep-2055",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XNL0","AT0000A1XNL0=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",37.180999999999997,37.238999999999997,28.6,1.8160000000000001,"IS","MAT","20-Sep-2055",50.9,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 02-Nov-2055","STRIP","02-Nov-2055",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1PFM0","AT0000A1PFM0=",null,"02-Nov-2016","Senior Unsecured","Strip - Interest only","N",37.295999999999999,37.356000000000002,28.4,1.8169999999999999,"IS","MAT","02-Nov-2055",50.78,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 26-Jan-2056","STRIP","26-Jan-2056",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A0U3L1","AT0000A0U3L1=",null,"26-Jan-2012","Senior Unsecured","Strip - Interest only","N",37.527000000000001,37.588000000000001,28,1.8180000000000001,"IS","MAT","26-Jan-2056",50.543999999999997,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2056","STRIP","20-Sep-2056",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XNM8","AT0000A1XNM8=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",38.170999999999999,38.235999999999997,26.8,1.821,"IS","MAT","20-Sep-2056",49.890999999999998,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 02-Nov-2056","STRIP","02-Nov-2056",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1PFN8","AT0000A1PFN8=",null,"02-Nov-2016","Senior Unsecured","Strip - Interest only","N",38.286000000000001,38.353000000000002,26.6,1.8220000000000001,"IS","MAT","02-Nov-2056",49.773000000000003,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 26-Jan-2057","STRIP","26-Jan-2057",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A0U3M9","AT0000A0U3M9=",null,"26-Jan-2012","Senior Unsecured","Strip - Interest only","N",38.517000000000003,38.584000000000003,26.2,1.823,"IS","MAT","26-Jan-2057",49.540999999999997,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2057","STRIP","20-Sep-2057",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XNN6","AT0000A1XNN6=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",39.161000000000001,39.229999999999997,25.1,1.827,"IS","MAT","20-Sep-2057",48.896999999999998,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 02-Nov-2057","STRIP","02-Nov-2057",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1PFP3","AT0000A1PFP3=",null,"02-Nov-2016","Senior Unsecured","Strip - Interest only","N",39.276000000000003,39.347000000000001,24.9,1.827,"IS","MAT","02-Nov-2057",48.780999999999999,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 26-Jan-2058","STRIP","26-Jan-2058",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A0U3N7","AT0000A0U3N7=",null,"26-Jan-2012","Senior Unsecured","Strip - Interest only","N",39.506999999999998,39.584000000000003,24.4,1.829,"IS","MAT","28-Jan-2058",48.552,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2058","STRIP","20-Sep-2058",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XNP1","AT0000A1XNP1=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",40.15,40.223999999999997,24.5,1.8320000000000001,"IS","MAT","20-Sep-2058",47.917999999999999,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 02-Nov-2058","STRIP","02-Nov-2058",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1PFQ1","AT0000A1PFQ1=",null,"02-Nov-2016","Senior Unsecured","Strip - Interest only","N",40.265999999999998,40.347000000000001,24.6,1.833,"IS","MAT","04-Nov-2058",47.802999999999997,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 26-Jan-2059","STRIP","26-Jan-2059",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A0U3P2","AT0000A0U3P2=",null,"26-Jan-2012","Senior Unsecured","Strip - Interest only","N",40.497,40.575000000000003,24.7,1.8340000000000001,"IS","MAT","27-Jan-2059",47.578000000000003,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2059","STRIP","20-Sep-2059",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XNQ9","AT0000A1XNQ9=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",41.14,41.223999999999997,25,1.8380000000000001,"IS","MAT","22-Sep-2059",46.953000000000003,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 02-Nov-2059","STRIP","02-Nov-2059",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1PFR9","AT0000A1PFR9=",null,"02-Nov-2016","Senior Unsecured","Strip - Interest only","N",41.256,41.338000000000001,25.1,1.8380000000000001,"IS","MAT","03-Nov-2059",46.841000000000001,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 26-Jan-2060","STRIP","26-Jan-2060",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A0U3Q0","AT0000A0U3Q0=",null,"26-Jan-2012","Senior Unsecured","Strip - Interest only","N",41.487000000000002,41.567,25.2,1.839,"IS","MAT","26-Jan-2060",46.619,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2060","STRIP","20-Sep-2060",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XNR7","AT0000A1XNR7=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",42.13,42.216000000000001,25.6,1.843,"IS","MAT","20-Sep-2060",46.003999999999998,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 02-Nov-2060","STRIP","02-Nov-2060",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1PFS7","AT0000A1PFS7=",null,"02-Nov-2016","Senior Unsecured","Strip - Interest only","N",42.246000000000002,42.332999999999998,25.6,1.843,"IS","MAT","02-Nov-2060",45.893000000000001,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 26-Jan-2061","STRIP","26-Jan-2061",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A0U3R8","AT0000A0U3R8=",null,"26-Jan-2012","Senior Unsecured","Strip - Interest only","N",42.476999999999997,42.564999999999998,25.8,1.845,"IS","MAT","26-Jan-2061",45.673999999999999,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2061","STRIP","20-Sep-2061",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XNS5","AT0000A1XNS5=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",43.12,43.210999999999999,26.1,1.8480000000000001,"IS","MAT","20-Sep-2061",45.069000000000003,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 02-Nov-2061","STRIP","02-Nov-2061",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1PFT5","AT0000A1PFT5=",null,"02-Nov-2016","Senior Unsecured","Strip - Interest only","N",43.234999999999999,43.328000000000003,26.2,1.849,"IS","MAT","02-Nov-2061",44.96,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["AUST / ATGV   3.800 26-Jan-2062",null,"26-Jan-2062",3773666000,3773666000,3.8,"Fixed Coupon","Austria","Euro","AT0000A0U299","AT0000A0U299=",null,"26-Jan-2012","Senior Unsecured","Bundesanleihe","N",26.602,25.731999999999999,24.2,1.635,"IS","MAT","26-Jan-2062",167.43,"N/A","AUSTRIA - BUNDESANLEIHEN","N","Underwritten-Agent","Debt Issuance Program"]
["ATINT / ATGV  IO Str 26-Jan-2062","STRIP","26-Jan-2062",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A0U3S6","AT0000A0U3S6=",null,"26-Jan-2012","Senior Unsecured","Strip - Interest only","N",43.466000000000001,43.56,26.3,1.85,"IS","MAT","26-Jan-2062",44.744,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATPRI / ATGV  PO Str 26-Jan-2062","STRIP","26-Jan-2062",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A0U2A6","AT0000A0U2A6=",null,"26-Jan-2012","Senior Unsecured","Strip - Principal only","N",43.466000000000001,43.56,26.3,1.85,"IS","MAT","26-Jan-2062",44.744,"N/A","AUSTRIA - PRINCIPAL STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2062","STRIP","20-Sep-2062",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XNT3","AT0000A1XNT3=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",44.11,44.206000000000003,26.6,1.853,"IS","MAT","20-Sep-2062",44.148000000000003,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 02-Nov-2062","STRIP","02-Nov-2062",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1PFU3","AT0000A1PFU3=",null,"02-Nov-2016","Senior Unsecured","Strip - Interest only","N",44.225000000000001,44.323,26.7,1.8540000000000001,"IS","MAT","02-Nov-2062",44.04,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2063","STRIP","20-Sep-2063",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XNU1","AT0000A1XNU1=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",45.098999999999997,45.201000000000001,27.2,1.859,"IS","MAT","20-Sep-2063",43.241,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 02-Nov-2063","STRIP","02-Nov-2063",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1PFV1","AT0000A1PFV1=",null,"02-Nov-2016","Senior Unsecured","Strip - Interest only","N",45.215000000000003,45.317999999999998,27.2,1.859,"IS","MAT","02-Nov-2063",43.134999999999998,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2064","STRIP","20-Sep-2064",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XNV9","AT0000A1XNV9=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",46.088999999999999,46.204999999999998,27.7,1.8640000000000001,"IS","MAT","22-Sep-2064",42.347999999999999,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 02-Nov-2064","STRIP","02-Nov-2064",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1PFW9","AT0000A1PFW9=",null,"02-Nov-2016","Senior Unsecured","Strip - Interest only","N",46.204000000000001,46.319000000000003,27.7,1.865,"IS","MAT","03-Nov-2064",42.244,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2065","STRIP","20-Sep-2065",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XNW7","AT0000A1XNW7=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",47.079000000000001,47.198,28.2,1.87,"IS","MAT","21-Sep-2065",41.47,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 02-Nov-2065","STRIP","02-Nov-2065",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1PFX7","AT0000A1PFX7=",null,"02-Nov-2016","Senior Unsecured","Strip - Interest only","N",47.194000000000003,47.311999999999998,28.3,1.87,"IS","MAT","02-Nov-2065",41.368000000000002,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2066","STRIP","20-Sep-2066",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XNX5","AT0000A1XNX5=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",48.067999999999998,48.191000000000003,28.8,1.875,"IS","MAT","20-Sep-2066",40.606000000000002,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 02-Nov-2066","STRIP","02-Nov-2066",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1PFY5","AT0000A1PFY5=",null,"02-Nov-2016","Senior Unsecured","Strip - Interest only","N",48.183999999999997,48.308,28.8,1.875,"IS","MAT","02-Nov-2066",40.505000000000003,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2067","STRIP","20-Sep-2067",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XNY3","AT0000A1XNY3=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",49.058,49.186999999999998,29.3,1.88,"IS","MAT","20-Sep-2067",39.756,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 02-Nov-2067","STRIP","02-Nov-2067",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1PFZ2","AT0000A1PFZ2=",null,"02-Nov-2016","Senior Unsecured","Strip - Interest only","N",49.173000000000002,49.305,29.3,1.881,"IS","MAT","02-Nov-2067",39.655999999999999,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2068","STRIP","20-Sep-2068",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XNZ0","AT0000A1XNZ0=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",50.045999999999999,50.186,30,1.8879999999999999,"IS","MAT","20-Sep-2068",38.878,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 02-Nov-2068","STRIP","02-Nov-2068",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1PG09","AT0000A1PG09=",null,"02-Nov-2016","Senior Unsecured","Strip - Interest only","N",50.161999999999999,50.302999999999997,30.1,1.889,"IS","MAT","02-Nov-2068",38.771000000000001,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2069","STRIP","20-Sep-2069",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XP08","AT0000A1XP08=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",51.034999999999997,51.182000000000002,31,1.897,"IS","MAT","20-Sep-2069",37.975000000000001,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 02-Nov-2069","STRIP","02-Nov-2069",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1PG17","AT0000A1PG17=",null,"02-Nov-2016","Senior Unsecured","Strip - Interest only","N",51.15,51.305,31.1,1.8979999999999999,"IS","MAT","04-Nov-2069",37.869,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2070","STRIP","20-Sep-2070",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XP16","AT0000A1XP16=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",52.023000000000003,52.183,31.9,1.907,"IS","MAT","22-Sep-2070",37.085999999999999,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 02-Nov-2070","STRIP","02-Nov-2070",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1PG25","AT0000A1PG25=",null,"02-Nov-2016","Senior Unsecured","Strip - Interest only","N",52.137999999999998,52.298000000000002,32,1.9079999999999999,"IS","MAT","03-Nov-2070",36.982999999999997,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2071","STRIP","20-Sep-2071",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XP24","AT0000A1XP24=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",53.011000000000003,53.177,32.799999999999997,1.9159999999999999,"IS","MAT","21-Sep-2071",36.212000000000003,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 02-Nov-2071","STRIP","02-Nov-2071",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1PG33","AT0000A1PG33=",null,"02-Nov-2016","Senior Unsecured","Strip - Interest only","N",53.125999999999998,53.290999999999997,33,1.917,"IS","MAT","02-Nov-2071",36.11,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2072","STRIP","20-Sep-2072",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XP32","AT0000A1XP32=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",53.999000000000002,54.173000000000002,33.799999999999997,1.9259999999999999,"IS","MAT","20-Sep-2072",35.351999999999997,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 02-Nov-2072","STRIP","02-Nov-2072",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1PG41","AT0000A1PG41=",null,"02-Nov-2016","Senior Unsecured","Strip - Interest only","N",54.113999999999997,54.29,33.9,1.927,"IS","MAT","02-Nov-2072",35.252000000000002,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2073","STRIP","20-Sep-2073",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XP40","AT0000A1XP40=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",54.987000000000002,55.17,34.700000000000003,1.9350000000000001,"IS","MAT","20-Sep-2073",34.506,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 02-Nov-2073","STRIP","02-Nov-2073",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1PG58","AT0000A1PG58=",null,"02-Nov-2016","Senior Unsecured","Strip - Interest only","N",55.101999999999997,55.286999999999999,34.799999999999997,1.9359999999999999,"IS","MAT","02-Nov-2073",34.406999999999996,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2074","STRIP","20-Sep-2074",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XP57","AT0000A1XP57=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",55.975000000000001,56.165999999999997,35.6,1.944,"IS","MAT","20-Sep-2074",33.673999999999999,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 02-Nov-2074","STRIP","02-Nov-2074",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1PG66","AT0000A1PG66=",null,"02-Nov-2016","Senior Unsecured","Strip - Interest only","N",56.09,56.283999999999999,35.799999999999997,1.946,"IS","MAT","02-Nov-2074",33.576999999999998,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2075","STRIP","20-Sep-2075",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XP65","AT0000A1XP65=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",56.963000000000001,57.162999999999997,36.6,1.954,"IS","MAT","20-Sep-2075",32.856000000000002,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 02-Nov-2075","STRIP","02-Nov-2075",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1PG74","AT0000A1PG74=",null,"02-Nov-2016","Senior Unsecured","Strip - Interest only","N",57.078000000000003,57.286000000000001,36.700000000000003,1.9550000000000001,"IS","MAT","04-Nov-2075",32.759,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2076","STRIP","20-Sep-2076",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XP73","AT0000A1XP73=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",57.951000000000001,58.165999999999997,37.5,1.9630000000000001,"IS","MAT","21-Sep-2076",32.051000000000002,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 02-Nov-2076","STRIP","02-Nov-2076",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1PG82","AT0000A1PG82=",null,"02-Nov-2016","Senior Unsecured","Strip - Interest only","N",58.066000000000003,58.280999999999999,37.6,1.964,"IS","MAT","02-Nov-2076",31.957999999999998,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2077","STRIP","20-Sep-2077",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XP81","AT0000A1XP81=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",58.938000000000002,59.161000000000001,38.5,1.9730000000000001,"IS","MAT","20-Sep-2077",31.260999999999999,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 02-Nov-2077","STRIP","02-Nov-2077",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1PG90","AT0000A1PG90=",null,"02-Nov-2016","Senior Unsecured","Strip - Interest only","N",59.052999999999997,59.279000000000003,38.6,1.974,"IS","MAT","02-Nov-2077",31.169,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2078","STRIP","20-Sep-2078",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XP99","AT0000A1XP99=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",59.926000000000002,60.158999999999999,39.4,1.982,"IS","MAT","20-Sep-2078",30.484999999999999,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 02-Nov-2078","STRIP","02-Nov-2078",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1PGA3","AT0000A1PGA3=",null,"02-Nov-2016","Senior Unsecured","Strip - Interest only","N",60.040999999999997,60.277000000000001,39.5,1.9830000000000001,"IS","MAT","02-Nov-2078",30.393999999999998,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2079","STRIP","20-Sep-2079",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XPA8","AT0000A1XPA8=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",60.912999999999997,61.156999999999996,40.299999999999997,1.992,"IS","MAT","20-Sep-2079",29.722000000000001,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 02-Nov-2079","STRIP","02-Nov-2079",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1PGB1","AT0000A1PGB1=",null,"02-Nov-2016","Senior Unsecured","Strip - Interest only","N",61.027999999999999,61.274999999999999,40.4,1.9930000000000001,"IS","MAT","02-Nov-2079",29.632999999999999,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2080","STRIP","20-Sep-2080",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XPB6","AT0000A1XPB6=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",61.9,62.158999999999999,41.3,2.0009999999999999,"IS","MAT","20-Sep-2080",28.972999999999999,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 02-Nov-2080","STRIP","02-Nov-2080",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1PGC9","AT0000A1PGC9=",null,"02-Nov-2016","Senior Unsecured","Strip - Interest only","N",62.015000000000001,62.281999999999996,41.4,2.0019999999999998,"IS","MAT","04-Nov-2080",28.885000000000002,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2081","STRIP","20-Sep-2081",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XPC4","AT0000A1XPC4=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",62.887999999999998,63.162999999999997,42.2,2.0110000000000001,"IS","MAT","22-Sep-2081",28.236999999999998,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 02-Nov-2081","STRIP","02-Nov-2081",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1PGD7","AT0000A1PGD7=",null,"02-Nov-2016","Senior Unsecured","Strip - Interest only","N",63.003,63.277999999999999,42.3,2.012,"IS","MAT","03-Nov-2081",28.151,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2082","STRIP","20-Sep-2082",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XPD2","AT0000A1XPD2=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",63.875,64.159000000000006,43.1,2.02,"IS","MAT","21-Sep-2082",27.515000000000001,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 02-Nov-2082","STRIP","02-Nov-2082",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1PGE5","AT0000A1PGE5=",null,"02-Nov-2016","Senior Unsecured","Strip - Interest only","N",63.99,64.274000000000001,43.3,2.0209999999999999,"IS","MAT","02-Nov-2082",27.431999999999999,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2083","STRIP","20-Sep-2083",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XPE0","AT0000A1XPE0=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",64.861999999999995,65.156000000000006,44.1,2.0299999999999998,"IS","MAT","20-Sep-2083",26.808,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 02-Nov-2083","STRIP","02-Nov-2083",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1PGF2","AT0000A1PGF2=",null,"02-Nov-2016","Senior Unsecured","Strip - Interest only","N",64.977000000000004,65.274000000000001,44.2,2.0310000000000001,"IS","MAT","02-Nov-2083",26.725000000000001,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2084","STRIP","20-Sep-2084",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XPF7","AT0000A1XPF7=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",65.849000000000004,66.158000000000001,45,2.0390000000000001,"IS","MAT","20-Sep-2084",26.113,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 02-Nov-2084","STRIP","02-Nov-2084",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1PGG0","AT0000A1PGG0=",null,"02-Nov-2016","Senior Unsecured","Strip - Interest only","N",65.963999999999999,66.275999999999996,45.1,2.04,"IS","MAT","02-Nov-2084",26.032,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2085","STRIP","20-Sep-2085",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XPG5","AT0000A1XPG5=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",66.835999999999999,67.158000000000001,46,2.0489999999999999,"IS","MAT","20-Sep-2085",25.431000000000001,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 02-Nov-2085","STRIP","02-Nov-2085",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1PGH8","AT0000A1PGH8=",null,"02-Nov-2016","Senior Unsecured","Strip - Interest only","N",66.950999999999993,67.275999999999996,46.1,2.0499999999999998,"IS","MAT","02-Nov-2085",25.352,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2086","STRIP","20-Sep-2086",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XPH3","AT0000A1XPH3=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",67.822000000000003,68.158000000000001,46.9,2.0579999999999998,"IS","MAT","20-Sep-2086",24.763000000000002,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 02-Nov-2086","STRIP","02-Nov-2086",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1PGJ4","AT0000A1PGJ4=",null,"02-Nov-2016","Senior Unsecured","Strip - Interest only","N",67.938999999999993,68.284000000000006,46.5,2.0539999999999998,"IS","MAT","04-Nov-2086",24.771999999999998,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["AUST / ATGV   1.500 02-Nov-2086",null,"02-Nov-2086",2500000000,2500000000,1.5,"Fixed Coupon","Austria","Euro","AT0000A1PEF7","AT0000A1PEF7=",null,"02-Nov-2016","Senior Unsecured","Bundesanleihe","N",40.880000000000003,39.6,30.9,1.804,"IS","MAT","04-Nov-2086",88.09,"N/A","AUSTRIA - BUNDESANLEIHEN","N","Underwritten-Agent","Debt Issuance Program"]
["ATPRI / ATGV  PO Str 02-Nov-2086","STRIP","02-Nov-2086",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1PEG5","AT0000A1PEG5=",null,"02-Nov-2016","Senior Unsecured","Strip - Principal only","N",67.941999999999993,68.287000000000006,45.5,2.044,"IS","MAT","04-Nov-2086",24.939,"N/A","AUSTRIA - PRINCIPAL STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2087","STRIP","20-Sep-2087",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XPJ9","AT0000A1XPJ9=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",68.802000000000007,69.158000000000001,49.8,2.0880000000000001,"IS","MAT","22-Sep-2087",23.78,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2088","STRIP","20-Sep-2088",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XPK7","AT0000A1XPK7=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",69.790000000000006,70.156999999999996,50.5,2.0939999999999999,"IS","MAT","20-Sep-2088",23.183,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2089","STRIP","20-Sep-2089",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XPL5","AT0000A1XPL5=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",70.778000000000006,71.16,51,2.0990000000000002,"IS","MAT","20-Sep-2089",22.635000000000002,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2090","STRIP","20-Sep-2090",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XPM3","AT0000A1XPM3=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",71.766000000000005,72.162999999999997,51.4,2.1040000000000001,"IS","MAT","20-Sep-2090",22.097000000000001,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2091","STRIP","20-Sep-2091",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XPN1","AT0000A1XPN1=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",72.754000000000005,73.167000000000002,51.9,2.1080000000000001,"IS","MAT","20-Sep-2091",21.57,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2092","STRIP","20-Sep-2092",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XPP6","AT0000A1XPP6=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",73.742000000000004,74.179000000000002,52.3,2.113,"IS","MAT","22-Sep-2092",21.053999999999998,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2093","STRIP","20-Sep-2093",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XPQ4","AT0000A1XPQ4=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",74.73,75.180999999999997,52.8,2.117,"IS","MAT","21-Sep-2093",20.547999999999998,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2094","STRIP","20-Sep-2094",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XPR2","AT0000A1XPR2=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",75.716999999999999,76.183000000000007,53.2,2.1219999999999999,"IS","MAT","20-Sep-2094",20.053000000000001,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2095","STRIP","20-Sep-2095",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XPS0","AT0000A1XPS0=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",76.704999999999998,77.188000000000002,53.7,2.1269999999999998,"IS","MAT","20-Sep-2095",19.568000000000001,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2096","STRIP","20-Sep-2096",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XPT8","AT0000A1XPT8=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",77.692999999999998,78.197000000000003,54.1,2.1309999999999998,"IS","MAT","20-Sep-2096",19.093,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2097","STRIP","20-Sep-2097",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XPU6","AT0000A1XPU6=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",78.680999999999997,79.203000000000003,54.6,2.1360000000000001,"IS","MAT","20-Sep-2097",18.628,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2098","STRIP","20-Sep-2098",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XPV4","AT0000A1XPV4=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",79.668999999999997,80.215000000000003,55,2.14,"IS","MAT","22-Sep-2098",18.172000000000001,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2099","STRIP","20-Sep-2099",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XPW2","AT0000A1XPW2=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",80.656000000000006,81.22,55.5,2.145,"IS","MAT","21-Sep-2099",17.725999999999999,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2100","STRIP","20-Sep-2100",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XPX0","AT0000A1XPX0=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",81.644000000000005,82.224000000000004,56,2.15,"IS","MAT","20-Sep-2100",17.289000000000001,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2101","STRIP","20-Sep-2101",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XPY8","AT0000A1XPY8=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",82.631,83.231999999999999,56.4,2.1539999999999999,"IS","MAT","20-Sep-2101",16.861999999999998,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2102","STRIP","20-Sep-2102",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XPZ5","AT0000A1XPZ5=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",83.619,84.241,56.9,2.1589999999999998,"IS","MAT","20-Sep-2102",16.443999999999999,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2103","STRIP","20-Sep-2103",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XQ07","AT0000A1XQ07=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",84.605999999999995,85.25,57.3,2.1629999999999998,"IS","MAT","20-Sep-2103",16.033999999999999,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2104","STRIP","20-Sep-2104",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XQ15","AT0000A1XQ15=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",85.593999999999994,86.268000000000001,57.8,2.1680000000000001,"IS","MAT","22-Sep-2104",15.632999999999999,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2105","STRIP","20-Sep-2105",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XQ23","AT0000A1XQ23=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",86.581000000000003,87.275000000000006,58.2,2.173,"IS","MAT","21-Sep-2105",15.242000000000001,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2106","STRIP","20-Sep-2106",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XQ31","AT0000A1XQ31=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",87.567999999999998,88.281999999999996,58.7,2.177,"IS","MAT","20-Sep-2106",14.858000000000001,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2107","STRIP","20-Sep-2107",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XQ49","AT0000A1XQ49=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",88.555999999999997,89.293000000000006,59.2,2.1819999999999999,"IS","MAT","20-Sep-2107",14.483000000000001,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2108","STRIP","20-Sep-2108",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XQ56","AT0000A1XQ56=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",89.543000000000006,90.308000000000007,59.6,2.1859999999999999,"IS","MAT","20-Sep-2108",14.116,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2109","STRIP","20-Sep-2109",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XQ64","AT0000A1XQ64=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",90.53,91.319000000000003,60.1,2.1909999999999998,"IS","MAT","20-Sep-2109",13.757999999999999,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2110","STRIP","20-Sep-2110",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XQ72","AT0000A1XQ72=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",91.516999999999996,92.337000000000003,60.5,2.1960000000000002,"IS","MAT","22-Sep-2110",13.406000000000001,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2111","STRIP","20-Sep-2111",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XQ80","AT0000A1XQ80=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",92.504000000000005,93.347999999999999,61,2.2000000000000002,"IS","MAT","21-Sep-2111",13.063000000000001,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2112","STRIP","20-Sep-2112",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XQ98","AT0000A1XQ98=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",93.492000000000004,94.361000000000004,61.4,2.2050000000000001,"IS","MAT","20-Sep-2112",12.728,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2113","STRIP","20-Sep-2113",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XQA6","AT0000A1XQA6=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",94.478999999999999,95.375,61.9,2.2090000000000001,"IS","MAT","20-Sep-2113",12.4,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2114","STRIP","20-Sep-2114",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XQB4","AT0000A1XQB4=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",95.465999999999994,96.39,62.4,2.214,"IS","MAT","20-Sep-2114",12.079000000000001,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2115","STRIP","20-Sep-2115",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XQC2","AT0000A1XQC2=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",96.453000000000003,97.405000000000001,62.8,2.2189999999999999,"IS","MAT","20-Sep-2115",11.766,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATINT / ATGV  IO Str 20-Sep-2116","STRIP","20-Sep-2116",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XQD0","AT0000A1XQD0=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",97.453000000000003,98.44,60.5,2.1949999999999998,"IS","MAT","21-Sep-2116",11.772,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["AUST / ATGV   2.100 20-Sep-2117",null,"20-Sep-2117",3500000000,3500000000,2.1,"Fixed Coupon","Austria","Euro","AT0000A1XML2","AT0000A1XML2=",null,"20-Sep-2017","Senior Unsecured","Bundesanleihe","N",43.271000000000001,41.4,45.6,1.9450000000000001,"IS","MAT","20-Sep-2117",106.78,"N/A","AUSTRIA - BUNDESANLEIHEN","N","Underwritten-Agent","--"]
["ATINT / ATGV  IO Str 20-Sep-2117","STRIP","20-Sep-2117",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XQE8","AT0000A1XQE8=",null,"20-Sep-2017","Senior Unsecured","Strip - Interest only","N",98.441999999999993,99.454999999999998,60.5,2.1949999999999998,"IS","MAT","20-Sep-2117",11.519,"N/A","AUSTRIA - INTEREST STRIP","N",null,"--"]
["ATPRI / ATGV  PO Str 20-Sep-2117","STRIP","20-Sep-2117",0,0,"--","Stripped Coupon","Austria","Euro","AT0000A1XMM0","AT0000A1XMM0=",null,"20-Sep-2017","Senior Unsecured","Strip - Principal only","N",98.441999999999993,99.454999999999998,60.5,2.1949999999999998,"IS","MAT","20-Sep-2117",11.519,"N/A","AUSTRIA - PRINCIPAL STRIP","N",null,"--"]
["Eurobond",64,11100747271.214899,11801335718.352501]
["Description","Asset Duplicated","Maturity Date","Amount Outstanding","Issued Amount","Coupon","Coupon Class","Market of Issue","Currency","ISIN","RIC","Cusip","Issue Date","Seniority Type","Instrument Type","Principal Index Link Flag","Modified Duration","Option Adjusted Duration","Option Adjusted Spread","Yield","Yield Type","Yield Event","Yield Date","Last Price","Capital Tier","Government Bond Type","Is Convertible","Offering Type","Program Type"]
["ATGOVT / ATGV   0.880 14-Mar-2018 MTN",null,"14-Mar-2018",206779111,206779111,0.88,"Fixed Coupon","Eurobond","U.S. Dollar","XS1434534134","AT143453413=",null,"16-Jun-2016","Senior Unsecured","Note","N",3.0000000000000001E-3,3.0000000000000001E-3,101.1,2.6680000000000001,"IS","MAT","14-Mar-2018",99.995000000000005,"N/A","--","N","Regulation S","Medium Term Note Program"]
["ATGOVT / ATGV         27-Mar-2018",null,"27-Mar-2018",64871878,64871878,"--","Discount/Zero Coupon","Eurobond","U.S. Dollar","XS1589353926","AT158935392=",null,"28-Mar-2017","Senior Unsecured","Bond","N",3.5999999999999997E-2,3.5000000000000003E-2,124.3,2.855,"IS","MAT","27-Mar-2018",99.897000000000006,"N/A","--","N","Regulation S","--"]
["ATGOVT / ATGV         09-Apr-2018",null,"09-Apr-2018",40544924,40544924,"--","Discount/Zero Coupon","Eurobond","U.S. Dollar","XS1748411953","--",null,"08-Jan-2018","Senior Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","--","N","Regulation S","--"]
["ATGOVT / ATGV         19-Apr-2018",null,"19-Apr-2018",225510866,225510866,"--","Discount/Zero Coupon","Eurobond","Great Britain Pound","XS1748245096","AT174824509=",null,"05-Jan-2018","Senior Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","--","N","Regulation S","--"]
["ATGOVT / ATGV         15-May-2018",null,"15-May-2018",243269543,243269543,"--","Discount/Zero Coupon","Eurobond","U.S. Dollar","XS1750161553","AT175016155=",null,"10-Jan-2018","Senior Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","--","N","Regulation S","--"]
["ATGOVT / ATGV         29-May-2018",null,"29-May-2018",162179695,162179695,"--","Discount/Zero Coupon","Eurobond","U.S. Dollar","XS1710457547","XS1710457547=TE",null,"27-Oct-2017","Senior Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","--","N","Regulation S","--"]
["ATGOVT / ATGV         31-May-2018",null,"31-May-2018",162179695,162179695,"--","Discount/Zero Coupon","Eurobond","U.S. Dollar","XS1711524618","AT171152461=",null,"31-Oct-2017","Senior Unsecured","Bond","N",0.21299999999999999,0.21099999999999999,122.2,2.9169999999999998,"IS","MAT","31-May-2018",99.388000000000005,"N/A","--","N","Regulation S","--"]
["ATGOVT / ATGV         01-Aug-2018",null,"01-Aug-2018",121634771,121634771,"--","Discount/Zero Coupon","Eurobond","U.S. Dollar","XS1766459116","AT176645911=",null,"02-Feb-2018","Senior Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","--","N","Regulation S","--"]
["ATGOVT / ATGV         01-Aug-2018",null,"01-Aug-2018",81089848,81089848,"--","Discount/Zero Coupon","Eurobond","U.S. Dollar","XS1766506304","AT176650630=",null,"01-Feb-2018","Senior Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","--","N","Regulation S","--"]
["ATGOVT / ATGV         07-Aug-2018",null,"07-Aug-2018",140944291,140944291,"--","Discount/Zero Coupon","Eurobond","Great Britain Pound","XS1681534068","AT168153406=",null,"07-Sep-2017","Senior Unsecured","Bond","N",0.39600000000000002,0.39900000000000002,15.9,0.61299999999999999,"IS","MAT","07-Aug-2018",99.757000000000005,"N/A","--","N","Regulation S","--"]
["ATGOVT / ATGV         23-Aug-2018",null,"23-Aug-2018",364904314,364904314,"--","Discount/Zero Coupon","Eurobond","U.S. Dollar","XS1672231849","AT167223184=",null,"24-Aug-2017","Senior Unsecured","Bond","N",0.437,0.438,45.5,2.3170000000000002,"IS","MAT","23-Aug-2018",98.986999999999995,"N/A","--","N","Regulation S","--"]
["ATGOVT / ATGV         24-Aug-2018",null,"24-Aug-2018",486539085,486539085,"--","Discount/Zero Coupon","Eurobond","U.S. Dollar","XS1673609043","AT167360904=",null,"25-Aug-2017","Senior Unsecured","Bond","N",0.44,0.441,45.4,2.3159999999999998,"IS","MAT","24-Aug-2018",98.980999999999995,"N/A","--","N","Regulation S","--"]
["ATGOVT / ATGV         28-Aug-2018",null,"28-Aug-2018",40544924,40544924,"--","Discount/Zero Coupon","Eurobond","U.S. Dollar","XS1674691834","AT167469183=",null,"29-Aug-2017","Senior Unsecured","Bond","N",0.45,0.45100000000000001,106.7,2.9359999999999999,"IS","MAT","28-Aug-2018",98.68,"N/A","--","N","Regulation S","--"]
["ATGOVT / ATGV         28-Aug-2018",null,"28-Aug-2018",243269543,243269543,"--","Discount/Zero Coupon","Eurobond","U.S. Dollar","XS1692322537","AT169232253=",null,"27-Sep-2017","Senior Unsecured","Bond","N",0.45200000000000001,0.45300000000000001,-5.8,1.8080000000000001,"IS","MAT","28-Aug-2018",99.183000000000007,"N/A","--","N","Regulation S","--"]
["ATGOVT / ATGV         05-Sep-2018",null,"05-Sep-2018",162179695,162179695,"--","Discount/Zero Coupon","Eurobond","U.S. Dollar","XS1681534902","AT168153490=",null,"07-Sep-2017","Senior Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","--","N","Regulation S","--"]
["ATGOVT / ATGV         06-Sep-2018",null,"06-Sep-2018",140944291,140944291,"--","Discount/Zero Coupon","Eurobond","Great Britain Pound","XS1681535891","AT168153589=",null,"07-Sep-2017","Senior Unsecured","Bond","N",0.47599999999999998,0.48,16.600000000000001,0.64700000000000002,"IS","MAT","06-Sep-2018",99.691999999999993,"N/A","--","N","Regulation S","--"]
["ATGOVT / ATGV         10-Jan-2019",null,"10-Jan-2019",500000000,500000000,"--","Discount/Zero Coupon","Eurobond","Euro","XS1751117190","AT175111719=",null,"11-Jan-2018","Senior Unsecured","Bond","N",0.82599999999999996,0.82899999999999996,7.9,-0.57899999999999996,"IS","MAT","10-Jan-2019",100.48099999999999,"N/A","--","N","Regulation S","--"]
["ATGOVT / ATGV         18-Jan-2019",null,"18-Jan-2019",162179695,162179695,"--","Discount/Zero Coupon","Eurobond","U.S. Dollar","XS1757378986","AT175737898=",null,"19-Jan-2018","Senior Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","--","N","Regulation S","--"]
["ATGOVT / ATGV         07-Feb-2019",null,"07-Feb-2019",150000000,150000000,"--","Discount/Zero Coupon","Eurobond","Euro","XS1770009816","XS1770009816=TE",null,"08-Feb-2018","Senior Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","--","N","Regulation S","--"]
["ATGOVT / ATGV         07-Feb-2019",null,"07-Feb-2019",81089848,81089848,"--","Discount/Zero Coupon","Eurobond","U.S. Dollar","XS1769985984","AT176998598=",null,"08-Feb-2018","Senior Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","--","N","Regulation S","--"]
["ATGOVT / ATGV         22-Feb-2019",null,"22-Feb-2019",162179695,162179695,"--","Discount/Zero Coupon","Eurobond","U.S. Dollar","XS1783987768","AT178398776=",null,"23-Feb-2018","Senior Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","--","N","Regulation S","--"]
["ATGOVT / ATGV         26-Feb-2019",null,"26-Feb-2019",162179695,162179695,"--","Discount/Zero Coupon","Eurobond","U.S. Dollar","XS1785797975","AT178579797=",null,"27-Feb-2018","Senior Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","--","N","Regulation S","--"]
["ATGOVT / ATGV         27-Feb-2019",null,"27-Feb-2019",40544924,40544924,"--","Discount/Zero Coupon","Eurobond","U.S. Dollar","XS1787257184","--",null,"28-Feb-2018","Senior Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","--","N","Regulation S","--"]
["ATGOVT / ATGV         28-Feb-2019",null,"28-Feb-2019",101362309,101362309,"--","Discount/Zero Coupon","Eurobond","U.S. Dollar","XS1788381728","AT178838172=",null,"01-Mar-2018","Senior Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","--","N","Regulation S","--"]
["ATGOVT / ATGV   0.751 03-May-2019 FRN MTN",null,"03-May-2019",10000000,10000000,0.751,"Floating Coupon","Eurobond","Euro","XS0193373833","--",null,"09-Jun-2004","Senior Unsecured","Note","N","--","--","--","--","--","--",null,"--","N/A","--","N","Regulation S","Medium Term Note Program"]
["ATGOVT / ATGV   0.300 27-Sep-2019 MTN",null,"27-Sep-2019",100000000,100000000,0.3,"Fixed Coupon","Eurobond","Euro","XS1114343798","AT111434379=",null,"29-Sep-2014","Senior Unsecured","Note","N",1.5369999999999999,1.5389999999999999,18.8,-0.45200000000000001,"IS","MAT","27-Sep-2019",101.164,"N/A","--","N","Regulation S","Medium Term Note Program"]
["ATGOVT / ATGV   0.250 25-Nov-2019 FRN MTN",null,"25-Nov-2019",10000000,10000000,0.25,"Floating Coupon","Eurobond","Euro","XS0205999369","--",null,"25-Nov-2004","Senior Unsecured","Credit Linked Note","Y","--","--","--","--","--","--",null,"--","N/A","--","N","Regulation S","Medium Term Note Program"]
["AUST / ATGV   0.631 02-Dec-2019 FRN MTN",null,"02-Dec-2019",50000000,50000000,0.63080000000000003,"Floating Coupon","Eurobond","Euro","XS0235645487","AT023564548=",null,"02-Dec-2005","Senior Unsecured","Note","N","--","--","--","--","--","--",null,"--","N/A","AUSTRIA - BUNDESANLEIHEN","N","Regulation S","Medium Term Note Program"]
["AUST / ATGV   1.750 04-Mar-2020 FRN MTN",null,"04-Mar-2020",250000000,250000000,1.75,"Floating Coupon","Eurobond","Euro","XS0212688013","AT021268801=",null,"04-Mar-2005","Senior Unsecured","Note","N",1.9550000000000001,"--","--",-8.0000000000000002E-3,"IS","MAT","04-Mar-2020",103.468,"N/A","AUSTRIA - BUNDESANLEIHEN","N","Underwritten-Agent","Medium Term Note Program"]
["AUST / ATGV   0.426 22-Apr-2020 MTN",null,"22-Apr-2020",200000000,200000000,0.42599999999999999,"Range Coupon","Eurobond","Euro","XS0216258763","AT021625876=",null,"22-Apr-2005","Unsecured","Note","N","--","--","--","--","--","--",null,101.379,"N/A","AUSTRIA - BUNDESANLEIHEN","N","Regulation S","Medium Term Note Program"]
["AUST / ATGV   1.250 27-Apr-2020 FRN MTN",null,"27-Apr-2020",50000000,50000000,1.25,"Floating Coupon","Eurobond","Euro","XS0217517829","AT021751782=",null,"27-Apr-2005","Senior Unsecured","Note","N",1.8,"--","--",4.7190000000000003,"IS","MAT","27-Apr-2020",102.349,"N/A","AUSTRIA - BUNDESANLEIHEN","N","Regulation S","Medium Term Note Program"]
["ATGOVT / ATGV         20-May-2020 MTN",null,"20-May-2020",1000000000,1000000000,"--","Discount/Zero Coupon","Eurobond","Euro","XS1562670742","AT156267074=",null,"09-Feb-2017","Senior Unsecured","Note","N",2.1859999999999999,2.1880000000000002,25.2,-0.26600000000000001,"IS","MAT","20-May-2020",100.583,"N/A","--","N","Regulation S","Medium Term Note Program"]
["AUST / ATGV         04-Jun-2020 FRN MTN",null,"04-Jun-2020",2000000000,2000000000,"--","Floating Coupon","Eurobond","Euro","XS1074418671","AT107441867=",null,"04-Jun-2014","Senior Unsecured","Note","N",0.222,"--","--",-0.57399999999999995,"IS","MAT","04-Jun-2020",101.288,"N/A","AUSTRIA - BUNDESANLEIHEN","N","Regulation S","Medium Term Note Program"]
["AUST / ATGV   0.671 29-Jun-2020 FRN MTN",null,"29-Jun-2020",100000000,100000000,0.67100000000000004,"Floating Coupon","Eurobond","Euro","XS0221500571","AT022150057=",null,"29-Jun-2005","Senior Unsecured","Note","N",2.2930000000000001,"--","--",-3.3530000000000002,"IS","MAT","29-Jun-2020",109.633,"N/A","AUSTRIA - BUNDESANLEIHEN","N","Regulation S","Medium Term Note Program"]
["ATGOVT / ATGV   3.500 09-Nov-2021 MTN",null,"09-Nov-2021",15241020,15241020,3.5,"Fixed Coupon","Eurobond","Japanese Yen","XS0138067995","AT013806799=",null,"13-Nov-2001","Senior Unsecured","Note","N",3.4710000000000001,3.476,5.9,-0.06,"IS","MAT","09-Nov-2021",113.023,"N/A","--","N","Underwritten-Agent","Medium Term Note Program"]
["ATGOVT / ATGV   4.000 19-Nov-2021 FRN MTN",null,"19-Nov-2021",7620510,7620510,4,"Floating Coupon","Eurobond","Japanese Yen","XS0138429229","AT013842922=",null,"19-Nov-2001","Senior Unsecured","Note","N","--","--","--","--","--","--",null,"--","N/A","--","N","Underwritten-Agent","Medium Term Note Program"]
["ATGOVT / ATGV   3.000 21-Feb-2022 MTN",null,"21-Feb-2022",7620510,7620510,3,"Fixed Coupon","Eurobond","Japanese Yen","XS0143023447","AT014302344=",null,"21-Feb-2002","Senior Unsecured","Note","N",3.7770000000000001,3.7839999999999998,4.2,-7.4999999999999997E-2,"IS","MAT","21-Feb-2022",112.125,"N/A","--","N","Underwritten-Agent","Medium Term Note Program"]
["ATGOVT / ATGV   3.000 05-Aug-2022 MTN",null,"05-Aug-2022",16003071,16003071,3,"Fixed Coupon","Eurobond","Japanese Yen","XS0151767687","AT015176768=",null,"05-Aug-2002","Senior Unsecured","Note","N",4.1319999999999997,4.1349999999999998,6.1,-5.5E-2,"IS","MAT","05-Aug-2022",113.43600000000001,"N/A","--","N","Underwritten-Agent","Medium Term Note Program"]
["AUST / ATGV   3.000 12-Aug-2022 FRN MTN",null,"12-Aug-2022",8382561,8382561,3,"Floating Coupon","Eurobond","Japanese Yen","XS0152435896","AT015243589=",null,"12-Aug-2002","Senior Unsecured","Note","N","--","--","--","--","--","--",null,"--","N/A","AUSTRIA - BUNDESANLEIHEN","N","Underwritten-Agent","Medium Term Note Program"]
["AUST / ATGV   5.350 02-May-2023 FRN MTN",null,"02-May-2023",100000000,100000000,5.35,"Floating Coupon","Eurobond","Euro","XS0166935535","AT016693553=",null,"02-May-2003","Senior Unsecured","Note","N","--","--","--","--","--","--",null,"--","N/A","AUSTRIA - BUNDESANLEIHEN","N","Regulation S","Medium Term Note Program"]
["AUST / ATGV   6.500 10-Jan-2024",null,"10-Jan-2024",530915264,1022583762,6.5,"Fixed Coupon","Eurobond","Deutsche Mark (pre 1 Mar 2002)","DE0004123500","AT004743318=",null,"10-Jan-1994","Unsecured","Bond","N",5.0949999999999998,"--","--",0.54600000000000004,"IS","MAT","10-Jan-2024",134.05799999999999,"N/A","AUSTRIA - BUNDESANLEIHEN","N","Underwritten","--"]
["AUST / ATGV   6.250 28-Feb-2024",null,"28-Feb-2024",276876268,453780216,6.25,"Fixed Coupon","Eurobond","Netherlands Guilder (pre 1 Mar 2002)","NL0000133924","AT004874366=",null,"28-Feb-1994","Unsecured","Bond","N",5.2469999999999999,"--","--",0.56899999999999995,"IS","MAT","28-Feb-2024",133.20599999999999,"N/A","AUSTRIA - BUNDESANLEIHEN","N","Underwritten","--"]
["AUST / ATGV   5.000 20-Dec-2024 MTN",null,"20-Dec-2024",157922115,157922115,5,"Fixed Coupon","Eurobond","Canadian Dollar","US052591AT11","AT020862831=","052591AT1","07-Jan-2005","Senior Unsecured","Note","N",5.7389999999999999,5.7389999999999999,91,3.0409999999999999,"IS","MAT","20-Dec-2024",111.904,"N/A","AUSTRIA - BUNDESANLEIHEN","N","Regulation S","Medium Term Note Program"]
["AUST / ATGV   1.376 28-Jul-2025 MTN",null,"28-Jul-2025",50000000,50000000,1.3759999999999999,"Range Coupon","Eurobond","Euro","XS0224713254","AT022471325=",null,"28-Jul-2005","Senior Unsecured","Note","N","--","--","--","--","--","--",null,106.09,"N/A","AUSTRIA - BUNDESANLEIHEN","N","Regulation S","Medium Term Note Program"]
["AUST / ATGV   0.472 04-Aug-2025 MTN",null,"04-Aug-2025",97984000,130000000,0.47199999999999998,"Range Coupon","Eurobond","Euro","XS0224366608","AT022436660=",null,"04-Aug-2005","Unsecured","Note","N","--","--","--","--","--","--",null,105.23699999999999,"N/A","AUSTRIA - BUNDESANLEIHEN","N","Underwritten-Agent","Medium Term Note Program"]
["AUST / ATGV   1.258 10-Oct-2025 MTN",null,"10-Oct-2025",120000000,120000000,1.258,"Range Coupon","Eurobond","Euro","XS0229808315","AT022980831=",null,"10-Oct-2005","Unsecured","Note","N","--","--","--","--","--","--",null,105.77,"N/A","AUSTRIA - BUNDESANLEIHEN","N","Regulation S","Medium Term Note Program"]
["ATGOVT / ATGV   4.000 08-Jan-2027 MTN",null,"08-Jan-2027",7620510,7620510,4,"Fixed Coupon","Eurobond","Japanese Yen","XS0140781856","AT014078185=",null,"08-Jan-2002","Senior Unsecured","Note","N",7.7539999999999996,7.7560000000000002,4.0999999999999996,4.2999999999999997E-2,"IS","MAT","08-Jan-2027",134.81800000000001,"N/A","--","N","Underwritten-Agent","Medium Term Note Program"]
["ATGOVT / ATGV   3.500 27-Aug-2027 MTN",null,"27-Aug-2027",7620510,7620510,3.5,"Fixed Coupon","Eurobond","Japanese Yen","XS0152504295","AT015250429=",null,"27-Aug-2002","Senior Unsecured","Note","N",8.2789999999999999,8.2769999999999992,4,6.5000000000000002E-2,"IS","MAT","27-Aug-2027",132.357,"N/A","--","N","Underwritten-Agent","Medium Term Note Program"]
["ATGOVT / ATGV   3.000 15-Oct-2027 MTN",null,"15-Oct-2027",7620510,7620510,3,"Fixed Coupon","Eurobond","Japanese Yen","XS0155530909","AT015553090=",null,"15-Oct-2002","Senior Unsecured","Note","N",8.5410000000000004,8.5399999999999991,3.8,7.0000000000000007E-2,"IS","MAT","15-Oct-2027",127.983,"N/A","--","N","Underwritten-Agent","Medium Term Note Program"]
["AUST / ATGV   7.250 19-Oct-2029 PUT",null,"19-Oct-2029",225510866,225510866,7.25,"Variable Coupon","Eurobond","Great Britain Pound","XS0102835237","AT010283523=",null,"19-Oct-1999","Unsecured","Note","N",8.6270000000000007,8.5909999999999993,72.3,2.2970000000000002,"IS","MAT","19-Oct-2029",149.73699999999999,"N/A","AUSTRIA - BUNDESANLEIHEN","N","Regulation S","--"]
["ATGOVT / ATGV   2.452 19-Oct-2029 MTN",null,"19-Oct-2029",21000000,21000000,2.452,"Fixed Coupon","Eurobond","Euro","XS0749005343","AT074900534=",null,"21-Feb-2012","Senior Unsecured","Note","N",10.211,10.180999999999999,28.5,1.0169999999999999,"IS","MAT","19-Oct-2029",115.625,"N/A","--","N","Regulation S","Medium Term Note Program"]
["ATGOVT / ATGV   3.560 19-Oct-2029 MTN",null,"19-Oct-2029",109000000,109000000,3.56,"Fixed Coupon","Eurobond","Euro","XS0749005186","AT074900518=",null,"21-Feb-2012","Senior Unsecured","Note","N",9.798,9.7590000000000003,30.7,1.0169999999999999,"IS","MAT","19-Oct-2029",127.69,"N/A","--","N","Regulation S","Medium Term Note Program"]
["ATGOVT / ATGV   3.193 26-Nov-2031 FRN MTN",null,"26-Nov-2031",22861530,22861530,3.1930000000000001,"Floating Coupon","Eurobond","Japanese Yen","XS0138663173","--",null,"27-Nov-2001","Senior Unsecured","Note","N","--","--","--","--","--","--",null,"--","N/A","--","N","Underwritten-Agent","Medium Term Note Program"]
["AUST / ATGV         14-Jan-2032 MTN",null,"14-Jan-2032",1108322805,1108322805,"--","Discount/Zero Coupon","Eurobond","Euro","XS1627601906","AT162760190=",null,"20-Jun-2017","Senior Unsecured","Note","N",13.747,13.753,33,1.2649999999999999,"IS","MAT","14-Jan-2032",84.034000000000006,"N/A","AUSTRIA - BUNDESANLEIHEN","N","Regulation S","Medium Term Note Program"]
["ATGOVT / ATGV   4.000 29-Jul-2032 MTN",null,"29-Jul-2032",7620510,7620510,4,"Fixed Coupon","Eurobond","Japanese Yen","XS0151930426","AT015193042=",null,"29-Jul-2002","Senior Unsecured","Note","N",11.683999999999999,11.66,6.8,0.27,"IS","MAT","29-Jul-2032",152.52000000000001,"N/A","--","N","Regulation S","Medium Term Note Program"]
["ATGOVT / ATGV   5.100 12-Aug-2032 MTN",null,"12-Aug-2032",8382561,8382561,5.0999999999999996,"Fixed Coupon","Eurobond","Japanese Yen","XS0152466420","--",null,"12-Aug-2002","Senior Unsecured","Note","N","--","--","--","--","--","--",null,"--","N/A","--","N","Underwritten-Agent","Medium Term Note Program"]
["AUST / ATGV   4.000 19-Aug-2032 '18 MTN",null,"19-Aug-2032",7620510,7620510,4,"Floating Coupon","Eurobond","Japanese Yen","XS0152435623","--",null,"19-Aug-2002","Senior Unsecured","Note","N","--","--","--","--","--","--",null,"--","N/A","AUSTRIA - BUNDESANLEIHEN","N","Underwritten-Agent","Medium Term Note Program"]
["ATGOVT / ATGV   5.000 24-Sep-2032 MTN",null,"24-Sep-2032",7620510,7620510,5,"Fixed Coupon","Eurobond","Japanese Yen","XS0154915820","AT015491582=",null,"24-Sep-2002","Senior Unsecured","Note","N",11.456,11.43,7.5,0.27600000000000002,"IS","MAT","24-Sep-2032",167.17599999999999,"N/A","--","N","Underwritten-Agent","Medium Term Note Program"]
["ATGOVT / ATGV   4.000 01-Oct-2032 MTN",null,"01-Oct-2032",15241020,15241020,4,"Fixed Coupon","Eurobond","Japanese Yen","XS0155004509","AT015500450=",null,"01-Oct-2002","Senior Unsecured","Note","N",11.853999999999999,11.831,6.7,0.27700000000000002,"IS","MAT","01-Oct-2032",153.011,"N/A","--","N","Underwritten-Agent","Medium Term Note Program"]
["ATGOVT / ATGV   3.500 07-Oct-2033 MTN",null,"07-Oct-2033",7620510,7620510,3.5,"Fixed Coupon","Eurobond","Japanese Yen","XS0177154530","AT017715453=",null,"06-Oct-2003","Senior Unsecured","Note","N",12.778,12.747,8.5,0.34499999999999997,"IS","MAT","07-Oct-2033",147.73500000000001,"N/A","--","N","Underwritten-Agent","Medium Term Note Program"]
["AUST / ATGV   5.125 02-Jan-2034 MTN",null,"02-Jan-2034",16596959,16596959,5.125,"Fixed Coupon","Eurobond","Slovak Koruna (pre 1 Jan 2009)","XS0182592062","AT018259206=",null,"02-Jan-2004","Unsecured","Note","N",11.96,"--","--",1.5249999999999999,"IS","MAT","02-Jan-2034",150.197,"N/A","AUSTRIA - BUNDESANLEIHEN","N","Regulation S","Medium Term Note Program"]
["ATGOVT / ATGV         30-Oct-2034 FRN MTN",null,"30-Oct-2034",30000000,30000000,"--","Floating Coupon","Eurobond","Euro","XS0208462910","AT020846291=",null,"20-Dec-2004","Senior Unsecured","Note","N",0.156,"--","--",0.222,"IS","MAT","30-Oct-2034",97.783000000000001,"N/A","--","N","Regulation S","Medium Term Note Program"]
["ATBSS / ATGV         30-Oct-2034 FRN MTN",null,"30-Oct-2034",10000000,10000000,"--","Floating Coupon","Eurobond","Euro","XS0215438705","AT021543870=",null,"18-Mar-2005","Senior Unsecured","Note","N",0.128,"--","--",0.222,"IS","MAT","30-Oct-2034",98.311999999999998,"N/A","AUSTRIA - BUNDESSCHATZSCHEINE","N","Regulation S","Medium Term Note Program"]
["AUST / ATGV   0.067 24-Oct-2035 FRN MTN",null,"24-Oct-2035",75000000,75000000,6.7000000000000004E-2,"Floating Coupon","Eurobond","Euro","XS0231558858","AT023155885=",null,"24-Oct-2005","Senior Unsecured","Note","N",0.749,"--","--",-3.4000000000000002E-2,"IS","MAT","24-Oct-2035",101.649,"N/A","AUSTRIA - BUNDESANLEIHEN","N","Regulation S","Medium Term Note Program"]
["Foreign",2,314506537.86185199,314506537.86185199]
["Description","Asset Duplicated","Maturity Date","Amount Outstanding","Issued Amount","Coupon","Coupon Class","Market of Issue","Currency","ISIN","RIC","Cusip","Issue Date","Seniority Type","Instrument Type","Principal Index Link Flag","Modified Duration","Option Adjusted Duration","Option Adjusted Spread","Yield","Yield Type","Yield Event","Yield Date","Last Price","Capital Tier","Government Bond Type","Is Convertible","Offering Type","Program Type"]
["AUST / ATGV         22-Jun-2022 FRN",null,"22-Jun-2022",125000000,125000000,"--","Floating Coupon","Italy","Euro","IT0006592080","IT0006592080=",null,"22-Jun-2005","Unsecured","Bond","N",4.2759999999999998,"--","--",-0.186,"IS","MAT","22-Jun-2022",100.8,"N/A","AUSTRIA - BUNDESANLEIHEN","N","Underwritten","--"]
["AUST / ATGV   5.375 01-Dec-2034 MTN",null,"01-Dec-2034",189506538,189506538,5.375,"Fixed Coupon","United States","Canadian Dollar","US052591AS38","052591AS3=","052591AS3","01-Dec-2004","Senior Unsecured","Note","N",11.574,11.536,95.9,3.294,"CB","MAT","01-Dec-2034",126.581,"N/A","AUSTRIA - BUNDESANLEIHEN","N","Private placement-144A","Medium Term Note Program"]
["Total",499,224633510811,225334099259]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Program Type"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]

{"sheet":"BELGIUM","index":2,"n_rows":271,"n_cols":33,"rows_kept":271,"cut":false,"hidden":true,"merged":[[0,0,0,20],[2,0,2,20],[3,0,3,20],[4,0,4,27],[9,29,9,32]]}
["BELGIUM, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:43","BELGIUM, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:43","BELGIUM, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:43","BELGIUM, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:43","BELGIUM, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:43","BELGIUM, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:43","BELGIUM, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:43","BELGIUM, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:43","BELGIUM, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:43","BELGIUM, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:43","BELGIUM, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:43","BELGIUM, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:43","BELGIUM, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:43","BELGIUM, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:43","BELGIUM, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:43","BELGIUM, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:43","BELGIUM, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:43","BELGIUM, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:43","BELGIUM, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:43","BELGIUM, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:43","BELGIUM, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:43"]
[]
["Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure"]
["Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro"]
["Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds",null,"Issuer Description"]
["Bond Type","Issues","Outstanding","Issued",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description","BELGIUM, KINGDOM OF (GOVERNMENT)"]
["Domestic",200,362291626391.73798,369087318391.73798,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Parent","--"]
["Description","Asset Duplicated","Maturity Date","Amount Outstanding","Issued Amount","Coupon","Coupon Class","Market of Issue","Currency","ISIN","RIC","Cusip","Issue Date","Seniority Type","Instrument Type","Principal Index Link Flag","Modified Duration","Option Adjusted Duration","Option Adjusted Spread","Yield","Yield Type","Yield Event","Yield Date","Last Price","Capital Tier","Government Bond Type","Is Convertible","Offering Type","Program Type","Ultimate Parent","--"]
["BEGOVT / BEGV         14-Mar-2018",null,"14-Mar-2018",0,0,"--","Discount/Zero Coupon","Belgium","U.S. Dollar","BE0319776648","BE0319776648=",null,"28-Feb-2018","Senior Unsecured","Commercial Paper","N",3.0000000000000001E-3,3.0000000000000001E-3,5.9,1.8,"IS","MAT","14-Mar-2018",99.995000000000005,"N/A","--","N","Underwritten","--"]
["BEFNG / BEGV         28-Mar-2018","STRIP","28-Mar-2018",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008052012","BEMAR18IO=",null,"19-May-2004","Unsecured","Strip - Fungible - Interest and/or Principal","N",3.9E-2,3.7999999999999999E-2,12,-0.52100000000000002,"IS","MAT","28-Mar-2018",100.02,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--","Debt Structure","Debt Structure","Debt Structure","Debt Structure"]
["BEPSI / BEGV  PO Str 28-Mar-2018","STRIP","28-Mar-2018",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008260151","BE0008260151=",null,"29-Jan-2008","Unsecured","Strip - Principal only","N",3.9E-2,3.7999999999999999E-2,12,-0.52100000000000002,"IS","MAT","28-Mar-2018",100.02,"N/A","BELGIUM LINEAR BONDS OLO - PRINCIPAL STRIP","N",null,"--","Name","#","Amount Issued","Amount Outstanding"]
["OLO52 / BEGV   4.000 28-Mar-2018",null,"28-Mar-2018",8952500000,11428000000,4,"Fixed Coupon","Belgium","Euro","BE0000312216","BE312=",null,"29-Jan-2008","Senior Unsecured","Bond","N",3.9E-2,3.7999999999999999E-2,18.8,-0.54100000000000004,"IS","MAT","28-Mar-2018",100.175,"N/A","BELGIUM LINEAR BONDS OLO 52","N","Underwritten","--","Bonds",249,381233433714,374437741714]
["BEGOVT / BEGV         05-Apr-2018",null,"05-Apr-2018",0,0,"--","Discount/Zero Coupon","Belgium","U.S. Dollar","BE0319771599","--",null,"05-Jan-2018","Senior Unsecured","Commercial Paper","N","--","--","--","--","--","--",null,"--","N/A","--","N","Underwritten","--","Bonds - To Be Issued",5,0,0]
["BEGOVT / BEGV         09-Apr-2018",null,"09-Apr-2018",0,0,"--","Discount/Zero Coupon","Belgium","U.S. Dollar","BE0319773611","BE0319773611=",null,"09-Jan-2018","Senior Unsecured","Commercial Paper","N",6.9000000000000006E-2,7.0999999999999994E-2,-9.3000000000000007,1.615,"IS","MAT","09-Apr-2018",99.888000000000005,"N/A","--","N","Underwritten","--","Bonds (As Borrower)",0,0,0]
["BEGOVT / BEGV         10-Apr-2018",null,"10-Apr-2018",0,0,"--","Discount/Zero Coupon","Belgium","U.S. Dollar","BE0319777653","--",null,"09-Mar-2018","Senior Unsecured","Commercial Paper","N","--","--","--","--","--","--",null,"--","N/A","--","N","Underwritten","--","Bonds (As Borrower) - To Be Issued",0,0,0]
["BEGOVT / BEGV         12-Apr-2018",null,"12-Apr-2018",0,0,"--","Discount/Zero Coupon","Belgium","U.S. Dollar","BE0319778669","--",null,"12-Mar-2018","Senior Unsecured","Commercial Paper","N","--","--","--","--","--","--",null,"--","N/A","--","N","Underwritten","--","Loans",27,1856500000,"--"]
["BEBL / BEGV         12-Apr-2018",null,"12-Apr-2018",1836000000,1836000000,"--","Discount/Zero Coupon","Belgium","Euro","BE0312753255","BE75325=",null,"13-Apr-2017","Unsecured","Belgian Treasury","N",7.8E-2,0.08,0.6,-0.72499999999999998,"IS","MAT","12-Apr-2018",100.0585,"N/A","BELGIUM, KINGDOM OF - T-BILL","N","Auction","--","Total",281,383089933714,374437741714]
["OLO70 / BEGV         02-May-2018 FRN",null,"02-May-2018",2500000000,2500000000,"--","Floating Coupon","Belgium","Euro","BE0000330390","BE330=",null,"02-May-2013","Senior Unsecured","Bond","N",0.13300000000000001,"--","--",-0.44,"IS","MAT","02-May-2018",100.06,"N/A","BELGIUM LINEAR BONDS OLO 70","N","Underwritten","--"]
["BEBL / BEGV         10-May-2018",null,"10-May-2018",5199000000,5199000000,"--","Discount/Zero Coupon","Belgium","Euro","BE0312754261","BE75426=",null,"11-May-2017","Unsecured","Belgian Treasury","N",0.156,0.157,9.8000000000000007,-0.63400000000000001,"IS","MAT","10-May-2018",100.1005,"N/A","BELGIUM, KINGDOM OF - T-BILL","N","Auction","--"]
["BEGOVT / BEGV         14-May-2018",null,"14-May-2018",486539085,486539085,"--","Discount/Zero Coupon","Belgium","U.S. Dollar","BE0319779675","--",null,"13-Mar-2018","Senior Unsecured","Commercial Paper","N","--","--","--","--","--","--",null,"--","N/A","--","N","Underwritten","--"]
["BESTN / BEGV   3.000 04-Jun-2018",null,"04-Jun-2018",16827200,29500000,3,"Fixed Coupon","Belgium","Euro","BE3871226531","BE3871226531=",null,"04-Jun-2010","Unsecured","Note","N",0.222,0.22500000000000001,27.4,-0.46600000000000003,"IS","MAT","04-Jun-2018",100.782,"N/A","BELGIUM, KINGDOM OF - STATE NOTE","N","Public Offering","--"]
["BESTN / BEGV   0.750 04-Jun-2018",null,"04-Jun-2018",1093100,3643000,0.75,"Fixed Coupon","Belgium","Euro","BE3871252792","BE3871252792=",null,"04-Jun-2013","Unsecured","Note","N",0.222,0.22500000000000001,29.3,-0.44800000000000001,"IS","MAT","04-Jun-2018",100.27,"N/A","BELGIUM, KINGDOM OF - STATE NOTE","N","Public Offering","--"]
["BEBL / BEGV         14-Jun-2018",null,"14-Jun-2018",2003000000,2003000000,"--","Discount/Zero Coupon","Belgium","Euro","BE0312755276","BE75527=",null,"15-Jun-2017","Unsecured","Belgian Treasury","N",0.25,0.253,8.1,-0.64700000000000002,"IS","MAT","14-Jun-2018",100.16549999999999,"N/A","BELGIUM, KINGDOM OF - T-BILL","N","Auction","--"]
["OLO69 / BEGV   1.250 22-Jun-2018",null,"22-Jun-2018",9107500000,11890000000,1.25,"Fixed Coupon","Belgium","Euro","BE0000329384","BE329=",null,"26-Feb-2013","Senior Unsecured","Bond","N",0.27300000000000002,0.27500000000000002,14.1,-0.56699999999999995,"IS","MAT","22-Jun-2018",100.5,"N/A","BELGIUM LINEAR BONDS OLO 69","N","Underwritten","--"]
["BEFNG / BEGV         22-Jun-2018","STRIP","22-Jun-2018",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008505662","BE0008505662=",null,"16-Jan-2013","Senior Unsecured","Strip - Fungible - Interest and/or Principal","N",0.27300000000000002,0.27500000000000002,14.3,-0.58299999999999996,"IS","MAT","22-Jun-2018",100.16,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["BEBL / BEGV         12-Jul-2018",null,"12-Jul-2018",4637000000,4637000000,"--","Discount/Zero Coupon","Belgium","Euro","BE0312756282","BE75628=",null,"13-Jul-2017","Unsecured","Belgian Treasury","N",0.32800000000000001,0.33,7.4,-0.624,"IS","MAT","12-Jul-2018",100.2084,"N/A","BELGIUM, KINGDOM OF - T-BILL","N","Auction","--"]
["BEBL / BEGV         09-Aug-2018",null,"09-Aug-2018",1568000000,1568000000,"--","Discount/Zero Coupon","Belgium","Euro","BE0312757298","BE75729=",null,"10-Aug-2017","Unsecured","Belgian Treasury","N",0.40400000000000003,0.40699999999999997,2.8,-0.65100000000000002,"IS","MAT","09-Aug-2018",100.2683,"N/A","BELGIUM, KINGDOM OF - T-BILL","N","Auction","--"]
["BESTN / BEGV   2.750 04-Sep-2018",null,"04-Sep-2018",11811000,19000000,2.75,"Fixed Coupon","Belgium","Euro","BE3871228552","BE3871228552=",null,"04-Sep-2010","Unsecured","Note","N",0.47299999999999998,0.47799999999999998,15.8,-0.51700000000000002,"IS","MAT","04-Sep-2018",101.565,"N/A","BELGIUM, KINGDOM OF - STATE NOTE","N","Public Offering","--"]
["BESTN / BEGV   1.350 04-Sep-2018",null,"04-Sep-2018",4393000,8100000,1.35,"Fixed Coupon","Belgium","Euro","BE3871254814","BE3871254814=",null,"04-Sep-2013","Unsecured","Note","N",0.47299999999999998,0.47799999999999998,16.7,-0.50900000000000001,"IS","MAT","04-Sep-2018",100.89,"N/A","BELGIUM, KINGDOM OF - STATE NOTE","N","Public Offering","--"]
["BEBL / BEGV         13-Sep-2018",null,"13-Sep-2018",2556000000,2556000000,"--","Discount/Zero Coupon","Belgium","Euro","BE0312758304","BE75830=",null,"14-Sep-2017","Unsecured","Belgian Treasury","N",0.499,0.503,4.5999999999999996,-0.61799999999999999,"IS","MAT","13-Sep-2018",100.315,"N/A","BELGIUM, KINGDOM OF - T-BILL","N","Auction","--"]
["BEFNG / BEGV         28-Sep-2018","STRIP","28-Sep-2018",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008109580","BE0008109580=",null,"19-Jan-2010","Unsecured","Strip - Fungible - Interest and/or Principal","N",0.54100000000000004,0.54400000000000004,4.2,-0.625,"IS","MAT","28-Sep-2018",100.34,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["BEBL / BEGV         11-Oct-2018",null,"11-Oct-2018",1793000000,1793000000,"--","Discount/Zero Coupon","Belgium","Euro","BE0312759310","BE75931=",null,"12-Oct-2017","Unsecured","Belgian Treasury","N",0.57699999999999996,0.57999999999999996,0.5,-0.64900000000000002,"IS","MAT","11-Oct-2018",100.3818,"N/A","BELGIUM, KINGDOM OF - T-BILL","N","Auction","--"]
["BEFNG / BEGV         22-Oct-2018","STRIP","22-Oct-2018",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008556202","BE0008556202=",null,"06-May-2016","Senior Unsecured","Strip - Fungible - Interest and/or Principal","N",0.60799999999999998,0.61,0.4,-0.65500000000000003,"IS","MAT","22-Oct-2018",100.4,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["BEBL / BEGV         08-Nov-2018",null,"08-Nov-2018",1413000000,1413000000,"--","Discount/Zero Coupon","Belgium","Euro","BE0312760326","BE76032=",null,"09-Nov-2017","Unsecured","Belgian Treasury","N",0.65300000000000002,0.65700000000000003,-0.4,-0.65,"IS","MAT","08-Nov-2018",100.4336,"N/A","BELGIUM, KINGDOM OF - T-BILL","N","Auction","--"]
["BESTN / BEGV   3.000 04-Dec-2018",null,"04-Dec-2018",19219400,27500000,3,"Fixed Coupon","Belgium","Euro","BE3871230574","BE3871230574=",null,"04-Dec-2010","Unsecured","Note","N",0.72499999999999998,0.72699999999999998,13.7,-0.51300000000000001,"IS","MAT","04-Dec-2018",102.563,"N/A","BELGIUM, KINGDOM OF - STATE NOTE","N","Public Offering","--"]
["BESTN / BEGV   1.000 04-Dec-2018",null,"04-Dec-2018",3160500,5900000,1,"Fixed Coupon","Belgium","Euro","BE3871256835","BE3871256835=",null,"04-Dec-2013","Unsecured","Note","N",0.72499999999999998,0.72699999999999998,14.2,-0.50800000000000001,"IS","MAT","04-Dec-2018",101.1,"N/A","BELGIUM, KINGDOM OF - STATE NOTE","N","Public Offering","--"]
["BEBL / BEGV         13-Dec-2018",null,"13-Dec-2018",1311000000,1311000000,"--","Discount/Zero Coupon","Belgium","Euro","BE0312761332","BE76133=",null,"14-Dec-2017","Unsecured","Belgian Treasury","N",0.751,0.753,2.7,-0.61399999999999999,"IS","MAT","13-Dec-2018",100.4692,"N/A","BELGIUM, KINGDOM OF - T-BILL","N","Auction","--"]
["BEBL / BEGV         10-Jan-2019",null,"10-Jan-2019",3270000000,3270000000,"--","Discount/Zero Coupon","Belgium","Euro","BE0312762348","BE76234=",null,"11-Jan-2018","Unsecured","Belgian Treasury","N",0.82599999999999996,0.82899999999999996,6.9,-0.58099999999999996,"IS","MAT","10-Jan-2019",100.4894,"N/A","BELGIUM, KINGDOM OF - T-BILL","N","Auction","--"]
["BESTN / BEGV   0.900 04-Mar-2019",null,"04-Mar-2019",1358200,3836000,0.9,"Fixed Coupon","Belgium","Euro","BE3871258856","BE3871258856=",null,"04-Mar-2014","Unsecured","Note","N",0.97699999999999998,0.97399999999999998,21.9,-0.45100000000000001,"IS","MAT","04-Mar-2019",101.32,"N/A","BELGIUM, KINGDOM OF - STATE NOTE","N","Public Offering","--"]
["BESTN / BEGV   3.750 04-Mar-2019",null,"04-Mar-2019",37146000,59250000,3.75,"Fixed Coupon","Belgium","Euro","BE3871233602","BE3871233602=",null,"04-Mar-2011","Unsecured","Note","N",0.97599999999999998,0.97399999999999998,22.3,-0.44800000000000001,"IS","MAT","04-Mar-2019",104.101,"N/A","BELGIUM, KINGDOM OF - STATE NOTE","N","Public Offering","--"]
["BEBL / BEGV         07-Mar-2019",null,"07-Mar-2019",1802000000,1802000000,"--","Discount/Zero Coupon","Belgium","Euro","BE0312763353","BE76335=",null,"08-Mar-2018","Unsecured","Belgian Treasury","N",0.98599999999999999,0.98299999999999998,10.7,-0.55600000000000005,"IS","MAT","07-Mar-2019",100.556,"N/A","BELGIUM, KINGDOM OF - T-BILL","N","Auction","--"]
["BEPSI / BEGV  PO Str 28-Mar-2019","STRIP","28-Mar-2019",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008290455","BEMAR19PO=",null,"21-Jan-2009","Unsecured","Strip - Principal only","N",1.042,1.0409999999999999,12.4,-0.54800000000000004,"IS","MAT","28-Mar-2019",100.572,"N/A","BELGIUM LINEAR BONDS OLO - PRINCIPAL STRIP","N",null,"--"]
["BEFNG / BEGV         28-Mar-2019","STRIP","28-Mar-2019",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008053028","BEMAR19IO=",null,"19-May-2004","Unsecured","Strip - Fungible - Interest and/or Principal","N",1.042,1.04,12.6,-0.54600000000000004,"IS","MAT","28-Mar-2019",100.57,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["OLO55 / BEGV   4.000 28-Mar-2019",null,"28-Mar-2019",12147000000,12237000000,4,"Fixed Coupon","Belgium","Euro","BE0000315243","BE315=",null,"21-Jan-2009","Senior Unsecured","Bond","N",1.0049999999999999,1.004,12.4,-0.54900000000000004,"IS","MAT","28-Mar-2019",104.75,"N/A","BELGIUM LINEAR BONDS OLO 55","N","Underwritten","--"]
["BEFNG / BEGV         22-Apr-2019","STRIP","22-Apr-2019",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008563273","BE0008563273=",null,"05-Mar-2018","Senior Unsecured","Strip - Fungible - Interest and/or Principal","N",1.109,1.109,14.3,-0.53,"IS","MAT","22-Apr-2019",100.59,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["BESTN / BEGV   3.750 04-Jun-2019",null,"04-Jun-2019",28131000,46400000,3.75,"Fixed Coupon","Belgium","Euro","BE3871236639","BE3871236639=",null,"04-Jun-2011","Unsecured","Note","N",1.19,1.1919999999999999,22.6,-0.44900000000000001,"IS","MAT","04-Jun-2019",105.169,"N/A","BELGIUM, KINGDOM OF - STATE NOTE","N","Public Offering","--"]
["BESTN / BEGV   0.600 04-Jun-2019",null,"04-Jun-2019",3301400,5992000,0.6,"Fixed Coupon","Belgium","Euro","BE3871260878","BE3871260878=",null,"04-Jun-2014","Unsecured","Note","N",1.2190000000000001,1.2210000000000001,20.2,-0.47199999999999998,"IS","MAT","04-Jun-2019",101.32,"N/A","BELGIUM, KINGDOM OF - STATE NOTE","N","Public Offering","--"]
["BEFNG / BEGV         22-Jun-2019","STRIP","22-Jun-2019",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008506678","BE0008506678=",null,"16-Jan-2013","Senior Unsecured","Strip - Fungible - Interest and/or Principal","N",1.276,1.282,14.2,-0.53100000000000003,"IS","MAT","24-Jun-2019",100.68,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["BESTN / BEGV   3.500 04-Sep-2019",null,"04-Sep-2019",22837400,36300000,3.5,"Fixed Coupon","Belgium","Euro","BE3871239666","BE3871239666=",null,"04-Sep-2011","Unsecured","Note","N",1.4430000000000001,1.446,21.7,-0.434,"IS","MAT","04-Sep-2019",105.842,"N/A","BELGIUM, KINGDOM OF - STATE NOTE","N","Public Offering","--"]
["BEFNG / BEGV         28-Sep-2019","STRIP","28-Sep-2019",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008111602","BE0008111602=",null,"19-Jan-2010","Unsecured","Strip - Fungible - Interest and/or Principal","N",1.5429999999999999,1.5509999999999999,10.5,-0.53400000000000003,"IS","MAT","30-Sep-2019",100.83,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["OLO67 / BEGV   3.000 28-Sep-2019",null,"28-Sep-2019",12662000000,12662000000,3,"Fixed Coupon","Belgium","Euro","BE0000327362","BE327=",null,"04-Apr-2012","Senior Unsecured","Bond","N",1.5149999999999999,1.5229999999999999,10.6,-0.53400000000000003,"IS","MAT","30-Sep-2019",105.49,"N/A","BELGIUM LINEAR BONDS OLO 67","N","Underwritten","--"]
["BEFNG / BEGV         22-Oct-2019","STRIP","22-Oct-2019",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008557218","BE0008557218=",null,"06-May-2016","Senior Unsecured","Strip - Fungible - Interest and/or Principal","N",1.61,1.611,11.3,-0.51300000000000001,"IS","MAT","22-Oct-2019",100.83,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["BESTN / BEGV   4.200 04-Dec-2019",null,"04-Dec-2019",148332400,304500000,4.2,"Fixed Coupon","Belgium","Euro","BE3871242694","BE3871242694=",null,"04-Dec-2011","Unsecured","Note","N",1.6870000000000001,1.69,19.3,-0.41399999999999998,"IS","MAT","04-Dec-2019",108.01,"N/A","BELGIUM, KINGDOM OF - STATE NOTE","N","Public Offering","--"]
["BESTN / BEGV   3.100 04-Mar-2020",null,"04-Mar-2020",17411100,29380000,3.1,"Fixed Coupon","Belgium","Euro","BE3871244716","BE3871244716=",null,"04-Mar-2012","Unsecured","Note","N",1.9470000000000001,1.948,19,-0.36399999999999999,"IS","MAT","04-Mar-2020",106.871,"N/A","BELGIUM, KINGDOM OF - STATE NOTE","N","Public Offering","--"]
["BEFNG / BEGV         28-Mar-2020","STRIP","28-Mar-2020",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008054034","BEMAR20IO=",null,"19-May-2004","Unsecured","Strip - Fungible - Interest and/or Principal","N",2.0430000000000001,2.0489999999999999,12.7,-0.41399999999999998,"IS","MAT","30-Mar-2020",100.85,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["BEFNG / BEGV         22-Apr-2020","STRIP","22-Apr-2020",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008564289","BE0008564289=",null,"05-Mar-2018","Senior Unsecured","Strip - Fungible - Interest and/or Principal","N",2.11,2.1120000000000001,12.4,-0.40600000000000003,"IS","MAT","22-Apr-2020",100.86,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["BESTN / BEGV   3.000 04-Jun-2020",null,"04-Jun-2020",17007800,28500000,3,"Fixed Coupon","Belgium","Euro","BE3871246737","BE3871246737=",null,"04-Jun-2012","Unsecured","Note","N",2.1429999999999998,2.1469999999999998,20.9,-0.30599999999999999,"IS","MAT","04-Jun-2020",107.392,"N/A","BELGIUM, KINGDOM OF - STATE NOTE","N","Public Offering","--"]
["BEFNG / BEGV         22-Jun-2020","STRIP","22-Jun-2020",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008507684","BE0008507684=",null,"16-Jan-2013","Senior Unsecured","Strip - Fungible - Interest and/or Principal","N",2.2770000000000001,2.2799999999999998,11.9,-0.38500000000000001,"IS","MAT","22-Jun-2020",100.88,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["BESTN / BEGV   2.100 04-Sep-2020",null,"04-Sep-2020",11131400,22300000,2.1,"Fixed Coupon","Belgium","Euro","BE3871247743","BE3871247743=",null,"04-Sep-2012","Unsecured","Note","N",2.4169999999999998,2.4220000000000002,18.8,-0.28599999999999998,"IS","MAT","04-Sep-2020",105.93899999999999,"N/A","BELGIUM, KINGDOM OF - STATE NOTE","N","Public Offering","--"]
["BEFNG / BEGV         28-Sep-2020","STRIP","28-Sep-2020",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008112618","BE0008112618=",null,"19-Jan-2010","Unsecured","Strip - Fungible - Interest and/or Principal","N",2.5430000000000001,2.548,9.6999999999999993,-0.36099999999999999,"IS","MAT","28-Sep-2020",100.92400000000001,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["OLO58 / BEGV   3.750 28-Sep-2020",null,"28-Sep-2020",19226000000,19486000000,3.75,"Fixed Coupon","Belgium","Euro","BE0000318270","BE318=",null,"19-Jan-2010","Senior Unsecured","Bond","N",2.4430000000000001,2.448,7.8,-0.38600000000000001,"IS","MAT","28-Sep-2020",110.59,"N/A","BELGIUM LINEAR BONDS OLO 58","N","Underwritten","--"]
["BEPSI / BEGV  PO Str 28-Sep-2020","STRIP","28-Sep-2020",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008320757","BE0008320757=",null,"19-Jan-2010","Unsecured","Strip - Principal only","N",2.5430000000000001,2.548,11.1,-0.34799999999999998,"IS","MAT","28-Sep-2020",100.89,"N/A","BELGIUM LINEAR BONDS OLO - PRINCIPAL STRIP","N",null,"--"]
["BEFNG / BEGV         22-Oct-2020","STRIP","22-Oct-2020",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008558224","BE0008558224=",null,"06-May-2016","Senior Unsecured","Strip - Fungible - Interest and/or Principal","N",2.61,2.6139999999999999,11,-0.33500000000000002,"IS","MAT","22-Oct-2020",100.88,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["BESTN / BEGV   1.800 04-Dec-2020",null,"04-Dec-2020",6097300,10100000,1.8,"Fixed Coupon","Belgium","Euro","BE3871249764","BE3871249764=",null,"04-Dec-2012","Unsecured","Note","N",2.6749999999999998,2.6789999999999998,16.2,-0.26600000000000001,"IS","MAT","04-Dec-2020",105.66,"N/A","BELGIUM, KINGDOM OF - STATE NOTE","N","Public Offering","--"]
["BESTN / BEGV   1.850 04-Mar-2021",null,"04-Mar-2021",3527500,8700000,1.85,"Fixed Coupon","Belgium","Euro","BE3871251786","BE3871251786=",null,"04-Mar-2013","Unsecured","Note","N",2.9220000000000002,2.923,21.2,-0.17799999999999999,"IS","MAT","04-Mar-2021",106.05,"N/A","BELGIUM, KINGDOM OF - STATE NOTE","N","Public Offering","--"]
["BEFNG / BEGV         28-Mar-2021","STRIP","28-Mar-2021",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008055049","BEMAR21IO=",null,"19-May-2004","Unsecured","Strip - Fungible - Interest and/or Principal","N",3.0419999999999998,3.0449999999999999,14.4,-0.22900000000000001,"IS","MAT","29-Mar-2021",100.7,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["BEFNG / BEGV         22-Apr-2021","STRIP","22-Apr-2021",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008565294","BE0008565294=",null,"05-Mar-2018","Senior Unsecured","Strip - Fungible - Interest and/or Principal","N",3.109,3.1110000000000002,14.2,-0.218,"IS","MAT","22-Apr-2021",100.68,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["BESTN / BEGV   1.500 04-Jun-2021",null,"04-Jun-2021",2925900,5700000,1.5,"Fixed Coupon","Belgium","Euro","BE3871253808","BE3871253808=",null,"04-Jun-2013","Unsecured","Note","N",3.14,3.1429999999999998,17.600000000000001,-0.16600000000000001,"IS","MAT","04-Jun-2021",105.39,"N/A","BELGIUM, KINGDOM OF - STATE NOTE","N","Public Offering","--"]
["BEFNG / BEGV         22-Jun-2021","STRIP","22-Jun-2021",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008508690","BE0008508690=",null,"16-Jan-2013","Senior Unsecured","Strip - Fungible - Interest and/or Principal","N",3.2749999999999999,3.278,14.3,-0.186,"IS","MAT","22-Jun-2021",100.61,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["BESTN / BEGV   2.150 04-Sep-2021",null,"04-Sep-2021",10267800,15700000,2.15,"Fixed Coupon","Belgium","Euro","BE3871255829","BE3871255829=",null,"04-Sep-2013","Unsecured","Note","N",3.3559999999999999,3.3660000000000001,16.600000000000001,-0.13500000000000001,"IS","MAT","06-Sep-2021",107.97,"N/A","BELGIUM, KINGDOM OF - STATE NOTE","N","Public Offering","--"]
["OLO61 / BEGV   4.250 28-Sep-2021",null,"28-Sep-2021",16530000000,16945000000,4.25,"Fixed Coupon","Belgium","Euro","BE0000321308","BE321=",null,"25-Jan-2011","Senior Unsecured","Bond","N",3.3260000000000001,3.3290000000000002,7.8,-0.216,"IS","MAT","28-Sep-2021",115.9,"N/A","BELGIUM LINEAR BONDS OLO 61","N","Underwritten","--"]
["BEFNG / BEGV         28-Sep-2021","STRIP","28-Sep-2021",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008113624","BE0008113624=",null,"25-Jan-2011","Unsecured","Strip - Fungible - Interest and/or Principal","N",3.5419999999999998,3.5459999999999998,11.5,-0.16600000000000001,"IS","MAT","28-Sep-2021",100.59,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["BEPSI / BEGV  PO Str 28-Sep-2021","STRIP","28-Sep-2021",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008350085","BE0008350085=",null,"25-Jan-2011","Unsecured","Strip - Principal only","N",3.5419999999999998,3.5459999999999998,11.5,-0.16600000000000001,"IS","MAT","28-Sep-2021",100.59,"N/A","BELGIUM LINEAR BONDS OLO - PRINCIPAL STRIP","N",null,"--"]
["BEFNG / BEGV         22-Oct-2021","STRIP","22-Oct-2021",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008559230","BE0008559230=",null,"06-May-2016","Senior Unsecured","Strip - Fungible - Interest and/or Principal","N",3.609,3.6120000000000001,10.199999999999999,-0.16600000000000001,"IS","MAT","22-Oct-2021",100.6,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["BESTN / BEGV   1.900 04-Dec-2021",null,"04-Dec-2021",8913400,14600000,1.9,"Fixed Coupon","Belgium","Euro","BE3871257841","BE3871257841=",null,"04-Dec-2013","Unsecured","Note","N",3.6179999999999999,3.6269999999999998,15.4,-9.5000000000000001E-2,"IS","MAT","06-Dec-2021",107.45,"N/A","BELGIUM, KINGDOM OF - STATE NOTE","N","Public Offering","--"]
["BESTN / BEGV   1.750 04-Mar-2022",null,"04-Mar-2022",5999900,11850000,1.75,"Fixed Coupon","Belgium","Euro","BE3871259862","BE3871259862=",null,"04-Mar-2014","Unsecured","Note","N",3.875,3.875,16.899999999999999,-3.5999999999999997E-2,"IS","MAT","04-Mar-2022",107.1,"N/A","BELGIUM, KINGDOM OF - STATE NOTE","N","Public Offering","--"]
["BEPSI / BEGV  PO Str 28-Mar-2022","STRIP","28-Mar-2022",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008230824","BEMAR22PO=",null,"24-May-2006","Unsecured","Strip - Principal only","N",4.0410000000000004,4.0410000000000004,7.8,-0.106,"IS","MAT","28-Mar-2022",100.43,"N/A","BELGIUM LINEAR BONDS OLO - PRINCIPAL STRIP","N",null,"--"]
["BEFNG / BEGV         28-Mar-2022","STRIP","28-Mar-2022",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008056054","BEMAR22IO=",null,"19-May-2004","Unsecured","Strip - Fungible - Interest and/or Principal","N",4.0410000000000004,4.0410000000000004,7.8,-0.106,"IS","MAT","28-Mar-2022",100.43,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["OLO48 / BEGV   4.000 28-Mar-2022",null,"28-Mar-2022",14024000000,14084000000,4,"Fixed Coupon","Belgium","Euro","BE0000308172","BE308=",null,"24-May-2006","Senior Unsecured","Bond","N",3.7090000000000001,3.7080000000000002,6.4,-0.13600000000000001,"IS","MAT","28-Mar-2022",116.761,"N/A","BELGIUM LINEAR BONDS OLO 48","N","Underwritten","--"]
["BEFNG / BEGV         22-Apr-2022","STRIP","22-Apr-2022",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008566300","BE0008566300=",null,"05-Mar-2018","Senior Unsecured","Strip - Fungible - Interest and/or Principal","N",4.1070000000000002,4.1079999999999997,9.3000000000000007,-7.4999999999999997E-2,"IS","MAT","22-Apr-2022",100.31,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["BESTN / BEGV   1.400 04-Jun-2022",null,"04-Jun-2022",2931500,7740000,1.4,"Fixed Coupon","Belgium","Euro","BE3871261884","BE3871261884=",null,"04-Jun-2014","Unsecured","Note","N",4.0910000000000002,4.0979999999999999,16.7,1.7000000000000001E-2,"IS","MAT","06-Jun-2022",105.84,"N/A","BELGIUM, KINGDOM OF - STATE NOTE","N","Public Offering","--"]
["BEFNG / BEGV         22-Jun-2022","STRIP","22-Jun-2022",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008509706","BE0008509706=",null,"16-Jan-2013","Senior Unsecured","Strip - Fungible - Interest and/or Principal","N",4.2729999999999997,4.274,11.9,-1.4E-2,"IS","MAT","22-Jun-2022",100.06,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["BESTN / BEGV   1.000 04-Sep-2022",null,"04-Sep-2022",2010000,9760000,1,"Fixed Coupon","Belgium","Euro","BE3871262890","BE3871262890=BR",null,"04-Sep-2014","Unsecured","Note","N","--","--","--","--","--","--",null,"--","N/A","BELGIUM, KINGDOM OF - STATE NOTE","N","Public Offering","--"]
["OLO65 / BEGV   4.250 28-Sep-2022",null,"28-Sep-2022",16176000000,16246000000,4.25,"Fixed Coupon","Belgium","Euro","BE0000325341","BE325=",null,"24-Jan-2012","Senior Unsecured","Bond","N",4.1900000000000004,4.1909999999999998,6,-4.4999999999999998E-2,"IS","MAT","28-Sep-2022",119.5339,"N/A","BELGIUM LINEAR BONDS OLO 65","N","Underwritten","--"]
["BEFNG / BEGV         28-Sep-2022","STRIP","28-Sep-2022",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008086358","BE0008086358=",null,"24-Jan-2012","Unsecured","Strip - Fungible - Interest and/or Principal","N",4.5389999999999997,4.5419999999999998,8.5,4.0000000000000001E-3,"IS","MAT","28-Sep-2022",99.98,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["BEFNG / BEGV         22-Oct-2022","STRIP","22-Oct-2022",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008560246","BE0008560246=",null,"06-May-2016","Senior Unsecured","Strip - Fungible - Interest and/or Principal","N",4.6050000000000004,4.6130000000000004,7.1,4.0000000000000001E-3,"IS","MAT","24-Oct-2022",99.98,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["BESTN / BEGV   0.300 04-Mar-2023",null,"04-Mar-2023",324900,649000,0.3,"Fixed Coupon","Belgium","Euro","BE3871264912","BE3871264912=",null,"04-Mar-2015","Unsecured","Note","N",4.9390000000000001,4.944,16.100000000000001,0.159,"IS","MAT","06-Mar-2023",100.7,"N/A","BELGIUM, KINGDOM OF - STATE NOTE","N","Public Offering","--"]
["BEFNG / BEGV         28-Mar-2023","STRIP","28-Mar-2023",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008057060","BEMAR23IO=",null,"19-May-2004","Unsecured","Strip - Fungible - Interest and/or Principal","N",5.0350000000000001,5.0339999999999998,14,0.15,"IS","MAT","28-Mar-2023",99.25,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["BEFNG / BEGV         22-Apr-2023","STRIP","22-Apr-2023",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008567316","BE0008567316=",null,"05-Mar-2018","Senior Unsecured","Strip - Fungible - Interest and/or Principal","N",5.1020000000000003,5.1079999999999997,12.9,0.14899999999999999,"IS","MAT","24-Apr-2023",99.24,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["OLO68 / BEGV   2.250 22-Jun-2023",null,"22-Jun-2023",13535000000,13652000000,2.25,"Fixed Coupon","Belgium","Euro","BE0000328378","BE328=",null,"16-Jan-2013","Senior Unsecured","Bond","N",4.9710000000000001,4.97,8.3000000000000007,0.11,"IS","MAT","22-Jun-2023",111.25,"N/A","BELGIUM LINEAR BONDS OLO 68","N","Underwritten","--"]
["BEPSI / BEGV  PO Str 22-Jun-2023","STRIP","22-Jun-2023",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008510712","BE0008510712=",null,"16-Jan-2013","Senior Unsecured","Strip - Principal only","N",5.2679999999999998,5.2690000000000001,11.6,0.16,"IS","MAT","22-Jun-2023",99.16,"N/A","BELGIUM LINEAR BONDS OLO - PRINCIPAL STRIP","N",null,"--"]
["BEFNG / BEGV         22-Oct-2023","STRIP","22-Oct-2023",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008561251","BE0008561251=",null,"06-May-2016","Senior Unsecured","Strip - Fungible - Interest and/or Principal","N",5.5979999999999999,5.6029999999999998,17.5,0.26400000000000001,"IS","MAT","23-Oct-2023",98.53,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["OLO79 / BEGV   0.200 22-Oct-2023",null,"22-Oct-2023",6116000000,6116000000,0.2,"Fixed Coupon","Belgium","Euro","BE0000339482","BE339=",null,"06-May-2016","Senior Unsecured","Bond","N",5.57,5.5739999999999998,12.7,0.214,"IS","MAT","23-Oct-2023",99.92,"N/A","BELGIUM LINEAR BONDS OLO 79","N","Underwritten","--"]
["BEFNG / BEGV         28-Mar-2024","STRIP","28-Mar-2024",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008058076","BEMAR24IO=",null,"19-May-2004","Unsecured","Strip - Fungible - Interest and/or Principal","N",6.0289999999999999,6.03,20,0.34200000000000003,"IS","MAT","28-Mar-2024",97.96,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["BEFNG / BEGV         22-Apr-2024","STRIP","22-Apr-2024",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008568322","BE0008568322=",null,"05-Mar-2018","Senior Unsecured","Strip - Fungible - Interest and/or Principal","N",6.0949999999999998,6.0979999999999999,20,0.35099999999999998,"IS","MAT","22-Apr-2024",97.88,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["BEFNG / BEGV         22-Jun-2024","STRIP","22-Jun-2024",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008511728","BE0008511728=",null,"17-Sep-2013","Senior Unsecured","Strip - Fungible - Interest and/or Principal","N",6.26,6.2690000000000001,20.9,0.38300000000000001,"IS","MAT","24-Jun-2024",97.63,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["OLO72 / BEGV   2.600 22-Jun-2024",null,"22-Jun-2024",15735000000,15885000000,2.6,"Fixed Coupon","Belgium","Euro","BE0000332412","BE332=",null,"21-Jan-2014","Senior Unsecured","Bond","N",5.7949999999999999,5.798,18.399999999999999,0.33300000000000002,"IS","MAT","24-Jun-2024",114.05,"N/A","BELGIUM LINEAR BONDS OLO 72","N","Underwritten","--"]
["OLO82 / BEGV   0.500 22-Oct-2024",null,"22-Oct-2024",5255000000,5255000000,0.5,"Fixed Coupon","Belgium","Euro","BE0000342510","BE342=",null,"14-Feb-2017","Senior Unsecured","Bond","N",6.4889999999999999,6.4909999999999997,20.7,0.41799999999999998,"IS","MAT","22-Oct-2024",100.53,"N/A","BELGIUM LINEAR BONDS OLO 82","N","Regulation S/Private placement-144A","--"]
["BEFNG / BEGV         22-Oct-2024","STRIP","22-Oct-2024",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008562267","BE0008562267=",null,"14-Feb-2017","Senior Unsecured","Strip - Fungible - Interest and/or Principal","N",6.59,6.5940000000000003,25.1,0.46800000000000003,"IS","MAT","22-Oct-2024",96.96,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["BESTN / BEGV   1.100 04-Dec-2024",null,"04-Dec-2024",6298000,10338000,1.1000000000000001,"Fixed Coupon","Belgium","Euro","BE3871263906","BE3871263906=",null,"04-Dec-2014","Unsecured","Note","N",6.4859999999999998,6.4889999999999999,29.8,0.51900000000000002,"IS","MAT","04-Dec-2024",103.83,"N/A","BELGIUM, KINGDOM OF - STATE NOTE","N","Public Offering","--"]
["BESTN / BEGV   0.600 04-Mar-2025",null,"04-Mar-2025",902000,2842000,0.6,"Fixed Coupon","Belgium","Euro","BE3871265927","BE3871265927=",null,"04-Mar-2015","Unsecured","Note","N",6.8289999999999997,6.8289999999999997,29.9,0.55700000000000005,"IS","MAT","04-Mar-2025",100.29,"N/A","BELGIUM, KINGDOM OF - STATE NOTE","N","Public Offering","--"]
["BEFNG / BEGV         28-Mar-2025","STRIP","28-Mar-2025",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008059082","BEMAR25IO=",null,"19-May-2004","Unsecured","Strip - Fungible - Interest and/or Principal","N",7.0209999999999999,7.0209999999999999,24,0.51500000000000001,"IS","MAT","28-Mar-2025",96.45,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["BEFNG / BEGV         22-Apr-2025","STRIP","22-Apr-2025",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008569338","BE0008569338=",null,"05-Mar-2018","Senior Unsecured","Strip - Fungible - Interest and/or Principal","N",7.0869999999999997,7.0890000000000004,25.3,0.53800000000000003,"IS","MAT","22-Apr-2025",96.26,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["BESTN / BEGV   0.800 04-Jun-2025",null,"04-Jun-2025",1200100,3020100,0.8,"Fixed Coupon","Belgium","Euro","BE3871266933","BE3871266933=BR",null,"04-Jun-2015","Unsecured","Note","N","--","--","--","--","--","--",null,"--","N/A","BELGIUM, KINGDOM OF - STATE NOTE","N","Public Offering","--"]
["BEFNG / BEGV         22-Jun-2025","STRIP","22-Jun-2025",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008512734","BE0008512734=",null,"17-Sep-2013","Senior Unsecured","Strip - Fungible - Interest and/or Principal","N",7.2519999999999998,7.2569999999999997,25,0.55800000000000005,"IS","MAT","23-Jun-2025",96.03,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["OLO74 / BEGV   0.800 22-Jun-2025",null,"22-Jun-2025",16452000000,16452000000,0.8,"Fixed Coupon","Belgium","Euro","BE0000334434","BE334=",null,"14-Jan-2015","Senior Unsecured","Bond","N",7.0389999999999997,7.0410000000000004,21,0.50800000000000001,"IS","MAT","23-Jun-2025",102.08,"N/A","BELGIUM LINEAR BONDS OLO 74","N","Underwritten","--"]
["BESTN / BEGV   0.900 04-Sep-2025",null,"04-Sep-2025",4452000,7072000,0.9,"Fixed Coupon","Belgium","Euro","BE3871267949","BE3871267949=",null,"04-Sep-2015","Unsecured","Bond","N",7.2080000000000002,7.21,28.6,0.60799999999999998,"IS","MAT","04-Sep-2025",102.13,"N/A","BELGIUM, KINGDOM OF - STATE NOTE","N","Public Offering","--"]
["BESTN / BEGV   0.750 04-Dec-2025",null,"04-Dec-2025",7091200,9590800,0.75,"Fixed Coupon","Belgium","Euro","BE3871268954","BE3871268954=",null,"04-Dec-2015","Unsecured","Bond","N",7.4950000000000001,7.4960000000000004,27.1,0.628,"IS","MAT","04-Dec-2025",100.92,"N/A","BELGIUM, KINGDOM OF - STATE NOTE","N","Public Offering","--"]
["BESTN / BEGV   0.600 04-Mar-2026",null,"04-Mar-2026",5786300,8630000,0.6,"Fixed Coupon","Belgium","Euro","BE3871269960","BE3871269960=",null,"04-Mar-2016","Unsecured","Bond","N",7.782,7.7809999999999997,24.1,0.63,"IS","MAT","04-Mar-2026",99.77,"N/A","BELGIUM, KINGDOM OF - STATE NOTE","N","Public Offering","--"]
["BEFNG / BEGV         28-Mar-2026","STRIP","28-Mar-2026",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008061104","BEMAR26IO=",null,"19-May-2004","Unsecured","Strip - Fungible - Interest and/or Principal","N",8.0139999999999993,8.02,20.2,0.61,"IS","MAT","30-Mar-2026",95.23,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["OLO64 / BEGV   4.500 28-Mar-2026",null,"28-Mar-2026",10708000000,10708000000,4.5,"Fixed Coupon","Belgium","Euro","BE0000324336","BE324=",null,"14-Jun-2011","Senior Unsecured","Bond","N",6.84,6.8289999999999997,18.2,0.53,"IS","MAT","30-Mar-2026",131.16,"N/A","BELGIUM LINEAR BONDS OLO 64","N","Underwritten","--"]
["BEPSI / BEGV  PO Str 28-Mar-2026","STRIP","28-Mar-2026",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008370281","BE0008370281=",null,"14-Jun-2011","Unsecured","Strip - Principal only","N",8.0139999999999993,8.02,20.2,0.61,"IS","MAT","30-Mar-2026",95.23,"N/A","BELGIUM LINEAR BONDS OLO - PRINCIPAL STRIP","N",null,"--"]
["BEFNG / BEGV         22-Apr-2026","STRIP","22-Apr-2026",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008570344","BE0008570344=",null,"05-Mar-2018","Senior Unsecured","Strip - Fungible - Interest and/or Principal","N",8.0790000000000006,8.0809999999999995,23.5,0.65,"IS","MAT","22-Apr-2026",94.88,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["BESTN / BEGV   0.500 04-Jun-2026",null,"04-Jun-2026",6360700,8890700,0.5,"Fixed Coupon","Belgium","Euro","BE3871270976","BE3871270976=",null,"04-Jun-2016","Unsecured","Bond","N",8.0150000000000006,8.016,27.6,0.69799999999999995,"IS","MAT","04-Jun-2026",98.42,"N/A","BELGIUM, KINGDOM OF - STATE NOTE","N","Public Offering","--"]
["BEFNG / BEGV         22-Jun-2026","STRIP","22-Jun-2026",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008513740","BE0008513740=",null,"17-Sep-2013","Senior Unsecured","Strip - Fungible - Interest and/or Principal","N",8.2430000000000003,8.2460000000000004,26.3,0.69899999999999995,"IS","MAT","22-Jun-2026",94.4,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["OLO77 / BEGV   1.000 22-Jun-2026",null,"22-Jun-2026",14388000000,14388000000,1,"Fixed Coupon","Belgium","Euro","BE0000337460","BE337=",null,"20-Jan-2016","Senior Unsecured","Bond","N",7.9050000000000002,7.9020000000000001,22.9,0.64900000000000002,"IS","MAT","22-Jun-2026",102.82,"N/A","BELGIUM LINEAR BONDS OLO 77","N","Underwritten","--"]
["BESTN / BEGV   0.600 04-Dec-2026",null,"04-Dec-2026",16316700,19000000,0.6,"Fixed Coupon","Belgium","Euro","BE3871271016","BE3871271016=",null,"04-Dec-2016","Unsecured","Bond","N",8.4770000000000003,8.4770000000000003,26.8,0.748,"IS","MAT","04-Dec-2026",98.75,"N/A","BELGIUM, KINGDOM OF - STATE NOTE","N","Public Offering","--"]
["BESTN / BEGV   0.750 04-Mar-2027",null,"04-Mar-2027",8629500,8629500,0.75,"Fixed Coupon","Belgium","Euro","BE3871272022","BE3871272022=",null,"04-Mar-2017","Unsecured","Bond","N",8.6720000000000006,8.6669999999999998,32.6,0.83399999999999996,"IS","MAT","04-Mar-2027",99.28,"N/A","BELGIUM, KINGDOM OF - STATE NOTE","N","Public Offering","--"]
["BEFNG / BEGV         28-Mar-2027","STRIP","28-Mar-2027",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008062110","BEMAR27IO=",null,"19-May-2004","Unsecured","Strip - Fungible - Interest and/or Principal","N",9.0030000000000001,9.0090000000000003,25.7,0.78800000000000003,"IS","MAT","30-Mar-2027",93.15,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["BEFNG / BEGV         22-Apr-2027","STRIP","22-Apr-2027",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008571359","BE0008571359=",null,"05-Mar-2018","Senior Unsecured","Strip - Fungible - Interest and/or Principal","N",9.0690000000000008,9.0709999999999997,25.9,0.79800000000000004,"IS","MAT","22-Apr-2027",93.02,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["BESTN / BEGV   0.700 04-Jun-2027",null,"04-Jun-2027",4025500,0,0.7,"Fixed Coupon","Belgium","Euro","BE3871273038","BE3871273038=",null,"04-Jun-2017","Unsecured","Bond","N",8.8729999999999993,8.8689999999999998,34.299999999999997,0.88400000000000001,"IS","MAT","04-Jun-2027",98.38,"N/A","BELGIUM, KINGDOM OF - STATE NOTE","N","Public Offering","--"]
["BEFNG / BEGV         22-Jun-2027","STRIP","22-Jun-2027",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008514755","BE0008514755=",null,"17-Sep-2013","Senior Unsecured","Strip - Fungible - Interest and/or Principal","N",9.234,9.2360000000000007,27.3,0.83399999999999996,"IS","MAT","22-Jun-2027",92.59,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["OLO81 / BEGV   0.800 22-Jun-2027",null,"22-Jun-2027",13728000000,13728000000,0.8,"Fixed Coupon","Belgium","Euro","BE0000341504","BE341=",null,"24-Jan-2017","Senior Unsecured","Bond","N",8.8879999999999999,8.8829999999999991,23.8,0.78300000000000003,"IS","MAT","22-Jun-2027",100.15,"N/A","BELGIUM LINEAR BONDS OLO 81","N","Underwritten","--"]
["BEGOVT / BEGV   0.650 04-Sep-2027",null,"04-Sep-2027",4162800,4162800,0.65,"Fixed Coupon","Belgium","Euro","BE3871274044","BE3871274044=",null,"04-Sep-2017","Senior Unsecured","Bond","N",9.1419999999999995,9.1460000000000008,30.9,0.88300000000000001,"IS","MAT","06-Sep-2027",97.888999999999996,"N/A","--","N","Underwritten","--"]
["BEGOVT / BEGV   0.500 04-Dec-2027",null,"04-Dec-2027",2727900,2727900,0.5,"Fixed Coupon","Belgium","Euro","BE3871275058","BE3871275058=",null,"04-Dec-2017","Senior Unsecured","Bond","N",9.4529999999999994,9.4570000000000007,29.7,0.90300000000000002,"IS","MAT","06-Dec-2027",96.262,"N/A","--","N","Underwritten","--"]
["BESTN / BEGV   0.900 04-Mar-2028",null,"04-Mar-2028",0,0,0.9,"Fixed Coupon","Belgium","Euro","BE3871276064","BE3871276064=",null,"04-Mar-2018","Unsecured","Bond","N",9.5399999999999991,9.5389999999999997,23.1,0.85699999999999998,"IS","MAT","06-Mar-2028",100.41,"N/A","BELGIUM, KINGDOM OF - STATE NOTE","N","Public Offering","--"]
["OLO31 / BEGV   5.500 28-Mar-2028",null,"28-Mar-2028",19344939136,19344939136,5.5,"Fixed Coupon","Belgium","Euro","BE0000291972","BE291=",null,"26-Feb-1998","Senior Unsecured","Bond","N",8.0500000000000007,8.0169999999999995,20.399999999999999,0.75700000000000001,"IS","MAT","28-Mar-2028",145.68600000000001,"N/A","BELGIUM LINEAR BONDS OLO 31","N","Auction","--"]
["BEFNG / BEGV         28-Mar-2028","STRIP","28-Mar-2028",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008063126","BEMAR28IO=",null,"30-Apr-1998","Unsecured","Strip - Fungible - Interest and/or Principal","N",9.9949999999999992,9.9969999999999999,23.5,0.88700000000000001,"IS","MAT","28-Mar-2028",91.516000000000005,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["BEPSI / BEGV  PO Str 28-Mar-2028","STRIP","28-Mar-2028",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008070196","BEMAR28PO=",null,"30-Apr-1998","Unsecured","Strip - Principal only","N",9.9939999999999998,9.9960000000000004,24,0.89200000000000002,"IS","MAT","28-Mar-2028",91.471000000000004,"N/A","BELGIUM LINEAR BONDS OLO - PRINCIPAL STRIP","N",null,"--"]
["BEFNG / BEGV         22-Apr-2028","STRIP","22-Apr-2028",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008572365","BE0008572365=",null,"05-Mar-2018","Senior Unsecured","Strip - Fungible - Interest and/or Principal","N",10.06,10.069000000000001,24.7,0.90700000000000003,"IS","MAT","24-Apr-2028",91.28,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["BEFNG / BEGV         22-Jun-2028","STRIP","22-Jun-2028",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008515760","BE0008515760=",null,"17-Sep-2013","Senior Unsecured","Strip - Fungible - Interest and/or Principal","N",10.218999999999999,10.224,36,1.036,"IS","MAT","22-Jun-2028",89.95,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["OLO85 / BEGV   0.800 22-Jun-2028",null,"22-Jun-2028",5000000000,5000000000,0.8,"Fixed Coupon","Belgium","Euro","BE0000345547","BE345=",null,"23-Jan-2018","Senior Unsecured","Bond","N",9.843,9.8379999999999992,25.9,0.91700000000000004,"IS","MAT","22-Jun-2028",98.861999999999995,"N/A","BELGIUM LINEAR BONDS OLO 85","N","Underwritten","--"]
["BEFNG / BEGV         28-Mar-2029","STRIP","28-Mar-2029",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008064132","BEMAR29IO=",null,"19-May-2004","Unsecured","Strip - Fungible - Interest and/or Principal","N",10.98,10.981999999999999,32.6,1.075,"IS","MAT","28-Mar-2029",88.870999999999995,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["BEFNG / BEGV         22-Apr-2029","STRIP","22-Apr-2029",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008573371","BE0008573371=",null,"05-Mar-2018","Senior Unsecured","Strip - Fungible - Interest and/or Principal","N",11.045999999999999,11.052,32.299999999999997,1.077,"IS","MAT","23-Apr-2029",88.78,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["BEFNG / BEGV         22-Jun-2029","STRIP","22-Jun-2029",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008516776","BE0008516776=",null,"17-Sep-2013","Senior Unsecured","Strip - Fungible - Interest and/or Principal","N",11.212,11.215999999999999,31.5,1.0820000000000001,"IS","MAT","22-Jun-2029",88.57,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["BEFNG / BEGV         28-Mar-2030","STRIP","28-Mar-2030",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008065147","BEMAR30IO=",null,"19-May-2004","Unsecured","Strip - Fungible - Interest and/or Principal","N",11.973000000000001,11.974,28.5,1.1100000000000001,"IS","MAT","28-Mar-2030",87.558000000000007,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["BEFNG / BEGV         22-Apr-2030","STRIP","22-Apr-2030",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008574387","BE0008574387=",null,"05-Mar-2018","Senior Unsecured","Strip - Fungible - Interest and/or Principal","N",12.039,12.042,28.3,1.1120000000000001,"IS","MAT","22-Apr-2030",87.47,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["BEFNG / BEGV         22-Jun-2030","STRIP","22-Jun-2030",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008517782","BE0008517782=",null,"17-Sep-2013","Senior Unsecured","Strip - Fungible - Interest and/or Principal","N",12.204000000000001,12.212999999999999,27.7,1.1180000000000001,"IS","MAT","24-Jun-2030",87.24,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["BEFNG / BEGV         28-Mar-2031","STRIP","28-Mar-2031",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008066152","BEMAR31IO=",null,"19-May-2004","Unsecured","Strip - Fungible - Interest and/or Principal","N",12.962999999999999,12.964,28.5,1.1739999999999999,"IS","MAT","28-Mar-2031",85.882999999999996,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["BEFNG / BEGV         22-Apr-2031","STRIP","22-Apr-2031",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008575392","BE0008575392=",null,"05-Mar-2018","Senior Unsecured","Strip - Fungible - Interest and/or Principal","N",13.029,13.032,27.9,1.173,"IS","MAT","22-Apr-2031",85.83,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["BEFNG / BEGV         22-Jun-2031","STRIP","22-Jun-2031",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008518798","BE0008518798=",null,"17-Sep-2013","Senior Unsecured","Strip - Fungible - Interest and/or Principal","N",13.194000000000001,13.201000000000001,27.9,1.1830000000000001,"IS","MAT","23-Jun-2031",85.55,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["OLO75 / BEGV   1.000 22-Jun-2031",null,"22-Jun-2031",10193000000,10193000000,1,"Fixed Coupon","Belgium","Euro","BE0000335449","BE335=",null,"17-Feb-2015","Senior Unsecured","Bond","N",12.327,12.307,26,1.133,"IS","MAT","23-Jun-2031",98.37,"N/A","BELGIUM LINEAR BONDS OLO 75","N","Underwritten","--"]
["BEFNG / BEGV         28-Mar-2032","STRIP","28-Mar-2032",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008067168","BEMAR32IO=",null,"19-May-2004","Unsecured","Strip - Fungible - Interest and/or Principal","N",13.954000000000001,13.962999999999999,27.6,1.222,"IS","MAT","30-Mar-2032",84.323999999999998,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["OLO66 / BEGV   4.000 28-Mar-2032",null,"28-Mar-2032",8204000000,8204000000,4,"Fixed Coupon","Belgium","Euro","BE0000326356","BE326=",null,"21-Mar-2012","Senior Unsecured","Bond","N",11.145,11.076000000000001,25.2,1.0940000000000001,"IS","MAT","30-Mar-2032",137.62,"N/A","BELGIUM LINEAR BONDS OLO 66","N","Underwritten","--"]
["BEFNG / BEGV         22-Apr-2032","STRIP","22-Apr-2032",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008576408","BE0008576408=",null,"05-Mar-2018","Senior Unsecured","Strip - Fungible - Interest and/or Principal","N",14.018000000000001,14.023999999999999,30.6,1.2549999999999999,"IS","MAT","22-Apr-2032",83.87,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["BEFNG / BEGV         22-Jun-2032","STRIP","22-Jun-2032",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008519804","BE0008519804=",null,"17-Sep-2013","Senior Unsecured","Strip - Fungible - Interest and/or Principal","N",14.180999999999999,14.186999999999999,33.799999999999997,1.294,"IS","MAT","22-Jun-2032",83.23,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["BEFNG / BEGV         28-Mar-2033","STRIP","28-Mar-2033",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008068174","BEMAR33IO=",null,"19-May-2004","Unsecured","Strip - Fungible - Interest and/or Principal","N",14.94,14.944000000000001,33.700000000000003,1.325,"IS","MAT","28-Mar-2033",82.046999999999997,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["OLO86 / BEGV   1.250 22-Apr-2033",null,"22-Apr-2033",4500000000,4500000000,1.25,"Fixed Coupon","Belgium","Euro","BE0000346552","BE346=",null,"05-Mar-2018","Unsecured","Bond","N",13.766,13.726000000000001,32.5,1.2729999999999999,"IS","MAT","22-Apr-2033",99.68,"N/A","BELGIUM LINEAR BONDS OLO 86","N","Syndicate","--"]
["BEFNG / BEGV         22-Apr-2033","STRIP","22-Apr-2033",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008577414","BE0008577414=",null,"05-Mar-2018","Senior Unsecured","Strip - Fungible - Interest and/or Principal","N",15.006,15.012,34.4,1.333,"IS","MAT","22-Apr-2033",81.87,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["BEFNG / BEGV         22-Jun-2033","STRIP","22-Jun-2033",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008520810","BE0008520810=",null,"17-Sep-2013","Senior Unsecured","Strip - Fungible - Interest and/or Principal","N",15.169,15.175000000000001,37,1.365,"IS","MAT","22-Jun-2033",81.3,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["BEFNG / BEGV         28-Mar-2034","STRIP","28-Mar-2034",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008069180","BEMAR34IO=",null,"19-May-2004","Unsecured","Strip - Fungible - Interest and/or Principal","N",15.928000000000001,15.933,37.6,1.391,"IS","MAT","28-Mar-2034",80.122,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["BEFNG / BEGV         22-Jun-2034","STRIP","22-Jun-2034",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008521826","BE0008521826=",null,"17-Sep-2013","Senior Unsecured","Strip - Fungible - Interest and/or Principal","N",16.158999999999999,16.164999999999999,38.6,1.4059999999999999,"IS","MAT","22-Jun-2034",79.680000000000007,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["OLO73 / BEGV   3.000 22-Jun-2034",null,"22-Jun-2034",7250000000,7250000000,3,"Fixed Coupon","Belgium","Euro","BE0000333428","BE333=",null,"18-Mar-2014","Senior Unsecured","Bond","N",13.189,13.102,34.299999999999997,1.276,"IS","MAT","22-Jun-2034",125.19,"N/A","BELGIUM LINEAR BONDS OLO 73","N","Underwritten","--"]
["OLO44 / BEGV   5.000 28-Mar-2035",null,"28-Mar-2035",19604692800,19634692800,5,"Fixed Coupon","Belgium","Euro","BE0000304130","BE304=",null,"19-May-2004","Senior Unsecured","Bond","N",12.542,12.422000000000001,33.1,1.2410000000000001,"IS","MAT","28-Mar-2035",157.41399999999999,"N/A","BELGIUM LINEAR BONDS OLO 44","N","Underwritten","--"]
["BEFNG / BEGV         28-Mar-2035","STRIP","28-Mar-2035",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008071202","BEMAR35IO=",null,"19-May-2004","Unsecured","Strip - Fungible - Interest and/or Principal","N",16.919,16.922999999999998,38.9,1.421,"IS","MAT","28-Mar-2035",78.632999999999996,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["BEPSI / BEGV  PO Str 28-Mar-2035","STRIP","28-Mar-2035",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008190424","BEMAR35PO=",null,"19-May-2004","Unsecured","Strip - Principal only","N",16.919,16.922999999999998,38.9,1.421,"IS","MAT","28-Mar-2035",78.632999999999996,"N/A","BELGIUM LINEAR BONDS OLO - PRINCIPAL STRIP","N",null,"--"]
["BEFNG / BEGV         22-Jun-2035","STRIP","22-Jun-2035",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008522832","BE0008522832=",null,"17-Sep-2013","Senior Unsecured","Strip - Fungible - Interest and/or Principal","N",17.151,17.157,38.700000000000003,1.421,"IS","MAT","22-Jun-2035",78.37,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["BEFNG / BEGV         28-Mar-2036","STRIP","28-Mar-2036",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008072218","BE0008072218=",null,"21-Apr-2010","Unsecured","Strip - Fungible - Interest and/or Principal","N",17.905000000000001,17.913,45.2,1.496,"IS","MAT","28-Mar-2036",76.5,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["BEFNG / BEGV         22-Jun-2036","STRIP","22-Jun-2036",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008523848","BE0008523848=",null,"17-Sep-2013","Senior Unsecured","Strip - Fungible - Interest and/or Principal","N",18.135000000000002,18.148,46.9,1.516,"IS","MAT","23-Jun-2036",75.959999999999994,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["BEFNG / BEGV         28-Mar-2037","STRIP","28-Mar-2037",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008073224","BE0008073224=",null,"21-Apr-2010","Unsecured","Strip - Fungible - Interest and/or Principal","N",18.893999999999998,18.908000000000001,47.8,1.5349999999999999,"IS","MAT","30-Mar-2037",74.819999999999993,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["BEFNG / BEGV         22-Jun-2037","STRIP","22-Jun-2037",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008524853","BE0008524853=",null,"17-Sep-2013","Senior Unsecured","Strip - Fungible - Interest and/or Principal","N",19.126999999999999,19.137,46,1.5209999999999999,"IS","MAT","22-Jun-2037",74.760000000000005,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["OLO84 / BEGV   1.450 22-Jun-2037",null,"22-Jun-2037",3000000000,3000000000,1.45,"Fixed Coupon","Belgium","Euro","BE0000344532","BE344=",null,"31-May-2017","Senior Unsecured","Bond","N",16.652000000000001,16.577999999999999,40.6,1.421,"IS","MAT","22-Jun-2037",100.49,"N/A","BELGIUM LINEAR BONDS OLO 84","N","Underwritten","--"]
["BEGOVT / BEGV   4.024 05-Nov-2037",null,"05-Nov-2037",250000000,250000000,4.0244999999999997,"Fixed Coupon","Belgium","Euro","BE0933387533","BE0933387533=",null,"08-Oct-2007","Senior Unsecured","Bond","N",14.689,14.548999999999999,58.8,1.5529999999999999,"IS","MAT","05-Nov-2037",141.56700000000001,"N/A","--","N","Underwritten","--"]
["BEGOVT / BEGV   4.088 05-Nov-2037",null,"05-Nov-2037",250000000,250000000,4.0880000000000001,"Fixed Coupon","Belgium","Euro","BE0933489586","BE0933489586=",null,"09-Oct-2007","Unsecured","Bond","N",14.65,14.509,58.9,1.5529999999999999,"IS","MAT","05-Nov-2037",142.63499999999999,"N/A","--","N","Underwritten","--"]
["BEGOVT / BEGV   3.994 05-Nov-2037",null,"05-Nov-2037",250000000,250000000,3.9940000000000002,"Fixed Coupon","Belgium","Euro","BE0933386527","BE0933386527=",null,"08-Oct-2007","Senior Unsecured","Bond","N",14.708,14.569000000000001,58.8,1.5529999999999999,"IS","MAT","05-Nov-2037",141.054,"N/A","--","N","Underwritten","--"]
["BEGOVT / BEGV   4.088 05-Nov-2037",null,"05-Nov-2037",250000000,250000000,4.0880000000000001,"Fixed Coupon","Belgium","Euro","BE0933488570","BE0933488570=",null,"09-Oct-2007","Unsecured","Bond","N",14.65,14.509,58.9,1.5529999999999999,"IS","MAT","05-Nov-2037",142.63499999999999,"N/A","--","N","Underwritten","--"]
["BEFNG / BEGV         28-Mar-2038","STRIP","28-Mar-2038",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008074230","BE0008074230=",null,"21-Apr-2010","Unsecured","Strip - Fungible - Interest and/or Principal","N",19.882999999999999,19.893999999999998,50.1,1.575,"IS","MAT","29-Mar-2038",73.12,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["BEFNG / BEGV         22-Jun-2038","STRIP","22-Jun-2038",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008525868","BE0008525868=",null,"17-Sep-2013","Senior Unsecured","Strip - Fungible - Interest and/or Principal","N",20.114000000000001,20.123999999999999,50.4,1.583,"IS","MAT","22-Jun-2038",72.73,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["OLO76 / BEGV   1.900 22-Jun-2038",null,"22-Jun-2038",6627000000,6627000000,1.9,"Fixed Coupon","Belgium","Euro","BE0000336454","BE336=",null,"16-Sep-2015","Senior Unsecured","Bond","N",16.82,16.719000000000001,43.2,1.4530000000000001,"IS","MAT","22-Jun-2038",107.8,"N/A","BELGIUM LINEAR BONDS OLO 76","N","Underwritten","--"]
["BEFNG / BEGV         28-Mar-2039","STRIP","28-Mar-2039",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008075245","BE0008075245=",null,"21-Apr-2010","Unsecured","Strip - Fungible - Interest and/or Principal","N",20.870999999999999,20.88,51.8,1.615,"IS","MAT","28-Mar-2039",71.38,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["BEFNG / BEGV         22-Jun-2039","STRIP","22-Jun-2039",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008526874","BE0008526874=",null,"17-Sep-2013","Senior Unsecured","Strip - Fungible - Interest and/or Principal","N",21.1,21.111999999999998,53,1.635,"IS","MAT","22-Jun-2039",70.819999999999993,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["BEFNG / BEGV         28-Mar-2040","STRIP","28-Mar-2040",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008076250","BE0008076250=",null,"21-Apr-2010","Unsecured","Strip - Fungible - Interest and/or Principal","N",21.858000000000001,21.870999999999999,53,1.6579999999999999,"IS","MAT","28-Mar-2040",69.599999999999994,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["BEFNG / BEGV         22-Jun-2040","STRIP","22-Jun-2040",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008527880","BE0008527880=",null,"17-Sep-2013","Senior Unsecured","Strip - Fungible - Interest and/or Principal","N",22.09,22.105,52.2,1.6579999999999999,"IS","MAT","22-Jun-2040",69.33,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["BEFNG / BEGV         28-Mar-2041","STRIP","28-Mar-2041",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008077266","BE0008077266=",null,"21-Apr-2010","Unsecured","Strip - Fungible - Interest and/or Principal","N",22.849,22.861999999999998,51,1.67,"IS","MAT","28-Mar-2041",68.28,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["BEPSI / BEGV  PO Str 28-Mar-2041","STRIP","28-Mar-2041",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008340953","BE0008340953=",null,"21-Apr-2010","Unsecured","Strip - Principal only","N",22.849,22.861999999999998,51.2,1.671,"IS","MAT","28-Mar-2041",68.260000000000005,"N/A","BELGIUM LINEAR BONDS OLO - PRINCIPAL STRIP","N",null,"--"]
["OLO60 / BEGV   4.250 28-Mar-2041",null,"28-Mar-2041",17299000000,17299000000,4.25,"Fixed Coupon","Belgium","Euro","BE0000320292","BE320=",null,"21-Apr-2010","Senior Unsecured","Bond","N",16.234999999999999,16.033999999999999,42.9,1.47,"IS","MAT","28-Mar-2041",154,"N/A","BELGIUM LINEAR BONDS OLO 60","N","Underwritten","--"]
["BEFNG / BEGV         22-Jun-2041","STRIP","22-Jun-2041",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008528896","BE0008528896=",null,"17-Sep-2013","Senior Unsecured","Strip - Fungible - Interest and/or Principal","N",23.079000000000001,23.100999999999999,51.2,1.68,"IS","MAT","24-Jun-2041",67.86,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["BEFNG / BEGV         22-Jun-2042","STRIP","22-Jun-2042",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008529902","BE0008529902=",null,"17-Sep-2013","Senior Unsecured","Strip - Fungible - Interest and/or Principal","N",24.068000000000001,24.088000000000001,50.4,1.7030000000000001,"IS","MAT","23-Jun-2042",66.37,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["BEFNG / BEGV         22-Jun-2043","STRIP","22-Jun-2043",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008530918","BE0008530918=",null,"17-Sep-2013","Senior Unsecured","Strip - Fungible - Interest and/or Principal","N",25.056999999999999,25.074999999999999,49.6,1.7250000000000001,"IS","MAT","22-Jun-2043",64.900000000000006,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["BESTN / BEGV   1.965 11-Mar-2044 MTN",null,"11-Mar-2044",53343570,53343570,1.9650000000000001,"Fixed Coupon","Belgium","Japanese Yen","BE6264339795","BE6264339795=",null,"11-Mar-2014","Unsecured","Bond","N",20.925999999999998,20.754000000000001,44.2,1.0900000000000001,"IS","MAT","11-Mar-2044",119.76600000000001,"N/A","BELGIUM, KINGDOM OF - STATE NOTE","N","Underwritten-Agent","Medium Term Note Program"]
["BEFNG / BEGV         22-Jun-2044","STRIP","22-Jun-2044",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008531924","BE0008531924=",null,"17-Sep-2013","Senior Unsecured","Strip - Fungible - Interest and/or Principal","N",26.045999999999999,26.068000000000001,49,1.748,"IS","MAT","22-Jun-2044",63.43,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["OLO71 / BEGV   3.750 22-Jun-2045",null,"22-Jun-2045",9737000000,9737000000,3.75,"Fixed Coupon","Belgium","Euro","BE0000331406","BE331=",null,"17-Sep-2013","Senior Unsecured","Bond","N",18.882000000000001,18.585999999999999,44.5,1.5940000000000001,"IS","MAT","22-Jun-2045",147.38999999999999,"N/A","BELGIUM LINEAR BONDS OLO 71","N","Underwritten","--"]
["BEFNG / BEGV         22-Jun-2045","STRIP","22-Jun-2045",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008532930","BE0008532930=",null,"17-Sep-2013","Senior Unsecured","Strip - Fungible - Interest and/or Principal","N",27.038,27.062000000000001,45.9,1.744,"IS","MAT","22-Jun-2045",62.41,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["BEFNG / BEGV         22-Jun-2046","STRIP","22-Jun-2046",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008533946","BE0008533946=",null,"08-Mar-2016","Senior Unsecured","Strip - Fungible - Interest and/or Principal","N",28.021999999999998,28.047999999999998,48.2,1.7929999999999999,"IS","MAT","22-Jun-2046",60.5,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["BEFNG / BEGV         22-Jun-2047","STRIP","22-Jun-2047",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008534951","BE0008534951=",null,"08-Mar-2016","Senior Unsecured","Strip - Fungible - Interest and/or Principal","N",29.010999999999999,29.044,47.1,1.8080000000000001,"IS","MAT","24-Jun-2047",59.19,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["OLO78 / BEGV   1.600 22-Jun-2047",null,"22-Jun-2047",8858000000,8858000000,1.6,"Fixed Coupon","Belgium","Euro","BE0000338476","BE338=",null,"08-Mar-2016","Senior Unsecured","Bond","N",23.062000000000001,22.81,43.3,1.6870000000000001,"IS","MAT","24-Jun-2047",97.99,"N/A","BELGIUM LINEAR BONDS OLO 78","N","Underwritten","--"]
["BEGOVT / BEGV   3.600 17-Jun-2048 '24 MTN",null,"17-Jun-2048",50000000,50000000,3.6,"Fixed Coupon","Belgium","Euro","BE6254011339","BE6254011339=",null,"14-Jun-2013","Senior Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","--","N","Underwritten-Agent","Medium Term Note Program"]
["BEFNG / BEGV         22-Jun-2048","STRIP","22-Jun-2048",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008535966","BE0008535966=",null,"06-May-2016","Senior Unsecured","Strip - Fungible - Interest and/or Principal","N",29.994,30.026,50.3,1.865,"IS","MAT","22-Jun-2048",57.15,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["BEFNG / BEGV         22-Jun-2049","STRIP","22-Jun-2049",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008536972","BE0008536972=",null,"06-May-2016","Senior Unsecured","Strip - Fungible - Interest and/or Principal","N",30.983000000000001,31.016999999999999,49.2,1.8779999999999999,"IS","MAT","22-Jun-2049",55.89,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["BEFNG / BEGV         22-Jun-2050","STRIP","22-Jun-2050",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008537012","BE0008537012=",null,"06-May-2016","Senior Unsecured","Strip - Fungible - Interest and/or Principal","N",31.971,32.009,48.1,1.89,"IS","MAT","22-Jun-2050",54.64,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["BEFNG / BEGV         22-Jun-2051","STRIP","22-Jun-2051",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008538028","BE0008538028=",null,"06-May-2016","Senior Unsecured","Strip - Fungible - Interest and/or Principal","N",32.96,33,47,1.903,"IS","MAT","22-Jun-2051",53.41,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["BEFNG / BEGV         22-Jun-2052","STRIP","22-Jun-2052",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008539034","BE0008539034=",null,"06-May-2016","Senior Unsecured","Strip - Fungible - Interest and/or Principal","N",33.948999999999998,34,45.9,1.915,"IS","MAT","24-Jun-2052",52.19,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["BEFNG / BEGV         22-Jun-2053","STRIP","22-Jun-2053",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008540040","BE0008540040=",null,"06-May-2016","Senior Unsecured","Strip - Fungible - Interest and/or Principal","N",34.936999999999998,34.988,44.8,1.9279999999999999,"IS","MAT","23-Jun-2053",50.99,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["BEFNG / BEGV         22-Jun-2054","STRIP","22-Jun-2054",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008541055","BE0008541055=",null,"06-May-2016","Senior Unsecured","Strip - Fungible - Interest and/or Principal","N",35.924999999999997,35.976999999999997,43.8,1.94,"IS","MAT","22-Jun-2054",49.81,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["BEFNG / BEGV         22-Jun-2055","STRIP","22-Jun-2055",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008542061","BE0008542061=",null,"06-May-2016","Senior Unsecured","Strip - Fungible - Interest and/or Principal","N",36.914000000000001,36.969000000000001,42.7,1.952,"IS","MAT","22-Jun-2055",48.64,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["BEFNG / BEGV         22-Jun-2056","STRIP","22-Jun-2056",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008543077","BE0008543077=",null,"06-May-2016","Senior Unsecured","Strip - Fungible - Interest and/or Principal","N",37.902000000000001,37.963999999999999,41.6,1.9650000000000001,"IS","MAT","22-Jun-2056",47.48,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["OLO83 / BEGV   2.250 22-Jun-2057",null,"22-Jun-2057",3000000000,3000000000,2.25,"Fixed Coupon","Belgium","Euro","BE0000343526","BE343=",null,"14-Feb-2017","Senior Unsecured","Bond","N",26.565999999999999,25.890999999999998,44,1.853,"IS","MAT","22-Jun-2057",111,"N/A","BELGIUM LINEAR BONDS OLO 83","N","Regulation S/Private placement-144A","--"]
["BEFNG / BEGV         22-Jun-2057","STRIP","22-Jun-2057",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008544083","BE0008544083=",null,"06-May-2016","Senior Unsecured","Strip - Fungible - Interest and/or Principal","N",38.887,38.953000000000003,42.1,1.9930000000000001,"IS","MAT","22-Jun-2057",46.07,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["BEFNG / BEGV         22-Jun-2058","STRIP","22-Jun-2058",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008545098","BE0008545098=",null,"06-May-2016","Senior Unsecured","Strip - Fungible - Interest and/or Principal","N",39.877000000000002,39.953000000000003,40.1,1.99,"IS","MAT","24-Jun-2058",45.22,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["BEFNG / BEGV         22-Jun-2059","STRIP","22-Jun-2059",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008546104","BE0008546104=",null,"06-May-2016","Senior Unsecured","Strip - Fungible - Interest and/or Principal","N",40.865000000000002,40.942,41.4,2.0019999999999998,"IS","MAT","23-Jun-2059",44.12,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["BEFNG / BEGV         22-Jun-2060","STRIP","22-Jun-2060",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008547110","BE0008547110=",null,"06-May-2016","Senior Unsecured","Strip - Fungible - Interest and/or Principal","N",41.853000000000002,41.935000000000002,42.6,2.0150000000000001,"IS","MAT","22-Jun-2060",43.03,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["BEFNG / BEGV         22-Jun-2061","STRIP","22-Jun-2061",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008548126","BE0008548126=",null,"06-May-2016","Senior Unsecured","Strip - Fungible - Interest and/or Principal","N",42.84,42.927,43.8,2.0270000000000001,"IS","MAT","22-Jun-2061",41.96,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["BEFNG / BEGV         22-Jun-2062","STRIP","22-Jun-2062",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008549132","BE0008549132=",null,"06-May-2016","Senior Unsecured","Strip - Fungible - Interest and/or Principal","N",43.826999999999998,43.92,45.1,2.04,"IS","MAT","22-Jun-2062",40.9,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["BEFNG / BEGV         22-Jun-2063","STRIP","22-Jun-2063",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008550148","BE0008550148=",null,"06-May-2016","Senior Unsecured","Strip - Fungible - Interest and/or Principal","N",44.814999999999998,44.911999999999999,46.3,2.052,"IS","MAT","22-Jun-2063",39.86,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["BEFNG / BEGV         22-Jun-2064","STRIP","22-Jun-2064",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008551153","BE0008551153=",null,"06-May-2016","Senior Unsecured","Strip - Fungible - Interest and/or Principal","N",45.802,45.911000000000001,47.5,2.0649999999999999,"IS","MAT","23-Jun-2064",38.840000000000003,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["BEFNG / BEGV         22-Jun-2065","STRIP","22-Jun-2065",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008552169","BE0008552169=",null,"06-May-2016","Senior Unsecured","Strip - Fungible - Interest and/or Principal","N",46.789000000000001,46.901000000000003,48.8,2.077,"IS","MAT","22-Jun-2065",37.840000000000003,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["OLO80 / BEGV   2.150 22-Jun-2066",null,"22-Jun-2066",3000000000,3000000000,2.15,"Fixed Coupon","Belgium","Euro","BE0000340498","BE340=",null,"06-May-2016","Senior Unsecured","Bond","N",30.396000000000001,29.47,48.1,1.9279999999999999,"IS","MAT","22-Jun-2066",106.94,"N/A","BELGIUM LINEAR BONDS OLO 80","N","Underwritten","--"]
["BEFNG / BEGV         22-Jun-2066","STRIP","22-Jun-2066",0,0,"--","Stripped Coupon","Belgium","Euro","BE0008553175","BE0008553175=",null,"06-May-2016","Senior Unsecured","Strip - Fungible - Interest and/or Principal","N",47.777999999999999,47.896999999999998,48.8,2.0779999999999998,"IS","MAT","22-Jun-2066",37.06,"N/A","BELGIUM LINEAR BONDS OLO - FUNGIBLE STRIP","N",null,"--"]
["Eurobond",47,10767587913.7932,10767587913.7932]
["Description","Asset Duplicated","Maturity Date","Amount Outstanding","Issued Amount","Coupon","Coupon Class","Market of Issue","Currency","ISIN","RIC","Cusip","Issue Date","Seniority Type","Instrument Type","Principal Index Link Flag","Modified Duration","Option Adjusted Duration","Option Adjusted Spread","Yield","Yield Type","Yield Event","Yield Date","Last Price","Capital Tier","Government Bond Type","Is Convertible","Offering Type","Program Type"]
["BELGIU / BEGV   5.000 24-Apr-2018 MTN",null,"24-Apr-2018",253699724,253699724,5,"Fixed Coupon","Eurobond","Great Britain Pound","BE0118988667","BE016737607=",null,"24-Apr-2003","Unsecured","Note","N",0.111,0.112,14.6,0.50600000000000001,"IS","MAT","24-Apr-2018",100.502,"N/A","BELGIUM, KINGDOM OF","N","Regulation S","Medium Term Note Program"]
["BELGIU / BEGV   1.500 22-Jun-2018 MTN",null,"22-Jun-2018",810898476,810898476,1.5,"Fixed Coupon","Eurobond","U.S. Dollar","BE6253986085","BE094263042=",null,"10-Jun-2013","Senior Unsecured","Note","N",0.27100000000000002,0.27100000000000002,36.700000000000003,2.09,"IS","MAT","22-Jun-2018",99.834000000000003,"N/A","BELGIUM, KINGDOM OF","N","Regulation S","Medium Term Note Program"]
["BELGIU / BEGV         26-Sep-2018 MTN",null,"26-Sep-2018",189096000,189096000,"--","Discount/Zero Coupon","Eurobond","Euro","BE6279398067","BE125355072=",null,"26-Jun-2015","Senior Unsecured","Note","N",0.53500000000000003,0.53800000000000003,15.5,-0.51600000000000001,"IS","MAT","26-Sep-2018",100.276,"N/A","BELGIUM, KINGDOM OF","N","Regulation S","Medium Term Note Program"]
["BELGIU / BEGV   1.125 21-Dec-2018 MTN",null,"21-Dec-2018",676532598,676532598,1.125,"Fixed Coupon","Eurobond","Great Britain Pound","BE6277101372","BE120573322=",null,"19-Mar-2015","Senior Unsecured","Note","N",0.76600000000000001,0.77,-2.2999999999999998,0.60199999999999998,"IS","MAT","21-Dec-2018",100.401,"N/A","BELGIUM, KINGDOM OF","N","Regulation S","Medium Term Note Program"]
["BELGIU / BEGV   1.125 03-Aug-2019 MTN",null,"03-Aug-2019",2432695427,2432695427,1.125,"Fixed Coupon","Eurobond","U.S. Dollar","BE6288481680","BE146621236=",null,"03-Aug-2016","Senior Unsecured","Note","N",1.361,1.369,25.8,2.4169999999999998,"IS","MAT","05-Aug-2019",98.248999999999995,"N/A","BELGIUM, KINGDOM OF","N","Regulation S/Private placement-144A","Medium Term Note Program"]
["BELGIU / BEGV   1.625 15-Jan-2020 MTN","RGSRS","15-Jan-2020",1216347713,1216347713,1.625,"Fixed Coupon","Eurobond","U.S. Dollar","BE6298582816","BE169527784=",null,"05-Oct-2017","Senior Unsecured","Note","N",1.79,1.794,20.9,2.4580000000000002,"IS","MAT","15-Jan-2020",98.512,"N/A","BELGIUM, KINGDOM OF","N","Regulation S","Medium Term Note Program"]
["BELGIU / BEGV   9.375 21-Feb-2020",null,"21-Feb-2020",225510866,225510866,9.375,"Fixed Coupon","Eurobond","Great Britain Pound","XS0055585573","BE005558557=",null,"21-Feb-1995","Senior Unsecured","Bond","N",1.845,1.85,43.7,1.266,"IS","MAT","21-Feb-2020",115.401,"N/A","BELGIUM, KINGDOM OF","N","Regulation S","--"]
["BELGIU / BEGV         28-May-2021 MTN",null,"28-May-2021",50000000,50000000,"--","Discount/Zero Coupon","Eurobond","Euro","BE0364779596","BE014695605=",null,"28-May-2002","Unsecured","Note","N",3.2080000000000002,3.2090000000000001,16.2,-0.17899999999999999,"IS","MAT","28-May-2021",100.577,"N/A","BELGIUM, KINGDOM OF","N","Underwritten-Agent","Medium Term Note Program"]
["BEBL / BEGV         09-Jun-2021 MTN",null,"09-Jun-2021",108376000,108376000,"--","Fixed Coupon","Eurobond","Euro","BE6283016358","BE133262415=",null,"09-Dec-2015","Senior Unsecured","Note","N",3.2389999999999999,3.242,16.899999999999999,-0.16600000000000001,"IS","MAT","09-Jun-2021",100.539,"N/A","BELGIUM, KINGDOM OF - T-BILL","N","Underwritten-Agent","Medium Term Note Program"]
["BELGIU / BEGV         05-Apr-2022 MTN",null,"05-Apr-2022",50000000,50000000,"--","Discount/Zero Coupon","Eurobond","Euro","BE0364162249","BE014555277=",null,"05-Apr-2002","Senior Unsecured","Note","N",4.0590000000000002,4.0609999999999999,12.3,-5.6000000000000001E-2,"IS","MAT","05-Apr-2022",100.22799999999999,"N/A","BELGIUM, KINGDOM OF","N","Underwritten-Agent","Medium Term Note Program"]
["BELGIU / BEGV   4.500 06-May-2022 FRN MTN",null,"06-May-2022",30000000,30000000,4.5,"Floating Coupon","Eurobond","Euro","BE0364852351","BE014714413=",null,"06-May-2002","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","BELGIUM, KINGDOM OF","N","Regulation S","Medium Term Note Program"]
["BELGIU / BEGV         23-May-2022 MTN",null,"23-May-2022",50000000,50000000,"--","Discount/Zero Coupon","Eurobond","Euro","BE0364554288","BE014635670=",null,"23-May-2002","Unsecured","Note","N",4.1920000000000002,4.1929999999999996,11.4,-3.5999999999999997E-2,"IS","MAT","23-May-2022",100.151,"N/A","BELGIUM, KINGDOM OF","N","Regulation S","Medium Term Note Program"]
["BELGIU / BEGV   0.951 28-Sep-2022 FRN MTN",null,"28-Sep-2022",290000000,290000000,0.95099999999999996,"Floating Coupon","Eurobond","Euro","BE6239501735","BE079935018=",null,"28-Jun-2012","Senior Unsecured","Note","N",3.9E-2,"--","--",-0.38300000000000001,"IS","MAT","28-Sep-2022",106.134,"N/A","BELGIUM, KINGDOM OF","N","Underwritten-Agent","Medium Term Note Program"]
["BELGIU / BEGV   0.171 22-Jun-2023 FRN MTN",null,"22-Jun-2023",105000000,105000000,0.17100000000000001,"Floating Coupon","Eurobond","Euro","BE6251106389","BE090306308=",null,"12-Mar-2013","Senior Unsecured","Note","N",9.1999999999999998E-2,"--","--",-0.38300000000000001,"IS","MAT","22-Jun-2023",102.96,"N/A","BELGIUM, KINGDOM OF","N","Underwritten-Agent","Medium Term Note Program"]
["BELGIU / BEGV   0.141 22-Jun-2024 FRN MTN",null,"22-Jun-2024",300000000,300000000,0.14099999999999999,"Floating Coupon","Eurobond","Euro","BE6262130048","BE102078195=",null,"22-Jan-2014","Senior Unsecured","Note","N",2.1999999999999999E-2,"--","--",-0.33200000000000002,"IS","MAT","24-Jun-2024",103.015,"N/A","BELGIUM, KINGDOM OF","N","Underwritten-Agent","Medium Term Note Program"]
["BELGIU / BEGV   2.875 18-Sep-2024 MTN",null,"18-Sep-2024",810898476,810898476,2.875,"Fixed Coupon","Eurobond","U.S. Dollar","BE6271706747","BE111186774=",null,"18-Sep-2014","Senior Unsecured","Note","N",5.8550000000000004,5.8559999999999999,32.1,3.125,"IS","MAT","18-Sep-2024",98.536000000000001,"N/A","BELGIUM, KINGDOM OF","N","Regulation S","Medium Term Note Program"]
["BELGIU / BEGV   0.072 22-Oct-2024 FRN MTN",null,"22-Oct-2024",300000000,300000000,7.1999999999999995E-2,"Floating Coupon","Eurobond","Euro","BE6265777621","BE105952384=",null,"22-Apr-2014","Senior Unsecured","Note","N",0.108,"--","--",-0.28100000000000003,"IS","MAT","22-Oct-2024",102.364,"N/A","BELGIUM, KINGDOM OF","N","Underwritten-Agent","Medium Term Note Program"]
["BELGIU / BEGV   4.192 09-Jul-2025 MTN",null,"09-Jul-2025",188537195,188537195,4.1920000000000002,"Fixed Coupon","Eurobond","Norwegian Krone","BE6254687302","BE094973783=",null,"09-Jul-2013","Senior Unsecured","Note","N",6.266,6.2619999999999996,78.599999999999994,2.5339999999999998,"IS","MAT","09-Jul-2025",110.94199999999999,"N/A","BELGIUM, KINGDOM OF","N","Underwritten-Agent","Medium Term Note Program"]
["BELGIU / BEGV   1.910 27-Jul-2026 MTN",null,"27-Jul-2026",76205101,76205101,1.91,"Fixed Coupon","Eurobond","Japanese Yen","BE6223606862","BE065083078=",null,"27-Jul-2011","Senior Unsecured","Note","N",7.79,7.7889999999999997,32.5,0.318,"IS","MAT","27-Jul-2026",113.142,"N/A","BELGIUM, KINGDOM OF","N","Underwritten-Agent","Medium Term Note Program"]
["BELGIU / BEGV   0.124 29-Jan-2027 FRN MTN",null,"29-Jan-2027",101000000,101000000,0.124,"Floating Coupon","Eurobond","Euro","BE6248483347","BE087799743=",null,"31-Jan-2013","Senior Unsecured","Note","N","--","--","--","--","--","--",null,"--","N/A","BELGIUM, KINGDOM OF","N","Underwritten-Agent","Medium Term Note Program"]
["BELGIU / BEGV   4.500 25-May-2028 MTN",null,"25-May-2028",75000000,75000000,4.5,"Fixed Coupon","Eurobond","Euro","BE6221228362","BE063217891=",null,"25-May-2011","Senior Unsecured","Note","N",8.407,8.3759999999999994,43.5,1.0169999999999999,"IS","MAT","25-May-2028",133.57599999999999,"N/A","BELGIUM, KINGDOM OF","N","Regulation S","Medium Term Note Program"]
["BELGIU / BEGV   4.250 18-Sep-2028 MTN",null,"18-Sep-2028",52371443,52371443,4.25,"Fixed Coupon","Eurobond","Norwegian Krone","BE6257811503","BE097185751=",null,"18-Sep-2013","Senior Unsecured","Note","N",8.5609999999999999,8.5429999999999993,70.5,2.6850000000000001,"IS","MAT","18-Sep-2028",114.154,"N/A","BELGIUM, KINGDOM OF","N","Underwritten-Agent","Medium Term Note Program"]
["BELGIU / BEGV   0.242 24-Dec-2029 FRN MTN",null,"24-Dec-2029",100000000,100000000,0.24149999999999999,"Floating Coupon","Eurobond","Euro","BE6248289348","BE087572994=",null,"18-Jan-2013","Senior Unsecured","Note","N",0.28100000000000003,"--","--",-0.17299999999999999,"IS","MAT","24-Dec-2029",104.95,"N/A","BELGIUM, KINGDOM OF","N","Underwritten-Agent","Medium Term Note Program"]
["BELGIU / BEGV   2.500 01-Apr-2030 MTN",null,"01-Apr-2030",85591986,85591986,2.5,"Fixed Coupon","Eurobond","Swiss Franc","BE6000679652","BE049460619=",null,"01-Apr-2010","Senior Unsecured","Note","N",10.48,10.455,42.9,0.61799999999999999,"IS","MAT","01-Apr-2030",121.78100000000001,"N/A","BELGIUM, KINGDOM OF","N","Underwritten-Agent","Medium Term Note Program"]
["BELGIU / BEGV   0.212 28-Sep-2030 FRN MTN",null,"28-Sep-2030",175000000,175000000,0.21199999999999999,"Floating Coupon","Eurobond","Euro","BE6203178288","BE054253354=",null,"28-Sep-2010","Senior Unsecured","Note","N",3.9E-2,"--","--",-0.17299999999999999,"IS","MAT","30-Sep-2030",104.926,"N/A","BELGIUM, KINGDOM OF","N","Underwritten-Agent","Medium Term Note Program"]
["BELGIU / BEGV   4.090 10-Nov-2031 MTN PUT",null,"10-Nov-2031",50000000,50000000,4.09,"Fixed Coupon","Eurobond","Euro","BE6228424543","BE070477696=",null,"10-Nov-2011","Senior Unsecured","Note","N",10.653,10.379,205.2,0.38100000000000001,"IS","PUT","10-Nov-2021",113.456,"N/A","BELGIUM, KINGDOM OF","N","Underwritten-Agent","Medium Term Note Program"]
["BELGIU / BEGV   3.980 10-Nov-2031 MTN PUT",null,"10-Nov-2031",300000000,300000000,3.98,"Fixed Coupon","Eurobond","Euro","BE6228117386","BE069994253=",null,"10-Nov-2011","Senior Unsecured","Note","N",10.712999999999999,10.409000000000001,198.2,0.38100000000000001,"IS","PUT","10-Nov-2021",113.057,"N/A","BELGIUM, KINGDOM OF","N","Underwritten-Agent","Medium Term Note Program"]
["BELGIU / BEGV   5.700 28-May-2032 MTN",null,"28-May-2032",112755433,112755433,5.7,"Fixed Coupon","Eurobond","Great Britain Pound","BE0365452532","BE014854843=",null,"31-May-2002","Unsecured","Note","N",10.337,10.275,68.3,2.3769999999999998,"IS","MAT","28-May-2032",139.44900000000001,"N/A","BELGIUM, KINGDOM OF","N","Regulation S","Medium Term Note Program"]
["BELGIU / BEGV   4.050 24-Jun-2033 MTN",null,"24-Jun-2033",104742886,104742886,4.05,"Fixed Coupon","Eurobond","Norwegian Krone","BE6254246745","BE094559391=",null,"24-Jun-2013","Senior Unsecured","Note","N",11.52,11.441000000000001,49.5,2.7850000000000001,"IS","MAT","24-Jun-2033",115.556,"N/A","BELGIUM, KINGDOM OF","N","Underwritten-Agent","Medium Term Note Program"]
["BELGIU / BEGV   4.200 18-Jul-2033 MTN",null,"18-Jul-2033",104742886,104742886,4.2,"Fixed Coupon","Eurobond","Norwegian Krone","BE6255948307","BE095276555=",null,"18-Jul-2013","Senior Unsecured","Note","N",11.513999999999999,11.430999999999999,49.4,2.7850000000000001,"IS","MAT","18-Jul-2033",117.461,"N/A","BELGIUM, KINGDOM OF","N","Underwritten-Agent","Medium Term Note Program"]
["BELGIU / BEGV         01-Oct-2033 '18 MTN",null,"01-Oct-2033",17500000,17500000,"--","Discount/Zero Coupon","Eurobond","Euro","BE0376501442","--",null,"01-Oct-2003","Unsecured","Note","Y","--","--","--","--","--","--",null,"--","N/A","BELGIUM, KINGDOM OF","N","Regulation S","Medium Term Note Program"]
["BELGIU / BEGV   2.875 28-Mar-2034 MTN",null,"28-Mar-2034",575000000,575000000,2.875,"Fixed Coupon","Eurobond","Euro","BE6263902304","BE103392136=",null,"17-Feb-2014","Senior Unsecured","Note","N",13.007,12.923,44.4,1.3759999999999999,"IS","MAT","28-Mar-2034",121.444,"N/A","BELGIUM, KINGDOM OF","N","Underwritten-Agent","Medium Term Note Program"]
["BELGIU / BEGV   0.150 18-Jun-2035 MTN",null,"18-Jun-2035",150000000,150000000,0.15,"Fixed Coupon","Eurobond","Euro","BE6279129280","BE124614473=",null,"18-Jun-2015","Senior Unsecured","Note","Y","--","--","--","--","--","--",null,"--","N/A","BELGIUM, KINGDOM OF","N","Regulation S","Medium Term Note Program"]
["BELGIU / BEGV   3.900 29-Mar-2040 MTN PUT",null,"29-Mar-2040",700000000,700000000,3.9,"Fixed Coupon","Eurobond","Euro","BE6000712016","BE049742045=",null,"29-Mar-2010","Senior Unsecured","Note","N",15.327,14.6,142.69999999999999,1.5840000000000001,"IS","PUT","28-Jan-2030",124.896,"N/A","BELGIUM, KINGDOM OF","N","Underwritten-Agent","Medium Term Note Program"]
["BELGIU / BEGV   0.050 01-Jun-2040 MTN",null,"01-Jun-2040",100000000,100000000,0.05,"Fixed Coupon","Eurobond","Euro","BE6286998404","BE6286998404=TE",null,"01-Jun-2016","Senior Unsecured","Note","Y","--","--","--","--","--","--",null,"--","N/A","BELGIUM, KINGDOM OF","N","Regulation S","Medium Term Note Program"]
["BELGIU / BEGV   0.250 18-Jun-2040 MTN",null,"18-Jun-2040",150000000,150000000,0.25,"Fixed Coupon","Eurobond","Euro","BE6279130296","BE124614503=",null,"18-Jun-2015","Senior Unsecured","Note","Y","--","--","--","--","--","--",null,"--","N/A","BELGIUM, KINGDOM OF","N","Regulation S","Medium Term Note Program"]
["BELGIU / BEGV   4.550 09-Dec-2041 MTN PUT",null,"09-Dec-2041",50000000,50000000,4.55,"Fixed Coupon","Eurobond","Euro","BE6229461247","BE071770583=",null,"09-Dec-2011","Senior Unsecured","Note","N",15.196,14.208,254.6,0.44900000000000001,"IS","PUT","09-Dec-2021",115.173,"N/A","BELGIUM, KINGDOM OF","N","Underwritten-Agent","Medium Term Note Program"]
["BELGIU / BEGV   3.240 22-May-2043 MTN",null,"22-May-2043",85000000,85000000,3.24,"Fixed Coupon","Eurobond","Euro","BE6253189847","BE093515200=",null,"22-May-2013","Senior Unsecured","Note","N",18.178000000000001,17.957999999999998,55.3,1.67,"IS","MAT","22-May-2043",132.06800000000001,"N/A","BELGIUM, KINGDOM OF","N","Underwritten-Agent","Medium Term Note Program"]
["BELGIU / BEGV   1.795 27-Jun-2044 MTN",null,"27-Jun-2044",53343570,53343570,1.7949999999999999,"Fixed Coupon","Eurobond","Japanese Yen","BE6268662374","BE108197188=",null,"27-Jun-2014","Senior Unsecured","Note","N",21.300999999999998,21.132000000000001,47.6,1.1339999999999999,"IS","MAT","27-Jun-2044",114.995,"N/A","BELGIUM, KINGDOM OF","N","Underwritten-Agent","Medium Term Note Program"]
["BELGIU / BEGV   3.800 18-Jul-2044 MTN",null,"18-Jul-2044",81089848,81089848,3.8,"Fixed Coupon","Eurobond","U.S. Dollar","BE6268952361","BE108526645=",null,"18-Jul-2014","Senior Unsecured","Note","N",16.231999999999999,16.106000000000002,96.8,4.0419999999999998,"IS","MAT","18-Jul-2044",96.094999999999999,"N/A","BELGIUM, KINGDOM OF","N","Underwritten-Agent","Medium Term Note Program"]
["BELGIU / BEGV   3.625 21-Oct-2052 MTN",null,"21-Oct-2052",220000000,220000000,3.625,"Fixed Coupon","Eurobond","Euro","BE6209526712","BE055156115=",null,"20-Oct-2010","Senior Unsecured","Note","N",22.22,21.678000000000001,66,1.9450000000000001,"IS","MAT","21-Oct-2052",142.02099999999999,"N/A","BELGIUM, KINGDOM OF","N","Underwritten-Agent","Medium Term Note Program"]
["BELGIU / BEGV   3.940 10-Jul-2053 '23 MTN",null,"10-Jul-2053",52000000,52000000,3.94,"Fixed Coupon","Eurobond","Euro","BE6254706490","BE094976529=",null,"10-Jul-2013","Senior Unsecured","Note","N",20.109000000000002,4.8959999999999999,54.7,0.58599999999999997,"IS","CALL","10-Jul-2023",117.526,"N/A","BELGIUM, KINGDOM OF","N","Underwritten-Agent","Medium Term Note Program"]
["BELGIU / BEGV   3.520 29-Jul-2053 '32 MTN",null,"29-Jul-2053",50000000,50000000,3.52,"Fixed Coupon","Eurobond","Euro","BE6254423575","BE094740088=",null,"29-Jul-2013","Senior Unsecured","Note","N",21.716000000000001,12.584,62.3,1.5720000000000001,"IS","CALL","29-Jul-2032",124.88200000000001,"N/A","BELGIUM, KINGDOM OF","N","Underwritten-Agent","Medium Term Note Program"]
["BELGIU / BEGV   3.500 29-Jul-2053 '33 MTN",null,"29-Jul-2053",50000000,50000000,3.5,"Fixed Coupon","Eurobond","Euro","BE6254422569","BE094739870=",null,"29-Jul-2013","Senior Unsecured","Note","N",21.798999999999999,13.272,63.2,1.621,"IS","CALL","29-Jul-2033",125.379,"N/A","BELGIUM, KINGDOM OF","N","Underwritten-Agent","Medium Term Note Program"]
["BELGIU / BEGV   3.590 03-Jun-2058 '23 MTN",null,"03-Jun-2058",50000000,50000000,3.59,"Fixed Coupon","Eurobond","Euro","BE6253177727","BE093498330=",null,"03-Jun-2013","Senior Unsecured","Note","N",22.265000000000001,5.0830000000000002,57,0.61299999999999999,"IS","CALL","03-Jun-2023",115.251,"N/A","BELGIUM, KINGDOM OF","N","Regulation S","Medium Term Note Program"]
["BELGIU / BEGV   2.500 09-Sep-2115 MTN",null,"09-Sep-2115",75000000,75000000,2.5,"Fixed Coupon","Eurobond","Euro","BE6280748953","BE128507574=",null,"09-Sep-2015","Senior Unsecured","Note","N",41.334000000000003,39.487000000000002,49.9,1.9810000000000001,"IS","MAT","09-Sep-2115",122.32,"N/A","BELGIUM, KINGDOM OF","N","Underwritten-Agent","Medium Term Note Program"]
["BELGIU / BEGV   2.300 06-May-2116 MTN",null,"06-May-2116",100000000,100000000,2.2999999999999998,"Fixed Coupon","Eurobond","Euro","BE6286271893","BE140198625=",null,"06-May-2016","Senior Unsecured","Note","N",41.715000000000003,39.866,49.6,1.9810000000000001,"IS","MAT","06-May-2116",113.751,"N/A","BELGIUM, KINGDOM OF","N","Regulation S","Medium Term Note Program"]
["Foreign",2,1378527408.36847,1378527408.36847]
["Description","Asset Duplicated","Maturity Date","Amount Outstanding","Issued Amount","Coupon","Coupon Class","Market of Issue","Currency","ISIN","RIC","Cusip","Issue Date","Seniority Type","Instrument Type","Principal Index Link Flag","Modified Duration","Option Adjusted Duration","Option Adjusted Spread","Yield","Yield Type","Yield Event","Yield Date","Last Price","Capital Tier","Government Bond Type","Is Convertible","Offering Type","Program Type"]
["BELGIU / BEGV   1.625 15-Jan-2020 MTN",null,"15-Jan-2020",1216347713,1216347713,1.625,"Fixed Coupon","United States","U.S. Dollar","BE6298583822","629858382=",null,"05-Oct-2017","Senior Unsecured","Note","N",1.79,1.7929999999999999,21.9,2.4649999999999999,"CB","MAT","15-Jan-2020",98.5,"N/A","BELGIUM, KINGDOM OF","N","Private placement-144A","Medium Term Note Program"]
["BELGIU / BEGV   8.875 01-Dec-2024",null,"01-Dec-2024",162179695,162179695,8.875,"Fixed Coupon","United States","U.S. Dollar","US833654AA43","833654AA4=","833654AA4","01-Dec-1994","Unsecured","Note","N",5.2229999999999999,5.2210000000000001,84.3,3.59,"CB","MAT","02-Dec-2024",131.27350000000001,"N/A","BELGIUM, KINGDOM OF","N","Private placement-144A","--"]
["Total",249,374437741714,381233433714]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Program Type"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]

{"sheet":"CANADA","index":3,"n_rows":335,"n_cols":33,"rows_kept":335,"cut":false,"hidden":true,"merged":[[3,0,3,20],[4,0,4,27],[9,29,9,32]]}
["CANADA (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:44","CANADA (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:44","CANADA (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:44","CANADA (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:44","CANADA (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:44","CANADA (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:44","CANADA (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:44","CANADA (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:44","CANADA (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:44","CANADA (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:44","CANADA (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:44","CANADA (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:44","CANADA (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:44","CANADA (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:44","CANADA (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:44","CANADA (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:44","CANADA (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:44","CANADA (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:44","CANADA (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:44","CANADA (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:44","CANADA (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:44"]
[]
["Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure"]
["Currency: Canadian Dollar","Currency: Canadian Dollar","Currency: Canadian Dollar","Currency: Canadian Dollar","Currency: Canadian Dollar","Currency: Canadian Dollar","Currency: Canadian Dollar","Currency: Canadian Dollar","Currency: Canadian Dollar","Currency: Canadian Dollar","Currency: Canadian Dollar","Currency: Canadian Dollar","Currency: Canadian Dollar","Currency: Canadian Dollar","Currency: Canadian Dollar","Currency: Canadian Dollar","Currency: Canadian Dollar","Currency: Canadian Dollar","Currency: Canadian Dollar","Currency: Canadian Dollar","Currency: Canadian Dollar"]
["Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds",null,"Issuer Description"]
["Bond Type","Issues","Outstanding","Issued",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description","CANADA (GOVERNMENT)"]
["Domestic",300,669237386324,729265585324,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Parent","--"]
["Description","Asset Duplicated","Maturity Date","Amount Outstanding","Issued Amount","Coupon","Coupon Class","Market of Issue","Currency","ISIN","RIC","Cusip","Issue Date","Seniority Type","Instrument Type","Principal Index Link Flag","Modified Duration","Option Adjusted Duration","Option Adjusted Spread","Yield","Yield Type","Yield Event","Yield Date","Last Price","Capital Tier","Government Bond Type","Is Convertible","Offering Type","Program Type","Ultimate Parent","--"]
["CANASI / CAGV  IO Str 15-Mar-2018","STRIP","15-Mar-2018",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13508ZHS44","CA13508ZHS4=","13508ZHS4","04-Nov-1991","Unsecured","Strip - Interest only","N",3.0000000000000001E-3,3.0000000000000001E-3,100.4,2.19,"IS","MAT","15-Mar-2018",99.994,"N/A","CANADA GOVERNMENT COUPON/INTEREST STRIP","N","Underwritten","--"]
["CATB / CAGV         22-Mar-2018",null,"22-Mar-2018",8600000000,8600000000,"--","Discount/Zero Coupon","Canada","Canadian Dollar","CA1350Z72A16","CA1350Z72A1=","1350Z72A1","21-Sep-2017","Unsecured","Bill","N",2.8000000000000001E-2,2.7E-2,3.7,1.1319999999999999,"IS","MAT","22-Mar-2018",99.968999999999994,"N/A","CANADA GOVERNMENT TREASURY BILLS","N","Auction","--","Debt Structure","Debt Structure","Debt Structure","Debt Structure"]
["CATB / CAGV         05-Apr-2018",null,"05-Apr-2018",9900000000,9900000000,"--","Discount/Zero Coupon","Canada","Canadian Dollar","CA1350Z7ZQ00","CA1350Z7ZQ0=","1350Z7ZQ0","06-Apr-2017","Unsecured","Bill","N",6.4000000000000001E-2,6.5000000000000002E-2,3.1,1.1259999999999999,"IS","MAT","05-Apr-2018",99.926000000000002,"N/A","CANADA GOVERNMENT TREASURY BILLS","N","Auction","--","Name","#","Amount Issued","Amount Outstanding"]
["CATB / CAGV         19-Apr-2018",null,"19-Apr-2018",8100000000,8100000000,"--","Discount/Zero Coupon","Canada","Canadian Dollar","CA1350Z72D54","CA1350Z72D5=","1350Z72D5","19-Oct-2017","Unsecured","Bill","N",0.10299999999999999,0.10299999999999999,6.9,1.1639999999999999,"IS","MAT","19-Apr-2018",99.879000000000005,"N/A","CANADA GOVERNMENT TREASURY BILLS","N","Auction","--","Bonds",320,747174971830,687146772830]
["CANADA / CAGV   0.250 01-May-2018",null,"01-May-2018",8223893000,15000000000,0.25,"Fixed Coupon","Canada","Canadian Dollar","CA135087F338","CA135087F33=","135087F33","05-Feb-2016","Unsecured","Bond","N",0.13,0.13100000000000001,6,1.143,"IS","MAT","01-May-2018",99.882000000000005,"N/A","CANADA","N","Auction","--","Bonds - To Be Issued",0,0,0]
["CATB / CAGV         03-May-2018",null,"03-May-2018",10200000000,10200000000,"--","Discount/Zero Coupon","Canada","Canadian Dollar","CA1350Z7ZV94","CA1350Z7ZV9=","1350Z7ZV9","04-May-2017","Unsecured","Bill","N",0.14099999999999999,0.14199999999999999,3.7,1.1319999999999999,"IS","MAT","03-May-2018",99.838999999999999,"N/A","CANADA GOVERNMENT TREASURY BILLS","N","Auction","--","Bonds (As Borrower)",0,0,0]
["CATB / CAGV         17-May-2018",null,"17-May-2018",8100000000,8100000000,"--","Discount/Zero Coupon","Canada","Canadian Dollar","CA1350Z72F03","CA1350Z72F0=","1350Z72F0","16-Nov-2017","Unsecured","Bill","N",0.18,0.18,5.7,1.153,"IS","MAT","17-May-2018",99.792000000000002,"N/A","CANADA GOVERNMENT TREASURY BILLS","N","Auction","--","Bonds (As Borrower) - To Be Issued",0,0,0]
["CATB / CAGV         31-May-2018",null,"31-May-2018",10200000000,10200000000,"--","Discount/Zero Coupon","Canada","Canadian Dollar","CA1350Z7ZZ09","CA1350Z7ZZ0=","1350Z7ZZ0","01-Jun-2017","Unsecured","Bill","N",0.219,0.218,4.8,1.143,"IS","MAT","31-May-2018",99.75,"N/A","CANADA GOVERNMENT TREASURY BILLS","N","Auction","--","Loans",0,0,"--"]
["CANADA / CAGV   9.750 01-Jun-2018",null,"01-Jun-2018",0,0,9.75,"Fixed Coupon","Canada","Canadian Dollar","CA13501ZKH15","CA13501ZKH1=","13501ZKH1","05-Dec-1997","Unsecured","Strip Bond Package","N",0.21299999999999999,0.215,-18.899999999999999,0.90800000000000003,"IS","MAT","01-Jun-2018",101.91800000000001,"N/A","CANADA","N","Underwritten","--","Total",320,747174971830,687146772830]
["CANASP / CAGV  IO Str 01-Jun-2018","STRIP","01-Jun-2018",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13506ZCD48","CA13506ZCD4=","13506ZCD4","02-Sep-1993","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","CANADA GOVERNMENT PRINCIPAL STRIP","N","Underwritten","--"]
["CANASI / CAGV  IO Str 01-Jun-2018","STRIP","01-Jun-2018",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13506ZDR25","CA13506ZDR2=","13506ZDR2","24-Feb-2004","Unsecured","Strip - Interest only","N",0.21299999999999999,0.214,106.3,2.1539999999999999,"IS","MAT","01-Jun-2018",99.536000000000001,"N/A","CANADA GOVERNMENT COUPON/INTEREST STRIP","N","Underwritten","--"]
["CANADA / CAGV   4.250 01-Jun-2018",null,"01-Jun-2018",7734665000,10622764000,4.25,"Fixed Coupon","Canada","Canadian Dollar","CA135087YL25","CA135087YL2=","135087YL2","29-Oct-2007","Unsecured","Bond","N",0.21299999999999999,0.215,5.9,1.139,"IS","MAT","01-Jun-2018",100.67100000000001,"N/A","CANADA","N","Auction","--"]
["CANASP / CAGV  PO Str 01-Jun-2018","STRIP","01-Jun-2018",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13509Z5C14","CA13509Z5C1=","13509Z5C1","26-Oct-2007","Unsecured","Strip - Principal only","N",0.21299999999999999,0.214,106.3,2.1539999999999999,"IS","MAT","01-Jun-2018",99.536000000000001,"N/A","CANADA GOVERNMENT PRINCIPAL STRIP","N","Underwritten","--"]
["CANASI / CAGV  IO Str 01-Jun-2018","STRIP","01-Jun-2018",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13508ZYF30","CA13508ZYF3=","13508ZYF3","13-May-1993","Unsecured","Strip - Interest only","N",0.21299999999999999,0.214,96.5,2.056,"IS","MAT","01-Jun-2018",99.557000000000002,"N/A","CANADA GOVERNMENT COUPON/INTEREST STRIP","N","Underwritten","--"]
["CANADA / CAGV   5.500 01-Jun-2018",null,"01-Jun-2018",0,0,5.5,"Fixed Coupon","Canada","Canadian Dollar","CA13501ZKZ13","CA13501ZKZ1=","13501ZKZ1","30-Jul-1998","Unsecured","Strip Bond Package","N",0.21299999999999999,0.215,-6.9,1.0269999999999999,"IS","MAT","01-Jun-2018",100.97,"N/A","CANADA","N","Underwritten","--"]
["CANADA / CAGV   6.500 01-Jun-2018",null,"01-Jun-2018",0,0,6.5,"Fixed Coupon","Canada","Canadian Dollar","CA13501ZJZ32","CA13501ZJZ3=","13501ZJZ3","15-Sep-1997","Unsecured","Strip Bond Package","N",0.21299999999999999,0.215,-7.5,0.999,"IS","MAT","01-Jun-2018",101.188,"N/A","CANADA","N","Underwritten","--"]
["CATB / CAGV         14-Jun-2018",null,"14-Jun-2018",8100000000,8100000000,"--","Discount/Zero Coupon","Canada","Canadian Dollar","CA1350Z72L70","CA1350Z72L7=","1350Z72L7","14-Dec-2017","Unsecured","Bill","N",0.255,0.25600000000000001,6.6,1.1719999999999999,"IS","MAT","14-Jun-2018",99.698999999999998,"N/A","CANADA GOVERNMENT TREASURY BILLS","N","Auction","--"]
["CATB / CAGV         28-Jun-2018",null,"28-Jun-2018",4100000000,4100000000,"--","Discount/Zero Coupon","Canada","Canadian Dollar","CA1350Z7Z313","CA3MTWI=","1350Z7Z31","29-Jun-2017","Unsecured","Bill","N",0.29299999999999998,0.29399999999999998,4,1.19,"IS","MAT","28-Jun-2018",99.649000000000001,"N/A","CANADA GOVERNMENT TREASURY BILLS","N","Auction","--"]
["CATB / CAGV         12-Jul-2018",null,"12-Jul-2018",3600000000,3600000000,"--","Discount/Zero Coupon","Canada","Canadian Dollar","CA1350Z72Q67","CA1350Z72Q6=","1350Z72Q6","11-Jan-2018","Unsecured","Bill","N",0.33200000000000002,0.33200000000000002,4.7,1.232,"IS","MAT","12-Jul-2018",99.59,"N/A","CANADA GOVERNMENT TREASURY BILLS","N","Auction","--"]
["CATB / CAGV         26-Jul-2018",null,"26-Jul-2018",4600000000,4600000000,"--","Discount/Zero Coupon","Canada","Canadian Dollar","CA1350Z7Z727","CA1350Z7Z72=","1350Z7Z72","27-Jul-2017","Unsecured","Bill","N",0.37,0.37,3.8,1.2509999999999999,"IS","MAT","26-Jul-2018",99.536000000000001,"N/A","CANADA GOVERNMENT TREASURY BILLS","N","Auction","--"]
["CANADA / CAGV   0.500 01-Aug-2018",null,"01-Aug-2018",9491748000,15600000000,0.5,"Fixed Coupon","Canada","Canadian Dollar","CA135087F668","CA135087F66=","135087F66","06-May-2016","Unsecured","Bond","N",0.379,0.38100000000000001,-2.9,1.1859999999999999,"IS","MAT","01-Aug-2018",99.736000000000004,"N/A","CANADA","N","Auction","--"]
["CATB / CAGV         09-Aug-2018",null,"09-Aug-2018",3600000000,3600000000,"--","Discount/Zero Coupon","Canada","Canadian Dollar","CA1350Z72S24","CA1350Z72S2=","1350Z72S2","08-Feb-2018","Unsecured","Bill","N",0.40600000000000003,0.40799999999999997,6.6,1.3009999999999999,"IS","MAT","09-Aug-2018",99.468000000000004,"N/A","CANADA GOVERNMENT TREASURY BILLS","N","Auction","--"]
["CATB / CAGV         23-Aug-2018",null,"23-Aug-2018",4100000000,4100000000,"--","Discount/Zero Coupon","Canada","Canadian Dollar","CA1350Z7Z982","CA1350Z7Z98=","1350Z7Z98","24-Aug-2017","Unsecured","Bill","N",0.44400000000000001,0.44600000000000001,17.8,1.431,"IS","MAT","23-Aug-2018",99.361000000000004,"N/A","CANADA GOVERNMENT TREASURY BILLS","N","Auction","--"]
["CANADA / CAGV   1.250 01-Sep-2018",null,"01-Sep-2018",7816551000,10200000000,1.25,"Fixed Coupon","Canada","Canadian Dollar","CA135087B378","CA135087B37=","135087B37","13-May-2013","Unsecured","Bond","N",0.46100000000000002,0.47399999999999998,-8.1999999999999993,1.2190000000000001,"IS","MAT","04-Sep-2018",100.014,"N/A","CANADA","N","Auction","--"]
["CATB / CAGV         06-Sep-2018",null,"06-Sep-2018",1800000000,1800000000,"--","Discount/Zero Coupon","Canada","Canadian Dollar","CA1350Z72U79","CA6MTWI=","1350Z72U7","08-Mar-2018","Unsecured","Bill","N",0.48,0.48399999999999999,6.2,1.331,"IS","MAT","06-Sep-2018",99.355000000000004,"N/A","CANADA GOVERNMENT TREASURY BILLS","N","Auction","--"]
["CANASI / CAGV  IO Str 15-Sep-2018","STRIP","15-Sep-2018",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13508ZHT27","CA13508ZHT2=","13508ZHT2","04-Nov-1991","Unsecured","Strip - Interest only","N",0.499,0.50900000000000001,4.2,1.3620000000000001,"IS","MAT","17-Sep-2018",99.32,"N/A","CANADA GOVERNMENT COUPON/INTEREST STRIP","N","Underwritten","--"]
["CATB / CAGV         20-Sep-2018",null,"20-Sep-2018",3900000000,3900000000,"--","Discount/Zero Coupon","Canada","Canadian Dollar","CA1350Z72B98","CA1350Z72B9=","1350Z72B9","21-Sep-2017","Unsecured","Bill","N",0.51900000000000002,0.52200000000000002,5.0999999999999996,1.3520000000000001,"IS","MAT","20-Sep-2018",99.293999999999997,"N/A","CANADA GOVERNMENT TREASURY BILLS","N","Auction","--"]
["CATB / CAGV         18-Oct-2018",null,"18-Oct-2018",3700000000,3700000000,"--","Discount/Zero Coupon","Canada","Canadian Dollar","CA1350Z72E38","CA1350Z72E3=","1350Z72E3","19-Oct-2017","Unsecured","Bill","N",0.59499999999999997,0.59799999999999998,3.5,1.4,"IS","MAT","18-Oct-2018",99.162999999999997,"N/A","CANADA GOVERNMENT TREASURY BILLS","N","Auction","--"]
["CANADA / CAGV   2.650 01-Nov-2018 MTN",null,"01-Nov-2018",0,0,2.65,"Variable Coupon","Canada","Canadian Dollar","CA13523ZAA18","CA13523ZAA1=","13523ZAA1","01-Nov-1998","Unsecured","Bond","N",0.626,0.63100000000000001,-14.3,1.252,"IS","MAT","01-Nov-2018",100.874,"N/A","CANADA","N","Underwritten-Agent","Medium Term Note Program"]
["CANADA / CAGV   0.500 01-Nov-2018",null,"01-Nov-2018",9835124000,15600000000,0.5,"Fixed Coupon","Canada","Canadian Dollar","CA135087F908","CA135087F90=","135087F90","12-Aug-2016","Unsecured","Bond","N",0.624,0.628,42.1,1.82,"IS","MAT","01-Nov-2018",99.173000000000002,"N/A","CANADA","N","Auction","--"]
["CATB / CAGV         15-Nov-2018",null,"15-Nov-2018",3700000000,3700000000,"--","Discount/Zero Coupon","Canada","Canadian Dollar","CA1350Z72G85","CA1350Z72G8=","1350Z72G8","16-Nov-2017","Unsecured","Bill","N",0.66800000000000004,0.67400000000000004,3.4,1.4510000000000001,"IS","MAT","15-Nov-2018",99.024000000000001,"N/A","CANADA GOVERNMENT TREASURY BILLS","N","Auction","--"]
["CANASP / CAGV  IO Str 01-Dec-2018","STRIP","01-Dec-2018",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13506ZCE21","CA13506ZCE2=","13506ZCE2","02-Sep-1993","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","CANADA GOVERNMENT PRINCIPAL STRIP","N","Underwritten","--"]
["CANADA / CAGV   9.750 01-Dec-2018",null,"01-Dec-2018",0,0,9.75,"Fixed Coupon","Canada","Canadian Dollar","CA13501ZKG32","CA13501ZKG3=","13501ZKG3","05-Dec-1997","Unsecured","Strip Bond Package","N",0.68700000000000006,0.69599999999999995,-22.2,1.2270000000000001,"IS","MAT","03-Dec-2018",106.07,"N/A","CANADA","N","Underwritten","--"]
["CANASI / CAGV  IO Str 01-Dec-2018","STRIP","01-Dec-2018",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13506ZDS08","CA13506ZDS0=","13506ZDS0","24-Feb-2004","Unsecured","Strip - Interest only","N",0.70599999999999996,0.71499999999999997,69.2,2.153,"IS","MAT","03-Dec-2018",98.475999999999999,"N/A","CANADA GOVERNMENT COUPON/INTEREST STRIP","N","Underwritten","--"]
["CANADA / CAGV   1.400 01-Dec-2018",null,"01-Dec-2018",0,0,1.4,"Variable Coupon","Canada","Canadian Dollar","CA13523ZCQ42","--","13523ZCQ4","01-Dec-2008","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","CANADA","N","Underwritten","--"]
["CANASI / CAGV  IO Str 01-Dec-2018","STRIP","01-Dec-2018",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13508ZYG13","CA13508ZYG1=","13508ZYG1","13-May-1993","Unsecured","Strip - Interest only","N",0.70599999999999996,0.71399999999999997,89.9,2.363,"IS","MAT","03-Dec-2018",98.33,"N/A","CANADA GOVERNMENT COUPON/INTEREST STRIP","N","Underwritten","--"]
["CANADA / CAGV   5.500 01-Dec-2018",null,"01-Dec-2018",0,0,5.5,"Fixed Coupon","Canada","Canadian Dollar","CA13501ZKT52","CA13501ZKT5=","13501ZKT5","29-Jul-1998","Unsecured","Strip Bond Package","N",0.69599999999999995,0.70499999999999996,-18.5,1.268,"IS","MAT","03-Dec-2018",103.014,"N/A","CANADA","N","Underwritten","--"]
["CATB / CAGV         13-Dec-2018",null,"13-Dec-2018",3700000000,3700000000,"--","Discount/Zero Coupon","Canada","Canadian Dollar","CA1350Z72M53","CA1350Z72M5=","1350Z72M5","14-Dec-2017","Unsecured","Bill","N",0.74399999999999999,0.75,3.3,1.4910000000000001,"IS","MAT","13-Dec-2018",98.885000000000005,"N/A","CANADA GOVERNMENT TREASURY BILLS","N","Auction","--"]
["CATB / CAGV         10-Jan-2019",null,"10-Jan-2019",3600000000,3600000000,"--","Discount/Zero Coupon","Canada","Canadian Dollar","CA1350Z72R41","CA1350Z72R4=","1350Z72R4","11-Jan-2018","Unsecured","Bill","N",0.81699999999999995,0.82599999999999996,3.8,1.5509999999999999,"IS","MAT","10-Jan-2019",98.724999999999994,"N/A","CANADA GOVERNMENT TREASURY BILLS","N","Auction","--"]
["CANADA / CAGV   0.500 01-Feb-2019",null,"01-Feb-2019",12961000000,15600000000,0.5,"Fixed Coupon","Canada","Canadian Dollar","CA135087G401","CA135087G40=","135087G40","07-Nov-2016","Unsecured","Bond","N",0.872,0.879,8.9,1.639,"IS","MAT","01-Feb-2019",99.004000000000005,"N/A","CANADA","N","Auction","--"]
["CATB / CAGV         07-Feb-2019",null,"07-Feb-2019",3600000000,3600000000,"--","Discount/Zero Coupon","Canada","Canadian Dollar","CA1350Z72T07","CA1350Z72T0=","1350Z72T0","08-Feb-2018","Unsecured","Bill","N",0.89,0.90200000000000002,-1.2,1.5449999999999999,"IS","MAT","07-Feb-2019",98.614000000000004,"N/A","CANADA GOVERNMENT TREASURY BILLS","N","Auction","--"]
["CANADA / CAGV   1.750 01-Mar-2019",null,"01-Mar-2019",10175000000,10200000000,1.75,"Fixed Coupon","Canada","Canadian Dollar","CA135087B865","CA135087B86=","135087B86","12-Nov-2013","Unsecured","Bond","N",0.95199999999999996,0.95199999999999996,4.5999999999999996,1.629,"IS","MAT","01-Mar-2019",100.11499999999999,"N/A","CANADA","N","Auction","--"]
["CATB / CAGV         07-Mar-2019",null,"07-Mar-2019",1800000000,1800000000,"--","Discount/Zero Coupon","Canada","Canadian Dollar","CA1350Z72V52","CA1YTWI=","1350Z72V5","08-Mar-2018","Unsecured","Bill","N",0.97099999999999997,0.97799999999999998,-3.4,1.5609999999999999,"IS","MAT","07-Mar-2019",98.483999999999995,"N/A","CANADA GOVERNMENT TREASURY BILLS","N","Auction","--"]
["CANASI / CAGV  IO Str 15-Mar-2019","STRIP","15-Mar-2019",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13508ZHU99","CA13508ZHU9=","13508ZHU9","04-Nov-1991","Unsecured","Strip - Interest only","N",0.99199999999999999,0.99099999999999999,58.3,2.1840000000000002,"IS","MAT","15-Mar-2019",97.844999999999999,"N/A","CANADA GOVERNMENT COUPON/INTEREST STRIP","N","Underwritten","--"]
["CANADA / CAGV   1.700 01-Apr-2019 MTN",null,"01-Apr-2019",0,0,1.7,"Variable Coupon","Canada","Canadian Dollar","CA13523ZAF05","CA13523ZAF0=","13523ZAF0","01-Apr-1999","Unsecured","Bond","N",1.02,1.0209999999999999,50.5,2.1389999999999998,"IS","MAT","01-Apr-2019",99.548000000000002,"N/A","CANADA","N","Underwritten-Agent","Medium Term Note Program"]
["CANADA / CAGV   0.750 01-May-2019",null,"01-May-2019",15450000000,15600000000,0.75,"Fixed Coupon","Canada","Canadian Dollar","CA135087G658","CA135087G65=","135087G65","06-Feb-2017","Unsecured","Bond","N",1.1160000000000001,1.1160000000000001,0.5,1.66,"IS","MAT","01-May-2019",98.983000000000004,"N/A","CANADA","N","Auction","--"]
["CANADA / CAGV   5.500 01-Jun-2019",null,"01-Jun-2019",0,0,5.5,"Fixed Coupon","Canada","Canadian Dollar","CA13501ZKU26","CA13501ZKU2=","13501ZKU2","29-Jul-1998","Unsecured","Strip Bond Package","N",1.1639999999999999,1.171,28.6,1.9790000000000001,"IS","MAT","03-Jun-2019",104.214,"N/A","CANADA","N","Underwritten","--"]
["CANADA / CAGV   9.750 01-Jun-2019",null,"01-Jun-2019",0,0,9.75,"Fixed Coupon","Canada","Canadian Dollar","CA13501ZKJ70","CA13501ZKJ7=","13501ZKJ7","08-Dec-1997","Unsecured","Strip Bond Package","N",1.1379999999999999,1.145,24.1,1.93,"IS","MAT","03-Jun-2019",109.364,"N/A","CANADA","N","Underwritten","--"]
["CANASI / CAGV  IO Str 01-Jun-2019","STRIP","01-Jun-2019",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13506ZDT80","CA13506ZDT8=","13506ZDT8","24-Feb-2004","Unsecured","Strip - Interest only","N",1.2030000000000001,1.21,7.8,1.778,"IS","MAT","03-Jun-2019",97.869,"N/A","CANADA GOVERNMENT COUPON/INTEREST STRIP","N","Underwritten","--"]
["CANADA / CAGV   0.700 01-Jun-2019",null,"01-Jun-2019",0,0,0.7,"Fixed Coupon","Canada","Canadian Dollar","CA13501ZPT08","CA13501ZPT0=","13501ZPT0","16-Mar-2017","Unsecured","Strip Bond Package","N",1.198,1.206,1,1.7090000000000001,"IS","MAT","03-Jun-2019",98.79,"N/A","CANADA","N","Underwritten","--"]
["CANASP / CAGV  IO Str 01-Jun-2019","STRIP","01-Jun-2019",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13506ZCF95","CA13506ZCF9=","13506ZCF9","02-Sep-1993","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","CANADA GOVERNMENT PRINCIPAL STRIP","N","Underwritten","--"]
["CANASI / CAGV  IO Str 01-Jun-2019","STRIP","01-Jun-2019",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13508ZYH95","CA13508ZYH9=","13508ZYH9","13-May-1993","Unsecured","Strip - Interest only","N",1.2030000000000001,1.21,7.8,1.778,"IS","MAT","03-Jun-2019",97.869,"N/A","CANADA GOVERNMENT COUPON/INTEREST STRIP","N","Underwritten","--"]
["CANADA / CAGV   3.750 01-Jun-2019",null,"01-Jun-2019",16987000000,17650000000,3.75,"Fixed Coupon","Canada","Canadian Dollar","CA135087YR94","CA135087YR9=","135087YR9","06-Oct-2008","Unsecured","Bond","N",1.177,1.1839999999999999,4.7,1.7390000000000001,"IS","MAT","03-Jun-2019",102.40900000000001,"N/A","CANADA","N","Auction","--"]
["CANADA / CAGV   0.750 01-Aug-2019",null,"01-Aug-2019",15226000000,15600000000,0.75,"Fixed Coupon","Canada","Canadian Dollar","CA135087G815","CA135087G81=","135087G81","12-May-2017","Unsecured","Bond","N",1.363,1.365,3.6,1.77,"IS","MAT","01-Aug-2019",98.608999999999995,"N/A","CANADA","N","Auction","--"]
["CANADA / CAGV   1.750 01-Sep-2019",null,"01-Sep-2019",16468000000,16700000000,1.75,"Fixed Coupon","Canada","Canadian Dollar","CA135087C855","CA135087C85=","135087C85","14-Apr-2014","Unsecured","Bond","N",1.4390000000000001,1.448,-5.4,1.7170000000000001,"IS","MAT","03-Sep-2019",100.048,"N/A","CANADA","N","Auction","--"]
["CANASI / CAGV  IO Str 15-Sep-2019","STRIP","15-Sep-2019",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13508ZHV72","CA13508ZHV7=","13508ZHV7","04-Nov-1991","Unsecured","Strip - Interest only","N",1.4890000000000001,1.494,11.7,1.8939999999999999,"IS","MAT","16-Sep-2019",97.206999999999994,"N/A","CANADA GOVERNMENT COUPON/INTEREST STRIP","N","Underwritten","--"]
["CANADA / CAGV   1.250 01-Nov-2019",null,"01-Nov-2019",15600000000,15600000000,1.25,"Fixed Coupon","Canada","Canadian Dollar","CA135087H318","CA135087H31=","135087H31","11-Aug-2017","Unsecured","Bond","N",1.5980000000000001,1.6020000000000001,-6,1.7290000000000001,"IS","MAT","01-Nov-2019",99.230999999999995,"N/A","CANADA","N","Auction","--"]
["CANADA / CAGV   6.000 01-Dec-2019",null,"01-Dec-2019",0,0,6,"Fixed Coupon","Canada","Canadian Dollar","CA13501ZMB27","CA13501ZMB2=","13501ZMB2","04-Jul-2000","Unsecured","Strip Bond Package","N",1.6160000000000001,1.621,14.5,1.944,"IS","MAT","02-Dec-2019",106.81399999999999,"N/A","CANADA","N","Underwritten","--"]
["CANADA / CAGV   9.750 01-Dec-2019",null,"01-Dec-2019",0,0,9.75,"Fixed Coupon","Canada","Canadian Dollar","CA13501ZKK44","CA13501ZKK4=","13501ZKK4","08-Dec-1997","Unsecured","Strip Bond Package","N",1.5820000000000001,1.587,-70.8,1.083,"IS","MAT","02-Dec-2019",114.708,"N/A","CANADA","N","Underwritten","--"]
["CANADA / CAGV         01-Dec-2019",null,"01-Dec-2019",0,0,"--","Fixed Coupon","Canada","Canadian Dollar","CA13501ZNT26","CA13501ZNT2=","13501ZNT2","29-Jan-2003","Unsecured","Strip Bond Package","N","--","--","--","--","--","--",null,"--","N/A","CANADA","N","Underwritten","--"]
["CANASI / CAGV  IO Str 01-Dec-2019","STRIP","01-Dec-2019",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13506ZDU53","CA13506ZDU5=","13506ZDU5","24-Feb-2004","Unsecured","Strip - Interest only","N",1.6970000000000001,1.7030000000000001,13.7,1.944,"IS","MAT","02-Dec-2019",96.733000000000004,"N/A","CANADA GOVERNMENT COUPON/INTEREST STRIP","N","Underwritten","--"]
["CANADA / CAGV   1.800 01-Dec-2019",null,"01-Dec-2019",0,0,1.8,"Variable Coupon","Canada","Canadian Dollar","CA13523ZCW10","CA13523ZCW1=","13523ZCW1","01-Dec-2009","Unsecured","Note","N",1.679,1.6839999999999999,24,2.0539999999999998,"IS","MAT","02-Dec-2019",99.572000000000003,"N/A","CANADA","N","Underwritten","--"]
["CANADA / CAGV   5.500 01-Dec-2019",null,"01-Dec-2019",0,0,5.5,"Fixed Coupon","Canada","Canadian Dollar","CA13501ZKV09","CA13501ZKV0=","13501ZKV0","29-Jul-1998","Unsecured","Strip Bond Package","N",1.6220000000000001,1.6279999999999999,13.4,1.9330000000000001,"IS","MAT","02-Dec-2019",105.996,"N/A","CANADA","N","Underwritten","--"]
["CANASP / CAGV  IO Str 01-Dec-2019","STRIP","01-Dec-2019",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13506ZCG78","CA13506ZCG7=","13506ZCG7","02-Sep-1993","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","CANADA GOVERNMENT PRINCIPAL STRIP","N","Underwritten","--"]
["CANASI / CAGV  IO Str 01-Dec-2019","STRIP","01-Dec-2019",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13508ZYJ51","CA13508ZYJ5=","13508ZYJ5","13-May-1993","Unsecured","Strip - Interest only","N",1.6970000000000001,1.7030000000000001,13.7,1.944,"IS","MAT","02-Dec-2019",96.733000000000004,"N/A","CANADA GOVERNMENT COUPON/INTEREST STRIP","N","Underwritten","--"]
["CANADA / CAGV  10.186 31-Dec-2019",null,"31-Dec-2019",8436324,8436324,10.186,"Fixed Coupon","Canada","Canadian Dollar",null,"--",null,"23-Mar-1990","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","CANADA","N","Underwritten","--"]
["CANADA / CAGV   1.800 01-Jan-2020",null,"01-Jan-2020",0,0,1.8,"Variable Coupon","Canada","Canadian Dollar","CA13523ZCX92","CA13523ZCX9=","13523ZCX9","01-Jan-2010","Unsecured","Note","N",1.764,1.7709999999999999,-1.9,1.8029999999999999,"IS","MAT","02-Jan-2020",99.992000000000004,"N/A","CANADA","N","Underwritten","--"]
["CANADA / CAGV   1.800 01-Feb-2020",null,"01-Feb-2020",0,0,1.8,"Variable Coupon","Canada","Canadian Dollar","CA13523ZCY75","CA13523ZCY7=","13523ZCY7","01-Feb-2010","Unsecured","Note","N",1.8460000000000001,1.857,4.8,1.8819999999999999,"IS","MAT","03-Feb-2020",99.846999999999994,"N/A","CANADA","N","Underwritten","--"]
["CANADA / CAGV   1.250 01-Feb-2020",null,"01-Feb-2020",14400000000,14400000000,1.25,"Fixed Coupon","Canada","Canadian Dollar","CA135087H565","CA135087H56=","135087H56","06-Nov-2017","Unsecured","Bond","N",1.845,1.8560000000000001,0.3,1.829,"IS","MAT","03-Feb-2020",98.93,"N/A","CANADA","N","Auction","--"]
["CANASI / CAGV  IO Str 01-Mar-2020","STRIP","01-Mar-2020",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13523ZCZ41","CA13523ZCZ4=","13523ZCZ4","01-Mar-2010","Unsecured","Strip - Interest only","N",1.9450000000000001,1.95,6.8,1.903,"IS","MAT","02-Mar-2020",96.346999999999994,"N/A","CANADA GOVERNMENT COUPON/INTEREST STRIP","N","Underwritten","--"]
["CANADA / CAGV   1.500 01-Mar-2020",null,"01-Mar-2020",23200000000,23200000000,1.5,"Fixed Coupon","Canada","Canadian Dollar","CA135087D929","CA135087D92=","135087D92","14-Oct-2014","Unsecured","Bond","N",1.9239999999999999,1.929,-0.4,1.829,"IS","MAT","02-Mar-2020",99.367000000000004,"N/A","CANADA","N","Auction","--"]
["CANASI / CAGV  IO Str 15-Mar-2020","STRIP","15-Mar-2020",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13508ZHW55","CA13508ZHW5=","13508ZHW5","04-Nov-1991","Unsecured","Strip - Interest only","N",1.9830000000000001,1.9870000000000001,11.3,1.9530000000000001,"IS","MAT","16-Mar-2020",96.182000000000002,"N/A","CANADA GOVERNMENT COUPON/INTEREST STRIP","N","Underwritten","--"]
["CANASI / CAGV  IO Str 01-Apr-2020","STRIP","01-Apr-2020",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13523ZDA80","CA13523ZDA8=","13523ZDA8","01-Apr-2010","Unsecured","Strip - Interest only","N",2.0270000000000001,2.0310000000000001,11,1.9530000000000001,"IS","MAT","01-Apr-2020",96.094999999999999,"N/A","CANADA GOVERNMENT COUPON/INTEREST STRIP","N","Underwritten","--"]
["CANADA / CAGV   1.750 01-May-2020",null,"01-May-2020",6600000000,6600000000,1.75,"Fixed Coupon","Canada","Canadian Dollar","CA135087H805","CA135087H80=","135087H80","09-Feb-2018","Unsecured","Bond","N",2.0779999999999998,2.08,1.9,1.869,"IS","MAT","01-May-2020",99.748999999999995,"N/A","CANADA","N","Auction","--"]
["CANASI / CAGV  IO Str 01-Jun-2020","STRIP","01-Jun-2020",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13506ZDV37","CA13506ZDV3=","13506ZDV3","24-Feb-2004","Unsecured","Strip - Interest only","N",2.1920000000000002,2.1960000000000002,14.8,2.0129999999999999,"IS","MAT","01-Jun-2020",95.656000000000006,"N/A","CANADA GOVERNMENT COUPON/INTEREST STRIP","N","Underwritten","--"]
["CANADA / CAGV   3.500 01-Jun-2020",null,"01-Jun-2020",13100000000,13100000000,3.5,"Fixed Coupon","Canada","Canadian Dollar","CA135087YZ11","CA135087YZ1=","135087YZ1","08-Sep-2009","Unsecured","Bond","N",2.1110000000000002,2.1150000000000002,2.1,1.879,"IS","MAT","01-Jun-2020",103.501,"N/A","CANADA","N","Auction","--"]
["CANADA / CAGV  PO Str 01-Jun-2020","STRIP","01-Jun-2020",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13508ZW653","CA13508ZW65=","13508ZW65","03-Mar-2011","Unsecured","Strip - Principal only","N",2.1930000000000001,2.1970000000000001,3.9,1.9039999999999999,"IS","MAT","01-Jun-2020",95.885999999999996,"N/A","CANADA","N","Underwritten","--"]
["CANASI / CAGV  IO Str 01-Jun-2020","STRIP","01-Jun-2020",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13508ZYK25","CA13508ZYK2=","13508ZYK2","13-May-1993","Unsecured","Strip - Interest only","N",2.1920000000000002,2.1960000000000002,13.8,2.0030000000000001,"IS","MAT","01-Jun-2020",95.677000000000007,"N/A","CANADA GOVERNMENT COUPON/INTEREST STRIP","N","Underwritten","--"]
["CANASP / CAGV  IO Str 01-Jun-2020","STRIP","01-Jun-2020",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13506ZCH51","CA13506ZCH5=","13506ZCH5","02-Sep-1993","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","CANADA GOVERNMENT PRINCIPAL STRIP","N","Underwritten","--"]
["CANADA / CAGV   0.750 01-Sep-2020",null,"01-Sep-2020",26000000000,26000000000,0.75,"Fixed Coupon","Canada","Canadian Dollar","CA135087E596","CA135087E59=",1.3508700000000001E+64,"13-Apr-2015","Unsecured","Bond","N",2.4220000000000002,2.4279999999999999,0.5,1.9019999999999999,"IS","MAT","01-Sep-2020",97.238,"N/A","CANADA","N","Auction","--"]
["CANASI / CAGV  IO Str 15-Sep-2020","STRIP","15-Sep-2020",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13508ZHX39","CA13508ZHX3=","13508ZHX3","04-Nov-1991","Unsecured","Strip - Interest only","N",2.4780000000000002,2.4830000000000001,9.9,2.0030000000000001,"IS","MAT","15-Sep-2020",95.134,"N/A","CANADA GOVERNMENT COUPON/INTEREST STRIP","N","Underwritten","--"]
["CANADA / CAGV         01-Nov-2020 FRN",null,"01-Nov-2020",0,0,"--","Floating Coupon","Canada","Canadian Dollar","CA13523ZDB63","CA13523ZDB6=","13523ZDB6","01-Nov-2010","Unsecured","Note","N","--","--","--","--","--","--",null,"--","N/A","CANADA","N","Underwritten","--"]
["CANADA / CAGV   9.750 01-Dec-2020",null,"01-Dec-2020",0,0,9.75,"Fixed Coupon","Canada","Canadian Dollar","CA13501ZKL27","CA13501ZKL2=","13501ZKL2","10-Dec-1997","Unsecured","Strip Bond Package","N",2.4009999999999998,2.4049999999999998,-5.4,1.8520000000000001,"IS","MAT","01-Dec-2020",120.836,"N/A","CANADA","N","Underwritten","--"]
["CANASP / CAGV  IO Str 01-Dec-2020","STRIP","01-Dec-2020",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13506ZCJ18","CA13506ZCJ1=","13506ZCJ1","02-Sep-1993","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","CANADA GOVERNMENT PRINCIPAL STRIP","N","Underwritten","--"]
["CANASI / CAGV  IO Str 01-Dec-2020","STRIP","01-Dec-2020",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13506ZDW10","CA13506ZDW1=","13506ZDW1","24-Feb-2004","Unsecured","Strip - Interest only","N",2.6869999999999998,2.6920000000000002,5.9,1.9830000000000001,"IS","MAT","01-Dec-2020",94.778999999999996,"N/A","CANADA GOVERNMENT COUPON/INTEREST STRIP","N","Underwritten","--"]
["CANASI / CAGV  IO Str 01-Dec-2020","STRIP","01-Dec-2020",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13508ZYL08","CA13508ZYL0=","13508ZYL0","13-May-1993","Unsecured","Strip - Interest only","N",2.6859999999999999,2.69,17.899999999999999,2.1030000000000002,"IS","MAT","01-Dec-2020",94.474000000000004,"N/A","CANADA GOVERNMENT COUPON/INTEREST STRIP","N","Underwritten","--"]
["CANADA / CAGV   0.750 01-Mar-2021",null,"01-Mar-2021",23000000000,23000000000,0.75,"Fixed Coupon","Canada","Canadian Dollar","CA135087F254","CA135087F25=","135087F25","19-Oct-2015","Unsecured","Bond","N",2.907,2.9079999999999999,-0.2,1.9419999999999999,"IS","MAT","01-Mar-2021",96.581000000000003,"N/A","CANADA","N","Auction","--"]
["CANADA / CAGV  10.500 15-Mar-2021",null,"15-Mar-2021",0,0,10.5,"Fixed Coupon","Canada","Canadian Dollar","CA13501ZAF68","CA13501ZAF6=","13501ZAF6","05-Jul-1993","Unsecured","Strip Bond Package","N",2.56,2.5609999999999999,6.2,1.992,"IS","MAT","15-Mar-2021",124.72199999999999,"N/A","CANADA","N","Underwritten","--"]
["CANASI / CAGV  IO Str 15-Mar-2021","STRIP","15-Mar-2021",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13508ZHY12","CA13508ZHY1=","13508ZHY1","04-Nov-1991","Unsecured","Strip - Interest only","N",2.964,2.9649999999999999,67.400000000000006,2.6230000000000002,"IS","MAT","15-Mar-2021",92.472999999999999,"N/A","CANADA GOVERNMENT COUPON/INTEREST STRIP","N","Underwritten","--"]
["CANADA / CAGV  10.500 15-Mar-2021",null,"15-Mar-2021",567361000,1800000000,10.5,"Fixed Coupon","Canada","Canadian Dollar","CA135087TZ75","CA135087TZ7=","135087TZ7","15-Dec-1990","Unsecured","Bond","N",2.56,2.5609999999999999,5.5,1.972,"IS","MAT","15-Mar-2021",124.745,"N/A","CANADA","N","Auction","--"]
["CANASP / CAGV  PO Str 15-Mar-2021","STRIP","15-Mar-2021",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13508ZHZ86","CA13508ZHZ8=","13508ZHZ8","04-Nov-1991","Unsecured","Strip - Principal only","N",2.97,2.97,28.4,2.2330000000000001,"IS","MAT","15-Mar-2021",93.549000000000007,"N/A","CANADA GOVERNMENT PRINCIPAL STRIP","N","Underwritten","--"]
["CANADA / CAGV  10.500 15-Mar-2021",null,"15-Mar-2021",0,0,10.5,"Fixed Coupon","Canada","Canadian Dollar","CA13501ZNJ44","CA13501ZNJ4=","13501ZNJ4","14-May-2002","Unsecured","Strip Bond Package","N",2.56,2.5609999999999999,6.2,1.992,"IS","MAT","15-Mar-2021",124.72199999999999,"N/A","CANADA","N","Underwritten","--"]
["CANASP / CAGV  PO Str 01-Jun-2021","STRIP","01-Jun-2021",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13508ZYN63","CA13508ZYN6=","13508ZYN6","13-May-1993","Unsecured","Strip - Principal only","N",3.1789999999999998,3.1819999999999999,23.6,2.2029999999999998,"IS","MAT","01-Jun-2021",93.194000000000003,"N/A","CANADA GOVERNMENT PRINCIPAL STRIP","N","Underwritten","--"]
["CANASI / CAGV  IO Str 01-Jun-2021","STRIP","01-Jun-2021",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13508ZYM80","CA13508ZYM8=","13508ZYM8","13-May-1993","Unsecured","Strip - Interest only","N",3.1779999999999999,3.181,31.6,2.2829999999999999,"IS","MAT","01-Jun-2021",92.956999999999994,"N/A","CANADA GOVERNMENT COUPON/INTEREST STRIP","N","Underwritten","--"]
["CANASP / CAGV  IO Str 01-Jun-2021","STRIP","01-Jun-2021",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13506ZCK80","CA13506ZCK8=","13506ZCK8","02-Sep-1993","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","CANADA GOVERNMENT PRINCIPAL STRIP","N","Underwritten","--"]
["CANASI / CAGV  IO Str 01-Jun-2021","STRIP","01-Jun-2021",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13506ZDX92","CA13506ZDX9=","13506ZDX9","24-Feb-2004","Unsecured","Strip - Interest only","N",3.177,3.18,37.6,2.343,"IS","MAT","01-Jun-2021",92.78,"N/A","CANADA GOVERNMENT COUPON/INTEREST STRIP","N","Underwritten","--"]
["CANADA / CAGV   3.250 01-Jun-2021",null,"01-Jun-2021",11500000000,11500000000,3.25,"Fixed Coupon","Canada","Canadian Dollar","CA135087ZJ69","CA135087ZJ6=","135087ZJ6","19-Jul-2010","Unsecured","Bond","N",3.0249999999999999,3.028,0.4,1.962,"IS","MAT","01-Jun-2021",103.994,"N/A","CANADA","N","Auction","--"]
["CANADA / CAGV   3.250 01-Jun-2021",null,"01-Jun-2021",0,0,3.25,"Fixed Coupon","Canada","Canadian Dollar","CA13501ZPR42","--","13501ZPR4","21-Jul-2016","Unsecured","Strip Bond Package","N","--","--","--","--","--","--",null,"--","N/A","CANADA","N","Underwritten","--"]
["CANADA / CAGV   9.750 01-Jun-2021",null,"01-Jun-2021",286188000,4650000000,9.75,"Fixed Coupon","Canada","Canadian Dollar","CA135087UE28","CA135087UE2=","135087UE2","09-May-1991","Unsecured","Bond","N",2.7909999999999999,2.794,2.8,1.972,"IS","MAT","01-Jun-2021",124.123,"N/A","CANADA","N","Auction","--"]
["CANADA / CAGV   0.750 01-Sep-2021",null,"01-Sep-2021",15000000000,15000000000,0.75,"Fixed Coupon","Canada","Canadian Dollar","CA135087F585","CA135087F58=","135087F58","11-Apr-2016","Unsecured","Bond","N",3.39,3.395,0.6,1.992,"IS","MAT","01-Sep-2021",95.861000000000004,"N/A","CANADA","N","Auction","--"]
["CANASP / CAGV  PO Str 01-Dec-2021","STRIP","01-Dec-2021",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13506ZAB00","CA13506ZAB0=","13506ZAB0","07-May-1993","Unsecured","Strip - Principal only","Y","--","--","--","--","--","--",null,"--","N/A","CANADA GOVERNMENT PRINCIPAL STRIP","N","Underwritten","--"]
["CANASI / CAGV  IO Str 01-Dec-2021","STRIP","01-Dec-2021",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13508ZYV89","CA13508ZYV8=","13508ZYV8","12-Aug-1993","Unsecured","Strip - Interest only","N",3.6720000000000002,3.6760000000000002,27,2.274,"IS","MAT","01-Dec-2021",91.94,"N/A","CANADA GOVERNMENT COUPON/INTEREST STRIP","N","Underwritten","--"]
["CANPAK / CAGV   4.250 01-Dec-2021",null,"01-Dec-2021",0,0,4.25,"Fixed Coupon","Canada","Canadian Dollar","CA13501ZDK27","CA13501ZDK2=","13501ZDK2","08-Mar-1994","Unsecured","Strip Bond Package","Y",3.4319999999999999,3.4359999999999999,-80,1.1930000000000001,"IS","MAT","01-Dec-2021",111.084,"N/A","CANADA GOVERNMENT STRIP PACKAGE","N","Underwritten","--"]
["CANPAK / CAGV         01-Dec-2021",null,"01-Dec-2021",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13501ZCM91","CA13501ZCM9=","13501ZCM9","01-Jun-1993","Unsecured","Strip Bond Package","Y","--","--","--","--","--","--",null,"--","N/A","CANADA GOVERNMENT STRIP PACKAGE","N",null,"--"]
["CARRB / CAGV   4.250 01-Dec-2021",null,"01-Dec-2021",5175000000,5175000000,4.25,"Fixed Coupon","Canada","Canadian Dollar","CA135087UL60","CA135087UL6=","135087UL6","10-Dec-1991","Unsecured","Note","Y",3.4550000000000001,3.4590000000000001,-181,0.182,"IS","MAT","01-Dec-2021",115.062,"N/A","CANADA GOVERNMENT REAL RETURN BONDS","N","Auction","--"]
["CANPAK / CAGV   4.250 01-Dec-2021",null,"01-Dec-2021",0,0,4.25,"Fixed Coupon","Canada","Canadian Dollar","CA13501ZGM55","CA13501ZGM5=","13501ZGM5","18-Feb-1997","Unsecured","Strip Bond Package","Y",3.4540000000000002,3.4580000000000002,-176,0.23200000000000001,"IS","MAT","01-Dec-2021",114.861,"N/A","CANADA GOVERNMENT STRIP PACKAGE","N",null,"--"]
["CANASI / CAGV  IO Str 01-Dec-2021","STRIP","01-Dec-2021",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13506ZDY75","CA13506ZDY7=","13506ZDY7","24-Feb-2004","Unsecured","Strip - Interest only","N",3.6739999999999999,3.6789999999999998,14.8,2.1520000000000001,"IS","MAT","01-Dec-2021",92.350999999999999,"N/A","CANADA GOVERNMENT COUPON/INTEREST STRIP","N","Underwritten","--"]
["CANASP / CAGV  PO Str 01-Dec-2021","STRIP","01-Dec-2021",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13506Z9W61","CA13506Z9W6=","13506Z9W6","14-Sep-1993","Unsecured","Strip - Principal only","N",3.6739999999999999,3.6789999999999998,14.8,2.1520000000000001,"IS","MAT","01-Dec-2021",92.350999999999999,"N/A","CANADA GOVERNMENT PRINCIPAL STRIP","N","Underwritten","--"]
["CANADA / CAGV   2.000 01-Dec-2021",null,"01-Dec-2021",0,0,2,"Fixed Coupon","Canada","Canadian Dollar","CA13501ZPL71","CA13501ZPL7=","13501ZPL7","18-Mar-2014","Unsecured","Strip Bond Package","N",3.5339999999999998,3.5379999999999998,40.4,2.403,"IS","MAT","01-Dec-2021",98.573999999999998,"N/A","CANADA","N","Underwritten","--"]
["CANASP / CAGV  IO Str 01-Dec-2021","STRIP","01-Dec-2021",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13506ZCL63","CA13506ZCL6=","13506ZCL6","02-Sep-1993","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","CANADA GOVERNMENT PRINCIPAL STRIP","N","Underwritten","--"]
["CANADA / CAGV   0.500 01-Mar-2022",null,"01-Mar-2022",15000000000,15000000000,0.5,"Fixed Coupon","Canada","Canadian Dollar","CA135087G328","CA135087G32=","135087G32","11-Oct-2016","Unsecured","Bond","N",3.8889999999999998,3.8889999999999998,-0.3,2.0139999999999998,"IS","MAT","01-Mar-2022",94.257999999999996,"N/A","CANADA","N","Auction","--"]
["CANASP / CAGV  PO Str 01-Jun-2022","STRIP","01-Jun-2022",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13508ZYX46","CA13508ZYX4=","13508ZYX4","12-Aug-1993","Unsecured","Strip - Principal only","N",4.1669999999999998,4.1689999999999996,22.1,2.2570000000000001,"IS","MAT","01-Jun-2022",90.97,"N/A","CANADA GOVERNMENT PRINCIPAL STRIP","N","Underwritten","--"]
["CANASI / CAGV  IO Str 01-Jun-2022","STRIP","01-Jun-2022",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13506ZDZ41","CA13506ZDZ4=","13506ZDZ4","24-Feb-2004","Unsecured","Strip - Interest only","N",4.1660000000000004,4.1689999999999996,24.8,2.2829999999999999,"IS","MAT","01-Jun-2022",90.87,"N/A","CANADA GOVERNMENT COUPON/INTEREST STRIP","N","Underwritten","--"]
["CANADA / CAGV   2.750 01-Jun-2022",null,"01-Jun-2022",12700000000,12700000000,2.75,"Fixed Coupon","Canada","Canadian Dollar","CA135087ZU15","CA135087ZU1=","135087ZU1","02-Aug-2011","Unsecured","Bond","N",3.9420000000000002,3.944,0.6,2.0329999999999999,"IS","MAT","01-Jun-2022",102.881,"N/A","CANADA","N","Auction","--"]
["CANADA / CAGV   3.150 01-Jun-2022",null,"01-Jun-2022",0,0,3.15,"Fixed Coupon","Canada","Canadian Dollar","CA13501ZPM54","--","13501ZPM5","20-Jul-2016","Unsecured","Strip Bond Package","N","--","--","--","--","--","--",null,"--","N/A","CANADA","N","Underwritten","--"]
["CANADA / CAGV   9.250 01-Jun-2022",null,"01-Jun-2022",206022000,2550000000,9.25,"Fixed Coupon","Canada","Canadian Dollar","CA135087UM44","CA135087UM4=","135087UM4","15-Dec-1991","Unsecured","Bond","N",3.5630000000000002,3.5640000000000001,2.2000000000000002,2.0329999999999999,"IS","MAT","01-Jun-2022",129.01900000000001,"N/A","CANADA","N","Auction","--"]
["CANASI / CAGV  IO Str 01-Jun-2022","STRIP","01-Jun-2022",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13508ZYW62","CA13508ZYW6=","13508ZYW6","12-Aug-1993","Unsecured","Strip - Interest only","N",4.1660000000000004,4.1689999999999996,26.1,2.2970000000000002,"IS","MAT","01-Jun-2022",90.817999999999998,"N/A","CANADA GOVERNMENT COUPON/INTEREST STRIP","N","Underwritten","--"]
["CANADA / CAGV   1.000 01-Sep-2022",null,"01-Sep-2022",15600000000,15600000000,1,"Fixed Coupon","Canada","Canadian Dollar","CA135087G732","CA135087G73=","135087G73","10-Apr-2017","Unsecured","Bond","N",4.3280000000000003,4.3319999999999999,0.3,2.0529999999999999,"IS","MAT","01-Sep-2022",95.528999999999996,"N/A","CANADA","N","Auction","--"]
["CANASI / CAGV  IO Str 01-Dec-2022","STRIP","01-Dec-2022",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13508ZA774","CA13508ZA77=","13508ZA77","05-Dec-1994","Unsecured","Strip - Interest only","N",4.6619999999999999,4.665,16.7,2.2330000000000001,"IS","MAT","01-Dec-2022",90.055000000000007,"N/A","CANADA GOVERNMENT COUPON/INTEREST STRIP","N","Underwritten","--"]
["CANASI / CAGV  IO Str 01-Dec-2022","STRIP","01-Dec-2022",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13506ZEA80","CA13506ZEA8=","13506ZEA8","24-Feb-2004","Unsecured","Strip - Interest only","N",4.6609999999999996,4.6639999999999997,21.7,2.2829999999999999,"IS","MAT","01-Dec-2022",89.844999999999999,"N/A","CANADA GOVERNMENT COUPON/INTEREST STRIP","N","Underwritten","--"]
["CANADA / CAGV   1.750 01-Mar-2023",null,"01-Mar-2023",15000000000,15000000000,1.75,"Fixed Coupon","Canada","Canadian Dollar","CA135087H490","CA135087H49=","135087H49","06-Oct-2017","Unsecured","Bond","N",4.7220000000000004,4.7220000000000004,0,2.073,"IS","MAT","01-Mar-2023",98.483000000000004,"N/A","CANADA","N","Auction","--"]
["CANASI / CAGV  IO Str 01-Jun-2023","STRIP","01-Jun-2023",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13508ZA857","CA13508ZA85=","13508ZA85","05-Dec-1994","Unsecured","Strip - Interest only","N",5.1559999999999997,5.1580000000000004,15.7,2.2469999999999999,"IS","MAT","01-Jun-2023",88.995999999999995,"N/A","CANADA GOVERNMENT COUPON/INTEREST STRIP","N","Underwritten","--"]
["CANASP / CAGV  PO Str 01-Jun-2023","STRIP","01-Jun-2023",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13508ZCR16","CA13508ZCR1=","13508ZCR1","24-Jul-1995","Unsecured","Strip - Principal only","N",5.1529999999999996,5.1550000000000002,27.7,2.367,"IS","MAT","01-Jun-2023",88.447000000000003,"N/A","CANADA GOVERNMENT PRINCIPAL STRIP","N","Underwritten","--"]
["CANASI / CAGV  IO Str 01-Jun-2023","STRIP","01-Jun-2023",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13506ZEB63","CA13506ZEB6=","13506ZEB6","24-Feb-2004","Unsecured","Strip - Interest only","N",5.1529999999999996,5.1550000000000002,27.7,2.367,"IS","MAT","01-Jun-2023",88.447000000000003,"N/A","CANADA GOVERNMENT COUPON/INTEREST STRIP","N","Underwritten","--"]
["CANADA / CAGV   8.000 01-Jun-2023",null,"01-Jun-2023",2358552000,8200000000,8,"Fixed Coupon","Canada","Canadian Dollar","CA135087UT96","CA135087UT9=","135087UT9","17-Aug-1992","Unsecured","Bond","N",4.3600000000000003,4.359,2.8,2.093,"IS","MAT","01-Jun-2023",129.04499999999999,"N/A","CANADA","N","Auction","--"]
["CANADA / CAGV   8.000 01-Jun-2023",null,"01-Jun-2023",0,0,8,"Fixed Coupon","Canada","Canadian Dollar","CA13501ZPJ26","--","13501ZPJ2","27-May-2010","Unsecured","Strip Bond Package","N","--","--","--","--","--","--",null,"--","N/A","CANADA","N","Underwritten","--"]
["CANADA / CAGV   1.500 01-Jun-2023",null,"01-Jun-2023",14200000000,14200000000,1.5,"Fixed Coupon","Canada","Canadian Dollar","CA135087A610","CA135087A61=","135087A61","30-Jul-2012","Unsecured","Bond","N",4.9589999999999996,4.96,-1.8,2.0670000000000002,"IS","MAT","01-Jun-2023",97.207999999999998,"N/A","CANADA","N","Auction","--"]
["CANADA / CAGV   3.500 01-Jun-2023",null,"01-Jun-2023",0,0,3.5,"Fixed Coupon","Canada","Canadian Dollar","CA13501ZPK98","CA13501ZPK9=","13501ZPK9","01-Jun-2010","Unsecured","Strip Bond Package","N",4.7370000000000001,4.7380000000000004,-7.9,1.9990000000000001,"IS","MAT","01-Jun-2023",107.399,"N/A","CANADA","N","Underwritten","--"]
["CANASI / CAGV  IO Str 01-Dec-2023","STRIP","01-Dec-2023",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13508ZA931","CA13508ZA93=","13508ZA93","05-Dec-1994","Unsecured","Strip - Interest only","N",5.65,5.6529999999999996,16.7,2.2770000000000001,"IS","MAT","01-Dec-2023",87.858000000000004,"N/A","CANADA GOVERNMENT COUPON/INTEREST STRIP","N","Underwritten","--"]
["CANASI / CAGV  IO Str 01-Dec-2023","STRIP","01-Dec-2023",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13506ZEC47","CA13506ZEC4=","13506ZEC4","24-Feb-2004","Unsecured","Strip - Interest only","N",5.6470000000000002,5.65,25.7,2.367,"IS","MAT","01-Dec-2023",87.412000000000006,"N/A","CANADA GOVERNMENT COUPON/INTEREST STRIP","N","Underwritten","--"]
["CANASI / CAGV  IO Str 01-Jun-2024","STRIP","01-Jun-2024",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13508ZB277","CA13508ZB27=","13508ZB27","05-Dec-1994","Unsecured","Strip - Interest only","N",6.1429999999999998,6.1529999999999996,16.899999999999999,2.2970000000000002,"IS","MAT","03-Jun-2024",86.762,"N/A","CANADA GOVERNMENT COUPON/INTEREST STRIP","N","Underwritten","--"]
["CANASI / CAGV  IO Str 01-Jun-2024","STRIP","01-Jun-2024",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13506ZED20","CA13506ZED2=","13506ZED2","24-Feb-2004","Unsecured","Strip - Interest only","N",6.141,6.15,25.9,2.387,"IS","MAT","03-Jun-2024",86.284000000000006,"N/A","CANADA GOVERNMENT COUPON/INTEREST STRIP","N","Underwritten","--"]
["CANADA / CAGV   2.500 01-Jun-2024",null,"01-Jun-2024",13800000000,13800000000,2.5,"Fixed Coupon","Canada","Canadian Dollar","CA135087B451","CA135087B45=","135087B45","02-Jul-2013","Unsecured","Bond","N",5.6989999999999998,5.7060000000000004,2,2.137,"IS","MAT","03-Jun-2024",102.101,"N/A","CANADA","N","Auction","--"]
["CANADA / CAGV   3.500 01-Jun-2024",null,"01-Jun-2024",0,0,3.5,"Fixed Coupon","Canada","Canadian Dollar","CA13501ZPN38","--","13501ZPN3","21-Jul-2016","Unsecured","Strip Bond Package","N","--","--","--","--","--","--",null,"--","N/A","CANADA","N","Underwritten","--"]
["CANASI / CAGV  IO Str 01-Dec-2024","STRIP","01-Dec-2024",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13508ZB350","CA13508ZB35=","13508ZB35","05-Dec-1994","Unsecured","Strip - Interest only","N",6.6360000000000001,6.6440000000000001,19.600000000000001,2.3370000000000002,"IS","MAT","02-Dec-2024",85.55,"N/A","CANADA GOVERNMENT COUPON/INTEREST STRIP","N","Underwritten","--"]
["CANASI / CAGV  IO Str 01-Dec-2024","STRIP","01-Dec-2024",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13506ZEE03","CA13506ZEE0=","13506ZEE0","24-Feb-2004","Unsecured","Strip - Interest only","N",6.6349999999999998,6.6429999999999998,24.6,2.387,"IS","MAT","02-Dec-2024",85.266000000000005,"N/A","CANADA GOVERNMENT COUPON/INTEREST STRIP","N","Underwritten","--"]
["CANADA / CAGV   5.000 01-Dec-2024",null,"01-Dec-2024",0,0,5,"Fixed Coupon","Canada","Canadian Dollar","CA13501ZPF04","CA13501ZPF0=","13501ZPF0","08-Mar-2004","Unsecured","Strip Bond Package","N",5.7450000000000001,5.7480000000000002,-3.3,2.089,"IS","MAT","02-Dec-2024",118.15600000000001,"N/A","CANADA","N","Underwritten","--"]
["CANADA / CAGV   9.000 01-Jun-2025",null,"01-Jun-2025",2303156000,8900000000,9,"Fixed Coupon","Canada","Canadian Dollar","CA135087VH40","CA135087VH4=","135087VH4","02-Aug-1994","Unsecured","Bond","N",5.6340000000000003,5.6340000000000003,5.5,2.1789999999999998,"IS","MAT","02-Jun-2025",145.31800000000001,"N/A","CANADA","N","Auction","--"]
["CANASP / CAGV  PO Str 01-Jun-2025","STRIP","01-Jun-2025",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13508ZB509","CA13508ZB50=","13508ZB50","05-Dec-1994","Unsecured","Strip - Principal only","N",7.1379999999999999,7.1440000000000001,-3.1,2.125,"IS","MAT","02-Jun-2025",85.853999999999999,"N/A","CANADA GOVERNMENT PRINCIPAL STRIP","N","Underwritten","--"]
["CANASI / CAGV  IO Str 01-Jun-2025","STRIP","01-Jun-2025",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13508ZB434","CA13508ZB43=","13508ZB43","05-Dec-1994","Unsecured","Strip - Interest only","N",7.1349999999999998,7.141,6.4,2.2189999999999999,"IS","MAT","02-Jun-2025",85.277000000000001,"N/A","CANADA GOVERNMENT COUPON/INTEREST STRIP","N","Underwritten","--"]
["CANADA / CAGV         01-Jun-2025",null,"01-Jun-2025",0,0,"--","Fixed Coupon","Canada","Canadian Dollar","CA13501ZFE49","CA13501ZFE4=","13501ZFE4","10-Feb-1995","Unsecured","Strip Bond Package","N",7.1360000000000001,7.1420000000000003,2.4,2.1789999999999998,"IS","MAT","02-Jun-2025",85.52,"N/A","CANADA","N","Underwritten","--"]
["CANADA / CAGV         01-Jun-2025",null,"01-Jun-2025",0,0,"--","Fixed Coupon","Canada","Canadian Dollar","CA13501ZEV72","CA13501ZEV7=","13501ZEV7","10-Feb-1995","Unsecured","Strip Bond Package","N",7.1280000000000001,7.1340000000000003,25.4,2.4089999999999998,"IS","MAT","02-Jun-2025",84.128,"N/A","CANADA","N","Underwritten","--"]
["CANADA / CAGV         01-Jun-2025",null,"01-Jun-2025",0,0,"--","Fixed Coupon","Canada","Canadian Dollar","CA13501ZEU99","CA13501ZEU9=","13501ZEU9","10-Feb-1995","Unsecured","Strip Bond Package","N",7.1280000000000001,7.1340000000000003,25.4,2.4089999999999998,"IS","MAT","02-Jun-2025",84.128,"N/A","CANADA","N","Underwritten","--"]
["CANADA / CAGV         01-Jun-2025",null,"01-Jun-2025",0,0,"--","Fixed Coupon","Canada","Canadian Dollar","CA13501ZET27","CA13501ZET2=","13501ZET2","10-Feb-1995","Unsecured","Strip Bond Package","N",7.1280000000000001,7.1340000000000003,25.4,2.4089999999999998,"IS","MAT","02-Jun-2025",84.128,"N/A","CANADA","N","Underwritten","--"]
["CANADA / CAGV         01-Jun-2025",null,"01-Jun-2025",0,0,"--","Fixed Coupon","Canada","Canadian Dollar","CA13501ZES44","CA13501ZES4=","13501ZES4","10-Feb-1995","Unsecured","Strip Bond Package","N",7.1280000000000001,7.1340000000000003,25.4,2.4089999999999998,"IS","MAT","02-Jun-2025",84.128,"N/A","CANADA","N","Underwritten","--"]
["CANADA / CAGV  100.00 01-Jun-2025",null,"01-Jun-2025",0,0,100,"Fixed Coupon","Canada","Canadian Dollar","CA13501ZER60","CA13501ZER6=","13501ZER6","10-Feb-1995","Unsecured","Strip Bond Package","N","--","--","--","--","--","--",null,"--","N/A","CANADA","N","Underwritten","--"]
["CANADA / CAGV         01-Jun-2025",null,"01-Jun-2025",0,0,"--","Fixed Coupon","Canada","Canadian Dollar","CA13501ZEQ87","CA13501ZEQ8=","13501ZEQ8","10-Feb-1995","Unsecured","Strip Bond Package","N",7.1280000000000001,7.1340000000000003,25.4,2.4089999999999998,"IS","MAT","02-Jun-2025",84.128,"N/A","CANADA","N","Underwritten","--"]
["CANADA / CAGV         01-Jun-2025",null,"01-Jun-2025",0,0,"--","Fixed Coupon","Canada","Canadian Dollar","CA13501ZEP05","CA13501ZEP0=","13501ZEP0","10-Feb-1995","Unsecured","Strip Bond Package","N",7.1280000000000001,7.1340000000000003,25.4,2.4089999999999998,"IS","MAT","02-Jun-2025",84.128,"N/A","CANADA","N","Underwritten","--"]
["CANADA / CAGV         01-Jun-2025",null,"01-Jun-2025",0,0,"--","Fixed Coupon","Canada","Canadian Dollar","CA13501ZEN56","CA13501ZEN5=","13501ZEN5","10-Feb-1995","Unsecured","Strip Bond Package","N",7.1280000000000001,7.1340000000000003,25.4,2.4089999999999998,"IS","MAT","02-Jun-2025",84.128,"N/A","CANADA","N","Underwritten","--"]
["CANADA / CAGV         01-Jun-2025",null,"01-Jun-2025",0,0,"--","Fixed Coupon","Canada","Canadian Dollar","CA13501ZEM73","CA13501ZEM7=","13501ZEM7","10-Feb-1995","Unsecured","Strip Bond Package","N",7.1219999999999999,7.1280000000000001,43.3,2.589,"IS","MAT","02-Jun-2025",83.055999999999997,"N/A","CANADA","N","Underwritten","--"]
["CANADA / CAGV         01-Jun-2025",null,"01-Jun-2025",0,0,"--","Fixed Coupon","Canada","Canadian Dollar","CA13501ZEL90","CA13501ZEL9=","13501ZEL9","10-Feb-1995","Unsecured","Strip Bond Package","N",7.1280000000000001,7.1340000000000003,25.4,2.4089999999999998,"IS","MAT","02-Jun-2025",84.128,"N/A","CANADA","N","Underwritten","--"]
["CANADA / CAGV         01-Jun-2025",null,"01-Jun-2025",0,0,"--","Fixed Coupon","Canada","Canadian Dollar","CA13501ZEK18","CA13501ZEK1=","13501ZEK1","10-Feb-1995","Unsecured","Strip Bond Package","N",7.1280000000000001,7.1340000000000003,25.4,2.4089999999999998,"IS","MAT","02-Jun-2025",84.128,"N/A","CANADA","N","Underwritten","--"]
["CANADA / CAGV         01-Jun-2025",null,"01-Jun-2025",0,0,"--","Fixed Coupon","Canada","Canadian Dollar","CA13501ZEJ45","CA13501ZEJ4=","13501ZEJ4","10-Feb-1995","Unsecured","Strip Bond Package","N",7.1280000000000001,7.1340000000000003,25.4,2.4089999999999998,"IS","MAT","02-Jun-2025",84.128,"N/A","CANADA","N","Underwritten","--"]
["CANADA / CAGV         01-Jun-2025",null,"01-Jun-2025",0,0,"--","Fixed Coupon","Canada","Canadian Dollar","CA13501ZEH88","CA13501ZEH8=","13501ZEH8","10-Feb-1995","Unsecured","Strip Bond Package","N",7.1280000000000001,7.1340000000000003,25.4,2.4089999999999998,"IS","MAT","02-Jun-2025",84.128,"N/A","CANADA","N","Underwritten","--"]
["CANADA / CAGV         01-Jun-2025",null,"01-Jun-2025",0,0,"--","Fixed Coupon","Canada","Canadian Dollar","CA13501ZEG06","CA13501ZEG0=","13501ZEG0","10-Feb-1995","Unsecured","Strip Bond Package","N",7.1280000000000001,7.1340000000000003,25.4,2.4089999999999998,"IS","MAT","02-Jun-2025",84.128,"N/A","CANADA","N","Underwritten","--"]
["CANADA / CAGV         01-Jun-2025",null,"01-Jun-2025",0,0,"--","Fixed Coupon","Canada","Canadian Dollar","CA13501ZEF23","CA13501ZEF2=","13501ZEF2","10-Feb-1995","Unsecured","Strip Bond Package","N",7.1280000000000001,7.1340000000000003,25.4,2.4089999999999998,"IS","MAT","02-Jun-2025",84.128,"N/A","CANADA","N","Underwritten","--"]
["CANADA / CAGV         01-Jun-2025",null,"01-Jun-2025",0,0,"--","Fixed Coupon","Canada","Canadian Dollar","CA13501ZEE57","CA13501ZEE5=","13501ZEE5","10-Feb-1995","Unsecured","Strip Bond Package","N",7.1280000000000001,7.1340000000000003,25.4,2.4089999999999998,"IS","MAT","02-Jun-2025",84.128,"N/A","CANADA","N","Underwritten","--"]
["CANADA / CAGV   9.000 01-Jun-2025",null,"01-Jun-2025",0,0,9,"Fixed Coupon","Canada","Canadian Dollar","CA13501ZFH79","CA13501ZFH7=","13501ZFH7","05-Apr-1995","Unsecured","Strip Bond Package","N",5.6340000000000003,5.6340000000000003,5.5,2.1789999999999998,"IS","MAT","02-Jun-2025",145.31800000000001,"N/A","CANADA","N","Underwritten","--"]
["CANADA / CAGV   9.000 01-Jun-2025",null,"01-Jun-2025",0,0,9,"Fixed Coupon","Canada","Canadian Dollar","CA13501ZLT44","CA13501ZLT4=","13501ZLT4","19-May-1999","Unsecured","Bond","N",5.6340000000000003,5.6340000000000003,5.4,2.1789999999999998,"IS","MAT","02-Jun-2025",145.32499999999999,"N/A","CANADA","N","Underwritten","--"]
["CANPAK / CAGV   9.000 01-Jun-2025",null,"01-Jun-2025",0,0,9,"Fixed Coupon","Canada","Canadian Dollar","CA13501ZLS60","CA13501ZLS6=","13501ZLS6","15-Jun-1999","Unsecured","Strip Bond Package","N",5.6340000000000003,5.6340000000000003,5.4,2.1789999999999998,"IS","MAT","02-Jun-2025",145.32499999999999,"N/A","CANADA GOVERNMENT STRIP PACKAGE","N","Underwritten","--"]
["CANADA / CAGV   9.000 01-Jun-2025",null,"01-Jun-2025",0,0,9,"Fixed Coupon","Canada","Canadian Dollar","CA13501ZLR87","CA13501ZLR8=","13501ZLR8","15-Jun-1999","Unsecured","Strip Bond Package","N",5.6340000000000003,5.6340000000000003,5.5,2.1789999999999998,"IS","MAT","02-Jun-2025",145.31800000000001,"N/A","CANADA","N","Auction","--"]
["CANPAK / CAGV         01-Jun-2025",null,"01-Jun-2025",0,0,"--","Fixed Coupon","Canada","Canadian Dollar","CA13501ZMM81","CA13501ZMM8=","13501ZMM8","30-Mar-2001","Unsecured","Strip Bond Package","N",6.7590000000000003,6.7640000000000002,22.3,2.3690000000000002,"IS","MAT","02-Jun-2025",111.908,"N/A","CANADA GOVERNMENT STRIP PACKAGE","N","Underwritten","--"]
["CANPAK / CAGV   9.000 01-Jun-2025",null,"01-Jun-2025",0,0,9,"Fixed Coupon","Canada","Canadian Dollar","CA13501ZFJ36","CA13501ZFJ3=","13501ZFJ3","01-Dec-1999","Unsecured","Strip Bond Package","N",5.6440000000000001,5.6440000000000001,-7.5,2.0489999999999999,"IS","MAT","02-Jun-2025",146.40700000000001,"N/A","CANADA GOVERNMENT STRIP PACKAGE","N","Auction","--"]
["CANPAK / CAGV         01-Jun-2025",null,"01-Jun-2025",0,1000,"--","Discount/Zero Coupon","Canada","Canadian Dollar",null,"--",null,"25-Feb-1997","Unsecured","Note","N","--","--","--","--","--","--",null,"--","N/A","CANADA GOVERNMENT STRIP PACKAGE","N","Underwritten","--"]
["CANADA / CAGV   9.000 01-Jun-2025",null,"01-Jun-2025",0,0,9,"Fixed Coupon","Canada","Canadian Dollar","CA13501ZFG96","CA13501ZFG9=","13501ZFG9","11-Apr-1995","Unsecured","Strip Bond Package","N",5.6340000000000003,5.6340000000000003,5.4,2.1789999999999998,"IS","MAT","02-Jun-2025",145.32499999999999,"N/A","CANADA","N","Underwritten","--"]
["CANASI / CAGV  IO Str 01-Jun-2025","STRIP","01-Jun-2025",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13506ZEF77","CA13506ZEF7=","13506ZEF7","24-Feb-2004","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","CANADA GOVERNMENT COUPON/INTEREST STRIP","N","Underwritten","--"]
["CANADA / CAGV   2.250 01-Jun-2025",null,"01-Jun-2025",13100000000,13100000000,2.25,"Fixed Coupon","Canada","Canadian Dollar","CA135087D507","CA135087D50=","135087D50","30-Jun-2014","Unsecured","Bond","N",6.5880000000000001,6.5910000000000002,2.4,2.169,"IS","MAT","02-Jun-2025",100.536,"N/A","CANADA","N","Auction","--"]
["CANADA / CAGV   2.600 01-Jun-2025",null,"01-Jun-2025",0,0,2.6,"Fixed Coupon","Canada","Canadian Dollar","CA13501ZPP85","--","13501ZPP8","21-Jul-2016","Unsecured","Strip Bond Package","N","--","--","--","--","--","--",null,"--","N/A","CANADA","N","Underwritten","--"]
["CANASI / CAGV  IO Str 01-Dec-2025","STRIP","01-Dec-2025",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13509ZWS69","CA13509ZWS6=","13509ZWS6","04-Jun-1997","Unsecured","Strip - Interest only","N",7.6239999999999997,7.6289999999999996,18.600000000000001,2.359,"IS","MAT","01-Dec-2025",83.444999999999993,"N/A","CANADA GOVERNMENT COUPON/INTEREST STRIP","N","Underwritten","--"]
["CANASI / CAGV  IO Str 01-Dec-2025","STRIP","01-Dec-2025",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13506ZEG50","CA13506ZEG5=","13506ZEG5","24-Feb-2004","Unsecured","Strip - Interest only","N",7.6219999999999999,7.6269999999999998,22.6,2.399,"IS","MAT","01-Dec-2025",83.191000000000003,"N/A","CANADA GOVERNMENT COUPON/INTEREST STRIP","N","Underwritten","--"]
["CANASI / CAGV  IO Str 01-Jun-2026","STRIP","01-Jun-2026",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13506ZEH34","CA13506ZEH3=","13506ZEH3","24-Feb-2004","Unsecured","Strip - Interest only","N",8.1140000000000008,8.1170000000000009,26.8,2.4590000000000001,"IS","MAT","01-Jun-2026",81.805000000000007,"N/A","CANADA GOVERNMENT COUPON/INTEREST STRIP","N","Underwritten","--"]
["CANADA / CAGV   1.500 01-Jun-2026",null,"01-Jun-2026",0,0,1.5,"Fixed Coupon","Canada","Canadian Dollar","CA13501ZPS25","--","13501ZPS2","25-Jul-2016","Unsecured","Strip Bond Package","N","--","--","--","--","--","--",null,"--","N/A","CANADA","N","Underwritten","--"]
["CANADA / CAGV   1.500 01-Jun-2026",null,"01-Jun-2026",13500000000,13500000000,1.5,"Fixed Coupon","Canada","Canadian Dollar","CA135087E679","CA135087E67=",1.3508700000000001E+72,"21-Jul-2015","Unsecured","Bond","N",7.6230000000000002,7.6239999999999997,3.6,2.2189999999999999,"IS","MAT","01-Jun-2026",94.625,"N/A","CANADA","N","Auction","--"]
["CANASI / CAGV  IO Str 01-Jun-2026","STRIP","01-Jun-2026",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13509ZWT43","CA13509ZWT4=","13509ZWT4","04-Jun-1997","Unsecured","Strip - Interest only","N",8.1189999999999998,8.1219999999999999,14.8,2.339,"IS","MAT","01-Jun-2026",82.605999999999995,"N/A","CANADA GOVERNMENT COUPON/INTEREST STRIP","N","Underwritten","--"]
["CANADA / CAGV         01-Jun-2026",null,"01-Jun-2026",0,0,"--","Fixed Coupon","Canada","Canadian Dollar","CA13501ZPV53","--","13501ZPV5","03-Nov-2017","Unsecured","Strip Bond Package","N","--","--","--","--","--","--",null,"--","N/A","CANADA","N","Underwritten","--"]
["CANASI / CAGV  IO Str 01-Dec-2026","STRIP","01-Dec-2026",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13506ZEJ99","CA13506ZEJ9=","13506ZEJ9","24-Feb-2004","Unsecured","Strip - Interest only","N",8.6080000000000005,8.6120000000000001,24.9,2.4590000000000001,"IS","MAT","01-Dec-2026",80.811000000000007,"N/A","CANADA GOVERNMENT COUPON/INTEREST STRIP","N","Underwritten","--"]
["CANADA / CAGV   1.500 01-Dec-2026",null,"01-Dec-2026",0,0,1.5,"Fixed Coupon","Canada","Canadian Dollar","CA13501ZPQ68","--","13501ZPQ6","21-Jul-2016","Unsecured","Strip Bond Package","N","--","--","--","--","--","--",null,"--","N/A","CANADA","N","Underwritten","--"]
["CARRB / CAGV   4.250 01-Dec-2026",null,"01-Dec-2026",5250000000,5250000000,4.25,"Fixed Coupon","Canada","Canadian Dollar","CA135087VS05","CA135087VS0=","135087VS0","07-Dec-1995","Unsecured","Note","Y",7.5,7.4980000000000002,-178,0.40899999999999997,"IS","MAT","01-Dec-2026",132.858,"N/A","CANADA GOVERNMENT REAL RETURN BONDS","N",null,"--"]
["CANASI / CAGV  IO Str 01-Dec-2026","STRIP","01-Dec-2026",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13509ZWU16","CA13509ZWU1=","13509ZWU1","04-Jun-1997","Unsecured","Strip - Interest only","N",8.6110000000000007,8.6159999999999997,16.899999999999999,2.379,"IS","MAT","01-Dec-2026",81.37,"N/A","CANADA GOVERNMENT COUPON/INTEREST STRIP","N","Underwritten","--"]
["CANASI / CAGV  IO Str 01-Jun-2027","STRIP","01-Jun-2027",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13506ZEK62","CA13506ZEK6=","13506ZEK6","24-Feb-2004","Unsecured","Strip - Interest only","N",9.1,9.1029999999999998,27.1,2.4990000000000001,"IS","MAT","01-Jun-2027",79.540000000000006,"N/A","CANADA GOVERNMENT COUPON/INTEREST STRIP","N","Underwritten","--"]
["CANADA / CAGV   8.000 01-Jun-2027",null,"01-Jun-2027",4035975000,9600000000,8,"Fixed Coupon","Canada","Canadian Dollar","CA135087VW17","CA135087VW1=","135087VW1","01-May-1996","Unsecured","Bond","N",7.0030000000000001,6.9950000000000001,5,2.2389999999999999,"IS","MAT","01-Jun-2027",147.732,"N/A","CANADA","N","Auction","--"]
["CANASI / CAGV  IO Str 01-Jun-2027","STRIP","01-Jun-2027",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13509ZWV98","CA13509ZWV9=","13509ZWV9","04-Jun-1997","Unsecured","Strip - Interest only","N",9.1,9.1029999999999998,27.1,2.4990000000000001,"IS","MAT","01-Jun-2027",79.540000000000006,"N/A","CANADA GOVERNMENT COUPON/INTEREST STRIP","N","Underwritten","--"]
["CANASP / CAGV  PO Str 01-Jun-2027","STRIP","01-Jun-2027",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13509ZWW71","CA13509ZWW7=","13509ZWW7","04-Jun-1997","Unsecured","Strip - Principal only","N",9.0950000000000006,9.0980000000000008,38.1,2.609,"IS","MAT","01-Jun-2027",78.747,"N/A","CANADA GOVERNMENT PRINCIPAL STRIP","N","Underwritten","--"]
["CANADA / CAGV   1.000 01-Jun-2027",null,"01-Jun-2027",15000000000,15000000000,1,"Fixed Coupon","Canada","Canadian Dollar","CA135087F825","CA135087F82=","135087F82","03-Aug-2016","Unsecured","Bond","N",8.6720000000000006,8.673,1.8,2.2389999999999999,"IS","MAT","01-Jun-2027",89.731999999999999,"N/A","CANADA","N","Auction","--"]
["CANASI / CAGV  IO Str 01-Dec-2027","STRIP","01-Dec-2027",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13509Z3H29","CA13509Z3H2=","13509Z3H2","07-Dec-1999","Unsecured","Strip - Interest only","N",9.5909999999999993,9.5950000000000006,31.3,2.5590000000000002,"IS","MAT","01-Dec-2027",78.106999999999999,"N/A","CANADA GOVERNMENT COUPON/INTEREST STRIP","N","Underwritten","--"]
["CANASI / CAGV  IO Str 01-Dec-2027","STRIP","01-Dec-2027",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13506ZEL46","CA13506ZEL4=","13506ZEL4","24-Feb-2004","Unsecured","Strip - Interest only","N",9.5920000000000005,9.5950000000000006,30.3,2.5489999999999999,"IS","MAT","01-Dec-2027",78.182000000000002,"N/A","CANADA GOVERNMENT COUPON/INTEREST STRIP","N","Underwritten","--"]
["CANADA / CAGV   2.000 01-Jun-2028",null,"01-Jun-2028",9000000000,9000000000,2,"Fixed Coupon","Canada","Canadian Dollar","CA135087H235","CA135087H23=","135087H23","01-Aug-2017","Unsecured","Bond","N",9.1170000000000009,9.1150000000000002,2.6,2.2730000000000001,"IS","MAT","01-Jun-2028",97.525999999999996,"N/A","CANADA","N","Auction","--"]
["CANASI / CAGV  IO Str 01-Jun-2028","STRIP","01-Jun-2028",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13509Z3J84","CA13509Z3J8=","13509Z3J8","07-Dec-1999","Unsecured","Strip - Interest only","N",10.083,10.087999999999999,32.799999999999997,2.589,"IS","MAT","01-Jun-2028",76.887,"N/A","CANADA GOVERNMENT COUPON/INTEREST STRIP","N","Underwritten","--"]
["CANASI / CAGV  IO Str 01-Jun-2028","STRIP","01-Jun-2028",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13506ZEM29","CA13506ZEM2=","13506ZEM2","24-Feb-2004","Unsecured","Strip - Interest only","N",10.077999999999999,10.083,43.8,2.6989999999999998,"IS","MAT","01-Jun-2028",76.039000000000001,"N/A","CANADA GOVERNMENT COUPON/INTEREST STRIP","N","Underwritten","--"]
["CANASI / CAGV  IO Str 01-Dec-2028","STRIP","01-Dec-2028",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13506ZEN02","CA13506ZEN0=","13506ZEN0","24-Feb-2004","Unsecured","Strip - Interest only","N",10.569000000000001,10.574999999999999,46.4,2.7389999999999999,"IS","MAT","01-Dec-2028",74.709999999999994,"N/A","CANADA GOVERNMENT COUPON/INTEREST STRIP","N","Underwritten","--"]
["CANASI / CAGV  IO Str 01-Dec-2028","STRIP","01-Dec-2028",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13509Z3K57","CA13509Z3K5=","13509Z3K5","07-Dec-1999","Unsecured","Strip - Interest only","N",10.571999999999999,10.577999999999999,40.4,2.6789999999999998,"IS","MAT","01-Dec-2028",75.186000000000007,"N/A","CANADA GOVERNMENT COUPON/INTEREST STRIP","N","Underwritten","--"]
["CANASP / CAGV  PO Str 01-Jun-2029","STRIP","01-Jun-2029",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13509Z3M14","CA13509Z3M1=","13509Z3M1","07-Dec-1999","Unsecured","Strip - Principal only","N",11.071,11.076000000000001,29.3,2.5790000000000002,"IS","MAT","01-Jun-2029",75.018000000000001,"N/A","CANADA GOVERNMENT PRINCIPAL STRIP","N","Underwritten","--"]
["CANADA / CAGV         01-Jun-2029",null,"01-Jun-2029",0,0,"--","Fixed Coupon","Canada","Canadian Dollar","CA13501ZMC00","CA13501ZMC0=","13501ZMC0","18-Jul-2000","Unsecured","Strip Bond Package","N",10.798999999999999,10.802,49.9,2.7789999999999999,"IS","MAT","01-Jun-2029",88.772000000000006,"N/A","CANADA","N","Underwritten","--"]
["CANASI / CAGV  IO Str 01-Jun-2029","STRIP","01-Jun-2029",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13506ZEP59","CA13506ZEP5=","13506ZEP5","24-Feb-2004","Unsecured","Strip - Interest only","N",11.065,11.069000000000001,41.3,2.6989999999999998,"IS","MAT","01-Jun-2029",74.028000000000006,"N/A","CANADA GOVERNMENT COUPON/INTEREST STRIP","N","Underwritten","--"]
["CANADA / CAGV   5.750 01-Jun-2029",null,"01-Jun-2029",10883378000,13900000000,5.75,"Fixed Coupon","Canada","Canadian Dollar","CA135087WL43","CA135087WL4=","135087WL4","02-Feb-1998","Unsecured","Bond","N",8.6470000000000002,8.6359999999999992,4,2.2890000000000001,"IS","MAT","01-Jun-2029",134.06399999999999,"N/A","CANADA","N","Auction","--"]
["CANASI / CAGV  IO Str 01-Jun-2029","STRIP","01-Jun-2029",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13509Z3L31","CA13509Z3L3=","13509Z3L3","07-Dec-1999","Unsecured","Strip - Interest only","N",11.065,11.07,40.299999999999997,2.6890000000000001,"IS","MAT","01-Jun-2029",74.11,"N/A","CANADA GOVERNMENT COUPON/INTEREST STRIP","N","Underwritten","--"]
["CANASI / CAGV  IO Str 01-Dec-2029","STRIP","01-Dec-2029",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13508ZS370","CA13508ZS37=","13508ZS37","16-Oct-2001","Unsecured","Strip - Interest only","N",11.557,11.569000000000001,41,2.7090000000000001,"IS","MAT","03-Dec-2029",72.957999999999998,"N/A","CANADA GOVERNMENT COUPON/INTEREST STRIP","N","Underwritten","--"]
["CANASI / CAGV  IO Str 01-Dec-2029","STRIP","01-Dec-2029",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13506ZEQ33","CA13506ZEQ3=","13506ZEQ3","24-Feb-2004","Unsecured","Strip - Interest only","N",11.558999999999999,11.57,38,2.6789999999999998,"IS","MAT","03-Dec-2029",73.210999999999999,"N/A","CANADA GOVERNMENT COUPON/INTEREST STRIP","N","Underwritten","--"]
["CANASI / CAGV  IO Str 01-Jun-2030","STRIP","01-Jun-2030",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13508ZS453","CA13508ZS45=","13508ZS45","16-Oct-2001","Unsecured","Strip - Interest only","N",12.054,12.064,34.1,2.649,"IS","MAT","03-Jun-2030",72.504999999999995,"N/A","CANADA GOVERNMENT COUPON/INTEREST STRIP","N","Underwritten","--"]
["CANASI / CAGV  IO Str 01-Jun-2030","STRIP","01-Jun-2030",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13506ZER16","CA13506ZER1=","13506ZER1","24-Feb-2004","Unsecured","Strip - Interest only","N",12.045,12.055,49.1,2.7989999999999999,"IS","MAT","03-Jun-2030",71.206000000000003,"N/A","CANADA GOVERNMENT COUPON/INTEREST STRIP","N","Underwritten","--"]
["CANASI / CAGV  IO Str 01-Dec-2030","STRIP","01-Dec-2030",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13508ZS529","CA13508ZS52=","13508ZS52","16-Oct-2001","Unsecured","Strip - Interest only","N",12.567,12.576000000000001,1.7,2.3340000000000001,"IS","MAT","02-Dec-2030",74.444999999999993,"N/A","CANADA GOVERNMENT COUPON/INTEREST STRIP","N","Underwritten","--"]
["CANASI / CAGV  IO Str 01-Dec-2030","STRIP","01-Dec-2030",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13506ZES98","CA13506ZES9=","13506ZES9","24-Feb-2004","Unsecured","Strip - Interest only","N",12.564,12.573,6.7,2.3839999999999999,"IS","MAT","02-Dec-2030",73.978999999999999,"N/A","CANADA GOVERNMENT COUPON/INTEREST STRIP","N","Underwritten","--"]
["CANASI / CAGV  IO Str 01-Jun-2031","STRIP","01-Jun-2031",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13508ZS602","CA13508ZS60=","13508ZS60","16-Oct-2001","Unsecured","Strip - Interest only","N",13.055,13.061999999999999,10.8,2.4340000000000002,"IS","MAT","02-Jun-2031",72.632000000000005,"N/A","CANADA GOVERNMENT COUPON/INTEREST STRIP","N","Underwritten","--"]
["CANASI / CAGV  IO Str 01-Jun-2031","STRIP","01-Jun-2031",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13506ZET71","CA13506ZET7=","13506ZET7","24-Feb-2004","Unsecured","Strip - Interest only","N",13.052,13.058999999999999,15.8,2.484,"IS","MAT","02-Jun-2031",72.159000000000006,"N/A","CANADA GOVERNMENT COUPON/INTEREST STRIP","N","Underwritten","--"]
["CANASI / CAGV  IO Str 01-Dec-2031","STRIP","01-Dec-2031",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13508ZS784","CA13508ZS78=","13508ZS78","16-Oct-2001","Unsecured","Strip - Interest only","N",13.558,13.563000000000001,-3.1,2.3039999999999998,"IS","MAT","01-Dec-2031",73.034000000000006,"N/A","CANADA GOVERNMENT COUPON/INTEREST STRIP","N","Underwritten","--"]
["CANADA / CAGV   4.000 01-Dec-2031",null,"01-Dec-2031",0,0,4,"Fixed Coupon","Canada","Canadian Dollar","CA13501ZPA17","CA13501ZPA1=","13501ZPA1","26-Feb-2004","Unsecured","Strip Bond Package","N",10.645,10.627000000000001,51.8,2.819,"IS","MAT","01-Dec-2031",113.35899999999999,"N/A","CANADA","N","Underwritten","--"]
["CANADA / CAGV   4.000 01-Dec-2031",null,"01-Dec-2031",0,0,4,"Fixed Coupon","Canada","Canadian Dollar","CA13501ZPB99","CA13501ZPB9=","13501ZPB9","26-Feb-2004","Unsecured","Strip Bond Package","N",10.645,10.627000000000001,51.8,2.819,"IS","MAT","01-Dec-2031",113.35899999999999,"N/A","CANADA","N","Underwritten","--"]
["CANADA / CAGV   4.000 01-Dec-2031",null,"01-Dec-2031",0,0,4,"Fixed Coupon","Canada","Canadian Dollar","CA13501ZPC72","CA13501ZPC7=","13501ZPC7","26-Feb-2004","Unsecured","Strip Bond Package","N",10.728999999999999,10.711,16.2,2.464,"IS","MAT","01-Dec-2031",117.786,"N/A","CANADA","N","Underwritten","--"]
["CANADA / CAGV   4.000 01-Dec-2031",null,"01-Dec-2031",0,0,4,"Fixed Coupon","Canada","Canadian Dollar","CA13501ZPD55","CA13501ZPD5=","13501ZPD5","27-Feb-2004","Unsecured","Strip Bond Package","N",10.728999999999999,10.711,16.2,2.464,"IS","MAT","01-Dec-2031",117.786,"N/A","CANADA","N","Underwritten","--"]
["CANADA / CAGV         01-Dec-2031",null,"01-Dec-2031",0,0,"--","Fixed Coupon","Canada","Canadian Dollar","CA13501ZPE39","CA13501ZPE3=","13501ZPE3","27-Feb-2004","Unsecured","Strip Bond Package","N",10.907999999999999,10.89,16.2,2.464,"IS","MAT","01-Dec-2031",116.925,"N/A","CANADA","N","Underwritten","--"]
["CANADA / CAGV  PO Str 01-Dec-2031","STRIP","01-Dec-2031",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13506ZEV28","CA13506ZEV2=","13506ZEV2","24-Feb-2004","Unsecured","Strip - Principal only","N",13.547000000000001,13.553000000000001,12.9,2.464,"IS","MAT","01-Dec-2031",71.466999999999999,"N/A","CANADA","N","Underwritten","--"]
["CANASI / CAGV  IO Str 01-Dec-2031","STRIP","01-Dec-2031",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13506ZEU45","CA13506ZEU4=","13506ZEU4","24-Feb-2004","Unsecured","Strip - Interest only","N",13.547000000000001,13.553000000000001,12.9,2.464,"IS","MAT","01-Dec-2031",71.466999999999999,"N/A","CANADA GOVERNMENT COUPON/INTEREST STRIP","N","Underwritten","--"]
["CARRB / CAGV   4.000 01-Dec-2031",null,"01-Dec-2031",5800000000,5800000000,4,"Fixed Coupon","Canada","Canadian Dollar","CA135087WV25","CA135087WV2=","135087WV2","08-Mar-1999","Unsecured","Note","Y",11.176,11.16,-178.7,0.51900000000000002,"IS","MAT","01-Dec-2031",146.03,"N/A","CANADA GOVERNMENT REAL RETURN BONDS","N","Auction","--"]
["CANASI / CAGV  IO Str 01-Jun-2032","STRIP","01-Jun-2032",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13508ZS867","CA13508ZS86=","13508ZS86","16-Oct-2001","Unsecured","Strip - Interest only","N",14.039,14.045999999999999,14,2.484,"IS","MAT","01-Jun-2032",70.400000000000006,"N/A","CANADA GOVERNMENT COUPON/INTEREST STRIP","N","Underwritten","--"]
["CANASI / CAGV  IO Str 01-Dec-2032","STRIP","01-Dec-2032",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13508ZS941","CA13508ZS94=","13508ZS94","16-Oct-2001","Unsecured","Strip - Interest only","N",14.535,14.544,10.1,2.4540000000000002,"IS","MAT","01-Dec-2032",69.84,"N/A","CANADA GOVERNMENT COUPON/INTEREST STRIP","N","Underwritten","--"]
["CANASI / CAGV  IO Str 01-Jun-2033","STRIP","01-Jun-2033",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13508ZT287","CA13508ZT28=","13508ZT28","16-Oct-2001","Unsecured","Strip - Interest only","N",15.021000000000001,15.028,20.3,2.5640000000000001,"IS","MAT","01-Jun-2033",67.861999999999995,"N/A","CANADA GOVERNMENT COUPON/INTEREST STRIP","N","Underwritten","--"]
["CANASP / CAGV  PO Str 01-Jun-2033","STRIP","01-Jun-2033",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13508ZT360","CA13508ZT36=","13508ZT36","16-Oct-2001","Unsecured","Strip - Principal only","N",15.03,15.037000000000001,8.3000000000000007,2.444,"IS","MAT","01-Jun-2033",69.096999999999994,"N/A","CANADA GOVERNMENT PRINCIPAL STRIP","N","Underwritten","--"]
["CANADA / CAGV         01-Jun-2033",null,"01-Jun-2033",0,0,"--","Fixed Coupon","Canada","Canadian Dollar","CA13501ZMW63","CA13501ZMW6=","13501ZMW6","16-Oct-2001","Unsecured","Strip Bond Package","N",13.786,13.782,-24.8,2.0939999999999999,"IS","MAT","01-Jun-2033",109.101,"N/A","CANADA","N","Underwritten","--"]
["CANADA / CAGV   5.750 01-Jun-2033",null,"01-Jun-2033",12338905000,13410295000,5.75,"Fixed Coupon","Canada","Canadian Dollar","CA135087XG49","CA135087XG4=","135087XG4","15-Oct-2001","Unsecured","Bond","N",10.973000000000001,10.944000000000001,2.9,2.3439999999999999,"IS","MAT","01-Jun-2033",143.37700000000001,"N/A","CANADA","N","Auction","--"]
["CANASI / CAGV  IO Str 01-Dec-2033","STRIP","01-Dec-2033",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13509Z4B40","CA13509Z4B4=","13509Z4B4","19-Jul-2004","Unsecured","Strip - Interest only","N",15.516999999999999,15.526,16.399999999999999,2.5339999999999998,"IS","MAT","01-Dec-2033",67.316000000000003,"N/A","CANADA GOVERNMENT COUPON/INTEREST STRIP","N","Underwritten","--"]
["CANASI / CAGV  IO Str 01-Jun-2034","STRIP","01-Jun-2034",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13509Z4C23","CA13509Z4C2=","13509Z4C2","19-Jul-2004","Unsecured","Strip - Interest only","N",16.007999999999999,16.015000000000001,19.2,2.57,"IS","MAT","01-Jun-2034",66.087999999999994,"N/A","CANADA GOVERNMENT COUPON/INTEREST STRIP","N","Underwritten","--"]
["CANASI / CAGV  IO Str 01-Dec-2034","STRIP","01-Dec-2034",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13509Z4D06","CA13509Z4D0=","13509Z4D0","19-Jul-2004","Unsecured","Strip - Interest only","N",16.503,16.510999999999999,17.2,2.5590000000000002,"IS","MAT","01-Dec-2034",65.376999999999995,"N/A","CANADA GOVERNMENT COUPON/INTEREST STRIP","N","Underwritten","--"]
["CANASI / CAGV  IO Str 01-Jun-2035","STRIP","01-Jun-2035",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13509Z4E88","CA13509Z4E8=","13509Z4E8","19-Jul-2004","Unsecured","Strip - Interest only","N",17.004000000000001,17.010999999999999,7.2,2.4670000000000001,"IS","MAT","01-Jun-2035",65.566999999999993,"N/A","CANADA GOVERNMENT COUPON/INTEREST STRIP","N","Underwritten","--"]
["CANASI / CAGV  IO Str 01-Dec-2035","STRIP","01-Dec-2035",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13509Z4F53","CA13509Z4F5=","13509Z4F5","19-Jul-2004","Unsecured","Strip - Interest only","N",17.492000000000001,17.506,13.1,2.5350000000000001,"IS","MAT","03-Dec-2035",64,"N/A","CANADA GOVERNMENT COUPON/INTEREST STRIP","N","Underwritten","--"]
["CANASI / CAGV  IO Str 01-Jun-2036","STRIP","01-Jun-2036",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13509Z4G37","CA13509Z4G3=","13509Z4G3","19-Jul-2004","Unsecured","Strip - Interest only","N",17.986000000000001,17.998999999999999,12.1,2.532,"IS","MAT","02-Jun-2036",63.231000000000002,"N/A","CANADA GOVERNMENT COUPON/INTEREST STRIP","N","Underwritten","--"]
["CANASI / CAGV  IO Str 01-Dec-2036","STRIP","01-Dec-2036",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13509Z4H10","CA13509Z4H1=","13509Z4H1","19-Jul-2004","Unsecured","Strip - Interest only","N",18.478999999999999,18.491,12.4,2.5419999999999998,"IS","MAT","01-Dec-2036",62.326000000000001,"N/A","CANADA GOVERNMENT COUPON/INTEREST STRIP","N","Underwritten","--"]
["CARRB / CAGV   3.000 01-Dec-2036",null,"01-Dec-2036",5850000000,5850000000,3,"Fixed Coupon","Canada","Canadian Dollar","CA135087XQ21","CA135087XQ2=","135087XQ2","09-Jun-2003","Unsecured","Bond","Y",15.116,15.084,-177.3,0.61399999999999999,"IS","MAT","01-Dec-2036",142.126,"N/A","CANADA GOVERNMENT REAL RETURN BONDS","N","Auction","--"]
["CANADA / CAGV   5.000 01-Jun-2037",null,"01-Jun-2037",12631295000,13999089000,5,"Fixed Coupon","Canada","Canadian Dollar","CA135087XW98","CA135087XW9=","135087XW9","19-Jul-2004","Unsecured","Bond","N",13.388,13.337,3.1,2.4020000000000001,"IS","MAT","01-Jun-2037",139.797,"N/A","CANADA","N","Auction","--"]
["CANASP / CAGV  PO Str 01-Jun-2037","STRIP","01-Jun-2037",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13509Z4K49","CA13509Z4K4=","13509Z4K4","15-Mar-2005","Unsecured","Strip - Principal only","N",18.977,18.988,6.8,2.492,"IS","MAT","01-Jun-2037",62.13,"N/A","CANADA GOVERNMENT PRINCIPAL STRIP","N","Underwritten","--"]
["CANASI / CAGV  IO Str 01-Jun-2037","STRIP","01-Jun-2037",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13509Z4J75","CA13509Z4J7=","13509Z4J7","15-Mar-2005","Unsecured","Strip - Interest only","N",18.97,18.981000000000002,14.8,2.5720000000000001,"IS","MAT","01-Jun-2037",61.194000000000003,"N/A","CANADA GOVERNMENT COUPON/INTEREST STRIP","N","Underwritten","--"]
["CANASI / CAGV  IO Str 01-Dec-2037","STRIP","01-Dec-2037",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13509Z5D96","CA13509Z5D9=","13509Z5D9","06-Jun-2008","Unsecured","Strip - Interest only","N",19.465,19.478000000000002,12.2,2.552,"IS","MAT","01-Dec-2037",60.652999999999999,"N/A","CANADA GOVERNMENT COUPON/INTEREST STRIP","N","Underwritten","--"]
["CANASI / CAGV  IO Str 01-Jun-2038","STRIP","01-Jun-2038",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13509Z5E79","CA13509Z5E7=","13509Z5E7","06-Jun-2008","Unsecured","Strip - Interest only","N",19.963000000000001,19.974,8,2.5139999999999998,"IS","MAT","01-Jun-2038",60.344999999999999,"N/A","CANADA GOVERNMENT COUPON/INTEREST STRIP","N","Underwritten","--"]
["CANASI / CAGV  IO Str 01-Dec-2038","STRIP","01-Dec-2038",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13509Z5F45","CA13509Z5F4=","13509Z5F4","06-Jun-2008","Unsecured","Strip - Interest only","N",20.457999999999998,20.471,6.7,2.504,"IS","MAT","01-Dec-2038",59.718000000000004,"N/A","CANADA GOVERNMENT COUPON/INTEREST STRIP","N","Underwritten","--"]
["CANASI / CAGV  IO Str 01-Jun-2039","STRIP","01-Jun-2039",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13509Z5G28","CA13509Z5G2=","13509Z5G2","06-Jun-2008","Unsecured","Strip - Interest only","N",20.952000000000002,20.963999999999999,6.6,2.504,"IS","MAT","01-Jun-2039",58.978999999999999,"N/A","CANADA GOVERNMENT COUPON/INTEREST STRIP","N","Underwritten","--"]
["CANASI / CAGV  IO Str 01-Dec-2039","STRIP","01-Dec-2039",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13509Z5H01","CA13509Z5H0=","13509Z5H0","06-Jun-2008","Unsecured","Strip - Interest only","N",21.44,21.454000000000001,11.5,2.5539999999999998,"IS","MAT","01-Dec-2039",57.628999999999998,"N/A","CANADA GOVERNMENT COUPON/INTEREST STRIP","N","Underwritten","--"]
["CANASI / CAGV  IO Str 01-Jun-2040","STRIP","01-Jun-2040",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13509Z5J66","CA13509Z5J6=","13509Z5J6","06-Jun-2008","Unsecured","Strip - Interest only","N",21.934999999999999,21.95,10.4,2.544,"IS","MAT","01-Jun-2040",57.027000000000001,"N/A","CANADA GOVERNMENT COUPON/INTEREST STRIP","N","Underwritten","--"]
["CANASI / CAGV  IO Str 01-Dec-2040","STRIP","01-Dec-2040",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13509Z5K30","CA13509Z5K3=","13509Z5K3","06-Jun-2008","Unsecured","Strip - Interest only","N",22.43,22.452000000000002,9.3000000000000007,2.5339999999999998,"IS","MAT","03-Dec-2040",56.436999999999998,"N/A","CANADA GOVERNMENT COUPON/INTEREST STRIP","N","Underwritten","--"]
["CANADA / CAGV   2.000 01-Dec-2040",null,"01-Dec-2040",0,0,2,"Fixed Coupon","Canada","Canadian Dollar","CA13501ZPU70","--","13501ZPU7","03-Nov-2017","Unsecured","Strip Bond Package","N","--","--","--","--","--","--",null,"--","N/A","CANADA","N","Underwritten","--"]
["CANASP / CAGV  PO Str 01-Jun-2041","STRIP","01-Jun-2041",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13509Z5M95","CA13509Z5M9=","13509Z5M9","06-Jun-2008","Unsecured","Strip - Principal only","N",22.931999999999999,22.954000000000001,1.3,2.4540000000000002,"IS","MAT","03-Jun-2041",56.762999999999998,"N/A","CANADA GOVERNMENT PRINCIPAL STRIP","N","Underwritten","--"]
["CANASI / CAGV  IO Str 01-Jun-2041","STRIP","01-Jun-2041",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13509Z5L13","CA13509Z5L1=","13509Z5L1","06-Jun-2008","Unsecured","Strip - Interest only","N",22.919,22.940999999999999,13.3,2.5739999999999998,"IS","MAT","03-Jun-2041",55.222000000000001,"N/A","CANADA GOVERNMENT COUPON/INTEREST STRIP","N","Underwritten","--"]
["CANADA / CAGV   4.000 01-Jun-2041",null,"01-Jun-2041",15174137000,15800000000,4,"Fixed Coupon","Canada","Canadian Dollar","CA135087YQ12","CA135087YQ1=","135087YQ1","09-Jun-2008","Unsecured","Bond","N",16.001999999999999,15.936999999999999,2.6,2.4239999999999999,"IS","MAT","03-Jun-2041",127.85299999999999,"N/A","CANADA","N","Auction","--"]
["CARRB / CAGV   2.000 01-Dec-2041",null,"01-Dec-2041",6550000000,6550000000,2,"Fixed Coupon","Canada","Canadian Dollar","CA135087YK42","CA135087YK4=","135087YK4","04-Jun-2007","Unsecured","Bond","Y",19.529,19.494,-176.6,0.65400000000000003,"IS","MAT","02-Dec-2041",129.52500000000001,"N/A","CANADA GOVERNMENT REAL RETURN BONDS","N","Auction","--"]
["CANADA / CAGV  IO Str 01-Dec-2041","STRIP","01-Dec-2041",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13508ZW737","CA13508ZW73=","13508ZW73","16-Jun-2011","Unsecured","Strip - Interest only","N",23.417999999999999,23.439,8.3000000000000007,2.524,"IS","MAT","02-Dec-2041",55.162999999999997,"N/A","CANADA","N","Underwritten","--"]
["CANADA / CAGV  IO Str 01-Jun-2042","STRIP","01-Jun-2042",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13508ZW810","CA13508ZW81=","13508ZW81","16-Jun-2011","Unsecured","Strip - Interest only","N",23.914000000000001,23.934000000000001,6.6,2.5070000000000001,"IS","MAT","02-Jun-2042",54.695999999999998,"N/A","CANADA","N","Underwritten","--"]
["CANADA / CAGV  IO Str 01-Dec-2042","STRIP","01-Dec-2042",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13508ZW992","CA13508ZW99=","13508ZW99","16-Jun-2011","Unsecured","Strip - Interest only","N",24.390999999999998,24.41,21,2.65,"IS","MAT","01-Dec-2042",52.164999999999999,"N/A","CANADA","N","Underwritten","--"]
["CANASI / CAGV  IO Str 01-Jun-2043","STRIP","01-Jun-2043",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13508ZX230","CA13508ZX23=","13508ZX23","16-Jun-2011","Unsecured","Strip - Interest only","N",24.899000000000001,24.917999999999999,8.8000000000000007,2.528,"IS","MAT","01-Jun-2043",53.07,"N/A","CANADA GOVERNMENT COUPON/INTEREST STRIP","N","Underwritten","--"]
["CANASI / CAGV  IO Str 01-Dec-2043","STRIP","01-Dec-2043",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13508ZX313","CA13508ZX31=","13508ZX31","16-Jun-2011","Unsecured","Strip - Interest only","N",25.376000000000001,25.396999999999998,21.9,2.6589999999999998,"IS","MAT","01-Dec-2043",50.698,"N/A","CANADA GOVERNMENT COUPON/INTEREST STRIP","N","Underwritten","--"]
["CANASI / CAGV  IO Str 01-Jun-2044","STRIP","01-Jun-2044",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13508ZX495","CA13508ZX49=","13508ZX49","16-Jun-2011","Unsecured","Strip - Interest only","N",25.882999999999999,25.905999999999999,12,2.5590000000000002,"IS","MAT","01-Jun-2044",51.337000000000003,"N/A","CANADA GOVERNMENT COUPON/INTEREST STRIP","N","Underwritten","--"]
["CARRB / CAGV   1.500 01-Dec-2044",null,"01-Dec-2044",7700000000,7700000000,1.5,"Fixed Coupon","Canada","Canadian Dollar","CA135087ZH04","CA135087ZH0=","135087ZH0","31-May-2010","Unsecured","Bond","Y",22.45,22.417999999999999,-176.1,0.66400000000000003,"IS","MAT","01-Dec-2044",120.435,"N/A","CANADA GOVERNMENT REAL RETURN BONDS","N","Auction","--"]
["CANADA / CAGV  IO Str 01-Dec-2044","STRIP","01-Dec-2044",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13508ZX560","CA13508ZX56=","13508ZX56","16-Jun-2011","Unsecured","Strip - Interest only","N",26.363,26.388000000000002,22.4,2.6640000000000001,"IS","MAT","01-Dec-2044",49.31,"N/A","CANADA","N","Underwritten","--"]
["CANASI / CAGV  IO Str 01-Jun-2045","STRIP","01-Jun-2045",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13508ZX644","CA13508ZX64=","13508ZX64","16-Jun-2011","Unsecured","Strip - Interest only","N",26.87,26.893999999999998,12.1,2.5609999999999999,"IS","MAT","01-Jun-2045",50.030999999999999,"N/A","CANADA GOVERNMENT COUPON/INTEREST STRIP","N","Underwritten","--"]
["CANASI / CAGV  IO Str 01-Dec-2045","STRIP","01-Dec-2045",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13508ZX727","CA13508ZX72=","13508ZX72","16-Jun-2011","Unsecured","Strip - Interest only","N",27.363,27.39,12.2,2.5609999999999999,"IS","MAT","01-Dec-2045",49.390999999999998,"N/A","CANADA GOVERNMENT COUPON/INTEREST STRIP","N","Underwritten","--"]
["CANADA / CAGV   3.500 01-Dec-2045",null,"01-Dec-2045",16400000000,16400000000,3.5,"Fixed Coupon","Canada","Canadian Dollar","CA135087ZS68","CA135087ZS6=","135087ZS6","13-Jun-2011","Unsecured","Bond","N",18.571000000000002,18.492999999999999,2.9,2.4340000000000002,"IS","MAT","01-Dec-2045",121.395,"N/A","CANADA","N","Auction","--"]
["CANADA / CAGV  PO Str 01-Dec-2045","STRIP","01-Dec-2045",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13508ZX800","CA13508ZX80=","13508ZX80","16-Jun-2011","Unsecured","Strip - Principal only","N",27.378,27.405000000000001,1.2,2.4510000000000001,"IS","MAT","01-Dec-2045",50.901000000000003,"N/A","CANADA","N","Underwritten","--"]
["CANADA / CAGV  IO Str 01-Jun-2046","STRIP","01-Jun-2046",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13508ZZ623","CA13508ZZ62=","13508ZZ62","30-Apr-2014","Unsecured","Strip - Interest only","N",27.856999999999999,27.882999999999999,12.5,2.5640000000000001,"IS","MAT","01-Jun-2046",48.728999999999999,"N/A","CANADA","N","Underwritten","--"]
["CANADA / CAGV  IO Str 01-Dec-2046","STRIP","01-Dec-2046",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13508ZZ706","CA13508ZZ70=","13508ZZ70","30-Apr-2014","Unsecured","Strip - Interest only","N",28.35,28.384,12.5,2.5640000000000001,"IS","MAT","03-Dec-2046",48.112000000000002,"N/A","CANADA","N","Underwritten","--"]
["CANADA / CAGV  IO Str 01-Jun-2047","STRIP","01-Jun-2047",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13508ZZ888","CA13508ZZ88=","13508ZZ88","30-Apr-2014","Unsecured","Strip - Interest only","N",28.844000000000001,28.878,12.5,2.5640000000000001,"IS","MAT","03-Jun-2047",47.503,"N/A","CANADA","N","Underwritten","--"]
["CANADA / CAGV  IO Str 01-Dec-2047","STRIP","01-Dec-2047",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13508ZZ961","CA13508ZZ96=","13508ZZ96","30-Apr-2014","Unsecured","Strip - Interest only","N",29.338000000000001,29.370999999999999,12.6,2.5640000000000001,"IS","MAT","02-Dec-2047",46.902000000000001,"N/A","CANADA","N","Underwritten","--"]
["CARRB / CAGV   1.250 01-Dec-2047",null,"01-Dec-2047",7700000000,7700000000,1.25,"Fixed Coupon","Canada","Canadian Dollar","CA135087B949","CA135087B94=","135087B94","02-Dec-2013","Unsecured","Bond","Y",25.172999999999998,25.148,-177.3,0.65400000000000003,"IS","MAT","02-Dec-2047",116.072,"N/A","CANADA GOVERNMENT REAL RETURN BONDS","N","Auction","--"]
["CANADA / CAGV  IO Str 01-Jun-2048","STRIP","01-Jun-2048",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13508Z2A94","CA13508Z2A9=","13508Z2A9","30-Apr-2014","Unsecured","Strip - Interest only","N",29.831,29.864000000000001,12.6,2.5640000000000001,"IS","MAT","01-Jun-2048",46.308,"N/A","CANADA","N","Underwritten","--"]
["CANADA / CAGV  IO Str 01-Dec-2048","STRIP","01-Dec-2048",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13508Z2B77","CA13508Z2B7=","13508Z2B7","30-Apr-2014","Unsecured","Strip - Interest only","N",30.324999999999999,30.36,12.5,2.5640000000000001,"IS","MAT","01-Dec-2048",45.722000000000001,"N/A","CANADA","N","Underwritten","--"]
["CANASP / CAGV  PO Str 01-Dec-2048","STRIP","01-Dec-2048",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13508Z3M24","CA13508Z3M2=","13508Z3M2","02-Jul-2014","Unsecured","Strip - Principal only","N",30.347999999999999,30.382999999999999,-2.5,2.4140000000000001,"IS","MAT","01-Dec-2048",47.850999999999999,"N/A","CANADA GOVERNMENT PRINCIPAL STRIP","N","Underwritten","--"]
["CANADA / CAGV   2.750 01-Dec-2048",null,"01-Dec-2048",14900000000,14900000000,2.75,"Fixed Coupon","Canada","Canadian Dollar","CA135087D358","CA135087D35=","135087D35","02-Jun-2014","Unsecured","Bond","N",20.905999999999999,20.827999999999999,0.2,2.4140000000000001,"IS","MAT","01-Dec-2048",107.256,"N/A","CANADA","N","Auction","--"]
["CANADA / CAGV  IO Str 01-Jun-2049","STRIP","01-Jun-2049",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13508Z2C50","CA13508Z2C5=","13508Z2C5","30-Apr-2014","Unsecured","Strip - Interest only","N",30.838999999999999,30.873999999999999,-0.4,2.4340000000000002,"IS","MAT","01-Jun-2049",46.988999999999997,"N/A","CANADA","N","Underwritten","--"]
["CANADA / CAGV  IO Str 01-Dec-2049","STRIP","01-Dec-2049",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13508Z2D34","CA13508Z2D3=","13508Z2D3","30-Apr-2014","Unsecured","Strip - Interest only","N",31.332999999999998,31.37,-0.5,2.4340000000000002,"IS","MAT","01-Dec-2049",46.423999999999999,"N/A","CANADA","N","Underwritten","--"]
["CANASI / CAGV  IO Str 01-Jun-2050","STRIP","01-Jun-2050",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13508Z2E17","CA13508Z2E1=","13508Z2E1","30-Apr-2014","Unsecured","Strip - Interest only","N",31.827000000000002,31.864000000000001,-0.5,2.4340000000000002,"IS","MAT","01-Jun-2050",45.866,"N/A","CANADA GOVERNMENT COUPON/INTEREST STRIP","N","Underwritten","--"]
["CANASI / CAGV  IO Str 01-Dec-2050","STRIP","01-Dec-2050",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13508Z2F81","CA13508Z2F8=","13508Z2F8","30-Apr-2014","Unsecured","Strip - Interest only","N",32.320999999999998,32.360999999999997,-0.5,2.4340000000000002,"IS","MAT","01-Dec-2050",45.314999999999998,"N/A","CANADA GOVERNMENT COUPON/INTEREST STRIP","N","Underwritten","--"]
["CARRB / CAGV   0.500 01-Dec-2050",null,"01-Dec-2050",2200000000,2200000000,0.5,"Fixed Coupon","Canada","Canadian Dollar","CA135087G997","CA135087G99=","135087G99","05-Jun-2017","Unsecured","Bond","Y",30.007000000000001,30.013000000000002,-179.1,0.64400000000000002,"IS","MAT","01-Dec-2050",95.757999999999996,"N/A","CANADA GOVERNMENT REAL RETURN BONDS","N","Auction","--"]
["CANADA / CAGV  IO Str 01-Jun-2051","STRIP","01-Jun-2051",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13508Z2G64","CA13508Z2G6=","13508Z2G6","30-Apr-2014","Unsecured","Strip - Interest only","N",32.814,32.854999999999997,-0.5,2.4340000000000002,"IS","MAT","01-Jun-2051",44.77,"N/A","CANADA","N","Underwritten","--"]
["CANADA / CAGV  IO Str 01-Dec-2051","STRIP","01-Dec-2051",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13508Z2H48","CA13508Z2H4=","13508Z2H4","30-Apr-2014","Unsecured","Strip - Interest only","N",33.308,33.350999999999999,-0.6,2.4340000000000002,"IS","MAT","01-Dec-2051",44.231999999999999,"N/A","CANADA","N","Underwritten","--"]
["CANASP / CAGV  PO Str 01-Dec-2051","STRIP","01-Dec-2051",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13508Z3N07","CA13508Z3N0=","13508Z3N0","29-Dec-2017","Unsecured","Strip - Principal only","N",33.308,33.350999999999999,-0.6,2.4340000000000002,"IS","MAT","01-Dec-2051",44.231999999999999,"N/A","CANADA GOVERNMENT PRINCIPAL STRIP","N","Underwritten","--"]
["CANADA / CAGV   2.000 01-Dec-2051",null,"01-Dec-2051",1500000000,1500000000,2,"Fixed Coupon","Canada","Canadian Dollar","CA135087H722","CA135087H72=","135087H72","22-Dec-2017","Unsecured","Bond","N",23.716999999999999,23.641999999999999,0.5,2.4239999999999999,"IS","MAT","01-Dec-2051",90.266999999999996,"N/A","CANADA","N","Auction","--"]
["CANADA / CAGV  IO Str 01-Jun-2052","STRIP","01-Jun-2052",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13508Z2J04","CA13508Z2J0=","13508Z2J0","30-Apr-2014","Unsecured","Strip - Interest only","N",33.802,33.853999999999999,-0.7,2.4340000000000002,"IS","MAT","03-Jun-2052",43.7,"N/A","CANADA","N","Underwritten","--"]
["CANADA / CAGV  IO Str 01-Dec-2052","STRIP","01-Dec-2052",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13508Z2K76","CA13508Z2K7=","13508Z2K7","30-Apr-2014","Unsecured","Strip - Interest only","N",34.295999999999999,34.347999999999999,-0.7,2.4340000000000002,"IS","MAT","02-Dec-2052",43.173999999999999,"N/A","CANADA","N","Underwritten","--"]
["CANADA / CAGV  IO Str 01-Jun-2053","STRIP","01-Jun-2053",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13508Z2L59","CA13508Z2L5=","13508Z2L5","30-Apr-2014","Unsecured","Strip - Interest only","N",34.79,34.841999999999999,-0.7,2.4340000000000002,"IS","MAT","02-Jun-2053",42.655000000000001,"N/A","CANADA","N","Underwritten","--"]
["CANADA / CAGV  IO Str 01-Dec-2053","STRIP","01-Dec-2053",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13508Z2M33","CA13508Z2M3=","13508Z2M3","30-Apr-2014","Unsecured","Strip - Interest only","N",35.283999999999999,35.335999999999999,-0.7,2.4340000000000002,"IS","MAT","01-Dec-2053",42.142000000000003,"N/A","CANADA","N","Underwritten","--"]
["CANADA / CAGV  IO Str 01-Jun-2054","STRIP","01-Jun-2054",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13508Z2N16","CA13508Z2N1=","13508Z2N1","30-Apr-2014","Unsecured","Strip - Interest only","N",35.777999999999999,35.831000000000003,-0.7,2.4340000000000002,"IS","MAT","01-Jun-2054",41.636000000000003,"N/A","CANADA","N","Underwritten","--"]
["CANASI / CAGV  IO Str 01-Dec-2054","STRIP","01-Dec-2054",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13508Z2P63","CA13508Z2P6=","13508Z2P6","30-Apr-2014","Unsecured","Strip - Interest only","N",36.271999999999998,36.328000000000003,-0.8,2.4340000000000002,"IS","MAT","01-Dec-2054",41.134999999999998,"N/A","CANADA GOVERNMENT COUPON/INTEREST STRIP","N","Underwritten","--"]
["CANADA / CAGV  IO Str 01-Jun-2055","STRIP","01-Jun-2055",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13508Z2Q47","CA13508Z2Q4=","13508Z2Q4","30-Apr-2014","Unsecured","Strip - Interest only","N",36.765999999999998,36.822000000000003,-0.8,2.4340000000000002,"IS","MAT","01-Jun-2055",40.64,"N/A","CANADA","N","Underwritten","--"]
["CANADA / CAGV  IO Str 01-Dec-2055","STRIP","01-Dec-2055",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13508Z2R20","CA13508Z2R2=","13508Z2R2","30-Apr-2014","Unsecured","Strip - Interest only","N",37.26,37.319000000000003,-0.8,2.4340000000000002,"IS","MAT","01-Dec-2055",40.152000000000001,"N/A","CANADA","N","Underwritten","--"]
["CANADA / CAGV  IO Str 01-Jun-2056","STRIP","01-Jun-2056",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13508Z2S03","CA13508Z2S0=","13508Z2S0","30-Apr-2014","Unsecured","Strip - Interest only","N",37.753999999999998,37.816000000000003,-0.9,2.4340000000000002,"IS","MAT","01-Jun-2056",39.668999999999997,"N/A","CANADA","N","Underwritten","--"]
["CANADA / CAGV  IO Str 01-Dec-2056","STRIP","01-Dec-2056",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13508Z2T85","CA13508Z2T8=","13508Z2T8","30-Apr-2014","Unsecured","Strip - Interest only","N",38.247999999999998,38.314,-0.9,2.4340000000000002,"IS","MAT","01-Dec-2056",39.192,"N/A","CANADA","N","Underwritten","--"]
["CANADA / CAGV  IO Str 01-Jun-2057","STRIP","01-Jun-2057",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13508Z2U58","CA13508Z2U5=","13508Z2U5","30-Apr-2014","Unsecured","Strip - Interest only","N",38.741999999999997,38.808,-0.9,2.4340000000000002,"IS","MAT","01-Jun-2057",38.720999999999997,"N/A","CANADA","N","Underwritten","--"]
["CANADA / CAGV  IO Str 01-Dec-2057","STRIP","01-Dec-2057",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13508Z2V32","CA13508Z2V3=","13508Z2V3","30-Apr-2014","Unsecured","Strip - Interest only","N",39.235999999999997,39.311,-1,2.4340000000000002,"IS","MAT","03-Dec-2057",38.255000000000003,"N/A","CANADA","N","Underwritten","--"]
["CANADA / CAGV  IO Str 01-Jun-2058","STRIP","01-Jun-2058",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13508Z2W15","CA13508Z2W1=","13508Z2W1","30-Apr-2014","Unsecured","Strip - Interest only","N",39.729999999999997,39.805999999999997,-1,2.4340000000000002,"IS","MAT","03-Jun-2058",37.795000000000002,"N/A","CANADA","N","Underwritten","--"]
["CANADA / CAGV  IO Str 01-Dec-2058","STRIP","01-Dec-2058",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13508Z2X97","CA13508Z2X9=","13508Z2X9","30-Apr-2014","Unsecured","Strip - Interest only","N",40.223999999999997,40.301000000000002,-1,2.4340000000000002,"IS","MAT","02-Dec-2058",37.341000000000001,"N/A","CANADA","N","Underwritten","--"]
["CANADA / CAGV  IO Str 01-Jun-2059","STRIP","01-Jun-2059",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13508Z2Y70","CA13508Z2Y7=","13508Z2Y7","30-Apr-2014","Unsecured","Strip - Interest only","N",40.718000000000004,40.795999999999999,-1,2.4340000000000002,"IS","MAT","02-Jun-2059",36.892000000000003,"N/A","CANADA","N","Underwritten","--"]
["CANADA / CAGV  IO Str 01-Dec-2059","STRIP","01-Dec-2059",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13508Z2Z46","CA13508Z2Z4=","13508Z2Z4","30-Apr-2014","Unsecured","Strip - Interest only","N",41.212000000000003,41.290999999999997,-1,2.4340000000000002,"IS","MAT","01-Dec-2059",36.448,"N/A","CANADA","N","Underwritten","--"]
["CANADA / CAGV  IO Str 01-Jun-2060","STRIP","01-Jun-2060",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13508Z3A85","CA13508Z3A8=","13508Z3A8","30-Apr-2014","Unsecured","Strip - Interest only","N",41.706000000000003,41.787999999999997,-1,2.4340000000000002,"IS","MAT","01-Jun-2060",36.01,"N/A","CANADA","N","Underwritten","--"]
["CANADA / CAGV  IO Str 01-Dec-2060","STRIP","01-Dec-2060",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13508Z3B68","CA13508Z3B6=","13508Z3B6","30-Apr-2014","Unsecured","Strip - Interest only","N",42.2,42.286000000000001,-1,2.4340000000000002,"IS","MAT","01-Dec-2060",35.576999999999998,"N/A","CANADA","N","Underwritten","--"]
["CANASI / CAGV  IO Str 01-Jun-2061","STRIP","01-Jun-2061",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13508Z3C42","CA13508Z3C4=","13508Z3C4","30-Apr-2014","Unsecured","Strip - Interest only","N",42.694000000000003,42.780999999999999,-1,2.4340000000000002,"IS","MAT","01-Jun-2061",35.149000000000001,"N/A","CANADA GOVERNMENT COUPON/INTEREST STRIP","N","Underwritten","--"]
["CANADA / CAGV  IO Str 01-Dec-2061","STRIP","01-Dec-2061",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13508Z3D25","CA13508Z3D2=","13508Z3D2","30-Apr-2014","Unsecured","Strip - Interest only","N",43.188000000000002,43.279000000000003,-1,2.4340000000000002,"IS","MAT","01-Dec-2061",34.726999999999997,"N/A","CANADA","N","Underwritten","--"]
["CANADA / CAGV  IO Str 01-Jun-2062","STRIP","01-Jun-2062",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13508Z3E08","CA13508Z3E0=","13508Z3E0","30-Apr-2014","Unsecured","Strip - Interest only","N",43.682000000000002,43.774000000000001,-1,2.4340000000000002,"IS","MAT","01-Jun-2062",34.308999999999997,"N/A","CANADA","N","Underwritten","--"]
["CANADA / CAGV  IO Str 01-Dec-2062","STRIP","01-Dec-2062",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13508Z3F72","CA13508Z3F7=","13508Z3F7","30-Apr-2014","Unsecured","Strip - Interest only","N",44.176000000000002,44.273000000000003,-1,2.4340000000000002,"IS","MAT","01-Dec-2062",33.896999999999998,"N/A","CANADA","N","Underwritten","--"]
["CANADA / CAGV  IO Str 01-Jun-2063","STRIP","01-Jun-2063",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13508Z3G55","CA13508Z3G5=","13508Z3G5","30-Apr-2014","Unsecured","Strip - Interest only","N",44.67,44.768000000000001,-1,2.4340000000000002,"IS","MAT","01-Jun-2063",33.488999999999997,"N/A","CANADA","N","Underwritten","--"]
["CANADA / CAGV  IO Str 01-Dec-2063","STRIP","01-Dec-2063",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13508Z3H39","CA13508Z3H3=","13508Z3H3","30-Apr-2014","Unsecured","Strip - Interest only","N",45.164000000000001,45.271999999999998,-1,2.4340000000000002,"IS","MAT","03-Dec-2063",33.085999999999999,"N/A","CANADA","N","Underwritten","--"]
["CANADA / CAGV  IO Str 01-Jun-2064","STRIP","01-Jun-2064",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13508Z3J94","CA13508Z3J9=","13508Z3J9","30-Apr-2014","Unsecured","Strip - Interest only","N",45.658000000000001,45.767000000000003,-1,2.4340000000000002,"IS","MAT","02-Jun-2064",32.688000000000002,"N/A","CANADA","N","Underwritten","--"]
["CANADA / CAGV   2.750 01-Dec-2064",null,"01-Dec-2064",4750000000,4750000000,2.75,"Fixed Coupon","Canada","Canadian Dollar","CA135087C939","CA135087C93=","135087C93","01-May-2014","Senior Unsecured","Bond","N",27.058,26.943999999999999,-3.8,2.3839999999999999,"IS","MAT","01-Dec-2064",110.276,"N/A","CANADA","N","Underwritten","--"]
["CANADA / CAGV  IO Str 01-Dec-2064","STRIP","01-Dec-2064",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13508Z3K67","CA13508Z3K6=","13508Z3K6","30-Apr-2014","Unsecured","Strip - Interest only","N",46.152000000000001,46.262999999999998,-1,2.4340000000000002,"IS","MAT","01-Dec-2064",32.295000000000002,"N/A","CANADA","N","Underwritten","--"]
["CANADA / CAGV  PO Str 01-Dec-2064","STRIP","01-Dec-2064",0,0,"--","Stripped Coupon","Canada","Canadian Dollar","CA13508Z3L41","CA13508Z3L4=","13508Z3L4","30-Apr-2014","Unsecured","Strip - Principal only","N",46.18,46.29,-13,2.3140000000000001,"IS","MAT","01-Dec-2064",34.134999999999998,"N/A","CANADA","N","Underwritten","--"]
["Eurobond",5,4045426506,4045426506]
["Description","Asset Duplicated","Maturity Date","Amount Outstanding","Issued Amount","Coupon","Coupon Class","Market of Issue","Currency","ISIN","RIC","Cusip","Issue Date","Seniority Type","Instrument Type","Principal Index Link Flag","Modified Duration","Option Adjusted Duration","Option Adjusted Spread","Yield","Yield Type","Yield Event","Yield Date","Last Price","Capital Tier","Government Bond Type","Is Convertible","Offering Type","Program Type"]
["CANADA / CAGV   1.851 27-Aug-2018 FRN MTN",null,"27-Aug-2018",320925000,320925000,1.8512999999999999,"Floating Coupon","Eurobond","U.S. Dollar","XS1280908945","CA128090894=",null,"27-Aug-2015","Senior Unsecured","Note","N",0.20799999999999999,"--","--",2.1749999999999998,"IS","MAT","27-Aug-2018",99.900999999999996,"N/A","CANADA","N","Regulation S","Medium Term Note Program"]
["CANADA / CAGV   3.500 13-Jan-2020",null,"13-Jan-2020",3166117680,3166117680,3.5,"Fixed Coupon","Eurobond","Euro","XS0477543721","CA047754372=",null,"13-Jan-2010","Senior Unsecured","Note","N",1.802,1.806,16.3,-0.42,"IS","MAT","13-Jan-2020",107.24,"N/A","CANADA","N","Underwritten","--"]
["CAGOVT / CAGV   1.613 19-Mar-2020 FRN MTN",null,"19-Mar-2020",160462500,160462500,1.6133,"Floating Coupon","Eurobond","U.S. Dollar","XS1046844590","CA104684459=",null,"19-Mar-2014","Senior Unsecured","Note","N",1.4E-2,"--","--",2.2410000000000001,"IS","MAT","19-Mar-2020",99.793000000000006,"N/A","--","N","Regulation S","Medium Term Note Program"]
["CANADA / CAGV   1.791 08-May-2020 FRN MTN",null,"08-May-2020",160462500,160462500,1.7907,"Floating Coupon","Eurobond","U.S. Dollar","XS1065374024","XS1065374024=TE",null,"08-May-2014","Senior Unsecured","Note","N","--","--","--","--","--","--",null,"--","N/A","CANADA","N","Regulation S","Medium Term Note Program"]
["CAGOVT / CAGV   0.150 15-Jan-2021 MTN",null,"15-Jan-2021",237458826,237458826,0.15,"Fixed Coupon","Eurobond","Euro","XS1168167333","CA116816733=",null,"15-Jan-2015","Senior Unsecured","Note","N",2.8359999999999999,2.8420000000000001,8.6,-0.32,"IS","MAT","15-Jan-2021",101.34399999999999,"N/A","--","N","Underwritten-Agent","Medium Term Note Program"]
["Foreign",1,192555000,192555000]
["Description","Asset Duplicated","Maturity Date","Amount Outstanding","Issued Amount","Coupon","Coupon Class","Market of Issue","Currency","ISIN","RIC","Cusip","Issue Date","Seniority Type","Instrument Type","Principal Index Link Flag","Modified Duration","Option Adjusted Duration","Option Adjusted Spread","Yield","Yield Type","Yield Event","Yield Date","Last Price","Capital Tier","Government Bond Type","Is Convertible","Offering Type","Program Type"]
["CANADA / CAGV   1.765 21-Jul-2019 FRN",null,"21-Jul-2019",192555000,192555000,1.7646999999999999,"Floating Coupon","United States","U.S. Dollar","US135087F746","135087F74=","135087F74","21-Jul-2016","Unsecured","Note","N",0.108,"--","--",2.1829999999999998,"CB","MAT","22-Jul-2019",99.918999999999997,"N/A","CANADA","N","Underwritten","--"]
["Global",14,13671405000,13671405000]
["Description","Asset Duplicated","Maturity Date","Amount Outstanding","Issued Amount","Coupon","Coupon Class","Market of Issue","Currency","ISIN","RIC","Cusip","Issue Date","Seniority Type","Instrument Type","Principal Index Link Flag","Modified Duration","Option Adjusted Duration","Option Adjusted Spread","Yield","Yield Type","Yield Event","Yield Date","Last Price","Capital Tier","Government Bond Type","Is Convertible","Offering Type","Program Type"]
["CANADA / CAGV   1.125 19-Mar-2018",null,"19-Mar-2018",4492950000,4492950000,1.125,"Fixed Coupon","United States","U.S. Dollar","US135087E426","135087E42=",1.3508699999999999E+47,"19-Mar-2015","Unsecured","Note","N",1.4E-2,1.4E-2,9.4,1.7490000000000001,"CB","MAT","19-Mar-2018",99.991200000000006,"N/A","CANADA","N","Underwritten","--"]
["CANADA / CAGV   1.625 27-Feb-2019",null,"27-Feb-2019",3851100000,3851100000,1.625,"Fixed Coupon","United States","U.S. Dollar","US135087C776","135087C77=","135087C77","27-Feb-2014","Senior Unsecured","Bond","N",0.93799999999999994,0.94399999999999995,19.2,2.2360000000000002,"CB","MAT","27-Feb-2019",99.426699999999997,"N/A","CANADA","N","Underwritten","--"]
["CANADA / CAGV   1.454 25-Aug-2019",null,"25-Aug-2019",64185000,64185000,1.454,"Fixed Coupon","United States","U.S. Dollar","US135087E913","135087E91=",1.3508700000000001E+96,"25-Aug-2015","Unsecured","Bond","N",1.4179999999999999,1.4219999999999999,43.1,2.5859999999999999,"CB","MAT","26-Aug-2019",98.402000000000001,"N/A","CANADA","N","Underwritten","--"]
["CANADA / CAGV   1.965 06-Sep-2019 FRN MTN",null,"06-Sep-2019",128370000,128370000,1.9652000000000001,"Floating Coupon","United States","U.S. Dollar","US135087G249","135087G24=","135087G24","07-Sep-2016","Senior Unsecured","Note","N",0.22800000000000001,"--","--",2.1850000000000001,"CB","MAT","06-Sep-2019",99.818600000000004,"N/A","CANADA","N","Underwritten-Agent","Medium Term Note Program"]
["CANADA / CAGV   1.850 10-Dec-2019 MTN",null,"10-Dec-2019",64185000,64185000,1.85,"Fixed Coupon","United States","U.S. Dollar","US135087C289","135087C28=","135087C28","10-Dec-2013","Unsecured","Note","N",1.6890000000000001,1.6910000000000001,41.6,2.6360000000000001,"CB","MAT","10-Dec-2019",98.670900000000003,"N/A","CANADA","N","Underwritten-Agent","Medium Term Note Program"]
["CANADA / CAGV   2.069 13-Dec-2019 FRN MTN",null,"13-Dec-2019",64185000,64185000,2.0688,"Floating Coupon","United States","U.S. Dollar","US135087C362","135087C36=","135087C36","13-Dec-2013","Unsecured","Note","N",0.247,"--","--",2.2850000000000001,"CB","MAT","13-Dec-2019",99.568299999999994,"N/A","CANADA","N","Underwritten-Agent","Medium Term Note Program"]
["CANADA / CAGV   1.720 13-Jan-2020 FRN",null,"13-Jan-2020",320925000,320925000,1.7202,"Floating Coupon","United States","U.S. Dollar","US135087G579","135087G57=","135087G57","13-Jan-2017","Senior Unsecured","Note","N",8.1000000000000003E-2,"--","--",2.048,"CB","MAT","13-Jan-2020",100.13120000000001,"N/A","CANADA","N","Underwritten","--"]
["CANADA / CAGV   1.276 10-Feb-2020",null,"10-Feb-2020",192555000,192555000,1.276,"Fixed Coupon","United States","U.S. Dollar","US135087F415","135087F41=","135087F41","10-Feb-2016","Unsecured","Note","N",1.861,1.8660000000000001,48.1,2.746,"CB","MAT","10-Feb-2020",97.287999999999997,"N/A","CANADA","N","Underwritten","--"]
["CANADA / CAGV   2.051 10-Jun-2020 FRN",null,"10-Jun-2020",128370000,128370000,2.0514000000000001,"Floating Coupon","United States","U.S. Dollar","US135087D436","135087D43=","135087D43","10-Jun-2014","Unsecured","Note","N",0.48899999999999999,"--","--",2.3069999999999999,"CB","MAT","10-Jun-2020",99.515000000000001,"N/A","CANADA","N","Underwritten","--"]
["CANADA / CAGV   2.051 10-Sep-2020 FRN",null,"10-Sep-2020",320925000,320925000,2.0514000000000001,"Floating Coupon","United States","U.S. Dollar","US135087D766","135087D76=","135087D76","10-Sep-2014","Unsecured","Note","N",0.23899999999999999,"--","--",2.0659999999999998,"CB","MAT","10-Sep-2020",100.11409999999999,"N/A","CANADA","N","Underwritten","--"]
["CANADA / CAGV   1.558 15-Sep-2020 FRN",null,"15-Sep-2020",64185000,64185000,1.5585,"Floating Coupon","United States","U.S. Dollar","US135087D840","135087D84=","135087D84","15-Sep-2014","Unsecured","Note","N",3.0000000000000001E-3,"--","--",2.4169999999999998,"CB","MAT","15-Sep-2020",99.258200000000002,"N/A","CANADA","N","Underwritten","--"]
["CANADA / CAGV   2.300 20-Dec-2020",null,"20-Dec-2020",64185000,64185000,2.2999999999999998,"Fixed Coupon","United States","U.S. Dollar","US135087C446","135087C44=","135087C44","20-Dec-2013","Unsecured","Note","N",2.641,2.6469999999999998,66.099999999999994,3.0760000000000001,"CB","MAT","21-Dec-2020",97.954400000000007,"N/A","CANADA","N","Underwritten","--"]
["CANADA / CAGV   1.944 24-Aug-2021 FRN MTN",null,"24-Aug-2021",64185000,64185000,1.9436,"Floating Coupon","United States","U.S. Dollar","US135087E830","135087E83=",1.3508700000000001E+88,"24-Aug-2015","Unsecured","Note","N",0.19400000000000001,"--","--",2.4220000000000002,"CB","MAT","24-Aug-2021",99.028999999999996,"N/A","CANADA","N","Underwritten-Agent","Medium Term Note Program"]
["CANADA / CAGV   2.000 15-Nov-2022",null,"15-Nov-2022",3851100000,3851100000,2,"Fixed Coupon","United States","U.S. Dollar","US135087H643","135087H64=","135087H64","15-Nov-2017","Senior Unsecured","Bond","N",4.3869999999999996,4.3899999999999997,13.9,2.7549999999999999,"CB","MAT","15-Nov-2022",96.711500000000001,"N/A","CANADA","N","Underwritten","--"]
["Total",320,687146772830,747174971830]

{"sheet":"CHILE","index":4,"n_rows":121,"n_cols":33,"rows_kept":121,"cut":false,"hidden":true,"merged":[[0,0,0,20],[2,0,2,20],[3,0,3,20],[4,0,4,27],[9,29,9,32]]}
["CHILE, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:45","CHILE, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:45","CHILE, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:45","CHILE, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:45","CHILE, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:45","CHILE, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:45","CHILE, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:45","CHILE, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:45","CHILE, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:45","CHILE, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:45","CHILE, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:45","CHILE, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:45","CHILE, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:45","CHILE, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:45","CHILE, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:45","CHILE, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:45","CHILE, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:45","CHILE, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:45","CHILE, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:45","CHILE, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:45","CHILE, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:45"]
[]
["Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure"]
["Currency: Chilean Peso","Currency: Chilean Peso","Currency: Chilean Peso","Currency: Chilean Peso","Currency: Chilean Peso","Currency: Chilean Peso","Currency: Chilean Peso","Currency: Chilean Peso","Currency: Chilean Peso","Currency: Chilean Peso","Currency: Chilean Peso","Currency: Chilean Peso","Currency: Chilean Peso","Currency: Chilean Peso","Currency: Chilean Peso","Currency: Chilean Peso","Currency: Chilean Peso","Currency: Chilean Peso","Currency: Chilean Peso","Currency: Chilean Peso","Currency: Chilean Peso"]
["Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds",null,"Issuer Description"]
["Bond Type","Issues","Outstanding","Issued",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description","CHILE, REPUBLIC OF (GOVERNMENT)"]
["Domestic",33,14309685928885.801,15902532924676.9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Parent","--"]
["Description","Asset Duplicated","Maturity Date","Amount Outstanding","Issued Amount","Coupon","Coupon Class","Market of Issue","Currency","ISIN","RIC","Cusip","Issue Date","Seniority Type","Instrument Type","Principal Index Link Flag","Modified Duration","Option Adjusted Duration","Option Adjusted Spread","Yield","Yield Type","Yield Event","Yield Date","Last Price","Capital Tier","Government Bond Type","Is Convertible","Offering Type","Program Type","Ultimate Parent","--"]
["CLBTU / CLGV   3.000 01-Jan-2019",null,"01-Jan-2019",40844,107483,3,"Fixed Coupon","Chile","Chilean Unidad de Fomento","CL0001857474","BTU0300119=",null,"01-Mar-2012","Unsecured","Bond","N",0.79,0.79700000000000004,27,0.77,"IS","MAT","02-Jan-2019",102.37560000000001,"N/A","CHILE BONOS DE LA TESORERIA EN UNIDADES DE FOMENTO","N","Auction","--"]
["CLBTP / CLGV   6.000 01-Jan-2019",null,"01-Jan-2019",213930000000,320000000000,6,"Fixed Coupon","Chile","Chilean Peso","CL0002080548","BTP0600119=",null,"14-May-2014","Unsecured","Bond","N",0.77500000000000002,0.78300000000000003,7.4,2.73,"IS","MAT","02-Jan-2019",103.7654,"N/A","CHILE BONOS DE LA TESORERIA EN PESOS","N","Auction","--","Debt Structure","Debt Structure","Debt Structure","Debt Structure"]
["CLBTU / CLGV   3.000 01-Jul-2019",null,"01-Jul-2019",216086,559808,3,"Fixed Coupon","Chile","Chilean Unidad de Fomento","CL0000006636","BTU0300719=",null,"15-Jul-2009","Unsecured","Bond","N",1.2729999999999999,1.274,18.600000000000001,0.83,"IS","MAT","01-Jul-2019",103.4016,"N/A","CHILE BONOS DE LA TESORERIA EN UNIDADES DE FOMENTO","N","Auction","--","Name","#","Amount Issued","Amount Outstanding"]
["CLBTP / CLGV   6.000 01-Jan-2020",null,"01-Jan-2020",521100000000,825000000000,6,"Fixed Coupon","Chile","Chilean Peso","CL0000006974","BTP0600120=",null,"21-Jan-2010","Unsecured","Bond","N",1.6890000000000001,1.696,8.3000000000000007,3.25,"IS","MAT","02-Jan-2020",105.96469999999999,"N/A","CHILE BONOS DE LA TESORERIA EN PESOS","N","Auction","--","Bonds",101,34717565678260,31376112159469]
["CLBTU / CLGV   3.000 01-Jan-2020",null,"01-Jan-2020",383748,1442758,3,"Fixed Coupon","Chile","Chilean Unidad de Fomento","CL0000006958","BTU0300120=",null,"21-Jan-2010","Unsecured","Bond","N",1.75,1.756,5.7,0.86,"IS","MAT","02-Jan-2020",104.41679999999999,"N/A","CHILE BONOS DE LA TESORERIA EN UNIDADES DE FOMENTO","N","Auction","--","Bonds - To Be Issued",0,0,0]
["CLBTP / CLGV   4.500 28-Feb-2021",null,"28-Feb-2021",1000000000000,1000000000000,4.5,"Fixed Coupon","Chile","Chilean Peso","CL0002329671","BTP0450221=",null,"20-Jan-2017","Unsecured","Bond","N",2.7509999999999999,2.7589999999999999,0.3,3.64,"IS","MAT","01-Mar-2021",102.54049999999999,"N/A","CHILE BONOS DE LA TESORERIA EN PESOS","N","Auction","--","Bonds (As Borrower)",0,0,0]
["CLBTU / CLGV   1.500 01-Mar-2021",null,"01-Mar-2021",2877858,2877858,1.5,"Fixed Coupon","Chile","Chilean Unidad de Fomento","CL0002189208","BTU0150321=",null,"04-Sep-2015","Unsecured","Bond","N",2.895,2.8959999999999999,0.5,1.1499999999999999,"IS","MAT","01-Mar-2021",101.0774,"N/A","CHILE BONOS DE LA TESORERIA EN UNIDADES DE FOMENTO","N","Auction","--","Bonds (As Borrower) - To Be Issued",0,0,0]
["CLBTP / CLGV   4.500 01-Mar-2021",null,"01-Mar-2021",2564600000000,2564600000000,4.5,"Fixed Coupon","Chile","Chilean Peso","CL0002269331","BTP0450321=",null,"29-Apr-2016","Unsecured","Bond","N",2.758,2.7589999999999999,3.3,3.66,"IS","MAT","01-Mar-2021",102.49,"N/A","CHILE BONOS DE LA TESORERIA EN PESOS","N","Auction","--","Loans",0,0,"--"]
["CLBTP / CLGV   6.000 01-Jan-2022",null,"01-Jan-2022",243000000000,511410000000,6,"Fixed Coupon","Chile","Chilean Peso","CL0001855668","BTP0600122=",null,"23-Feb-2012","Unsecured","Bond","N",3.3660000000000001,3.3730000000000002,2.6,3.91,"IS","MAT","03-Jan-2022",108.50709999999999,"N/A","CHILE BONOS DE LA TESORERIA EN PESOS","N","Auction","--","Total",101,34717565678260,31376112159469]
["CLBTU / CLGV   3.000 01-Jan-2022",null,"01-Jan-2022",56462,605958,3,"Fixed Coupon","Chile","Chilean Unidad de Fomento","CL0001855684","BTU0300122=",null,"23-Feb-2012","Unsecured","Bond","N",3.585,3.5939999999999999,-6.1,1.25,"IS","MAT","03-Jan-2022",107.0886,"N/A","CHILE BONOS DE LA TESORERIA EN UNIDADES DE FOMENTO","N","Auction","--"]
["CLBTU / CLGV   4.500 15-Oct-2023",null,"15-Oct-2023",208148,444711,4.5,"Fixed Coupon","Chile","Chilean Unidad de Fomento","CL0000000787","BTU0451023=",null,"16-Oct-2003","Unsecured","Bond","N",4.9409999999999998,4.9409999999999998,-1.2,1.44,"IS","MAT","16-Oct-2023",118.2543,"N/A","CHILE BONOS DE LA TESORERIA EN UNIDADES DE FOMENTO","N","Auction","--"]
["CLBTP / CLGV   6.000 01-Jan-2024",null,"01-Jan-2024",96330000000,630000000000,6,"Fixed Coupon","Chile","Chilean Peso","CL0002080555","BTP0600124=",null,"14-May-2014","Unsecured","Bond","N",4.8730000000000002,4.8739999999999997,19.7,4.13,"IS","MAT","02-Jan-2024",110.7504,"N/A","CHILE BONOS DE LA TESORERIA EN PESOS","N","Auction","--"]
["CLBTU / CLGV   3.000 01-Jan-2024",null,"01-Jan-2024",78552,604592,3,"Fixed Coupon","Chile","Chilean Unidad de Fomento","CL0002080571","BTU0300124=",null,"14-May-2014","Unsecured","Bond","N",5.319,5.3230000000000004,3.3,1.5,"IS","MAT","02-Jan-2024",108.9335,"N/A","CHILE BONOS DE LA TESORERIA EN UNIDADES DE FOMENTO","N","Auction","--"]
["CLBTU / CLGV   4.500 01-Aug-2024",null,"01-Aug-2024",95167,403061,4.5,"Fixed Coupon","Chile","Chilean Unidad de Fomento","CL0000000803","BTU0450824=",null,"16-Sep-2004","Unsecured","Bond","N",5.625,5.6239999999999997,6.1,1.53,"IS","MAT","01-Aug-2024",118.55889999999999,"N/A","CHILE BONOS DE LA TESORERIA EN UNIDADES DE FOMENTO","N","Auction","--"]
["CLBTU / CLGV   2.600 01-Sep-2025",null,"01-Sep-2025",35156,246315,2.6,"Fixed Coupon","Chile","Chilean Unidad de Fomento","CL0000001504","BTU0260925=",null,"15-Sep-2005","Unsecured","Bond","N",6.7949999999999999,6.7949999999999999,16.5,1.7,"IS","MAT","01-Sep-2025",106.4241,"N/A","CHILE BONOS DE LA TESORERIA EN UNIDADES DE FOMENTO","N","Auction","--"]
["CLBTU / CLGV   1.500 01-Mar-2026",null,"01-Mar-2026",4082340,4082340,1.5,"Fixed Coupon","Chile","Chilean Unidad de Fomento","CL0002179951","BTU0150326=",null,"22-May-2015","Unsecured","Bond","N",7.4610000000000003,7.4610000000000003,22.7,1.82,"IS","MAT","02-Mar-2026",97.746499999999997,"N/A","CHILE BONOS DE LA TESORERIA EN UNIDADES DE FOMENTO","N","Auction","--"]
["CLBTP / CLGV   4.500 01-Mar-2026",null,"01-Mar-2026",3629400000000,3629400000000,4.5,"Fixed Coupon","Chile","Chilean Peso","CL0002172501","BTP0450326=",null,"24-Apr-2015","Unsecured","Bond","N",6.6210000000000004,6.6120000000000001,41.2,4.53,"IS","MAT","02-Mar-2026",99.949700000000007,"N/A","CHILE BONOS DE LA TESORERIA EN PESOS","N","Auction","--"]
["CLBTU / CLGV   3.000 01-Mar-2027",null,"01-Mar-2027",14622,226610,3,"Fixed Coupon","Chile","Chilean Unidad de Fomento","CL0000002239","BTU0300327=",null,"29-Mar-2007","Unsecured","Bond","N",7.9080000000000004,7.8970000000000002,12.6,1.82,"IS","MAT","01-Mar-2027",109.8926,"N/A","CHILE BONOS DE LA TESORERIA EN UNIDADES DE FOMENTO","N","Auction","--"]
["CLBTU / CLGV   3.000 01-Mar-2028",null,"01-Mar-2028",40306,461237,3,"Fixed Coupon","Chile","Chilean Unidad de Fomento","CL0000003039","BTU0300328=",null,"27-Mar-2008","Unsecured","Bond","N",8.673,8.657,7.3,1.88,"IS","MAT","01-Mar-2028",110.3193,"N/A","CHILE BONOS DE LA TESORERIA EN UNIDADES DE FOMENTO","N","Auction","--"]
["CLBTU / CLGV   3.000 01-Mar-2029",null,"01-Mar-2029",27352,222803,3,"Fixed Coupon","Chile","Chilean Unidad de Fomento","CL0000006446","BTU0300329=",null,"26-Mar-2009","Unsecured","Bond","N",9.4169999999999998,9.3930000000000007,6.1,1.95,"IS","MAT","01-Mar-2029",110.5194,"N/A","CHILE BONOS DE LA TESORERIA EN UNIDADES DE FOMENTO","N","Auction","--"]
["CLBTU / CLGV   3.000 01-Jan-2030",null,"01-Jan-2030",145169,1052438,3,"Fixed Coupon","Chile","Chilean Unidad de Fomento","CL0000006990","BTU0300130=",null,"28-Jan-2010","Unsecured","Bond","N",9.9749999999999996,9.9499999999999993,6.7,2.0099999999999998,"IS","MAT","02-Jan-2030",111.0629,"N/A","CHILE BONOS DE LA TESORERIA EN UNIDADES DE FOMENTO","N","Auction","--"]
["CLBTP / CLGV   6.000 01-Jan-2032",null,"01-Jan-2032",158115000000,511930000000,6,"Fixed Coupon","Chile","Chilean Peso","CL0001855676","BTP0600132=",null,"23-Feb-2012","Unsecured","Bond","N",9.4870000000000001,9.3079999999999998,-33.9,4.87,"IS","MAT","02-Jan-2032",112.45,"N/A","CHILE BONOS DE LA TESORERIA EN PESOS","N","Auction","--"]
["CLBTU / CLGV   3.000 01-Jan-2032",null,"01-Jan-2032",55757,571228,3,"Fixed Coupon","Chile","Chilean Unidad de Fomento","CL0001855692","BTU0300132=",null,"23-Feb-2012","Unsecured","Bond","N",11.364000000000001,11.319000000000001,6.3,2.11,"IS","MAT","02-Jan-2032",111.3447,"N/A","CHILE BONOS DE LA TESORERIA EN UNIDADES DE FOMENTO","N","Auction","--"]
["CLBTP / CLGV   6.000 01-Jan-2034",null,"01-Jan-2034",503025000000,530000000000,6,"Fixed Coupon","Chile","Chilean Peso","CL0002080563","BTP0600134=",null,"14-May-2014","Unsecured","Bond","N",10.353,10.052,-56.4,4.9800000000000004,"IS","MAT","02-Jan-2034",112.2577,"N/A","CHILE BONOS DE LA TESORERIA EN PESOS","N","Auction","--"]
["CLBTU / CLGV   3.000 01-Jan-2034",null,"01-Jan-2034",76123,503827,3,"Fixed Coupon","Chile","Chilean Unidad de Fomento","CL0002080589","BTU0300134=",null,"14-May-2014","Unsecured","Bond","N",12.676,12.606999999999999,6.3,2.2000000000000002,"IS","MAT","02-Jan-2034",111.3951,"N/A","CHILE BONOS DE LA TESORERIA EN UNIDADES DE FOMENTO","N","Auction","--"]
["CLBTU / CLGV   2.000 01-Mar-2035",null,"01-Mar-2035",2961606,2961606,2,"Fixed Coupon","Chile","Chilean Unidad de Fomento","CL0002189216","BTU0200335=",null,"03-Jul-2015","Unsecured","Bond","N",14.234,14.161,9.1,2.2999999999999998,"IS","MAT","01-Mar-2035",96.050200000000004,"N/A","CHILE BONOS DE LA TESORERIA EN UNIDADES DE FOMENTO","N","Auction","--"]
["CLBTP / CLGV   5.000 01-Mar-2035",null,"01-Mar-2035",3415200000000,3415200000000,5,"Fixed Coupon","Chile","Chilean Peso","CL0002187822","BTP0500335=",null,"19-Jun-2015","Unsecured","Bond","N",11.282999999999999,10.895,-66.599999999999994,5.12,"IS","MAT","01-Mar-2035",98.814999999999998,"N/A","CHILE BONOS DE LA TESORERIA EN PESOS","N","Auction","--"]
["CLBTU / CLGV   3.000 01-Mar-2038",null,"01-Mar-2038",77153,382908,3,"Fixed Coupon","Chile","Chilean Unidad de Fomento","CL0000003047","BTU0300338=",null,"27-Mar-2008","Unsecured","Bond","N",15.257,15.111000000000001,3.9,2.33,"IS","MAT","01-Mar-2038",110.97490000000001,"N/A","CHILE BONOS DE LA TESORERIA EN UNIDADES DE FOMENTO","N","Auction","--"]
["CLBTU / CLGV   3.000 01-Mar-2039",null,"01-Mar-2039",113764,223923,3,"Fixed Coupon","Chile","Chilean Unidad de Fomento","CL0000006453","BTU0300339=",null,"26-Mar-2009","Unsecured","Bond","N",15.824,15.659000000000001,3.5,2.35,"IS","MAT","01-Mar-2039",111.0509,"N/A","CHILE BONOS DE LA TESORERIA EN UNIDADES DE FOMENTO","N","Auction","--"]
["CLBTU / CLGV   3.000 01-Jan-2040",null,"01-Jan-2040",590194,1052438,3,"Fixed Coupon","Chile","Chilean Unidad de Fomento","CL0000007006","BTU0300140=",null,"28-Jan-2010","Unsecured","Bond","N",16.209,16.033999999999999,3.8,2.37,"IS","MAT","02-Jan-2040",111.52589999999999,"N/A","CHILE BONOS DE LA TESORERIA EN UNIDADES DE FOMENTO","N","Auction","--"]
["CLBTU / CLGV   3.000 01-Jan-2042",null,"01-Jan-2042",443345,581640,3,"Fixed Coupon","Chile","Chilean Unidad de Fomento","CL0001857482","BTU0300142=",null,"01-Mar-2012","Unsecured","Bond","N",17.283999999999999,17.073,1.6,2.38,"IS","MAT","02-Jan-2042",112.0848,"N/A","CHILE BONOS DE LA TESORERIA EN UNIDADES DE FOMENTO","N","Auction","--"]
["CLBTP / CLGV   6.000 01-Jan-2043",null,"01-Jan-2043",1964970000000,1964970000000,6,"Fixed Coupon","Chile","Chilean Peso","CL0001974774","BTP0600143=",null,"18-Apr-2013","Unsecured","Bond","N",13.202,11.852,-142.80000000000001,5.33,"IS","MAT","02-Jan-2043",110.3506,"N/A","CHILE BONOS DE LA TESORERIA EN PESOS","N","Auction","--"]
["CLBTU / CLGV   3.000 01-Jan-2044",null,"01-Jan-2044",3309134,3309134,3,"Fixed Coupon","Chile","Chilean Unidad de Fomento","CL0002080597","BTU0300144=",null,"14-May-2014","Unsecured","Bond","N",18.256,18.006,5.8,2.4500000000000002,"IS","MAT","04-Jan-2044",111.3707,"N/A","CHILE BONOS DE LA TESORERIA EN UNIDADES DE FOMENTO","N","Auction","--"]
["Eurobond",36,4584987116000,4584987116000]
["Description","Asset Duplicated","Maturity Date","Amount Outstanding","Issued Amount","Coupon","Coupon Class","Market of Issue","Currency","ISIN","RIC","Cusip","Issue Date","Seniority Type","Instrument Type","Principal Index Link Flag","Modified Duration","Option Adjusted Duration","Option Adjusted Spread","Yield","Yield Type","Yield Event","Yield Date","Last Price","Capital Tier","Government Bond Type","Is Convertible","Offering Type","Program Type"]
["CLBTU / CLGV   3.000 01-Jan-2019","RGSRS","01-Jan-2019",107483,107483,3,"Fixed Coupon","Eurobond","Chilean Unidad de Fomento","XS0820857182","CL082085718=",null,"01-Mar-2012","Unsecured","Global Depository Note","N",0.78700000000000003,0.79500000000000004,27.1,0.77,"IS","MAT","02-Jan-2019",102.3766,"N/A","CHILE BONOS DE LA TESORERIA EN UNIDADES DE FOMENTO","N","Regulation S","--"]
["CLBTP / CLGV   6.000 01-Jan-2019","RGSRS","01-Jan-2019",25000000000,25000000000,6,"Fixed Coupon","Eurobond","Chilean Peso","XS1072304329","--",null,"14-May-2014","Unsecured","Global Depository Note","N","--","--","--","--","--","--",null,"--","N/A","CHILE BONOS DE LA TESORERIA EN PESOS","N","Regulation S","--"]
["CLGOVT / CLGV   4.000 01-Jan-2019",null,"01-Jan-2019",400000000000,400000000000,4,"Fixed Coupon","Eurobond","Chilean Peso","XS1491345812","--",null,"01-Jan-2016","Senior Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","--","N","Regulation S","--"]
["CLBTU / CLGV   3.000 01-Jan-2020","RGSRS","01-Jan-2020",1442758,1442758,3,"Fixed Coupon","Eurobond","Chilean Unidad de Fomento","XS0820857265","CL082085726=",null,"21-Jan-2010","Unsecured","Global Depository Note","N",1.7470000000000001,1.754,5.8,0.86,"IS","MAT","02-Jan-2020",104.41589999999999,"N/A","CHILE BONOS DE LA TESORERIA EN UNIDADES DE FOMENTO","N","Regulation S","--"]
["CLBTU / CLGV   6.000 01-Jan-2020","RGSRS","01-Jan-2020",62500000000,62500000000,6,"Fixed Coupon","Eurobond","Chilean Peso","XS0820852621","CL082085262=",null,"21-Jan-2010","Unsecured","Global Depository Note","N",1.6870000000000001,1.6930000000000001,8.1999999999999993,3.25,"IS","MAT","02-Jan-2020",105.974,"N/A","CHILE BONOS DE LA TESORERIA EN UNIDADES DE FOMENTO","N","Regulation S","--"]
["CLGOVT / CLGV   4.500 01-Apr-2020",null,"01-Apr-2020",450000000000,450000000000,4.5,"Fixed Coupon","Eurobond","Chilean Peso","XS1491348329","--",null,"01-Apr-2015","Senior Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","--","N","Regulation S","--"]
["CLBTU / CLGV   4.500 01-Jun-2020",null,"01-Jun-2020",900000000000,900000000000,4.5,"Fixed Coupon","Eurobond","Chilean Peso","XS1491349996","--",null,"01-Jun-2015","Senior Unsecured","Global Depository Note","N","--","--","--","--","--","--",null,"--","N/A","CHILE BONOS DE LA TESORERIA EN UNIDADES DE FOMENTO","N","Regulation S","--"]
["CLGOVT / CLGV   3.875 05-Aug-2020 MTN",null,"05-Aug-2020",96197900000,96197900000,3.875,"Fixed Coupon","Eurobond","U.S. Dollar","XS0548383529","XS0548383529=TE",null,"08-Oct-2010","Senior Unsecured","Note","N","--","--","--","--","--","--",null,"--","N/A","--","N","Underwritten-Agent","Medium Term Note Program"]
["CHILE / CLGV   6.000 01-Feb-2021","RGSRS","01-Feb-2021",21000000000,21000000000,6,"Fixed Coupon","Eurobond","Chilean Peso","XS0930085708","CL093008570=",null,"16-Feb-2011","Unsecured","Global Depository Note","N",2.6349999999999998,2.641,-25,3.35,"IS","MAT","01-Feb-2021",107.246,"N/A","CHILE, REPUBLIC OF","N","Regulation S","--"]
["CLBTP / CLGV   4.500 28-Feb-2021","RGSRS","28-Feb-2021",1000000000000,1000000000000,4.5,"Fixed Coupon","Eurobond","Chilean Peso","XS1584009440","--",null,"20-Jan-2017","Unsecured","Global Depository Note","N","--","--","--","--","--","--",null,"--","N/A","CHILE BONOS DE LA TESORERIA EN PESOS","N","Regulation S","--"]
["CLBTU / CLGV   1.500 01-Mar-2021","RGSRS","01-Mar-2021",571004,571004,1.5,"Fixed Coupon","Eurobond","Chilean Unidad de Fomento","XS1327055189","CL132705518=",null,"04-Sep-2015","Unsecured","Global Depository Note","N",2.8919999999999999,2.8929999999999998,0.8,1.1499999999999999,"IS","MAT","01-Mar-2021",101.071,"N/A","CHILE BONOS DE LA TESORERIA EN UNIDADES DE FOMENTO","N","Regulation S","--"]
["CHILE / CLGV   4.500 01-Mar-2021","RGSRS","01-Mar-2021",675000000000,675000000000,4.5,"Fixed Coupon","Eurobond","Chilean Peso","XS1491342553","CL149134255=",null,"23-Jun-2017","Unsecured","Global Depository Note","N",2.7549999999999999,2.7559999999999998,3.2,3.66,"IS","MAT","01-Mar-2021",102.337,"N/A","CHILE, REPUBLIC OF","N","Regulation S","--"]
["CLBTP / CLGV   6.000 01-Jan-2022","RGSRS","01-Jan-2022",42200000000,42200000000,6,"Fixed Coupon","Eurobond","Chilean Peso","XS0820855640","CL082085564=",null,"23-Feb-2012","Unsecured","Global Depository Note","N",3.363,3.37,2.7,3.91,"IS","MAT","03-Jan-2022",108.512,"N/A","CHILE BONOS DE LA TESORERIA EN PESOS","N","Regulation S","--"]
["CLBTU / CLGV   3.000 01-Jan-2022","RGSRS","01-Jan-2022",489518,489518,3,"Fixed Coupon","Eurobond","Chilean Unidad de Fomento","XS0820857349","CL082085734=",null,"23-Feb-2012","Unsecured","Global Depository Note","N",3.5819999999999999,3.5910000000000002,-5.8,1.25,"IS","MAT","03-Jan-2022",107.0774,"N/A","CHILE BONOS DE LA TESORERIA EN UNIDADES DE FOMENTO","N","Regulation S","--"]
["CHILE / CLGV   6.000 01-Mar-2022","RGSRS","01-Mar-2022",365945000000,365945000000,6,"Fixed Coupon","Eurobond","Chilean Peso","XS0930088801","CL093008880=",null,"28-Mar-2012","Unsecured","Global Depository Note","N",3.5259999999999998,3.524,2.6,3.93,"IS","MAT","01-Mar-2022",107.511,"N/A","CHILE, REPUBLIC OF","N","Regulation S","--"]
["CHILE / CLGV   3.000 01-Mar-2022","RGSRS","01-Mar-2022",515068,515068,3,"Fixed Coupon","Eurobond","Chilean Unidad de Fomento","XS0930115893","--",null,"14-Mar-2012","Unsecured","Global Depository Note","N","--","--","--","--","--","--",null,"--","N/A","CHILE, REPUBLIC OF","N","Regulation S","--"]
["CLGOVT / CLGV   6.000 01-Mar-2023","RGSRS","01-Mar-2023",204000000000,204000000000,6,"Fixed Coupon","Eurobond","Chilean Peso","XS0930091698","CL093009169=",null,"01-Mar-2013","Senior Unsecured","Bond","N",4.3010000000000002,4.2969999999999997,8.5,4.01,"IS","MAT","01-Mar-2023",108.857,"N/A","--","N","Regulation S","--"]
["CHILE / CLGV   3.000 01-Mar-2023","RGSRS","01-Mar-2023",125397,125397,3,"Fixed Coupon","Eurobond","Chilean Unidad de Fomento","XS0930118053","--",null,"01-Mar-2013","Senior Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","CHILE, REPUBLIC OF","N","Regulation S","--"]
["CLGOVT / CLGV   6.000 01-Jan-2024","RGSRS","01-Jan-2024",110000000,110000000,6,"Fixed Coupon","Eurobond","Chilean Peso","XS1072307850","CL107230785=",null,"01-Jan-2014","Senior Unsecured","Bond","N",4.8710000000000004,4.8710000000000004,19.8,4.13,"IS","MAT","02-Jan-2024",109.57299999999999,"N/A","--","N","Regulation S","--"]
["CHILE / CLGV   3.000 01-Jan-2024","RGSRS","01-Jan-2024",111962,111962,3,"Fixed Coupon","Eurobond","Chilean Unidad de Fomento","XS1072305052","--",null,"01-Jan-2014","Unsecured","Global Depository Note","Y","--","--","--","--","--","--",null,"--","N/A","CHILE, REPUBLIC OF","N","Regulation S","--"]
["CHILE / CLGV   1.750 20-Jan-2026",null,"20-Jan-2026",893083440000,893083440000,1.75,"Fixed Coupon","Eurobond","Euro","XS1346652891","CL134665289=",null,"20-Jan-2016","Senior Unsecured","Note","N",7.3470000000000004,7.3449999999999998,93.6,1.2969999999999999,"IS","MAT","20-Jan-2026",103.358,"N/A","CHILE, REPUBLIC OF","N","Regulation S","--"]
["CLBTU / CLGV   1.500 01-Mar-2026","RGSRS","01-Mar-2026",1365930,1365930,1.5,"Fixed Coupon","Eurobond","Chilean Unidad de Fomento","XS1327054968","CL132705496=",null,"22-May-2015","Unsecured","Global Depository Note","N",7.4580000000000002,7.4569999999999999,23.5,1.82,"IS","MAT","02-Mar-2026",97.691500000000005,"N/A","CHILE BONOS DE LA TESORERIA EN UNIDADES DE FOMENTO","N","Regulation S","--"]
["CLBTP / CLGV   4.500 01-Mar-2026","RGSRS","01-Mar-2026",755000000000,755000000000,4.5,"Fixed Coupon","Eurobond","Chilean Peso","XS1227577654","CL122757765=",null,"24-Apr-2015","Unsecured","Global Depository Note","N",6.6189999999999998,6.609,41.1,4.53,"IS","MAT","02-Mar-2026",99.962100000000007,"N/A","CHILE BONOS DE LA TESORERIA EN PESOS","N","Regulation S","--"]
["CHILE / CLGV   1.440 01-Feb-2029 '28",null,"01-Feb-2029",617716046000,617716046000,1.44,"Fixed Coupon","Eurobond","Euro","XS1760409042","CL176040904=",null,"01-Feb-2018","Senior Unsecured","Note","N",10.048,10.036,85.4,1.5629999999999999,"IS","CALL","01-Nov-2028",98.805999999999997,"N/A","CHILE, REPUBLIC OF","N","Regulation S","--"]
["CLBTU / CLGV   3.000 01-Jan-2030","RGSRS","01-Jan-2030",1052438,1052438,3,"Fixed Coupon","Eurobond","Chilean Unidad de Fomento","XS0820857422","CL082085742=",null,"28-Jan-2010","Unsecured","Global Depository Note","N",9.9710000000000001,9.9459999999999997,7.6,2.0099999999999998,"IS","MAT","02-Jan-2030",110.95829999999999,"N/A","CHILE BONOS DE LA TESORERIA EN UNIDADES DE FOMENTO","N","Regulation S","--"]
["CHILE / CLGV   1.875 27-May-2030",null,"27-May-2030",1227989730000,1227989730000,1.875,"Fixed Coupon","Eurobond","Euro","XS1236685613","CL123668561=",null,"27-May-2015","Senior Unsecured","Note","N",10.784000000000001,10.752000000000001,91.7,1.7050000000000001,"IS","MAT","27-May-2030",101.85299999999999,"N/A","CHILE, REPUBLIC OF","N","Regulation S","--"]
["CHILE / CLGV   3.000 01-Feb-2031","RGSRS","01-Feb-2031",627007,627007,3,"Fixed Coupon","Eurobond","Chilean Unidad de Fomento","XS0930119291","--",null,"17-Feb-2011","Senior Unsecured","Global Depository Note","N","--","--","--","--","--","--",null,"--","N/A","CHILE, REPUBLIC OF","N","Regulation S","--"]
["CLBTU / CLGV   3.000 01-Jan-2032","RGSRS","01-Jan-2032",571228,571228,3,"Fixed Coupon","Eurobond","Chilean Unidad de Fomento","XS0820857778","CL082085777=",null,"23-Feb-2012","Unsecured","Global Depository Note","N",11.359,11.314,7.4,2.11,"IS","MAT","02-Jan-2032",111.212,"N/A","CHILE BONOS DE LA TESORERIA EN UNIDADES DE FOMENTO","N","Regulation S","--"]
["CLBTP / CLGV   6.000 01-Jan-2032","RGSRS","01-Jan-2032",201330000000,511930000000,6,"Fixed Coupon","Eurobond","Chilean Peso","XS0831740138","CL083174013=",null,"23-Feb-2012","Unsecured","Global Depository Note","N",9.484,9.3049999999999997,-34,4.87,"IS","MAT","02-Jan-2032",112.465,"N/A","CHILE BONOS DE LA TESORERIA EN PESOS","N","Regulation S","--"]
["CHILE / CLGV   6.000 01-Jan-2034","RGSRS","01-Jan-2034",530000000000,530000000000,6,"Fixed Coupon","Eurobond","Chilean Peso","XS1072306613","CL107230661=",null,"01-Jan-2014","Unsecured","Global Depository Note","N",10.35,10.048999999999999,-56.4,4.9800000000000004,"IS","MAT","02-Jan-2034",111.081,"N/A","CHILE, REPUBLIC OF","N","Regulation S","--"]
["CHILE / CLGV   5.000 01-Mar-2035","RGSRS","01-Mar-2035",660000000000,660000000000,5,"Fixed Coupon","Eurobond","Chilean Peso","XS1491345069","--",null,"23-Jun-2017","Unsecured","Global Depository Note","N","--","--","--","--","--","--",null,"--","N/A","CHILE, REPUBLIC OF","N","Regulation S","--"]
["CLBTU / CLGV   3.000 01-Jan-2040","RGSRS","01-Jan-2040",1052438,1052438,3,"Fixed Coupon","Eurobond","Chilean Unidad de Fomento","XS0820858313","CL082085831=",null,"28-Jan-2010","Unsecured","Global Depository Note","N",16.198,16.023,5.2,2.37,"IS","MAT","02-Jan-2040",111.2826,"N/A","CHILE BONOS DE LA TESORERIA EN UNIDADES DE FOMENTO","N","Regulation S","--"]
["CHILE / CLGV   3.000 01-Feb-2041","RGSRS","01-Feb-2041",626984,626984,3,"Fixed Coupon","Eurobond","Chilean Unidad de Fomento","XS0930121271","--",null,"17-Feb-2011","Senior Unsecured","Global Depository Note","N","--","--","--","--","--","--",null,"--","N/A","CHILE, REPUBLIC OF","N","Regulation S","--"]
["CLBTU / CLGV   3.000 01-Jan-2042","RGSRS","01-Jan-2042",581640,581640,3,"Fixed Coupon","Eurobond","Chilean Unidad de Fomento","XS0820858669","CL082085866=",null,"01-Mar-2012","Unsecured","Global Depository Note","N",17.271999999999998,17.059999999999999,3,2.38,"IS","MAT","02-Jan-2042",111.821,"N/A","CHILE BONOS DE LA TESORERIA EN UNIDADES DE FOMENTO","N","Regulation S","--"]
["CLBTU / CLGV   6.000 01-Jan-2043","RGSRS","01-Jan-2043",343000000000,343000000000,6,"Fixed Coupon","Eurobond","Chilean Peso","XS0925175944","CL092517594=",null,"01-Jan-2013","Senior Unsecured","Bond","N",13.199,11.85,-142.80000000000001,5.33,"IS","MAT","02-Jan-2043",110.358,"N/A","CHILE BONOS DE LA TESORERIA EN UNIDADES DE FOMENTO","N","Regulation S","--"]
["CLGOVT / CLGV         01-Jan-2044 FRN","RGSRS","01-Jan-2044",900000,900000,"--","Floating Coupon","Eurobond","Chilean Peso","XS1072307181","--",null,"01-Jan-2014","Senior Unsecured","Bond","Y","--","--","--","--","--","--",null,"--","N/A","--","N","Regulation S","--"]
["Foreign",22,6858518555582.8096,7169118555582.8096]
["Description","Asset Duplicated","Maturity Date","Amount Outstanding","Issued Amount","Coupon","Coupon Class","Market of Issue","Currency","ISIN","RIC","Cusip","Issue Date","Seniority Type","Instrument Type","Principal Index Link Flag","Modified Duration","Option Adjusted Duration","Option Adjusted Spread","Yield","Yield Type","Yield Event","Yield Date","Last Price","Capital Tier","Government Bond Type","Is Convertible","Offering Type","Program Type"]
["CLBTU / CLGV   3.000 01-Jan-2019",null,"01-Jan-2019",107483,107483,3,"Fixed Coupon","United States","Chilean Unidad de Fomento","US168863BC14","168863BC1=","168863BC1","01-Mar-2012","Unsecured","Global Depository Note","N",0.78700000000000003,0.79500000000000004,27.1,0.77,"CB","MAT","02-Jan-2019",102.3766,"N/A","CHILE BONOS DE LA TESORERIA EN UNIDADES DE FOMENTO","N","Private placement-144A","--"]
["CLBTP / CLGV   6.000 01-Jan-2019",null,"01-Jan-2019",320000000000,320000000000,6,"Fixed Coupon","United States","Chilean Peso","US168863BR82","--","168863BR8","14-May-2014","Unsecured","Global Depository Note","N","--","--","--","--","--","--",null,"--","N/A","CHILE BONOS DE LA TESORERIA EN PESOS","N","Private placement-144A","--"]
["CLBTU / CLGV   3.000 01-Jan-2020",null,"01-Jan-2020",1442758,1442758,3,"Fixed Coupon","United States","Chilean Unidad de Fomento","US168863BD96","168863BD9=","168863BD9","21-Jan-2010","Unsecured","Global Depository Note","N",1.7470000000000001,1.754,5.8,0.86,"CB","MAT","02-Jan-2020",104.41589999999999,"N/A","CHILE BONOS DE LA TESORERIA EN UNIDADES DE FOMENTO","N","Private placement-144A","--"]
["CLBTP / CLGV   6.000 01-Jan-2020",null,"01-Jan-2020",825000000000,825000000000,6,"Fixed Coupon","United States","Chilean Peso","US168863AY43","168863AY4=","168863AY4","21-Jan-2010","Unsecured","Global Depository Note","N",1.6870000000000001,1.6930000000000001,8.1999999999999993,3.25,"CB","MAT","02-Jan-2020",105.97410000000001,"N/A","CHILE BONOS DE LA TESORERIA EN PESOS","N","Private placement-144A","--"]
["CLBTP / CLGV   4.500 28-Feb-2021",null,"28-Feb-2021",1000000000000,1000000000000,4.5,"Fixed Coupon","United States","Chilean Peso","US168863CD87","--","168863CD8","20-Jan-2017","Unsecured","Global Depository Note","N","--","--","--","--","--","--",null,"--","N/A","CHILE BONOS DE LA TESORERIA EN PESOS","N","Private placement-144A","--"]
["CHILE / CLGV   4.500 01-Mar-2021",null,"01-Mar-2021",675000000000,675000000000,4.5,"Fixed Coupon","United States","Chilean Peso","US168863CB22","168863CB2=","168863CB2","23-Jun-2017","Unsecured","Global Depository Note","N",2.7549999999999999,2.7559999999999998,3.1,3.66,"CB","MAT","01-Mar-2021",102.3378,"N/A","CHILE, REPUBLIC OF","N","Private placement-144A","--"]
["CLBTU / CLGV   1.500 01-Mar-2021",null,"01-Mar-2021",571004,571004,1.5,"Fixed Coupon","United States","Chilean Unidad de Fomento","US168863BZ09","168863BZ0=","168863BZ0","04-Sep-2015","Unsecured","Global Depository Note","N",2.8919999999999999,2.8929999999999998,0.8,1.1499999999999999,"CB","MAT","01-Mar-2021",101.071,"N/A","CHILE BONOS DE LA TESORERIA EN UNIDADES DE FOMENTO","N","Private placement-144A","--"]
["CLBTP / CLGV   6.000 01-Jan-2022",null,"01-Jan-2022",281810000000,281810000000,6,"Fixed Coupon","United States","Chilean Peso","US168863AZ18","168863AZ1=","168863AZ1","23-Feb-2012","Unsecured","Global Depository Note","N",3.363,3.37,2.5,3.91,"CB","MAT","03-Jan-2022",108.5188,"N/A","CHILE BONOS DE LA TESORERIA EN PESOS","N","Private placement-144A","--"]
["CLBTU / CLGV   3.000 01-Jan-2022",null,"01-Jan-2022",489518,489518,3,"Fixed Coupon","United States","Chilean Unidad de Fomento","US168863BE79","168863BE7=","168863BE7","23-Feb-2012","Unsecured","Global Depository Note","N",3.5819999999999999,3.5910000000000002,-5.8,1.25,"CB","MAT","03-Jan-2022",107.0774,"N/A","CHILE BONOS DE LA TESORERIA EN UNIDADES DE FOMENTO","N","Private placement-144A","--"]
["CLBTU / CLGV   3.000 01-Jan-2024",null,"01-Jan-2024",604592,604592,3,"Fixed Coupon","United States","Chilean Unidad de Fomento","US168863BS65","--","168863BS6","14-May-2014","Unsecured","Global Depository Note","N","--","--","--","--","--","--",null,"--","N/A","CHILE BONOS DE LA TESORERIA EN UNIDADES DE FOMENTO","N","Private placement-144A","--"]
["CLBTP / CLGV   6.000 01-Jan-2024",null,"01-Jan-2024",630000000000,630000000000,6,"Fixed Coupon","United States","Chilean Peso","US168863BT49","168863BT4=","168863BT4","14-May-2014","Unsecured","Global Depository Note","N",4.8710000000000004,4.8710000000000004,19.600000000000001,4.13,"CB","MAT","02-Jan-2024",110.76300000000001,"N/A","CHILE BONOS DE LA TESORERIA EN PESOS","N","Private placement-144A","--"]
["CLBTU / CLGV   1.500 01-Mar-2026",null,"01-Mar-2026",1365930,1365930,1.5,"Fixed Coupon","United States","Chilean Unidad de Fomento","US168863BY34","168863BY3=","168863BY3","22-May-2015","Unsecured","Global Depository Note","N",7.4580000000000002,7.4580000000000002,23.5,1.82,"CB","MAT","02-Mar-2026",97.691500000000005,"N/A","CHILE BONOS DE LA TESORERIA EN UNIDADES DE FOMENTO","N","Private placement-144A","--"]
["CLBTP / CLGV   4.500 01-Mar-2026",null,"01-Mar-2026",755000000000,755000000000,4.5,"Fixed Coupon","United States","Chilean Peso","US168863BX50","168863BX5=","168863BX5","24-Apr-2015","Unsecured","Global Depository Note","N",6.6189999999999998,6.61,41.1,4.53,"CB","MAT","02-Mar-2026",99.962100000000007,"N/A","CHILE BONOS DE LA TESORERIA EN PESOS","N","Private placement-144A","--"]
["CLBTU / CLGV   3.000 01-Jan-2030",null,"01-Jan-2030",1052438,1052438,3,"Fixed Coupon","United States","Chilean Unidad de Fomento","US168863BF45","168863BF4=","168863BF4","28-Jan-2010","Unsecured","Global Depository Note","N",9.9710000000000001,9.9459999999999997,7.6,2.0099999999999998,"CB","MAT","02-Jan-2030",110.95829999999999,"N/A","CHILE BONOS DE LA TESORERIA EN UNIDADES DE FOMENTO","N","Private placement-144A","--"]
["CLBTU / CLGV   3.000 01-Jan-2032",null,"01-Jan-2032",571228,571228,3,"Fixed Coupon","United States","Chilean Unidad de Fomento","US168863BG28","168863BG2=","168863BG2","23-Feb-2012","Unsecured","Global Depository Note","N",11.359,11.314,7.4,2.11,"CB","MAT","02-Jan-2032",111.212,"N/A","CHILE BONOS DE LA TESORERIA EN UNIDADES DE FOMENTO","N","Private placement-144A","--"]
["CLBTP / CLGV   6.000 01-Jan-2032",null,"01-Jan-2032",201330000000,511930000000,6,"Fixed Coupon","United States","Chilean Peso","US168863BM95","168863BM9=","168863BM9","23-Feb-2012","Unsecured","Global Depository Note","N",9.484,9.3049999999999997,-34,4.87,"CB","MAT","02-Jan-2032",112.465,"N/A","CHILE BONOS DE LA TESORERIA EN PESOS","N","Private placement-144A","--"]
["CHILE / CLGV   6.000 01-Jan-2034",null,"01-Jan-2034",530000000000,530000000000,6,"Fixed Coupon","United States","Chilean Peso","US168863BU12","168863BU1=","168863BU1","01-Jan-2014","Unsecured","Global Depository Note","N",10.35,10.050000000000001,-56.5,4.9800000000000004,"CB","MAT","03-Jan-2034",111.081,"N/A","CHILE, REPUBLIC OF","N","Private placement-144A","--"]
["CHILE / CLGV   5.000 01-Mar-2035",null,"01-Mar-2035",660000000000,660000000000,5,"Fixed Coupon","United States","Chilean Peso","US168863CC05","168863CC0=","168863CC0","23-Jun-2017","Unsecured","Global Depository Note","N",11.28,10.893000000000001,-66.7,5.12,"CB","MAT","01-Mar-2035",98.648300000000006,"N/A","CHILE, REPUBLIC OF","N","Private placement-144A no reg rights","--"]
["CLBTU / CLGV   3.000 01-Jan-2040",null,"01-Jan-2040",1052438,1052438,3,"Fixed Coupon","United States","Chilean Unidad de Fomento","US168863BH01","168863BH0=","168863BH0","28-Jan-2010","Unsecured","Global Depository Note","N",16.198,16.024999999999999,5.2,2.37,"CB","MAT","03-Jan-2040",111.2826,"N/A","CHILE BONOS DE LA TESORERIA EN UNIDADES DE FOMENTO","N","Private placement-144A","--"]
["CLBTU / CLGV   3.000 01-Jan-2042",null,"01-Jan-2042",581640,581640,3,"Fixed Coupon","United States","Chilean Unidad de Fomento","US168863BJ66","168863BJ6=","168863BJ6","01-Mar-2012","Unsecured","Global Depository Note","N",17.271999999999998,17.061,3,2.38,"CB","MAT","02-Jan-2042",111.8214,"N/A","CHILE BONOS DE LA TESORERIA EN UNIDADES DE FOMENTO","N","Private placement-144A","--"]
["CLBTP / CLGV   6.000 01-Jan-2043",null,"01-Jan-2043",980370000000,980370000000,6,"Fixed Coupon","United States","Chilean Peso","US168863BQ00","168863BQ0=","168863BQ0","18-Apr-2013","Unsecured","Global Depository Note","N",13.199,11.85,-142.9,5.33,"CB","MAT","02-Jan-2043",110.36669999999999,"N/A","CHILE BONOS DE LA TESORERIA EN PESOS","N","Private placement-144A","--"]
["CLBTU / CLGV   3.000 01-Jan-2044",null,"01-Jan-2044",716554,716554,3,"Fixed Coupon","United States","Chilean Unidad de Fomento","US168863BV94","168863BV9=","168863BV9","14-May-2014","Unsecured","Global Depository Note","N",18.239999999999998,17.989999999999998,7.2,2.4500000000000002,"CB","MAT","04-Jan-2044",111.07729999999999,"N/A","CHILE BONOS DE LA TESORERIA EN UNIDADES DE FOMENTO","N","Private placement-144A","--"]
["Global",10,5622920559000,7060927082000]
["Description","Asset Duplicated","Maturity Date","Amount Outstanding","Issued Amount","Coupon","Coupon Class","Market of Issue","Currency","ISIN","RIC","Cusip","Issue Date","Seniority Type","Instrument Type","Principal Index Link Flag","Modified Duration","Option Adjusted Duration","Option Adjusted Spread","Yield","Yield Type","Yield Event","Yield Date","Last Price","Capital Tier","Government Bond Type","Is Convertible","Offering Type","Program Type"]
["CHILE / CLGV   3.875 05-Aug-2020",null,"05-Aug-2020",411159118500,603500000000,3.875,"Fixed Coupon","United States","U.S. Dollar","US168863AV04","168863AV0=","168863AV0","05-Aug-2010","Senior Unsecured","Note","N",2.2669999999999999,2.2709999999999999,55.6,2.9060000000000001,"CB","MAT","05-Aug-2020",102.2206,"N/A","CHILE, REPUBLIC OF","N","Underwritten","--"]
["CHILE / CLGV   5.500 05-Aug-2020",null,"05-Aug-2020",434345000000,434345000000,5.5,"Fixed Coupon","United States","Chilean Peso","US168863AU21","CL053154590=","168863AU2","05-Aug-2010","Unsecured","Note","N",2.2240000000000002,2.2280000000000002,21.4,3.6320000000000001,"CB","MAT","05-Aug-2020",104.2381,"N/A","CHILE, REPUBLIC OF","N","Underwritten","--"]
["CHILE / CLGV   3.250 14-Sep-2021",null,"14-Sep-2021",306699907000,603500000000,3.25,"Fixed Coupon","United States","U.S. Dollar","US168863AW86","168863AW8=","168863AW8","14-Sep-2011","Senior Unsecured","Note","N",3.2879999999999998,3.2919999999999998,51.6,3.0150000000000001,"CB","MAT","14-Sep-2021",100.77589999999999,"N/A","CHILE, REPUBLIC OF","N","Underwritten","--"]
["CHILE / CLGV   2.250 30-Oct-2022",null,"30-Oct-2022",327508587000,452625000000,2.25,"Fixed Coupon","United States","U.S. Dollar","US168863BN78","168863BN7=","168863BN7","30-Oct-2012","Senior Unsecured","Note","N",4.3109999999999999,4.3140000000000001,53.3,3.145,"CB","MAT","31-Oct-2022",96.171599999999998,"N/A","CHILE, REPUBLIC OF","N","Underwritten","--"]
["CHILE / CLGV   1.625 30-Jan-2025",null,"30-Jan-2025",922852888000,922852888000,1.625,"Fixed Coupon","Multi Country","Euro","XS1151586945","CL115158694=",null,"12-Dec-2014","Senior Unsecured","Note","N",6.5209999999999999,6.5220000000000002,89,1.1279999999999999,"IS","MAT","30-Jan-2025",103.274,"N/A","CHILE, REPUBLIC OF","N","Regulation S","--"]
["CHILE / CLGV   3.125 27-Mar-2025",null,"27-Mar-2025",300034249500,639789058500,3.125,"Fixed Coupon","United States","U.S. Dollar","US168863BW77","168863BW7=","168863BW7","12-Dec-2014","Senior Unsecured","Note","N",6.1680000000000001,6.1639999999999997,57.6,3.37,"CB","MAT","27-Mar-2025",98.475899999999996,"N/A","CHILE, REPUBLIC OF","N","Underwritten","--"]
["CHILE / CLGV   3.125 21-Jan-2026",null,"21-Jan-2026",507140965500,814195127000,3.125,"Fixed Coupon","United States","U.S. Dollar","US168863CA49","168863CA4=","168863CA4","21-Jan-2016","Senior Unsecured","Note","N",6.8620000000000001,6.86,62.5,3.4540000000000002,"CB","MAT","21-Jan-2026",97.749899999999997,"N/A","CHILE, REPUBLIC OF","N","Underwritten","--"]
["CHILE / CLGV   3.240 06-Feb-2028 '27",null,"06-Feb-2028",1207000000000,1207000000000,3.24,"Fixed Coupon","United States","U.S. Dollar","US168863CF36","168863CF3=","168863CF3","06-Feb-2018","Senior Unsecured","Note","N",8.3439999999999994,8.27,68.5,3.56,"CB","MAT","07-Feb-2028",97.348799999999997,"N/A","CHILE, REPUBLIC OF","N","Underwritten","--"]
["CHILE / CLGV   3.625 30-Oct-2042",null,"30-Oct-2042",275684835000,452625000000,3.625,"Fixed Coupon","United States","U.S. Dollar","US168863BP27","168863BP2=","168863BP2","30-Oct-2012","Senior Unsecured","Note","N",15.673,15.57,95.5,3.9990000000000001,"CB","MAT","30-Oct-2042",94.168400000000005,"N/A","CHILE, REPUBLIC OF","N","Underwritten","--"]
["CHILE / CLGV   3.860 21-Jun-2047",null,"21-Jun-2047",930495008500,930495008500,3.86,"Fixed Coupon","United States","U.S. Dollar","US168863CE60","168863CE6=","168863CE6","21-Jun-2017","Senior Unsecured","Note","N",17.041,16.870999999999999,99.2,4.0789999999999997,"CB","MAT","21-Jun-2047",96.269599999999997,"N/A","CHILE, REPUBLIC OF","N","Underwritten","--"]
["Total",101,31376112159469,34717565678260]
[]
[]
[null,null,null,null,{"$f":"SUMIF(I9:I103,I77,D9:D103)","v":33725324},null,{"$f":"E119/C116","v":1.074872623752463E-6}]
[]
[null,null,{"$f":"C104-D107+D69+D64+D51","v":7405846629000}]

{"sheet":"CZECH REPUBLIC","index":5,"n_rows":227,"n_cols":33,"rows_kept":227,"cut":false,"hidden":true,"merged":[[9,29,9,32],[4,0,4,27],[0,0,0,20],[2,0,2,20],[3,0,3,20]]}
["CZECH REPUBLIC (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:28","CZECH REPUBLIC (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:28","CZECH REPUBLIC (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:28","CZECH REPUBLIC (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:28","CZECH REPUBLIC (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:28","CZECH REPUBLIC (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:28","CZECH REPUBLIC (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:28","CZECH REPUBLIC (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:28","CZECH REPUBLIC (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:28","CZECH REPUBLIC (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:28","CZECH REPUBLIC (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:28","CZECH REPUBLIC (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:28","CZECH REPUBLIC (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:28","CZECH REPUBLIC (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:28","CZECH REPUBLIC (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:28","CZECH REPUBLIC (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:28","CZECH REPUBLIC (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:28","CZECH REPUBLIC (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:28","CZECH REPUBLIC (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:28","CZECH REPUBLIC (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:28","CZECH REPUBLIC (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:28"]
[]
["Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure"]
["Currency: Czech Koruna","Currency: Czech Koruna","Currency: Czech Koruna","Currency: Czech Koruna","Currency: Czech Koruna","Currency: Czech Koruna","Currency: Czech Koruna","Currency: Czech Koruna","Currency: Czech Koruna","Currency: Czech Koruna","Currency: Czech Koruna","Currency: Czech Koruna","Currency: Czech Koruna","Currency: Czech Koruna","Currency: Czech Koruna","Currency: Czech Koruna","Currency: Czech Koruna","Currency: Czech Koruna","Currency: Czech Koruna","Currency: Czech Koruna","Currency: Czech Koruna"]
["Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds",null,"Issuer Description"]
["Bond Type","Issues","Outstanding","Issued",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description","CZECH REPUBLIC (GOVERNMENT)"]
["Domestic",202,1494458688964,1500756282693,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Parent","--"]
["Description","Asset Duplicated","Maturity Date","Amount Outstanding","Issued Amount","Coupon","Coupon Class","Market of Issue","Currency","ISIN","RIC","Cusip","Issue Date","Seniority Type","Instrument Type","Principal Index Link Flag","Modified Duration","Option Adjusted Duration","Option Adjusted Spread","Yield","Yield Type","Yield Event","Yield Date","Last Price","Capital Tier","Government Bond Type","Is Convertible","Offering Type","Program Type","Ultimate Parent","--"]
["CZECHM / CZGV   0.850 17-Mar-2018",null,"17-Mar-2018",50000000000,50000000000,0.85,"Fixed Coupon","Czech Republic","Czech Koruna","CZ0001004246","CZ1004246=",null,"17-Mar-2014","Unsecured","Bond","N",8.0000000000000002E-3,1.4E-2,36.5,0.85,"IS","MAT","19-Mar-2018",100,"N/A","CZECH REPUBLIC","N","Auction","--"]
["CZPSI / CZGV  PO Str 17-Mar-2018","STRIP","17-Mar-2018",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000702964","CZ0702964=",null,"17-Mar-2014","Unsecured","Strip - Principal only","N",8.0000000000000002E-3,1.4E-2,-20.6,"--","IS","MAT","19-Mar-2018",100,"N/A","CZECH REPUBLIC PRINCIPAL STRIP","N",null,"--","Debt Structure","Debt Structure","Debt Structure","Debt Structure"]
["CZINT / CZGV  IO Str 17-Mar-2018","STRIP","17-Mar-2018",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000703004","CZ0703004=",null,"17-Mar-2014","Unsecured","Strip - Interest only","N",8.0000000000000002E-3,1.4E-2,-20.6,"--","IS","MAT","19-Mar-2018",100,"N/A","CZECH REPUBLIC INTEREST STRIP","N",null,"--","Name","#","Amount Issued","Amount Outstanding"]
["CZECH / CZGV         06-Apr-2018",null,"06-Apr-2018",12650000000,12650000000,"--","Discount/Zero Coupon","Czech Republic","Czech Koruna","CZ0001005326","CZ20604776=",null,"05-Jan-2018","Unsecured","Bill","N",6.0999999999999999E-2,6.3E-2,49.1,0.626,"IS","MAT","06-Apr-2018",99.96,"N/A","CZECH REPUBLIC T-BILL","N","Auction","--","Bonds",208,1699488538528,1693190944799]
["CZECH / CZGV         06-Apr-2018",null,"06-Apr-2018",20965000000,20965000000,"--","Discount/Zero Coupon","Czech Republic","Czech Koruna","CZ0001005300","CZ20604774=",null,"24-Nov-2017","Unsecured","Bill","N",6.0999999999999999E-2,6.3E-2,49.1,0.626,"IS","MAT","06-Apr-2018",99.96,"N/A","CZECH REPUBLIC T-BILL","N","Auction","--","Bonds - To Be Issued",2,0,0]
["CZINT / CZGV  IO Str 11-Apr-2018","STRIP","11-Apr-2018",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000702105","CZ0702105=",null,"23-Mar-2009","Unsecured","Strip - Interest only","N",7.4999999999999997E-2,7.5999999999999998E-2,31.1,0.53400000000000003,"IS","MAT","11-Apr-2018",99.96,"N/A","CZECH REPUBLIC INTEREST STRIP","N","Stripping","--","Bonds (As Borrower)",0,0,0]
["CZECH / CZGV         13-Apr-2018",null,"13-Apr-2018",22358000000,22358000000,"--","Discount/Zero Coupon","Czech Republic","Czech Koruna","CZ0001005334","CZ21304777=",null,"12-Jan-2018","Unsecured","Bill","N",8.1000000000000003E-2,8.2000000000000003E-2,40.299999999999997,0.6,"IS","MAT","13-Apr-2018",99.95,"N/A","CZECH REPUBLIC T-BILL","N","Auction","--","Bonds (As Borrower) - To Be Issued",0,0,0]
["CZECH / CZGV         20-Apr-2018",null,"20-Apr-2018",23049000000,23049000000,"--","Discount/Zero Coupon","Czech Republic","Czech Koruna","CZ0001005318","CZ22004775=",null,"08-Dec-2017","Unsecured","Bill","N",0.1,0.10100000000000001,44.8,0.58399999999999996,"IS","MAT","20-Apr-2018",99.94,"N/A","CZECH REPUBLIC T-BILL","N","Auction","--","Loans",1,4325794296,"--"]
["CZECH / CZGV         20-Apr-2018",null,"20-Apr-2018",4928000000,4928000000,"--","Discount/Zero Coupon","Czech Republic","Czech Koruna","CZ0001005342","CZ22004778=",null,"19-Jan-2018","Unsecured","Bill","N",0.1,0.10100000000000001,39.799999999999997,0.58399999999999996,"IS","MAT","20-Apr-2018",99.94,"N/A","CZECH REPUBLIC T-BILL","N","Auction","--","Total",211,1703814332824,1693190944799]
["CZECH / CZGV         27-Apr-2018",null,"27-Apr-2018",10850000000,10850000000,"--","Discount/Zero Coupon","Czech Republic","Czech Koruna","CZ0001005359","CZ22704779=",null,"26-Jan-2018","Unsecured","Bill","N",0.11899999999999999,0.12,43.6,0.57299999999999995,"IS","MAT","27-Apr-2018",99.93,"N/A","CZECH REPUBLIC T-BILL","N","Auction","--"]
["CZECH / CZGV         04-May-2018",null,"04-May-2018",1610000000,1610000000,"--","Discount/Zero Coupon","Czech Republic","Czech Koruna","CZ0001005383","CZ20405780=",null,"02-Feb-2018","Unsecured","Bill","N",0.13900000000000001,0.13900000000000001,62.1,0.77700000000000002,"NA","MAT","04-May-2018",99.89,"N/A","CZECH REPUBLIC T-BILL","N","Auction","--"]
["CZECH / CZGV         11-May-2018",null,"11-May-2018",7650000000,7650000000,"--","Discount/Zero Coupon","Czech Republic","Czech Koruna","CZ0001005391","CZ21105781=",null,"09-Feb-2018","Unsecured","Bill","N",0.158,0.158,48.5,0.621,"IS","MAT","11-May-2018",99.9,"N/A","CZECH REPUBLIC T-BILL","N","Auction","--"]
["CZINT / CZGV  IO Str 15-May-2018","STRIP","15-May-2018",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000703285","CZ0703285=",null,"15-May-2015","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","CZECH REPUBLIC INTEREST STRIP","N",null,"--"]
["CZECH / CZGV         18-May-2018",null,"18-May-2018",30843000000,30843000000,"--","Discount/Zero Coupon","Czech Republic","Czech Koruna","CZ0001005409","CZ21805782=",null,"16-Feb-2018","Unsecured","Bill","N",0.17799999999999999,0.17699999999999999,47.4,0.61,"IS","MAT","18-May-2018",99.89,"N/A","CZECH REPUBLIC T-BILL","N","Auction","--"]
["CZINT / CZGV  IO Str 25-May-2018","STRIP","25-May-2018",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000702253","CZ0702253=",null,"25-May-2009","Unsecured","Strip - Interest only","N",0.19700000000000001,0.19700000000000001,46.4,0.60899999999999999,"IS","MAT","25-May-2018",99.88,"N/A","CZECH REPUBLIC INTEREST STRIP","N","Stripping","--"]
["CZECH / CZGV         25-May-2018",null,"25-May-2018",9488000000,9488000000,"--","Discount/Zero Coupon","Czech Republic","Czech Koruna","CZ0001005417","CZ22505783=",null,"23-Feb-2018","Unsecured","Bill","N",0.19700000000000001,0.19700000000000001,46.4,0.60099999999999998,"IS","MAT","25-May-2018",99.88,"N/A","CZECH REPUBLIC T-BILL","N","Auction","--"]
["CZSAV / CZGV   6.000 12-Jun-2018 PUT",null,"12-Jun-2018",815726434,822085434,6,"Variable Coupon","Czech Republic","Czech Koruna","CZ0001004014","--",null,"12-Jun-2013","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","CZECH REPUBLIC - SAVINGS BOND","N","Underwritten","--"]
["CZSAV / CZGV   7.000 12-Jun-2018 PUT",null,"12-Jun-2018",6130049463,6206516873,7,"Variable Coupon","Czech Republic","Czech Koruna","CZ0001004006","CZ1004006=",null,"12-Jun-2013","Unsecured","Bond","N",0.24399999999999999,0.246,44.9,0.59199999999999997,"IS","MAT","12-Jun-2018",101.57,"N/A","CZECH REPUBLIC - SAVINGS BOND","N","Underwritten","--"]
["CZINT / CZGV  IO Str 26-Jun-2018","STRIP","26-Jun-2018",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000703160","CZ0703160=",null,"26-Jun-2015","Unsecured","Strip - Interest only","N",0.28299999999999997,0.28399999999999997,56.5,0.73899999999999999,"IS","MAT","26-Jun-2018",99.79,"N/A","CZECH REPUBLIC INTEREST STRIP","N",null,"--"]
["CZECHM / CZGV   4.600 18-Aug-2018",null,"18-Aug-2018",74400000000,75000000000,4.5999999999999996,"Fixed Coupon","Czech Republic","Czech Koruna","CZ0001000822","CZ1000822=",null,"18-Aug-2003","Unsecured","Bond","N",0.42699999999999999,0.434,30.9,0.55500000000000005,"IS","MAT","20-Aug-2018",101.72,"N/A","CZECH REPUBLIC","N","Auction","--"]
["CZINT / CZGV  IO Str 18-Aug-2018","STRIP","18-Aug-2018",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000700521","CZ0700521=",null,"18-Aug-2003","Unsecured","Strip - Interest only","N",0.42599999999999999,0.434,50.1,0.75,"IS","MAT","20-Aug-2018",99.68,"N/A","CZECH REPUBLIC INTEREST STRIP","N","Stripping","--"]
["CZPSI / CZGV  PO Str 18-Aug-2018","STRIP","18-Aug-2018",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000700539","CZ0700539=",null,"18-Aug-2003","Unsecured","Strip - Principal only","N",0.42699999999999999,0.434,40.799999999999997,0.65600000000000003,"IS","MAT","20-Aug-2018",99.72,"N/A","CZECH REPUBLIC PRINCIPAL STRIP","N","Stripping","--"]
["CZINT / CZGV  IO Str 25-Aug-2018","STRIP","25-Aug-2018",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000702857","CZ0702857=",null,"25-Feb-2013","Unsecured","Strip - Interest only","N",0.44600000000000001,0.45300000000000001,50.9,0.76300000000000001,"IS","MAT","27-Aug-2018",99.66,"N/A","CZECH REPUBLIC INTEREST STRIP","N",null,"--"]
["CZECH / CZGV         31-Aug-2018",null,"31-Aug-2018",16260000000,16260000000,"--","Discount/Zero Coupon","Czech Republic","Czech Koruna","CZ0001005425","CZ23108784=",null,"02-Mar-2018","Unsecured","Bill","N",0.46300000000000002,0.46400000000000002,35.9,0.59499999999999997,"IS","MAT","31-Aug-2018",99.72,"N/A","CZECH REPUBLIC T-BILL","N","Auction","--"]
["CZECH / CZGV         07-Sep-2018",null,"07-Sep-2018",17288000000,17288000000,"--","Discount/Zero Coupon","Czech Republic","Czech Koruna","CZ0001005433","CZ20709785=",null,"09-Mar-2018","Unsecured","Bill","N",0.47899999999999998,0.48299999999999998,35.1,0.59199999999999997,"IS","MAT","07-Sep-2018",99.71,"N/A","CZECH REPUBLIC T-BILL","N","Auction","--"]
["CZINT / CZGV  IO Str 12-Sep-2018","STRIP","12-Sep-2018",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000700794","CZ0700794=",null,"12-Sep-2005","Unsecured","Strip - Interest only","N",0.49299999999999999,0.496,49.2,0.751,"IS","MAT","12-Sep-2018",99.63,"N/A","CZECH REPUBLIC INTEREST STRIP","N","Stripping","--"]
["CZINT / CZGV  IO Str 12-Sep-2018","STRIP","12-Sep-2018",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000701412","CZ0701412=",null,"18-Jun-2007","Unsecured","Strip - Interest only","N",0.49299999999999999,0.496,49.2,0.751,"IS","MAT","12-Sep-2018",99.63,"N/A","CZECH REPUBLIC INTEREST STRIP","N","Stripping","--"]
["CZINT / CZGV  IO Str 17-Sep-2018","STRIP","17-Sep-2018",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000703053","CZ0703053=",null,"17-Mar-2014","Unsecured","Strip - Interest only","N",0.50600000000000001,0.51,50.3,0.76400000000000001,"IS","MAT","17-Sep-2018",99.61,"N/A","CZECH REPUBLIC INTEREST STRIP","N",null,"--"]
["CZINT / CZGV  IO Str 29-Sep-2018","STRIP","29-Sep-2018",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000702469","CZ0702469=",null,"29-Nov-2010","Unsecured","Strip - Interest only","N",0.53900000000000003,0.54800000000000004,46.5,0.76,"IS","MAT","01-Oct-2018",99.59,"N/A","CZECH REPUBLIC INTEREST STRIP","N","Stripping","--"]
["CZINT / CZGV  IO Str 25-Oct-2018","STRIP","25-Oct-2018",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000703442","CZ0703442=",null,"25-Sep-2015","Unsecured","Strip - Interest only","N",0.60299999999999998,0.60699999999999998,251.5,2.8559999999999999,"NA","MAT","25-Oct-2018",98.27,"N/A","CZECH REPUBLIC INTEREST STRIP","N",null,"--"]
["CZINT / CZGV  IO Str 29-Oct-2018","STRIP","29-Oct-2018",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000702725","CZ0702725=",null,"14-Jan-2013","Unsecured","Strip - Interest only","N",0.622,0.625,43.6,0.75600000000000001,"IS","MAT","29-Oct-2018",99.53,"N/A","CZECH REPUBLIC INTEREST STRIP","N",null,"--"]
["CZINT / CZGV  IO Str 26-Nov-2018","STRIP","26-Nov-2018",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000701578","CZ0701578=",null,"26-Nov-2007","Unsecured","Strip - Interest only","N",0.69599999999999995,0.70099999999999996,41.3,0.76100000000000001,"IS","MAT","26-Nov-2018",99.47,"N/A","CZECH REPUBLIC INTEREST STRIP","N","Stripping","--"]
["CZINT / CZGV  IO Str 04-Dec-2018","STRIP","04-Dec-2018",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000700943","CZ0700943=",null,"04-Dec-2006","Unsecured","Strip - Interest only","N",0.71799999999999997,0.72299999999999998,39.799999999999997,0.752,"IS","MAT","04-Dec-2018",99.46,"N/A","CZECH REPUBLIC INTEREST STRIP","N","Stripping","--"]
["CZSAV / CZGV   5.500 12-Dec-2018 PUT",null,"12-Dec-2018",1355351518,1359684518,5.5,"Variable Coupon","Czech Republic","Czech Koruna","CZ0001004188","CZ0001004188=TE",null,"12-Dec-2013","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","CZECH REPUBLIC - SAVINGS BOND","N","Underwritten","--"]
["CZSAV / CZGV   6.500 12-Dec-2018 PUT",null,"12-Dec-2018",8053193227,8053193227,6.5,"Variable Coupon","Czech Republic","Czech Koruna","CZ0001004196","CZ0001004196=TE",null,"12-Dec-2013","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","CZECH REPUBLIC - SAVINGS BOND","N","Underwritten","--"]
["CZINT / CZGV  IO Str 10-Feb-2019","STRIP","10-Feb-2019",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000703525","CZ0703525=",null,"10-Feb-2017","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","CZECH REPUBLIC INTEREST STRIP","N",null,"--"]
["CZPSI / CZGV  PO Str 11-Apr-2019","STRIP","11-Apr-2019",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000702014","CZ0702014=",null,"23-Mar-2009","Unsecured","Strip - Principal only","N",1.0720000000000001,1.073,7.1,0.57099999999999995,"IS","MAT","11-Apr-2019",99.39,"N/A","CZECH REPUBLIC PRINCIPAL STRIP","N","Stripping","--"]
["CZINT / CZGV  IO Str 11-Apr-2019","STRIP","11-Apr-2019",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000702113","CZ0702113=",null,"23-Mar-2009","Unsecured","Strip - Interest only","N",1.0720000000000001,1.073,11.8,0.61799999999999999,"IS","MAT","11-Apr-2019",99.34,"N/A","CZECH REPUBLIC INTEREST STRIP","N","Stripping","--"]
["CZECHM / CZGV   5.000 11-Apr-2019",null,"11-Apr-2019",86109000000,89100000000,5,"Fixed Coupon","Czech Republic","Czech Koruna","CZ0001002471","CZ1002471=",null,"23-Mar-2009","Unsecured","Bond","N",1.07,1.073,-3.2,0.46700000000000003,"IS","MAT","11-Apr-2019",104.85,"N/A","CZECH REPUBLIC","N","Auction","--"]
["CZINT / CZGV  IO Str 15-May-2019","STRIP","15-May-2019",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000703293","CZ0703293=",null,"15-May-2015","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","CZECH REPUBLIC INTEREST STRIP","N",null,"--"]
["CZINT / CZGV  IO Str 25-May-2019","STRIP","25-May-2019",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000702261","CZ0702261=",null,"25-May-2009","Unsecured","Strip - Interest only","N",1.194,1.198,6.2,0.61399999999999999,"IS","MAT","27-May-2019",99.27,"N/A","CZECH REPUBLIC INTEREST STRIP","N","Stripping","--"]
["CZSAV / CZGV         12-Jun-2019 FRN PUT",null,"12-Jun-2019",1900012289,2165240231,"--","Floating Coupon","Czech Republic","Czech Koruna","CZ0001003586","CZ0001003586=TE",null,"12-Jun-2012","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","CZECH REPUBLIC - SAVINGS BOND","N","Underwritten","--"]
["CZSAV / CZGV   2.000 12-Jun-2019 PUT",null,"12-Jun-2019",734662650,745834604,2,"Variable Coupon","Czech Republic","Czech Koruna","CZ0001004303","CZ1004303=",null,"12-Jun-2014","Unsecured","Bond","N",1.196,1.1970000000000001,427.7,0.61,"IS","PUT","12-Jun-2018",100.34,"N/A","CZECH REPUBLIC - SAVINGS BOND","N","Underwritten","--"]
["CZINT / CZGV  IO Str 26-Jun-2019","STRIP","26-Jun-2019",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000703178","CZ0703178=",null,"26-Jun-2015","Unsecured","Strip - Interest only","N",1.2789999999999999,1.28,10,0.68200000000000005,"IS","MAT","26-Jun-2019",99.13,"N/A","CZECH REPUBLIC INTEREST STRIP","N",null,"--"]
["CZECHM / CZGV         17-Jul-2019",null,"17-Jul-2019",70000000000,70000400000,"--","Discount/Zero Coupon","Czech Republic","Czech Koruna","CZ0001004717","CZ1004717=",null,"15-Jan-2016","Unsecured","Bond","N",1.3380000000000001,1.3380000000000001,-12.7,0.47899999999999998,"IS","MAT","17-Jul-2019",99.36,"N/A","CZECH REPUBLIC","N","Auction","--"]
["CZINT / CZGV  IO Str 25-Aug-2019","STRIP","25-Aug-2019",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000702865","CZ0702865=",null,"25-Feb-2013","Unsecured","Strip - Interest only","N",1.4419999999999999,1.4450000000000001,12.4,0.77400000000000002,"IS","MAT","26-Aug-2019",98.89,"N/A","CZECH REPUBLIC INTEREST STRIP","N",null,"--"]
["CZINT / CZGV  IO Str 12-Sep-2019","STRIP","12-Sep-2019",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000700802","CZ0700802=",null,"12-Sep-2005","Unsecured","Strip - Interest only","N",1.4890000000000001,1.492,12.4,0.79100000000000004,"IS","MAT","12-Sep-2019",98.83,"N/A","CZECH REPUBLIC INTEREST STRIP","N","Stripping","--"]
["CZINT / CZGV  IO Str 12-Sep-2019","STRIP","12-Sep-2019",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000701420","CZ0701420=",null,"18-Jun-2007","Unsecured","Strip - Interest only","N",1.4890000000000001,1.492,12.4,0.79100000000000004,"IS","MAT","12-Sep-2019",98.83,"N/A","CZECH REPUBLIC INTEREST STRIP","N","Stripping","--"]
["CZINT / CZGV  IO Str 17-Sep-2019","STRIP","17-Sep-2019",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000703061","CZ0703061=",null,"17-Mar-2014","Unsecured","Strip - Interest only","N",1.502,1.5049999999999999,12.5,0.79500000000000004,"IS","MAT","17-Sep-2019",98.81,"N/A","CZECH REPUBLIC INTEREST STRIP","N",null,"--"]
["CZINT / CZGV  IO Str 29-Sep-2019","STRIP","29-Sep-2019",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000702477","CZ0702477=",null,"29-Nov-2010","Unsecured","Strip - Interest only","N",1.5349999999999999,1.5409999999999999,11.9,0.80600000000000005,"IS","MAT","30-Sep-2019",98.77,"N/A","CZECH REPUBLIC INTEREST STRIP","N","Stripping","--"]
["CZINT / CZGV  IO Str 25-Oct-2019","STRIP","25-Oct-2019",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000703459","CZ0703459=",null,"25-Sep-2015","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","CZECH REPUBLIC INTEREST STRIP","N",null,"--"]
["CZPSI / CZGV  PO Str 29-Oct-2019","STRIP","29-Oct-2019",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000702667","CZ0702667=",null,"14-Jan-2013","Unsecured","Strip - Principal only","N",1.6180000000000001,1.62,11.9,0.83399999999999996,"IS","MAT","29-Oct-2019",98.66,"N/A","CZECH REPUBLIC PRINCIPAL STRIP","N",null,"--"]
["CZECHM / CZGV   1.500 29-Oct-2019",null,"29-Oct-2019",85153200000,85153200000,1.5,"Fixed Coupon","Czech Republic","Czech Koruna","CZ0001003834","CZ1003834=",null,"14-Jan-2013","Unsecured","Bond","N",1.605,1.607,-9.3000000000000007,0.61799999999999999,"IS","MAT","29-Oct-2019",101.42,"N/A","CZECH REPUBLIC","N","Auction","--"]
["CZINT / CZGV  IO Str 29-Oct-2019","STRIP","29-Oct-2019",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000702733","CZ0702733=",null,"14-Jan-2013","Unsecured","Strip - Interest only","N",1.6180000000000001,1.62,11.9,0.83399999999999996,"IS","MAT","29-Oct-2019",98.66,"N/A","CZECH REPUBLIC INTEREST STRIP","N",null,"--"]
["CZINT / CZGV  IO Str 26-Nov-2019","STRIP","26-Nov-2019",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000701586","CZ0701586=",null,"26-Nov-2007","Unsecured","Strip - Interest only","N",1.6930000000000001,1.696,12.2,0.86299999999999999,"IS","MAT","26-Nov-2019",98.55,"N/A","CZECH REPUBLIC INTEREST STRIP","N","Stripping","--"]
["CZINT / CZGV  IO Str 04-Dec-2019","STRIP","04-Dec-2019",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000700950","CZ0700950=",null,"04-Dec-2006","Unsecured","Strip - Interest only","N",1.7150000000000001,1.7170000000000001,12.2,0.87,"IS","MAT","04-Dec-2019",98.52,"N/A","CZECH REPUBLIC INTEREST STRIP","N","Stripping","--"]
["CZECHM / CZGV         10-Feb-2020",null,"10-Feb-2020",42513880000,42513880000,"--","Discount/Zero Coupon","Czech Republic","Czech Koruna","CZ0001005011","CZ1005011=",null,"10-Feb-2017","Unsecured","Bond","N",1.9,1.905,-21.7,0.58499999999999996,"IS","MAT","10-Feb-2020",98.89,"N/A","CZECH REPUBLIC","N","Auction","--"]
["CZINT / CZGV  IO Str 10-Feb-2020","STRIP","10-Feb-2020",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000703533","CZ0703533=",null,"10-Feb-2017","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","CZECH REPUBLIC INTEREST STRIP","N",null,"--"]
["CZINT / CZGV  IO Str 15-May-2020","STRIP","15-May-2020",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000703301","CZ0703301=",null,"15-May-2015","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","CZECH REPUBLIC INTEREST STRIP","N",null,"--"]
["CZINT / CZGV  IO Str 25-May-2020","STRIP","25-May-2020",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000702279","CZ0702279=",null,"25-May-2009","Unsecured","Strip - Interest only","N",2.1859999999999999,2.1880000000000002,12.6,0.999,"IS","MAT","25-May-2020",97.84,"N/A","CZECH REPUBLIC INTEREST STRIP","N","Stripping","--"]
["CZSAV / CZGV         12-Jun-2020 FRN PUT",null,"12-Jun-2020",385167345,415257831,"--","Floating Coupon","Czech Republic","Czech Koruna","CZ0001003990","--",null,"12-Jun-2013","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","CZECH REPUBLIC - SAVINGS BOND","N","Underwritten","--"]
["CZINT / CZGV  IO Str 26-Jun-2020","STRIP","26-Jun-2020",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000703186","CZ0703186=",null,"26-Jun-2015","Unsecured","Strip - Interest only","N",2.2719999999999998,2.2749999999999999,12.1,1.01,"IS","MAT","26-Jun-2020",97.73,"N/A","CZECH REPUBLIC INTEREST STRIP","N",null,"--"]
["CZINT / CZGV  IO Str 25-Aug-2020","STRIP","25-Aug-2020",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000702873","CZ0702873=",null,"25-Feb-2013","Unsecured","Strip - Interest only","N",2.4350000000000001,2.4380000000000002,11.6,1.0309999999999999,"IS","MAT","25-Aug-2020",97.52,"N/A","CZECH REPUBLIC INTEREST STRIP","N",null,"--"]
["CZECHM / CZGV   3.750 12-Sep-2020",null,"12-Sep-2020",75000000000,75000100000,3.75,"Fixed Coupon","Czech Republic","Czech Koruna","CZ0001001317","CZ1001317=",null,"12-Sep-2005","Unsecured","Bond","N",2.383,2.3929999999999998,-15.8,0.755,"IS","MAT","14-Sep-2020",107.37,"N/A","CZECH REPUBLIC","N","Auction","--"]
["CZPSI / CZGV  PO Str 12-Sep-2020","STRIP","12-Sep-2020",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000700661","CZ0700661=",null,"12-Sep-2005","Unsecured","Strip - Principal only","N",2.4820000000000002,2.492,11.5,1.0409999999999999,"IS","MAT","14-Sep-2020",97.45,"N/A","CZECH REPUBLIC PRINCIPAL STRIP","N","Stripping","--"]
["CZINT / CZGV  IO Str 12-Sep-2020","STRIP","12-Sep-2020",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000700810","CZ0700810=",null,"12-Sep-2005","Unsecured","Strip - Interest only","N",2.4820000000000002,2.492,11.5,1.0409999999999999,"IS","MAT","14-Sep-2020",97.45,"N/A","CZECH REPUBLIC INTEREST STRIP","N","Stripping","--"]
["CZINT / CZGV  IO Str 12-Sep-2020","STRIP","12-Sep-2020",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000701438","CZ0701438=",null,"18-Jun-2007","Unsecured","Strip - Interest only","N",2.4820000000000002,2.492,11.5,1.0409999999999999,"IS","MAT","14-Sep-2020",97.45,"N/A","CZECH REPUBLIC INTEREST STRIP","N","Stripping","--"]
["CZINT / CZGV  IO Str 17-Sep-2020","STRIP","17-Sep-2020",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000703079","CZ0703079=",null,"17-Mar-2014","Unsecured","Strip - Interest only","N",2.4950000000000001,2.5,11.9,1.042,"IS","MAT","17-Sep-2020",97.43,"N/A","CZECH REPUBLIC INTEREST STRIP","N",null,"--"]
["CZINT / CZGV  IO Str 29-Sep-2020","STRIP","29-Sep-2020",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000702485","CZ0702485=",null,"29-Nov-2010","Unsecured","Strip - Interest only","N",2.528,2.5329999999999999,11.9,1.046,"IS","MAT","29-Sep-2020",97.39,"N/A","CZECH REPUBLIC INTEREST STRIP","N","Stripping","--"]
["CZINT / CZGV  IO Str 25-Oct-2020","STRIP","25-Oct-2020",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000703467","CZ0703467=",null,"25-Sep-2015","Unsecured","Strip - Interest only","N",2.6,2.6059999999999999,12.1,1.056,"IS","MAT","26-Oct-2020",97.29,"N/A","CZECH REPUBLIC INTEREST STRIP","N",null,"--"]
["CZINT / CZGV  IO Str 26-Nov-2020","STRIP","26-Nov-2020",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000701594","CZ0701594=",null,"26-Nov-2007","Unsecured","Strip - Interest only","N",2.6859999999999999,2.6909999999999998,12.2,1.0649999999999999,"IS","MAT","26-Nov-2020",97.18,"N/A","CZECH REPUBLIC INTEREST STRIP","N","Stripping","--"]
["CZINT / CZGV  IO Str 04-Dec-2020","STRIP","04-Dec-2020",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000700968","CZ0700968=",null,"04-Dec-2006","Unsecured","Strip - Interest only","N",2.7080000000000002,2.7130000000000001,12.3,1.0680000000000001,"IS","MAT","04-Dec-2020",97.15,"N/A","CZECH REPUBLIC INTEREST STRIP","N","Stripping","--"]
["CZECHM / CZGV   0.530 09-Dec-2020 FRN",null,"09-Dec-2020",33773370000,33773370000,0.53,"Floating Coupon","Czech Republic","Czech Koruna","CZ0001004113","CZ1004113=",null,"09-Jun-2014","Unsecured","Bond","N",0.26,"--","--",0.33700000000000002,"IS","MAT","09-Dec-2020",100.95,"N/A","CZECH REPUBLIC","N","Auction","--"]
["CZSAV / CZGV         12-Dec-2020 FRN PUT",null,"12-Dec-2020",2072921557,2083222181,"--","Floating Coupon","Czech Republic","Czech Koruna","CZ0001004204","CZ0001004204=TE",null,"12-Dec-2013","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","CZECH REPUBLIC - SAVINGS BOND","N","Underwritten","--"]
["CZSAV / CZGV   0.880 12-Dec-2020 FRN PUT",null,"12-Dec-2020",30464481,32607794,0.88,"Floating Coupon","Czech Republic","Czech Koruna","CZ0001004311","--",null,"12-Jun-2014","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","CZECH REPUBLIC - SAVINGS BOND","N","Underwritten","--"]
["CZINT / CZGV  IO Str 10-Feb-2021","STRIP","10-Feb-2021",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000703541","CZ0703541=",null,"10-Feb-2017","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","CZECH REPUBLIC INTEREST STRIP","N",null,"--"]
["CZECHM / CZGV   0.750 23-Feb-2021",null,"23-Feb-2021",1978200000,1978200000,0.75,"Fixed Coupon","Czech Republic","Czech Koruna","CZ0001005367","CZ1005367=",null,"23-Feb-2018","Unsecured","Bond","N",2.9049999999999998,2.9119999999999999,-0.4,0.95399999999999996,"IS","MAT","23-Feb-2021",99.41,"N/A","CZECH REPUBLIC","N","Auction","--"]
["CZINT / CZGV  IO Str 15-May-2021","STRIP","15-May-2021",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000703319","CZ0703319=",null,"15-May-2015","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","CZECH REPUBLIC INTEREST STRIP","N",null,"--"]
["CZINT / CZGV  IO Str 25-May-2021","STRIP","25-May-2021",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000702287","CZ0702287=",null,"25-May-2009","Unsecured","Strip - Interest only","N",3.1789999999999998,3.1789999999999998,20,1.1759999999999999,"IS","MAT","25-May-2021",96.33,"N/A","CZECH REPUBLIC INTEREST STRIP","N","Stripping","--"]
["CZINT / CZGV  IO Str 26-Jun-2021","STRIP","26-Jun-2021",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000703194","CZ0703194=",null,"26-Jun-2015","Unsecured","Strip - Interest only","N",3.2639999999999998,3.2719999999999998,20.3,1.1859999999999999,"IS","MAT","28-Jun-2021",96.2,"N/A","CZECH REPUBLIC INTEREST STRIP","N",null,"--"]
["CZINT / CZGV  IO Str 25-Aug-2021","STRIP","25-Aug-2021",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000702881","CZ0702881=",null,"25-Feb-2013","Unsecured","Strip - Interest only","N",3.427,3.4289999999999998,21,1.2,"IS","MAT","25-Aug-2021",95.97,"N/A","CZECH REPUBLIC INTEREST STRIP","N",null,"--"]
["CZINT / CZGV  IO Str 12-Sep-2021","STRIP","12-Sep-2021",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000701446","CZ0701446=",null,"18-Jun-2007","Unsecured","Strip - Interest only","N",3.4740000000000002,3.4809999999999999,21,1.2050000000000001,"IS","MAT","13-Sep-2021",95.9,"N/A","CZECH REPUBLIC INTEREST STRIP","N","Stripping","--"]
["CZINT / CZGV  IO Str 17-Sep-2021","STRIP","17-Sep-2021",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000703087","CZ0703087=",null,"17-Mar-2014","Unsecured","Strip - Interest only","N",3.4870000000000001,3.492,21,1.2050000000000001,"IS","MAT","17-Sep-2021",95.88,"N/A","CZECH REPUBLIC INTEREST STRIP","N",null,"--"]
["CZINT / CZGV  IO Str 29-Sep-2021","STRIP","29-Sep-2021",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000702493","CZ0702493=",null,"29-Nov-2010","Unsecured","Strip - Interest only","N",3.52,3.524,20.9,1.21,"IS","MAT","29-Sep-2021",95.83,"N/A","CZECH REPUBLIC INTEREST STRIP","N","Stripping","--"]
["CZPSI / CZGV  PO Str 29-Sep-2021","STRIP","29-Sep-2021",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000702386","CZ0702386=",null,"29-Nov-2010","Unsecured","Strip - Principal only","N",3.52,3.524,20.9,1.21,"IS","MAT","29-Sep-2021",95.83,"N/A","CZECH REPUBLIC PRINCIPAL STRIP","N","Stripping","--"]
["CZECHM / CZGV   3.850 29-Sep-2021",null,"29-Sep-2021",76535000000,76535000000,3.85,"Fixed Coupon","Czech Republic","Czech Koruna","CZ0001002851","CZ1002851=",null,"29-Nov-2010","Unsecured","Bond","N",3.3239999999999998,3.3279999999999998,-16.8,0.82,"IS","MAT","29-Sep-2021",110.53,"N/A","CZECH REPUBLIC","N","Auction","--"]
["CZINT / CZGV  IO Str 25-Oct-2021","STRIP","25-Oct-2021",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000703475","CZ0703475=",null,"25-Sep-2015","Unsecured","Strip - Interest only","N",3.5920000000000001,3.5950000000000002,20.6,1.2170000000000001,"IS","MAT","25-Oct-2021",95.72,"N/A","CZECH REPUBLIC INTEREST STRIP","N",null,"--"]
["CZINT / CZGV  IO Str 26-Nov-2021","STRIP","26-Nov-2021",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000701602","CZ0701602=",null,"26-Nov-2007","Unsecured","Strip - Interest only","N",3.6779999999999999,3.6819999999999999,19.899999999999999,1.224,"IS","MAT","26-Nov-2021",95.6,"N/A","CZECH REPUBLIC INTEREST STRIP","N","Stripping","--"]
["CZINT / CZGV  IO Str 04-Dec-2021","STRIP","04-Dec-2021",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000700976","CZ0700976=",null,"04-Dec-2006","Unsecured","Strip - Interest only","N",3.7,3.7090000000000001,19.7,1.228,"IS","MAT","06-Dec-2021",95.56,"N/A","CZECH REPUBLIC INTEREST STRIP","N","Stripping","--"]
["CZINT / CZGV  IO Str 10-Feb-2022","STRIP","10-Feb-2022",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000703558","CZ0703558=",null,"10-Feb-2017","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","CZECH REPUBLIC INTEREST STRIP","N",null,"--"]
["CZECHM / CZGV         24-Feb-2022",null,"24-Feb-2022",1245780000,1245780000,"--","Discount/Zero Coupon","Czech Republic","Czech Koruna","CZ0001005029","CZ1005029=",null,"24-Feb-2017","Unsecured","Bond","N",3.9249999999999998,3.9319999999999999,-7.2,0.98299999999999998,"IS","MAT","24-Feb-2022",96.21,"N/A","CZECH REPUBLIC","N","Auction","--"]
["CZINT / CZGV  IO Str 15-May-2022","STRIP","15-May-2022",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000703327","CZ0703327=",null,"15-May-2015","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","CZECH REPUBLIC INTEREST STRIP","N",null,"--"]
["CZINT / CZGV  IO Str 25-May-2022","STRIP","25-May-2022",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000702295","CZ0702295=",null,"25-May-2009","Unsecured","Strip - Interest only","N",4.17,4.17,17.399999999999999,1.298,"IS","MAT","25-May-2022",94.73,"N/A","CZECH REPUBLIC INTEREST STRIP","N","Stripping","--"]
["CZINT / CZGV  IO Str 26-Jun-2022","STRIP","26-Jun-2022",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000703202","CZ0703202=",null,"26-Jun-2015","Unsecured","Strip - Interest only","N",4.2549999999999999,4.26,17.100000000000001,1.321,"IS","MAT","27-Jun-2022",94.53,"N/A","CZECH REPUBLIC INTEREST STRIP","N",null,"--"]
["CZINT / CZGV  IO Str 25-Aug-2022","STRIP","25-Aug-2022",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000702899","CZ0702899=",null,"25-Feb-2013","Unsecured","Strip - Interest only","N",4.4169999999999998,4.4189999999999996,16.3,1.357,"IS","MAT","25-Aug-2022",94.18,"N/A","CZECH REPUBLIC INTEREST STRIP","N",null,"--"]
["CZECHM / CZGV   4.700 12-Sep-2022",null,"12-Sep-2022",77743190000,77743190000,4.7,"Fixed Coupon","Czech Republic","Czech Koruna","CZ0001001945","CZ1001945=",null,"18-Jun-2007","Unsecured","Bond","N",4.0819999999999999,4.0839999999999996,-14.7,1.0329999999999999,"IS","MAT","12-Sep-2022",116.02,"N/A","CZECH REPUBLIC","N","Auction","--"]
["CZINT / CZGV  IO Str 12-Sep-2022","STRIP","12-Sep-2022",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000701453","CZ0701453=",null,"18-Jun-2007","Unsecured","Strip - Interest only","N",4.4640000000000004,4.468,16.2,1.369,"IS","MAT","12-Sep-2022",94.07,"N/A","CZECH REPUBLIC INTEREST STRIP","N","Stripping","--"]
["CZPSI / CZGV  PO Str 12-Sep-2022","STRIP","12-Sep-2022",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000701305","CZ0701305=",null,"18-Jun-2007","Unsecured","Strip - Principal only","N",4.4640000000000004,4.468,16.2,1.369,"IS","MAT","12-Sep-2022",94.07,"N/A","CZECH REPUBLIC PRINCIPAL STRIP","N","Stripping","--"]
["CZINT / CZGV  IO Str 17-Sep-2022","STRIP","17-Sep-2022",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000703095","CZ0703095=",null,"17-Mar-2014","Unsecured","Strip - Interest only","N",4.4779999999999998,4.4870000000000001,16.2,1.3740000000000001,"IS","MAT","19-Sep-2022",94.03,"N/A","CZECH REPUBLIC INTEREST STRIP","N",null,"--"]
["CZINT / CZGV  IO Str 25-Oct-2022","STRIP","25-Oct-2022",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000703483","CZ0703483=",null,"25-Sep-2015","Unsecured","Strip - Interest only","N",4.5819999999999999,4.5839999999999996,16.5,1.3959999999999999,"IS","MAT","25-Oct-2022",93.8,"N/A","CZECH REPUBLIC INTEREST STRIP","N",null,"--"]
["CZINT / CZGV  IO Str 26-Nov-2022","STRIP","26-Nov-2022",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000701610","CZ0701610=",null,"26-Nov-2007","Unsecured","Strip - Interest only","N",4.6669999999999998,4.6760000000000002,16.399999999999999,1.417,"IS","MAT","28-Nov-2022",93.6,"N/A","CZECH REPUBLIC INTEREST STRIP","N","Stripping","--"]
["CZINT / CZGV  IO Str 04-Dec-2022","STRIP","04-Dec-2022",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000700984","CZ0700984=",null,"04-Dec-2006","Unsecured","Strip - Interest only","N",4.6890000000000001,4.6950000000000003,16.600000000000001,1.4219999999999999,"IS","MAT","05-Dec-2022",93.55,"N/A","CZECH REPUBLIC INTEREST STRIP","N","Stripping","--"]
["CZINT / CZGV  IO Str 10-Feb-2023","STRIP","10-Feb-2023",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000703566","CZ0703566=",null,"10-Feb-2017","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","CZECH REPUBLIC INTEREST STRIP","N",null,"--"]
["CZECHM / CZGV   1.100 18-Apr-2023 FRN",null,"18-Apr-2023",81207870000,82107870000,1.1000000000000001,"Floating Coupon","Czech Republic","Czech Koruna","CZ0001003123","CZ1003123=",null,"18-Apr-2011","Unsecured","Bond","N",9.4E-2,"--","--",0.51100000000000001,"IS","MAT","18-Apr-2023",105.6,"N/A","CZECH REPUBLIC","N","Auction","--"]
["CZINT / CZGV  IO Str 15-May-2023","STRIP","15-May-2023",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000703335","CZ0703335=",null,"15-May-2015","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","CZECH REPUBLIC INTEREST STRIP","N",null,"--"]
["CZINT / CZGV  IO Str 25-May-2023","STRIP","25-May-2023",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000702303","CZ0702303=",null,"25-May-2009","Unsecured","Strip - Interest only","N",5.1589999999999998,5.1589999999999998,19.100000000000001,1.476,"IS","MAT","25-May-2023",92.67,"N/A","CZECH REPUBLIC INTEREST STRIP","N","Stripping","--"]
["CZINT / CZGV  IO Str 26-Jun-2023","STRIP","26-Jun-2023",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000703210","CZ0703210=",null,"26-Jun-2015","Unsecured","Strip - Interest only","N",5.2450000000000001,5.2460000000000004,19.399999999999999,1.472,"IS","MAT","26-Jun-2023",92.57,"N/A","CZECH REPUBLIC INTEREST STRIP","N",null,"--"]
["CZINT / CZGV  IO Str 25-Aug-2023","STRIP","25-Aug-2023",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000702907","CZ0702907=",null,"25-Feb-2013","Unsecured","Strip - Interest only","N",5.4080000000000004,5.4089999999999998,20,1.464,"IS","MAT","25-Aug-2023",92.39,"N/A","CZECH REPUBLIC INTEREST STRIP","N",null,"--"]
["CZINT / CZGV  IO Str 17-Sep-2023","STRIP","17-Sep-2023",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000703103","CZ0703103=",null,"17-Mar-2014","Unsecured","Strip - Interest only","N",5.4690000000000003,5.4740000000000002,20,1.46,"IS","MAT","18-Sep-2023",92.32,"N/A","CZECH REPUBLIC INTEREST STRIP","N",null,"--"]
["CZECHM / CZGV   0.450 25-Oct-2023",null,"25-Oct-2023",45454100000,45454100000,0.45,"Fixed Coupon","Czech Republic","Czech Koruna","CZ0001004600","CZ1004600=",null,"25-Sep-2015","Unsecured","Bond","N",5.5119999999999996,5.5140000000000002,-5.8,1.194,"IS","MAT","25-Oct-2023",95.98,"N/A","CZECH REPUBLIC","N","Auction","--"]
["CZINT / CZGV  IO Str 25-Oct-2023","STRIP","25-Oct-2023",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000703491","CZ0703491=",null,"25-Sep-2015","Unsecured","Strip - Interest only","N",5.5730000000000004,5.5750000000000002,19.8,1.454,"IS","MAT","25-Oct-2023",92.21,"N/A","CZECH REPUBLIC INTEREST STRIP","N",null,"--"]
["CZPSI / CZGV  PO Str 25-Oct-2023","STRIP","25-Oct-2023",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000703418","CZ0703418=",null,"25-Sep-2015","Unsecured","Strip - Principal only","N",5.5730000000000004,5.5750000000000002,19.8,1.454,"IS","MAT","25-Oct-2023",92.21,"N/A","CZECH REPUBLIC PRINCIPAL STRIP","N",null,"--"]
["CZINT / CZGV  IO Str 26-Nov-2023","STRIP","26-Nov-2023",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000701628","CZ0701628=",null,"26-Nov-2007","Unsecured","Strip - Interest only","N",5.6589999999999998,5.665,19.5,1.45,"IS","MAT","27-Nov-2023",92.12,"N/A","CZECH REPUBLIC INTEREST STRIP","N","Stripping","--"]
["CZINT / CZGV  IO Str 04-Dec-2023","STRIP","04-Dec-2023",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000700992","CZ0700992=",null,"04-Dec-2006","Unsecured","Strip - Interest only","N",5.681,5.6840000000000002,19.399999999999999,1.4490000000000001,"IS","MAT","04-Dec-2023",92.1,"N/A","CZECH REPUBLIC INTEREST STRIP","N","Stripping","--"]
["CZPSI / CZGV  PO Str 10-Feb-2024","STRIP","10-Feb-2024",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000703574","CZ0703574=",null,"10-Feb-2017","Unsecured","Strip - Principal only","N","--","--","--","--","--","--",null,"--","N/A","CZECH REPUBLIC PRINCIPAL STRIP","N",null,"--"]
["CZINT / CZGV  IO Str 15-May-2024","STRIP","15-May-2024",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000703343","CZ0703343=",null,"15-May-2015","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","CZECH REPUBLIC INTEREST STRIP","N",null,"--"]
["CZPSI / CZGV  PO Str 25-May-2024","STRIP","25-May-2024",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000702162","CZ0702162=",null,"25-May-2009","Unsecured","Strip - Principal only","N",6.1509999999999998,6.1580000000000004,18.600000000000001,1.512,"IS","MAT","27-May-2024",91.12,"N/A","CZECH REPUBLIC PRINCIPAL STRIP","N","Stripping","--"]
["CZECHM / CZGV   5.700 25-May-2024",null,"25-May-2024",87600000000,89000000000,5.7,"Fixed Coupon","Czech Republic","Czech Koruna","CZ0001002547","CZ1002547=",null,"25-May-2009","Unsecured","Bond","N",5.2770000000000001,5.2759999999999998,-13.8,1.1519999999999999,"IS","MAT","27-May-2024",127.05,"N/A","CZECH REPUBLIC","N","Auction","--"]
["CZINT / CZGV  IO Str 25-May-2024","STRIP","25-May-2024",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000702311","CZ0702311=",null,"25-May-2009","Unsecured","Strip - Interest only","N",6.1509999999999998,6.1580000000000004,18.600000000000001,1.512,"IS","MAT","27-May-2024",91.12,"N/A","CZECH REPUBLIC INTEREST STRIP","N","Stripping","--"]
["CZINT / CZGV  IO Str 26-Jun-2024","STRIP","26-Jun-2024",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000703228","CZ0703228=",null,"26-Jun-2015","Unsecured","Strip - Interest only","N",6.2350000000000003,6.2380000000000004,19,1.544,"IS","MAT","26-Jun-2024",90.82,"N/A","CZECH REPUBLIC INTEREST STRIP","N",null,"--"]
["CZINT / CZGV  IO Str 25-Aug-2024","STRIP","25-Aug-2024",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000702915","CZ0702915=",null,"25-Feb-2013","Unsecured","Strip - Interest only","N",6.3959999999999999,6.4020000000000001,19.5,1.607,"IS","MAT","26-Aug-2024",90.23,"N/A","CZECH REPUBLIC INTEREST STRIP","N",null,"--"]
["CZINT / CZGV  IO Str 17-Sep-2024","STRIP","17-Sep-2024",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000703111","CZ0703111=",null,"17-Mar-2014","Unsecured","Strip - Interest only","N",6.4560000000000004,6.4610000000000003,19.5,1.629,"IS","MAT","17-Sep-2024",90.01,"N/A","CZECH REPUBLIC INTEREST STRIP","N",null,"--"]
["CZINT / CZGV  IO Str 26-Nov-2024","STRIP","26-Nov-2024",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000701636","CZ0701636=",null,"26-Nov-2007","Unsecured","Strip - Interest only","N",6.6440000000000001,6.649,17.600000000000001,1.7030000000000001,"IS","MAT","26-Nov-2024",89.3,"N/A","CZECH REPUBLIC INTEREST STRIP","N","Stripping","--"]
["CZINT / CZGV  IO Str 04-Dec-2024","STRIP","04-Dec-2024",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000701008","CZ0701008=",null,"04-Dec-2006","Unsecured","Strip - Interest only","N",6.665,6.67,17.399999999999999,1.7110000000000001,"IS","MAT","04-Dec-2024",89.22,"N/A","CZECH REPUBLIC INTEREST STRIP","N","Stripping","--"]
["CZINT / CZGV  IO Str 10-Feb-2025","STRIP","10-Feb-2025",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000703582","CZ0703582=",null,"10-Feb-2017","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","CZECH REPUBLIC INTEREST STRIP","N",null,"--"]
["CZINT / CZGV  IO Str 15-May-2025","STRIP","15-May-2025",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000703350","CZ0703350=",null,"15-May-2015","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","CZECH REPUBLIC INTEREST STRIP","N",null,"--"]
["CZINT / CZGV  IO Str 26-Jun-2025","STRIP","26-Jun-2025",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000703236","CZ0703236=",null,"26-Jun-2015","Unsecured","Strip - Interest only","N",7.2160000000000002,7.2190000000000003,13.6,1.861,"IS","MAT","26-Jun-2025",87.43,"N/A","CZECH REPUBLIC INTEREST STRIP","N",null,"--"]
["CZINT / CZGV  IO Str 25-Aug-2025","STRIP","25-Aug-2025",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000702923","CZ0702923=",null,"25-Feb-2013","Unsecured","Strip - Interest only","N",7.3780000000000001,7.3810000000000002,12.2,1.8839999999999999,"IS","MAT","25-Aug-2025",87.02,"N/A","CZECH REPUBLIC INTEREST STRIP","N",null,"--"]
["CZPSI / CZGV  PO Str 17-Sep-2025","STRIP","17-Sep-2025",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000703012","CZ0703012=",null,"17-Mar-2014","Unsecured","Strip - Principal only","N",7.4379999999999997,7.4429999999999996,12.1,1.8939999999999999,"IS","MAT","17-Sep-2025",86.85,"N/A","CZECH REPUBLIC PRINCIPAL STRIP","N",null,"--"]
["CZECHM / CZGV   2.400 17-Sep-2025",null,"17-Sep-2025",66855140000,66855140000,2.4,"Fixed Coupon","Czech Republic","Czech Koruna","CZ0001004253","CZ1004253=",null,"17-Mar-2014","Unsecured","Bond","N",6.8490000000000002,6.843,-12.3,1.6020000000000001,"IS","MAT","17-Sep-2025",105.6,"N/A","CZECH REPUBLIC","N","Auction","--"]
["CZINT / CZGV  IO Str 17-Sep-2025","STRIP","17-Sep-2025",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000703129","CZ0703129=",null,"17-Mar-2014","Unsecured","Strip - Interest only","N",7.4379999999999997,7.4429999999999996,12.1,1.8939999999999999,"IS","MAT","17-Sep-2025",86.85,"N/A","CZECH REPUBLIC INTEREST STRIP","N",null,"--"]
["CZINT / CZGV  IO Str 26-Nov-2025","STRIP","26-Nov-2025",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000701644","CZ0701644=",null,"26-Nov-2007","Unsecured","Strip - Interest only","N",7.625,7.63,18.100000000000001,1.972,"IS","MAT","26-Nov-2025",86.04,"N/A","CZECH REPUBLIC INTEREST STRIP","N","Stripping","--"]
["CZINT / CZGV  IO Str 04-Dec-2025","STRIP","04-Dec-2025",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000701016","CZ0701016=",null,"04-Dec-2006","Unsecured","Strip - Interest only","N",7.6470000000000002,7.6520000000000001,18.3,1.9750000000000001,"IS","MAT","04-Dec-2025",85.98,"N/A","CZECH REPUBLIC INTEREST STRIP","N","Stripping","--"]
["CZINT / CZGV  IO Str 10-Feb-2026","STRIP","10-Feb-2026",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000703590","CZ0703590=",null,"10-Feb-2017","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","CZECH REPUBLIC INTEREST STRIP","N",null,"--"]
["CZINT / CZGV  IO Str 15-May-2026","STRIP","15-May-2026",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000703368","CZ0703368=",null,"15-May-2015","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","CZECH REPUBLIC INTEREST STRIP","N",null,"--"]
["CZECHM / CZGV   1.000 26-Jun-2026",null,"26-Jun-2026",53907990000,53907990000,1,"Fixed Coupon","Czech Republic","Czech Koruna","CZ0001004469","CZ1004469=",null,"26-Jun-2015","Unsecured","Bond","N",7.851,7.8470000000000004,-3.9,1.768,"IS","MAT","26-Jun-2026",94.13,"N/A","CZECH REPUBLIC","N","Auction","--"]
["CZPSI / CZGV  PO Str 26-Jun-2026","STRIP","26-Jun-2026",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000703137","CZ0703137=",null,"26-Jun-2015","Unsecured","Strip - Principal only","N","--","--","--","--","--","--",null,"--","N/A","CZECH REPUBLIC PRINCIPAL STRIP","N",null,"--"]
["CZINT / CZGV  IO Str 26-Jun-2026","STRIP","26-Jun-2026",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000703244","CZ0703244=",null,"26-Jun-2015","Unsecured","Strip - Interest only","N",8.1999999999999993,8.202,20.5,2.0350000000000001,"IS","MAT","26-Jun-2026",84.63,"N/A","CZECH REPUBLIC INTEREST STRIP","N",null,"--"]
["CZINT / CZGV  IO Str 25-Aug-2026","STRIP","25-Aug-2026",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000702931","CZ0702931=",null,"25-Feb-2013","Unsecured","Strip - Interest only","N",8.3620000000000001,8.3650000000000002,20.6,2.0449999999999999,"IS","MAT","25-Aug-2026",84.28,"N/A","CZECH REPUBLIC INTEREST STRIP","N",null,"--"]
["CZINT / CZGV  IO Str 26-Nov-2026","STRIP","26-Nov-2026",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000701651","CZ0701651=",null,"26-Nov-2007","Unsecured","Strip - Interest only","N",8.6120000000000001,8.6159999999999997,20.3,2.0630000000000002,"IS","MAT","26-Nov-2026",83.72,"N/A","CZECH REPUBLIC INTEREST STRIP","N","Stripping","--"]
["CZINT / CZGV  IO Str 04-Dec-2026","STRIP","04-Dec-2026",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000701024","CZ0701024=",null,"04-Dec-2006","Unsecured","Strip - Interest only","N",8.6340000000000003,8.6379999999999999,20.2,2.0640000000000001,"IS","MAT","04-Dec-2026",83.68,"N/A","CZECH REPUBLIC INTEREST STRIP","N","Stripping","--"]
["CZINT / CZGV  IO Str 10-Feb-2027","STRIP","10-Feb-2027",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000703608","CZ0703608=",null,"10-Feb-2017","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","CZECH REPUBLIC INTEREST STRIP","N",null,"--"]
["CZPSI / CZGV  PO Str 10-Feb-2027","STRIP","10-Feb-2027",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000703509","CZ0703509=",null,"10-Feb-2017","Unsecured","Strip - Principal only","N","--","--","--","--","--","--",null,"--","N/A","CZECH REPUBLIC PRINCIPAL STRIP","N",null,"--"]
["CZECHM / CZGV   0.250 10-Feb-2027",null,"10-Feb-2027",32938480000,32938480000,0.25,"Fixed Coupon","Czech Republic","Czech Koruna","CZ0001005037","CZ1005037=",null,"10-Feb-2017","Unsecured","Bond","N",8.7270000000000003,8.7319999999999993,-1.7,1.853,"IS","MAT","10-Feb-2027",86.95,"N/A","CZECH REPUBLIC","N","Auction","--"]
["CZINT / CZGV  IO Str 15-May-2027","STRIP","15-May-2027",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000703376","CZ0703376=",null,"15-May-2015","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","CZECH REPUBLIC INTEREST STRIP","N",null,"--"]
["CZINT / CZGV  IO Str 25-Aug-2027","STRIP","25-Aug-2027",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000702949","CZ0702949=",null,"25-Feb-2013","Unsecured","Strip - Interest only","N",9.3480000000000008,9.35,19,2.1360000000000001,"IS","MAT","25-Aug-2027",81.900000000000006,"N/A","CZECH REPUBLIC INTEREST STRIP","N",null,"--"]
["CZECHM / CZGV   0.700 19-Nov-2027 FRN",null,"19-Nov-2027",46742420000,46742420000,0.7,"Floating Coupon","Czech Republic","Czech Koruna","CZ0001004105","CZ1004105=",null,"19-May-2014","Unsecured","Bond","N","--","--","--","--","--","--",null,102.4,"N/A","CZECH REPUBLIC","N","Auction","--"]
["CZINT / CZGV  IO Str 26-Nov-2027","STRIP","26-Nov-2027",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000701669","CZ0701669=",null,"26-Nov-2007","Unsecured","Strip - Interest only","N",9.5969999999999995,9.6010000000000009,18.899999999999999,2.1680000000000001,"IS","MAT","26-Nov-2027",81.22,"N/A","CZECH REPUBLIC INTEREST STRIP","N","Stripping","--"]
["CZINT / CZGV  IO Str 04-Dec-2027","STRIP","04-Dec-2027",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000701032","CZ0701032=",null,"04-Dec-2006","Unsecured","Strip - Interest only","N",9.6180000000000003,9.6280000000000001,18.7,2.17,"IS","MAT","06-Dec-2027",81.16,"N/A","CZECH REPUBLIC INTEREST STRIP","N","Stripping","--"]
["CZINT / CZGV  IO Str 15-May-2028","STRIP","15-May-2028",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000703384","CZ0703384=",null,"15-May-2015","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","CZECH REPUBLIC INTEREST STRIP","N",null,"--"]
["CZECHM / CZGV   2.500 25-Aug-2028",null,"25-Aug-2028",90401150000,90401150000,2.5,"Fixed Coupon","Czech Republic","Czech Koruna","CZ0001003859","CZ1003859=",null,"25-Feb-2013","Unsecured","Bond","N",9.15,9.1240000000000006,-7,1.9450000000000001,"IS","MAT","25-Aug-2028",105.2,"N/A","CZECH REPUBLIC","N","Auction","--"]
["CZPSI / CZGV  PO Str 25-Aug-2028","STRIP","25-Aug-2028",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000702790","CZ0702790=",null,"25-Feb-2013","Unsecured","Strip - Principal only","N",10.332000000000001,10.336,16.7,2.25,"IS","MAT","25-Aug-2028",79.260000000000005,"N/A","CZECH REPUBLIC PRINCIPAL STRIP","N",null,"--"]
["CZINT / CZGV  IO Str 25-Aug-2028","STRIP","25-Aug-2028",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000702956","CZ0702956=",null,"25-Feb-2013","Unsecured","Strip - Interest only","N",10.332000000000001,10.336,16.7,2.25,"IS","MAT","25-Aug-2028",79.260000000000005,"N/A","CZECH REPUBLIC INTEREST STRIP","N",null,"--"]
["CZINT / CZGV  IO Str 26-Nov-2028","STRIP","26-Nov-2028",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000701677","CZ0701677=",null,"26-Nov-2007","Unsecured","Strip - Interest only","N",10.58,10.589,15.7,2.2759999999999998,"IS","MAT","27-Nov-2028",78.599999999999994,"N/A","CZECH REPUBLIC INTEREST STRIP","N","Stripping","--"]
["CZINT / CZGV  IO Str 04-Dec-2028","STRIP","04-Dec-2028",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000701040","CZ0701040=",null,"04-Dec-2006","Unsecured","Strip - Interest only","N",10.602,10.608000000000001,15.7,2.278,"IS","MAT","04-Dec-2028",78.540000000000006,"N/A","CZECH REPUBLIC INTEREST STRIP","N","Stripping","--"]
["CZINT / CZGV  IO Str 15-May-2029","STRIP","15-May-2029",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000703392","CZ0703392=",null,"15-May-2015","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","CZECH REPUBLIC INTEREST STRIP","N",null,"--"]
["CZECHM / CZGV   2.750 23-Jul-2029",null,"23-Jul-2029",4276540000,4276540000,2.75,"Fixed Coupon","Czech Republic","Czech Koruna","CZ0001005375","CZ1005375=",null,"23-Feb-2018","Unsecured","Bond","N",9.8550000000000004,9.8130000000000006,-1.8,2.1040000000000001,"IS","MAT","23-Jul-2029",106.45,"N/A","CZECH REPUBLIC","N","Auction","--"]
["CZINT / CZGV  IO Str 26-Nov-2029","STRIP","26-Nov-2029",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000701685","CZ0701685=",null,"26-Nov-2007","Unsecured","Strip - Interest only","N",11.563000000000001,11.569000000000001,12.5,2.38,"IS","MAT","26-Nov-2029",75.94,"N/A","CZECH REPUBLIC INTEREST STRIP","N","Stripping","--"]
["CZINT / CZGV  IO Str 04-Dec-2029","STRIP","04-Dec-2029",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000701057","CZ0701057=",null,"04-Dec-2006","Unsecured","Strip - Interest only","N",11.585000000000001,11.590999999999999,12.4,2.383,"IS","MAT","04-Dec-2029",75.88,"N/A","CZECH REPUBLIC INTEREST STRIP","N","Stripping","--"]
["CZPSI / CZGV  PO Str 15-May-2030","STRIP","15-May-2030",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000703251","CZ0703251=",null,"15-May-2015","Unsecured","Strip - Principal only","N","--","--","--","--","--","--",null,"--","N/A","CZECH REPUBLIC PRINCIPAL STRIP","N",null,"--"]
["CZINT / CZGV  IO Str 15-May-2030","STRIP","15-May-2030",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000703400","CZ0703400=",null,"15-May-2015","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","CZECH REPUBLIC INTEREST STRIP","N",null,"--"]
["CZECHM / CZGV   0.950 15-May-2030",null,"15-May-2030",53190480000,53190480000,0.95,"Fixed Coupon","Czech Republic","Czech Koruna","CZ0001004477","CZ1004477=",null,"15-May-2015","Unsecured","Bond","N",11.266999999999999,11.244999999999999,-8.8000000000000007,2.1890000000000001,"IS","MAT","15-May-2030",86.89,"N/A","CZECH REPUBLIC","N","Auction","--"]
["CZINT / CZGV  IO Str 26-Nov-2030","STRIP","26-Nov-2030",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000701693","CZ0701693=",null,"26-Nov-2007","Unsecured","Strip - Interest only","N",12.542,12.548,14.8,2.5339999999999998,"IS","MAT","26-Nov-2030",72.77,"N/A","CZECH REPUBLIC INTEREST STRIP","N","Stripping","--"]
["CZINT / CZGV  IO Str 04-Dec-2030","STRIP","04-Dec-2030",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000701065","CZ0701065=",null,"04-Dec-2006","Unsecured","Strip - Interest only","N",12.564,12.569000000000001,14.8,2.5369999999999999,"IS","MAT","04-Dec-2030",72.709999999999994,"N/A","CZECH REPUBLIC INTEREST STRIP","N","Stripping","--"]
["CZINT / CZGV  IO Str 26-Nov-2031","STRIP","26-Nov-2031",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000701701","CZ0701701=",null,"26-Nov-2007","Unsecured","Strip - Interest only","N",13.523,13.529,13.7,2.6389999999999998,"IS","MAT","26-Nov-2031",69.989999999999995,"N/A","CZECH REPUBLIC INTEREST STRIP","N","Stripping","--"]
["CZINT / CZGV  IO Str 04-Dec-2031","STRIP","04-Dec-2031",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000701073","CZ0701073=",null,"04-Dec-2006","Unsecured","Strip - Interest only","N",13.545,13.55,13.6,2.641,"IS","MAT","04-Dec-2031",69.930000000000007,"N/A","CZECH REPUBLIC INTEREST STRIP","N","Stripping","--"]
["CZINT / CZGV  IO Str 26-Nov-2032","STRIP","26-Nov-2032",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000701719","CZ0701719=",null,"26-Nov-2007","Unsecured","Strip - Interest only","N",14.502000000000001,14.510999999999999,15.3,2.7429999999999999,"IS","MAT","26-Nov-2032",67.180000000000007,"N/A","CZECH REPUBLIC INTEREST STRIP","N","Stripping","--"]
["CZINT / CZGV  IO Str 04-Dec-2032","STRIP","04-Dec-2032",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000701081","CZ0701081=",null,"04-Dec-2006","Unsecured","Strip - Interest only","N",14.523999999999999,14.538,15.3,2.746,"IS","MAT","06-Dec-2032",67.11,"N/A","CZECH REPUBLIC INTEREST STRIP","N","Stripping","--"]
["CZECHM / CZGV   2.000 13-Oct-2033",null,"13-Oct-2033",11227980000,11227980000,2,"Fixed Coupon","Czech Republic","Czech Koruna","CZ0001005243","CZ1005243=",null,"13-Oct-2017","Unsecured","Bond","N",13.183999999999999,13.093,-5.9,2.4649999999999999,"IS","MAT","13-Oct-2033",94.04,"N/A","CZECH REPUBLIC","N","Auction","--"]
["CZINT / CZGV  IO Str 26-Nov-2033","STRIP","26-Nov-2033",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000701727","CZ0701727=",null,"26-Nov-2007","Unsecured","Strip - Interest only","N",15.487,15.500999999999999,14.3,2.7719999999999998,"IS","MAT","28-Nov-2033",65.099999999999994,"N/A","CZECH REPUBLIC INTEREST STRIP","N","Stripping","--"]
["CZINT / CZGV  IO Str 04-Dec-2033","STRIP","04-Dec-2033",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000701099","CZ0701099=",null,"04-Dec-2006","Unsecured","Strip - Interest only","N",15.509,15.52,14.3,2.7719999999999998,"IS","MAT","05-Dec-2033",65.06,"N/A","CZECH REPUBLIC INTEREST STRIP","N","Stripping","--"]
["CZINT / CZGV  IO Str 26-Nov-2034","STRIP","26-Nov-2034",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000701735","CZ0701735=",null,"26-Nov-2007","Unsecured","Strip - Interest only","N",16.474,16.484999999999999,14.1,2.7679999999999998,"IS","MAT","27-Nov-2034",63.38,"N/A","CZECH REPUBLIC INTEREST STRIP","N","Stripping","--"]
["CZINT / CZGV  IO Str 04-Dec-2034","STRIP","04-Dec-2034",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000701107","CZ0701107=",null,"04-Dec-2006","Unsecured","Strip - Interest only","N",16.495000000000001,16.504000000000001,14.2,2.7679999999999998,"IS","MAT","04-Dec-2034",63.34,"N/A","CZECH REPUBLIC INTEREST STRIP","N","Stripping","--"]
["CZINT / CZGV  IO Str 26-Nov-2035","STRIP","26-Nov-2035",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000701743","CZ0701743=",null,"26-Nov-2007","Unsecured","Strip - Interest only","N",17.46,17.469000000000001,15.9,2.766,"IS","MAT","26-Nov-2035",61.7,"N/A","CZECH REPUBLIC INTEREST STRIP","N","Stripping","--"]
["CZINT / CZGV  IO Str 04-Dec-2035","STRIP","04-Dec-2035",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000701115","CZ0701115=",null,"04-Dec-2006","Unsecured","Strip - Interest only","N",17.481999999999999,17.491,15.8,2.7650000000000001,"IS","MAT","04-Dec-2035",61.67,"N/A","CZECH REPUBLIC INTEREST STRIP","N","Stripping","--"]
["CZINT / CZGV  IO Str 26-Nov-2036","STRIP","26-Nov-2036",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000701750","CZ0701750=",null,"26-Nov-2007","Unsecured","Strip - Interest only","N",18.446999999999999,18.459,17.899999999999999,2.762,"IS","MAT","26-Nov-2036",60.08,"N/A","CZECH REPUBLIC INTEREST STRIP","N","Stripping","--"]
["CZECHM / CZGV   4.200 04-Dec-2036",null,"04-Dec-2036",35478370000,35478370000,4.2,"Fixed Coupon","Czech Republic","Czech Koruna","CZ0001001796","CZ1001796=",null,"04-Dec-2006","Unsecured","Bond","N",13.686,13.513,1.8,2.4630000000000001,"IS","MAT","04-Dec-2036",125.8,"N/A","CZECH REPUBLIC","N","Auction","--"]
["CZINT / CZGV  IO Str 04-Dec-2036","STRIP","04-Dec-2036",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000701123","CZ0701123=",null,"04-Dec-2006","Unsecured","Strip - Interest only","N",18.469000000000001,18.481000000000002,18,2.762,"IS","MAT","04-Dec-2036",60.04,"N/A","CZECH REPUBLIC INTEREST STRIP","N","Stripping","--"]
["CZPSI / CZGV  PO Str 04-Dec-2036","STRIP","04-Dec-2036",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000700828","CZ0700828=",null,"04-Dec-2006","Unsecured","Strip - Principal only","N",18.469000000000001,18.481000000000002,18,2.762,"IS","MAT","04-Dec-2036",60.04,"N/A","CZECH REPUBLIC PRINCIPAL STRIP","N","Stripping","--"]
["CZINT / CZGV  IO Str 26-Nov-2037","STRIP","26-Nov-2037",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000701768","CZ0701768=",null,"26-Nov-2007","Unsecured","Strip - Interest only","N",19.434000000000001,19.446000000000002,19.399999999999999,2.7589999999999999,"IS","MAT","26-Nov-2037",58.5,"N/A","CZECH REPUBLIC INTEREST STRIP","N","Stripping","--"]
["CZINT / CZGV  IO Str 26-Nov-2038","STRIP","26-Nov-2038",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000701776","CZ0701776=",null,"26-Nov-2007","Unsecured","Strip - Interest only","N",20.419,20.431999999999999,20.7,2.7709999999999999,"IS","MAT","26-Nov-2038",56.79,"N/A","CZECH REPUBLIC INTEREST STRIP","N","Stripping","--"]
["CZINT / CZGV  IO Str 26-Nov-2039","STRIP","26-Nov-2039",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000701784","CZ0701784=",null,"26-Nov-2007","Unsecured","Strip - Interest only","N",21.404,21.422999999999998,21.1,2.7890000000000001,"IS","MAT","28-Nov-2039",55.05,"N/A","CZECH REPUBLIC INTEREST STRIP","N","Stripping","--"]
["CZINT / CZGV  IO Str 26-Nov-2040","STRIP","26-Nov-2040",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000701792","CZ0701792=",null,"26-Nov-2007","Unsecured","Strip - Interest only","N",22.388000000000002,22.405000000000001,20.9,2.8069999999999999,"IS","MAT","26-Nov-2040",53.34,"N/A","CZECH REPUBLIC INTEREST STRIP","N","Stripping","--"]
["CZINT / CZGV  IO Str 26-Nov-2041","STRIP","26-Nov-2041",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000701800","CZ0701800=",null,"26-Nov-2007","Unsecured","Strip - Interest only","N",23.372,23.390999999999998,20.3,2.8250000000000002,"IS","MAT","26-Nov-2041",51.67,"N/A","CZECH REPUBLIC INTEREST STRIP","N","Stripping","--"]
["CZINT / CZGV  IO Str 26-Nov-2042","STRIP","26-Nov-2042",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000701818","CZ0701818=",null,"26-Nov-2007","Unsecured","Strip - Interest only","N",24.356000000000002,24.376000000000001,19.600000000000001,2.8439999999999999,"IS","MAT","26-Nov-2042",50.03,"N/A","CZECH REPUBLIC INTEREST STRIP","N","Stripping","--"]
["CZINT / CZGV  IO Str 26-Nov-2043","STRIP","26-Nov-2043",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000701826","CZ0701826=",null,"26-Nov-2007","Unsecured","Strip - Interest only","N",25.34,25.361000000000001,18.7,2.8610000000000002,"IS","MAT","26-Nov-2043",48.43,"N/A","CZECH REPUBLIC INTEREST STRIP","N","Stripping","--"]
["CZINT / CZGV  IO Str 26-Nov-2044","STRIP","26-Nov-2044",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000701834","CZ0701834=",null,"26-Nov-2007","Unsecured","Strip - Interest only","N",26.324000000000002,26.353999999999999,17.8,2.88,"IS","MAT","28-Nov-2044",46.86,"N/A","CZECH REPUBLIC INTEREST STRIP","N","Stripping","--"]
["CZINT / CZGV  IO Str 26-Nov-2045","STRIP","26-Nov-2045",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000701842","CZ0701842=",null,"26-Nov-2007","Unsecured","Strip - Interest only","N",27.306999999999999,27.337,17,2.8980000000000001,"IS","MAT","27-Nov-2045",45.32,"N/A","CZECH REPUBLIC INTEREST STRIP","N","Stripping","--"]
["CZINT / CZGV  IO Str 26-Nov-2046","STRIP","26-Nov-2046",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000701859","CZ0701859=",null,"26-Nov-2007","Unsecured","Strip - Interest only","N",28.291,28.318999999999999,16,2.9159999999999999,"IS","MAT","26-Nov-2046",43.83,"N/A","CZECH REPUBLIC INTEREST STRIP","N","Stripping","--"]
["CZINT / CZGV  IO Str 26-Nov-2047","STRIP","26-Nov-2047",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000701867","CZ0701867=",null,"26-Nov-2007","Unsecured","Strip - Interest only","N",29.274000000000001,29.303999999999998,15.2,2.9340000000000002,"IS","MAT","26-Nov-2047",42.36,"N/A","CZECH REPUBLIC INTEREST STRIP","N","Stripping","--"]
["CZINT / CZGV  IO Str 26-Nov-2048","STRIP","26-Nov-2048",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000701875","CZ0701875=",null,"26-Nov-2007","Unsecured","Strip - Interest only","N",30.257000000000001,30.292000000000002,14.2,2.9529999999999998,"IS","MAT","26-Nov-2048",40.93,"N/A","CZECH REPUBLIC INTEREST STRIP","N","Stripping","--"]
["CZINT / CZGV  IO Str 26-Nov-2049","STRIP","26-Nov-2049",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000701883","CZ0701883=",null,"26-Nov-2007","Unsecured","Strip - Interest only","N",31.239000000000001,31.277000000000001,13.3,2.97,"IS","MAT","26-Nov-2049",39.54,"N/A","CZECH REPUBLIC INTEREST STRIP","N","Stripping","--"]
["CZINT / CZGV  IO Str 26-Nov-2050","STRIP","26-Nov-2050",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000701891","CZ0701891=",null,"26-Nov-2007","Unsecured","Strip - Interest only","N",32.222000000000001,32.268000000000001,12.4,2.9889999999999999,"IS","MAT","28-Nov-2050",38.17,"N/A","CZECH REPUBLIC INTEREST STRIP","N","Stripping","--"]
["CZINT / CZGV  IO Str 26-Nov-2051","STRIP","26-Nov-2051",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000701909","CZ0701909=",null,"26-Nov-2007","Unsecured","Strip - Interest only","N",33.204999999999998,33.25,11.5,3.0070000000000001,"IS","MAT","27-Nov-2051",36.85,"N/A","CZECH REPUBLIC INTEREST STRIP","N","Stripping","--"]
["CZINT / CZGV  IO Str 26-Nov-2052","STRIP","26-Nov-2052",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000701917","CZ0701917=",null,"26-Nov-2007","Unsecured","Strip - Interest only","N",34.177999999999997,34.226999999999997,15.5,3.0750000000000002,"IS","MAT","26-Nov-2052",34.96,"N/A","CZECH REPUBLIC INTEREST STRIP","N","Stripping","--"]
["CZINT / CZGV  IO Str 26-Nov-2053","STRIP","26-Nov-2053",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000701925","CZ0701925=",null,"26-Nov-2007","Unsecured","Strip - Interest only","N",35.159999999999997,35.212000000000003,14.6,3.0939999999999999,"IS","MAT","26-Nov-2053",33.700000000000003,"N/A","CZECH REPUBLIC INTEREST STRIP","N","Stripping","--"]
["CZINT / CZGV  IO Str 26-Nov-2054","STRIP","26-Nov-2054",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000701933","CZ0701933=",null,"26-Nov-2007","Unsecured","Strip - Interest only","N",36.142000000000003,36.197000000000003,13.7,3.1120000000000001,"IS","MAT","26-Nov-2054",32.479999999999997,"N/A","CZECH REPUBLIC INTEREST STRIP","N","Stripping","--"]
["CZINT / CZGV  IO Str 26-Nov-2055","STRIP","26-Nov-2055",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000701941","CZ0701941=",null,"26-Nov-2007","Unsecured","Strip - Interest only","N",37.124000000000002,37.182000000000002,12.8,3.13,"IS","MAT","26-Nov-2055",31.29,"N/A","CZECH REPUBLIC INTEREST STRIP","N","Stripping","--"]
["CZINT / CZGV  IO Str 26-Nov-2056","STRIP","26-Nov-2056",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000701958","CZ0701958=",null,"26-Nov-2007","Unsecured","Strip - Interest only","N",38.104999999999997,38.173000000000002,11.8,3.1480000000000001,"IS","MAT","27-Nov-2056",30.14,"N/A","CZECH REPUBLIC INTEREST STRIP","N","Stripping","--"]
["CZECHM / CZGV   4.850 26-Nov-2057",null,"26-Nov-2057",11310000000,11310000000,4.8499999999999996,"Fixed Coupon","Czech Republic","Czech Koruna","CZ0001002059","CZ1002059=",null,"26-Nov-2007","Unsecured","Bond","N",21.172999999999998,20.352,17.3,2.9359999999999999,"IS","MAT","26-Nov-2057",144.51,"N/A","CZECH REPUBLIC","N","Auction","--"]
["CZINT / CZGV  IO Str 26-Nov-2057","STRIP","26-Nov-2057",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000701966","CZ0701966=",null,"26-Nov-2007","Unsecured","Strip - Interest only","N",39.085999999999999,39.155000000000001,11,3.1659999999999999,"IS","MAT","26-Nov-2057",29.01,"N/A","CZECH REPUBLIC INTEREST STRIP","N","Stripping","--"]
["CZPSI / CZGV  PO Str 26-Nov-2057","STRIP","26-Nov-2057",0,0,"--","Stripped Coupon","Czech Republic","Czech Koruna","CZ0000701461","CZ0701461=",null,"26-Nov-2007","Unsecured","Strip - Principal only","N",39.085999999999999,39.155000000000001,11,3.1659999999999999,"IS","MAT","26-Nov-2057",29.01,"N/A","CZECH REPUBLIC PRINCIPAL STRIP","N","Stripping","--"]
["Eurobond",5,198525915834.621,198525915834.621]
["Description","Asset Duplicated","Maturity Date","Amount Outstanding","Issued Amount","Coupon","Coupon Class","Market of Issue","Currency","ISIN","RIC","Cusip","Issue Date","Seniority Type","Instrument Type","Principal Index Link Flag","Modified Duration","Option Adjusted Duration","Option Adjusted Spread","Yield","Yield Type","Yield Event","Yield Date","Last Price","Capital Tier","Government Bond Type","Is Convertible","Offering Type","Program Type"]
["CZECHM / CZGV   5.000 11-Jun-2018 MTN",null,"11-Jun-2018",50891697600,50891697600,5,"Fixed Coupon","Eurobond","Euro","XS0368800073","CZ036880007=",null,"11-Jun-2008","Senior Unsecured","Note","N",0.24199999999999999,0.24399999999999999,13.7,-0.60399999999999998,"IS","MAT","11-Jun-2018",101.374,"N/A","CZECH REPUBLIC","N","Regulation S","Medium Term Note Program"]
["CZECHM / CZGV   4.125 18-Mar-2020",null,"18-Mar-2020",25445848800,25445848800,4.125,"Fixed Coupon","Eurobond","Euro","XS0215153296","CZ021515329=",null,"18-Mar-2005","Senior Unsecured","Note","N",1.9019999999999999,1.903,46.6,-8.2000000000000003E-2,"IS","MAT","18-Mar-2020",108.471,"N/A","CZECH REPUBLIC","N","Regulation S","Debt Issuance Program"]
["CZECHM / CZGV   3.625 14-Apr-2021 MTN",null,"14-Apr-2021",50891697600,50891697600,3.625,"Fixed Coupon","Eurobond","Euro","XS0541140793","CZ054114079=",null,"14-Sep-2010","Senior Unsecured","Note","N",2.8940000000000001,2.8959999999999999,34.6,-2.7E-2,"IS","MAT","14-Apr-2021",111.271,"N/A","CZECH REPUBLIC","N","Regulation S","Medium Term Note Program"]
["CZECHM / CZGV   3.875 24-May-2022 MTN",null,"24-May-2022",69976084200,69976084200,3.875,"Fixed Coupon","Eurobond","Euro","XS0750894577","CZ075089457=",null,"24-Feb-2012","Senior Unsecured","Note","N",3.863,3.8620000000000001,40.700000000000003,0.23899999999999999,"IS","MAT","24-May-2022",115.158,"N/A","CZECH REPUBLIC","N","Regulation S","Medium Term Note Program"]
["CZECHM / CZGV   2.750 16-Jan-2036",null,"16-Jan-2036",1320587635,1320587635,2.75,"Fixed Coupon","Eurobond","Japanese Yen","XS0240954361","--",null,"16-Jan-2006","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","CZECH REPUBLIC","N","Underwritten","--"]
["Foreign",1,206340000,206340000]
["Description","Asset Duplicated","Maturity Date","Amount Outstanding","Issued Amount","Coupon","Coupon Class","Market of Issue","Currency","ISIN","RIC","Cusip","Issue Date","Seniority Type","Instrument Type","Principal Index Link Flag","Modified Duration","Option Adjusted Duration","Option Adjusted Spread","Yield","Yield Type","Yield Event","Yield Date","Last Price","Capital Tier","Government Bond Type","Is Convertible","Offering Type","Program Type"]
["CZECHM / CZGV   6.654 15-Jan-2028",null,"15-Jan-2028",206340000,206340000,6.6539999999999999,"Fixed Coupon","United States","U.S. Dollar","US232979AA20","232979AA2=","232979AA2","16-May-1994","Unsecured","Note","N",7.0129999999999999,7.0019999999999998,415.6,7,"CB","MAT","18-Jan-2028",97.555999999999997,"N/A","CZECH REPUBLIC","N","Underwritten","--"]
["Total",208,1693190944799,1699488538528]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Program Type"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]

{"sheet":"DENMARK","index":6,"n_rows":25,"n_cols":33,"rows_kept":25,"cut":false,"hidden":true,"merged":[[0,0,0,20],[2,0,2,20],[3,0,3,20],[9,29,9,32],[4,0,4,27]]}
["DENMARK, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:49","DENMARK, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:49","DENMARK, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:49","DENMARK, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:49","DENMARK, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:49","DENMARK, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:49","DENMARK, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:49","DENMARK, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:49","DENMARK, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:49","DENMARK, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:49","DENMARK, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:49","DENMARK, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:49","DENMARK, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:49","DENMARK, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:49","DENMARK, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:49","DENMARK, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:49","DENMARK, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:49","DENMARK, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:49","DENMARK, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:49","DENMARK, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:49","DENMARK, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:49"]
[]
["Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure"]
["Currency: Danish Krone","Currency: Danish Krone","Currency: Danish Krone","Currency: Danish Krone","Currency: Danish Krone","Currency: Danish Krone","Currency: Danish Krone","Currency: Danish Krone","Currency: Danish Krone","Currency: Danish Krone","Currency: Danish Krone","Currency: Danish Krone","Currency: Danish Krone","Currency: Danish Krone","Currency: Danish Krone","Currency: Danish Krone","Currency: Danish Krone","Currency: Danish Krone","Currency: Danish Krone","Currency: Danish Krone","Currency: Danish Krone"]
["Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds",null,"Issuer Description"]
["Bond Type","Issues","Outstanding","Issued",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description","DENMARK, KINGDOM OF (GOVERNMENT)"]
["Domestic",13,647481000000,732806000000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Parent","--"]
["Description","Asset Duplicated","Maturity Date","Amount Outstanding","Issued Amount","Coupon","Coupon Class","Market of Issue","Currency","ISIN","RIC","Cusip","Issue Date","Seniority Type","Instrument Type","Principal Index Link Flag","Modified Duration","Option Adjusted Duration","Option Adjusted Spread","Yield","Yield Type","Yield Event","Yield Date","Last Price","Capital Tier","Government Bond Type","Is Convertible","Offering Type","Program Type","Ultimate Parent","--"]
["DKBL / DKGV         01-Jun-2018",null,"01-Jun-2018",20200000000,20200000000,"--","Discount/Zero Coupon","Denmark","Danish Krone","DK0009816647","DK0009816647=",null,"01-Dec-2017","Unsecured","Bill","N",0.214,0.217,-0.8,-0.65800000000000003,"IS","MAT","01-Jun-2018",100.145,"N/A","DENMARK, KINGDOM OF - T-BILL","N","Auction","--"]
["DKBL / DKGV         03-Sep-2018",null,"03-Sep-2018",2140000000,2140000000,"--","Discount/Zero Coupon","Denmark","Danish Krone","DK0009816720","DK0009816720=",null,"01-Mar-2018","Unsecured","Bill","N",0.47099999999999997,0.47499999999999998,-0.8,-0.59,"IS","MAT","03-Sep-2018",100.285,"N/A","DENMARK, KINGDOM OF - T-BILL","N","Auction","--","Debt Structure","Debt Structure","Debt Structure","Debt Structure"]
["DENK / DKGV   0.250 15-Nov-2018",null,"15-Nov-2018",53350000000,57905000000,0.25,"Fixed Coupon","Denmark","Danish Krone","DK0009923484","DK0009923484=",null,"23-Oct-2015","Unsecured","Danish Govt Bond","N",0.67200000000000004,0.67600000000000005,-7.9,-0.61299999999999999,"IS","MAT","15-Nov-2018",100.59,"N/A","DENMARK, KINGDOM OF","N","Auction","--","Name","#","Amount Issued","Amount Outstanding"]
["DENK / DKGV   4.000 15-Nov-2019",null,"15-Nov-2019",79724000000,100355000000,4,"Fixed Coupon","Denmark","Danish Krone","DK0009922403","DK0009922403=",null,"23-Jan-2009","Unsecured","Danish Govt Bond","N",1.637,1.641,-17.899999999999999,-0.57499999999999996,"IS","MAT","15-Nov-2019",107.721,"N/A","DENMARK, KINGDOM OF","N","Auction","--","Bonds",14,733032952354,647707952354]
["DENK / DKGV   0.250 15-Nov-2020",null,"15-Nov-2020",35125000000,35125000000,0.25,"Fixed Coupon","Denmark","Danish Krone","DK0009923641","DK0009923641=",null,"19-May-2017","Unsecured","Danish Govt Bond","N",2.6669999999999998,2.6749999999999998,-12.8,-0.36699999999999999,"IS","MAT","16-Nov-2020",101.66,"N/A","DENMARK, KINGDOM OF","N","Auction","--","Bonds - To Be Issued",0,0,0]
["DENK / DKGV   3.000 15-Nov-2021",null,"15-Nov-2021",82810000000,95005000000,3,"Fixed Coupon","Denmark","Danish Krone","DK0009922676","DK0009922676=",null,"14-Jan-2011","Unsecured","Danish Govt Bond","N",3.5129999999999999,3.5169999999999999,-13.6,-0.19900000000000001,"IS","MAT","15-Nov-2021",111.81,"N/A","DENMARK, KINGDOM OF","N","Auction","--","Bonds (As Borrower)",0,0,0]
["DENK / DKGV   0.100 15-Nov-2023",null,"15-Nov-2023",34555000000,36565000000,0.1,"Fixed Coupon","Denmark","Danish Krone","DK0009922916","DK0009922916=",null,"30-May-2012","Unsecured","Danish Govt Bond","Y",5.6859999999999999,5.6890000000000001,-130.80000000000001,-1.0680000000000001,"IS","MAT","15-Nov-2023",106.87,"N/A","DENMARK, KINGDOM OF","N","Auction","--","Bonds (As Borrower) - To Be Issued",0,0,0]
["DENK / DKGV   1.500 15-Nov-2023",null,"15-Nov-2023",51315000000,71995000000,1.5,"Fixed Coupon","Denmark","Danish Krone","DK0009923054","DK0009923054=",null,"07-Sep-2012","Unsecured","Danish Govt Bond","N",5.4580000000000002,5.46,-7.1,0.155,"IS","MAT","15-Nov-2023",107.59,"N/A","DENMARK, KINGDOM OF","N","Auction","--","Loans",0,0,"--"]
["DENK / DKGV   7.000 10-Nov-2024",null,"10-Nov-2024",14012000000,25001000000,7,"Fixed Coupon","Denmark","Danish Krone","DK0009918138","DK0009918138=",null,"11-Apr-1994","Unsecured","Danish Govt Bond","N",5.6550000000000002,5.6529999999999996,-3.4,0.23300000000000001,"IS","MAT","11-Nov-2024",144.667,"N/A","DENMARK, KINGDOM OF","N","Auction","--","Total",14,733032952354,647707952354]
["DENK / DKGV   1.750 15-Nov-2025",null,"15-Nov-2025",81705000000,95970000000,1.75,"Fixed Coupon","Denmark","Danish Krone","DK0009923138","DK0009923138=",null,"23-May-2014","Unsecured","Danish Govt Bond","N",7.2160000000000002,7.2210000000000001,3.9,0.42399999999999999,"IS","MAT","17-Nov-2025",109.99,"N/A","DENMARK, KINGDOM OF","N","Auction","--"]
["DENK / DKGV   0.500 15-Nov-2027",null,"15-Nov-2027",57310000000,57310000000,0.5,"Fixed Coupon","Denmark","Danish Krone","DK0009923567","DK0009923567=",null,"27-Jan-2017","Unsecured","Danish Govt Bond","N",9.4139999999999997,9.4139999999999997,3.7,0.69,"IS","MAT","15-Nov-2027",98.23,"N/A","DENMARK, KINGDOM OF","N","Auction","--"]
["DENK / DKGV   0.100 15-Nov-2030",null,"15-Nov-2030",6565000000,6565000000,0.1,"Fixed Coupon","Denmark","Danish Krone","DK0009923724","DK0009923724=",null,"09-Feb-2018","Unsecured","Danish Govt Bond","Y",12.627000000000001,12.632,-134.9,-0.498,"IS","MAT","15-Nov-2030",107.85,"N/A","DENMARK, KINGDOM OF","N","Auction","--"]
["DENK / DKGV   4.500 15-Nov-2039",null,"15-Nov-2039",128670000000,128670000000,4.5,"Fixed Coupon","Denmark","Danish Krone","DK0009922320","DK0009922320=",null,"14-Nov-2008","Unsecured","Danish Govt Bond","N",15.802,15.67,19.5,1.1299999999999999,"IS","MAT","15-Nov-2039",164.45099999999999,"N/A","DENMARK, KINGDOM OF","N","Auction","--"]
["Eurobond",1,226952354.10205799,226952354.10205799]
["Description","Asset Duplicated","Maturity Date","Amount Outstanding","Issued Amount","Coupon","Coupon Class","Market of Issue","Currency","ISIN","RIC","Cusip","Issue Date","Seniority Type","Instrument Type","Principal Index Link Flag","Modified Duration","Option Adjusted Duration","Option Adjusted Spread","Yield","Yield Type","Yield Event","Yield Date","Last Price","Capital Tier","Government Bond Type","Is Convertible","Offering Type","Program Type"]
["DENK / DKGV   3.000 06-Jul-2020 MTN",null,"06-Jul-2020",226952354,226952354,3,"Fixed Coupon","Eurobond","Japanese Yen","XS0113544919","DK011354491=",null,"06-Jul-2000","Unsecured","Note","N",2.222,2.2250000000000001,63.9,0.504,"IS","MAT","06-Jul-2020",105.71899999999999,"N/A","DENMARK, KINGDOM OF","N","Underwritten-Agent","Medium Term Note Program"]
["Total",14,647707952354,733032952354]

{"sheet":"FINLAND","index":7,"n_rows":56,"n_cols":33,"rows_kept":56,"cut":false,"hidden":true,"merged":[[0,0,0,20],[2,0,2,20],[3,0,3,20],[9,29,9,32],[4,0,4,27]]}
["FINLAND, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:51","FINLAND, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:51","FINLAND, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:51","FINLAND, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:51","FINLAND, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:51","FINLAND, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:51","FINLAND, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:51","FINLAND, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:51","FINLAND, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:51","FINLAND, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:51","FINLAND, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:51","FINLAND, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:51","FINLAND, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:51","FINLAND, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:51","FINLAND, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:51","FINLAND, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:51","FINLAND, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:51","FINLAND, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:51","FINLAND, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:51","FINLAND, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:51","FINLAND, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:51"]
[]
["Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure"]
["Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro"]
["Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds",null,"Issuer Description"]
["Bond Type","Issues","Outstanding","Issued",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description","FINLAND, REPUBLIC OF (GOVERNMENT)"]
["Domestic",23,95723037301.329895,95723037301.329895,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Parent","--"]
["Description","Asset Duplicated","Maturity Date","Amount Outstanding","Issued Amount","Coupon","Coupon Class","Market of Issue","Currency","ISIN","RIC","Cusip","Issue Date","Seniority Type","Instrument Type","Principal Index Link Flag","Modified Duration","Option Adjusted Duration","Option Adjusted Spread","Yield","Yield Type","Yield Event","Yield Date","Last Price","Capital Tier","Government Bond Type","Is Convertible","Offering Type","Program Type","Ultimate Parent","--"]
["FIBL / FIGV         21-Mar-2018",null,"21-Mar-2018",1662341875,1662341875,"--","Discount/Zero Coupon","Finland","U.S. Dollar","FI4000292651","FI0292651=",null,"29-Nov-2017","Senior Unsecured","Bill","N",1.9E-2,1.9E-2,16.2,1.8169999999999999,"IS","MAT","21-Mar-2018",99.965000000000003,"N/A","FINLAND, REPUBLIC OF - T-BILL","N","Direct","--"]
["FIBL / FIGV         10-Apr-2018",null,"10-Apr-2018",120000000,120000000,"--","Discount/Zero Coupon","Finland","Euro","FI4000292032","FI0292032=",null,"26-Oct-2017","Senior Unsecured","Bill","N",7.1999999999999995E-2,7.3999999999999996E-2,21.4,-0.51900000000000002,"IS","MAT","10-Apr-2018",100.039,"N/A","FINLAND, REPUBLIC OF - T-BILL","N","Direct","--","Debt Structure","Debt Structure","Debt Structure","Debt Structure"]
["FIBL / FIGV         08-May-2018",null,"08-May-2018",5000000,5000000,"--","Discount/Zero Coupon","Finland","Euro","FI4000281753","FI0281753=",null,"06-Sep-2017","Senior Unsecured","Bill","N",0.15,0.151,21,-0.52200000000000002,"IS","MAT","08-May-2018",100.08,"N/A","FINLAND, REPUBLIC OF - T-BILL","N","Direct","--","Name","#","Amount Issued","Amount Outstanding"]
["FIBL / FIGV         20-Jun-2018",null,"20-Jun-2018",2432695427,2432695427,"--","Discount/Zero Coupon","Finland","U.S. Dollar","FI4000301577","FI0301577=",null,"24-Jan-2018","Senior Unsecured","Bill","N","--","--","--","--","--","--",null,"--","N/A","FINLAND, REPUBLIC OF - T-BILL","N","Direct","--","Bonds",43,105142995630,105142995630]
["FINL / FIGV   1.125 15-Sep-2018",null,"15-Sep-2018",5001000000,5001000000,1.125,"Fixed Coupon","Finland","Euro","FI4000068663","FI0068663=",null,"04-Sep-2013","Senior Unsecured","Bond","N",0.504,0.51300000000000001,8.1999999999999993,-0.59499999999999997,"IS","MAT","17-Sep-2018",100.876,"N/A","FINLAND, REPUBLIC OF","N","Underwritten","--","Bonds - To Be Issued",0,0,0]
["FINL / FIGV   4.375 04-Jul-2019",null,"04-Jul-2019",5000000000,5000000000,4.375,"Fixed Coupon","Finland","Euro","FI0001006306","FI1006306=",null,"28-Apr-2008","Senior Unsecured","Bond","N",1.2689999999999999,1.27,5.5,-0.61199999999999999,"IS","MAT","04-Jul-2019",106.566,"N/A","FINLAND, REPUBLIC OF","N","Underwritten","--","Bonds (As Borrower)",0,0,0]
["FINL / FIGV   3.375 15-Apr-2020",null,"15-Apr-2020",6500000000,6500000000,3.375,"Fixed Coupon","Finland","Euro","FI4000010848","FI0010848=",null,"16-Mar-2010","Senior Unsecured","Bond","N",2,2.0019999999999998,6.4,-0.47099999999999997,"IS","MAT","15-Apr-2020",108.08799999999999,"N/A","FINLAND, REPUBLIC OF","N","Underwritten","--","Bonds (As Borrower) - To Be Issued",0,0,0]
["FINL / FIGV   0.375 15-Sep-2020",null,"15-Sep-2020",6001000000,6001000000,0.375,"Fixed Coupon","Finland","Euro","FI4000106117","FI0106117=",null,"03-Sep-2014","Senior Unsecured","Bond","N",2.496,2.5019999999999998,9.4,-0.372,"IS","MAT","15-Sep-2020",101.886,"N/A","FINLAND, REPUBLIC OF","N","Underwritten","--","Loans",0,0,"--"]
["FINL / FIGV   3.500 15-Apr-2021",null,"15-Apr-2021",6000000000,6000000000,3.5,"Fixed Coupon","Finland","Euro","FI4000020961","FI0020961=",null,"22-Feb-2011","Senior Unsecured","Bond","N",2.907,2.9089999999999998,11.9,-0.252,"IS","MAT","15-Apr-2021",111.646,"N/A","FINLAND, REPUBLIC OF","N","Underwritten","--","Total",43,105142995630,105142995630]
["FINL / FIGV         15-Apr-2022",null,"15-Apr-2022",5000000000,5000000000,"--","Fixed Coupon","Finland","Euro","FI4000242862","FI0242862=",null,"15-Feb-2017","Senior Unsecured","Bond","N",4.0869999999999997,4.0999999999999996,11.1,-0.06,"IS","MAT","19-Apr-2022",100.245,"N/A","FINLAND, REPUBLIC OF","N","Underwritten","--"]
["FINL / FIGV   1.625 15-Sep-2022",null,"15-Sep-2022",5000000000,5000000000,1.625,"Fixed Coupon","Finland","Euro","FI4000047089","FI0047089=",null,"04-Sep-2012","Senior Unsecured","Bond","N",4.3529999999999998,4.3559999999999999,8.1999999999999993,-1.6E-2,"IS","MAT","15-Sep-2022",107.39700000000001,"N/A","FINLAND, REPUBLIC OF","N","Underwritten","--"]
["FINL / FIGV   1.500 15-Apr-2023",null,"15-Apr-2023",5000000000,5000000000,1.5,"Fixed Coupon","Finland","Euro","FI4000062625","FI0062625=",null,"16-Apr-2013","Senior Unsecured","Bond","N",4.8760000000000003,4.8810000000000002,10.9,0.11600000000000001,"IS","MAT","17-Apr-2023",107.015,"N/A","FINLAND, REPUBLIC OF","N","Underwritten","--"]
["FINL / FIGV         15-Sep-2023",null,"15-Sep-2023",5000000000,5000000000,"--","Fixed Coupon","Finland","Euro","FI4000219787","FI0219787=",null,"07-Sep-2016","Senior Unsecured","Bond","N",5.4969999999999999,5.5010000000000003,12.3,0.19900000000000001,"IS","MAT","15-Sep-2023",98.911000000000001,"N/A","FINLAND, REPUBLIC OF","N","Underwritten","--"]
["FINL / FIGV   2.000 15-Apr-2024",null,"15-Apr-2024",5000000000,5000000000,2,"Fixed Coupon","Finland","Euro","FI4000079041","FI0079041=",null,"04-Feb-2014","Senior Unsecured","Bond","N",5.7050000000000001,5.7050000000000001,16.5,0.29499999999999998,"IS","MAT","15-Apr-2024",110.274,"N/A","FINLAND, REPUBLIC OF","N","Underwritten","--"]
["FINL / FIGV   4.000 04-Jul-2025",null,"04-Jul-2025",6001000000,6001000000,4,"Fixed Coupon","Finland","Euro","FI4000006176","FI0006176=",null,"19-Oct-2009","Senior Unsecured","Bond","N",6.4269999999999996,6.4189999999999996,17.600000000000001,0.441,"IS","MAT","04-Jul-2025",125.53,"N/A","FINLAND, REPUBLIC OF","N","Underwritten","--"]
["FINL / FIGV   0.875 15-Sep-2025",null,"15-Sep-2025",4001000000,4001000000,0.875,"Fixed Coupon","Finland","Euro","FI4000167317","FI0167317=",null,"01-Sep-2015","Senior Unsecured","Bond","N",7.2510000000000003,7.2519999999999998,16.100000000000001,0.48699999999999999,"IS","MAT","15-Sep-2025",102.85599999999999,"N/A","FINLAND, REPUBLIC OF","N","Underwritten","--"]
["FINL / FIGV   0.500 15-Apr-2026 MTN",null,"15-Apr-2026",5000000000,5000000000,0.5,"Fixed Coupon","Finland","Euro","FI4000197959","FI0197959=",null,"08-Mar-2016","Senior Unsecured","Bond","N",7.8869999999999996,7.8860000000000001,15.3,0.55800000000000005,"IS","MAT","15-Apr-2026",99.545000000000002,"N/A","FINLAND, REPUBLIC OF","N","Underwritten-Agent","Medium Term Note Program"]
["FINL / FIGV   0.500 15-Sep-2027",null,"15-Sep-2027",3995000000,3995000000,0.5,"Fixed Coupon","Finland","Euro","FI4000278551","FI0278551=",null,"06-Sep-2017","Senior Unsecured","Bond","N",9.2439999999999998,9.2439999999999998,14.7,0.72599999999999998,"IS","MAT","15-Sep-2027",97.935000000000002,"N/A","FINLAND, REPUBLIC OF","N","Underwritten","--"]
["FINL / FIGV   2.750 04-Jul-2028",null,"04-Jul-2028",5000000000,5000000000,2.75,"Fixed Coupon","Finland","Euro","FI4000037635","FI0037635=",null,"07-Feb-2012","Senior Unsecured","Bond","N",9.06,9.0380000000000003,11.4,0.73499999999999999,"IS","MAT","04-Jul-2028",119.93300000000001,"N/A","FINLAND, REPUBLIC OF","N","Underwritten","--"]
["FINL / FIGV   0.750 15-Apr-2031",null,"15-Apr-2031",4501000000,4501000000,0.75,"Fixed Coupon","Finland","Euro","FI4000148630","FI0148630=",null,"10-Mar-2015","Senior Unsecured","Bond","N",12.355,12.34,11.1,0.98,"IS","MAT","15-Apr-2031",97.191000000000003,"N/A","FINLAND, REPUBLIC OF","N","Underwritten","--"]
["FINL / FIGV   1.125 15-Apr-2034",null,"15-Apr-2034",3000000000,3000000000,1.125,"Fixed Coupon","Finland","Euro","FI4000306758","FI0306758=",null,"13-Feb-2018","Senior Unsecured","Bond","N",14.702,14.666,17.899999999999999,1.157,"IS","MAT","17-Apr-2034",99.531999999999996,"N/A","FINLAND, REPUBLIC OF","N","Underwritten","--"]
["FINL / FIGV   2.625 04-Jul-2042",null,"04-Jul-2042",4503000000,4503000000,2.625,"Fixed Coupon","Finland","Euro","FI4000046545","FI0046545=",null,"03-Jul-2012","Senior Unsecured","Bond","N",18.72,18.530999999999999,12.6,1.2350000000000001,"IS","MAT","04-Jul-2042",129.036,"N/A","FINLAND, REPUBLIC OF","N","Underwritten","--"]
["FINL / FIGV   1.375 15-Apr-2047",null,"15-Apr-2047",2000000000,2000000000,1.375,"Fixed Coupon","Finland","Euro","FI4000242870","FI0242870=",null,"15-Feb-2017","Senior Unsecured","Bond","N",23.710999999999999,23.495000000000001,10.9,1.37,"IS","MAT","16-Apr-2047",100.124,"N/A","FINLAND, REPUBLIC OF","N","Underwritten","--"]
["Eurobond",14,3094950219.2167301,3094950219.2167301]
["Description","Asset Duplicated","Maturity Date","Amount Outstanding","Issued Amount","Coupon","Coupon Class","Market of Issue","Currency","ISIN","RIC","Cusip","Issue Date","Seniority Type","Instrument Type","Principal Index Link Flag","Modified Duration","Option Adjusted Duration","Option Adjusted Spread","Yield","Yield Type","Yield Event","Yield Date","Last Price","Capital Tier","Government Bond Type","Is Convertible","Offering Type","Program Type"]
["FINL / FIGV   1.000 21-May-2018 MTN","RGSRS","21-May-2018",1216347713,1216347713,1,"Fixed Coupon","Eurobond","U.S. Dollar","XS1235186241","FI123518624=",null,"21-May-2015","Senior Unsecured","Note","N",0.185,0.184,18.3,1.851,"IS","MAT","21-May-2018",99.840999999999994,"N/A","FINLAND, REPUBLIC OF","N","Regulation S","Medium Term Note Program"]
["FINL / FIGV   1.625 01-Oct-2018 MTN","RGSRS","01-Oct-2018",1216347713,1216347713,1.625,"Fixed Coupon","Eurobond","U.S. Dollar","XS0975638882","FI097563888=",null,"01-Oct-2013","Senior Unsecured","Note","N",0.53700000000000003,0.54,39.1,2.3159999999999998,"IS","MAT","01-Oct-2018",99.626000000000005,"N/A","FINLAND, REPUBLIC OF","N","Regulation S","Medium Term Note Program"]
["FINL / FIGV   1.000 17-Dec-2018 MTN",null,"17-Dec-2018",281888583,281888583,1,"Fixed Coupon","Eurobond","Great Britain Pound","XS1198117324","FI119811732=",null,"05-Mar-2015","Senior Unsecured","Note","N",0.755,0.75900000000000001,-3.3,0.58599999999999997,"IS","MAT","17-Dec-2018",100.313,"N/A","FINLAND, REPUBLIC OF","N","Regulation S","Medium Term Note Program"]
["FINL / FIGV   1.563 30-Mar-2019 FRN MTN",null,"30-Mar-2019",810898476,810898476,1.5633999999999999,"Floating Coupon","Eurobond","U.S. Dollar","XS1589107991","FI158910799=",null,"30-Mar-2017","Senior Unsecured","Note","N",4.2000000000000003E-2,"--","--",2.2669999999999999,"IS","MAT","29-Mar-2019",99.712000000000003,"N/A","FINLAND, REPUBLIC OF","N","Underwritten-Agent","Medium Term Note Program"]
["FINL / FIGV   1.000 23-Apr-2019 MTN","RGSRS","23-Apr-2019",1621796951,1621796951,1,"Fixed Coupon","Eurobond","U.S. Dollar","XS1397027605","FI139702760=",null,"20-Apr-2016","Senior Unsecured","Note","N",1.0880000000000001,1.089,18.8,2.2669999999999999,"IS","MAT","23-Apr-2019",98.620999999999995,"N/A","FINLAND, REPUBLIC OF","N","Regulation S","Medium Term Note Program"]
["FINL / FIGV   1.750 10-Sep-2019","RGSRS","10-Sep-2019",1216347713,1216347713,1.75,"Fixed Coupon","Eurobond","U.S. Dollar","XS1107498724","FI110749872=",null,"10-Sep-2014","Unsecured","Note","N",1.4590000000000001,1.462,17.8,2.3490000000000002,"IS","MAT","10-Sep-2019",99.129000000000005,"N/A","FINLAND, REPUBLIC OF","N","Regulation S","--"]
["FINL / FIGV   1.500 19-Dec-2019 MTN",null,"19-Dec-2019",394644016,394644016,1.5,"Fixed Coupon","Eurobond","Great Britain Pound","XS1143711064","FI114371106=",null,"26-Nov-2014","Senior Unsecured","Note","N",1.7410000000000001,1.7430000000000001,14.6,0.97899999999999998,"IS","MAT","19-Dec-2019",100.90300000000001,"N/A","FINLAND, REPUBLIC OF","N","Regulation S","Medium Term Note Program"]
["FINL / FIGV   4.600 15-Jan-2020 MTN",null,"15-Jan-2020",366600101,366600101,4.5999999999999996,"Fixed Coupon","Eurobond","Norwegian Krone","XS0478732075","NO7873207=",null,"15-Jan-2010","Senior Unsecured","Note","N",1.7809999999999999,1.784,35.200000000000003,1.4450000000000001,"IS","MAT","15-Jan-2020",105.672,"N/A","FINLAND, REPUBLIC OF","N","Underwritten-Agent","Medium Term Note Program"]
["FINL / FIGV         20-Jan-2020 FRN MTN",null,"20-Jan-2020",100000000,100000000,"--","Floating Coupon","Eurobond","Euro","XS0479655358","FI047965535=",null,"20-Jan-2010","Senior Unsecured","Note","N",0.1,"--","--",-0.38200000000000001,"IS","MAT","20-Jan-2020",100.711,"N/A","FINLAND, REPUBLIC OF","N","Regulation S","Medium Term Note Program"]
["FINL / FIGV   3.762 05-Feb-2020 MTN",null,"05-Feb-2020",590374078,590374078,3.762,"Fixed Coupon","Eurobond","Swedish Krona","XS0484852198","FI048485219=",null,"05-Feb-2010","Senior Unsecured","Note","N",1.859,1.865,22.4,-0.24399999999999999,"IS","MAT","05-Feb-2020",107.605,"N/A","FINLAND, REPUBLIC OF","N","Underwritten-Agent","Medium Term Note Program"]
["FINL / FIGV   1.500 21-Sep-2020 MTN","RGSRS","21-Sep-2020",810898476,810898476,1.5,"Fixed Coupon","Eurobond","U.S. Dollar","XS1685621101","FI168562110=",null,"21-Sep-2017","Senior Unsecured","Note","N",2.4329999999999998,2.4369999999999998,14.8,2.5179999999999998,"IS","MAT","21-Sep-2020",97.528999999999996,"N/A","FINLAND, REPUBLIC OF","N","Regulation S","Medium Term Note Program"]
["FINL / FIGV   1.000 15-Dec-2020 MTN",null,"15-Dec-2020",1127554,1127554,1,"Fixed Coupon","Eurobond","Great Britain Pound","XS1321954478","--",null,"17-Nov-2015","Unsecured","Note","N","--","--","--","--","--","--",null,"--","N/A","FINLAND, REPUBLIC OF","N","Underwritten-Agent","Medium Term Note Program"]
["FINL / FIGV   1.625 15-Dec-2020 MTN",null,"15-Dec-2020",451021732,451021732,1.625,"Fixed Coupon","Eurobond","Great Britain Pound","XS1321954551","FI132195455=",null,"17-Nov-2015","Senior Unsecured","Note","N",2.69,2.694,28.3,1.1399999999999999,"IS","MAT","15-Dec-2020",101.29900000000001,"N/A","FINLAND, REPUBLIC OF","N","Regulation S","Medium Term Note Program"]
["FINL / FIGV   0.518 28-Jan-2021 MTN",null,"28-Jan-2021",98395680,98395680,0.51749999999999996,"Fixed Coupon","Eurobond","Swedish Krona","XS1353178889","FI135317888=",null,"28-Jan-2016","Senior Unsecured","Note","N",2.8570000000000002,2.8620000000000001,24.7,1.6E-2,"IS","MAT","28-Jan-2021",101.44,"N/A","FINLAND, REPUBLIC OF","N","Underwritten-Agent","Medium Term Note Program"]
["Foreign",6,6325008108.9847498,6325008108.9847498]
["Description","Asset Duplicated","Maturity Date","Amount Outstanding","Issued Amount","Coupon","Coupon Class","Market of Issue","Currency","ISIN","RIC","Cusip","Issue Date","Seniority Type","Instrument Type","Principal Index Link Flag","Modified Duration","Option Adjusted Duration","Option Adjusted Spread","Yield","Yield Type","Yield Event","Yield Date","Last Price","Capital Tier","Government Bond Type","Is Convertible","Offering Type","Program Type"]
["FINL / FIGV   1.000 21-May-2018 MTN",null,"21-May-2018",1216347713,1216347713,1,"Fixed Coupon","United States","U.S. Dollar","US317873BF38","317873BF3=","317873BF3","21-May-2015","Senior Unsecured","Note","N",0.185,0.184,16.2,1.851,"CB","MAT","21-May-2018",99.841999999999999,"N/A","FINLAND, REPUBLIC OF","N","Private placement-144A","Medium Term Note Program"]
["FINL / FIGV   1.625 01-Oct-2018 MTN",null,"01-Oct-2018",1216347713,1216347713,1.625,"Fixed Coupon","United States","U.S. Dollar","US31788DAD66","31788DAD6=","31788DAD6","01-Oct-2013","Unsecured","Note","N",0.53700000000000003,0.54,38.4,2.3159999999999998,"CB","MAT","01-Oct-2018",99.625900000000001,"N/A","FINLAND, REPUBLIC OF","N","Private placement-144A","Medium Term Note Program"]
["FINL / FIGV   1.000 23-Apr-2019 MTN",null,"23-Apr-2019",1621796951,1621796951,1,"Fixed Coupon","United States","U.S. Dollar","US31788DAF15","31788DAF1=","31788DAF1","20-Apr-2016","Senior Unsecured","Note","N",1.0880000000000001,1.089,19.8,2.266,"CB","MAT","23-Apr-2019",98.621399999999994,"N/A","FINLAND, REPUBLIC OF","N","Private placement-144A","Medium Term Note Program"]
["FINL / FIGV   1.750 10-Sep-2019 MTN",null,"10-Sep-2019",1216347713,1216347713,1.75,"Fixed Coupon","United States","U.S. Dollar","US31788DAE40","31788DAE4=","31788DAE4","10-Sep-2014","Unsecured","Note","N",1.4590000000000001,1.462,19.399999999999999,2.355,"CB","MAT","10-Sep-2019",99.120199999999997,"N/A","FINLAND, REPUBLIC OF","N","Private placement-144A","Medium Term Note Program"]
["FINL / FIGV   1.500 21-Sep-2020 MTN",null,"21-Sep-2020",810898476,810898476,1.5,"Fixed Coupon","United States","U.S. Dollar","US31788DAG97","31788DAG9=","31788DAG9","21-Sep-2017","Senior Unsecured","Note","N",2.4319999999999999,2.4369999999999998,14.9,2.5249999999999999,"CB","MAT","21-Sep-2020",97.513599999999997,"N/A","FINLAND, REPUBLIC OF","N","Private placement-144A","Medium Term Note Program"]
["FINL / FIGV   6.950 15-Feb-2026",null,"15-Feb-2026",243269543,243269543,6.95,"Fixed Coupon","United States","U.S. Dollar","US317873AY36","317873AY3=","317873AY3","29-Feb-1996","Unsecured","Bond","N",6.2750000000000004,6.2729999999999997,76,3.57,"CB","MAT","17-Feb-2026",123.134,"N/A","FINLAND, REPUBLIC OF","N","Underwritten","--"]
["Total",43,105142995630,105142995630]

{"sheet":"FRANCE","index":8,"n_rows":431,"n_cols":36,"rows_kept":431,"cut":false,"hidden":true,"merged":[[9,29,9,32],[4,0,4,27],[0,0,0,20],[2,0,2,20],[3,0,3,20]]}
["FRANCE, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:52","FRANCE, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:52","FRANCE, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:52","FRANCE, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:52","FRANCE, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:52","FRANCE, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:52","FRANCE, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:52","FRANCE, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:52","FRANCE, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:52","FRANCE, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:52","FRANCE, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:52","FRANCE, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:52","FRANCE, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:52","FRANCE, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:52","FRANCE, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:52","FRANCE, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:52","FRANCE, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:52","FRANCE, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:52","FRANCE, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:52","FRANCE, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:52","FRANCE, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:52"]
[]
["Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure"]
["Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro"]
["Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds",null,"Issuer Description"]
["Bond Type","Issues","Outstanding","Issued",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description","FRANCE, REPUBLIC OF (GOVERNMENT)"]
["Domestic",417,1704772147748,1744737105364,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Parent","--"]
["Description","Asset Duplicated","Maturity Date","Amount Outstanding","Issued Amount","Coupon","Coupon Class","Market of Issue","Currency","ISIN","RIC","Cusip","Issue Date","Seniority Type","Instrument Type","Principal Index Link Flag","Modified Duration","Option Adjusted Duration","Option Adjusted Spread","Yield","Yield Type","Yield Event","Yield Date","Last Price","Capital Tier","Government Bond Type","Is Convertible","Offering Type","Program Type","Ultimate Parent","--"]
["BTF / FRGV         14-Mar-2018",null,"14-Mar-2018",5841000000,5841000000,"--","Discount/Zero Coupon","France","Euro","FR0124584683","FR0124584683=",null,"04-Oct-2017","Unsecured","Bill","N",3.0000000000000001E-3,3.0000000000000001E-3,27.5,-0.36,"IS","MAT","14-Mar-2018",100.001,"N/A","FRANCE BTF","N","Auction","--"]
["BTF / FRGV         21-Mar-2018",null,"21-Mar-2018",3565000000,3565000000,"--","Discount/Zero Coupon","France","Euro","FR0124584691","FR0124584691=",null,"20-Dec-2017","Unsecured","Bill","N",1.9E-2,1.9E-2,19.399999999999999,-0.51400000000000001,"IS","MAT","21-Mar-2018",100.01,"N/A","FRANCE BTF","N","Auction","--","Debt Structure","Debt Structure","Debt Structure","Debt Structure"]
["BTF / FRGV         28-Mar-2018",null,"28-Mar-2018",6272000000,6272000000,"--","Discount/Zero Coupon","France","Euro","FR0124257264","FR0124257264=",null,"05-Apr-2017","Unsecured","Bill","N",3.9E-2,3.7999999999999999E-2,16.8,-0.56599999999999995,"IS","MAT","28-Mar-2018",100.02200000000001,"N/A","FRANCE BTF","N","Auction","--","Name","#","Amount Issued","Amount Outstanding"]
["BTF / FRGV         05-Apr-2018",null,"05-Apr-2018",6780000000,6780000000,"--","Discount/Zero Coupon","France","Euro","FR0124747462","FR0124747462=",null,"04-Jan-2018","Unsecured","Bill","N",5.8000000000000003E-2,0.06,-3.8,-0.76900000000000002,"IS","MAT","05-Apr-2018",100.047,"N/A","FRANCE BTF","N","Auction","--","Bonds",417,1744737105364,1704772147748]
["BTF / FRGV         11-Apr-2018",null,"11-Apr-2018",5623000000,5623000000,"--","Discount/Zero Coupon","France","Euro","FR0124584709","FR0124584709=",null,"01-Nov-2017","Unsecured","Bill","N",7.4999999999999997E-2,7.6999999999999999E-2,1.2,-0.72,"IS","MAT","11-Apr-2018",100.056,"N/A","FRANCE BTF","N","Auction","--","Bonds - To Be Issued",1,3850000000,3850000000]
["BTF / FRGV         18-Apr-2018",null,"18-Apr-2018",7180000000,7180000000,"--","Discount/Zero Coupon","France","Euro","FR0124747470","FR0124747470=",null,"17-Jan-2018","Unsecured","Bill","N",9.5000000000000001E-2,9.6000000000000002E-2,6.4,-0.66800000000000004,"IS","MAT","18-Apr-2018",100.065,"N/A","FRANCE BTF","N","Auction","--","Bonds (As Borrower)",0,0,0]
["OAT / FRGV   4.000 25-Apr-2018",null,"25-Apr-2018",27277000000,33269000000,4,"Fixed Coupon","France","Euro","FR0010604983","FR0010604983=",null,"08-Apr-2008","Unsecured","Obligation Assimilable du Tresor","N",0.114,0.115,20,-0.499,"IS","MAT","25-Apr-2018",100.52,"N/A","FRANCE OAT","N","Auction","--","Bonds (As Borrower) - To Be Issued",0,0,0]
["BTF / FRGV         25-Apr-2018",null,"25-Apr-2018",5795000000,5795000000,"--","Discount/Zero Coupon","France","Euro","FR0124257306","FR0124257306=",null,"04-May-2017","Unsecured","Bill","N",0.114,0.115,7.2,-0.65900000000000003,"IS","MAT","25-Apr-2018",100.077,"N/A","FRANCE BTF","N","Auction","--","Loans",0,0,"--"]
["FRINT / FRGV  IO Str 25-Apr-2018","STRIP","25-Apr-2018",0,0,"--","Stripped Coupon","France","Euro","FR0000570897","FR0000570897=",null,"11-May-1992","Unsecured","Strip - Interest only","N",0.114,0.115,26.3,-0.433,"IS","MAT","25-Apr-2018",100.05,"N/A","FRANCE OAT - INTEREST STRIP","N",null,"--","Total",418,1748587105364,1708622147748]
["FRPRI / FRGV  PO Str 25-Apr-2018","STRIP","25-Apr-2018",0,0,"--","Stripped Coupon","France","Euro","FR0010604991","FR0010604991=",null,"08-Apr-2008","Unsecured","Strip - Principal only","N",0.114,0.115,17.600000000000001,-0.52,"IS","MAT","25-Apr-2018",100.06,"N/A","FRANCE OAT - PRINCIPAL STRIP","N",null,"--"]
["FRFNG / FRGV         25-Apr-2018","STRIP","25-Apr-2018",0,0,"--","Stripped Coupon","France","Euro","FR0010809889","FR0010809889=",null,"23-Nov-2009","Unsecured","Strip - Fungible - Interest and/or Principal","N",0.114,0.115,0.3,-0.69299999999999995,"IS","MAT","25-Apr-2018",100.08,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["BTF / FRGV         03-May-2018",null,"03-May-2018",6377000000,6377000000,"--","Discount/Zero Coupon","France","Euro","FR0124747488","FR0124747488=",null,"31-Jan-2018","Unsecured","Bill","N",0.13600000000000001,0.13700000000000001,9.1999999999999993,-0.64,"IS","MAT","03-May-2018",100.089,"N/A","FRANCE BTF","N","Auction","--"]
["BTF / FRGV         09-May-2018",null,"09-May-2018",5682000000,5682000000,"--","Discount/Zero Coupon","France","Euro","FR0124584717","FR0124584717=",null,"29-Nov-2017","Unsecured","Bill","N",0.153,0.154,10.3,-0.629,"IS","MAT","09-May-2018",100.098,"N/A","FRANCE BTF","N","Auction","--"]
["BTF / FRGV         16-May-2018",null,"16-May-2018",6814000000,6814000000,"--","Discount/Zero Coupon","France","Euro","FR0124747496","FR0124747496=",null,"14-Feb-2018","Unsecured","Bill","N",0.17199999999999999,0.17299999999999999,11,-0.622,"IS","MAT","16-May-2018",100.10899999999999,"N/A","FRANCE BTF","N","Auction","--"]
["BTF / FRGV         24-May-2018",null,"24-May-2018",6928000000,6928000000,"--","Discount/Zero Coupon","France","Euro","FR0124257348","FR0124257348=",null,"31-May-2017","Unsecured","Bill","N",0.19500000000000001,0.19500000000000001,10.4,-0.628,"IS","MAT","24-May-2018",100.124,"N/A","FRANCE BTF","N","Auction","--"]
["FRINT / FRGV  IO Str 25-May-2018","STRIP","25-May-2018",0,0,"--","Stripped Coupon","France","Euro","FR0011395839","FR0011395839=",null,"22-Jan-2013","Unsecured","Strip - Interest only","N",0.19700000000000001,0.19800000000000001,26,-0.45500000000000002,"IS","MAT","25-May-2018",100.09,"N/A","FRANCE OAT - INTEREST STRIP","N",null,"--"]
["OAT / FRGV   1.000 25-May-2018",null,"25-May-2018",18191000000,23412000000,1,"Fixed Coupon","France","Euro","FR0011394345","FR0011394345=",null,"22-Jan-2013","Senior Unsecured","Obligation Assimilable du Tresor","N",0.19700000000000001,0.19800000000000001,15.1,-0.56499999999999995,"IS","MAT","25-May-2018",100.31,"N/A","FRANCE OAT","N","Auction","--"]
["BTF / FRGV         30-May-2018",null,"30-May-2018",7794000000,7794000000,"--","Discount/Zero Coupon","France","Euro","FR0124747504","FR0124747504=",null,"28-Feb-2018","Unsecured","Bill","N",0.21099999999999999,0.21099999999999999,11.1,-0.621,"IS","MAT","30-May-2018",100.133,"N/A","FRANCE BTF","N","Auction","--"]
["BTF / FRGV         20-Jun-2018",null,"20-Jun-2018",9282000000,9282000000,"--","Discount/Zero Coupon","France","Euro","FR0124257371","FR0124257371=",null,"05-Jul-2017","Unsecured","Bill","N",0.26700000000000002,0.26900000000000002,10.1,-0.62,"IS","MAT","20-Jun-2018",100.169,"N/A","FRANCE BTF","N","Auction","--"]
["FRFNG / FRGV         25-Jun-2018","STRIP","25-Jun-2018",0,0,"--","Stripped Coupon","France","Euro","FR0013234382","FR0013234382=",null,"31-Jan-2017","Unsecured","Strip - Fungible - Interest and/or Principal","N",0.28100000000000003,0.28299999999999997,8.6,-0.63500000000000001,"IS","MAT","25-Jun-2018",100.18,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["BTF / FRGV         04-Jul-2018",null,"04-Jul-2018",6333000000,6333000000,"--","Discount/Zero Coupon","France","Euro","FR0124747538","FR0124747538=",null,"24-Jan-2018","Unsecured","Bill","N",0.30599999999999999,0.308,6.3,-0.64200000000000002,"IS","MAT","04-Jul-2018",100.2,"N/A","FRANCE BTF","N","Auction","--"]
["BTF / FRGV         18-Jul-2018",null,"18-Jul-2018",3632000000,3632000000,"--","Discount/Zero Coupon","France","Euro","FR0124423247","FR0124423247=",null,"02-Aug-2017","Unsecured","Bill","N",0.34499999999999997,0.34599999999999997,6,-0.63300000000000001,"IS","MAT","18-Jul-2018",100.22199999999999,"N/A","FRANCE BTF","N","Auction","--"]
["FRFNG / FRGV         25-Jul-2018","STRIP","25-Jul-2018",0,0,"--","Stripped Coupon","France","Euro","FR0013066834","FR0013066834=",null,"05-Oct-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",0.36499999999999999,0.36499999999999999,6.7,-0.628,"IS","MAT","25-Jul-2018",100.23,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRIIN / FRGV  IO Str 25-Jul-2018","STRIP","25-Jul-2018",0,0,"--","Stripped Coupon","France","Euro","FR0010482455","FR0010482455=",null,"14-Mar-2007","Unsecured","Strip - Interest only","Y",0.36499999999999999,0.36499999999999999,17.600000000000001,-0.52,"IS","MAT","25-Jul-2018",100.19,"N/A","FRANCE OAT - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["FRIIN / FRGV  IO Str 25-Jul-2018","STRIP","25-Jul-2018",0,0,"--","Stripped Coupon","France","Euro","FR0010483131","FR0010483131=",null,"01-Oct-1999","Unsecured","Strip - Interest only","Y",0.36499999999999999,0.36499999999999999,17.600000000000001,-0.52,"IS","MAT","25-Jul-2018",100.19,"N/A","FRANCE OAT - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["OATEI / FRGV   0.250 25-Jul-2018",null,"25-Jul-2018",9223500000,11257000000,0.25,"Fixed Coupon","France","Euro","FR0011237643","FR0011237643=",null,"24-Apr-2012","Unsecured","Obligation Assimilable du Tresor","Y",0.36799999999999999,0.37,-243.5,-3.105,"IS","MAT","25-Jul-2018",101.25,"N/A","FRANCE OAT INDEXEE EI","N","Auction","--"]
["FRIPR / FRGV  PO Str 25-Jul-2018","STRIP","25-Jul-2018",0,0,"--","Stripped Coupon","France","Euro","FR0011238336","FR0011238336=",null,"24-Apr-2012","Unsecured","Strip - Principal only","Y",0.36499999999999999,0.36499999999999999,6.7,-0.628,"IS","MAT","25-Jul-2018",100.23,"N/A","FRANCE OAT - PRINCIPAL STRIP (INFLATION LINKED)","N",null,"--"]
["BTF / FRGV         01-Aug-2018",null,"01-Aug-2018",5577000000,7474000000,"--","Discount/Zero Coupon","France","Euro","FR0124747546","FR0124747546=",null,"21-Feb-2018","Unsecured","Bill","N",0.38100000000000001,0.38500000000000001,6.3,-0.621,"IS","MAT","01-Aug-2018",100.242,"N/A","FRANCE BTF","N","Auction","--"]
["BTF / FRGV         15-Aug-2018",null,"15-Aug-2018",4089000000,4089000000,"--","Discount/Zero Coupon","France","Euro","FR0124423254","FR0124423254=",null,"23-Aug-2017","Unsecured","Bill","N",0.42099999999999999,0.42299999999999999,7.7,-0.59899999999999998,"IS","MAT","15-Aug-2018",100.25700000000001,"N/A","FRANCE BTF","N","Auction","--"]
["BTF / FRGV         12-Sep-2018",null,"12-Sep-2018",1947000000,1947000000,"--","Discount/Zero Coupon","France","Euro","FR0124423262","FR0124423262=",null,"20-Sep-2017","Unsecured","Bill","N",0.496,0.5,5.3,-0.61099999999999999,"IS","MAT","12-Sep-2018",100.31,"N/A","FRANCE BTF","N","Auction","--"]
["BTF / FRGV         10-Oct-2018",null,"10-Oct-2018",4734000000,4734000000,"--","Discount/Zero Coupon","France","Euro","FR0124584733","FR0124584733=",null,"18-Oct-2017","Unsecured","Bill","N",0.57399999999999995,0.57699999999999996,6.4,-0.59099999999999997,"IS","MAT","10-Oct-2018",100.346,"N/A","FRANCE BTF","N","Auction","--"]
["FRFNG / FRGV         25-Oct-2018","STRIP","25-Oct-2018",0,0,"--","Stripped Coupon","France","Euro","FR0010809913","FR0010809913=",null,"23-Nov-2009","Unsecured","Strip - Fungible - Interest and/or Principal","N",0.61599999999999999,0.61799999999999999,4.5,-0.61299999999999999,"IS","MAT","25-Oct-2018",100.38,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRINT / FRGV  IO Str 25-Oct-2018","STRIP","25-Oct-2018",0,0,"--","Stripped Coupon","France","Euro","FR0000570905","FR0000570905=",null,"12-Jun-1991","Unsecured","Strip - Interest only","N",0.61599999999999999,0.61699999999999999,19,-0.46899999999999997,"IS","MAT","25-Oct-2018",100.29,"N/A","FRANCE OAT - INTEREST STRIP","N",null,"--"]
["OAT / FRGV   4.250 25-Oct-2018",null,"25-Oct-2018",27527000000,30947000000,4.25,"Fixed Coupon","France","Euro","FR0010670737","FR0010670737=",null,"07-Oct-2008","Senior Unsecured","Obligation Assimilable du Tresor","N",0.61599999999999999,0.61799999999999999,8.5,-0.57399999999999995,"IS","MAT","25-Oct-2018",102.99,"N/A","FRANCE OAT","N","Auction","--"]
["FRPRI / FRGV  PO Str 25-Oct-2018","STRIP","25-Oct-2018",0,0,"--","Stripped Coupon","France","Euro","FR0010671198","FR0010671198=",null,"07-Oct-2008","Unsecured","Strip - Principal only","N",0.61599999999999999,0.61799999999999999,7.7,-0.58099999999999996,"IS","MAT","25-Oct-2018",100.36,"N/A","FRANCE OAT - PRINCIPAL STRIP","N",null,"--"]
["BTF / FRGV         07-Nov-2018",null,"07-Nov-2018",4847000000,4847000000,"--","Discount/Zero Coupon","France","Euro","FR0124584741","FR0124584741=",null,"15-Nov-2017","Unsecured","Bill","N",0.65,0.65400000000000003,5.5,-0.59199999999999997,"IS","MAT","07-Nov-2018",100.393,"N/A","FRANCE BTF","N","Auction","--"]
["OAT / FRGV   1.000 25-Nov-2018",null,"25-Nov-2018",19930000000,22265000000,1,"Fixed Coupon","France","Euro","FR0011523257","FR0011523257=",null,"25-Jun-2013","Senior Unsecured","Obligation Assimilable du Tresor","N",0.7,0.70599999999999996,6.5,-0.58899999999999997,"IS","MAT","26-Nov-2018",101.12,"N/A","FRANCE OAT","N","Auction","--"]
["FRFNG / FRGV         25-Nov-2018","STRIP","25-Nov-2018",0,0,"--","Stripped Coupon","France","Euro","FR0011523307","FR0011523307=",null,"25-Jun-2013","Unsecured","Strip - Fungible - Interest and/or Principal","N",0.7,0.70599999999999996,7.2,-0.58199999999999996,"IS","MAT","26-Nov-2018",100.41,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["BTF / FRGV         05-Dec-2018",null,"05-Dec-2018",2175000000,2175000000,"--","Discount/Zero Coupon","France","Euro","FR0124584758","FR0124584758=",null,"13-Dec-2017","Unsecured","Bill","N",0.72799999999999998,0.73,5.8,-0.58299999999999996,"IS","MAT","05-Dec-2018",100.43300000000001,"N/A","FRANCE BTF","N","Auction","--"]
["BTF / FRGV         04-Jan-2019",null,"04-Jan-2019",5257000000,5257000000,"--","Discount/Zero Coupon","France","Euro","FR0124747561","FR0124747561=",null,"10-Jan-2018","Unsecured","Bill","N",0.80900000000000005,0.81299999999999994,6.2,-0.58599999999999997,"IS","MAT","04-Jan-2019",100.48399999999999,"N/A","FRANCE BTF","N","Auction","--"]
["BTF / FRGV         30-Jan-2019",null,"30-Jan-2019",6145000000,6145000000,"--","Discount/Zero Coupon","France","Euro","FR0124747579","FR0124747579=",null,"07-Feb-2018","Unsecured","Bill","N",0.88200000000000001,0.88400000000000001,6.4,-0.59099999999999997,"IS","MAT","30-Jan-2019",100.53100000000001,"N/A","FRANCE BTF","N","Auction","--"]
["OAT / FRGV         25-Feb-2019",null,"25-Feb-2019",15565000000,19313000000,"--","Fixed Coupon","France","Euro","FR0013101466","FR0013101466=",null,"25-Jan-2016","Senior Unsecured","Obligation Assimilable du Tresor","N",0.95299999999999996,0.95599999999999996,8.4,-0.58399999999999996,"IS","MAT","25-Feb-2019",100.56,"N/A","FRANCE OAT","N","Auction","--"]
["FRFNG / FRGV         25-Feb-2019","STRIP","25-Feb-2019",0,0,"--","Stripped Coupon","France","Euro","FR0013101482","FR0013101482=",null,"25-Jan-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",0.95299999999999996,0.95599999999999996,8.4,-0.58399999999999996,"IS","MAT","25-Feb-2019",100.56,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["BTF / FRGV         27-Feb-2019",null,"27-Feb-2019",1498000000,2892000000,"--","Discount/Zero Coupon","France","Euro","FR0124747587","FR0124747587=",null,"07-Mar-2018","Unsecured","Bill","N",0.95799999999999996,0.96099999999999997,9.6999999999999993,-0.56399999999999995,"IS","MAT","27-Feb-2019",100.551,"N/A","FRANCE BTF","N","Auction","--"]
["FRFNG / FRGV         01-Mar-2019","STRIP","01-Mar-2019",0,0,"--","Stripped Coupon","France","Euro","FR0013140720","FR0013140720=",null,"23-Mar-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",0.96899999999999997,0.96699999999999997,7.1,-0.59799999999999998,"IS","MAT","01-Mar-2019",100.58,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRFNG / FRGV         01-Mar-2019","STRIP","01-Mar-2019",0,0,"--","Stripped Coupon","France","Euro","FR0013066925","FR0013066925=",null,"20-Feb-2017","Unsecured","Strip - Fungible - Interest and/or Principal","N",0.96899999999999997,0.96699999999999997,7.1,-0.59799999999999998,"IS","MAT","01-Mar-2019",100.58,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRFNG / FRGV         01-Mar-2019","STRIP","01-Mar-2019",0,0,"--","Stripped Coupon","France","Euro","FR0012560449","FR0012560449=",null,"23-Feb-2015","Unsecured","Strip - Fungible - Interest and/or Principal","N",0.96899999999999997,0.96699999999999997,7.1,-0.59799999999999998,"IS","MAT","01-Mar-2019",100.58,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRFNG / FRGV         25-Apr-2019","STRIP","25-Apr-2019",0,0,"--","Stripped Coupon","France","Euro","FR0010809947","FR0010809947=",null,"23-Nov-2009","Unsecured","Strip - Fungible - Interest and/or Principal","N",1.117,1.1180000000000001,7.6,-0.59699999999999998,"IS","MAT","25-Apr-2019",100.67,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["OAT / FRGV   4.250 25-Apr-2019",null,"25-Apr-2019",30498000000,31478000000,4.25,"Fixed Coupon","France","Euro","FR0000189151","FR0000189151=",null,"10-Jun-2003","Senior Unsecured","Obligation Assimilable du Tresor","N",1.0780000000000001,1.079,7.6,-0.59699999999999998,"IS","MAT","25-Apr-2019",105.44,"N/A","FRANCE OAT","N","Auction","--"]
["FRINT / FRGV  IO Str 25-Apr-2019","STRIP","25-Apr-2019",0,0,"--","Stripped Coupon","France","Euro","FR0000570913","FR0000570913=",null,"11-May-1992","Unsecured","Strip - Interest only","N",1.117,1.117,17.399999999999999,-0.5,"IS","MAT","25-Apr-2019",100.56,"N/A","FRANCE OAT - INTEREST STRIP","N",null,"--"]
["FRPRI / FRGV  PO Str 25-Apr-2019","STRIP","25-Apr-2019",0,0,"--","Stripped Coupon","France","Euro","FR0000189169","FR0000189169=",null,"10-Jun-2003","Unsecured","Strip - Principal only","N",1.117,1.1180000000000001,7.6,-0.59699999999999998,"IS","MAT","25-Apr-2019",100.67,"N/A","FRANCE OAT - PRINCIPAL STRIP","N",null,"--"]
["OAT / FRGV   1.000 25-May-2019",null,"25-May-2019",18180000000,23095000000,1,"Fixed Coupon","France","Euro","FR0011708080","FR0011708080=",null,"28-Jan-2014","Senior Unsecured","Obligation Assimilable du Tresor","N",1.1910000000000001,1.196,10,-0.57699999999999996,"IS","MAT","27-May-2019",101.9,"N/A","FRANCE OAT","N","Auction","--"]
["FRFNG / FRGV         25-May-2019","STRIP","25-May-2019",0,0,"--","Stripped Coupon","France","Euro","FR0011461318","FR0011461318=",null,"04-Apr-2013","Unsecured","Strip - Fungible - Interest and/or Principal","N",1.2010000000000001,1.2050000000000001,10.4,-0.57299999999999995,"IS","MAT","27-May-2019",100.69,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRFNG / FRGV         25-Jun-2019","STRIP","25-Jun-2019",0,0,"--","Stripped Coupon","France","Euro","FR0013234408","FR0013234408=",null,"31-Jan-2017","Unsecured","Strip - Fungible - Interest and/or Principal","N",1.284,1.2849999999999999,11.2,-0.55800000000000005,"IS","MAT","25-Jun-2019",100.72,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["OATI / FRGV   1.300 25-Jul-2019",null,"25-Jul-2019",11740000000,11740000000,1.3,"Fixed Coupon","France","Euro","FR0010850032","FR0010850032=",null,"26-Jan-2010","Senior Unsecured","Obligation Assimilable du Tresor","Y",1.3640000000000001,1.363,-113.1,-1.7829999999999999,"IS","MAT","25-Jul-2019",104.3,"N/A","FRANCE OAT INDEXEE","N","Auction","--"]
["FRIIN / FRGV  IO Str 25-Jul-2019","STRIP","25-Jul-2019",0,0,"--","Stripped Coupon","France","Euro","FR0010483149","FR0010483149=",null,"01-Oct-1999","Unsecured","Strip - Interest only","Y",1.367,1.367,18.7,-0.47399999999999998,"IS","MAT","25-Jul-2019",100.65,"N/A","FRANCE OAT - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["FRFNG / FRGV         25-Jul-2019","STRIP","25-Jul-2019",0,0,"--","Stripped Coupon","France","Euro","FR0013066859","FR0013066859=",null,"05-Oct-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",1.367,1.367,13.6,-0.52400000000000002,"IS","MAT","25-Jul-2019",100.72,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRIIN / FRGV  IO Str 25-Jul-2019","STRIP","25-Jul-2019",0,0,"--","Stripped Coupon","France","Euro","FR0010482463","FR0010482463=",null,"14-Mar-2007","Unsecured","Strip - Interest only","Y",1.367,1.367,18.7,-0.47399999999999998,"IS","MAT","25-Jul-2019",100.65,"N/A","FRANCE OAT - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["FRIPR / FRGV  PO Str 25-Jul-2019","STRIP","25-Jul-2019",0,0,"--","Stripped Coupon","France","Euro","FR0010850164","FR0010850164=",null,"19-Jan-2010","Unsecured","Strip - Principal only","Y",1.367,1.367,13.6,-0.52400000000000002,"IS","MAT","25-Jul-2019",100.72,"N/A","FRANCE OAT - PRINCIPAL STRIP (INFLATION LINKED)","N",null,"--"]
["FRPRI / FRGV  PO Str 25-Oct-2019","STRIP","25-Oct-2019",0,0,"--","Stripped Coupon","France","Euro","FR0000570939","FR0000570939=",null,"12-Jun-1991","Unsecured","Strip - Principal only","N",1.6180000000000001,1.62,8.4,-0.54100000000000004,"IS","MAT","25-Oct-2019",100.88,"N/A","FRANCE OAT - PRINCIPAL STRIP","N",null,"--"]
["OAT / FRGV   8.500 25-Oct-2019",null,"25-Oct-2019",8844392893,9349393330,8.5,"Fixed Coupon","France","Euro","FR0000570921","FR0000570921=",null,"25-Jan-1989","Unsecured","Obligation Assimilable du Tresor","N",1.546,1.5469999999999999,7,-0.55500000000000005,"IS","MAT","25-Oct-2019",114.75,"N/A","FRANCE OAT","N","Direct","--"]
["OAT / FRGV   3.750 25-Oct-2019",null,"25-Oct-2019",33075000000,35410000000,3.75,"Fixed Coupon","France","Euro","FR0010776161","FR0010776161=",null,"07-Jul-2009","Senior Unsecured","Obligation Assimilable du Tresor","N",1.5840000000000001,1.585,6.5,-0.56000000000000005,"IS","MAT","25-Oct-2019",107.02,"N/A","FRANCE OAT","N","Auction","--"]
["FRINT / FRGV  IO Str 25-Oct-2019","STRIP","25-Oct-2019",0,0,"--","Stripped Coupon","France","Euro","FR0000570947","FR0000570947=",null,"12-Jun-1991","Unsecured","Strip - Interest only","N",1.6180000000000001,1.619,16.399999999999999,-0.46100000000000002,"IS","MAT","25-Oct-2019",100.75,"N/A","FRANCE OAT - INTEREST STRIP","N",null,"--"]
["FRFNG / FRGV         25-Oct-2019","STRIP","25-Oct-2019",0,0,"--","Stripped Coupon","France","Euro","FR0010809970","FR0010809970=",null,"23-Nov-2009","Unsecured","Strip - Fungible - Interest and/or Principal","N",1.6180000000000001,1.62,6.6,-0.55900000000000005,"IS","MAT","25-Oct-2019",100.91,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["OAT / FRGV   0.500 25-Nov-2019",null,"25-Nov-2019",28337000000,28737000000,0.5,"Fixed Coupon","France","Euro","FR0011993179","FR0011993179=",null,"24-Jun-2014","Senior Unsecured","Obligation Assimilable du Tresor","N",1.6970000000000001,1.7,6.6,-0.54400000000000004,"IS","MAT","25-Nov-2019",101.79,"N/A","FRANCE OAT","N","Auction","--"]
["FRFNG / FRGV         25-Nov-2019","STRIP","25-Nov-2019",0,0,"--","Stripped Coupon","France","Euro","FR0011962455","FR0011962455=",null,"10-Jun-2014","Unsecured","Strip - Fungible - Interest and/or Principal","N",1.702,1.7050000000000001,6.7,-0.54300000000000004,"IS","MAT","25-Nov-2019",100.93,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["OAT / FRGV   9.820 31-Dec-2019",null,"31-Dec-2019",39674666,105152339,9.82,"Fixed Coupon","France","Euro","FR0000570954","FR0000570954=",null,"28-Mar-1990","Unsecured","Obligation Assimilable du Tresor","N","--","--","--","--","--","--",null,"--","N/A","FRANCE OAT","N","Underwritten","--"]
["FRFNG / FRGV         25-Feb-2020","STRIP","25-Feb-2020",0,0,"--","Stripped Coupon","France","Euro","FR0013233251","FR0013233251=",null,"23-Jan-2017","Unsecured","Strip - Fungible - Interest and/or Principal","N",1.952,1.9570000000000001,7.8,-0.47799999999999998,"IS","MAT","25-Feb-2020",100.94,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["OAT / FRGV         25-Feb-2020",null,"25-Feb-2020",28009000000,28009000000,"--","Fixed Coupon","France","Euro","FR0013232485","FR0013232485=",null,"23-Jan-2017","Senior Unsecured","Obligation Assimilable du Tresor","N",1.952,1.9570000000000001,7.8,-0.47799999999999998,"IS","MAT","25-Feb-2020",100.94,"N/A","FRANCE OAT","N","Auction","--"]
["FRFNG / FRGV         01-Mar-2020","STRIP","01-Mar-2020",0,0,"--","Stripped Coupon","France","Euro","FR0013066958","FR0013066958=",null,"20-Feb-2017","Unsecured","Strip - Fungible - Interest and/or Principal","N",1.968,1.9730000000000001,8.9,-0.46500000000000002,"IS","MAT","02-Mar-2020",100.92,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRFNG / FRGV         01-Mar-2020","STRIP","01-Mar-2020",0,0,"--","Stripped Coupon","France","Euro","FR0012560456","FR0012560456=",null,"23-Feb-2015","Unsecured","Strip - Fungible - Interest and/or Principal","N",1.968,1.9730000000000001,8.9,-0.46500000000000002,"IS","MAT","02-Mar-2020",100.92,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRFNG / FRGV         01-Mar-2020","STRIP","01-Mar-2020",0,0,"--","Stripped Coupon","France","Euro","FR0013140738","FR0013140738=",null,"23-Mar-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",1.968,1.9730000000000001,8.9,-0.46500000000000002,"IS","MAT","02-Mar-2020",100.92,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRFNG / FRGV         25-Apr-2020","STRIP","25-Apr-2020",0,0,"--","Stripped Coupon","France","Euro","FR0010809723","FR0010809723=",null,"23-Nov-2009","Unsecured","Strip - Fungible - Interest and/or Principal","N",2.1190000000000002,2.1269999999999998,6.4,-0.46500000000000002,"IS","MAT","27-Apr-2020",100.99,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRINT / FRGV  IO Str 25-Apr-2020","STRIP","25-Apr-2020",0,0,"--","Stripped Coupon","France","Euro","FR0000570962","FR0000570962=",null,"11-May-1992","Unsecured","Strip - Interest only","N",2.1179999999999999,2.1259999999999999,16.2,-0.36699999999999999,"IS","MAT","27-Apr-2020",100.78,"N/A","FRANCE OAT - INTEREST STRIP","N",null,"--"]
["OAT / FRGV   3.500 25-Apr-2020",null,"25-Apr-2020",38946000000,38946000000,3.5,"Fixed Coupon","France","Euro","FR0010854182","FR0010854182=",null,"09-Feb-2010","Senior Unsecured","Obligation Assimilable du Tresor","N",2.024,2.032,6.6,-0.46600000000000003,"IS","MAT","27-Apr-2020",108.45,"N/A","FRANCE OAT","N","Auction","--"]
["FRFNG / FRGV         25-May-2020","STRIP","25-May-2020",0,0,"--","Stripped Coupon","France","Euro","FR0011461342","FR0011461342=",null,"04-Apr-2013","Unsecured","Strip - Fungible - Interest and/or Principal","N",2.202,2.2029999999999998,7.3,-0.443,"IS","MAT","25-May-2020",100.98,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["OAT / FRGV         25-May-2020",null,"25-May-2020",22969000000,22969000000,"--","Fixed Coupon","France","Euro","FR0012557957","FR0012557957=",null,"23-Feb-2015","Senior Unsecured","Obligation Assimilable du Tresor","N",2.202,2.2029999999999998,7.3,-0.443,"IS","MAT","25-May-2020",100.98,"N/A","FRANCE OAT","N","Auction","--"]
["FRFNG / FRGV         25-Jun-2020","STRIP","25-Jun-2020",0,0,"--","Stripped Coupon","France","Euro","FR0013234416","FR0013234416=",null,"31-Jan-2017","Unsecured","Strip - Fungible - Interest and/or Principal","N",2.2850000000000001,2.2879999999999998,8,-0.42199999999999999,"IS","MAT","25-Jun-2020",100.97,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRIIN / FRGV  IO Str 25-Jul-2020","STRIP","25-Jul-2020",0,0,"--","Stripped Coupon","France","Euro","FR0010482471","FR0010482471=",null,"14-Mar-2007","Unsecured","Strip - Interest only","Y",2.3679999999999999,2.375,14.3,-0.34499999999999997,"IS","MAT","27-Jul-2020",100.82,"N/A","FRANCE OAT - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["FRIIN / FRGV  IO Str 25-Jul-2020","STRIP","25-Jul-2020",0,0,"--","Stripped Coupon","France","Euro","FR0010483156","FR0010483156=",null,"01-Oct-1999","Unsecured","Strip - Interest only","Y",2.3679999999999999,2.375,14.3,-0.34499999999999997,"IS","MAT","27-Jul-2020",100.82,"N/A","FRANCE OAT - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["OATEI / FRGV   2.250 25-Jul-2020",null,"25-Jul-2020",20310000000,20310000000,2.25,"Fixed Coupon","France","Euro","FR0010050559","FR0010050559=",null,"22-Jan-2004","Unsecured","Obligation Assimilable du Tresor","Y",2.323,2.33,-128.69999999999999,-1.774,"IS","MAT","27-Jul-2020",109.81,"N/A","FRANCE OAT INDEXEE EI","N","Underwritten","--"]
["FRIPR / FRGV  PO Str 25-Jul-2020","STRIP","25-Jul-2020",0,0,"--","Stripped Coupon","France","Euro","FR0010482299","FR0010482299=",null,"22-Jan-2004","Unsecured","Strip - Principal only","Y",2.3690000000000002,2.3759999999999999,9.3000000000000007,-0.39500000000000002,"IS","MAT","27-Jul-2020",100.94,"N/A","FRANCE OAT - PRINCIPAL STRIP (INFLATION LINKED)","N",null,"--"]
["FRFNG / FRGV         25-Jul-2020","STRIP","25-Jul-2020",0,0,"--","Stripped Coupon","France","Euro","FR0013066867","FR0013066867=",null,"05-Oct-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",2.3690000000000002,2.3759999999999999,8.5,-0.40300000000000002,"IS","MAT","27-Jul-2020",100.96,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRFNG / FRGV         25-Oct-2020","STRIP","25-Oct-2020",0,0,"--","Stripped Coupon","France","Euro","FR0010809764","FR0010809764=",null,"23-Nov-2009","Unsecured","Strip - Fungible - Interest and/or Principal","N",2.6190000000000002,2.625,6.8,-0.376,"IS","MAT","26-Oct-2020",100.99,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRINT / FRGV  IO Str 25-Oct-2020","STRIP","25-Oct-2020",0,0,"--","Stripped Coupon","France","Euro","FR0000570988","FR0000570988=",null,"26-Apr-1994","Unsecured","Strip - Interest only","N",2.617,2.6230000000000002,21.2,-0.23200000000000001,"IS","MAT","26-Oct-2020",100.61,"N/A","FRANCE OAT - INTEREST STRIP","N",null,"--"]
["OAT / FRGV   2.500 25-Oct-2020",null,"25-Oct-2020",36562000000,36562000000,2.5,"Fixed Coupon","France","Euro","FR0010949651","FR0010949651=",null,"12-Oct-2010","Senior Unsecured","Obligation Assimilable du Tresor","N",2.5489999999999999,2.5550000000000002,7.1,-0.377,"IS","MAT","26-Oct-2020",107.58,"N/A","FRANCE OAT","N","Auction","--"]
["OAT / FRGV   0.250 25-Nov-2020",null,"25-Nov-2020",24782000000,24782000000,0.25,"Fixed Coupon","France","Euro","FR0012968337","FR0012968337=",null,"21-Sep-2015","Senior Unsecured","Obligation Assimilable du Tresor","N",2.694,2.6989999999999998,9.8000000000000007,-0.33100000000000002,"IS","MAT","25-Nov-2020",101.58,"N/A","FRANCE OAT","N","Auction","--"]
["FRFNG / FRGV         25-Nov-2020","STRIP","25-Nov-2020",0,0,"--","Stripped Coupon","France","Euro","FR0011962463","FR0011962463=",null,"10-Jun-2014","Unsecured","Strip - Fungible - Interest and/or Principal","N",2.702,2.7069999999999999,9.8000000000000007,-0.33100000000000002,"IS","MAT","25-Nov-2020",100.9,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["OAT / FRGV         25-Feb-2021",null,"25-Feb-2021",8043000000,8043000000,"--","Fixed Coupon","France","Euro","FR0013311016","FR0013311016=",null,"22-Jan-2018","Senior Unsecured","Obligation Assimilable du Tresor","N",2.9510000000000001,2.9580000000000002,11.6,-0.27300000000000002,"IS","MAT","25-Feb-2021",100.81,"N/A","FRANCE OAT","N","Auction","--"]
["OATEI / FRGV   0.100 01-Mar-2021",null,"01-Mar-2021",6422000000,6422000000,0.1,"Fixed Coupon","France","Euro","FR0013140035","FR0013140035=",null,"21-Mar-2016","Unsecured","Obligation Assimilable du Tresor","Y",2.984,2.9849999999999999,-117,-1.5509999999999999,"IS","MAT","01-Mar-2021",105.05,"N/A","FRANCE OAT INDEXEE EI","N","Auction","--"]
["FRFNG / FRGV         01-Mar-2021","STRIP","01-Mar-2021",0,0,"--","Stripped Coupon","France","Euro","FR0013066974","FR0013066974=",null,"20-Feb-2017","Unsecured","Strip - Fungible - Interest and/or Principal","N",2.968,2.97,9.1999999999999993,-0.29499999999999998,"IS","MAT","01-Mar-2021",100.88,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRFNG / FRGV         01-Mar-2021","STRIP","01-Mar-2021",0,0,"--","Stripped Coupon","France","Euro","FR0013140696","FR0013140696=",null,"23-Mar-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",2.968,2.97,9.1999999999999993,-0.29499999999999998,"IS","MAT","01-Mar-2021",100.88,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRFNG / FRGV         01-Mar-2021","STRIP","01-Mar-2021",0,0,"--","Stripped Coupon","France","Euro","FR0012560464","FR0012560464=",null,"23-Feb-2015","Unsecured","Strip - Fungible - Interest and/or Principal","N",2.968,2.97,9.1999999999999993,-0.29499999999999998,"IS","MAT","01-Mar-2021",100.88,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRFNG / FRGV         01-Mar-2021","STRIP","01-Mar-2021",0,0,"--","Stripped Coupon","France","Euro","FR0013140746","FR0013140746=",null,"23-Mar-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",2.968,2.97,9.1999999999999993,-0.29499999999999998,"IS","MAT","01-Mar-2021",100.88,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRPRI / FRGV  PO Str 25-Apr-2021","STRIP","25-Apr-2021",0,0,"--","Stripped Coupon","France","Euro","FR0010193003","FR0010193003=",null,"10-May-2005","Unsecured","Strip - Principal only","N",3.1179999999999999,3.1219999999999999,12.5,-0.23300000000000001,"IS","MAT","26-Apr-2021",100.73,"N/A","FRANCE OAT - PRINCIPAL STRIP","N",null,"--"]
["FRFNG / FRGV         25-Apr-2021","STRIP","25-Apr-2021",0,0,"--","Stripped Coupon","France","Euro","FR0010809814","FR0010809814=",null,"23-Nov-2009","Unsecured","Strip - Fungible - Interest and/or Principal","N",3.1179999999999999,3.1230000000000002,9.3000000000000007,-0.26500000000000001,"IS","MAT","26-Apr-2021",100.83,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRINT / FRGV  IO Str 25-Apr-2021","STRIP","25-Apr-2021",0,0,"--","Stripped Coupon","France","Euro","FR0000570996","FR0000570996=",null,"11-May-1992","Unsecured","Strip - Interest only","N",3.117,3.121,17.600000000000001,-0.182,"IS","MAT","26-Apr-2021",100.57,"N/A","FRANCE OAT - INTEREST STRIP","N",null,"--"]
["OAT / FRGV   3.750 25-Apr-2021",null,"25-Apr-2021",39352000000,39352000000,3.75,"Fixed Coupon","France","Euro","FR0010192997","FR0010192997=",null,"10-May-2005","Senior Unsecured","Obligation Assimilable du Tresor","N",2.9239999999999999,2.9279999999999999,8.3000000000000007,-0.28399999999999997,"IS","MAT","26-Apr-2021",112.64,"N/A","FRANCE OAT","N","Auction","--"]
["FRFNG / FRGV         25-May-2021","STRIP","25-May-2021",0,0,"--","Stripped Coupon","France","Euro","FR0011461367","FR0011461367=",null,"04-Apr-2013","Unsecured","Strip - Fungible - Interest and/or Principal","N",3.2010000000000001,3.2010000000000001,13.7,-0.20599999999999999,"IS","MAT","25-May-2021",100.66,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["OAT / FRGV         25-May-2021",null,"25-May-2021",23653000000,23653000000,"--","Fixed Coupon","France","Euro","FR0013157096","FR0013157096=",null,"25-Apr-2016","Unsecured","Obligation Assimilable du Tresor","N",3.2010000000000001,3.2010000000000001,11.8,-0.224,"IS","MAT","25-May-2021",100.72,"N/A","FRANCE OAT","N","Auction","--"]
["FRFNG / FRGV         25-Jun-2021","STRIP","25-Jun-2021",0,0,"--","Stripped Coupon","France","Euro","FR0013234424","FR0013234424=",null,"31-Jan-2017","Unsecured","Strip - Fungible - Interest and/or Principal","N",3.2839999999999998,3.286,14.2,-0.185,"IS","MAT","25-Jun-2021",100.61,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRIIN / FRGV  IO Str 25-Jul-2021","STRIP","25-Jul-2021",0,0,"--","Stripped Coupon","France","Euro","FR0010483164","FR0010483164=",null,"01-Oct-1999","Unsecured","Strip - Interest only","Y",3.3660000000000001,3.37,19.100000000000001,-0.122,"IS","MAT","26-Jul-2021",100.41,"N/A","FRANCE OAT - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["OATI / FRGV   0.100 25-Jul-2021",null,"25-Jul-2021",7800000000,7800000000,0.1,"Fixed Coupon","France","Euro","FR0011347046","FR0011347046=",null,"23-Oct-2012","Senior Unsecured","Obligation Assimilable du Tresor","Y",3.3809999999999998,3.3849999999999998,-104.7,-1.357,"IS","MAT","26-Jul-2021",105.05,"N/A","FRANCE OAT INDEXEE","N","Auction","--"]
["FRIIN / FRGV  IO Str 25-Jul-2021","STRIP","25-Jul-2021",0,0,"--","Stripped Coupon","France","Euro","FR0010482497","FR0010482497=",null,"14-Mar-2007","Unsecured","Strip - Interest only","Y",3.3660000000000001,3.37,19.100000000000001,-0.122,"IS","MAT","26-Jul-2021",100.41,"N/A","FRANCE OAT - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["FRFNG / FRGV         25-Jul-2021","STRIP","25-Jul-2021",0,0,"--","Stripped Coupon","France","Euro","FR0013066875","FR0013066875=",null,"05-Oct-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",3.367,3.371,13.8,-0.17499999999999999,"IS","MAT","26-Jul-2021",100.59,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRIPR / FRGV         25-Jul-2021","STRIP","25-Jul-2021",0,0,"--","Stripped Coupon","France","Euro","FR0011347269","FR0011347269=",null,"14-Mar-2007","Unsecured","Strip - Fungible - Interest and/or Principal","N",3.367,3.371,13.8,-0.17499999999999999,"IS","MAT","26-Jul-2021",100.59,"N/A","FRANCE OAT - PRINCIPAL STRIP (INFLATION LINKED)","N",null,"--"]
["FRINT / FRGV  IO Str 25-Oct-2021","STRIP","25-Oct-2021",0,0,"--","Stripped Coupon","France","Euro","FR0000571002","FR0000571002=",null,"26-Apr-1994","Unsecured","Strip - Interest only","N",3.6150000000000002,3.6179999999999999,19.399999999999999,-7.1999999999999995E-2,"IS","MAT","25-Oct-2021",100.26,"N/A","FRANCE OAT - INTEREST STRIP","N",null,"--"]
["OAT / FRGV   3.250 25-Oct-2021",null,"25-Oct-2021",39891000000,39891000000,3.25,"Fixed Coupon","France","Euro","FR0011059088","FR0011059088=",null,"07-Jun-2011","Senior Unsecured","Obligation Assimilable du Tresor","N",3.4449999999999998,3.4470000000000001,10.6,-0.17100000000000001,"IS","MAT","25-Oct-2021",112.42,"N/A","FRANCE OAT","N","Auction","--"]
["FRFNG / FRGV         25-Oct-2021","STRIP","25-Oct-2021",0,0,"--","Stripped Coupon","France","Euro","FR0010809848","FR0010809848=",null,"23-Nov-2009","Unsecured","Strip - Fungible - Interest and/or Principal","N",3.617,3.62,11.4,-0.152,"IS","MAT","25-Oct-2021",100.55,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRFNG / FRGV         25-Nov-2021","STRIP","25-Nov-2021",0,0,"--","Stripped Coupon","France","Euro","FR0011962471","FR0011962471=",null,"10-Jun-2014","Unsecured","Strip - Fungible - Interest and/or Principal","N",3.6989999999999998,3.7040000000000002,12.7,-0.121,"IS","MAT","25-Nov-2021",100.45,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRFNG / FRGV         01-Mar-2022","STRIP","01-Mar-2022",0,0,"--","Stripped Coupon","France","Euro","FR0013067006","FR0013067006=",null,"20-Feb-2017","Unsecured","Strip - Fungible - Interest and/or Principal","N",3.9649999999999999,3.9660000000000002,12.4,-7.5999999999999998E-2,"IS","MAT","01-Mar-2022",100.3,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRFNG / FRGV         01-Mar-2022","STRIP","01-Mar-2022",0,0,"--","Stripped Coupon","France","Euro","FR0012560472","FR0012560472=",null,"23-Feb-2015","Unsecured","Strip - Fungible - Interest and/or Principal","N",3.9649999999999999,3.9660000000000002,12.4,-7.5999999999999998E-2,"IS","MAT","01-Mar-2022",100.3,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRPRI / FRGV  PO Str 25-Apr-2022","STRIP","25-Apr-2022",0,0,"--","Stripped Coupon","France","Euro","FR0000571036","FR0000571036=",null,"20-Jan-1994","Unsecured","Strip - Principal only","N",4.1139999999999999,4.1159999999999997,14.3,-2.4E-2,"IS","MAT","25-Apr-2022",100.1,"N/A","FRANCE OAT - PRINCIPAL STRIP","N",null,"--"]
["FRINT / FRGV  IO Str 25-Apr-2022","STRIP","25-Apr-2022",0,0,"--","Stripped Coupon","France","Euro","FR0000571010","FR0000571010=",null,"11-May-1992","Unsecured","Strip - Interest only","N",4.1130000000000004,4.1150000000000002,19.100000000000001,2.4E-2,"IS","MAT","25-Apr-2022",99.9,"N/A","FRANCE OAT - INTEREST STRIP","N",null,"--"]
["FRFNG / FRGV         25-Apr-2022","STRIP","25-Apr-2022",0,0,"--","Stripped Coupon","France","Euro","FR0010809871","FR0010809871=",null,"23-Nov-2009","Unsecured","Strip - Fungible - Interest and/or Principal","N",4.1150000000000002,4.1159999999999997,11.6,-5.0999999999999997E-2,"IS","MAT","25-Apr-2022",100.21,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["OAT / FRGV   8.250 25-Apr-2022",null,"25-Apr-2022",1243939990,2150000010,8.25,"Fixed Coupon","France","Euro","FR0000571044","FR0000571044=",null,"12-Feb-1992","Unsecured","Obligation Assimilable du Tresor","N",3.532,3.532,13.2,-6.8000000000000005E-2,"IS","MAT","25-Apr-2022",134.29,"N/A","FRANCE OAT","N","Direct","--"]
["OAT / FRGV   3.000 25-Apr-2022",null,"25-Apr-2022",44359000000,44359000000,3,"Fixed Coupon","France","Euro","FR0011196856","FR0011196856=",null,"07-Feb-2012","Unsecured","Obligation Assimilable du Tresor","N",3.855,3.855,10.5,-7.4999999999999997E-2,"IS","MAT","25-Apr-2022",112.68,"N/A","FRANCE OAT","N","Auction","--"]
["FRFNG / FRGV         25-May-2022","STRIP","25-May-2022",0,0,"--","Stripped Coupon","France","Euro","FR0011461375","FR0011461375=",null,"04-Apr-2013","Unsecured","Strip - Fungible - Interest and/or Principal","N",4.1970000000000001,4.1970000000000001,14.2,-7.0000000000000001E-3,"IS","MAT","25-May-2022",100.03,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["OAT / FRGV         25-May-2022",null,"25-May-2022",25105000000,25105000000,"--","Fixed Coupon","France","Euro","FR0013219177","FR0013219177=",null,"21-Nov-2016","Senior Unsecured","Obligation Assimilable du Tresor","N",4.1980000000000004,4.1980000000000004,11.1,-3.7999999999999999E-2,"IS","MAT","25-May-2022",100.16,"N/A","FRANCE OAT","N","Auction","--"]
["FRFNG / FRGV         25-Jun-2022","STRIP","25-Jun-2022",0,0,"--","Stripped Coupon","France","Euro","FR0013234440","FR0013234440=",null,"31-Jan-2017","Unsecured","Strip - Fungible - Interest and/or Principal","N",4.2809999999999997,4.2880000000000003,13.3,2E-3,"IS","MAT","27-Jun-2022",99.99,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRIIN / FRGV  IO Str 25-Jul-2022","STRIP","25-Jul-2022",0,0,"--","Stripped Coupon","France","Euro","FR0010482505","FR0010482505=",null,"14-Mar-2007","Unsecured","Strip - Interest only","Y",4.3630000000000004,4.3630000000000004,16.600000000000001,0.05,"IS","MAT","25-Jul-2022",99.78,"N/A","FRANCE OAT - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["OATEI / FRGV   1.100 25-Jul-2022",null,"25-Jul-2022",17929000000,18004000000,1.1000000000000001,"Fixed Coupon","France","Euro","FR0010899765","FR0010899765=",null,"25-May-2010","Unsecured","Obligation Assimilable du Tresor","Y",4.2939999999999996,4.2930000000000001,-126.8,-1.385,"IS","MAT","25-Jul-2022",111.26,"N/A","FRANCE OAT INDEXEE EI","N","Auction","--"]
["FRIPR / FRGV  PO Str 25-Jul-2022","STRIP","25-Jul-2022",0,0,"--","Stripped Coupon","France","Euro","FR0010899773","FR0010899773=",null,"26-May-2010","Unsecured","Strip - Principal only","Y",4.3639999999999999,4.3639999999999999,12.7,1.0999999999999999E-2,"IS","MAT","25-Jul-2022",99.95,"N/A","FRANCE OAT - PRINCIPAL STRIP (INFLATION LINKED)","N",null,"--"]
["FRFNG / FRGV         25-Jul-2022","STRIP","25-Jul-2022",0,0,"--","Stripped Coupon","France","Euro","FR0013066883","FR0013066883=",null,"05-Oct-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",4.3639999999999999,4.3639999999999999,12.7,1.0999999999999999E-2,"IS","MAT","25-Jul-2022",99.95,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRIIN / FRGV  IO Str 25-Jul-2022","STRIP","25-Jul-2022",0,0,"--","Stripped Coupon","France","Euro","FR0010483172","FR0010483172=",null,"01-Oct-1999","Unsecured","Strip - Interest only","Y",4.3630000000000004,4.3630000000000004,16.600000000000001,0.05,"IS","MAT","25-Jul-2022",99.78,"N/A","FRANCE OAT - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["FRINT / FRGV  IO Str 25-Oct-2022","STRIP","25-Oct-2022",0,0,"--","Stripped Coupon","France","Euro","FR0000571051","FR0000571051=",null,"26-Apr-1994","Unsecured","Strip - Interest only","N",4.6109999999999998,4.6130000000000004,18.600000000000001,0.12,"IS","MAT","25-Oct-2022",99.45,"N/A","FRANCE OAT - INTEREST STRIP","N",null,"--"]
["FRFNG / FRGV         25-Oct-2022","STRIP","25-Oct-2022",0,0,"--","Stripped Coupon","France","Euro","FR0010809897","FR0010809897=",null,"23-Nov-2009","Unsecured","Strip - Fungible - Interest and/or Principal","N",4.6130000000000004,4.6150000000000002,10.5,3.9E-2,"IS","MAT","25-Oct-2022",99.82,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["OAT / FRGV   2.250 25-Oct-2022",null,"25-Oct-2022",32445000000,32445000000,2.25,"Fixed Coupon","France","Euro","FR0011337880","FR0011337880=",null,"09-Oct-2012","Unsecured","Obligation Assimilable du Tresor","N",4.4109999999999996,4.4119999999999999,10,0.02,"IS","MAT","25-Oct-2022",110.29,"N/A","FRANCE OAT","N","Auction","--"]
["FRFNG / FRGV         25-Nov-2022","STRIP","25-Nov-2022",0,0,"--","Stripped Coupon","France","Euro","FR0011962489","FR0011962489=",null,"10-Jun-2014","Unsecured","Strip - Fungible - Interest and/or Principal","N",4.6959999999999997,4.7,9.9,4.9000000000000002E-2,"IS","MAT","25-Nov-2022",99.77,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRFNG / FRGV         01-Mar-2023","STRIP","01-Mar-2023",0,0,"--","Stripped Coupon","France","Euro","FR0012560480","FR0012560480=",null,"23-Feb-2015","Unsecured","Strip - Fungible - Interest and/or Principal","N",4.96,4.96,17.399999999999999,0.17199999999999999,"IS","MAT","01-Mar-2023",99.15,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRFNG / FRGV         01-Mar-2023","STRIP","01-Mar-2023",0,0,"--","Stripped Coupon","France","Euro","FR0013067014","FR0013067014=",null,"20-Feb-2017","Unsecured","Strip - Fungible - Interest and/or Principal","N",4.9589999999999996,4.9589999999999996,18.5,0.182,"IS","MAT","01-Mar-2023",99.1,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["OAT / FRGV         25-Mar-2023",null,"25-Mar-2023",17488000000,17488000000,"--","Fixed Coupon","France","Euro","FR0013283686","FR0013283686=",null,"25-Sep-2017","Senior Unsecured","Obligation Assimilable du Tresor","N",5.0270000000000001,5.032,13.2,0.14199999999999999,"IS","MAT","27-Mar-2023",99.29,"N/A","FRANCE OAT","N","Auction","--"]
["FRFNG / FRGV         25-Mar-2023","STRIP","25-Mar-2023",0,0,"--","Stripped Coupon","France","Euro","FR0013284197","FR0013284197=",null,"25-Sep-2017","Unsecured","Strip - Fungible - Interest and/or Principal","N",5.0259999999999998,5.0309999999999997,17.3,0.182,"IS","MAT","27-Mar-2023",99.09,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["OAT / FRGV   8.500 25-Apr-2023",null,"25-Apr-2023",10606195903,13408195904,8.5,"Fixed Coupon","France","Euro","FR0000571085","FR0000571085=",null,"27-Jan-1992","Senior Unsecured","Obligation Assimilable du Tresor","N",4.2649999999999997,4.2610000000000001,12.6,9.5000000000000001E-2,"IS","MAT","25-Apr-2023",142.87,"N/A","FRANCE OAT","N","Direct","--"]
["FRFNG / FRGV         25-Apr-2023","STRIP","25-Apr-2023",0,0,"--","Stripped Coupon","France","Euro","FR0010809921","FR0010809921=",null,"23-Nov-2009","Unsecured","Strip - Fungible - Interest and/or Principal","N",5.1100000000000003,5.1109999999999998,12.4,0.14499999999999999,"IS","MAT","25-Apr-2023",99.26,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRPRI / FRGV  PO Str 25-Apr-2023","STRIP","25-Apr-2023",0,0,"--","Stripped Coupon","France","Euro","FR0000571077","FR0000571077=",null,"11-May-1992","Unsecured","Strip - Principal only","N",5.1100000000000003,5.1109999999999998,12.4,0.14499999999999999,"IS","MAT","25-Apr-2023",99.26,"N/A","FRANCE OAT - PRINCIPAL STRIP","N",null,"--"]
["FRINT / FRGV  IO Str 25-Apr-2023","STRIP","25-Apr-2023",0,0,"--","Stripped Coupon","France","Euro","FR0000571069","FR0000571069=",null,"11-May-1992","Unsecured","Strip - Interest only","N",5.109,5.1100000000000003,17.3,0.19500000000000001,"IS","MAT","25-Apr-2023",99.01,"N/A","FRANCE OAT - INTEREST STRIP","N",null,"--"]
["OAT / FRGV   1.750 25-May-2023",null,"25-May-2023",35237000000,35237000000,1.75,"Fixed Coupon","France","Euro","FR0011486067","FR0011486067=",null,"07-May-2013","Unsecured","Obligation Assimilable du Tresor","N",4.9550000000000001,4.9530000000000003,11.3,0.13300000000000001,"IS","MAT","25-May-2023",108.37,"N/A","FRANCE OAT","N","Auction","--"]
["FRFNG / FRGV         25-May-2023","STRIP","25-May-2023",0,0,"--","Stripped Coupon","France","Euro","FR0011461383","FR0011461383=",null,"04-Apr-2013","Unsecured","Strip - Fungible - Interest and/or Principal","N",5.1929999999999996,5.1920000000000002,12.9,0.16200000000000001,"IS","MAT","25-May-2023",99.16,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRFNG / FRGV         25-Jun-2023","STRIP","25-Jun-2023",0,0,"--","Stripped Coupon","France","Euro","FR0013234465","FR0013234465=",null,"31-Jan-2017","Unsecured","Strip - Fungible - Interest and/or Principal","N",5.2759999999999998,5.2789999999999999,13.7,0.183,"IS","MAT","26-Jun-2023",99.04,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRIPR / FRGV  PO Str 25-Jul-2023","STRIP","25-Jul-2023",0,0,"--","Stripped Coupon","France","Euro","FR0010586198","FR0010586198=",null,"20-Feb-2008","Unsecured","Strip - Principal only","Y",5.3879999999999999,5.3879999999999999,-95.2,-0.89300000000000002,"IS","MAT","25-Jul-2023",104.93,"N/A","FRANCE OAT - PRINCIPAL STRIP (INFLATION LINKED)","N",null,"--"]
["FRIIN / FRGV  IO Str 25-Jul-2023","STRIP","25-Jul-2023",0,0,"--","Stripped Coupon","France","Euro","FR0010483180","FR0010483180=",null,"01-Oct-1999","Unsecured","Strip - Interest only","Y",5.3570000000000002,5.3570000000000002,19.7,0.254,"IS","MAT","25-Jul-2023",98.65,"N/A","FRANCE OAT - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["FRFNG / FRGV         25-Jul-2023","STRIP","25-Jul-2023",0,0,"--","Stripped Coupon","France","Euro","FR0013066891","FR0013066891=",null,"05-Oct-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",5.359,5.359,12.7,0.184,"IS","MAT","25-Jul-2023",99.02,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRIIN / FRGV  IO Str 25-Jul-2023","STRIP","25-Jul-2023",0,0,"--","Stripped Coupon","France","Euro","FR0010482513","FR0010482513=",null,"14-Mar-2007","Unsecured","Strip - Interest only","Y",5.3570000000000002,5.3570000000000002,19.7,0.254,"IS","MAT","25-Jul-2023",98.65,"N/A","FRANCE OAT - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["OATI / FRGV   2.100 25-Jul-2023",null,"25-Jul-2023",15695000000,15695000000,2.1,"Fixed Coupon","France","Euro","FR0010585901","FR0010585901=",null,"20-Feb-2008","Unsecured","Obligation Assimilable du Tresor","Y",5.1219999999999999,5.12,-113.6,-1.0920000000000001,"IS","MAT","25-Jul-2023",117.74,"N/A","FRANCE OAT INDEXEE","N","Underwritten","--"]
["FRPRI / FRGV  PO Str 25-Oct-2023","STRIP","25-Oct-2023",0,0,"--","Stripped Coupon","France","Euro","FR0010466946","FR0010466946=",null,"09-May-2007","Unsecured","Strip - Principal only","N",5.6070000000000002,5.609,15.6,0.246,"IS","MAT","25-Oct-2023",98.63,"N/A","FRANCE OAT - PRINCIPAL STRIP","N",null,"--"]
["FRINT / FRGV  IO Str 25-Oct-2023","STRIP","25-Oct-2023",0,0,"--","Stripped Coupon","France","Euro","FR0000571093","FR0000571093=",null,"26-Apr-1994","Unsecured","Strip - Interest only","N",5.6059999999999999,5.6079999999999997,19.600000000000001,0.28599999999999998,"IS","MAT","25-Oct-2023",98.41,"N/A","FRANCE OAT - INTEREST STRIP","N",null,"--"]
["OAT / FRGV   4.250 25-Oct-2023",null,"25-Oct-2023",44918000000,44918000000,4.25,"Fixed Coupon","France","Euro","FR0010466938","FR0010466938=",null,"09-May-2007","Senior Unsecured","Obligation Assimilable du Tresor","N",5.0990000000000002,5.0960000000000001,11,0.16600000000000001,"IS","MAT","25-Oct-2023",122.81,"N/A","FRANCE OAT","N","Auction","--"]
["FRFNG / FRGV         25-Oct-2023","STRIP","25-Oct-2023",0,0,"--","Stripped Coupon","France","Euro","FR0010809954","FR0010809954=",null,"23-Nov-2009","Unsecured","Strip - Fungible - Interest and/or Principal","N",5.6079999999999997,5.609,12.7,0.217,"IS","MAT","25-Oct-2023",98.79,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRFNG / FRGV         25-Nov-2023","STRIP","25-Nov-2023",0,0,"--","Stripped Coupon","France","Euro","FR0011962497","FR0011962497=",null,"10-Jun-2014","Unsecured","Strip - Fungible - Interest and/or Principal","N",5.69,5.6980000000000004,16.399999999999999,0.26500000000000001,"IS","MAT","27-Nov-2023",98.5,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRFNG / FRGV         01-Mar-2024","STRIP","01-Mar-2024",0,0,"--","Stripped Coupon","France","Euro","FR0013067022","FR0013067022=",null,"20-Feb-2017","Unsecured","Strip - Fungible - Interest and/or Principal","N",5.9539999999999997,5.9560000000000004,19.899999999999999,0.33100000000000002,"IS","MAT","01-Mar-2024",98.05,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRFNG / FRGV         01-Mar-2024","STRIP","01-Mar-2024",0,0,"--","Stripped Coupon","France","Euro","FR0012560506","FR0012560506=",null,"23-Feb-2015","Unsecured","Strip - Fungible - Interest and/or Principal","N",5.9539999999999997,5.9560000000000004,19.899999999999999,0.33100000000000002,"IS","MAT","01-Mar-2024",98.05,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRINT / FRGV  IO Str 25-Apr-2024","STRIP","25-Apr-2024",0,0,"--","Stripped Coupon","France","Euro","FR0000571101","FR0000571101=",null,"12-Mar-1998","Unsecured","Strip - Interest only","N",6.101,6.1040000000000001,25.9,0.41199999999999998,"IS","MAT","25-Apr-2024",97.52,"N/A","FRANCE OAT - INTEREST STRIP","N",null,"--"]
["FRFNG / FRGV         25-Apr-2024","STRIP","25-Apr-2024",0,0,"--","Stripped Coupon","France","Euro","FR0010810002","FR0010810002=",null,"23-Nov-2009","Unsecured","Strip - Fungible - Interest and/or Principal","N",6.1040000000000001,6.1070000000000002,17.899999999999999,0.33100000000000002,"IS","MAT","25-Apr-2024",98,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["OAT / FRGV   2.250 25-May-2024",null,"25-May-2024",34810000000,34810000000,2.25,"Fixed Coupon","France","Euro","FR0011619436","FR0011619436=",null,"12-Nov-2013","Unsecured","Obligation Assimilable du Tresor","N",5.7759999999999998,5.7779999999999996,14.7,0.28999999999999998,"IS","MAT","27-May-2024",112.02,"N/A","FRANCE OAT","N","Auction","--"]
["FRFNG / FRGV         25-May-2024","STRIP","25-May-2024",0,0,"--","Stripped Coupon","France","Euro","FR0011461391","FR0011461391=",null,"04-Apr-2013","Unsecured","Strip - Fungible - Interest and/or Principal","N",6.1870000000000003,6.194,16.899999999999999,0.33300000000000002,"IS","MAT","27-May-2024",97.96,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRFNG / FRGV         25-Jun-2024","STRIP","25-Jun-2024",0,0,"--","Stripped Coupon","France","Euro","FR0013234473","FR0013234473=",null,"31-Jan-2017","Unsecured","Strip - Fungible - Interest and/or Principal","N",6.27,6.2729999999999997,17.600000000000001,0.35,"IS","MAT","25-Jun-2024",97.83,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRIIN / FRGV  IO Str 25-Jul-2024","STRIP","25-Jul-2024",0,0,"--","Stripped Coupon","France","Euro","FR0010482521","FR0010482521=",null,"14-Mar-2007","Unsecured","Strip - Interest only","Y",6.351,6.3529999999999998,22.5,0.41,"IS","MAT","25-Jul-2024",97.43,"N/A","FRANCE OAT - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["OATEI / FRGV   0.250 25-Jul-2024",null,"25-Jul-2024",15494000000,15494000000,0.25,"Fixed Coupon","France","Euro","FR0011427848","FR0011427848=",null,"26-Feb-2013","Senior Unsecured","Obligation Assimilable du Tresor","Y",6.3479999999999999,6.35,-124.5,-1.0609999999999999,"IS","MAT","25-Jul-2024",108.68,"N/A","FRANCE OAT INDEXEE EI","N","Auction","--"]
["FRIPR / FRGV  PO Str 25-Jul-2024","STRIP","25-Jul-2024",0,0,"--","Stripped Coupon","France","Euro","FR0011427905","FR0011427905=",null,"26-Feb-2013","Unsecured","Strip - Principal only","N",6.3520000000000003,6.3540000000000001,18.5,0.37,"IS","MAT","25-Jul-2024",97.68,"N/A","FRANCE OAT - PRINCIPAL STRIP (INFLATION LINKED)","N",null,"--"]
["FRFNG / FRGV         25-Jul-2024","STRIP","25-Jul-2024",0,0,"--","Stripped Coupon","France","Euro","FR0013066909","FR0013066909=",null,"05-Oct-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",6.3520000000000003,6.3540000000000001,18.5,0.37,"IS","MAT","25-Jul-2024",97.68,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRIIN / FRGV  IO Str 25-Jul-2024","STRIP","25-Jul-2024",0,0,"--","Stripped Coupon","France","Euro","FR0010483198","FR0010483198=",null,"01-Oct-1999","Unsecured","Strip - Interest only","Y",6.351,6.3529999999999998,22.5,0.41,"IS","MAT","25-Jul-2024",97.43,"N/A","FRANCE OAT - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["FRFNG / FRGV         25-Oct-2024","STRIP","25-Oct-2024",0,0,"--","Stripped Coupon","France","Euro","FR0010810036","FR0010810036=",null,"23-Nov-2009","Unsecured","Strip - Fungible - Interest and/or Principal","N",6.6,6.6040000000000001,19.899999999999999,0.41799999999999998,"IS","MAT","25-Oct-2024",97.28,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRINT / FRGV  IO Str 25-Oct-2024","STRIP","25-Oct-2024",0,0,"--","Stripped Coupon","France","Euro","FR0000571119","FR0000571119=",null,"26-Apr-1994","Unsecured","Strip - Interest only","N",6.5979999999999999,6.6020000000000003,25.7,0.47599999999999998,"IS","MAT","25-Oct-2024",96.91,"N/A","FRANCE OAT - INTEREST STRIP","N",null,"--"]
["OAT / FRGV   1.750 25-Nov-2024",null,"25-Nov-2024",36026000000,36026000000,1.75,"Fixed Coupon","France","Euro","FR0011962398","FR0011962398=",null,"10-Jun-2014","Senior Unsecured","Obligation Assimilable du Tresor","N",6.3529999999999998,6.3540000000000001,16.399999999999999,0.375,"IS","MAT","25-Nov-2024",109.08,"N/A","FRANCE OAT","N","Auction","--"]
["FRFNG / FRGV         25-Nov-2024","STRIP","25-Nov-2024",0,0,"--","Stripped Coupon","France","Euro","FR0011962547","FR0011962547=",null,"10-Jun-2014","Unsecured","Strip - Fungible - Interest and/or Principal","N",6.6840000000000002,6.6890000000000001,17.5,0.40500000000000003,"IS","MAT","25-Nov-2024",97.33,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRFNG / FRGV         01-Mar-2025","STRIP","01-Mar-2025",0,0,"--","Stripped Coupon","France","Euro","FR0012560522","FR0012560522=",null,"23-Feb-2015","Unsecured","Strip - Fungible - Interest and/or Principal","N",6.9480000000000004,6.9550000000000001,19.899999999999999,0.46500000000000002,"IS","MAT","03-Mar-2025",96.82,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRFNG / FRGV         01-Mar-2025","STRIP","01-Mar-2025",0,0,"--","Stripped Coupon","France","Euro","FR0012559896","FR0012559896=",null,"23-Feb-2015","Unsecured","Strip - Fungible - Interest and/or Principal","N",6.9480000000000004,6.9550000000000001,19.899999999999999,0.46500000000000002,"IS","MAT","03-Mar-2025",96.82,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["OATI / FRGV   0.100 01-Mar-2025",null,"01-Mar-2025",9723000000,9723000000,0.1,"Fixed Coupon","France","Euro","FR0012558310","FR0012558310=",null,"23-Feb-2015","Unsecured","Obligation Assimilable du Tresor","Y",6.9729999999999999,6.98,-110.3,-0.83899999999999997,"IS","MAT","03-Mar-2025",106.76,"N/A","FRANCE OAT INDEXEE","N","Auction","--"]
["FRFNG / FRGV         01-Mar-2025","STRIP","01-Mar-2025",0,0,"--","Stripped Coupon","France","Euro","FR0013067030","FR0013067030=",null,"20-Feb-2017","Unsecured","Strip - Fungible - Interest and/or Principal","N",6.9480000000000004,6.9550000000000001,19.899999999999999,0.46500000000000002,"IS","MAT","03-Mar-2025",96.82,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRINT / FRGV  IO Str 25-Apr-2025","STRIP","25-Apr-2025",0,0,"--","Stripped Coupon","France","Euro","FR0000571127","FR0000571127=",null,"12-Mar-1998","Unsecured","Strip - Interest only","N",7.0949999999999998,7.0970000000000004,24.8,0.53400000000000003,"IS","MAT","25-Apr-2025",96.28,"N/A","FRANCE OAT - INTEREST STRIP","N",null,"--"]
["FRFNG / FRGV         25-Apr-2025","STRIP","25-Apr-2025",0,0,"--","Stripped Coupon","France","Euro","FR0010810069","FR0010810069=",null,"23-Nov-2009","Unsecured","Strip - Fungible - Interest and/or Principal","N",7.0970000000000004,7.0990000000000002,19.899999999999999,0.48399999999999999,"IS","MAT","25-Apr-2025",96.62,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRFNG / FRGV         25-May-2025","STRIP","25-May-2025",0,0,"--","Stripped Coupon","France","Euro","FR0011461417","FR0011461417=",null,"04-Apr-2013","Unsecured","Strip - Fungible - Interest and/or Principal","N",7.18,7.1840000000000002,17.399999999999999,0.47199999999999998,"IS","MAT","26-May-2025",96.67,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["OAT / FRGV   0.500 25-May-2025",null,"25-May-2025",34702000000,34702000000,0.5,"Fixed Coupon","France","Euro","FR0012517027","FR0012517027=",null,"09-Feb-2015","Senior Unsecured","Obligation Assimilable du Tresor","N",7.0439999999999996,7.0460000000000003,15.9,0.45,"IS","MAT","26-May-2025",100.35,"N/A","FRANCE OAT","N","Auction","--"]
["FRFNG / FRGV         25-Jun-2025","STRIP","25-Jun-2025",0,0,"--","Stripped Coupon","France","Euro","FR0013234481","FR0013234481=",null,"31-Jan-2017","Unsecured","Strip - Fungible - Interest and/or Principal","N",7.2629999999999999,7.2649999999999997,18.3,0.49199999999999999,"IS","MAT","25-Jun-2025",96.49,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRIIN / FRGV  IO Str 25-Jul-2025","STRIP","25-Jul-2025",0,0,"--","Stripped Coupon","France","Euro","FR0010483206","FR0010483206=",null,"01-Oct-1999","Unsecured","Strip - Interest only","Y",7.3410000000000002,7.343,29.5,0.61399999999999999,"IS","MAT","25-Jul-2025",95.59,"N/A","FRANCE OAT - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["FRFNG / FRGV         25-Jul-2025","STRIP","25-Jul-2025",0,0,"--","Stripped Coupon","France","Euro","FR0013066917","FR0013066917=",null,"05-Oct-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",7.3449999999999998,7.3470000000000004,18.3,0.502,"IS","MAT","25-Jul-2025",96.38,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRIIN / FRGV  IO Str 25-Jul-2025","STRIP","25-Jul-2025",0,0,"--","Stripped Coupon","France","Euro","FR0010482539","FR0010482539=",null,"14-Mar-2007","Unsecured","Strip - Interest only","Y",7.3410000000000002,7.343,29.5,0.61399999999999999,"IS","MAT","25-Jul-2025",95.59,"N/A","FRANCE OAT - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["FRPRI / FRGV  PO Str 25-Oct-2025","STRIP","25-Oct-2025",0,0,"--","Stripped Coupon","France","Euro","FR0000571135","FR0000571135=",null,"26-Apr-1994","Unsecured","Strip - Principal only","N",7.593,7.6020000000000003,20.2,0.55500000000000005,"IS","MAT","27-Oct-2025",95.87,"N/A","FRANCE OAT - PRINCIPAL STRIP","N",null,"--"]
["FRINT / FRGV  IO Str 25-Oct-2025","STRIP","25-Oct-2025",0,0,"--","Stripped Coupon","France","Euro","FR0000571143","FR0000571143=",null,"26-Apr-1994","Unsecured","Strip - Interest only","N",7.5890000000000004,7.5979999999999999,30.1,0.65500000000000003,"IS","MAT","27-Oct-2025",95.15,"N/A","FRANCE OAT - INTEREST STRIP","N",null,"--"]
["FRFNG / FRGV         25-Oct-2025","STRIP","25-Oct-2025",0,0,"--","Stripped Coupon","France","Euro","FR0010810093","FR0010810093=",null,"23-Nov-2009","Unsecured","Strip - Fungible - Interest and/or Principal","N",7.5940000000000003,7.6020000000000003,18.100000000000001,0.53500000000000003,"IS","MAT","27-Oct-2025",96.02,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["OAT / FRGV   6.000 25-Oct-2025",null,"25-Oct-2025",29593928118,29593928118,6,"Fixed Coupon","France","Euro","FR0000571150","FR0000571150=",null,"25-Feb-1994","Unsecured","Obligation Assimilable du Tresor","N",6.4450000000000003,6.4359999999999999,16.399999999999999,0.44800000000000001,"IS","MAT","27-Oct-2025",141.47999999999999,"N/A","FRANCE OAT","N","Underwritten","--",null,{"$f":"PV(AE203/100,8,3.5,100)","v":-123.27397367816361},{"$f":"RATE(8,3.5,AE190,100)","v":5.2200000022586757E-3}]
["OAT / FRGV   1.000 25-Nov-2025",null,"25-Nov-2025",28307000000,28307000000,1,"Fixed Coupon","France","Euro","FR0012938116","FR0012938116=",null,"07-Sep-2015","Unsecured","Obligation Assimilable du Tresor","N",7.4119999999999999,7.4130000000000003,17.2,0.52200000000000002,"IS","MAT","25-Nov-2025",103.6,"N/A","FRANCE OAT","N","Auction","--"]
["FRFNG / FRGV         25-Nov-2025","STRIP","25-Nov-2025",0,0,"--","Stripped Coupon","France","Euro","FR0012938843","FR0012938843=",null,"05-Sep-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",7.6760000000000002,7.681,18.8,0.55200000000000005,"IS","MAT","25-Nov-2025",95.85,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--",null,"OAT / FRGV   3.500 25-Apr-2026"]
["FRFNG / FRGV         01-Mar-2026","STRIP","01-Mar-2026",0,0,"--","Stripped Coupon","France","Euro","FR0013238417","FR0013238417=",null,"20-Feb-2017","Unsecured","Strip - Fungible - Interest and/or Principal","N",7.9409999999999998,7.9450000000000003,17.399999999999999,0.57199999999999995,"IS","MAT","02-Mar-2026",95.56,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--",null,"25-Apr-2026"]
["FRFNG / FRGV         25-Apr-2026","STRIP","25-Apr-2026",0,0,"--","Stripped Coupon","France","Euro","FR0010810127","FR0010810127=",null,"23-Nov-2009","Unsecured","Strip - Fungible - Interest and/or Principal","N",8.09,8.0969999999999995,16.899999999999999,0.58599999999999997,"IS","MAT","27-Apr-2026",95.37,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--",null,35814000000,"OAT 0 coupon + 16 OAT 0 coupon de nominal 3,5"]
["FRINT / FRGV  IO Str 25-Apr-2026","STRIP","25-Apr-2026",0,0,"--","Stripped Coupon","France","Euro","FR0000571168","FR0000571168=",null,"12-Mar-1998","Unsecured","Strip - Interest only","N",8.0869999999999997,8.0939999999999994,25.4,0.67200000000000004,"IS","MAT","27-Apr-2026",94.71,"N/A","FRANCE OAT - INTEREST STRIP","N",null,"--",null,3.5,"OAT 0 coupon + 8 OAT 0 coupon de nominal 3,6"]
["OAT / FRGV   3.500 25-Apr-2026",null,"25-Apr-2026",35814000000,35814000000,3.5,"Fixed Coupon","France","Euro","FR0010916924","FR0010916924=",null,"06-Jul-2010","Senior Unsecured","Obligation Assimilable du Tresor","N",7.1130000000000004,7.1059999999999999,15.4,0.52200000000000002,"IS","MAT","27-Apr-2026",123.6,"N/A","FRANCE OAT","N","Auction","--",null,"06-Jul-2010","à l'origine","ajd"]
["FRFNG / FRGV         25-May-2026","STRIP","25-May-2026",0,0,"--","Stripped Coupon","France","Euro","FR0011461425","FR0011461425=",null,"04-Apr-2013","Unsecured","Strip - Fungible - Interest and/or Principal","N",8.1709999999999994,8.1720000000000006,21.7,0.64300000000000002,"IS","MAT","25-May-2026",94.88,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--",null,"prix nominal",{"$f":"100/((1+AE203/100)^16)","v":92.007253612041112},{"$f":"100*AJ204","v":95.920411598387716},1,3.5,{"$f":"1/((1+$AE$203/100)^AH197)","v":0.99480710690197172}]
["OAT / FRGV   0.500 25-May-2026",null,"25-May-2026",29476000000,29476000000,0.5,"Fixed Coupon","France","Euro","FR0013131877","FR0013131877=",null,"07-Mar-2016","Unsecured","Obligation Assimilable du Tresor","N",7.9950000000000001,7.9930000000000003,18.399999999999999,0.60299999999999998,"IS","MAT","25-May-2026",99.18,"N/A","FRANCE OAT","N","Auction","--",null,"prix coupon",{"$f":"SUMPRODUCT(AI197:AI212,AJ197:AJ212)","v":53.591211413517989},{"$f":"SUMPRODUCT(AI197:AI204,AJ197:AJ204)","v":27.353562079776182},2,3.5,0.98964117994267109]
["FRFNG / FRGV         25-Jun-2026","STRIP","25-Jun-2026",0,0,"--","Stripped Coupon","France","Euro","FR0013234507","FR0013234507=",null,"31-Jan-2017","Unsecured","Strip - Fungible - Interest and/or Principal","N",8.2539999999999996,8.2560000000000002,21.6,0.65300000000000002,"IS","MAT","25-Jun-2026",94.75,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--",null,"prix total",{"$f":"AF197+AF198","v":145.59846502555911},{"$f":"SUM(AG197:AG198)","v":123.2739736781639},3,3.5,0.98450207908982212]
["FRIIN / FRGV  IO Str 25-Jul-2026","STRIP","25-Jul-2026",0,0,"--","Stripped Coupon","France","Euro","FR0010482547","FR0010482547=",null,"14-Mar-2007","Unsecured","Strip - Interest only","Y",8.3309999999999995,8.3379999999999992,33.4,0.78200000000000003,"IS","MAT","27-Jul-2026",93.69,"N/A","FRANCE OAT - INTEREST STRIP (INFLATION LINKED)","N",null,"--",null,7.1130000000000004,null,null,4,3.5,0.97938966503832225]
["FRIIN / FRGV  IO Str 25-Jul-2026","STRIP","25-Jul-2026",0,0,"--","Stripped Coupon","France","Euro","FR0010483214","FR0010483214=",null,"01-Oct-1999","Unsecured","Strip - Interest only","Y",8.3309999999999995,8.3379999999999992,33.4,0.78200000000000003,"IS","MAT","27-Jul-2026",93.69,"N/A","FRANCE OAT - INTEREST STRIP (INFLATION LINKED)","N",null,"--",null,7.1059999999999999,null,null,5,3.5,0.97430379920646448]
["FRFNG / FRGV         25-Jul-2026","STRIP","25-Jul-2026",0,0,"--","Stripped Coupon","France","Euro","FR0013066933","FR0013066933=",null,"05-Oct-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",8.3360000000000003,8.343,21.5,0.66300000000000003,"IS","MAT","27-Jul-2026",94.62,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--",null,15.4,null,null,6,3.5,0.96924434373218249]
["FRINT / FRGV  IO Str 25-Oct-2026","STRIP","25-Oct-2026",0,0,"--","Stripped Coupon","France","Euro","FR0000578544","FR0000578544=",null,"12-Jun-2001","Unsecured","Strip - Interest only","N",8.5809999999999995,8.5860000000000003,29.3,0.77200000000000002,"IS","MAT","26-Oct-2026",93.59,"N/A","FRANCE OAT - INTEREST STRIP","N",null,"--",null,0.52200000000000002,null,null,7,3.5,0.96421116146931274]
["FRFNG / FRGV         25-Oct-2026","STRIP","25-Oct-2026",0,0,"--","Stripped Coupon","France","Euro","FR0010810135","FR0010810135=",null,"23-Nov-2009","Unsecured","Strip - Fungible - Interest and/or Principal","N",8.5830000000000002,8.5890000000000004,23.2,0.71099999999999997,"IS","MAT","26-Oct-2026",94.08,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--",null,"IS",null,null,8,3.5,0.95920411598387711]
["OAT / FRGV   0.250 25-Nov-2026",null,"25-Nov-2026",30214000000,30214000000,0.25,"Fixed Coupon","France","Euro","FR0013200813","FR0013200813=",null,"05-Sep-2016","Senior Unsecured","Obligation Assimilable du Tresor","N",8.577,8.58,18.7,0.67100000000000004,"IS","MAT","25-Nov-2026",96.45,"N/A","FRANCE OAT","N","Auction","--",null,"MAT",null,null,9,3.5,0.95422307155038411]
["FRFNG / FRGV         25-Nov-2026","STRIP","25-Nov-2026",0,0,"--","Stripped Coupon","France","Euro","FR0013200987","FR0013200987=",null,"05-Sep-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",8.6660000000000004,8.6709999999999994,22.3,0.71099999999999997,"IS","MAT","25-Nov-2026",94.02,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--",null,"27-Apr-2026",null,null,10,3.5,0.94926789314815074]
["FRFNG / FRGV         01-Mar-2027","STRIP","01-Mar-2027",0,0,"--","Stripped Coupon","France","Euro","FR0013238433","FR0013238433=",null,"20-Feb-2017","Unsecured","Strip - Fungible - Interest and/or Principal","N",8.9290000000000003,8.93,26.1,0.78100000000000003,"IS","MAT","01-Mar-2027",93.26,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--",null,123.6,null,null,11,3.5,0.94433844645764198]
["FRINT / FRGV  IO Str 25-Apr-2027","STRIP","25-Apr-2027",0,0,"--","Stripped Coupon","France","Euro","FR0000571176","FR0000571176=",null,"12-Mar-1998","Unsecured","Strip - Interest only","N",9.0760000000000005,9.08,30,0.84099999999999997,"IS","MAT","26-Apr-2027",92.65,"N/A","FRANCE OAT - INTEREST STRIP","N",null,"--",null,"N/A",null,null,12,3.5,0.93943459785682948]
["FRFNG / FRGV         25-Apr-2027","STRIP","25-Apr-2027",0,0,"--","Stripped Coupon","France","Euro","FR0010810168","FR0010810168=",null,"23-Nov-2009","Unsecured","Strip - Fungible - Interest and/or Principal","N",9.0779999999999994,9.0820000000000007,24.5,0.78500000000000003,"IS","MAT","26-Apr-2027",93.12,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--",null,"FRANCE OAT",null,null,13,3.5,0.93455621441756964]
["FRFNG / FRGV         25-May-2027","STRIP","25-May-2027",0,0,"--","Stripped Coupon","France","Euro","FR0011461433","FR0011461433=",null,"04-Apr-2013","Unsecured","Strip - Fungible - Interest and/or Principal","N",9.1609999999999996,9.1609999999999996,24,0.79100000000000004,"IS","MAT","25-May-2027",93.01,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--",null,"N",null,null,14,3.5,0.92970316390200136]
["OAT / FRGV   1.000 25-May-2027",null,"25-May-2027",31451000000,31451000000,1,"Fixed Coupon","France","Euro","FR0013250560","FR0013250560=",null,"10-Apr-2017","Senior Unsecured","Obligation Assimilable du Tresor","N",8.7370000000000001,8.73,21,0.74099999999999999,"IS","MAT","25-May-2027",102.29,"N/A","FRANCE OAT","N","Auction","--",null,"Auction",null,null,15,3.5,0.92487531475895945]
["FRFNG / FRGV         25-Jun-2027","STRIP","25-Jun-2027",0,0,"--","Stripped Coupon","France","Euro","FR0013234515","FR0013234515=",null,"31-Jan-2017","Unsecured","Strip - Fungible - Interest and/or Principal","N",9.2439999999999998,9.2449999999999992,24,0.80100000000000005,"IS","MAT","25-Jun-2027",92.86,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--",null,"--",null,null,16,3.5,0.92007253612041118]
["FRIIN / FRGV  IO Str 25-Jul-2027","STRIP","25-Jul-2027",0,0,"--","Stripped Coupon","France","Euro","FR0010482554","FR0010482554=",null,"14-Mar-2007","Unsecured","Strip - Interest only","Y",9.3230000000000004,9.3260000000000005,30.3,0.876,"IS","MAT","26-Jul-2027",92.16,"N/A","FRANCE OAT - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["FRIIN / FRGV  IO Str 25-Jul-2027","STRIP","25-Jul-2027",0,0,"--","Stripped Coupon","France","Euro","FR0010483222","FR0010483222=",null,"01-Oct-1999","Unsecured","Strip - Interest only","Y",9.3230000000000004,9.3260000000000005,30.3,0.876,"IS","MAT","26-Jul-2027",92.16,"N/A","FRANCE OAT - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["OATEI / FRGV   1.850 25-Jul-2027",null,"25-Jul-2027",18093000000,18093000000,1.85,"Fixed Coupon","France","Euro","FR0011008705","FR0011008705=",null,"16-Feb-2011","Unsecured","Obligation Assimilable du Tresor","Y",8.7210000000000001,8.7110000000000003,-126.7,-0.72799999999999998,"IS","MAT","26-Jul-2027",125.08,"N/A","FRANCE OAT INDEXEE EI","N","Underwritten","--"]
["FRIPR / FRGV  PO Str 25-Jul-2027","STRIP","25-Jul-2027",0,0,"--","Stripped Coupon","France","Euro","FR0011008747","FR0011008747=",null,"16-Feb-2011","Unsecured","Strip - Principal only","Y",9.3260000000000005,9.33,23.3,0.80600000000000005,"IS","MAT","26-Jul-2027",92.76,"N/A","FRANCE OAT - PRINCIPAL STRIP (INFLATION LINKED)","N",null,"--"]
["FRFNG / FRGV         25-Jul-2027","STRIP","25-Jul-2027",0,0,"--","Stripped Coupon","France","Euro","FR0013066941","FR0013066941=",null,"05-Oct-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",9.3260000000000005,9.33,23.3,0.80600000000000005,"IS","MAT","26-Jul-2027",92.76,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRINT / FRGV  IO Str 25-Oct-2027","STRIP","25-Oct-2027",0,0,"--","Stripped Coupon","France","Euro","FR0000578551","FR0000578551=",null,"12-Jun-2001","Unsecured","Strip - Interest only","N",9.5709999999999997,9.5730000000000004,30.2,0.90500000000000003,"IS","MAT","25-Oct-2027",91.7,"N/A","FRANCE OAT - INTEREST STRIP","N",null,"--"]
["FRFNG / FRGV         25-Oct-2027","STRIP","25-Oct-2027",0,0,"--","Stripped Coupon","France","Euro","FR0010810176","FR0010810176=",null,"23-Nov-2009","Unsecured","Strip - Fungible - Interest and/or Principal","N",9.5739999999999998,9.5760000000000005,23.3,0.83599999999999997,"IS","MAT","25-Oct-2027",92.31,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["OAT / FRGV   2.750 25-Oct-2027",null,"25-Oct-2027",37454000000,37454000000,2.75,"Fixed Coupon","France","Euro","FR0011317783","FR0011317783=",null,"11-Sep-2012","Senior Unsecured","Obligation Assimilable du Tresor","N",8.5709999999999997,8.5530000000000008,20.5,0.75600000000000001,"IS","MAT","25-Oct-2027",118.43,"N/A","FRANCE OAT","N","Auction","--"]
["OATI / FRGV   0.100 01-Mar-2028",null,"01-Mar-2028",4955000000,4955000000,0.1,"Fixed Coupon","France","Euro","FR0013238268","FR0013238268=",null,"20-Feb-2017","Unsecured","Obligation Assimilable du Tresor","Y",9.9480000000000004,9.9499999999999993,-118.3,-0.54300000000000004,"IS","MAT","01-Mar-2028",106.6,"N/A","FRANCE OAT INDEXEE","N","Auction","--"]
["FRFNG / FRGV         01-Mar-2028","STRIP","01-Mar-2028",0,0,"--","Stripped Coupon","France","Euro","FR0013238409","FR0013238409=",null,"20-Feb-2017","Unsecured","Strip - Fungible - Interest and/or Principal","N",9.9190000000000005,9.9220000000000006,25.6,0.9,"IS","MAT","01-Mar-2028",91.46,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRFNG / FRGV         01-Mar-2028","STRIP","01-Mar-2028",0,0,"--","Stripped Coupon","France","Euro","FR0013238532","FR0013238532=",null,"20-Feb-2017","Unsecured","Strip - Fungible - Interest and/or Principal","N",9.9190000000000005,9.9220000000000006,25.6,0.9,"IS","MAT","01-Mar-2028",91.46,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["OAT / FRGV         28-Mar-2028",null,"28-Mar-2028",25169120,46232603,"--","Discount/Zero Coupon","France","Euro","FR0000571226","FR0000571226=",null,"28-Mar-1998","Unsecured","Obligation Assimilable du Tresor","N","--","--","--","--","--","--",null,"--","N/A","FRANCE OAT","N","Private Placement","--"]
["FRFNG / FRGV         25-Apr-2028","STRIP","25-Apr-2028",0,0,"--","Stripped Coupon","France","Euro","FR0010810184","FR0010810184=",null,"23-Nov-2009","Unsecured","Strip - Fungible - Interest and/or Principal","N",10.068,10.071999999999999,24.9,0.90900000000000003,"IS","MAT","25-Apr-2028",91.25,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRINT / FRGV  IO Str 25-Apr-2028","STRIP","25-Apr-2028",0,0,"--","Stripped Coupon","France","Euro","FR0000571184","FR0000571184=",null,"12-Mar-1998","Unsecured","Strip - Interest only","N",10.066000000000001,10.069000000000001,30,0.96,"IS","MAT","25-Apr-2028",90.79,"N/A","FRANCE OAT - INTEREST STRIP","N",null,"--"]
["FRFNG / FRGV         25-May-2028","STRIP","25-May-2028",0,0,"--","Stripped Coupon","France","Euro","FR0011461458","FR0011461458=",null,"04-Apr-2013","Unsecured","Strip - Fungible - Interest and/or Principal","N",10.151,10.154,24.3,0.91200000000000003,"IS","MAT","25-May-2028",91.16,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["OAT / FRGV   0.750 25-May-2028",null,"25-May-2028",23489000000,23489000000,0.75,"Fixed Coupon","France","Euro","FR0013286192","FR0013286192=",null,"09-Oct-2017","Unsecured","Obligation Assimilable du Tresor","N",9.7509999999999994,9.7449999999999992,21.8,0.86799999999999999,"IS","MAT","25-May-2028",98.85,"N/A","FRANCE OAT","N","Auction","--"]
["FRFNG / FRGV         25-Jun-2028","STRIP","25-Jun-2028",0,0,"--","Stripped Coupon","France","Euro","FR0013234523","FR0013234523=",null,"31-Jan-2017","Unsecured","Strip - Fungible - Interest and/or Principal","N",10.234,10.24,24.4,0.92100000000000004,"IS","MAT","26-Jun-2028",91,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRIIN / FRGV  IO Str 25-Jul-2028","STRIP","25-Jul-2028",0,0,"--","Stripped Coupon","France","Euro","FR0010483230","FR0010483230=",null,"01-Oct-1999","Unsecured","Strip - Interest only","Y",10.314,10.317,27.6,0.96099999999999997,"IS","MAT","25-Jul-2028",90.56,"N/A","FRANCE OAT - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["FRIIN / FRGV  IO Str 25-Jul-2028","STRIP","25-Jul-2028",0,0,"--","Stripped Coupon","France","Euro","FR0010482562","FR0010482562=",null,"14-Mar-2007","Unsecured","Strip - Interest only","Y",10.314,10.317,27.6,0.96099999999999997,"IS","MAT","25-Jul-2028",90.56,"N/A","FRANCE OAT - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["FRFNG / FRGV         25-Jul-2028","STRIP","25-Jul-2028",0,0,"--","Stripped Coupon","France","Euro","FR0013066966","FR0013066966=",null,"05-Oct-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",10.316000000000001,10.319000000000001,24.6,0.93100000000000005,"IS","MAT","25-Jul-2028",90.84,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRFNG / FRGV         25-Oct-2028","STRIP","25-Oct-2028",0,0,"--","Stripped Coupon","France","Euro","FR0010810200","FR0010810200=",null,"23-Nov-2009","Unsecured","Strip - Fungible - Interest and/or Principal","N",10.561999999999999,10.567,26.7,0.97599999999999998,"IS","MAT","25-Oct-2028",90.2,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRINT / FRGV  IO Str 25-Oct-2028","STRIP","25-Oct-2028",0,0,"--","Stripped Coupon","France","Euro","FR0000578569","FR0000578569=",null,"12-Jun-2001","Unsecured","Strip - Interest only","N",10.56,10.565,31.6,1.026,"IS","MAT","25-Oct-2028",89.73,"N/A","FRANCE OAT - INTEREST STRIP","N",null,"--"]
["FRINT / FRGV  IO Str 25-Apr-2029","STRIP","25-Apr-2029",0,0,"--","Stripped Coupon","France","Euro","FR0000571192","FR0000571192=",null,"12-Mar-1998","Unsecured","Strip - Interest only","N",11.054,11.058,32.9,1.0840000000000001,"IS","MAT","25-Apr-2029",88.71,"N/A","FRANCE OAT - INTEREST STRIP","N",null,"--"]
["FRFNG / FRGV         25-Apr-2029","STRIP","25-Apr-2029",0,0,"--","Stripped Coupon","France","Euro","FR0010810218","FR0010810218=",null,"23-Nov-2009","Unsecured","Strip - Fungible - Interest and/or Principal","N",11.057,11.061,27.2,1.026,"IS","MAT","25-Apr-2029",89.27,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["OAT / FRGV   5.500 25-Apr-2029",null,"25-Apr-2029",30033880458,30033880460,5.5,"Fixed Coupon","France","Euro","FR0000571218","FR0000571218=",null,"12-Mar-1998","Unsecured","Obligation Assimilable du Tresor","N",8.7810000000000006,8.7360000000000007,24.1,0.88400000000000001,"IS","MAT","25-Apr-2029",148.66,"N/A","FRANCE OAT","N","Auction","--"]
["FRPRI / FRGV  PO Str 25-Apr-2029","STRIP","25-Apr-2029",0,0,"--","Stripped Coupon","France","Euro","FR0000571200","FR0000571200=",null,"12-Mar-1998","Unsecured","Strip - Principal only","N",11.057,11.06,27.9,1.034,"IS","MAT","25-Apr-2029",89.2,"N/A","FRANCE OAT - PRINCIPAL STRIP","N",null,"--"]
["FRFNG / FRGV         25-May-2029","STRIP","25-May-2029",0,0,"--","Stripped Coupon","France","Euro","FR0011461466","FR0011461466=",null,"04-Apr-2013","Unsecured","Strip - Fungible - Interest and/or Principal","N",11.138,11.14,30.5,1.0660000000000001,"IS","MAT","25-May-2029",88.8,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRFNG / FRGV         25-Jun-2029","STRIP","25-Jun-2029",0,0,"--","Stripped Coupon","France","Euro","FR0013234531","FR0013234531=",null,"31-Jan-2017","Unsecured","Strip - Fungible - Interest and/or Principal","N",11.22,11.224,30.9,1.077,"IS","MAT","25-Jun-2029",88.62,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRIIN / FRGV  IO Str 25-Jul-2029","STRIP","25-Jul-2029",0,0,"--","Stripped Coupon","France","Euro","FR0010482570","FR0010482570=",null,"14-Mar-2007","Unsecured","Strip - Interest only","Y",11.298,11.301,39.200000000000003,1.167,"IS","MAT","25-Jul-2029",87.65,"N/A","FRANCE OAT - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["FRIIN / FRGV  IO Str 25-Jul-2029","STRIP","25-Jul-2029",0,0,"--","Stripped Coupon","France","Euro","FR0010483248","FR0010483248=",null,"01-Oct-1999","Unsecured","Strip - Interest only","Y",11.298,11.301,39.200000000000003,1.167,"IS","MAT","25-Jul-2029",87.65,"N/A","FRANCE OAT - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["FRFNG / FRGV         25-Jul-2029","STRIP","25-Jul-2029",0,0,"--","Stripped Coupon","France","Euro","FR0013066982","FR0013066982=",null,"05-Oct-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",11.303000000000001,11.305,31.2,1.087,"IS","MAT","25-Jul-2029",88.44,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRIPR / FRGV  PO Str 25-Jul-2029","STRIP","25-Jul-2029",0,0,"--","Stripped Coupon","France","Euro","FR0010482307","FR0010482307=",null,"01-Oct-1999","Unsecured","Strip - Principal only","Y",11.385,11.388,-114.1,-0.36899999999999999,"IS","MAT","25-Jul-2029",104.29,"N/A","FRANCE OAT - PRINCIPAL STRIP (INFLATION LINKED)","N",null,"--"]
["OATI / FRGV   3.400 25-Jul-2029",null,"25-Jul-2029",8734144000,9654000000,3.4,"Fixed Coupon","France","Euro","FR0000186413","FR0000186413=",null,"01-Oct-1999","Unsecured","Obligation Assimilable du Tresor","Y",9.8529999999999998,9.8170000000000002,-127,-0.56899999999999995,"IS","MAT","25-Jul-2029",146.74,"N/A","FRANCE OAT INDEXEE","N","Underwritten","--"]
["FRINT / FRGV  IO Str 25-Oct-2029","STRIP","25-Oct-2029",0,0,"--","Stripped Coupon","France","Euro","FR0000578577","FR0000578577=",null,"12-Jun-2001","Unsecured","Strip - Interest only","N",11.548999999999999,11.553000000000001,33.5,1.129,"IS","MAT","25-Oct-2029",87.77,"N/A","FRANCE OAT - INTEREST STRIP","N",null,"--"]
["FRFNG / FRGV         25-Oct-2029","STRIP","25-Oct-2029",0,0,"--","Stripped Coupon","France","Euro","FR0010809418","FR0010809418=",null,"23-Nov-2009","Unsecured","Strip - Fungible - Interest and/or Principal","N",11.552,11.555999999999999,28.5,1.079,"IS","MAT","25-Oct-2029",88.28,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRINT / FRGV  IO Str 25-Apr-2030","STRIP","25-Apr-2030",0,0,"--","Stripped Coupon","France","Euro","FR0010070086","FR0010070086=",null,"06-Apr-2004","Unsecured","Strip - Interest only","N",12.044,12.047000000000001,33.5,1.165,"IS","MAT","25-Apr-2030",86.91,"N/A","FRANCE OAT - INTEREST STRIP","N",null,"--"]
["FRFNG / FRGV         25-Apr-2030","STRIP","25-Apr-2030",0,0,"--","Stripped Coupon","France","Euro","FR0010809277","FR0010809277=",null,"23-Nov-2009","Unsecured","Strip - Fungible - Interest and/or Principal","N",12.047000000000001,12.05,28.5,1.115,"IS","MAT","25-Apr-2030",87.43,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["OAT / FRGV   2.500 25-May-2030",null,"25-May-2030",33208000000,33208000000,2.5,"Fixed Coupon","France","Euro","FR0011883966","FR0011883966=",null,"06-May-2014","Unsecured","Obligation Assimilable du Tresor","N",10.566000000000001,10.532,24.5,1.0169999999999999,"IS","MAT","27-May-2030",116.93,"N/A","FRANCE OAT","N","Auction","--"]
["FRFNG / FRGV         25-May-2030","STRIP","25-May-2030",0,0,"--","Stripped Coupon","France","Euro","FR0011461482","FR0011461482=",null,"04-Apr-2013","Unsecured","Strip - Fungible - Interest and/or Principal","N",12.13,12.138,27.3,1.109,"IS","MAT","27-May-2030",87.41,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRFNG / FRGV         25-Jun-2030","STRIP","25-Jun-2030",0,0,"--","Stripped Coupon","France","Euro","FR0013234549","FR0013234549=",null,"31-Jan-2017","Unsecured","Strip - Fungible - Interest and/or Principal","N",12.212,12.215999999999999,27.8,1.1200000000000001,"IS","MAT","25-Jun-2030",87.22,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["OATEI / FRGV   0.700 25-Jul-2030",null,"25-Jul-2030",10873000000,10873000000,0.7,"Fixed Coupon","France","Euro","FR0011982776","FR0011982776=",null,"18-Jun-2014","Unsecured","Obligation Assimilable du Tresor","Y",11.909000000000001,11.897,-128.69999999999999,-0.46100000000000002,"IS","MAT","25-Jul-2030",114.81,"N/A","FRANCE OAT INDEXEE EI","N","Underwritten","--"]
["FRFNG / FRGV         25-Jul-2030","STRIP","25-Jul-2030",0,0,"--","Stripped Coupon","France","Euro","FR0013066990","FR0013066990=",null,"05-Oct-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",12.295,12.297000000000001,28.2,1.129,"IS","MAT","25-Jul-2030",87.04,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRIPR / FRGV         25-Jul-2030",null,"25-Jul-2030",0,0,"--","Stripped Coupon","France","Euro","FR0011992502","FR0011992502=",null,"18-Jun-2014","Unsecured","Strip - Principal Only Uplift (Inflation Linked)","Y",12.377000000000001,12.379,-105.5,-0.21099999999999999,"IS","MAT","25-Jul-2030",102.65,"N/A","FRANCE OAT - PRINCIPAL STRIP (INFLATION LINKED)","N",null,"--"]
["FRIIN / FRGV  IO Str 25-Jul-2030","STRIP","25-Jul-2030",0,0,"--","Stripped Coupon","France","Euro","FR0010482588","FR0010482588=",null,"14-Mar-2007","Unsecured","Strip - Interest only","Y",12.292,12.294,33.200000000000003,1.179,"IS","MAT","25-Jul-2030",86.51,"N/A","FRANCE OAT - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["FRINT / FRGV  IO Str 25-Oct-2030","STRIP","25-Oct-2030",0,0,"--","Stripped Coupon","France","Euro","FR0000578585","FR0000578585=",null,"12-Jun-2001","Unsecured","Strip - Interest only","N",12.538,12.542999999999999,34.5,1.208,"IS","MAT","25-Oct-2030",85.94,"N/A","FRANCE OAT - INTEREST STRIP","N",null,"--"]
["FRFNG / FRGV         25-Oct-2030","STRIP","25-Oct-2030",0,0,"--","Stripped Coupon","France","Euro","FR0010809434","FR0010809434=",null,"23-Nov-2009","Unsecured","Strip - Fungible - Interest and/or Principal","N",12.542999999999999,12.547000000000001,27.5,1.139,"IS","MAT","25-Oct-2030",86.69,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRINT / FRGV  IO Str 25-Apr-2031","STRIP","25-Apr-2031",0,0,"--","Stripped Coupon","France","Euro","FR0010070102","FR0010070102=",null,"06-Apr-2004","Unsecured","Strip - Interest only","N",13.032,13.035,36.299999999999997,1.258,"IS","MAT","25-Apr-2031",84.88,"N/A","FRANCE OAT - INTEREST STRIP","N",null,"--"]
["FRFNG / FRGV         25-Apr-2031","STRIP","25-Apr-2031",0,0,"--","Stripped Coupon","France","Euro","FR0010809400","FR0010809400=",null,"23-Nov-2009","Unsecured","Strip - Fungible - Interest and/or Principal","N",13.037000000000001,13.04,29.4,1.1879999999999999,"IS","MAT","25-Apr-2031",85.65,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRFNG / FRGV         25-May-2031","STRIP","25-May-2031",0,0,"--","Stripped Coupon","France","Euro","FR0011461490","FR0011461490=",null,"04-Apr-2013","Unsecured","Strip - Fungible - Interest and/or Principal","N",13.121,13.125,27.3,1.173,"IS","MAT","26-May-2031",85.74,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["OAT / FRGV   1.500 25-May-2031",null,"25-May-2031",35834000000,35834000000,1.5,"Fixed Coupon","France","Euro","FR0012993103","FR0012993103=",null,"05-Oct-2015","Unsecured","Obligation Assimilable du Tresor","N",11.901,11.871,25,1.105,"IS","MAT","26-May-2031",104.82,"N/A","FRANCE OAT","N","Auction","--"]
["FRFNG / FRGV         25-Jun-2031","STRIP","25-Jun-2031",0,0,"--","Stripped Coupon","France","Euro","FR0013234556","FR0013234556=",null,"31-Jan-2017","Unsecured","Strip - Fungible - Interest and/or Principal","N",13.202,13.205,28.9,1.1930000000000001,"IS","MAT","25-Jun-2031",85.43,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRFNG / FRGV         25-Jul-2031","STRIP","25-Jul-2031",0,0,"--","Stripped Coupon","France","Euro","FR0013210275","FR0013210275=",null,"05-Oct-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",13.284000000000001,13.287000000000001,29.4,1.2030000000000001,"IS","MAT","25-Jul-2031",85.23,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRIIN / FRGV  IO Str 25-Jul-2031","STRIP","25-Jul-2031",0,0,"--","Stripped Coupon","France","Euro","FR0010482596","FR0010482596=",null,"14-Mar-2007","Unsecured","Strip - Interest only","Y",13.282,13.284000000000001,33.299999999999997,1.242,"IS","MAT","25-Jul-2031",84.79,"N/A","FRANCE OAT - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["FRINT / FRGV  IO Str 25-Oct-2031","STRIP","25-Oct-2031",0,0,"--","Stripped Coupon","France","Euro","FR0000578593","FR0000578593=",null,"12-Jun-2001","Unsecured","Strip - Interest only","N",13.526999999999999,13.537000000000001,36.4,1.288,"IS","MAT","27-Oct-2031",84.01,"N/A","FRANCE OAT - INTEREST STRIP","N",null,"--"]
["FRFNG / FRGV         25-Oct-2031","STRIP","25-Oct-2031",0,0,"--","Stripped Coupon","France","Euro","FR0010809442","FR0010809442=",null,"23-Nov-2009","Unsecured","Strip - Fungible - Interest and/or Principal","N",13.532,13.541,29.5,1.218,"IS","MAT","27-Oct-2031",84.8,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRINT / FRGV  IO Str 25-Apr-2032","STRIP","25-Apr-2032",0,0,"--","Stripped Coupon","France","Euro","FR0010070110","FR0010070110=",null,"06-Apr-2004","Unsecured","Strip - Interest only","N",14.021000000000001,14.029,38.1,1.331,"IS","MAT","26-Apr-2032",82.98,"N/A","FRANCE OAT - INTEREST STRIP","N",null,"--"]
["FRFNG / FRGV         25-Apr-2032","STRIP","25-Apr-2032",0,0,"--","Stripped Coupon","France","Euro","FR0010809426","FR0010809426=",null,"23-Nov-2009","Unsecured","Strip - Fungible - Interest and/or Principal","N",14.026,14.034000000000001,31.2,1.2609999999999999,"IS","MAT","26-Apr-2032",83.79,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRFNG / FRGV         25-May-2032","STRIP","25-May-2032",0,0,"--","Stripped Coupon","France","Euro","FR0011461516","FR0011461516=",null,"04-Apr-2013","Unsecured","Strip - Fungible - Interest and/or Principal","N",14.106999999999999,14.112,33,1.2829999999999999,"IS","MAT","25-May-2032",83.45,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRFNG / FRGV         25-Jun-2032","STRIP","25-Jun-2032",0,0,"--","Stripped Coupon","France","Euro","FR0013234564","FR0013234564=",null,"31-Jan-2017","Unsecured","Strip - Fungible - Interest and/or Principal","N",14.188000000000001,14.194000000000001,35.6,1.3120000000000001,"IS","MAT","25-Jun-2032",83.01,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRIPR / FRGV  PO Str 25-Jul-2032","STRIP","25-Jul-2032",0,0,"--","Stripped Coupon","France","Euro","FR0010482315","FR0010482315=",null,"31-Oct-2002","Unsecured","Strip - Principal only","Y",14.379,14.387,-116.7,-0.21199999999999999,"IS","MAT","26-Jul-2032",103.09,"N/A","FRANCE OAT - PRINCIPAL STRIP (INFLATION LINKED)","N",null,"--"]
["OATEI / FRGV   3.150 25-Jul-2032",null,"25-Jul-2032",10585000000,10585000000,3.15,"Fixed Coupon","France","Euro","FR0000188799","FR0000188799=",null,"31-Oct-2002","Senior Unsecured","Obligation Assimilable du Tresor","Y",12.211,12.15,-129,-0.41199999999999998,"IS","MAT","26-Jul-2032",152.82,"N/A","FRANCE OAT INDEXEE EI","N","Underwritten","--"]
["FRFNG / FRGV         25-Jul-2032","STRIP","25-Jul-2032",0,0,"--","Stripped Coupon","France","Euro","FR0013210283","FR0013210283=",null,"05-Oct-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",14.271000000000001,14.279,34.200000000000003,1.302,"IS","MAT","26-Jul-2032",83.04,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRIIN / FRGV  IO Str 25-Jul-2032","STRIP","25-Jul-2032",0,0,"--","Stripped Coupon","France","Euro","FR0010482604","FR0010482604=",null,"14-Mar-2007","Unsecured","Strip - Interest only","Y",14.268000000000001,14.275,39.200000000000003,1.353,"IS","MAT","26-Jul-2032",82.45,"N/A","FRANCE OAT - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["FRPRI / FRGV  PO Str 25-Oct-2032","STRIP","25-Oct-2032",0,0,"--","Stripped Coupon","France","Euro","FR0000578536","FR0000578536=",null,"12-Jun-2001","Unsecured","Strip - Principal only","N",14.521000000000001,14.528,31.4,1.2849999999999999,"IS","MAT","25-Oct-2032",82.98,"N/A","FRANCE OAT - PRINCIPAL STRIP","N",null,"--"]
["FRINT / FRGV  IO Str 25-Oct-2032","STRIP","25-Oct-2032",0,0,"--","Stripped Coupon","France","Euro","FR0000578601","FR0000578601=",null,"12-Jun-2001","Unsecured","Strip - Interest only","N",14.516,14.523,38.299999999999997,1.3540000000000001,"IS","MAT","25-Oct-2032",82.15,"N/A","FRANCE OAT - INTEREST STRIP","N",null,"--"]
["OAT / FRGV   5.750 25-Oct-2032",null,"25-Oct-2032",32162322600,32162322600,5.75,"Fixed Coupon","France","Euro","FR0000187635","FR0000187635=",null,"12-Jun-2001","Unsecured","Obligation Assimilable du Tresor","N",11.074999999999999,10.981999999999999,27.4,1.1080000000000001,"IS","MAT","25-Oct-2032",162.32,"N/A","FRANCE OAT","N","Auction","--"]
["FRFNG / FRGV         25-Oct-2032","STRIP","25-Oct-2032",0,0,"--","Stripped Coupon","France","Euro","FR0010809996","FR0010809996=",null,"23-Nov-2009","Unsecured","Strip - Fungible - Interest and/or Principal","N",14.521000000000001,14.528,31.4,1.2849999999999999,"IS","MAT","25-Oct-2032",82.98,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRFNG / FRGV         25-Apr-2033","STRIP","25-Apr-2033",0,0,"--","Stripped Coupon","France","Euro","FR0010809459","FR0010809459=",null,"23-Nov-2009","Unsecured","Strip - Fungible - Interest and/or Principal","N",15.015000000000001,15.021000000000001,33.1,1.321,"IS","MAT","25-Apr-2033",82.01,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRINT / FRGV  IO Str 25-Apr-2033","STRIP","25-Apr-2033",0,0,"--","Stripped Coupon","France","Euro","FR0010070128","FR0010070128=",null,"06-Apr-2004","Unsecured","Strip - Interest only","N",15.009,15.015000000000001,41.1,1.401,"IS","MAT","25-Apr-2033",81.040000000000006,"N/A","FRANCE OAT - INTEREST STRIP","N",null,"--"]
["FRFNG / FRGV         25-May-2033","STRIP","25-May-2033",0,0,"--","Stripped Coupon","France","Euro","FR0011461524","FR0011461524=",null,"04-Apr-2013","Unsecured","Strip - Fungible - Interest and/or Principal","N",15.097,15.101000000000001,34.5,1.337,"IS","MAT","25-May-2033",81.72,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRFNG / FRGV         25-Jun-2033","STRIP","25-Jun-2033",0,0,"--","Stripped Coupon","France","Euro","FR0013234572","FR0013234572=",null,"31-Jan-2017","Unsecured","Strip - Fungible - Interest and/or Principal","N",15.178000000000001,15.189,36.200000000000003,1.357,"IS","MAT","27-Jun-2033",81.38,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRIIN / FRGV  IO Str 25-Jul-2033","STRIP","25-Jul-2033",0,0,"--","Stripped Coupon","France","Euro","FR0010482612","FR0010482612=",null,"14-Mar-2007","Unsecured","Strip - Interest only","Y",15.256,15.260999999999999,42,1.417,"IS","MAT","25-Jul-2033",80.56,"N/A","FRANCE OAT - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["FRFNG / FRGV         25-Jul-2033","STRIP","25-Jul-2033",0,0,"--","Stripped Coupon","France","Euro","FR0013210291","FR0013210291=",null,"05-Oct-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",15.26,15.265000000000001,37,1.367,"IS","MAT","25-Jul-2033",81.17,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRINT / FRGV  IO Str 25-Oct-2033","STRIP","25-Oct-2033",0,0,"--","Stripped Coupon","France","Euro","FR0010372045","FR0010372045=",null,"12-Sep-2006","Unsecured","Strip - Interest only","N",15.506,15.513,39,1.3939999999999999,"IS","MAT","25-Oct-2033",80.56,"N/A","FRANCE OAT - INTEREST STRIP","N","Direct","--"]
["FRFNG / FRGV         25-Oct-2033","STRIP","25-Oct-2033",0,0,"--","Stripped Coupon","France","Euro","FR0010809939","FR0010809939=",null,"23-Nov-2009","Unsecured","Strip - Fungible - Interest and/or Principal","N",15.51,15.516999999999999,34,1.3440000000000001,"IS","MAT","25-Oct-2033",81.180000000000007,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRINT / FRGV  IO Str 25-Apr-2034","STRIP","25-Apr-2034",0,0,"--","Stripped Coupon","France","Euro","FR0010070136","FR0010070136=",null,"06-Apr-2004","Unsecured","Strip - Interest only","N",16.001000000000001,16.006,40.4,1.42,"IS","MAT","25-Apr-2034",79.67,"N/A","FRANCE OAT - INTEREST STRIP","N",null,"--"]
["FRFNG / FRGV         25-Apr-2034","STRIP","25-Apr-2034",0,0,"--","Stripped Coupon","France","Euro","FR0010809475","FR0010809475=",null,"23-Nov-2009","Unsecured","Strip - Fungible - Interest and/or Principal","N",16.004999999999999,16.010000000000002,35.4,1.37,"IS","MAT","25-Apr-2034",80.31,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["OAT / FRGV   1.250 25-May-2034",null,"25-May-2034",3310000000,3310000000,1.25,"Fixed Coupon","France","Euro","FR0013313582","FR0013313582=",null,"05-Feb-2018","Unsecured","Obligation Assimilable du Tresor","N",14.521000000000001,14.474,30,1.276,"IS","MAT","25-May-2034",99.62,"N/A","FRANCE OAT","N","Auction","--"]
["FRFNG / FRGV         25-May-2034","STRIP","25-May-2034",0,0,"--","Stripped Coupon","France","Euro","FR0011461540","FR0011461540=",null,"04-Apr-2013","Unsecured","Strip - Fungible - Interest and/or Principal","N",16.088999999999999,16.093,33.5,1.3520000000000001,"IS","MAT","25-May-2034",80.45,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRFNG / FRGV         25-Jun-2034","STRIP","25-Jun-2034",0,0,"--","Stripped Coupon","France","Euro","FR0013234598","FR0013234598=",null,"31-Jan-2017","Unsecured","Strip - Fungible - Interest and/or Principal","N",16.170000000000002,16.178999999999998,35.299999999999997,1.3720000000000001,"IS","MAT","26-Jun-2034",80.099999999999994,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRIIN / FRGV  IO Str 25-Jul-2034","STRIP","25-Jul-2034",0,0,"--","Stripped Coupon","France","Euro","FR0010482620","FR0010482620=",null,"14-Mar-2007","Unsecured","Strip - Interest only","Y",16.25,16.254999999999999,38.200000000000003,1.4019999999999999,"IS","MAT","25-Jul-2034",79.62,"N/A","FRANCE OAT - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["FRFNG / FRGV         25-Jul-2034","STRIP","25-Jul-2034",0,0,"--","Stripped Coupon","France","Euro","FR0013210309","FR0013210309=",null,"05-Oct-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",16.251999999999999,16.257000000000001,36.200000000000003,1.3819999999999999,"IS","MAT","25-Jul-2034",79.88,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRINT / FRGV  IO Str 25-Oct-2034","STRIP","25-Oct-2034",0,0,"--","Stripped Coupon","France","Euro","FR0010372052","FR0010372052=",null,"12-Sep-2006","Unsecured","Strip - Interest only","N",16.495999999999999,16.503,41.3,1.4379999999999999,"IS","MAT","25-Oct-2034",78.88,"N/A","FRANCE OAT - INTEREST STRIP","N",null,"--"]
["FRFNG / FRGV         25-Oct-2034","STRIP","25-Oct-2034",0,0,"--","Stripped Coupon","France","Euro","FR0010809962","FR0010809962=",null,"23-Nov-2009","Unsecured","Strip - Fungible - Interest and/or Principal","N",16.5,16.507000000000001,36.299999999999997,1.3879999999999999,"IS","MAT","25-Oct-2034",79.53,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRPRI / FRGV  PO Str 25-Apr-2035","STRIP","25-Apr-2035",0,0,"--","Stripped Coupon","France","Euro","FR0010070078","FR0010070078=",null,"06-Apr-2004","Unsecured","Strip - Principal only","N",16.995000000000001,17.001000000000001,36.700000000000003,1.399,"IS","MAT","25-Apr-2035",78.84,"N/A","FRANCE OAT - PRINCIPAL STRIP","N",null,"--"]
["FRINT / FRGV  IO Str 25-Apr-2035","STRIP","25-Apr-2035",0,0,"--","Stripped Coupon","France","Euro","FR0010070144","FR0010070144=",null,"06-Apr-2004","Unsecured","Strip - Interest only","N",16.991,16.997,41.6,1.4490000000000001,"IS","MAT","25-Apr-2035",78.180000000000007,"N/A","FRANCE OAT - INTEREST STRIP","N",null,"--"]
["OAT / FRGV   4.750 25-Apr-2035",null,"25-Apr-2035",26678000000,26678000000,4.75,"Fixed Coupon","France","Euro","FR0010070060","FR0010070060=",null,"06-Apr-2004","Unsecured","Obligation Assimilable du Tresor","N",12.731999999999999,12.614000000000001,31.8,1.2330000000000001,"IS","MAT","25-Apr-2035",153.97,"N/A","FRANCE OAT","N","Auction","--"]
["FRFNG / FRGV         25-Apr-2035","STRIP","25-Apr-2035",0,0,"--","Stripped Coupon","France","Euro","FR0010809483","FR0010809483=",null,"23-Nov-2009","Unsecured","Strip - Fungible - Interest and/or Principal","N",16.995000000000001,17.001000000000001,36.700000000000003,1.399,"IS","MAT","25-Apr-2035",78.84,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRFNG / FRGV         25-May-2035","STRIP","25-May-2035",0,0,"--","Stripped Coupon","France","Euro","FR0011461565","FR0011461565=",null,"04-Apr-2013","Unsecured","Strip - Fungible - Interest and/or Principal","N",17.074000000000002,17.079000000000001,41,1.4430000000000001,"IS","MAT","25-May-2035",78.16,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRFNG / FRGV         25-Jun-2035","STRIP","25-Jun-2035",0,0,"--","Stripped Coupon","France","Euro","FR0013234606","FR0013234606=",null,"31-Jan-2017","Unsecured","Strip - Fungible - Interest and/or Principal","N",17.157,17.164000000000001,40.9,1.444,"IS","MAT","25-Jun-2035",78.06,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRIIN / FRGV  IO Str 25-Jul-2035","STRIP","25-Jul-2035",0,0,"--","Stripped Coupon","France","Euro","FR0010482638","FR0010482638=",null,"14-Mar-2007","Unsecured","Strip - Interest only","Y",17.236000000000001,17.241,45.7,1.4930000000000001,"IS","MAT","25-Jul-2035",77.31,"N/A","FRANCE OAT - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["FRFNG / FRGV         25-Jul-2035","STRIP","25-Jul-2035",0,0,"--","Stripped Coupon","France","Euro","FR0013210325","FR0013210325=",null,"05-Oct-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",17.238,17.244,42.7,1.4630000000000001,"IS","MAT","25-Jul-2035",77.709999999999994,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRINT / FRGV  IO Str 25-Oct-2035","STRIP","25-Oct-2035",0,0,"--","Stripped Coupon","France","Euro","FR0010372060","FR0010372060=",null,"12-Sep-2006","Unsecured","Strip - Interest only","N",17.484000000000002,17.492000000000001,45.1,1.4890000000000001,"IS","MAT","25-Oct-2035",77.069999999999993,"N/A","FRANCE OAT - INTEREST STRIP","N",null,"--"]
["FRFNG / FRGV         25-Oct-2035","STRIP","25-Oct-2035",0,0,"--","Stripped Coupon","France","Euro","FR0010810010","FR0010810010=",null,"23-Nov-2009","Unsecured","Strip - Fungible - Interest and/or Principal","N",17.488,17.495999999999999,40.1,1.44,"IS","MAT","25-Oct-2035",77.739999999999995,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRINT / FRGV  IO Str 25-Apr-2036","STRIP","25-Apr-2036",0,0,"--","Stripped Coupon","France","Euro","FR0010172213","FR0010172213=",null,"28-Feb-2005","Unsecured","Strip - Interest only","N",17.978000000000002,17.986999999999998,47.4,1.5189999999999999,"IS","MAT","25-Apr-2036",76.099999999999994,"N/A","FRANCE OAT - INTEREST STRIP","N",null,"--"]
["FRFNG / FRGV         25-Apr-2036","STRIP","25-Apr-2036",0,0,"--","Stripped Coupon","France","Euro","FR0010809673","FR0010809673=",null,"23-Nov-2009","Unsecured","Strip - Fungible - Interest and/or Principal","N",17.981999999999999,17.991,42.4,1.4690000000000001,"IS","MAT","25-Apr-2036",76.78,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRFNG / FRGV         25-May-2036","STRIP","25-May-2036",0,0,"--","Stripped Coupon","France","Euro","FR0011461573","FR0011461573=",null,"04-Apr-2013","Unsecured","Strip - Fungible - Interest and/or Principal","N",18.067,18.077999999999999,39.700000000000003,1.4430000000000001,"IS","MAT","26-May-2036",77.05,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["OAT / FRGV   1.250 25-May-2036",null,"25-May-2036",24283000000,24283000000,1.25,"Fixed Coupon","France","Euro","FR0013154044","FR0013154044=",null,"19-Apr-2016","Senior Unsecured","Obligation Assimilable du Tresor","N",16.091999999999999,16.033999999999999,36.6,1.3720000000000001,"IS","MAT","26-May-2036",98.05,"N/A","FRANCE OAT","N","Underwritten","--"]
["FRFNG / FRGV         25-Jun-2036","STRIP","25-Jun-2036",0,0,"--","Stripped Coupon","France","Euro","FR0013234622","FR0013234622=",null,"31-Jan-2017","Unsecured","Strip - Fungible - Interest and/or Principal","N",18.146999999999998,18.155999999999999,43.5,1.482,"IS","MAT","25-Jun-2036",76.42,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRIIN / FRGV  IO Str 25-Jul-2036","STRIP","25-Jul-2036",0,0,"--","Stripped Coupon","France","Euro","FR0010482646","FR0010482646=",null,"14-Mar-2007","Unsecured","Strip - Interest only","Y",18.224,18.231999999999999,49.3,1.5409999999999999,"IS","MAT","25-Jul-2036",75.510000000000005,"N/A","FRANCE OAT - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["FRFNG / FRGV         25-Jul-2036","STRIP","25-Jul-2036",0,0,"--","Stripped Coupon","France","Euro","FR0013210341","FR0013210341=",null,"05-Oct-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",18.228000000000002,18.236999999999998,44.4,1.492,"IS","MAT","25-Jul-2036",76.19,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRINT / FRGV  IO Str 25-Oct-2036","STRIP","25-Oct-2036",0,0,"--","Stripped Coupon","France","Euro","FR0010372078","FR0010372078=",null,"12-Sep-2006","Unsecured","Strip - Interest only","N",18.472999999999999,18.489000000000001,47.5,1.5269999999999999,"IS","MAT","27-Oct-2036",75.42,"N/A","FRANCE OAT - INTEREST STRIP","N",null,"--"]
["FRFNG / FRGV         25-Oct-2036","STRIP","25-Oct-2036",0,0,"--","Stripped Coupon","France","Euro","FR0010810044","FR0010810044=",null,"23-Nov-2009","Unsecured","Strip - Fungible - Interest and/or Principal","N",18.478000000000002,18.494,42.6,1.4770000000000001,"IS","MAT","27-Oct-2036",76.11,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRINT / FRGV  IO Str 25-Apr-2037","STRIP","25-Apr-2037",0,0,"--","Stripped Coupon","France","Euro","FR0010172270","FR0010172270=",null,"28-Feb-2005","Unsecured","Strip - Interest only","N",18.966000000000001,18.981000000000002,50.4,1.5629999999999999,"IS","MAT","27-Apr-2037",74.349999999999994,"N/A","FRANCE OAT - INTEREST STRIP","N",null,"--"]
["FRFNG / FRGV         25-Apr-2037","STRIP","25-Apr-2037",0,0,"--","Stripped Coupon","France","Euro","FR0010809707","FR0010809707=",null,"23-Nov-2009","Unsecured","Strip - Fungible - Interest and/or Principal","N",18.971,18.986000000000001,45.5,1.5129999999999999,"IS","MAT","27-Apr-2037",75.05,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRFNG / FRGV         25-May-2037","STRIP","25-May-2037",0,0,"--","Stripped Coupon","France","Euro","FR0011461581","FR0011461581=",null,"04-Apr-2013","Unsecured","Strip - Fungible - Interest and/or Principal","N",19.050999999999998,19.059000000000001,48.2,1.5409999999999999,"IS","MAT","25-May-2037",74.56,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRFNG / FRGV         25-Jun-2037","STRIP","25-Jun-2037",0,0,"--","Stripped Coupon","France","Euro","FR0013234630","FR0013234630=",null,"31-Jan-2017","Unsecured","Strip - Fungible - Interest and/or Principal","N",19.132999999999999,19.143000000000001,49.1,1.5509999999999999,"IS","MAT","25-Jun-2037",74.319999999999993,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRIIN / FRGV  IO Str 25-Jul-2037","STRIP","25-Jul-2037",0,0,"--","Stripped Coupon","France","Euro","FR0010482653","FR0010482653=",null,"14-Mar-2007","Unsecured","Strip - Interest only","Y",19.212,19.225999999999999,52.8,1.591,"IS","MAT","27-Jul-2037",73.66,"N/A","FRANCE OAT - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["FRFNG / FRGV         25-Jul-2037","STRIP","25-Jul-2037",0,0,"--","Stripped Coupon","France","Euro","FR0013210424","FR0013210424=",null,"05-Oct-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",19.213000000000001,19.227,51.9,1.581,"IS","MAT","27-Jul-2037",73.8,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRINT / FRGV  IO Str 25-Oct-2037","STRIP","25-Oct-2037",0,0,"--","Stripped Coupon","France","Euro","FR0010372086","FR0010372086=",null,"12-Sep-2006","Unsecured","Strip - Interest only","N",19.460999999999999,19.475000000000001,50.6,1.573,"IS","MAT","26-Oct-2037",73.63,"N/A","FRANCE OAT - INTEREST STRIP","N",null,"--"]
["FRFNG / FRGV         25-Oct-2037","STRIP","25-Oct-2037",0,0,"--","Stripped Coupon","France","Euro","FR0010810077","FR0010810077=",null,"23-Nov-2009","Unsecured","Strip - Fungible - Interest and/or Principal","N",19.466000000000001,19.48,45.7,1.5229999999999999,"IS","MAT","26-Oct-2037",74.34,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRINT / FRGV  IO Str 25-Apr-2038","STRIP","25-Apr-2038",0,0,"--","Stripped Coupon","France","Euro","FR0010172288","FR0010172288=",null,"28-Feb-2005","Unsecured","Strip - Interest only","N",19.956,19.971,51.7,1.593,"IS","MAT","27-Apr-2038",72.77,"N/A","FRANCE OAT - INTEREST STRIP","N",null,"--"]
["FRFNG / FRGV         25-Apr-2038","STRIP","25-Apr-2038",0,0,"--","Stripped Coupon","France","Euro","FR0010809715","FR0010809715=",null,"23-Nov-2009","Unsecured","Strip - Fungible - Interest and/or Principal","N",19.96,19.975999999999999,46.8,1.5429999999999999,"IS","MAT","27-Apr-2038",73.489999999999995,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRFNG / FRGV         25-May-2038","STRIP","25-May-2038",0,0,"--","Stripped Coupon","France","Euro","FR0011461599","FR0011461599=",null,"04-Apr-2013","Unsecured","Strip - Fungible - Interest and/or Principal","N",20.039000000000001,20.047999999999998,51.1,1.5880000000000001,"IS","MAT","25-May-2038",72.739999999999995,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRFNG / FRGV         25-Jun-2038","STRIP","25-Jun-2038",0,0,"--","Stripped Coupon","France","Euro","FR0013234648","FR0013234648=",null,"31-Jan-2017","Unsecured","Strip - Fungible - Interest and/or Principal","N",20.119,20.13,52.9,1.609,"IS","MAT","25-Jun-2038",72.349999999999994,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRIIN / FRGV  IO Str 25-Jul-2038","STRIP","25-Jul-2038",0,0,"--","Stripped Coupon","France","Euro","FR0010482679","FR0010482679=",null,"14-Mar-2007","Unsecured","Strip - Interest only","Y",20.199000000000002,20.210999999999999,55.6,1.6379999999999999,"IS","MAT","26-Jul-2038",71.83,"N/A","FRANCE OAT - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["FRFNG / FRGV         25-Jul-2038","STRIP","25-Jul-2038",0,0,"--","Stripped Coupon","France","Euro","FR0013210432","FR0013210432=",null,"05-Oct-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",20.201000000000001,20.213000000000001,53.7,1.619,"IS","MAT","26-Jul-2038",72.11,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRINT / FRGV  IO Str 25-Oct-2038","STRIP","25-Oct-2038",0,0,"--","Stripped Coupon","France","Euro","FR0010372094","FR0010372094=",null,"12-Sep-2006","Unsecured","Strip - Interest only","N",20.443999999999999,20.456,57.7,1.665,"IS","MAT","25-Oct-2038",71.150000000000006,"N/A","FRANCE OAT - INTEREST STRIP","N",null,"--"]
["FRPRI / FRGV  PO Str 25-Oct-2038","STRIP","25-Oct-2038",0,0,"--","Stripped Coupon","France","Euro","FR0010371427","FR0010371427=",null,"12-Sep-2006","Unsecured","Strip - Principal only","N",20.452000000000002,20.463999999999999,49.8,1.585,"IS","MAT","25-Oct-2038",72.31,"N/A","FRANCE OAT - PRINCIPAL STRIP","N",null,"--"]
["FRFNG / FRGV         25-Oct-2038","STRIP","25-Oct-2038",0,0,"--","Stripped Coupon","France","Euro","FR0010810101","FR0010810101=",null,"23-Nov-2009","Unsecured","Strip - Fungible - Interest and/or Principal","N",20.456,20.466999999999999,46.5,1.552,"IS","MAT","25-Oct-2038",72.790000000000006,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["OAT / FRGV   4.000 25-Oct-2038",null,"25-Oct-2038",26534000000,26534000000,4,"Fixed Coupon","France","Euro","FR0010371401","FR0010371401=",null,"12-Sep-2006","Unsecured","Obligation Assimilable du Tresor","N",15.343999999999999,15.19,40,1.385,"IS","MAT","25-Oct-2038",146.62,"N/A","FRANCE OAT","N","Auction","--"]
["FRINT / FRGV  IO Str 25-Apr-2039","STRIP","25-Apr-2039",0,0,"--","Stripped Coupon","France","Euro","FR0010172296","FR0010172296=",null,"28-Feb-2005","Unsecured","Strip - Interest only","N",20.943000000000001,20.954000000000001,53.6,1.637,"IS","MAT","25-Apr-2039",70.98,"N/A","FRANCE OAT - INTEREST STRIP","N",null,"--"]
["FRFNG / FRGV         25-Apr-2039","STRIP","25-Apr-2039",0,0,"--","Stripped Coupon","France","Euro","FR0010809749","FR0010809749=",null,"23-Nov-2009","Unsecured","Strip - Fungible - Interest and/or Principal","N",20.948,20.959,48.7,1.587,"IS","MAT","25-Apr-2039",71.72,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRFNG / FRGV         25-May-2039","STRIP","25-May-2039",0,0,"--","Stripped Coupon","France","Euro","FR0011461607","FR0011461607=",null,"04-Apr-2013","Unsecured","Strip - Fungible - Interest and/or Principal","N",21.027999999999999,21.038,51.4,1.617,"IS","MAT","25-May-2039",71.180000000000007,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["OAT / FRGV   1.750 25-Jun-2039",null,"25-Jun-2039",9697000000,9697000000,1.75,"Fixed Coupon","France","Euro","FR0013234333","FR0013234333=",null,"31-Jan-2017","Unsecured","Obligation Assimilable du Tresor","N",17.707999999999998,17.603999999999999,41.8,1.466,"IS","MAT","27-Jun-2039",105.15,"N/A","FRANCE OAT","N","Underwritten","--"]
["FRFNG / FRGV         25-Jun-2039","STRIP","25-Jun-2039",0,0,"--","Stripped Coupon","France","Euro","FR0013234663","FR0013234663=",null,"31-Jan-2017","Unsecured","Strip - Fungible - Interest and/or Principal","N",21.105,21.122,56,1.6659999999999999,"IS","MAT","27-Jun-2039",70.349999999999994,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRIIN / FRGV  IO Str 25-Jul-2039","STRIP","25-Jul-2039",0,0,"--","Stripped Coupon","France","Euro","FR0010482695","FR0010482695=",null,"14-Mar-2007","Unsecured","Strip - Interest only","Y",21.181000000000001,21.190999999999999,62.7,1.736,"IS","MAT","25-Jul-2039",69.23,"N/A","FRANCE OAT - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["FRFNG / FRGV         25-Jul-2039","STRIP","25-Jul-2039",0,0,"--","Stripped Coupon","France","Euro","FR0013210440","FR0013210440=",null,"05-Oct-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",21.186,21.196000000000002,57.8,1.6859999999999999,"IS","MAT","25-Jul-2039",69.959999999999994,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRFNG / FRGV         25-Apr-2040","STRIP","25-Apr-2040",0,0,"--","Stripped Coupon","France","Euro","FR0010809780","FR0010809780=",null,"23-Nov-2009","Unsecured","Strip - Fungible - Interest and/or Principal","N",21.936,21.95,49.9,1.629,"IS","MAT","25-Apr-2040",69.95,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRINT / FRGV  IO Str 25-Apr-2040","STRIP","25-Apr-2040",0,0,"--","Stripped Coupon","France","Euro","FR0010172304","FR0010172304=",null,"28-Feb-2005","Unsecured","Strip - Interest only","N",21.93,21.945,54.9,1.679,"IS","MAT","25-Apr-2040",69.19,"N/A","FRANCE OAT - INTEREST STRIP","N",null,"--"]
["FRFNG / FRGV         25-May-2040","STRIP","25-May-2040",0,0,"--","Stripped Coupon","France","Euro","FR0011461615","FR0011461615=",null,"04-Apr-2013","Unsecured","Strip - Fungible - Interest and/or Principal","N",22.013999999999999,22.027000000000001,53.5,1.6679999999999999,"IS","MAT","25-May-2040",69.260000000000005,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["OATEI / FRGV   1.800 25-Jul-2040",null,"25-Jul-2040",11473000000,11473000000,1.8,"Fixed Coupon","France","Euro","FR0010447367","FR0010447367=",null,"14-Mar-2007","Unsecured","Obligation Assimilable du Tresor","Y",19.242000000000001,19.138000000000002,-129.1,-0.20899999999999999,"IS","MAT","25-Jul-2040",146.05000000000001,"N/A","FRANCE OAT INDEXEE EI","N","Underwritten","--"]
["FRIPR / FRGV  PO Str 25-Jul-2040","STRIP","25-Jul-2040",0,0,"--","Stripped Coupon","France","Euro","FR0010482323","FR0010482323=",null,"14-Mar-2007","Unsecured","Strip - Principal only","Y",22.37,22.385000000000002,-119.1,-5.8999999999999997E-2,"IS","MAT","25-Jul-2040",101.33,"N/A","FRANCE OAT - PRINCIPAL STRIP (INFLATION LINKED)","N",null,"--"]
["FRIIN / FRGV  IO Str 25-Jul-2040","STRIP","25-Jul-2040",0,0,"--","Stripped Coupon","France","Euro","FR0010482703","FR0010482703=",null,"14-Mar-2007","Unsecured","Strip - Interest only","Y",22.173999999999999,22.187999999999999,58,1.7190000000000001,"IS","MAT","25-Jul-2040",68.31,"N/A","FRANCE OAT - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["FRFNG / FRGV         25-Jul-2040","STRIP","25-Jul-2040",0,0,"--","Stripped Coupon","France","Euro","FR0013210457","FR0013210457=",null,"05-Oct-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",22.177,22.190999999999999,54.9,1.6879999999999999,"IS","MAT","25-Jul-2040",68.77,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["OAT / FRGV   4.500 25-Apr-2041",null,"25-Apr-2041",33670000000,33670000000,4.5,"Fixed Coupon","France","Euro","FR0010773192","FR0010773192=",null,"30-Jun-2009","Unsecured","Obligation Assimilable du Tresor","N",16.146999999999998,15.941000000000001,42,1.458,"IS","MAT","25-Apr-2041",159.32,"N/A","FRANCE OAT","N","Underwritten","--"]
["FRPRI / FRGV  PO Str 25-Apr-2041","STRIP","25-Apr-2041",0,0,"--","Stripped Coupon","France","Euro","FR0010773200","FR0010773200=",null,"30-Jun-2009","Unsecured","Strip - Principal only","N",22.919,22.934000000000001,54.6,1.708,"IS","MAT","25-Apr-2041",67.599999999999994,"N/A","FRANCE OAT - PRINCIPAL STRIP","N",null,"--"]
["FRINT / FRGV  IO Str 25-Apr-2041","STRIP","25-Apr-2041",0,0,"--","Stripped Coupon","France","Euro","FR0010172312","FR0010172312=",null,"28-Feb-2005","Unsecured","Strip - Interest only","N",22.911000000000001,22.925999999999998,61.5,1.778,"IS","MAT","25-Apr-2041",66.540000000000006,"N/A","FRANCE OAT - INTEREST STRIP","N",null,"--"]
["FRFNG / FRGV         25-Apr-2041","STRIP","25-Apr-2041",0,0,"--","Stripped Coupon","France","Euro","FR0010809806","FR0010809806=",null,"23-Nov-2009","Unsecured","Strip - Fungible - Interest and/or Principal","N",22.925000000000001,22.94,49.5,1.657,"IS","MAT","25-Apr-2041",68.39,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRFNG / FRGV         25-May-2041","STRIP","25-May-2041",0,0,"--","Stripped Coupon","France","Euro","FR0011461623","FR0011461623=",null,"04-Apr-2013","Unsecured","Strip - Fungible - Interest and/or Principal","N",23,23.02,55.5,1.72,"IS","MAT","27-May-2041",67.319999999999993,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRFNG / FRGV         25-Jul-2041","STRIP","25-Jul-2041",0,0,"--","Stripped Coupon","France","Euro","FR0013210465","FR0013210465=",null,"05-Oct-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",23.163,23.178000000000001,57,1.7410000000000001,"IS","MAT","25-Jul-2041",66.819999999999993,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRINT / FRGV  IO Str 25-Apr-2042","STRIP","25-Apr-2042",0,0,"--","Stripped Coupon","France","Euro","FR0010172320","FR0010172320=",null,"28-Feb-2005","Unsecured","Strip - Interest only","N",23.899000000000001,23.914999999999999,61.4,1.8089999999999999,"IS","MAT","25-Apr-2042",64.900000000000006,"N/A","FRANCE OAT - INTEREST STRIP","N",null,"--"]
["FRFNG / FRGV         25-Apr-2042","STRIP","25-Apr-2042",0,0,"--","Stripped Coupon","France","Euro","FR0010809830","FR0010809830=",null,"23-Nov-2009","Unsecured","Strip - Fungible - Interest and/or Principal","N",23.908000000000001,23.923999999999999,53.5,1.7290000000000001,"IS","MAT","25-Apr-2042",66.14,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRFNG / FRGV         25-May-2042","STRIP","25-May-2042",0,0,"--","Stripped Coupon","France","Euro","FR0011461631","FR0011461631=",null,"04-Apr-2013","Unsecured","Strip - Fungible - Interest and/or Principal","N",23.988,24.006,55.2,1.7490000000000001,"IS","MAT","26-May-2042",65.73,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRFNG / FRGV         25-Jul-2042","STRIP","25-Jul-2042",0,0,"--","Stripped Coupon","France","Euro","FR0013210473","FR0013210473=",null,"05-Oct-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",24.151,24.167000000000002,56.7,1.7689999999999999,"IS","MAT","25-Jul-2042",65.23,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRINT / FRGV  IO Str 25-Apr-2043","STRIP","25-Apr-2043",0,0,"--","Stripped Coupon","France","Euro","FR0010172478","FR0010172478=",null,"28-Feb-2005","Unsecured","Strip - Interest only","N",24.887,24.91,60.9,1.835,"IS","MAT","27-Apr-2043",63.34,"N/A","FRANCE OAT - INTEREST STRIP","N",null,"--"]
["FRFNG / FRGV         25-Apr-2043","STRIP","25-Apr-2043",0,0,"--","Stripped Coupon","France","Euro","FR0010809863","FR0010809863=",null,"23-Nov-2009","Unsecured","Strip - Fungible - Interest and/or Principal","N",24.896000000000001,24.919,53,1.7549999999999999,"IS","MAT","27-Apr-2043",64.599999999999994,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRFNG / FRGV         25-May-2043","STRIP","25-May-2043",0,0,"--","Stripped Coupon","France","Euro","FR0011461649","FR0011461649=",null,"04-Apr-2013","Unsecured","Strip - Fungible - Interest and/or Principal","N",24.975999999999999,24.992000000000001,55.6,1.7829999999999999,"IS","MAT","25-May-2043",64.06,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRFNG / FRGV         25-Jul-2043","STRIP","25-Jul-2043",0,0,"--","Stripped Coupon","France","Euro","FR0013210481","FR0013210481=",null,"05-Oct-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",25.138000000000002,25.161000000000001,57,1.8029999999999999,"IS","MAT","27-Jul-2043",63.55,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRINT / FRGV  IO Str 25-Apr-2044","STRIP","25-Apr-2044",0,0,"--","Stripped Coupon","France","Euro","FR0010172494","FR0010172494=",null,"28-Feb-2005","Unsecured","Strip - Interest only","N",25.873000000000001,25.895,61.4,1.8680000000000001,"IS","MAT","25-Apr-2044",61.67,"N/A","FRANCE OAT - INTEREST STRIP","N",null,"--"]
["FRFNG / FRGV         25-Apr-2044","STRIP","25-Apr-2044",0,0,"--","Stripped Coupon","France","Euro","FR0010809905","FR0010809905=",null,"23-Nov-2009","Unsecured","Strip - Fungible - Interest and/or Principal","N",25.882999999999999,25.905000000000001,53.4,1.788,"IS","MAT","25-Apr-2044",62.95,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRFNG / FRGV         25-May-2044","STRIP","25-May-2044",0,0,"--","Stripped Coupon","France","Euro","FR0011461656","FR0011461656=",null,"04-Apr-2013","Unsecured","Strip - Fungible - Interest and/or Principal","N",25.963000000000001,25.984000000000002,55.7,1.8129999999999999,"IS","MAT","25-May-2044",62.46,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRFNG / FRGV         25-Jul-2044","STRIP","25-Jul-2044",0,0,"--","Stripped Coupon","France","Euro","FR0013210499","FR0013210499=",null,"05-Oct-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",26.126000000000001,26.146999999999998,57.2,1.833,"IS","MAT","25-Jul-2044",61.95,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRINT / FRGV  IO Str 25-Apr-2045","STRIP","25-Apr-2045",0,0,"--","Stripped Coupon","France","Euro","FR0010172510","FR0010172510=",null,"28-Feb-2005","Unsecured","Strip - Interest only","N",26.861999999999998,26.885999999999999,59.9,1.881,"IS","MAT","25-Apr-2045",60.34,"N/A","FRANCE OAT - INTEREST STRIP","N",null,"--"]
["FRFNG / FRGV         25-Apr-2045","STRIP","25-Apr-2045",0,0,"--","Stripped Coupon","France","Euro","FR0010809491","FR0010809491=",null,"23-Nov-2009","Unsecured","Strip - Fungible - Interest and/or Principal","N",26.870999999999999,26.893999999999998,53.3,1.8140000000000001,"IS","MAT","25-Apr-2045",61.42,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["OAT / FRGV   3.250 25-May-2045",null,"25-May-2045",24908000000,24908000000,3.25,"Fixed Coupon","France","Euro","FR0011461037","FR0011461037=",null,"04-Apr-2013","Unsecured","Obligation Assimilable du Tresor","N",19.302,19.02,45.1,1.61,"IS","MAT","25-May-2045",135.88,"N/A","FRANCE OAT","N","Underwritten","--"]
["FRFNG / FRGV         25-May-2045","STRIP","25-May-2045",0,0,"--","Stripped Coupon","France","Euro","FR0011461664","FR0011461664=",null,"04-Apr-2013","Unsecured","Strip - Fungible - Interest and/or Principal","N",26.957000000000001,26.978999999999999,50.5,1.788,"IS","MAT","25-May-2045",61.76,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRFNG / FRGV         25-Jul-2045","STRIP","25-Jul-2045",0,0,"--","Stripped Coupon","France","Euro","FR0013210507","FR0013210507=",null,"05-Oct-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",27.12,27.141999999999999,52.3,1.81,"IS","MAT","25-Jul-2045",61.21,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRINT / FRGV  IO Str 25-Apr-2046","STRIP","25-Apr-2046",0,0,"--","Stripped Coupon","France","Euro","FR0010172528","FR0010172528=",null,"28-Feb-2005","Unsecured","Strip - Interest only","N",27.852,27.876999999999999,58.2,1.889,"IS","MAT","25-Apr-2046",59.08,"N/A","FRANCE OAT - INTEREST STRIP","N",null,"--"]
["FRFNG / FRGV         25-Apr-2046","STRIP","25-Apr-2046",0,0,"--","Stripped Coupon","France","Euro","FR0010809517","FR0010809517=",null,"23-Nov-2009","Unsecured","Strip - Fungible - Interest and/or Principal","N",27.859000000000002,27.884,53.2,1.84,"IS","MAT","25-Apr-2046",59.9,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRFNG / FRGV         25-May-2046","STRIP","25-May-2046",0,0,"--","Stripped Coupon","France","Euro","FR0013154085","FR0013154085=",null,"19-Apr-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",27.94,27.963999999999999,54,1.85,"IS","MAT","25-May-2046",59.64,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRFNG / FRGV         25-Jul-2046","STRIP","25-Jul-2046",0,0,"--","Stripped Coupon","France","Euro","FR0013210515","FR0013210515=",null,"05-Oct-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",28.103999999999999,28.128,54.6,1.859,"IS","MAT","25-Jul-2046",59.3,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRINT / FRGV  IO Str 25-Apr-2047","STRIP","25-Apr-2047",0,0,"--","Stripped Coupon","France","Euro","FR0010172544","FR0010172544=",null,"28-Feb-2005","Unsecured","Strip - Interest only","N",28.838999999999999,28.866,58.2,1.9159999999999999,"IS","MAT","25-Apr-2047",57.55,"N/A","FRANCE OAT - INTEREST STRIP","N",null,"--"]
["FRFNG / FRGV         25-Apr-2047","STRIP","25-Apr-2047",0,0,"--","Stripped Coupon","France","Euro","FR0010809533","FR0010809533=",null,"23-Nov-2009","Unsecured","Strip - Fungible - Interest and/or Principal","N",28.846,28.873000000000001,53.3,1.8660000000000001,"IS","MAT","25-Apr-2047",58.38,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRFNG / FRGV         25-May-2047","STRIP","25-May-2047",0,0,"--","Stripped Coupon","France","Euro","FR0013154093","FR0013154093=",null,"19-Apr-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",28.927,28.957999999999998,54,1.8759999999999999,"IS","MAT","27-May-2047",58.12,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRFNG / FRGV         25-Jul-2047","STRIP","25-Jul-2047",0,0,"--","Stripped Coupon","France","Euro","FR0013210713","FR0013210713=",null,"05-Oct-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",29.091000000000001,29.117000000000001,54.6,1.8859999999999999,"IS","MAT","25-Jul-2047",57.78,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRFNG / FRGV         25-Jul-2047","STRIP","25-Jul-2047",0,0,"--","Stripped Coupon","France","Euro","FR0013210523","FR0013210523=",null,"05-Oct-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",29.091000000000001,29.117000000000001,54.6,1.8859999999999999,"IS","MAT","25-Jul-2047",57.78,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["OATEI / FRGV   0.100 25-Jul-2047",null,"25-Jul-2047",7261000000,7261000000,0.1,"Fixed Coupon","France","Euro","FR0013209871","FR0013209871=",null,"05-Oct-2016","Unsecured","Obligation Assimilable du Tresor","Y",28.960999999999999,28.965,-141,-8.4000000000000005E-2,"IS","MAT","25-Jul-2047",105.48,"N/A","FRANCE OAT INDEXEE EI","N","Underwritten","--"]
["FRFNG / FRGV         25-Apr-2048","STRIP","25-Apr-2048",0,0,"--","Stripped Coupon","France","Euro","FR0010809558","FR0010809558=",null,"23-Nov-2009","Unsecured","Strip - Fungible - Interest and/or Principal","N",29.832000000000001,29.87,53.7,1.895,"IS","MAT","27-Apr-2048",56.81,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRINT / FRGV  IO Str 25-Apr-2048","STRIP","25-Apr-2048",0,0,"--","Stripped Coupon","France","Euro","FR0010172577","FR0010172577=",null,"28-Feb-2005","Unsecured","Strip - Interest only","N",29.83,29.867000000000001,55.6,1.915,"IS","MAT","27-Apr-2048",56.48,"N/A","FRANCE OAT - INTEREST STRIP","N",null,"--"]
["OAT / FRGV   2.000 25-May-2048",null,"25-May-2048",18453000000,18453000000,2,"Fixed Coupon","France","Euro","FR0013257524","FR0013257524=",null,"25-May-2017","Senior Unsecured","Obligation Assimilable du Tresor","N",22.689,22.378,45.5,1.714,"IS","MAT","25-May-2048",106.7,"N/A","FRANCE OAT","N","Underwritten","--"]
["FRFNG / FRGV         25-May-2048","STRIP","25-May-2048",0,0,"--","Stripped Coupon","France","Euro","FR0013154101","FR0013154101=",null,"19-Apr-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",29.914999999999999,29.946000000000002,53.4,1.8939999999999999,"IS","MAT","25-May-2048",56.75,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRINT / FRGV  IO Str 25-Apr-2049","STRIP","25-Apr-2049",0,0,"--","Stripped Coupon","France","Euro","FR0010172585","FR0010172585=",null,"28-Feb-2005","Unsecured","Strip - Interest only","N",30.815999999999999,30.853000000000002,55.8,1.9410000000000001,"IS","MAT","26-Apr-2049",54.99,"N/A","FRANCE OAT - INTEREST STRIP","N",null,"--"]
["FRFNG / FRGV         25-Apr-2049","STRIP","25-Apr-2049",0,0,"--","Stripped Coupon","France","Euro","FR0010809574","FR0010809574=",null,"23-Nov-2009","Unsecured","Strip - Fungible - Interest and/or Principal","N",30.818999999999999,30.856000000000002,53.8,1.92,"IS","MAT","26-Apr-2049",55.33,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRFNG / FRGV         25-May-2049","STRIP","25-May-2049",0,0,"--","Stripped Coupon","France","Euro","FR0013154119","FR0013154119=",null,"19-Apr-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",30.9,30.933,54.6,1.931,"IS","MAT","25-May-2049",55.07,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRFNG / FRGV         25-Apr-2050","STRIP","25-Apr-2050",0,0,"--","Stripped Coupon","France","Euro","FR0010809608","FR0010809608=",null,"23-Nov-2009","Unsecured","Strip - Fungible - Interest and/or Principal","N",31.806999999999999,31.843,53.6,1.9419999999999999,"IS","MAT","25-Apr-2050",53.92,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRINT / FRGV  IO Str 25-Apr-2050","STRIP","25-Apr-2050",0,0,"--","Stripped Coupon","France","Euro","FR0010172593","FR0010172593=",null,"28-Feb-2005","Unsecured","Strip - Interest only","N",31.803000000000001,31.84,55.6,1.962,"IS","MAT","25-Apr-2050",53.58,"N/A","FRANCE OAT - INTEREST STRIP","N",null,"--"]
["FRFNG / FRGV         25-May-2050","STRIP","25-May-2050",0,0,"--","Stripped Coupon","France","Euro","FR0013154127","FR0013154127=",null,"19-Apr-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",31.888000000000002,31.922999999999998,54.4,1.952,"IS","MAT","25-May-2050",53.67,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRFNG / FRGV         25-Apr-2051","STRIP","25-Apr-2051",0,0,"--","Stripped Coupon","France","Euro","FR0010809624","FR0010809624=",null,"23-Nov-2009","Unsecured","Strip - Fungible - Interest and/or Principal","N",32.792999999999999,32.832000000000001,53.5,1.9650000000000001,"IS","MAT","25-Apr-2051",52.5,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRINT / FRGV  IO Str 25-Apr-2051","STRIP","25-Apr-2051",0,0,"--","Stripped Coupon","France","Euro","FR0010172601","FR0010172601=",null,"28-Feb-2005","Unsecured","Strip - Interest only","N",32.79,32.829000000000001,55.5,1.9850000000000001,"IS","MAT","25-Apr-2051",52.16,"N/A","FRANCE OAT - INTEREST STRIP","N",null,"--"]
["FRFNG / FRGV         25-May-2051","STRIP","25-May-2051",0,0,"--","Stripped Coupon","France","Euro","FR0013154135","FR0013154135=",null,"19-Apr-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",32.874000000000002,32.911999999999999,54.3,1.9750000000000001,"IS","MAT","25-May-2051",52.25,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRINT / FRGV  IO Str 25-Apr-2052","STRIP","25-Apr-2052",0,0,"--","Stripped Coupon","France","Euro","FR0010172619","FR0010172619=",null,"28-Feb-2005","Unsecured","Strip - Interest only","N",33.78,33.825000000000003,53.2,1.9850000000000001,"IS","MAT","25-Apr-2052",51.14,"N/A","FRANCE OAT - INTEREST STRIP","N",null,"--"]
["FRFNG / FRGV         25-Apr-2052","STRIP","25-Apr-2052",0,0,"--","Stripped Coupon","France","Euro","FR0010809632","FR0010809632=",null,"23-Nov-2009","Unsecured","Strip - Fungible - Interest and/or Principal","N",33.78,33.825000000000003,53.2,1.9850000000000001,"IS","MAT","25-Apr-2052",51.14,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRFNG / FRGV         25-May-2052","STRIP","25-May-2052",0,0,"--","Stripped Coupon","France","Euro","FR0013154143","FR0013154143=",null,"19-Apr-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",33.860999999999997,33.909999999999997,53.9,1.9950000000000001,"IS","MAT","27-May-2052",50.89,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRINT / FRGV  IO Str 25-Apr-2053","STRIP","25-Apr-2053",0,0,"--","Stripped Coupon","France","Euro","FR0010172627","FR0010172627=",null,"28-Feb-2005","Unsecured","Strip - Interest only","N",34.767000000000003,34.814,53.1,2.0070000000000001,"IS","MAT","25-Apr-2053",49.77,"N/A","FRANCE OAT - INTEREST STRIP","N",null,"--"]
["FRFNG / FRGV         25-Apr-2053","STRIP","25-Apr-2053",0,0,"--","Stripped Coupon","France","Euro","FR0010809640","FR0010809640=",null,"23-Nov-2009","Unsecured","Strip - Fungible - Interest and/or Principal","N",34.767000000000003,34.814,53.1,2.0070000000000001,"IS","MAT","25-Apr-2053",49.77,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRFNG / FRGV         25-May-2053","STRIP","25-May-2053",0,0,"--","Stripped Coupon","France","Euro","FR0013154192","FR0013154192=",null,"19-Apr-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",34.847999999999999,34.896999999999998,53.8,2.0169999999999999,"IS","MAT","26-May-2053",49.52,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRINT / FRGV  IO Str 25-Apr-2054","STRIP","25-Apr-2054",0,0,"--","Stripped Coupon","France","Euro","FR0010172635","FR0010172635=",null,"28-Feb-2005","Unsecured","Strip - Interest only","N",35.752000000000002,35.808,53.4,2.0339999999999998,"IS","MAT","27-Apr-2054",48.33,"N/A","FRANCE OAT - INTEREST STRIP","N",null,"--"]
["FRFNG / FRGV         25-Apr-2054","STRIP","25-Apr-2054",0,0,"--","Stripped Coupon","France","Euro","FR0010809657","FR0010809657=",null,"23-Nov-2009","Unsecured","Strip - Fungible - Interest and/or Principal","N",35.752000000000002,35.808,53.4,2.0339999999999998,"IS","MAT","27-Apr-2054",48.33,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRFNG / FRGV         25-May-2054","STRIP","25-May-2054",0,0,"--","Stripped Coupon","France","Euro","FR0013154200","FR0013154200=",null,"19-Apr-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",35.832999999999998,35.883000000000003,54.2,2.044,"IS","MAT","25-May-2054",48.08,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["OAT / FRGV   4.000 25-Apr-2055",null,"25-Apr-2055",14926000000,14926000000,4,"Fixed Coupon","France","Euro","FR0010171975","FR0010171975=",null,"28-Feb-2005","Unsecured","Obligation Assimilable du Tresor","N",22.88,22.244,44.5,1.766,"IS","MAT","26-Apr-2055",160.44999999999999,"N/A","FRANCE OAT","N","Underwritten","--"]
["FRINT / FRGV  IO Str 25-Apr-2055","STRIP","25-Apr-2055",0,0,"--","Stripped Coupon","France","Euro","FR0010172643","FR0010172643=",null,"28-Feb-2005","Unsecured","Strip - Interest only","N",36.74,36.796999999999997,52.3,2.0459999999999998,"IS","MAT","26-Apr-2055",47.16,"N/A","FRANCE OAT - INTEREST STRIP","N",null,"--"]
["FRFNG / FRGV         25-Apr-2055","STRIP","25-Apr-2055",0,0,"--","Stripped Coupon","France","Euro","FR0010809665","FR0010809665=",null,"23-Nov-2009","Unsecured","Strip - Fungible - Interest and/or Principal","N",36.749000000000002,36.805999999999997,47.3,1.996,"IS","MAT","26-Apr-2055",48.03,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRPRI / FRGV  PO Str 25-Apr-2055","STRIP","25-Apr-2055",0,0,"--","Stripped Coupon","France","Euro","FR0010172205","FR0010172205=",null,"28-Feb-2005","Unsecured","Strip - Principal only","N",36.74,36.796999999999997,52.3,2.0459999999999998,"IS","MAT","26-Apr-2055",47.16,"N/A","FRANCE OAT - PRINCIPAL STRIP","N",null,"--"]
["FRFNG / FRGV         25-May-2055","STRIP","25-May-2055",0,0,"--","Stripped Coupon","France","Euro","FR0013154218","FR0013154218=",null,"19-Apr-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",36.820999999999998,36.874000000000002,53.1,2.056,"IS","MAT","25-May-2055",46.91,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRFNG / FRGV         25-Apr-2056","STRIP","25-Apr-2056",0,0,"--","Stripped Coupon","France","Euro","FR0010871038","FR0010871038=",null,"17-Mar-2010","Unsecured","Strip - Fungible - Interest and/or Principal","N",37.726999999999997,37.787999999999997,51.5,2.0609999999999999,"IS","MAT","25-Apr-2056",45.96,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRFNG / FRGV         25-May-2056","STRIP","25-May-2056",0,0,"--","Stripped Coupon","France","Euro","FR0013154226","FR0013154226=",null,"19-Apr-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",37.808,37.868000000000002,52.3,2.0710000000000002,"IS","MAT","25-May-2056",45.71,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRFNG / FRGV         25-Apr-2057","STRIP","25-Apr-2057",0,0,"--","Stripped Coupon","France","Euro","FR0010871046","FR0010871046=",null,"17-Mar-2010","Unsecured","Strip - Fungible - Interest and/or Principal","N",38.716999999999999,38.781999999999996,49.2,2.0609999999999999,"IS","MAT","25-Apr-2057",45.02,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRFNG / FRGV         25-May-2057","STRIP","25-May-2057",0,0,"--","Stripped Coupon","France","Euro","FR0013154234","FR0013154234=",null,"19-Apr-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",38.796999999999997,38.860999999999997,50,2.0710000000000002,"IS","MAT","25-May-2057",44.77,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRFNG / FRGV         25-Apr-2058","STRIP","25-Apr-2058",0,0,"--","Stripped Coupon","France","Euro","FR0010871053","FR0010871053=",null,"17-Mar-2010","Unsecured","Strip - Fungible - Interest and/or Principal","N",39.704999999999998,39.774000000000001,47.9,2.0680000000000001,"IS","MAT","25-Apr-2058",43.99,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRFNG / FRGV         25-May-2058","STRIP","25-May-2058",0,0,"--","Stripped Coupon","France","Euro","FR0013154259","FR0013154259=",null,"19-Apr-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",39.786000000000001,39.859000000000002,48.9,2.0779999999999998,"IS","MAT","27-May-2058",43.74,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRFNG / FRGV         25-Apr-2059","STRIP","25-Apr-2059",0,0,"--","Stripped Coupon","France","Euro","FR0010871061","FR0010871061=",null,"17-Mar-2010","Unsecured","Strip - Fungible - Interest and/or Principal","N",40.694000000000003,40.768000000000001,48.3,2.0720000000000001,"IS","MAT","25-Apr-2059",43.03,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRFNG / FRGV         25-May-2059","STRIP","25-May-2059",0,0,"--","Stripped Coupon","France","Euro","FR0013154283","FR0013154283=",null,"19-Apr-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",40.777000000000001,40.851999999999997,48.3,2.0720000000000001,"IS","MAT","26-May-2059",42.96,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRFNG / FRGV         25-Apr-2060","STRIP","25-Apr-2060",0,0,"--","Stripped Coupon","France","Euro","FR0010871079","FR0010871079=",null,"17-Mar-2010","Unsecured","Strip - Fungible - Interest and/or Principal","N",41.691000000000003,41.774000000000001,45,2.0390000000000001,"IS","MAT","26-Apr-2060",42.73,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["OAT / FRGV   4.000 25-Apr-2060",null,"25-Apr-2060",13055000000,13055000000,4,"Fixed Coupon","France","Euro","FR0010870956","FR0010870956=",null,"17-Mar-2010","Unsecured","Obligation Assimilable du Tresor","N",24.827999999999999,24.004999999999999,42.3,1.8,"IS","MAT","26-Apr-2060",164.58,"N/A","FRANCE OAT","N","Underwritten","--"]
["FRFNG / FRGV         25-May-2060","STRIP","25-May-2060",0,0,"--","Stripped Coupon","France","Euro","FR0013154291","FR0013154291=",null,"19-Apr-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",41.76,41.84,51.7,2.1070000000000002,"IS","MAT","25-May-2060",41.49,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRFNG / FRGV         25-May-2061","STRIP","25-May-2061",0,0,"--","Stripped Coupon","France","Euro","FR0013154309","FR0013154309=",null,"19-Apr-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",42.749000000000002,42.834000000000003,51.7,2.1059999999999999,"IS","MAT","25-May-2061",40.64,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRFNG / FRGV         25-May-2062","STRIP","25-May-2062",0,0,"--","Stripped Coupon","France","Euro","FR0013154317","FR0013154317=",null,"19-Apr-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",43.738999999999997,43.829000000000001,51.8,2.1080000000000001,"IS","MAT","25-May-2062",39.78,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRFNG / FRGV         25-May-2063","STRIP","25-May-2063",0,0,"--","Stripped Coupon","France","Euro","FR0013154325","FR0013154325=",null,"19-Apr-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",44.728000000000002,44.823999999999998,51.8,2.1080000000000001,"IS","MAT","25-May-2063",38.96,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRFNG / FRGV         25-May-2064","STRIP","25-May-2064",0,0,"--","Stripped Coupon","France","Euro","FR0013154333","FR0013154333=",null,"19-Apr-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",45.718000000000004,45.825000000000003,51.7,2.1070000000000002,"IS","MAT","26-May-2064",38.159999999999997,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRFNG / FRGV         25-May-2065","STRIP","25-May-2065",0,0,"--","Stripped Coupon","France","Euro","FR0013154341","FR0013154341=",null,"19-Apr-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",46.707000000000001,46.817999999999998,51.9,2.109,"IS","MAT","25-May-2065",37.35,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["FRFNG / FRGV         25-May-2066","STRIP","25-May-2066",0,0,"--","Stripped Coupon","France","Euro","FR0013154358","FR0013154358=",null,"19-Apr-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",47.731999999999999,47.848999999999997,37.200000000000003,1.96,"IS","MAT","25-May-2066",39.24,"N/A","FRANCE OAT - FUNGIBLE STRIP","N",null,"--"]
["OAT / FRGV   1.750 25-May-2066",null,"25-May-2066",9107000000,9107000000,1.75,"Fixed Coupon","France","Euro","FR0013154028","FR0013154028=",null,"19-Apr-2016","Unsecured","Obligation Assimilable du Tresor","N",31.867000000000001,30.992999999999999,39.9,1.863,"IS","MAT","25-May-2066",96.42,"N/A","FRANCE OAT","N","Underwritten","--"]
["Total",417,1704772147748,1744737105364]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Program Type"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]

{"sheet":"GERMANY","index":9,"n_rows":253,"n_cols":33,"rows_kept":253,"cut":false,"hidden":true,"merged":[[0,0,0,20],[2,0,2,20],[3,0,3,20],[4,0,4,27],[9,29,9,32]]}
["GERMANY, FEDERAL REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:34","GERMANY, FEDERAL REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:34","GERMANY, FEDERAL REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:34","GERMANY, FEDERAL REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:34","GERMANY, FEDERAL REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:34","GERMANY, FEDERAL REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:34","GERMANY, FEDERAL REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:34","GERMANY, FEDERAL REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:34","GERMANY, FEDERAL REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:34","GERMANY, FEDERAL REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:34","GERMANY, FEDERAL REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:34","GERMANY, FEDERAL REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:34","GERMANY, FEDERAL REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:34","GERMANY, FEDERAL REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:34","GERMANY, FEDERAL REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:34","GERMANY, FEDERAL REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:34","GERMANY, FEDERAL REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:34","GERMANY, FEDERAL REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:34","GERMANY, FEDERAL REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:34","GERMANY, FEDERAL REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:34","GERMANY, FEDERAL REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:34"]
[]
["Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure"]
["Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro"]
["Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds",null,"Issuer Description"]
["Bond Type","Issues","Outstanding","Issued",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description","GERMANY, FEDERAL REPUBLIC OF (GOVERNMENT)"]
["Domestic",230,1125500000000,1127500000000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Parent","--"]
["Description","Asset Duplicated","Maturity Date","Amount Outstanding","Issued Amount","Coupon","Coupon Class","Market of Issue","Currency","ISIN","RIC","Cusip","Issue Date","Seniority Type","Instrument Type","Principal Index Link Flag","Modified Duration","Option Adjusted Duration","Option Adjusted Spread","Yield","Yield Type","Yield Event","Yield Date","Last Price","Capital Tier","Government Bond Type","Is Convertible","Offering Type","Program Type","Ultimate Parent","--"]
["TAGANL / DEGV         Perp     '18 PUT",null,"Perpetual",0,0,"--","Range Coupon","Germany","Euro","DE0001030070","DE103007=",null,"01-Jul-2008","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","GERMANY - TAGESANLEIHE","N","Direct","--"]
["BUBILL / DEGV         14-Mar-2018",null,"14-Mar-2018",2000000000,2000000000,"--","Discount/Zero Coupon","Germany","Euro","DE0001137693","DE113769=",null,"13-Sep-2017","Unsecured","Unverzinsliche Schatzanweisung","N",3.0000000000000001E-3,3.0000000000000001E-3,27.5,-0.36,"IS","MAT","14-Mar-2018",100.001,"N/A","GERMANY - BUBILL","N","Auction","--","Debt Structure","Debt Structure","Debt Structure","Debt Structure"]
["BSA / DEGV         16-Mar-2018",null,"16-Mar-2018",13000000000,13000000000,"--","Fixed Coupon","Germany","Euro","DE0001104636","DE110463=",null,"12-Feb-2016","Unsecured","Bundesschatzanweisung","N",6.0000000000000001E-3,5.0000000000000001E-3,10.3,-0.54700000000000004,"IS","MAT","16-Mar-2018",100.003,"N/A","GERMANY - BUNDESSCHATZANWEISUNGEN","N","Auction","--","Name","#","Amount Issued","Amount Outstanding"]
["BUNDSB / DEGV   4.500 01-Apr-2018 PUT",null,"01-Apr-2018",0,0,4.5,"Variable Coupon","Germany","Euro","DE0001118834","--",null,"05-Apr-2011","Senior Unsecured","Bundesschatzbrief","N","--","--","--","--","--","--",null,"--","N/A","GERMANY - BUNDESSCHATZBRIEF","N","Direct","--","Bonds",230,1127500000000,1125500000000]
["BUNDSB / DEGV   1.750 01-Apr-2018 PUT",null,"01-Apr-2018",0,0,1.75,"Variable Coupon","Germany","Euro","DE0001119105","DE111910=",null,"12-Apr-2012","Unsecured","Bundesschatzbrief","N",4.7E-2,5.5E-2,-12.5,-0.373,"IS","MAT","03-Apr-2018",100.105,"N/A","GERMANY - BUNDESSCHATZBRIEF","N","Direct","--","Bonds - To Be Issued",10,0,0]
["BUBILL / DEGV         11-Apr-2018",null,"11-Apr-2018",2000000000,2000000000,"--","Discount/Zero Coupon","Germany","Euro","DE0001137701","DE113770=",null,"11-Oct-2017","Unsecured","Unverzinsliche Schatzanweisung","N",7.4999999999999997E-2,7.6999999999999999E-2,3.8,-0.69399999999999995,"IS","MAT","11-Apr-2018",100.054,"N/A","GERMANY - BUBILL","N","Auction","--","Bonds (As Borrower)",0,0,0]
["BOBL / DEGV   0.250 13-Apr-2018",null,"13-Apr-2018",17000000000,17000000000,0.25,"Fixed Coupon","Germany","Euro","DE0001141661","DE114166=",null,"10-May-2013","Unsecured","Bond","N",8.1000000000000003E-2,8.2000000000000003E-2,6.9,-0.67300000000000004,"IS","MAT","13-Apr-2018",100.07599999999999,"N/A","GERMANY - BUNDESOBLIGATIONEN","N","Auction","--","Bonds (As Borrower) - To Be Issued",0,0,0]
["BOBLI / DEGV   0.750 15-Apr-2018",null,"15-Apr-2018",15000000000,15000000000,0.75,"Fixed Coupon","Germany","Euro","DE0001030534","DE103053=",null,"15-Apr-2011","Unsecured","Bond","Y",8.5999999999999993E-2,8.7999999999999995E-2,522.4,4.6749999999999998,"IS","MAT","16-Apr-2018",99.662999999999997,"N/A","GERMANY - BUNDESOBLIGATION INFLATION LINKED","N","Auction","--","Loans",0,0,"--"]
["BUNDSB / DEGV   1.750 01-May-2018 PUT",null,"01-May-2018",0,0,1.75,"Variable Coupon","Germany","Euro","DE0001119121","DE111912=",null,"16-May-2012","Unsecured","Bundesschatzbrief","N",0.13,0.13400000000000001,58,-0.36899999999999999,"IS","PUT","11-Apr-2018",100.163,"N/A","GERMANY - BUNDESSCHATZBRIEF","N","Direct","--","Total",240,1127500000000,1125500000000]
["DEITS / DEGV  IO Str 15-May-2018","STRIP","15-May-2018",0,0,"--","Stripped Coupon","Germany","Euro","DE0001143766","DE114376=",null,"24-May-2013","Unsecured","Strip - Interest only","N",0.17,0.17,2.2000000000000002,-0.71699999999999997,"NA","MAT","15-May-2018",100.122,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["BUBILL / DEGV         16-May-2018",null,"16-May-2018",2000000000,2000000000,"--","Discount/Zero Coupon","Germany","Euro","DE0001137719","DE113771=",null,"15-Nov-2017","Unsecured","Unverzinsliche Schatzanweisung","N",0.17199999999999999,0.17299999999999999,6.4,-0.66800000000000004,"IS","MAT","16-May-2018",100.117,"N/A","GERMANY - BUBILL","N","Auction","--"]
["BUNDSB / DEGV   3.500 01-Jun-2018 PUT",null,"01-Jun-2018",0,0,3.5,"Variable Coupon","Germany","Euro","DE0001118859","DE111885=",null,"31-May-2011","Unsecured","Bundesschatzbrief","N","--","--","--","--","--","--",null,"--","N/A","GERMANY - BUNDESSCHATZBRIEF","N","Direct","--"]
["BSA / DEGV         15-Jun-2018",null,"15-Jun-2018",14000000000,14000000000,"--","Fixed Coupon","Germany","Euro","DE0001104644","DE110464=",null,"13-May-2016","Unsecured","Bundesschatzanweisung","N",0.253,0.255,12,-0.61499999999999999,"IS","MAT","15-Jun-2018",100.157,"N/A","GERMANY - BUNDESSCHATZANWEISUNGEN","N","Auction","--"]
["BUNDSB / DEGV   1.500 01-Jul-2018 PUT",null,"01-Jul-2018",0,0,1.5,"Variable Coupon","Germany","Euro","DE0001119147","DE111914=",null,"13-Jul-2012","Unsecured","Bundesschatzbrief","N",0.29599999999999999,0.3,103.6,-0.373,"IS","PUT","11-Apr-2018",100.14400000000001,"N/A","GERMANY - BUNDESSCHATZBRIEF","N","Direct","--"]
["BUNDSB / DEGV   3.000 01-Jul-2018 PUT",null,"01-Jul-2018",0,0,3,"Variable Coupon","Germany","Euro","DE0001118875","DE111887=",null,"13-Jul-2011","Unsecured","Bundesschatzbrief","N","--","--","--","--","--","--",null,"--","N/A","GERMANY - BUNDESSCHATZBRIEF","N","Direct","--"]
["BUND / DEGV   4.250 04-Jul-2018",null,"04-Jul-2018",21000000000,21000000000,4.25,"Fixed Coupon","Germany","Euro","DE0001135358","DE113535=",null,"30-May-2008","Unsecured","Bundesanleihe","N",0.30599999999999999,0.308,6.5,-0.64900000000000002,"IS","MAT","04-Jul-2018",101.512,"N/A","GERMANY - BUNDESANLEIHEN","N","Auction","--"]
["DEITS / DEGV  IO Str 04-Jul-2018","STRIP","04-Jul-2018",0,0,"--","Stripped Coupon","Germany","Euro","DE0001143212","DE114321=",null,"04-Jul-1997","Unsecured","Strip - Interest only","N",0.30599999999999999,0.307,16.399999999999999,-0.55000000000000004,"IS","MAT","04-Jul-2018",100.169,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["DEPRI / DEGV  PO Str 04-Jul-2018","STRIP","04-Jul-2018",9600000,9600000,"--","Stripped Coupon","Germany","Euro","DE0001108538","DE110853=",null,"30-May-2008","Unsecured","Strip - Principal only","N",0.30599999999999999,0.308,6.6,-0.64700000000000002,"IS","MAT","04-Jul-2018",100.199,"N/A","GERMANY - PRINCIPAL STRIP","N",null,"--"]
["BUNDSB / DEGV   2.750 01-Aug-2018 PUT",null,"01-Aug-2018",0,0,2.75,"Variable Coupon","Germany","Euro","DE0001118891","DE111889=",null,"04-Aug-2011","Unsecured","Bundesschatzbrief","N","--","--","--","--","--","--",null,"--","N/A","GERMANY - BUNDESSCHATZBRIEF","N","Direct","--"]
["BUNDSB / DEGV   2.750 01-Aug-2018 PUT",null,"01-Aug-2018",0,0,2.75,"Variable Coupon","Germany","Euro","DE0001118917","DE111891=",null,"12-Aug-2011","Unsecured","Bundesschatzbrief","N","--","--","--","--","--","--",null,"--","N/A","GERMANY - BUNDESSCHATZBRIEF","N","Underwritten","--"]
["BUBILL / DEGV         15-Aug-2018",null,"15-Aug-2018",3000000000,5000000000,"--","Discount/Zero Coupon","Germany","Euro","DE0001137727","DE113772=",null,"14-Feb-2018","Unsecured","Unverzinsliche Schatzanweisung","N",0.42099999999999999,0.42299999999999999,5.0999999999999996,-0.625,"IS","MAT","15-Aug-2018",100.268,"N/A","GERMANY - BUBILL","N","Auction","--"]
["DEITS / DEGV  IO Str 15-Aug-2018","STRIP","15-Aug-2018",0,0,"--","Stripped Coupon","Germany","Euro","DE0001143527","DE114352=",null,"13-Sep-2013","Unsecured","Strip - Interest only","N",0.42099999999999999,0.42299999999999999,0.9,-0.67600000000000005,"NA","MAT","15-Aug-2018",100.286,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["BUNDSB / DEGV   1.500 01-Sep-2018 PUT",null,"01-Sep-2018",0,0,1.5,"Variable Coupon","Germany","Euro","DE0001119162","DE111916=",null,"17-Sep-2012","Unsecured","Bundesschatzbrief","N",0.46100000000000002,0.45900000000000002,119.1,-0.374,"IS","PUT","11-Apr-2018",100.14400000000001,"N/A","GERMANY - BUNDESSCHATZBRIEF","N","Direct","--"]
["BUNDSB / DEGV   2.250 01-Sep-2018 PUT",null,"01-Sep-2018",0,0,2.25,"Variable Coupon","Germany","Euro","DE0001118933","DE111893=",null,"31-Aug-2011","Unsecured","Bundesschatzbrief","N",0.45,"--","--",-0.36799999999999999,"IS","PUT","11-Apr-2018",109.765,"N/A","GERMANY - BUNDESSCHATZBRIEF","N","Underwritten","--"]
["BUNDSB / DEGV   2.250 01-Sep-2018 PUT",null,"01-Sep-2018",0,0,2.25,"Variable Coupon","Germany","Euro","DE0001118958","DE111895=",null,"12-Sep-2011","Unsecured","Bundesschatzbrief","N",0.45,"--","--",-0.37,"IS","PUT","11-Apr-2018",107.08799999999999,"N/A","GERMANY - BUNDESSCHATZBRIEF","N","Direct","--"]
["DEITS / DEGV  IO Str 04-Sep-2018","STRIP","04-Sep-2018",0,0,"--","Stripped Coupon","Germany","Euro","DE0001143675","DE114367=",null,"20-Aug-2010","Unsecured","Strip - Interest only","N",0.47299999999999998,0.47799999999999998,14.2,-0.53400000000000003,"IS","MAT","04-Sep-2018",100.255,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["BSA / DEGV         14-Sep-2018",null,"14-Sep-2018",13000000000,13000000000,"--","Fixed Coupon","Germany","Euro","DE0001104651","DE110465=",null,"05-Aug-2016","Unsecured","Bundesschatzanweisung","N",0.502,0.505,3.9,-0.63300000000000001,"IS","MAT","14-Sep-2018",100.32,"N/A","GERMANY - BUNDESSCHATZANWEISUNGEN","N","Auction","--"]
["BUNDSB / DEGV   2.250 01-Oct-2018 PUT",null,"01-Oct-2018",0,0,2.25,"Variable Coupon","Germany","Euro","DE0001118974","DE111897=",null,"11-Oct-2011","Unsecured","Bundesschatzbrief","N",0.53,"--","--",-0.36799999999999999,"IS","PUT","11-Apr-2018",109.027,"N/A","GERMANY - BUNDESSCHATZBRIEF","N","Direct","--"]
["BOBL / DEGV   1.000 12-Oct-2018",null,"12-Oct-2018",17000000000,17000000000,1,"Fixed Coupon","Germany","Euro","DE0001141679","DE114167=",null,"06-Sep-2013","Unsecured","Bond","N",0.57999999999999996,0.58199999999999996,1.3,-0.64900000000000002,"IS","MAT","12-Oct-2018",100.96299999999999,"N/A","GERMANY - BUNDESOBLIGATIONEN","N","Auction","--"]
["BUNDSB / DEGV   2.500 01-Nov-2018 PUT",null,"01-Nov-2018",0,0,2.5,"Variable Coupon","Germany","Euro","DE0001119014","DE111901=",null,"23-Nov-2011","Unsecured","Bundesschatzbrief","N",0.60699999999999998,"--","--",-0.36799999999999999,"IS","PUT","11-Apr-2018",107.59699999999999,"N/A","GERMANY - BUNDESSCHATZBRIEF","N","Direct","--"]
["BUNDSB / DEGV   2.250 01-Nov-2018 PUT",null,"01-Nov-2018",0,0,2.25,"Variable Coupon","Germany","Euro","DE0001118990","DE111899=",null,"07-Nov-2011","Unsecured","Bundesschatzbrief","N",0.61,"--","--",-0.38,"IS","PUT","11-Apr-2018",106.687,"N/A","GERMANY - BUNDESSCHATZBRIEF","N","Direct","--"]
["BUNDSB / DEGV   3.000 01-Dec-2018 PUT",null,"01-Dec-2018",0,0,3,"Variable Coupon","Germany","Euro","DE0001119030","DE111903=",null,"07-Dec-2011","Unsecured","Bundesschatzbrief","N",0.68100000000000005,"--","--",-0.38,"IS","PUT","11-Apr-2018",108.89700000000001,"N/A","GERMANY - BUNDESSCHATZBRIEF","N","Direct","--"]
["BUNDSB / DEGV   2.500 01-Dec-2018 PUT",null,"01-Dec-2018",0,0,2.5,"Variable Coupon","Germany","Euro","DE0001119055","DE111905=",null,"15-Dec-2011","Unsecured","Bundesschatzbrief","N",0.68600000000000005,"--","--",-0.38,"IS","PUT","11-Apr-2018",106.84699999999999,"N/A","GERMANY - BUNDESSCHATZBRIEF","N","Direct","--"]
["BSA / DEGV         14-Dec-2018",null,"14-Dec-2018",13000000000,13000000000,"--","Fixed Coupon","Germany","Euro","DE0001104669","DE110466=",null,"11-Nov-2016","Unsecured","Bundesschatzanweisung","N",0.754,0.755,1,-0.63900000000000001,"IS","MAT","14-Dec-2018",100.48399999999999,"N/A","GERMANY - BUNDESSCHATZANWEISUNGEN","N","Auction","--"]
["BUNDSB / DEGV   2.000 01-Jan-2019 PUT",null,"01-Jan-2019",0,0,2,"Variable Coupon","Germany","Euro","DE0001119071","DE111907=",null,"19-Jan-2012","Unsecured","Bundesschatzbrief","N",0.77100000000000002,"--","--",-0.37,"IS","PUT","11-Apr-2018",105.694,"N/A","GERMANY - BUNDESSCHATZBRIEF","N","Direct","--"]
["BUND / DEGV   3.750 04-Jan-2019",null,"04-Jan-2019",24000000000,24000000000,3.75,"Fixed Coupon","Germany","Euro","DE0001135374","DE113537=",null,"14-Nov-2008","Unsecured","Bundesanleihe","N",0.81,0.81299999999999994,-4.0999999999999996,-0.69699999999999995,"IS","MAT","04-Jan-2019",103.631,"N/A","GERMANY - BUNDESANLEIHEN","N","Auction","--"]
["DEITS / DEGV  IO Str 04-Jan-2019","STRIP","04-Jan-2019",0,0,"--","Stripped Coupon","Germany","Euro","DE0001142529","DE114252=",null,"04-Jul-1997","Unsecured","Strip - Interest only","N",0.80900000000000005,0.81299999999999994,7.9,-0.57699999999999996,"IS","MAT","04-Jan-2019",100.47,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["DEPRI / DEGV  PO Str 04-Jan-2019","STRIP","04-Jan-2019",9300000,9300000,"--","Stripped Coupon","Germany","Euro","DE0001108553","DE110855=",null,"14-Nov-2008","Unsecured","Strip - Principal only","N",0.81,0.81299999999999994,-4.2,-0.69799999999999995,"IS","MAT","04-Jan-2019",100.569,"N/A","GERMANY - PRINCIPAL STRIP","N",null,"--"]
["DEITS / DEGV  IO Str 15-Feb-2019","STRIP","15-Feb-2019",0,0,"--","Stripped Coupon","Germany","Euro","DE0001142768","DE114276=",null,"18-Jan-2013","Unsecured","Strip - Interest only","N",0.92500000000000004,0.92900000000000005,-2.2999999999999998,-0.67900000000000005,"NA","MAT","15-Feb-2019",100.633,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["BOBL / DEGV   1.000 22-Feb-2019",null,"22-Feb-2019",16000000000,16000000000,1,"Fixed Coupon","Germany","Euro","DE0001141687","DE114168=",null,"17-Jan-2014","Unsecured","Bond","N",0.94499999999999995,0.94799999999999995,-3,-0.69699999999999995,"IS","MAT","22-Feb-2019",101.61499999999999,"N/A","GERMANY - BUNDESOBLIGATIONEN","N","Auction","--"]
["BUNDSB / DEGV   2.250 01-Mar-2019 PUT",null,"01-Mar-2019",0,0,2.25,"Variable Coupon","Germany","Euro","DE0001119097","DE111909=",null,"20-Mar-2012","Unsecured","Bundesschatzbrief","N",0.92500000000000004,"--","--",-0.28000000000000003,"IS","PUT","11-Apr-2018",106.63200000000001,"N/A","GERMANY - BUNDESSCHATZBRIEF","N","Direct","--"]
["BSA / DEGV         15-Mar-2019",null,"15-Mar-2019",13000000000,13000000000,"--","Fixed Coupon","Germany","Euro","DE0001104677","DE110467=",null,"02-Mar-2017","Unsecured","Bundesschatzanweisung","N",1.006,1.006,-1.7,-0.68799999999999994,"IS","MAT","15-Mar-2019",100.69499999999999,"N/A","GERMANY - BUNDESSCHATZANWEISUNGEN","N","Auction","--"]
["BUNDSB / DEGV   1.750 01-Apr-2019 PUT",null,"01-Apr-2019",0,0,1.75,"Variable Coupon","Germany","Euro","DE0001119113","DE111911=",null,"12-Apr-2012","Unsecured","Bundesschatzbrief","N",1.0309999999999999,"--","--",-0.27300000000000002,"IS","PUT","11-Apr-2018",104.178,"N/A","GERMANY - BUNDESSCHATZBRIEF","N","Direct","--"]
["BOBL / DEGV   0.500 12-Apr-2019",null,"12-Apr-2019",16000000000,16000000000,0.5,"Fixed Coupon","Germany","Euro","DE0001141695","DE114169=",null,"09-May-2014","Unsecured","Bond","N",1.077,1.0780000000000001,-2,-0.69199999999999995,"IS","MAT","12-Apr-2019",101.29600000000001,"N/A","GERMANY - BUNDESOBLIGATIONEN","N","Auction","--"]
["BUNDSB / DEGV   1.750 01-May-2019 PUT",null,"01-May-2019",0,0,1.75,"Variable Coupon","Germany","Euro","DE0001119139","DE111913=",null,"16-May-2012","Unsecured","Bundesschatzbrief","N",1.113,"--","--",-0.27600000000000002,"IS","PUT","11-Apr-2018",104.449,"N/A","GERMANY - BUNDESSCHATZBRIEF","N","Direct","--"]
["DEITS / DEGV  IO Str 15-May-2019","STRIP","15-May-2019",0,0,"--","Stripped Coupon","Germany","Euro","DE0001143774","DE114377=",null,"24-May-2013","Unsecured","Strip - Interest only","N",1.1739999999999999,1.173,-8.4,-0.72299999999999998,"NA","MAT","15-May-2019",100.85299999999999,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["BSA / DEGV         14-Jun-2019",null,"14-Jun-2019",13000000000,13000000000,"--","Fixed Coupon","Germany","Euro","DE0001104685","DE110468=",null,"25-May-2017","Unsecured","Bundesschatzanweisung","N",1.254,1.256,-1,-0.68300000000000005,"IS","MAT","14-Jun-2019",100.86199999999999,"N/A","GERMANY - BUNDESSCHATZANWEISUNGEN","N","Auction","--"]
["BUNDSB / DEGV   1.500 01-Jul-2019 PUT",null,"01-Jul-2019",0,0,1.5,"Variable Coupon","Germany","Euro","DE0001119154","DE111915=",null,"13-Jul-2012","Unsecured","Bundesschatzbrief","N",1.2809999999999999,"--","--",-0.27700000000000002,"IS","PUT","11-Apr-2018",101.69499999999999,"N/A","GERMANY - BUNDESSCHATZBRIEF","N","Direct","--"]
["DEITS / DEGV  IO Str 04-Jul-2019","STRIP","04-Jul-2019",0,0,"--","Stripped Coupon","Germany","Euro","DE0001143220","DE114322=",null,"04-Jul-1997","Unsecured","Strip - Interest only","N",1.3089999999999999,1.31,10.4,-0.56299999999999994,"IS","MAT","04-Jul-2019",100.74,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["BUND / DEGV   3.500 04-Jul-2019",null,"04-Jul-2019",24000000000,24000000000,3.5,"Fixed Coupon","Germany","Euro","DE0001135382","DE113538=",null,"22-May-2009","Unsecured","Bundesanleihe","N",1.2769999999999999,1.278,-1.6,-0.68300000000000005,"IS","MAT","04-Jul-2019",105.512,"N/A","GERMANY - BUNDESANLEIHEN","N","Auction","--"]
["DEPRI / DEGV  PO Str 04-Jul-2019","STRIP","04-Jul-2019",15600000,15600000,"--","Stripped Coupon","Germany","Euro","DE0001108561","DE110856=",null,"22-May-2009","Unsecured","Strip - Principal only","N",1.31,1.31,-1.6,-0.68300000000000005,"IS","MAT","04-Jul-2019",100.899,"N/A","GERMANY - PRINCIPAL STRIP","N",null,"--"]
["DEITS / DEGV  IO Str 15-Aug-2019","STRIP","15-Aug-2019",0,0,"--","Stripped Coupon","Germany","Euro","DE0001143535","DE114353=",null,"13-Sep-2013","Unsecured","Strip - Interest only","N",1.4239999999999999,1.4259999999999999,-6.9,-0.68600000000000005,"NA","MAT","15-Aug-2019",100.98399999999999,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["BUNDSB / DEGV   1.500 01-Sep-2019 PUT",null,"01-Sep-2019",0,0,1.5,"Variable Coupon","Germany","Euro","DE0001119170","DE111917=",null,"17-Sep-2012","Unsecured","Bundesschatzbrief","N",1.446,"--","--",-0.26800000000000002,"IS","PUT","11-Apr-2018",102.706,"N/A","GERMANY - BUNDESSCHATZBRIEF","N","Direct","--"]
["DEITS / DEGV  IO Str 04-Sep-2019","STRIP","04-Sep-2019",0,0,"--","Stripped Coupon","Germany","Euro","DE0001143683","DE114368=",null,"20-Aug-2010","Unsecured","Strip - Interest only","N",1.476,1.48,12.3,-0.52700000000000002,"IS","MAT","04-Sep-2019",100.783,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["BSA / DEGV         13-Sep-2019",null,"13-Sep-2019",13000000000,13000000000,"--","Fixed Coupon","Germany","Euro","DE0001104693","DE110469=",null,"31-Aug-2017","Unsecured","Bundesschatzanweisung","N",1.502,1.5049999999999999,0,-0.64700000000000002,"IS","MAT","13-Sep-2019",100.979,"N/A","GERMANY - BUNDESSCHATZANWEISUNGEN","N","Auction","--"]
["BOBL / DEGV   0.250 11-Oct-2019",null,"11-Oct-2019",16000000000,16000000000,0.25,"Fixed Coupon","Germany","Euro","DE0001141703","DE114170=",null,"05-Sep-2014","Unsecured","Bond","N",1.577,1.579,1.5,-0.61599999999999999,"IS","MAT","11-Oct-2019",101.378,"N/A","GERMANY - BUNDESOBLIGATIONEN","N","Auction","--"]
["BSA / DEGV         13-Dec-2019",null,"13-Dec-2019",13000000000,13000000000,"--","Fixed Coupon","Germany","Euro","DE0001104701","DE110470=",null,"16-Nov-2017","Unsecured","Bundesschatzanweisung","N",1.7529999999999999,1.7549999999999999,-1.3,-0.61499999999999999,"IS","MAT","13-Dec-2019",101.08499999999999,"N/A","GERMANY - BUNDESSCHATZANWEISUNGEN","N","Auction","--"]
["DEITS / DEGV  IO Str 04-Jan-2020","STRIP","04-Jan-2020",0,0,"--","Stripped Coupon","Germany","Euro","DE0001142537","DE114253=",null,"04-Jul-1997","Unsecured","Strip - Interest only","N",1.81,1.82,9.9,-0.48799999999999999,"IS","MAT","06-Jan-2020",100.89,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["BUND / DEGV   3.250 04-Jan-2020",null,"04-Jan-2020",22000000000,22000000000,3.25,"Fixed Coupon","Germany","Euro","DE0001135390","DE113539=",null,"13-Nov-2009","Unsecured","Bundesanleihe","N",1.7809999999999999,1.79,-3.4,-0.622,"IS","MAT","06-Jan-2020",107.07599999999999,"N/A","GERMANY - BUNDESANLEIHEN","N","Auction","--"]
["DEPRI / DEGV  PO Str 04-Jan-2020","STRIP","04-Jan-2020",22700000,22700000,"--","Stripped Coupon","Germany","Euro","DE0001108579","DE110857=",null,"13-Nov-2009","Unsecured","Strip - Principal only","N",1.8109999999999999,1.821,-3.5,-0.622,"IS","MAT","06-Jan-2020",101.137,"N/A","GERMANY - PRINCIPAL STRIP","N","Direct","--"]
["DEITS / DEGV  IO Str 15-Feb-2020","STRIP","15-Feb-2020",0,0,"--","Stripped Coupon","Germany","Euro","DE0001142776","DE114277=",null,"18-Jan-2013","Unsecured","Strip - Interest only","N",1.9259999999999999,1.9370000000000001,-10.199999999999999,-0.66100000000000003,"NA","MAT","17-Feb-2020",101.285,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["BSA / DEGV         13-Mar-2020",null,"13-Mar-2020",5000000000,5000000000,"--","Fixed Coupon","Germany","Euro","DE0001104719","DE110471=",null,"22-Feb-2018","Unsecured","Bundesschatzanweisung","N",2.0030000000000001,2.004,-1.2,-0.56000000000000005,"IS","MAT","13-Mar-2020",101.127,"N/A","GERMANY - BUNDESSCHATZANWEISUNGEN","N","Auction","--"]
["BNDLK / DEGV   1.750 15-Apr-2020",null,"15-Apr-2020",16000000000,16000000000,1.75,"Fixed Coupon","Germany","Euro","DE0001030526","DE103052=",null,"12-Jun-2009","Unsecured","Bundesanleihe","Y",2.052,2.0550000000000002,-87.7,-1.407,"IS","MAT","15-Apr-2020",106.738,"N/A","GERMANY - BUNDESANLEIHEN INFLATION LINKED","N","Auction","--"]
["BOBL / DEGV         17-Apr-2020",null,"17-Apr-2020",20000000000,20000000000,"--","Fixed Coupon","Germany","Euro","DE0001141711","DE114171=",null,"23-Jan-2015","Unsecured","Bond","N",2.097,2.1,-1.1000000000000001,-0.54300000000000004,"IS","MAT","17-Apr-2020",101.146,"N/A","GERMANY - BUNDESOBLIGATIONEN","N","Auction","--"]
["DEITS / DEGV  IO Str 15-May-2020","STRIP","15-May-2020",0,0,"--","Stripped Coupon","Germany","Euro","DE0001143782","DE114378=",null,"24-May-2013","Unsecured","Strip - Interest only","N",2.1760000000000002,2.1779999999999999,-8.1,-0.60499999999999998,"NA","MAT","15-May-2020",101.325,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["BUND / DEGV   3.000 04-Jul-2020",null,"04-Jul-2020",22000000000,22000000000,3,"Fixed Coupon","Germany","Euro","DE0001135408","DE113540=",null,"30-Apr-2010","Unsecured","Bundesanleihe","N",2.2290000000000001,2.2370000000000001,-1.5,-0.51600000000000001,"IS","MAT","06-Jul-2020",108.18300000000001,"N/A","GERMANY - BUNDESANLEIHEN","N","Auction","--"]
["DEITS / DEGV  IO Str 04-Jul-2020","STRIP","04-Jul-2020",0,0,"--","Stripped Coupon","Germany","Euro","DE0001143238","DE114323=",null,"04-Jul-1997","Unsecured","Strip - Interest only","N",2.31,2.3180000000000001,10.199999999999999,-0.39600000000000002,"IS","MAT","06-Jul-2020",100.92,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["DEPRI / DEGV  PO Str 04-Jul-2020","STRIP","04-Jul-2020",17100000,17100000,"--","Stripped Coupon","Germany","Euro","DE0001108587","DE110858=",null,"30-Apr-2010","Unsecured","Strip - Principal only","N",2.3119999999999998,2.319,-1.8,-0.51600000000000001,"IS","MAT","06-Jul-2020",101.20099999999999,"N/A","GERMANY - PRINCIPAL STRIP","N",null,"--"]
["DEITS / DEGV  IO Str 15-Aug-2020","STRIP","15-Aug-2020",0,0,"--","Stripped Coupon","Germany","Euro","DE0001143543","DE114354=",null,"13-Sep-2013","Unsecured","Strip - Interest only","N",2.4260000000000002,2.4350000000000001,-5.8,-0.54200000000000004,"NA","MAT","17-Aug-2020",101.32599999999999,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["DEITS / DEGV  IO Str 04-Sep-2020","STRIP","04-Sep-2020",0,0,"--","Stripped Coupon","Germany","Euro","DE0001143691","DE114369=",null,"20-Aug-2010","Unsecured","Strip - Interest only","N",2.4769999999999999,2.4820000000000002,9.6999999999999993,-0.373,"IS","MAT","04-Sep-2020",100.931,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["BUND / DEGV   2.250 04-Sep-2020",null,"04-Sep-2020",16000000000,16000000000,2.25,"Fixed Coupon","Germany","Euro","DE0001135416","DE113541=",null,"20-Aug-2010","Unsecured","Bundesanleihe","N",2.415,2.4209999999999998,-2,-0.49399999999999999,"IS","MAT","04-Sep-2020",106.855,"N/A","GERMANY - BUNDESANLEIHEN","N","Auction","--"]
["DEPRI / DEGV  PO Str 04-Sep-2020","STRIP","04-Sep-2020",0,0,"--","Stripped Coupon","Germany","Euro","DE0001108603","DE110860=",null,"20-Aug-2010","Unsecured","Strip - Principal only","N",2.4780000000000002,2.484,-2.2999999999999998,-0.49399999999999999,"IS","MAT","04-Sep-2020",101.233,"N/A","GERMANY - PRINCIPAL STRIP","N",null,"--"]
["BOBL / DEGV   0.250 16-Oct-2020",null,"16-Oct-2020",19000000000,19000000000,0.25,"Fixed Coupon","Germany","Euro","DE0001141729","DE114172=",null,"03-Jul-2015","Unsecured","Bond","N",2.5880000000000001,2.5910000000000002,-1.7,-0.46700000000000003,"IS","MAT","16-Oct-2020",101.873,"N/A","GERMANY - BUNDESOBLIGATIONEN","N","Auction","--"]
["DEITS / DEGV  IO Str 04-Jan-2021","STRIP","04-Jan-2021",0,0,"--","Stripped Coupon","Germany","Euro","DE0001142545","DE114254=",null,"04-Jul-1997","Unsecured","Strip - Interest only","N",2.81,2.8159999999999998,9.3000000000000007,-0.317,"IS","MAT","04-Jan-2021",100.89700000000001,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["BUND / DEGV   2.500 04-Jan-2021",null,"04-Jan-2021",19000000000,19000000000,2.5,"Fixed Coupon","Germany","Euro","DE0001135424","DE113542=",null,"26-Nov-2010","Unsecured","Bundesanleihe","N",2.742,2.7480000000000002,-2.2000000000000002,-0.437,"IS","MAT","04-Jan-2021",108.32599999999999,"N/A","GERMANY - BUNDESANLEIHEN","N","Auction","--"]
["DEPRI / DEGV  PO Str 04-Jan-2021","STRIP","04-Jan-2021",40500000,40500000,"--","Stripped Coupon","Germany","Euro","DE0001108611","DE110861=",null,"26-Nov-2010","Unsecured","Strip - Principal only","N",2.8119999999999998,2.8180000000000001,-2.7,-0.437,"IS","MAT","04-Jan-2021",101.239,"N/A","GERMANY - PRINCIPAL STRIP","N",null,"--"]
["DEITS / DEGV  IO Str 15-Feb-2021","STRIP","15-Feb-2021",0,0,"--","Stripped Coupon","Germany","Euro","DE0001142784","DE114278=",null,"18-Jan-2013","Unsecured","Strip - Interest only","N",2.9260000000000002,2.9340000000000002,-7.1,-0.46600000000000003,"NA","MAT","15-Feb-2021",101.376,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["BOBL / DEGV         09-Apr-2021",null,"09-Apr-2021",21000000000,21000000000,"--","Fixed Coupon","Germany","Euro","DE0001141737","DE114173=",null,"05-Feb-2016","Unsecured","Bond","N",3.0750000000000002,3.0779999999999998,-1.7,-0.38400000000000001,"IS","MAT","09-Apr-2021",101.188,"N/A","GERMANY - BUNDESOBLIGATIONEN","N","Auction","--"]
["DEITS / DEGV  IO Str 15-May-2021","STRIP","15-May-2021",0,0,"--","Stripped Coupon","Germany","Euro","DE0001143790","DE114379=",null,"24-May-2013","Unsecured","Strip - Interest only","N",3.1760000000000002,3.1829999999999998,-7.8,-0.42699999999999999,"NA","MAT","17-May-2021",101.366,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["DEPRI / DEGV  PO Str 04-Jul-2021","STRIP","04-Jul-2021",29100000,29100000,"--","Stripped Coupon","Germany","Euro","DE0001108629","DE110862=",null,"29-Apr-2011","Unsecured","Strip - Principal only","N",3.3109999999999999,3.3159999999999998,-1,-0.33200000000000002,"IS","MAT","05-Jul-2021",101.10599999999999,"N/A","GERMANY - PRINCIPAL STRIP","N",null,"--"]
["DEITS / DEGV  IO Str 04-Jul-2021","STRIP","04-Jul-2021",0,0,"--","Stripped Coupon","Germany","Euro","DE0001143246","DE114324=",null,"04-Jul-1997","Unsecured","Strip - Interest only","N",3.3090000000000002,3.3140000000000001,10,-0.222,"IS","MAT","05-Jul-2021",100.738,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["BUND / DEGV   3.250 04-Jul-2021",null,"04-Jul-2021",19000000000,19000000000,3.25,"Fixed Coupon","Germany","Euro","DE0001135440","DE113544=",null,"29-Apr-2011","Unsecured","Bundesanleihe","N",3.14,3.1440000000000001,-1.1000000000000001,-0.34200000000000003,"IS","MAT","05-Jul-2021",111.968,"N/A","GERMANY - BUNDESANLEIHEN","N","Auction","--"]
["DEITS / DEGV  IO Str 15-Aug-2021","STRIP","15-Aug-2021",0,0,"--","Stripped Coupon","Germany","Euro","DE0001143550","DE114355=",null,"13-Sep-2013","Unsecured","Strip - Interest only","N",3.4260000000000002,3.4319999999999999,-7.8,-0.38300000000000001,"NA","MAT","16-Aug-2021",101.322,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["BUND / DEGV   2.250 04-Sep-2021",null,"04-Sep-2021",16000000000,16000000000,2.25,"Fixed Coupon","Germany","Euro","DE0001135457","DE113545=",null,"26-Aug-2011","Unsecured","Bundesanleihe","N",3.3540000000000001,3.3639999999999999,-0.1,-0.30199999999999999,"IS","MAT","06-Sep-2021",108.935,"N/A","GERMANY - BUNDESANLEIHEN","N","Auction","--"]
["DEITS / DEGV  IO Str 04-Sep-2021","STRIP","04-Sep-2021",0,0,"--","Stripped Coupon","Germany","Euro","DE0001143709","DE114370=",null,"26-Aug-2011","Unsecured","Strip - Interest only","N",3.4750000000000001,3.4860000000000002,11.2,-0.182,"IS","MAT","06-Sep-2021",100.637,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["DEPRI / DEGV  PO Str 04-Sep-2021","STRIP","04-Sep-2021",100000,100000,"--","Stripped Coupon","Germany","Euro","DE0001108637","DE110863=",null,"26-Aug-2011","Unsecured","Strip - Principal only","N",3.4769999999999999,3.488,1.6,-0.28100000000000003,"NA","MAT","06-Sep-2021",100.982,"N/A","GERMANY - PRINCIPAL STRIP","N",null,"--"]
["BOBL / DEGV         08-Oct-2021",null,"08-Oct-2021",19000000000,19000000000,"--","Fixed Coupon","Germany","Euro","DE0001141745","DE114174=",null,"22-Jul-2016","Unsecured","Bond","N",3.5720000000000001,3.5750000000000002,-0.6,-0.28100000000000003,"IS","MAT","08-Oct-2021",101.011,"N/A","GERMANY - BUNDESOBLIGATIONEN","N","Auction","--"]
["DEPRI / DEGV  PO Str 04-Jan-2022","STRIP","04-Jan-2022",25400000,25400000,"--","Stripped Coupon","Germany","Euro","DE0001108645","DE110864=",null,"25-Nov-2011","Unsecured","Strip - Principal only","N",3.81,3.8149999999999999,0.6,-0.221,"IS","MAT","04-Jan-2022",100.848,"N/A","GERMANY - PRINCIPAL STRIP","N",null,"--"]
["DEITS / DEGV  IO Str 04-Jan-2022","STRIP","04-Jan-2022",0,0,"--","Stripped Coupon","Germany","Euro","DE0001142552","DE114255=",null,"04-Jul-1997","Unsecured","Strip - Interest only","N",3.8079999999999998,3.8130000000000002,10.6,-0.121,"IS","MAT","04-Jan-2022",100.464,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["BUND / DEGV   2.000 04-Jan-2022",null,"04-Jan-2022",20000000000,20000000000,2,"Fixed Coupon","Germany","Euro","DE0001135465","DE113546=",null,"25-Nov-2011","Unsecured","Bundesanleihe","N",3.7,3.7050000000000001,-0.7,-0.24099999999999999,"IS","MAT","04-Jan-2022",108.592,"N/A","GERMANY - BUNDESANLEIHEN","N","Auction","--"]
["DEITS / DEGV  IO Str 15-Feb-2022","STRIP","15-Feb-2022",0,5000,"--","Stripped Coupon","Germany","Euro","DE0001142792","DE114279=",null,"18-Jan-2013","Unsecured","Strip - Interest only","N",3.9249999999999998,3.9319999999999999,-8.1,-0.28899999999999998,"NA","MAT","15-Feb-2022",101.143,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["BOBL / DEGV         08-Apr-2022",null,"08-Apr-2022",18000000000,18000000000,"--","Fixed Coupon","Germany","Euro","DE0001141752","DE114175=",null,"03-Feb-2017","Unsecured","Bond","N",4.0709999999999997,4.0720000000000001,-1.4,-0.192,"IS","MAT","08-Apr-2022",100.783,"N/A","GERMANY - BUNDESOBLIGATIONEN","N","Auction","--"]
["DEITS / DEGV  IO Str 15-May-2022","STRIP","15-May-2022",0,0,"--","Stripped Coupon","Germany","Euro","DE0001143808","DE114380=",null,"24-May-2013","Unsecured","Strip - Interest only","N",4.1740000000000004,4.1779999999999999,-8.6999999999999993,-0.24199999999999999,"NA","MAT","16-May-2022",101.015,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["DEPRI / DEGV  PO Str 04-Jul-2022","STRIP","04-Jul-2022",77900000,77900000,"--","Stripped Coupon","Germany","Euro","DE0001108652","DE110865=",null,"13-Apr-2012","Unsecured","Strip - Principal only","N",4.3090000000000002,4.3099999999999996,-3.3,-0.16,"IS","MAT","04-Jul-2022",100.69,"N/A","GERMANY - PRINCIPAL STRIP","N",null,"--"]
["DEITS / DEGV  IO Str 04-Jul-2022","STRIP","04-Jul-2022",0,0,"--","Stripped Coupon","Germany","Euro","DE0001143253","DE114325=",null,"04-Jul-1997","Unsecured","Strip - Interest only","N",4.306,4.3070000000000004,10.7,-0.02,"IS","MAT","04-Jul-2022",100.086,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["BUND / DEGV   1.750 04-Jul-2022",null,"04-Jul-2022",24000000000,24000000000,1.75,"Fixed Coupon","Germany","Euro","DE0001135473","DE113547=",null,"13-Apr-2012","Unsecured","Bundesanleihe","N",4.149,4.149,-3.4,-0.17,"IS","MAT","04-Jul-2022",108.30500000000001,"N/A","GERMANY - BUNDESANLEIHEN","N","Auction","--"]
["DEITS / DEGV  IO Str 15-Aug-2022","STRIP","15-Aug-2022",0,0,"--","Stripped Coupon","Germany","Euro","DE0001143568","DE114356=",null,"13-Sep-2013","Unsecured","Strip - Interest only","N",4.4240000000000004,4.4260000000000002,-8.9,-0.192,"NA","MAT","15-Aug-2022",100.852,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["BUND / DEGV   1.500 04-Sep-2022",null,"04-Sep-2022",18000000000,18000000000,1.5,"Fixed Coupon","Germany","Euro","DE0001135499","DE113549=",null,"07-Sep-2012","Unsecured","Bundesanleihe","N",4.3360000000000003,4.3419999999999996,-3.3,-0.13500000000000001,"IS","MAT","05-Sep-2022",107.349,"N/A","GERMANY - BUNDESANLEIHEN","N","Auction","--"]
["DEPRI / DEGV  PO Str 04-Sep-2022","STRIP","04-Sep-2022",0,0,"--","Stripped Coupon","Germany","Euro","DE0001108678","DE110867=",null,"07-Sep-2012","Unsecured","Strip - Principal only","N",4.4710000000000001,4.4779999999999998,16.2,7.0000000000000007E-2,"NA","MAT","05-Sep-2022",99.685000000000002,"N/A","GERMANY - PRINCIPAL STRIP","N",null,"--"]
["DEITS / DEGV  IO Str 04-Sep-2022","STRIP","04-Sep-2022",0,0,"--","Stripped Coupon","Germany","Euro","DE0001143717","DE114371=",null,"07-Sep-2012","Unsecured","Strip - Interest only","N",4.4729999999999999,4.4800000000000004,7.8,-1.4999999999999999E-2,"IS","MAT","05-Sep-2022",100.069,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["BOBL / DEGV         07-Oct-2022",null,"07-Oct-2022",17000000000,17000000000,"--","Fixed Coupon","Germany","Euro","DE0001141760","DE114176=",null,"07-Jul-2017","Unsecured","Bond","N",4.5659999999999998,4.569,-2.7,-0.10299999999999999,"IS","MAT","07-Oct-2022",100.47,"N/A","GERMANY - BUNDESOBLIGATIONEN","N","Auction","--"]
["DEITS / DEGV  IO Str 04-Jan-2023","STRIP","04-Jan-2023",0,0,"--","Stripped Coupon","Germany","Euro","DE0001142560","DE114256=",null,"04-Jul-1997","Unsecured","Strip - Interest only","N",4.8029999999999999,4.8079999999999998,12.6,9.7000000000000003E-2,"IS","MAT","04-Jan-2023",99.534999999999997,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["DEITS / DEGV  IO Str 15-Feb-2023","STRIP","15-Feb-2023",0,0,"--","Stripped Coupon","Germany","Euro","DE0001142800","DE114280=",null,"18-Jan-2013","Unsecured","Strip - Interest only","N",4.9219999999999997,4.9279999999999999,-8.4,-8.7999999999999995E-2,"NA","MAT","15-Feb-2023",100.434,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["BUND / DEGV   1.500 15-Feb-2023",null,"15-Feb-2023",18000000000,18000000000,1.5,"Fixed Coupon","Germany","Euro","DE0001102309","DE110230=",null,"18-Jan-2013","Unsecured","Bundesanleihe","N",4.7809999999999997,4.7859999999999996,-3.5,-5.5E-2,"IS","MAT","15-Feb-2023",107.67100000000001,"N/A","GERMANY - BUNDESANLEIHEN","N","Auction","--"]
["DEPRI / DEGV  PO Str 15-Feb-2023","STRIP","15-Feb-2023",0,0,"--","Stripped Coupon","Germany","Euro","DE0001108686","DE110868=",null,"18-Jan-2013","Unsecured","Strip - Principal only","N",4.92,4.9260000000000002,-0.2,-6.0000000000000001E-3,"NA","MAT","15-Feb-2023",100.03100000000001,"N/A","GERMANY - PRINCIPAL STRIP","N",null,"--"]
["BOBL / DEGV         14-Apr-2023",null,"14-Apr-2023",8000000000,8000000000,"--","Fixed Coupon","Germany","Euro","DE0001141778","DE114177=",null,"02-Feb-2018","Unsecured","Bond","N",5.0830000000000002,5.0839999999999996,-1.4,2E-3,"IS","MAT","14-Apr-2023",99.988,"N/A","GERMANY - BUNDESOBLIGATIONEN","N","Auction","--"]
["BNDLK / DEGV   0.100 15-Apr-2023",null,"15-Apr-2023",16000000000,16000000000,0.1,"Fixed Coupon","Germany","Euro","DE0001030542","DE103054=",null,"23-Mar-2012","Unsecured","Bundesanleihe","Y",5.1020000000000003,5.1079999999999997,-119.4,-1.175,"IS","MAT","17-Apr-2023",106.72499999999999,"N/A","GERMANY - BUNDESANLEIHEN INFLATION LINKED","N","Auction","--"]
["BUND / DEGV   1.500 15-May-2023",null,"15-May-2023",18000000000,18000000000,1.5,"Fixed Coupon","Germany","Euro","DE0001102317","DE110231=",null,"24-May-2013","Unsecured","Bundesanleihe","N",4.9630000000000001,4.9619999999999997,-2.2999999999999998,-5.0000000000000001E-3,"IS","MAT","15-May-2023",107.783,"N/A","GERMANY - BUNDESANLEIHEN","N","Auction","--"]
["DEPRI / DEGV  PO Str 15-May-2023","STRIP","15-May-2023",0,0,"--","Stripped Coupon","Germany","Euro","DE0001108694","DE110869=",null,"24-May-2013","Unsecured","Strip - Principal only","N",5.1680000000000001,5.1680000000000001,1.2,4.4999999999999998E-2,"NA","MAT","15-May-2023",99.768000000000001,"N/A","GERMANY - PRINCIPAL STRIP","N",null,"--"]
["DEITS / DEGV  IO Str 15-May-2023","STRIP","15-May-2023",0,0,"--","Stripped Coupon","Germany","Euro","DE0001143816","DE114381=",null,"24-May-2013","Unsecured","Strip - Interest only","N",5.17,5.17,-7.1,-3.7999999999999999E-2,"NA","MAT","15-May-2023",100.199,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["DEITS / DEGV  IO Str 04-Jul-2023","STRIP","04-Jul-2023",0,0,"--","Stripped Coupon","Germany","Euro","DE0001143261","DE114326=",null,"04-Jul-1997","Unsecured","Strip - Interest only","N",5.3010000000000002,5.3010000000000002,13.5,0.184,"IS","MAT","04-Jul-2023",99.03,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["BUND / DEGV   2.000 15-Aug-2023",null,"15-Aug-2023",18000000000,18000000000,2,"Fixed Coupon","Germany","Euro","DE0001102325","DE110232=",null,"13-Sep-2013","Unsecured","Bundesanleihe","N",5.15,5.15,-0.4,4.3999999999999997E-2,"IS","MAT","15-Aug-2023",110.589,"N/A","GERMANY - BUNDESANLEIHEN","N","Auction","--"]
["DEPRI / DEGV  PO Str 15-Aug-2023","STRIP","15-Aug-2023",0,0,"--","Stripped Coupon","Germany","Euro","DE0001108702","DE110870=",null,"13-Sep-2013","Unsecured","Strip - Principal only","N",5.4169999999999998,5.4180000000000001,3.5,0.10100000000000001,"NA","MAT","15-Aug-2023",99.451999999999998,"N/A","GERMANY - PRINCIPAL STRIP","N",null,"--"]
["DEITS / DEGV  IO Str 15-Aug-2023","STRIP","15-Aug-2023",0,0,"--","Stripped Coupon","Germany","Euro","DE0001143576","DE114357=",null,"13-Sep-2013","Unsecured","Strip - Interest only","N",5.4139999999999997,5.415,14.6,0.21,"IS","MAT","15-Aug-2023",98.867999999999995,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["DEITS / DEGV  IO Str 04-Jan-2024","STRIP","04-Jan-2024",0,0,"--","Stripped Coupon","Germany","Euro","DE0001142578","DE114257=",null,"04-Jul-1997","Unsecured","Strip - Interest only","N",5.7969999999999997,5.8019999999999996,17,0.28399999999999997,"IS","MAT","04-Jan-2024",98.364999999999995,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["DEPRI / DEGV  PO Str 04-Jan-2024","STRIP","04-Jan-2024",317300000,317300000,"--","Stripped Coupon","Germany","Euro","DE0001142008","DE114200=",null,"04-Jan-1994","Unsecured","Strip - Principal only","N",5.8010000000000002,5.806,3.9,0.153,"IS","MAT","04-Jan-2024",99.114999999999995,"N/A","GERMANY - PRINCIPAL STRIP","N",null,"--"]
["BUND / DEGV   6.250 04-Jan-2024",null,"04-Jan-2024",10250000000,10250000000,6.25,"Fixed Coupon","Germany","Euro","DE0001134922","DE113492=",null,"04-Jan-1994","Unsecured","Bundesanleihe","N",5.1189999999999998,5.117,4.3,0.109,"IS","MAT","04-Jan-2024",135.55500000000001,"N/A","GERMANY - BUNDESANLEIHEN","N","Auction","--"]
["DEPRI / DEGV  PO Str 15-Feb-2024","STRIP","15-Feb-2024",0,0,"--","Stripped Coupon","Germany","Euro","DE0001108736","DE110873=",null,"31-Jan-2014","Unsecured","Strip - Principal only","N",5.9139999999999997,5.92,5.2,0.17899999999999999,"NA","MAT","15-Feb-2024",98.945999999999998,"N/A","GERMANY - PRINCIPAL STRIP","N","Direct","--"]
["BUND / DEGV   1.750 15-Feb-2024",null,"15-Feb-2024",18000000000,18000000000,1.75,"Fixed Coupon","Germany","Euro","DE0001102333","DE110233=",null,"31-Jan-2014","Unsecured","Bundesanleihe","N",5.6769999999999996,5.68,2,0.13100000000000001,"IS","MAT","15-Feb-2024",109.54900000000001,"N/A","GERMANY - BUNDESANLEIHEN","N","Auction","--"]
["DEITS / DEGV  IO Str 15-Feb-2024","STRIP","15-Feb-2024",0,0,"--","Stripped Coupon","Germany","Euro","DE0001142818","DE114281=",null,"31-Jan-2014","Unsecured","Strip - Interest only","N",5.9080000000000004,5.9130000000000003,27.2,0.39900000000000002,"NA","MAT","15-Feb-2024",97.667000000000002,"N/A","GERMANY - INTEREST STRIP","N","Direct","--"]
["DEPRI / DEGV  PO Str 15-May-2024","STRIP","15-May-2024",0,0,"--","Stripped Coupon","Germany","Euro","DE0001108751","DE110875=",null,"23-May-2014","Unsecured","Strip - Principal only","N",6.1630000000000003,6.165,5.5,0.216,"NA","MAT","15-May-2024",98.677000000000007,"N/A","GERMANY - PRINCIPAL STRIP","N",null,"--"]
["DEITS / DEGV  IO Str 15-May-2024","STRIP","15-May-2024",0,0,"--","Stripped Coupon","Germany","Euro","DE0001143824","DE114382=",null,"23-May-2014","Unsecured","Strip - Interest only","N",6.165,6.1669999999999998,-3.3,0.128,"NA","MAT","15-May-2024",99.210999999999999,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["BUND / DEGV   1.500 15-May-2024",null,"15-May-2024",18000000000,18000000000,1.5,"Fixed Coupon","Germany","Euro","DE0001102358","DE110235=",null,"23-May-2014","Unsecured","Bundesanleihe","N",5.8769999999999998,5.8769999999999998,2.4,0.16800000000000001,"IS","MAT","15-May-2024",108.166,"N/A","GERMANY - BUNDESANLEIHEN","N","Auction","--"]
["DEITS / DEGV  IO Str 04-Jul-2024","STRIP","04-Jul-2024",0,0,"--","Stripped Coupon","Germany","Euro","DE0001143279","DE114327=",null,"04-Jul-1997","Unsecured","Strip - Interest only","N",6.2930000000000001,6.2960000000000003,22.2,0.39900000000000002,"IS","MAT","04-Jul-2024",97.516999999999996,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["BUND / DEGV   1.000 15-Aug-2024",null,"15-Aug-2024",18000000000,18000000000,1,"Fixed Coupon","Germany","Euro","DE0001102366","DE110236=",null,"12-Sep-2014","Unsecured","Bundesanleihe","N",6.2149999999999999,6.2169999999999996,2.2000000000000002,0.20300000000000001,"IS","MAT","15-Aug-2024",105.078,"N/A","GERMANY - BUNDESANLEIHEN","N","Auction","--"]
["DEPRI / DEGV  PO Str 15-Aug-2024","STRIP","15-Aug-2024",0,0,"--","Stripped Coupon","Germany","Euro","DE0001108769","DE110876=",null,"12-Sep-2014","Unsecured","Strip - Principal only","N",6.4119999999999999,6.415,4.9000000000000004,0.246,"NA","MAT","15-Aug-2024",98.432000000000002,"N/A","GERMANY - PRINCIPAL STRIP","N",null,"--"]
["DEITS / DEGV  IO Str 15-Aug-2024","STRIP","15-Aug-2024",0,0,"--","Stripped Coupon","Germany","Euro","DE0001143584","DE114358=",null,"28-Feb-2014","Unsecured","Strip - Interest only","N",6.4080000000000004,6.4119999999999999,17,0.36199999999999999,"IS","MAT","15-Aug-2024",97.707999999999998,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["DEITS / DEGV  IO Str 04-Jan-2025","STRIP","04-Jan-2025",0,0,"--","Stripped Coupon","Germany","Euro","DE0001142586","DE114258=",null,"04-Jan-1998","Unsecured","Strip - Interest only","N",6.7910000000000004,6.8029999999999999,18.7,0.433,"IS","MAT","06-Jan-2025",97.100999999999999,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["DEITS / DEGV  IO Str 15-Feb-2025","STRIP","15-Feb-2025",0,0,"--","Stripped Coupon","Germany","Euro","DE0001142826","DE114282=",null,"16-Jan-2015","Senior Unsecured","Strip - Interest only","N",6.9009999999999998,6.9139999999999997,26.4,0.53700000000000003,"NA","MAT","17-Feb-2025",96.361000000000004,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["BUND / DEGV   0.500 15-Feb-2025",null,"15-Feb-2025",23000000000,23000000000,0.5,"Fixed Coupon","Germany","Euro","DE0001102374","DE110237=",null,"16-Jan-2015","Unsecured","Bundesanleihe","N",6.8079999999999998,6.819,1.2,0.26600000000000001,"IS","MAT","17-Feb-2025",101.60299999999999,"N/A","GERMANY - BUNDESANLEIHEN","N","Auction","--"]
["DEPRI / DEGV  PO Str 15-Feb-2025","STRIP","15-Feb-2025",0,0,"--","Stripped Coupon","Germany","Euro","DE0001108777","DE110877=",null,"16-Jan-2015","Senior Unsecured","Strip - Principal only","N",6.9059999999999997,6.9189999999999996,11.2,0.38400000000000001,"NA","MAT","17-Feb-2025",97.38,"N/A","GERMANY - PRINCIPAL STRIP","N",null,"--"]
["DEITS / DEGV  IO Str 04-Jul-2025","STRIP","04-Jul-2025",0,0,"--","Stripped Coupon","Germany","Euro","DE0001143287","DE114328=",null,"04-Jul-1997","Unsecured","Strip - Interest only","N",7.2880000000000003,7.29,18.2,0.49399999999999999,"IS","MAT","04-Jul-2025",96.462999999999994,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["DEITS / DEGV  IO Str 15-Aug-2025","STRIP","15-Aug-2025",0,0,"--","Stripped Coupon","Germany","Euro","DE0001143592","DE114359=",null,"28-Feb-2014","Unsecured","Strip - Interest only","N",7.4020000000000001,7.4050000000000002,15.4,0.48099999999999998,"IS","MAT","15-Aug-2025",96.501999999999995,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["DEPRI / DEGV  PO Str 15-Aug-2025","STRIP","15-Aug-2025",0,0,"--","Stripped Coupon","Germany","Euro","DE0001108785","DE110878=",null,"17-Jul-2015","Senior Unsecured","Strip - Principal only","N",7.4029999999999996,7.4059999999999997,11.4,0.44700000000000001,"NA","MAT","15-Aug-2025",96.742000000000004,"N/A","GERMANY - PRINCIPAL STRIP","N",null,"--"]
["BUND / DEGV   1.000 15-Aug-2025",null,"15-Aug-2025",23000000000,23000000000,1,"Fixed Coupon","Germany","Euro","DE0001102382","DE110238=",null,"17-Jul-2015","Unsecured","Bundesanleihe","N",7.1449999999999996,7.1449999999999996,0.6,0.31900000000000001,"IS","MAT","15-Aug-2025",104.98399999999999,"N/A","GERMANY - BUNDESANLEIHEN","N","Auction","--"]
["DEITS / DEGV  IO Str 04-Jan-2026","STRIP","04-Jan-2026",0,0,"--","Stripped Coupon","Germany","Euro","DE0001142594","DE114259=",null,"04-Jan-1998","Unsecured","Strip - Interest only","N",7.7839999999999998,7.7930000000000001,18.2,0.56100000000000005,"IS","MAT","05-Jan-2026",95.727999999999994,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["BUND / DEGV   0.500 15-Feb-2026",null,"15-Feb-2026",26000000000,26000000000,0.5,"Fixed Coupon","Germany","Euro","DE0001102390","DE110239=",null,"15-Jan-2016","Unsecured","Bundesanleihe","N",7.7670000000000003,7.774,1,0.39500000000000002,"IS","MAT","16-Feb-2026",100.821,"N/A","GERMANY - BUNDESANLEIHEN","N","Auction","--"]
["DEPRI / DEGV  PO Str 15-Feb-2026","STRIP","15-Feb-2026",0,0,"--","Stripped Coupon","Germany","Euro","DE0001108793","DE110879=",null,"15-Jan-2016","Senior Unsecured","Strip - Principal only","N",7.899,7.9089999999999998,12.1,0.51100000000000001,"NA","MAT","16-Feb-2026",96.039000000000001,"N/A","GERMANY - PRINCIPAL STRIP","N",null,"--"]
["DEITS / DEGV  IO Str 15-Feb-2026","STRIP","15-Feb-2026",0,0,"--","Stripped Coupon","Germany","Euro","DE0001142834","DE114283=",null,"15-Jan-2016","Senior Unsecured","Strip - Interest only","N",7.8940000000000001,7.9039999999999999,26.4,0.65500000000000003,"NA","MAT","16-Feb-2026",94.956999999999994,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["BNDLK / DEGV   0.100 15-Apr-2026",null,"15-Apr-2026",13500000000,13500000000,0.1,"Fixed Coupon","Germany","Euro","DE0001030567","DE103056=",null,"12-Mar-2015","Unsecured","Bundesanleihe","Y",8.0890000000000004,8.09,-131.6,-0.90300000000000002,"IS","MAT","15-Apr-2026",108.45699999999999,"N/A","GERMANY - BUNDESANLEIHEN INFLATION LINKED","N","Auction","--"]
["DEITS / DEGV  IO Str 04-Jul-2026","STRIP","04-Jul-2026",0,0,"--","Stripped Coupon","Germany","Euro","DE0001143295","DE114329=",null,"04-Jul-1997","Unsecured","Strip - Interest only","N",8.2799999999999994,8.2870000000000008,18.5,0.626,"IS","MAT","06-Jul-2026",94.95,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["BUND / DEGV         15-Aug-2026",null,"15-Aug-2026",25000000000,25000000000,"--","Fixed Coupon","Germany","Euro","DE0001102408","DE110240=",null,"15-Jul-2016","Unsecured","Bundesanleihe","N",8.4,8.4090000000000007,0.3,0.45700000000000002,"IS","MAT","17-Aug-2026",96.233999999999995,"N/A","GERMANY - BUNDESANLEIHEN","N","Auction","--"]
["DEITS / DEGV  IO Str 15-Aug-2026","STRIP","15-Aug-2026",0,0,"--","Stripped Coupon","Germany","Euro","DE0003811444","DE381144=",null,"28-Feb-2014","Unsecured","Strip - Interest only","N",8.3940000000000001,8.4019999999999992,15.1,0.60499999999999998,"IS","MAT","17-Aug-2026",95.045000000000002,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["DEITS / DEGV  IO Str 04-Jan-2027","STRIP","04-Jan-2027",0,0,"--","Stripped Coupon","Germany","Euro","DE0001142602","DE114260=",null,"04-Jan-1998","Unsecured","Strip - Interest only","N",8.7750000000000004,8.7799999999999994,20,0.70199999999999996,"IS","MAT","04-Jan-2027",94.021000000000001,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["DEPRI / DEGV  PO Str 15-Feb-2027","STRIP","15-Feb-2027",0,0,"--","Stripped Coupon","Germany","Euro","DE0001108819","DE110881=",null,"13-Jan-2017","Senior Unsecured","Strip - Principal only","N",8.8919999999999995,8.8989999999999991,9.6999999999999993,0.61199999999999999,"IS","MAT","15-Feb-2027",94.700999999999993,"N/A","GERMANY - PRINCIPAL STRIP","N",null,"--"]
["BUND / DEGV   0.250 15-Feb-2027",null,"15-Feb-2027",26000000000,26000000000,0.25,"Fixed Coupon","Germany","Euro","DE0001102416","DE110241=",null,"13-Jan-2017","Unsecured","Bundesanleihe","N",8.8059999999999992,8.8109999999999999,0.2,0.51200000000000001,"IS","MAT","15-Feb-2027",97.721000000000004,"N/A","GERMANY - BUNDESANLEIHEN","N","Auction","--"]
["DEITS / DEGV  IO Str 15-Feb-2027","STRIP","15-Feb-2027",0,0,"--","Stripped Coupon","Germany","Euro","DE0001142842","DE114284=",null,"13-Jan-2017","Senior Unsecured","Strip - Interest only","N",8.8859999999999992,8.8930000000000007,23.7,0.753,"IS","MAT","15-Feb-2027",93.525999999999996,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["BUND / DEGV   6.500 04-Jul-2027",null,"04-Jul-2027",11250000000,11250000000,6.5,"Fixed Coupon","Germany","Euro","DE0001135044","DE113504=",null,"04-Jul-1997","Unsecured","Bundesanleihe","N",7.4720000000000004,7.4450000000000003,4.5,0.51,"IS","MAT","05-Jul-2027",154.309,"N/A","GERMANY - BUNDESANLEIHEN","N","Auction","--"]
["DEITS / DEGV  IO Str 04-Jul-2027","STRIP","04-Jul-2027",0,0,"--","Stripped Coupon","Germany","Euro","DE0001143303","DE114330=",null,"04-Jul-1997","Unsecured","Strip - Interest only","N",9.2710000000000008,9.2750000000000004,17.3,0.73799999999999999,"IS","MAT","05-Jul-2027",93.382000000000005,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["DEPRI / DEGV  PO Str 04-Jul-2027","STRIP","04-Jul-2027",740200000,740200000,"--","Stripped Coupon","Germany","Euro","DE0001142032","DE114203=",null,"04-Jul-1997","Unsecured","Strip - Principal only","N",9.2780000000000005,9.282,3.5,0.6,"IS","MAT","05-Jul-2027",94.587999999999994,"N/A","GERMANY - PRINCIPAL STRIP","N",null,"--"]
["DEPRI / DEGV  PO Str 15-Aug-2027","STRIP","15-Aug-2027",0,0,"--","Stripped Coupon","Germany","Euro","DE0001108827","DE110882=",null,"14-Jul-2017","Senior Unsecured","Strip - Principal only","N",9.3879999999999999,9.3930000000000007,9.6,0.67500000000000004,"IS","MAT","16-Aug-2027",93.858000000000004,"N/A","GERMANY - PRINCIPAL STRIP","N",null,"--"]
["DEITS / DEGV  IO Str 15-Aug-2027","STRIP","15-Aug-2027",0,0,"--","Stripped Coupon","Germany","Euro","DE0003811451","DE381145=",null,"28-Feb-2014","Unsecured","Strip - Interest only","N",9.3930000000000007,9.3989999999999991,-2.1,0.55800000000000005,"NA","MAT","16-Aug-2027",94.894000000000005,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["BUND / DEGV   0.500 15-Aug-2027",null,"15-Aug-2027",25000000000,25000000000,0.5,"Fixed Coupon","Germany","Euro","DE0001102424","DE110242=",null,"14-Jul-2017","Unsecured","Bundesanleihe","N",9.1669999999999998,9.1679999999999993,0.6,0.57499999999999996,"IS","MAT","16-Aug-2027",99.313000000000002,"N/A","GERMANY - BUNDESANLEIHEN","N","Auction","--"]
["DEPRI / DEGV  PO Str 04-Jan-2028","STRIP","04-Jan-2028",635900000,635900000,"--","Stripped Coupon","Germany","Euro","DE0001142057","DE114205=",null,"23-Jan-1998","Unsecured","Strip - Principal only","N",9.7739999999999991,9.7789999999999999,3.1,0.65700000000000003,"IS","MAT","04-Jan-2028",93.781000000000006,"N/A","GERMANY - PRINCIPAL STRIP","N",null,"--"]
["DEITS / DEGV  IO Str 04-Jan-2028","STRIP","04-Jan-2028",0,0,"--","Stripped Coupon","Germany","Euro","DE0001142610","DE114261=",null,"23-Jan-1998","Unsecured","Strip - Interest only","N",9.7729999999999997,9.7780000000000005,4.3,0.66800000000000004,"IS","MAT","04-Jan-2028",93.677999999999997,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["BUND / DEGV   5.625 04-Jan-2028",null,"04-Jan-2028",14500000000,14500000000,5.625,"Fixed Coupon","Germany","Euro","DE0001135069","DE113506=",null,"23-Jan-1998","Unsecured","Bundesanleihe","N",8.1189999999999998,8.0909999999999993,3.3,0.56200000000000006,"IS","MAT","04-Jan-2028",148.19900000000001,"N/A","GERMANY - BUNDESANLEIHEN","N","Auction","--"]
["DEITS / DEGV  IO Str 15-Feb-2028","STRIP","15-Feb-2028",0,0,"--","Stripped Coupon","Germany","Euro","DE0001142859","DE114285=",null,"12-Jan-2018","Senior Unsecured","Strip - Interest only","N",9.8810000000000002,9.8870000000000005,14,0.77900000000000003,"IS","MAT","15-Feb-2028",92.588999999999999,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["BUND / DEGV   0.500 15-Feb-2028",null,"15-Feb-2028",11000000000,11000000000,0.5,"Fixed Coupon","Germany","Euro","DE0001102440","DE110244=",null,"12-Jan-2018","Unsecured","Bundesanleihe","N",9.6620000000000008,9.6630000000000003,0.2,0.629,"IS","MAT","15-Feb-2028",98.763999999999996,"N/A","GERMANY - BUNDESANLEIHEN","N","Auction","--"]
["DEPRI / DEGV  PO Str 15-Feb-2028","STRIP","15-Feb-2028",0,0,"--","Stripped Coupon","Germany","Euro","DE0001108843","DE110884=",null,"12-Jan-2018","Senior Unsecured","Strip - Principal only","N",9.8829999999999991,9.89,9,0.72899999999999998,"IS","MAT","15-Feb-2028",93.046000000000006,"N/A","GERMANY - PRINCIPAL STRIP","N",null,"--"]
["BUND / DEGV   4.750 04-Jul-2028",null,"04-Jul-2028",11250000000,11250000000,4.75,"Fixed Coupon","Germany","Euro","DE0001135085","DE113508=",null,"09-Oct-1998","Unsecured","Bundesanleihe","N",8.5069999999999997,8.4749999999999996,2.6,0.61399999999999999,"IS","MAT","04-Jul-2028",141.185,"N/A","GERMANY - BUNDESANLEIHEN","N","Auction","--"]
["DEPRI / DEGV  PO Str 04-Jul-2028","STRIP","04-Jul-2028",97000000,97000000,"--","Stripped Coupon","Germany","Euro","DE0001142073","DE114207=",null,"09-Oct-1998","Unsecured","Strip - Principal only","N",10.27,10.273999999999999,0.5,0.68400000000000005,"IS","MAT","04-Jul-2028",93.216999999999999,"N/A","GERMANY - PRINCIPAL STRIP","N",null,"--"]
["DEITS / DEGV  IO Str 04-Jul-2028","STRIP","04-Jul-2028",0,0,"--","Stripped Coupon","Germany","Euro","DE0001143311","DE114331=",null,"04-Jul-1998","Unsecured","Strip - Interest only","N",10.263999999999999,10.268000000000001,12.6,0.80500000000000005,"IS","MAT","04-Jul-2028",92.07,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["DEITS / DEGV  IO Str 15-Aug-2028","STRIP","15-Aug-2028",0,0,"--","Stripped Coupon","Germany","Euro","DE0003811469","DE381146=",null,"28-Feb-2014","Unsecured","Strip - Interest only","N",10.385999999999999,10.391,-3.5,0.64900000000000002,"NA","MAT","15-Aug-2028",93.475999999999999,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["DEITS / DEGV  IO Str 04-Jan-2029","STRIP","04-Jan-2029",0,0,"--","Stripped Coupon","Germany","Euro","DE0001142628","DE114262=",null,"04-Jan-2000","Unsecured","Strip - Interest only","N",10.76,10.768000000000001,12,0.84699999999999998,"IS","MAT","04-Jan-2029",91.287999999999997,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["DEITS / DEGV  IO Str 04-Jul-2029","STRIP","04-Jul-2029",0,0,"--","Stripped Coupon","Germany","Euro","DE0001143329","DE114332=",null,"31-Jan-2003","Unsecured","Strip - Interest only","N",11.257999999999999,11.262,7.6,0.84499999999999997,"IS","MAT","04-Jul-2029",90.923000000000002,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["DEITS / DEGV  IO Str 15-Aug-2029","STRIP","15-Aug-2029",0,0,"--","Stripped Coupon","Germany","Euro","DE0003811477","DE381147=",null,"28-Feb-2014","Unsecured","Strip - Interest only","N",11.375999999999999,11.381,-1.2,0.75800000000000001,"NA","MAT","15-Aug-2029",91.734999999999999,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["BUND / DEGV   6.250 04-Jan-2030",null,"04-Jan-2030",9250000000,9250000000,6.25,"Fixed Coupon","Germany","Euro","DE0001135143","DE113514=",null,"21-Jan-2000","Unsecured","Bundesanleihe","N",9.3260000000000005,9.2729999999999997,2.2999999999999998,0.70399999999999996,"IS","MAT","04-Jan-2030",162.643,"N/A","GERMANY - BUNDESANLEIHEN","N","Auction","--"]
["DEPRI / DEGV  PO Str 04-Jan-2030","STRIP","04-Jan-2030",1003600000,1003600000,"--","Stripped Coupon","Germany","Euro","DE0001142131","DE114213=",null,"21-Jan-2000","Unsecured","Strip - Principal only","N",11.757,11.765000000000001,1.8,0.82499999999999996,"IS","MAT","04-Jan-2030",90.751000000000005,"N/A","GERMANY - PRINCIPAL STRIP","N",null,"--"]
["DEITS / DEGV  IO Str 04-Jan-2030","STRIP","04-Jan-2030",0,0,"--","Stripped Coupon","Germany","Euro","DE0001142636","DE114263=",null,"04-Jan-2000","Unsecured","Strip - Interest only","N",11.753,11.760999999999999,8.4,0.89100000000000001,"IS","MAT","04-Jan-2030",90.048000000000002,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["BNDLK / DEGV   0.500 15-Apr-2030",null,"15-Apr-2030",9500000000,9500000000,0.5,"Fixed Coupon","Germany","Euro","DE0001030559","DE103055=",null,"10-Apr-2014","Unsecured","Bundesanleihe","Y",11.771000000000001,11.765000000000001,-140,-0.58699999999999997,"IS","MAT","15-Apr-2030",113.66,"N/A","GERMANY - BUNDESANLEIHEN INFLATION LINKED","N","Auction","--"]
["DEITS / DEGV  IO Str 04-Jul-2030","STRIP","04-Jul-2030",0,0,"--","Stripped Coupon","Germany","Euro","DE0001143337","DE114333=",null,"31-Jan-2003","Unsecured","Strip - Interest only","N",12.25,12.254,6.1,0.90300000000000002,"IS","MAT","04-Jul-2030",89.525000000000006,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["DEITS / DEGV  IO Str 15-Aug-2030","STRIP","15-Aug-2030",0,0,"--","Stripped Coupon","Germany","Euro","DE0003811485","DE381148=",null,"28-Feb-2014","Unsecured","Strip - Interest only","N",12.369,12.372999999999999,-2.7,0.81599999999999995,"NA","MAT","15-Aug-2030",90.397999999999996,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["DEPRI / DEGV  PO Str 04-Jan-2031","STRIP","04-Jan-2031",1064800000,1064800000,"--","Stripped Coupon","Germany","Euro","DE0001142164","DE114216=",null,"27-Oct-2000","Unsecured","Strip - Principal only","N",12.747999999999999,12.760999999999999,3.3,0.90800000000000003,"IS","MAT","06-Jan-2031",89.069000000000003,"N/A","GERMANY - PRINCIPAL STRIP","N",null,"--"]
["DEITS / DEGV  IO Str 04-Jan-2031","STRIP","04-Jan-2031",0,0,"--","Stripped Coupon","Germany","Euro","DE0001142644","DE114264=",null,"27-Oct-2000","Unsecured","Strip - Interest only","N",12.744,12.757,9.4,0.97,"IS","MAT","06-Jan-2031",88.370999999999995,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["BUND / DEGV   5.500 04-Jan-2031",null,"04-Jan-2031",17000000000,17000000000,5.5,"Fixed Coupon","Germany","Euro","DE0001135176","DE113517=",null,"27-Oct-2000","Unsecured","Bundesanleihe","N",10.148999999999999,10.087999999999999,2.7,0.78,"IS","MAT","06-Jan-2031",157.334,"N/A","GERMANY - BUNDESANLEIHEN","N","Auction","--"]
["DEITS / DEGV  IO Str 04-Jul-2031","STRIP","04-Jul-2031",0,0,"--","Stripped Coupon","Germany","Euro","DE0001143345","DE114334=",null,"31-Jan-2003","Unsecured","Strip - Interest only","N",13.239000000000001,13.242000000000001,10.7,1.0109999999999999,"IS","MAT","04-Jul-2031",87.465999999999994,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["DEITS / DEGV  IO Str 15-Aug-2031","STRIP","15-Aug-2031",0,0,"--","Stripped Coupon","Germany","Euro","DE0003811493","DE381149=",null,"28-Feb-2014","Unsecured","Strip - Interest only","N",13.351000000000001,13.356,11.1,1.0209999999999999,"IS","MAT","15-Aug-2031",87.248999999999995,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["DEITS / DEGV  IO Str 04-Jan-2032","STRIP","04-Jan-2032",0,0,"--","Stripped Coupon","Germany","Euro","DE0001142651","DE114265=",null,"28-Jan-2005","Unsecured","Strip - Interest only","N",13.736000000000001,13.746,8.8000000000000007,1.02,"IS","MAT","05-Jan-2032",86.918999999999997,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["DEITS / DEGV  IO Str 04-Jul-2032","STRIP","04-Jul-2032",0,0,"--","Stripped Coupon","Germany","Euro","DE0001143352","DE114335=",null,"31-Jan-2003","Unsecured","Strip - Interest only","N",14.23,14.238,10.9,1.0649999999999999,"IS","MAT","05-Jul-2032",85.932000000000002,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["DEITS / DEGV  IO Str 15-Aug-2032","STRIP","15-Aug-2032",0,0,"--","Stripped Coupon","Germany","Euro","DE0003811501","DE381150=",null,"28-Feb-2014","Unsecured","Strip - Interest only","N",14.352,14.362,-2.2999999999999998,0.93799999999999994,"NA","MAT","16-Aug-2032",87.403999999999996,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["DEITS / DEGV  IO Str 04-Jan-2033","STRIP","04-Jan-2033",0,0,"--","Stripped Coupon","Germany","Euro","DE0001142669","DE114266=",null,"28-Jan-2005","Unsecured","Strip - Interest only","N",14.726000000000001,14.736000000000001,10.6,1.083,"IS","MAT","04-Jan-2033",85.256,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["DEITS / DEGV  IO Str 04-Jul-2033","STRIP","04-Jul-2033",0,0,"--","Stripped Coupon","Germany","Euro","DE0001143360","DE114336=",null,"31-Jan-2003","Unsecured","Strip - Interest only","N",15.221,15.227,12.3,1.117,"IS","MAT","04-Jul-2033",84.367000000000004,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["DEITS / DEGV  IO Str 15-Aug-2033","STRIP","15-Aug-2033",0,0,"--","Stripped Coupon","Germany","Euro","DE0003811519","DE381151=",null,"28-Feb-2014","Unsecured","Strip - Interest only","N",15.343999999999999,15.351000000000001,-1.1000000000000001,0.98799999999999999,"NA","MAT","15-Aug-2033",85.932000000000002,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["DEITS / DEGV  IO Str 04-Jan-2034","STRIP","04-Jan-2034",0,0,"--","Stripped Coupon","Germany","Euro","DE0001142677","DE114267=",null,"28-Jan-2005","Unsecured","Strip - Interest only","N",15.717000000000001,15.727,11.7,1.125,"IS","MAT","04-Jan-2034",83.787999999999997,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["BUND / DEGV   4.750 04-Jul-2034",null,"04-Jul-2034",20000000000,20000000000,4.75,"Fixed Coupon","Germany","Euro","DE0001135226","DE113522=",null,"31-Jan-2003","Unsecured","Bundesanleihe","N",12.414999999999999,12.308,4.8,0.94799999999999995,"IS","MAT","04-Jul-2034",157.185,"N/A","GERMANY - BUNDESANLEIHEN","N","Auction","--"]
["DEPRI / DEGV  PO Str 04-Jul-2034","STRIP","04-Jul-2034",1437300000,1437300000,"--","Stripped Coupon","Germany","Euro","DE0001142214","DE114221=",null,"31-Jan-2003","Unsecured","Strip - Principal only","N",16.219000000000001,16.225000000000001,4.8,1.0649999999999999,"IS","MAT","04-Jul-2034",84.132000000000005,"N/A","GERMANY - PRINCIPAL STRIP","N",null,"--"]
["DEITS / DEGV  IO Str 04-Jul-2034","STRIP","04-Jul-2034",0,0,"--","Stripped Coupon","Germany","Euro","DE0001143378","DE114337=",null,"31-Jan-2003","Unsecured","Strip - Interest only","N",16.213000000000001,16.219000000000001,12.3,1.141,"IS","MAT","04-Jul-2034",83.114000000000004,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["DEITS / DEGV  IO Str 15-Aug-2034","STRIP","15-Aug-2034",0,0,"--","Stripped Coupon","Germany","Euro","DE0003811527","DE381152=",null,"28-Feb-2014","Unsecured","Strip - Interest only","N",16.335000000000001,16.343,0.7,1.03,"NA","MAT","15-Aug-2034",84.507000000000005,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["DEITS / DEGV  IO Str 04-Jan-2035","STRIP","04-Jan-2035",0,0,"--","Stripped Coupon","Germany","Euro","DE0001142685","DE114268=",null,"28-Jan-2005","Unsecured","Strip - Interest only","N",16.707999999999998,16.718,15,1.1759999999999999,"IS","MAT","04-Jan-2035",82.152000000000001,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["DEITS / DEGV  IO Str 04-Jul-2035","STRIP","04-Jul-2035",0,0,"--","Stripped Coupon","Germany","Euro","DE0001143386","DE114338=",null,"26-Jan-2007","Unsecured","Strip - Interest only","N",17.202999999999999,17.21,15.7,1.19,"IS","MAT","04-Jul-2035",81.483000000000004,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["DEITS / DEGV  IO Str 15-Aug-2035","STRIP","15-Aug-2035",0,0,"--","Stripped Coupon","Germany","Euro","DE0003811535","DE381153=",null,"28-Feb-2014","Unsecured","Strip - Interest only","N",17.326000000000001,17.332999999999998,4.8,1.087,"NA","MAT","15-Aug-2035",82.835999999999999,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["DEITS / DEGV  IO Str 04-Jan-2036","STRIP","04-Jan-2036",0,0,"--","Stripped Coupon","Germany","Euro","DE0001142693","DE114269=",null,"28-Jan-2005","Unsecured","Strip - Interest only","N",17.704000000000001,17.713999999999999,11.6,1.155,"IS","MAT","04-Jan-2036",81.497,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["DEITS / DEGV  IO Str 04-Jul-2036","STRIP","04-Jul-2036",0,0,"--","Stripped Coupon","Germany","Euro","DE0001143394","DE114339=",null,"26-Jan-2007","Unsecured","Strip - Interest only","N",18.193999999999999,18.202999999999999,18.399999999999999,1.23,"IS","MAT","04-Jul-2036",79.947999999999993,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["DEITS / DEGV  IO Str 15-Aug-2036","STRIP","15-Aug-2036",0,0,"--","Stripped Coupon","Germany","Euro","DE0003811543","DE381154=",null,"28-Feb-2014","Unsecured","Strip - Interest only","N",18.306000000000001,18.317,19.3,1.24,"IS","MAT","15-Aug-2036",79.69,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["BUND / DEGV   4.000 04-Jan-2037",null,"04-Jan-2037",23000000000,23000000000,4,"Fixed Coupon","Germany","Euro","DE0001135275","DE113527=",null,"28-Jan-2005","Unsecured","Bundesanleihe","N",14.494999999999999,14.372,8.1,1.0349999999999999,"IS","MAT","05-Jan-2037",150.45099999999999,"N/A","GERMANY - BUNDESANLEIHEN","N","Auction","--"]
["DEPRI / DEGV  PO Str 04-Jan-2037","STRIP","04-Jan-2037",1811600000,1811600000,"--","Stripped Coupon","Germany","Euro","DE0001142263","DE114226=",null,"04-Jan-2005","Unsecured","Strip - Principal only","N",18.698,18.713999999999999,10.1,1.1519999999999999,"IS","MAT","05-Jan-2037",80.614000000000004,"N/A","GERMANY - PRINCIPAL STRIP","N",null,"--"]
["DEITS / DEGV  IO Str 04-Jan-2037","STRIP","04-Jan-2037",0,0,"--","Stripped Coupon","Germany","Euro","DE0001142701","DE114270=",null,"28-Jan-2005","Unsecured","Strip - Interest only","N",18.692,18.707999999999998,16.600000000000001,1.218,"IS","MAT","05-Jan-2037",79.632000000000005,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["DEITS / DEGV  IO Str 04-Jul-2037","STRIP","04-Jul-2037",0,0,"--","Stripped Coupon","Germany","Euro","DE0001143402","DE114340=",null,"26-Jan-2007","Unsecured","Strip - Interest only","N",19.187000000000001,19.202000000000002,18.100000000000001,1.24,"IS","MAT","06-Jul-2037",78.823999999999998,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["DEITS / DEGV  IO Str 15-Aug-2037","STRIP","15-Aug-2037",0,0,"--","Stripped Coupon","Germany","Euro","DE0003811550","DE381155=",null,"28-Feb-2014","Unsecured","Strip - Interest only","N",19.279,19.295000000000002,39.6,1.464,"NA","MAT","17-Aug-2037",75.403999999999996,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["DEITS / DEGV  IO Str 04-Jul-2038","STRIP","04-Jul-2038",0,0,"--","Stripped Coupon","Germany","Euro","DE0001143410","DE114341=",null,"26-Jan-2007","Unsecured","Strip - Interest only","N",20.177,20.190000000000001,20,1.278,"IS","MAT","05-Jul-2038",77.266999999999996,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["DEITS / DEGV  IO Str 15-Aug-2038","STRIP","15-Aug-2038",0,0,"--","Stripped Coupon","Germany","Euro","DE0003811568","DE381156=",null,"28-Feb-2014","Unsecured","Strip - Interest only","N",20.27,20.283999999999999,39.299999999999997,1.48,"NA","MAT","16-Aug-2038",74.072999999999993,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["DEPRI / DEGV  PO Str 04-Jul-2039","STRIP","04-Jul-2039",984100000,984100000,"--","Stripped Coupon","Germany","Euro","DE0001108504","DE110850=",null,"26-Jan-2007","Unsecured","Strip - Principal only","N",21.177,21.187999999999999,11.8,1.2210000000000001,"IS","MAT","04-Jul-2039",77.207999999999998,"N/A","GERMANY - PRINCIPAL STRIP","N",null,"--"]
["DEITS / DEGV  IO Str 04-Jul-2039","STRIP","04-Jul-2039",0,0,"--","Stripped Coupon","Germany","Euro","DE0001143428","DE114342=",null,"26-Jan-2007","Unsecured","Strip - Interest only","N",21.175999999999998,21.187000000000001,12.3,1.2270000000000001,"IS","MAT","04-Jul-2039",77.123999999999995,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["BUND / DEGV   4.250 04-Jul-2039",null,"04-Jul-2039",14000000000,14000000000,4.25,"Fixed Coupon","Germany","Euro","DE0001135325","DE113532=",null,"26-Jan-2007","Senior Unsecured","Bundesanleihe","N",15.618,15.452,9.3000000000000007,1.091,"IS","MAT","04-Jul-2039",159.75800000000001,"N/A","GERMANY - BUNDESANLEIHEN","N","Auction","--"]
["DEITS / DEGV  IO Str 15-Aug-2039","STRIP","15-Aug-2039",0,0,"--","Stripped Coupon","Germany","Euro","DE0003811576","DE381157=",null,"28-Feb-2014","Unsecured","Strip - Interest only","N",21.262,21.274000000000001,37.5,1.488,"NA","MAT","15-Aug-2039",72.88,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["BUND / DEGV   4.750 04-Jul-2040",null,"04-Jul-2040",16000000000,16000000000,4.75,"Fixed Coupon","Germany","Euro","DE0001135366","DE113536=",null,"25-Jul-2008","Unsecured","Bundesanleihe","N",15.87,15.680999999999999,9,1.105,"IS","MAT","04-Jul-2040",171.70500000000001,"N/A","GERMANY - BUNDESANLEIHEN","N","Auction","--"]
["DEITS / DEGV  IO Str 04-Jul-2040","STRIP","04-Jul-2040",0,0,"--","Stripped Coupon","Germany","Euro","DE0001143436","DE114343=",null,"04-Jul-2008","Unsecured","Strip - Interest only","N",22.167000000000002,22.181999999999999,11.9,1.252,"IS","MAT","04-Jul-2040",75.760000000000005,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["DEPRI / DEGV  PO Str 04-Jul-2040","STRIP","04-Jul-2040",1353500000,1353500000,"--","Stripped Coupon","Germany","Euro","DE0001108546","DE110854=",null,"04-Jul-2008","Unsecured","Strip - Principal only","N",22.167999999999999,22.181999999999999,11.4,1.248,"IS","MAT","04-Jul-2040",75.837999999999994,"N/A","GERMANY - PRINCIPAL STRIP","N",null,"--"]
["DEITS / DEGV  IO Str 15-Aug-2040","STRIP","15-Aug-2040",0,0,"--","Stripped Coupon","Germany","Euro","DE0003811584","DE381158=",null,"28-Feb-2014","Unsecured","Strip - Interest only","N",22.253,22.268999999999998,35.6,1.4990000000000001,"NA","MAT","15-Aug-2040",71.628,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["DEITS / DEGV  IO Str 04-Jul-2041","STRIP","04-Jul-2041",0,0,"--","Stripped Coupon","Germany","Euro","DE0001143444","DE114344=",null,"04-Jul-2010","Unsecured","Strip - Interest only","N",23.155999999999999,23.172000000000001,13,1.296,"IS","MAT","04-Jul-2041",74.075999999999993,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["DEITS / DEGV  IO Str 15-Aug-2041","STRIP","15-Aug-2041",0,0,"--","Stripped Coupon","Germany","Euro","DE0003811592","DE381159=",null,"28-Feb-2014","Unsecured","Strip - Interest only","N",23.244,23.260999999999999,34.200000000000003,1.516,"NA","MAT","15-Aug-2041",70.305000000000007,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["BUND / DEGV   3.250 04-Jul-2042",null,"04-Jul-2042",15000000000,15000000000,3.25,"Fixed Coupon","Germany","Euro","DE0001135432","DE113543=",null,"23-Jul-2010","Unsecured","Bundesanleihe","N",18.105,17.899000000000001,7,1.165,"IS","MAT","04-Jul-2042",143.91999999999999,"N/A","GERMANY - BUNDESANLEIHEN","N","Auction","--"]
["DEPRI / DEGV  PO Str 04-Jul-2042","STRIP","04-Jul-2042",1533500000,1533500000,"--","Stripped Coupon","Germany","Euro","DE0001108595","DE110859=",null,"04-Jul-2010","Unsecured","Strip - Principal only","N",24.151,24.167999999999999,8.8000000000000007,1.2849999999999999,"IS","MAT","04-Jul-2042",73.322999999999993,"N/A","GERMANY - PRINCIPAL STRIP","N",null,"--"]
["DEITS / DEGV  IO Str 04-Jul-2042","STRIP","04-Jul-2042",0,0,"--","Stripped Coupon","Germany","Euro","DE0001143451","DE114345=",null,"04-Jul-2010","Unsecured","Strip - Interest only","N",24.15,24.167000000000002,9.4,1.2909999999999999,"IS","MAT","04-Jul-2042",73.210999999999999,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["DEITS / DEGV  IO Str 15-Aug-2042","STRIP","15-Aug-2042",0,0,"--","Stripped Coupon","Germany","Euro","DE0003811600","DE381160=",null,"28-Feb-2014","Unsecured","Strip - Interest only","N",24.234999999999999,24.251999999999999,32.700000000000003,1.532,"NA","MAT","15-Aug-2042",68.984999999999999,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["DEITS / DEGV  IO Str 04-Jul-2043","STRIP","04-Jul-2043",0,0,"--","Stripped Coupon","Germany","Euro","DE0001143469","DE114346=",null,"27-Apr-2012","Unsecured","Strip - Interest only","N",25.138999999999999,25.163,10,1.3280000000000001,"IS","MAT","06-Jul-2043",71.614999999999995,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["DEITS / DEGV  IO Str 15-Aug-2043","STRIP","15-Aug-2043",0,0,"--","Stripped Coupon","Germany","Euro","DE0003811618","DE381161=",null,"28-Feb-2014","Unsecured","Strip - Interest only","N",25.225999999999999,25.251000000000001,30.5,1.54,"NA","MAT","17-Aug-2043",67.808999999999997,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["DEPRI / DEGV  PO Str 04-Jul-2044","STRIP","04-Jul-2044",2016400000,2016400000,"--","Stripped Coupon","Germany","Euro","DE0001108660","DE110866=",null,"27-Apr-2012","Unsecured","Strip - Principal only","N",26.134,26.155999999999999,6.4,1.319,"IS","MAT","04-Jul-2044",70.843000000000004,"N/A","GERMANY - PRINCIPAL STRIP","N",null,"--"]
["DEITS / DEGV  IO Str 04-Jul-2044","STRIP","04-Jul-2044",0,0,"--","Stripped Coupon","Germany","Euro","DE0001143477","DE114347=",null,"27-Apr-2012","Unsecured","Strip - Interest only","N",26.132000000000001,26.154,7.8,1.333,"IS","MAT","04-Jul-2044",70.578999999999994,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["BUND / DEGV   2.500 04-Jul-2044",null,"04-Jul-2044",23500000000,23500000000,2.5,"Fixed Coupon","Germany","Euro","DE0001135481","DE113548=",null,"27-Apr-2012","Unsecured","Bundesanleihe","N",20.106999999999999,19.882000000000001,5.6,1.218,"IS","MAT","04-Jul-2044",128.714,"N/A","GERMANY - BUNDESANLEIHEN","N","Auction","--"]
["DEITS / DEGV  IO Str 15-Aug-2044","STRIP","15-Aug-2044",0,0,"--","Stripped Coupon","Germany","Euro","DE0003811626","DE381162=",null,"28-Feb-2014","Unsecured","Strip - Interest only","N",26.218,26.242000000000001,27.9,1.5409999999999999,"NA","MAT","15-Aug-2044",66.763999999999996,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["DEITS / DEGV  IO Str 15-Aug-2045","STRIP","15-Aug-2045",0,0,"--","Stripped Coupon","Germany","Euro","DE0003811634","DE381163=",null,"28-Feb-2014","Unsecured","Strip - Interest only","N",27.210999999999999,27.236000000000001,25.2,1.54,"NA","MAT","15-Aug-2045",65.760999999999996,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["BNDLK / DEGV   0.100 15-Apr-2046",null,"15-Apr-2046",7000000000,7000000000,0.1,"Fixed Coupon","Germany","Euro","DE0001030575","DE103057=",null,"16-Jun-2015","Unsecured","Bundesanleihe","Y",27.771000000000001,27.780999999999999,-167.4,-0.38,"IS","MAT","16-Apr-2046",114.251,"N/A","GERMANY - BUNDESANLEIHEN INFLATION LINKED","N","Underwritten","--"]
["BUND / DEGV   2.500 15-Aug-2046",null,"15-Aug-2046",23000000000,23000000000,2.5,"Fixed Coupon","Germany","Euro","DE0001102341","DE110234=",null,"28-Feb-2014","Unsecured","Bundesanleihe","N",21.393999999999998,21.117000000000001,2.7,1.2350000000000001,"IS","MAT","15-Aug-2046",130.15600000000001,"N/A","GERMANY - BUNDESANLEIHEN","N","Auction","--"]
["DEITS / DEGV  IO Str 15-Aug-2046","STRIP","15-Aug-2046",0,0,"--","Stripped Coupon","Germany","Euro","DE0003811642","DE381164=",null,"28-Feb-2014","Unsecured","Strip - Interest only","N",28.202999999999999,28.23,22.3,1.538,"NA","MAT","15-Aug-2046",64.808999999999997,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["DEPRI / DEGV  PO Str 15-Aug-2046","STRIP","15-Aug-2046",707400000,707400000,"--","Stripped Coupon","Germany","Euro","DE0001108744","DE110874=",null,"28-Feb-2014","Unsecured","Strip - Principal only","N",28.225000000000001,28.251000000000001,7.4,1.385,"IS","MAT","15-Aug-2046",67.637,"N/A","GERMANY - PRINCIPAL STRIP","N",null,"--"]
["DEITS / DEGV  IO Str 15-Aug-2047","STRIP","15-Aug-2047",0,0,"--","Stripped Coupon","Germany","Euro","DE0003811659","DE381165=",null,"22-Sep-2017","Senior Unsecured","Strip - Interest only","N",29.199000000000002,29.228000000000002,17.899999999999999,1.5169999999999999,"IS","MAT","15-Aug-2047",64.213999999999999,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["DEITS / DEGV  IO Str 15-Aug-2048","STRIP","15-Aug-2048",0,0,"--","Stripped Coupon","Germany","Euro","DE0003811667","DE381166=",null,"22-Sep-2017","Senior Unsecured","Strip - Interest only","N",30.19,30.228999999999999,16.3,1.526,"IS","MAT","17-Aug-2048",63.075000000000003,"N/A","GERMANY - INTEREST STRIP","N",null,"--"]
["DEPRI / DEGV  PO Str 15-Aug-2048","STRIP","15-Aug-2048",141000000,141000000,"--","Stripped Coupon","Germany","Euro","DE0001108835","DE110883=",null,"15-Aug-2017","Senior Unsecured","Strip - Principal only","N",30.204999999999998,30.244,6.4,1.4259999999999999,"IS","MAT","17-Aug-2048",64.994,"N/A","GERMANY - PRINCIPAL STRIP","N",null,"--"]
["BUND / DEGV   1.250 15-Aug-2048",null,"15-Aug-2048",5500000000,5500000000,1.25,"Fixed Coupon","Germany","Euro","DE0001102432","DE110243=",null,"22-Sep-2017","Unsecured","Bundesanleihe","N",25.126999999999999,24.9,-1.9,1.276,"IS","MAT","17-Aug-2048",99.335999999999999,"N/A","GERMANY - BUNDESANLEIHEN","N","Auction","--"]
["Total",230,1125500000000,1127500000000]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Program Type"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]

{"sheet":"GREECE","index":10,"n_rows":91,"n_cols":33,"rows_kept":91,"cut":false,"hidden":true,"merged":[[9,29,9,32],[4,0,4,27],[0,0,0,20],[2,0,2,20],[3,0,3,20]]}
["GREECE, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:53","GREECE, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:53","GREECE, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:53","GREECE, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:53","GREECE, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:53","GREECE, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:53","GREECE, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:53","GREECE, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:53","GREECE, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:53","GREECE, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:53","GREECE, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:53","GREECE, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:53","GREECE, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:53","GREECE, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:53","GREECE, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:53","GREECE, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:53","GREECE, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:53","GREECE, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:53","GREECE, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:53","GREECE, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:53","GREECE, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:53"]
[]
["Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure"]
["Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro"]
["Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds",null,"Issuer Description"]
["Bond Type","Issues","Outstanding","Issued",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description","GREECE, REPUBLIC OF (GOVERNMENT)"]
["Domestic",31,28355437580.110001,28355437580.110001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Parent","--"]
["Description","Asset Duplicated","Maturity Date","Amount Outstanding","Issued Amount","Coupon","Coupon Class","Market of Issue","Currency","ISIN","RIC","Cusip","Issue Date","Seniority Type","Instrument Type","Principal Index Link Flag","Modified Duration","Option Adjusted Duration","Option Adjusted Spread","Yield","Yield Type","Yield Event","Yield Date","Last Price","Capital Tier","Government Bond Type","Is Convertible","Offering Type","Program Type","Ultimate Parent","--"]
["GRBL / GRGV         16-Mar-2018",null,"16-Mar-2018",1600000000,1600000000,"--","Discount/Zero Coupon","Greece","Euro","GR0000176793","GR1603183M=",null,"15-Dec-2017","Unsecured","Bill","N",6.0000000000000001E-3,5.0000000000000001E-3,206.4,1.8,"IS","MAT","16-Mar-2018",99.99,"N/A","GREECE (HELLENIC REPUBLIC) T-BILL","N","Auction","--"]
["GRBL / GRGV         10-Apr-2018",null,"10-Apr-2018",1400000000,1400000000,"--","Discount/Zero Coupon","Greece","Euro","GR0002167337","GR1004186M=",null,"06-Oct-2017","Unsecured","Bill","N",7.1999999999999995E-2,7.3999999999999996E-2,182.6,1.0680000000000001,"IS","MAT","10-Apr-2018",99.92,"N/A","GREECE (HELLENIC REPUBLIC) T-BILL","N","Auction","--","Debt Structure","Debt Structure","Debt Structure","Debt Structure"]
["GRBL / GRGV         13-Apr-2018",null,"13-Apr-2018",1000000000,1000000000,"--","Discount/Zero Coupon","Greece","Euro","GR0000177809","GR1304183M=",null,"12-Jan-2018","Unsecured","Bill","N",0.08,8.2000000000000003E-2,196.3,1.2010000000000001,"IS","MAT","13-Apr-2018",99.9,"N/A","GREECE (HELLENIC REPUBLIC) T-BILL","N","Auction","--","Name","#","Amount Issued","Amount Outstanding"]
["GRBL / GRGV         04-May-2018",null,"04-May-2018",1400000000,1400000000,"--","Discount/Zero Coupon","Greece","Euro","GR0002168343","GR0405186M=",null,"03-Nov-2017","Unsecured","Bill","N",0.13900000000000001,0.13900000000000001,203.5,1.2729999999999999,"IS","MAT","04-May-2018",99.82,"N/A","GREECE (HELLENIC REPUBLIC) T-BILL","N","Auction","--","Bonds",70,129639463504,68262050386]
["GRBL / GRGV         11-May-2018",null,"11-May-2018",1400000000,1400000000,"--","Discount/Zero Coupon","Greece","Euro","GR0000178815","GR1105183M=",null,"09-Feb-2018","Unsecured","Bill","N",0.158,0.158,206.9,1.306,"IS","MAT","11-May-2018",99.79,"N/A","GREECE (HELLENIC REPUBLIC) T-BILL","N","Auction","--","Bonds - To Be Issued",1,0,0]
["GRBL / GRGV         08-Jun-2018",null,"08-Jun-2018",1600000000,1600000000,"--","Discount/Zero Coupon","Greece","Euro","GR0000179821","GR0806183M=",null,"09-Mar-2018","Unsecured","Bill","N",0.23300000000000001,0.23400000000000001,189.2,1.133,"IS","MAT","08-Jun-2018",99.73,"N/A","GREECE (HELLENIC REPUBLIC) T-BILL","N","Auction","--","Bonds (As Borrower)",0,0,0]
["GRBL / GRGV         08-Jun-2018",null,"08-Jun-2018",2000000000,2000000000,"--","Discount/Zero Coupon","Greece","Euro","GR0002169358","GR0806186M=",null,"08-Dec-2017","Unsecured","Bill","N",0.23300000000000001,0.23400000000000001,189.2,1.133,"IS","MAT","08-Jun-2018",99.73,"N/A","GREECE (HELLENIC REPUBLIC) T-BILL","N","Auction","--","Bonds (As Borrower) - To Be Issued",0,0,0]
["GRBL / GRGV         06-Jul-2018",null,"06-Jul-2018",2000000000,2000000000,"--","Discount/Zero Coupon","Greece","Euro","GR0002170364","GR0607186M=",null,"05-Jan-2018","Unsecured","Bill","N",0.31,0.31,203.2,1.3,"IS","MAT","06-Jul-2018",99.59,"N/A","GREECE (HELLENIC REPUBLIC) T-BILL","N","Auction","--","Loans",2,87160000000,"--"]
["HELLAS / GRGV   4.600 20-Jul-2018",null,"20-Jul-2018",1265900000,1265900000,4.5999999999999996,"Fixed Coupon","Greece","Euro","GR0118015636","GR2007187YG1=",null,"15-Feb-2012","Senior Unsecured","Bond","N",0.34799999999999998,0.34699999999999998,273.10000000000002,2.0270000000000001,"IS","MAT","20-Jul-2018",100.875,"N/A","GREECE (HELLENIC REPUBLIC)","N","Underwritten","--","Total",73,216799463504,68262050386]
["HELLAS / GRGV   4.600 20-Jul-2018",null,"20-Jul-2018",590480000,590480000,4.5999999999999996,"Fixed Coupon","Greece","Euro","GR0118016642","GR2007187YG=",null,"21-Feb-2012","Senior Unsecured","Bond","N",0.34799999999999998,0.34699999999999998,273.10000000000002,2.0270000000000001,"IS","MAT","20-Jul-2018",100.875,"N/A","GREECE (HELLENIC REPUBLIC)","N","Underwritten","--"]
["GRBL / GRGV         03-Aug-2018",null,"03-Aug-2018",1000000000,1000000000,"--","Discount/Zero Coupon","Greece","Euro","GR0002172386","GR0308186M=",null,"02-Feb-2018","Unsecured","Bill","N",0.38400000000000001,0.38600000000000001,201.1,1.3,"IS","MAT","03-Aug-2018",99.49,"N/A","GREECE (HELLENIC REPUBLIC) T-BILL","N","Auction","--"]
["GRBL / GRGV         31-Aug-2018",null,"31-Aug-2018",1400000000,1400000000,"--","Discount/Zero Coupon","Greece","Euro","GR0002173392","GR3108186M=",null,"02-Mar-2018","Unsecured","Bill","N",0.46100000000000002,0.46300000000000002,180.1,1.107,"IS","MAT","31-Aug-2018",99.48,"N/A","GREECE (HELLENIC REPUBLIC) T-BILL","N","Auction","--"]
["HELLAS / GRGV   6.000 19-Jul-2019",null,"19-Jul-2019",3317950000,3317950000,6,"Fixed Coupon","Greece","Euro","GR0120004156","GR1907198YG1=",null,"15-Feb-2012","Unsecured","Bond","N",1.278,1.278,292.8,2.2759999999999998,"IS","MAT","19-Jul-2019",104.874,"N/A","GREECE (HELLENIC REPUBLIC)","N","Underwritten","--"]
["HELLAS / GRGV   6.000 19-Jul-2019",null,"19-Jul-2019",434500000,434500000,6,"Fixed Coupon","Greece","Euro","GR0120007183","GR1907198YG=",null,"21-Feb-2012","Unsecured","Bond","N",1.278,1.278,292.8,2.2759999999999998,"IS","MAT","19-Jul-2019",104.874,"N/A","GREECE (HELLENIC REPUBLIC)","N","Underwritten","--"]
["HELLAS / GRGV   0.352 10-Aug-2019 FRN",null,"10-Aug-2019",742153000,742153000,0.35199999999999998,"Floating Coupon","Greece","Euro","GR0514023200","GR1008194YG=",null,"11-Aug-2014","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","GREECE (HELLENIC REPUBLIC)","N","Direct","--"]
["HELLAS / GRGV   6.500 22-Oct-2019",null,"22-Oct-2019",561869732,561869732,6.5,"Fixed Coupon","Greece","Euro","GR0120008199","GR2210198YG=",null,"21-Feb-2012","Unsecured","Bond","N",1.5289999999999999,1.5309999999999999,288.8,2.2759999999999998,"IS","MAT","22-Oct-2019",106.569,"N/A","GREECE (HELLENIC REPUBLIC)","N","Underwritten","--"]
["HELLAS / GRGV   6.500 22-Oct-2019",null,"22-Oct-2019",1455650000,1455650000,6.5,"Fixed Coupon","Greece","Euro","GR0120005161","GR2210198YG1=",null,"15-Feb-2012","Unsecured","Bond","N",1.5289999999999999,1.5309999999999999,288.8,2.2759999999999998,"IS","MAT","22-Oct-2019",106.569,"N/A","GREECE (HELLENIC REPUBLIC)","N","Underwritten","--"]
["HELLAS / GRGV   6.250 19-Jun-2020",null,"19-Jun-2020",1132350000,1132350000,6.25,"Fixed Coupon","Greece","Euro","GR0122004758","GR1906209YG1=",null,"15-Feb-2012","Unsecured","Bond","N",2.0760000000000001,2.0779999999999998,287.3,2.3759999999999999,"IS","MAT","19-Jun-2020",108.434,"N/A","GREECE (HELLENIC REPUBLIC)","N","Underwritten","--"]
["HELLAS / GRGV   6.250 19-Jun-2020",null,"19-Jun-2020",234000000,234000000,6.25,"Fixed Coupon","Greece","Euro","GR0122005763","GR1906209YG=",null,"21-Feb-2012","Unsecured","Bond","N",2.0760000000000001,2.0779999999999998,287.3,2.3759999999999999,"IS","MAT","19-Jun-2020",108.434,"N/A","GREECE (HELLENIC REPUBLIC)","N","Underwritten","--"]
["HELLAS / GRGV   2.265 07-Feb-2022",null,"07-Feb-2022",4971849,4971849,2.2650000000000001,"Fixed Coupon","Greece","Euro","GR0124033672","GR07022210G=",null,"07-Feb-2012","Unsecured","Bond","N",3.6949999999999998,3.7010000000000001,385.1,3.665,"IS","MAT","07-Feb-2022",94.99,"N/A","GREECE (HELLENIC REPUBLIC)","N","Underwritten","--"]
["HELLAS / GRGV   5.900 22-Oct-2022",null,"22-Oct-2022",539300000,539300000,5.9,"Fixed Coupon","Greece","Euro","GR0128006633","GR22102211G1=",null,"15-Feb-2012","Senior Unsecured","Bond","N",4.03,4.0339999999999998,382.8,3.7639999999999998,"IS","MAT","24-Oct-2022",108.858,"N/A","GREECE (HELLENIC REPUBLIC)","N","Underwritten","--"]
["HELLAS / GRGV   5.900 22-Oct-2022",null,"22-Oct-2022",767937000,767937000,5.9,"Fixed Coupon","Greece","Euro","GR0128009660","GR22102211G=",null,"21-Feb-2012","Senior Unsecured","Bond","N",4.03,4.0339999999999998,382.8,3.7639999999999998,"IS","MAT","24-Oct-2022",108.858,"N/A","GREECE (HELLENIC REPUBLIC)","N","Underwritten","--"]
["HELLAS / GRGV   4.700 20-Mar-2024",null,"20-Mar-2024",1090870000,1090870000,4.7,"Fixed Coupon","Greece","Euro","GR0128003606","GR20032413G1=",null,"15-Feb-2012","Unsecured","Bond","N",5.0359999999999996,5.0309999999999997,433.7,4.4809999999999999,"IS","MAT","20-Mar-2024",101.129,"N/A","GREECE (HELLENIC REPUBLIC)","N","Underwritten","--"]
["HELLAS / GRGV   4.700 20-Mar-2024",null,"20-Mar-2024",215000000,215000000,4.7,"Fixed Coupon","Greece","Euro","GR0128007649","GR20032413G=",null,"21-Feb-2012","Unsecured","Bond","N",5.0359999999999996,5.0309999999999997,433.7,4.4809999999999999,"IS","MAT","20-Mar-2024",101.129,"N/A","GREECE (HELLENIC REPUBLIC)","N","Underwritten","--"]
["GRINF / GRGV   2.900 25-Jul-2025",null,"25-Jul-2025",48000000,48000000,2.9,"Fixed Coupon","Greece","Euro","GR0128005627","--",null,"21-Feb-2012","Unsecured","Bond","Y","--","--","--","--","--","--",null,"--","N/A","GREECE (HELLENIC REPUBLIC) INFLATION PROTECTED BOND","N","Underwritten","--"]
["HELLAS / GRGV   5.300 20-Mar-2026",null,"20-Mar-2026",696706000,696706000,5.3,"Fixed Coupon","Greece","Euro","GR0128004612","GR20032615G1=",null,"15-Feb-2012","Unsecured","Bond","N",6.2779999999999996,6.26,450.2,4.8840000000000003,"IS","MAT","20-Mar-2026",102.70099999999999,"N/A","GREECE (HELLENIC REPUBLIC)","N","Underwritten","--"]
["HELLAS / GRGV   5.300 20-Mar-2026",null,"20-Mar-2026",240000000,240000000,5.3,"Fixed Coupon","Greece","Euro","GR0128008654","GR20032615G=",null,"21-Feb-2012","Unsecured","Bond","N",6.2779999999999996,6.26,450.2,4.8840000000000003,"IS","MAT","20-Mar-2026",102.70099999999999,"N/A","GREECE (HELLENIC REPUBLIC)","N","Underwritten","--"]
["GRINF / GRGV   2.300 25-Jul-2030",null,"25-Jul-2030",10000000,10000000,2.2999999999999998,"Fixed Coupon","Greece","Euro","GR0338003552","--",null,"20-Feb-2012","Unsecured","Bond","Y","--","--","--","--","--","--",null,"--","N/A","GREECE (HELLENIC REPUBLIC) INFLATION PROTECTED BOND","N","Underwritten","--"]
["GRINF / GRGV   2.300 25-Jul-2030",null,"25-Jul-2030",75000000,75000000,2.2999999999999998,"Fixed Coupon","Greece","Euro","GR0133005182","--",null,"21-Feb-2012","Unsecured","Bond","Y","--","--","--","--","--","--",null,"--","N/A","GREECE (HELLENIC REPUBLIC) INFLATION PROTECTED BOND","N","Underwritten","--"]
["HELLAS / GRGV   4.500 20-Sep-2037",null,"20-Sep-2037",16800000,16800000,4.5,"Fixed Coupon","Greece","Euro","GR0138003695","GR20093726G1=",null,"15-Feb-2012","Senior Unsecured","Bond","N",12.377000000000001,12.202,440.3,5.3739999999999997,"IS","MAT","21-Sep-2037",89.56,"N/A","GREECE (HELLENIC REPUBLIC)","N","Underwritten","--"]
["HELLAS / GRGV   4.500 20-Sep-2037",null,"20-Sep-2037",116000000,116000000,4.5,"Fixed Coupon","Greece","Euro","GR0138004701","GR20093726G=",null,"21-Feb-2012","Senior Unsecured","Bond","N",12.377000000000001,12.202,440.3,5.3739999999999997,"IS","MAT","21-Sep-2037",89.56,"N/A","GREECE (HELLENIC REPUBLIC)","N","Underwritten","--"]
["Eurobond",32,39848232034,101225645152]
["Description","Asset Duplicated","Maturity Date","Amount Outstanding","Issued Amount","Coupon","Coupon Class","Market of Issue","Currency","ISIN","RIC","Cusip","Issue Date","Seniority Type","Instrument Type","Principal Index Link Flag","Modified Duration","Option Adjusted Duration","Option Adjusted Spread","Yield","Yield Type","Yield Event","Yield Date","Last Price","Capital Tier","Government Bond Type","Is Convertible","Offering Type","Program Type"]
["HELLAS / GRGV         05-Jul-2018 FRN",null,"05-Jul-2018",14000000,14000000,"--","Floating Coupon","Eurobond","Euro","GR0518073938","GR075089201=",null,"15-Feb-2012","Senior Unsecured","Note","N",0.308,"--","--",1.7290000000000001,"IS","MAT","05-Jul-2018",99.460999999999999,"N/A","GREECE (HELLENIC REPUBLIC)","N","Regulation S","--"]
["HELLAS / GRGV   4.750 17-Apr-2019",null,"17-Apr-2019",2456470000,4030827000,4.75,"Fixed Coupon","Eurobond","Euro","GR0114028534","GR105865031=",null,"17-Apr-2014","Senior Unsecured","Note","N",1.04,1.0409999999999999,219.5,1.526,"IS","MAT","17-Apr-2019",103.46599999999999,"N/A","GREECE (HELLENIC REPUBLIC)","N","Regulation S/Private placement-144A","--"]
["HELLAS / GRGV   4.375 01-Aug-2022",null,"01-Aug-2022",3000000000,3000000000,4.375,"Fixed Coupon","Eurobond","Euro","GR0114029540","GR165612248=",null,"01-Aug-2017","Senior Unsecured","Note","N",3.9260000000000002,3.927,337.4,3.2639999999999998,"IS","MAT","01-Aug-2022",104.453,"N/A","GREECE (HELLENIC REPUBLIC)","N","Regulation S/Private placement-144A","--"]
["HELLAS / GRGV   3.500 30-Jan-2023",null,"30-Jan-2023",4355990324,4355990324,3.5,"Fixed Coupon","Eurobond","Euro","GR0114030555","GR172609872=",null,"05-Dec-2017","Senior Unsecured","Note","N",4.4749999999999996,4.4770000000000003,344.6,3.4329999999999998,"IS","MAT","30-Jan-2023",100.29,"N/A","GREECE (HELLENIC REPUBLIC)","N","Exchange Offer","--"]
["GRBD / GRGV   3.000 24-Feb-2023",null,"24-Feb-2023",550418124,2970637967,3,"Variable Coupon","Eurobond","Euro","GR0128010676","GR075329733=",null,"12-Mar-2012","Senior Unsecured","Note","N",4.5570000000000004,4.5599999999999996,372.9,3.7330000000000001,"IS","MAT","24-Feb-2023",99.531000000000006,"N/A","GREECE (HELLENIC REPUBLIC) BRADY","N","Exchange Offer","--"]
["GRBD / GRGV   3.000 24-Feb-2024",null,"24-Feb-2024",445007577,2970637967,3,"Variable Coupon","Eurobond","Euro","GR0128011682","GR075329750=",null,"12-Mar-2012","Senior Unsecured","Note","N",5.37,5.3760000000000003,384.3,3.9820000000000002,"IS","MAT","26-Feb-2024",98.680999999999997,"N/A","GREECE (HELLENIC REPUBLIC) BRADY","N","Exchange Offer","--"]
["HELLAS / GRGV   3.375 15-Feb-2025",null,"15-Feb-2025",3000000000,3000000000,3.375,"Fixed Coupon","Eurobond","Euro","GR0118017657","GR177413356=",null,"15-Feb-2018","Unsecured","Note","N",6.1420000000000003,6.1459999999999999,357.3,3.8319999999999999,"IS","MAT","17-Feb-2025",97.263999999999996,"N/A","GREECE (HELLENIC REPUBLIC)","N","Regulation S/Private placement-144A","--"]
["GRBD / GRGV   3.000 24-Feb-2025",null,"24-Feb-2025",423674227,2970637967,3,"Variable Coupon","Eurobond","Euro","GR0128012698","GR075329768=",null,"12-Mar-2012","Senior Unsecured","Note","N",6.1459999999999999,6.1449999999999996,396.9,4.2320000000000002,"IS","MAT","24-Feb-2025",97.441000000000003,"N/A","GREECE (HELLENIC REPUBLIC) BRADY","N","Exchange Offer","--"]
["GRBD / GRGV   3.000 24-Feb-2026",null,"24-Feb-2026",212292154,2970637967,3,"Variable Coupon","Eurobond","Euro","GR0128013704","GR075329776=",null,"12-Mar-2012","Senior Unsecured","Note","N",6.8949999999999996,6.8879999999999999,390,4.282,"IS","MAT","24-Feb-2026",97.16,"N/A","GREECE (HELLENIC REPUBLIC) BRADY","N","Exchange Offer","--"]
["GRBD / GRGV   3.000 24-Feb-2027",null,"24-Feb-2027",160621353,2970637967,3,"Variable Coupon","Eurobond","Euro","GR0128014710","GR075329784=",null,"12-Mar-2012","Senior Unsecured","Note","N",7.5910000000000002,7.5759999999999996,408.8,4.585,"IS","MAT","24-Feb-2027",95.001999999999995,"N/A","GREECE (HELLENIC REPUBLIC) BRADY","N","Exchange Offer","--"]
["HELLAS / GRGV   3.750 30-Jan-2028",null,"30-Jan-2028",5962747327,5962747327,3.75,"Fixed Coupon","Eurobond","Euro","GR0124034688","GR172610013=",null,"05-Dec-2017","Senior Unsecured","Note","N",8.1969999999999992,8.173,359.1,4.1840000000000002,"IS","MAT","31-Jan-2028",96.534000000000006,"N/A","GREECE (HELLENIC REPUBLIC)","N","Exchange Offer","--"]
["GRBD / GRGV   3.000 24-Feb-2028",null,"24-Feb-2028",183244057,3168680506,3,"Variable Coupon","Eurobond","Euro","GR0133006198","GR075329792=",null,"12-Mar-2012","Senior Unsecured","Note","N",8.26,8.2349999999999994,412.9,4.734,"IS","MAT","24-Feb-2028",93.674999999999997,"N/A","GREECE (HELLENIC REPUBLIC) BRADY","N","Exchange Offer","--"]
["HELLAS / GRGV   6.140 14-Apr-2028",null,"14-Apr-2028",200000000,200000000,6.14,"Fixed Coupon","Eurobond","Euro","XS0110307930","GR011030793=",null,"14-Apr-2000","Senior Unsecured","Note","N",7.3490000000000002,7.3170000000000002,439.2,4.984,"IS","MAT","18-Apr-2028",108.976,"N/A","GREECE (HELLENIC REPUBLIC)","N","Underwritten","--"]
["GRBD / GRGV   3.000 24-Feb-2029",null,"24-Feb-2029",164802896,3168680506,3,"Variable Coupon","Eurobond","Euro","GR0133007204","GR075329806=",null,"12-Mar-2012","Senior Unsecured","Note","N",8.8930000000000007,8.8610000000000007,418.8,4.8840000000000003,"IS","MAT","26-Feb-2029",92.2,"N/A","GREECE (HELLENIC REPUBLIC) BRADY","N","Exchange Offer","--"]
["GRBD / GRGV   3.000 24-Feb-2030",null,"24-Feb-2030",165460945,3168680506,3,"Variable Coupon","Eurobond","Euro","GR0133008210","GR075329814=",null,"12-Mar-2012","Senior Unsecured","Note","N",9.5039999999999996,9.4570000000000007,417.2,4.9340000000000002,"IS","MAT","25-Feb-2030",91.442999999999998,"N/A","GREECE (HELLENIC REPUBLIC) BRADY","N","Exchange Offer","--"]
["GRBD / GRGV   3.000 24-Feb-2031",null,"24-Feb-2031",129007243,3168680506,3,"Variable Coupon","Eurobond","Euro","GR0133009226","GR075329822=",null,"12-Mar-2012","Senior Unsecured","Note","N",10.071999999999999,10.009,423.3,5.0519999999999996,"IS","MAT","24-Feb-2031",90.057000000000002,"N/A","GREECE (HELLENIC REPUBLIC) BRADY","N","Exchange Offer","--"]
["GRBD / GRGV   3.000 24-Feb-2032",null,"24-Feb-2032",126192685,3168680506,3,"Variable Coupon","Eurobond","Euro","GR0133010232","GR075329849=",null,"12-Mar-2012","Senior Unsecured","Note","N",10.631,10.551,418.5,5.0519999999999996,"IS","MAT","24-Feb-2032",89.679000000000002,"N/A","GREECE (HELLENIC REPUBLIC) BRADY","N","Exchange Offer","--"]
["HELLAS / GRGV   3.900 30-Jan-2033",null,"30-Jan-2033",6091218404,6091218404,3.9,"Fixed Coupon","Eurobond","Euro","GR0128015725","GR172610218=",null,"05-Dec-2017","Senior Unsecured","Note","N",11.089,10.996,375.3,4.6520000000000001,"IS","MAT","31-Jan-2033",92.046999999999997,"N/A","GREECE (HELLENIC REPUBLIC)","N","Exchange Offer","--"]
["GRBD / GRGV   3.000 24-Feb-2033",null,"24-Feb-2033",146905170,3168680506,3,"Variable Coupon","Eurobond","Euro","GR0138005716","GR075329857=",null,"12-Mar-2012","Senior Unsecured","Note","N",11.151,11.055,419.7,5.1020000000000003,"IS","MAT","24-Feb-2033",88.832999999999998,"N/A","GREECE (HELLENIC REPUBLIC) BRADY","N","Exchange Offer","--"]
["GRBD / GRGV   3.000 24-Feb-2034",null,"24-Feb-2034",154475608,3168680506,3,"Variable Coupon","Eurobond","Euro","GR0138006722","GR075329865=",null,"12-Mar-2012","Senior Unsecured","Note","N",11.656000000000001,11.544,417.2,5.1020000000000003,"IS","MAT","24-Feb-2034",88.471000000000004,"N/A","GREECE (HELLENIC REPUBLIC) BRADY","N","Exchange Offer","--"]
["HELLAS / GRGV   5.200 17-Jul-2034",null,"17-Jul-2034",313860000,1000000000,5.2,"Fixed Coupon","Eurobond","Euro","XS0191352847","GR019135284=",null,"30-Apr-2004","Senior Unsecured","Bond","N",10.75,10.617000000000001,429.1,5.202,"IS","MAT","17-Jul-2034",99.953000000000003,"N/A","GREECE (HELLENIC REPUBLIC)","N","Underwritten","--"]
["GRBD / GRGV   3.000 24-Feb-2035",null,"24-Feb-2035",144429443,3168680506,3,"Variable Coupon","Eurobond","Euro","GR0138007738","GR075329946=",null,"12-Mar-2012","Senior Unsecured","Note","N",12.118,11.994,420.6,5.1539999999999999,"IS","MAT","26-Feb-2035",87.578000000000003,"N/A","GREECE (HELLENIC REPUBLIC) BRADY","N","Exchange Offer","--"]
["GRBD / GRGV   3.000 24-Feb-2036",null,"24-Feb-2036",166211678,3168680506,3,"Variable Coupon","Eurobond","Euro","GR0138008744","GR075329962=",null,"12-Mar-2012","Senior Unsecured","Note","N",12.573,12.432,419.4,5.1539999999999999,"IS","MAT","25-Feb-2036",87.231999999999999,"N/A","GREECE (HELLENIC REPUBLIC) BRADY","N","Exchange Offer","--"]
["HELLAS / GRGV   4.000 30-Jan-2037",null,"30-Jan-2037",4805399486,4805399486,4,"Fixed Coupon","Eurobond","Euro","GR0133011248","GR172610242=",null,"05-Dec-2017","Senior Unsecured","Note","N",12.875999999999999,12.718,390.7,4.8739999999999997,"IS","MAT","30-Jan-2037",89.358000000000004,"N/A","GREECE (HELLENIC REPUBLIC)","N","Exchange Offer","--"]
["GRBD / GRGV   3.000 24-Feb-2037",null,"24-Feb-2037",145461671,3168680506,3,"Variable Coupon","Eurobond","Euro","GR0138009759","GR075329989=",null,"12-Mar-2012","Senior Unsecured","Note","N",13.005000000000001,12.849,418.3,5.1539999999999999,"IS","MAT","24-Feb-2037",86.902000000000001,"N/A","GREECE (HELLENIC REPUBLIC) BRADY","N","Exchange Offer","--"]
["GRBD / GRGV   3.000 24-Feb-2038",null,"24-Feb-2038",146941089,3168680506,3,"Variable Coupon","Eurobond","Euro","GR0138010765","GR075330006=",null,"12-Mar-2012","Senior Unsecured","Note","N",13.406000000000001,13.231999999999999,418.9,5.1740000000000004,"IS","MAT","24-Feb-2038",86.361999999999995,"N/A","GREECE (HELLENIC REPUBLIC) BRADY","N","Exchange Offer","--"]
["GRBD / GRGV   3.000 24-Feb-2039",null,"24-Feb-2039",135115614,3168680506,3,"Variable Coupon","Eurobond","Euro","GR0138011771","GR075330014=",null,"12-Mar-2012","Senior Unsecured","Note","N",13.8,13.606999999999999,416,5.1630000000000003,"IS","MAT","24-Feb-2039",86.188000000000002,"N/A","GREECE (HELLENIC REPUBLIC) BRADY","N","Exchange Offer","--"]
["GRBD / GRGV   3.000 24-Feb-2040",null,"24-Feb-2040",141909639,3168680506,3,"Variable Coupon","Eurobond","Euro","GR0138012787","GR075330049=",null,"12-Mar-2012","Senior Unsecured","Note","N",14.17,13.954000000000001,413.9,5.1630000000000003,"IS","MAT","24-Feb-2040",85.902000000000001,"N/A","GREECE (HELLENIC REPUBLIC) BRADY","N","Exchange Offer","--"]
["GRBD / GRGV   3.000 24-Feb-2041",null,"24-Feb-2041",138788722,3168680506,3,"Variable Coupon","Eurobond","Euro","GR0138013793","GR075330065=",null,"12-Mar-2012","Senior Unsecured","Note","N",14.52,14.281000000000001,411.7,5.1630000000000003,"IS","MAT","25-Feb-2041",85.63,"N/A","GREECE (HELLENIC REPUBLIC) BRADY","N","Exchange Offer","--"]
["HELLAS / GRGV   4.200 30-Jan-2042",null,"30-Jan-2042",4603713186,4603713186,4.2,"Fixed Coupon","Eurobond","Euro","GR0138015814","GR172610315=",null,"05-Dec-2017","Senior Unsecured","Note","N",14.548999999999999,14.28,392.2,4.9829999999999997,"IS","MAT","30-Jan-2042",89.195999999999998,"N/A","GREECE (HELLENIC REPUBLIC)","N","Exchange Offer","--"]
["GRBD / GRGV   3.000 24-Feb-2042",null,"24-Feb-2042",163873412,3168680506,3,"Variable Coupon","Eurobond","Euro","GR0138014809","GR075330073=",null,"12-Mar-2012","Senior Unsecured","Note","N",14.852,14.586,409.6,5.1630000000000003,"IS","MAT","24-Feb-2042",85.372,"N/A","GREECE (HELLENIC REPUBLIC) BRADY","N","Exchange Offer","--"]
["GRINF / GRGV   2.085 25-Jul-2057",null,"25-Jul-2057",1000000000,1778352000,2.085,"Fixed Coupon","Eurobond","Euro","XS0292467775","GR029246777=",null,"30-Mar-2007","Senior Unsecured","Note","Y","--","--","--","--","--","--",null,"--","N/A","GREECE (HELLENIC REPUBLIC) INFLATION PROTECTED BOND","N","Underwritten","--"]
["Foreign",7,58380771.650989302,58380771.650989302]
["Description","Asset Duplicated","Maturity Date","Amount Outstanding","Issued Amount","Coupon","Coupon Class","Market of Issue","Currency","ISIN","RIC","Cusip","Issue Date","Seniority Type","Instrument Type","Principal Index Link Flag","Modified Duration","Option Adjusted Duration","Option Adjusted Spread","Yield","Yield Type","Yield Event","Yield Date","Last Price","Capital Tier","Government Bond Type","Is Convertible","Offering Type","Program Type"]
["HELLAS / GRGV   2.000 Perp     MTN",null,"Perpetual",0,0,2,"Fixed Coupon","United Kingdom","Great Britain Pound","GB0003862389","GB0386238=",null,"01-Dec-1902","Unsecured","Note","N","--","--","--","--","--","--",null,"--","N/A","GREECE (HELLENIC REPUBLIC)","N",null,"Medium Term Note Program"]
["HELLAS / GRGV   7.000 Perp     MTN",null,"Perpetual",0,0,7,"Fixed Coupon","United Kingdom","Great Britain Pound","GB0003863130","GB0386313=",null,"01-Dec-1924","Unsecured","Note","N","--","--","--","--","--","--",null,"--","N/A","GREECE (HELLENIC REPUBLIC)","N",null,"Medium Term Note Program"]
["HELLAS / GRGV   2.000 Perp     MTN",null,"Perpetual",0,0,2,"Fixed Coupon","United Kingdom","Great Britain Pound","GB0003861753","GB0386175=",null,"19-Nov-1999","Unsecured","Note","N","--","--","--","--","--","--",null,"--","N/A","GREECE (HELLENIC REPUBLIC)","N",null,"Medium Term Note Program"]
["HELLAS / GRGV   4.000 Perp",null,"Perpetual",5637772,5637772,4,"Fixed Coupon","United Kingdom","Great Britain Pound","GB0003861530","GB0386153=",null,"01-Oct-1991","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","GREECE (HELLENIC REPUBLIC)","N","Underwritten","--"]
["HELLAS / GRGV   3.000 Perp     MTN",null,"Perpetual",0,0,3,"Fixed Coupon","United Kingdom","Great Britain Pound","GB0003863577","GB0386357=",null,"01-Jun-1928","Unsecured","Note","N","--","--","--","--","--","--",null,"--","N/A","GREECE (HELLENIC REPUBLIC)","N",null,"Medium Term Note Program"]
["GRGOVT / GRGV   5.000 11-Mar-2019",null,"11-Mar-2019",35626000,35626000,5,"Fixed Coupon","Italy","Euro","IT0006527532","IT652753=",null,"11-Mar-1999","Senior Unsecured","Bond","N",0.97,0.98,293.8,2.2759999999999998,"IS","MAT","11-Mar-2019",102.682,"N/A","--","N","Underwritten","--"]
["HELLAS / GRGV   5.000 11-Mar-2019",null,"11-Mar-2019",17117000,17117000,5,"Fixed Coupon","Italy","Euro","GR0120006177","GR0120006177=",null,"15-Feb-2012","Unsecured","Bond","N",0.97,0.98,293.7,2.2759999999999998,"IS","MAT","11-Mar-2019",102.64100000000001,"N/A","GREECE (HELLENIC REPUBLIC)","N","Underwritten","--"]
["Total",70,68262050386,129639463504]
["Loans"]
["Issue Date","Purpose","Amount Issued","Facilities"]
["08-May-2010 Hellenic Republic of Greece","General Purpose",80000000000,1]
["Facility Type","Maturity Date","Facility Amount","Country","Currency","Issue Date","Base Rate/Spd","Bid Price (%)","Ask Price (%)","Mid Price (%)","Discount Spd (bps)","Yield (%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Program Type"]
["Term Loan","08-May-2015",80000000000,"Greece","EUR","08-May-2010","Euribor+300","--","--","--","--","--",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
["17-Jul-2015 Hellenic Republic of Greece","General Purpose",7160000000,1]
["Facility Type","Maturity Date","Facility Amount","Country","Currency","Issue Date","Base Rate/Spd","Bid Price (%)","Ask Price (%)","Mid Price (%)","Discount Spd (bps)","Yield (%)"]
["Bridge Loan",null,7160000000,"Greece","EUR","17-Jul-2015","--","--","--","--","--","--"]

{"sheet":"HUNGARY","index":11,"n_rows":198,"n_cols":33,"rows_kept":198,"cut":false,"hidden":true,"merged":[[9,29,9,32],[4,0,4,27],[0,0,0,20],[2,0,2,20],[3,0,3,20]]}
["HUNGARY (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:55","HUNGARY (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:55","HUNGARY (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:55","HUNGARY (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:55","HUNGARY (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:55","HUNGARY (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:55","HUNGARY (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:55","HUNGARY (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:55","HUNGARY (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:55","HUNGARY (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:55","HUNGARY (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:55","HUNGARY (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:55","HUNGARY (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:55","HUNGARY (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:55","HUNGARY (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:55","HUNGARY (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:55","HUNGARY (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:55","HUNGARY (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:55","HUNGARY (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:55","HUNGARY (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:55","HUNGARY (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:55"]
[]
["Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure"]
["Currency: Hungarian Forint","Currency: Hungarian Forint","Currency: Hungarian Forint","Currency: Hungarian Forint","Currency: Hungarian Forint","Currency: Hungarian Forint","Currency: Hungarian Forint","Currency: Hungarian Forint","Currency: Hungarian Forint","Currency: Hungarian Forint","Currency: Hungarian Forint","Currency: Hungarian Forint","Currency: Hungarian Forint","Currency: Hungarian Forint","Currency: Hungarian Forint","Currency: Hungarian Forint","Currency: Hungarian Forint","Currency: Hungarian Forint","Currency: Hungarian Forint","Currency: Hungarian Forint","Currency: Hungarian Forint"]
["Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds",null,"Issuer Description"]
["Bond Type","Issues","Outstanding","Issued",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description","HUNGARY (GOVERNMENT)"]
["Domestic",160,19860184399487.898,23339676045404.898,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Parent","--"]
["Description","Asset Duplicated","Maturity Date","Amount Outstanding","Issued Amount","Coupon","Coupon Class","Market of Issue","Currency","ISIN","RIC","Cusip","Issue Date","Seniority Type","Instrument Type","Principal Index Link Flag","Modified Duration","Option Adjusted Duration","Option Adjusted Spread","Yield","Yield Type","Yield Event","Yield Date","Last Price","Capital Tier","Government Bond Type","Is Convertible","Offering Type","Program Type","Ultimate Parent","--"]
["HUIBL / HUGV   1.500 14-Mar-2018",null,"14-Mar-2018",7967460000,8006010000,1.5,"Fixed Coupon","Hungary","Hungarian Forint","HU0000550413","--",null,"12-Sep-2017","Senior Unsecured","Bill","N","--","--","--","--","--","--",null,"--","N/A","HUNGARY, REPUBLIC OF - INTEREST BEARING BILL","N","Underwritten","--"]
["HUIBL / HUGV   2.000 14-Mar-2018",null,"14-Mar-2018",58051930000,58341650000,2,"Fixed Coupon","Hungary","Hungarian Forint","HU0000509906","HUK180314=",null,"14-Mar-2017","Senior Unsecured","Bill","N",3.0000000000000001E-3,3.0000000000000001E-3,172.7,1.968,"IS","MAT","14-Mar-2018",100,"N/A","HUNGARY, REPUBLIC OF - INTEREST BEARING BILL","N","Underwritten","--","Debt Structure","Debt Structure","Debt Structure","Debt Structure"]
["HUBL / HUGV         14-Mar-2018",null,"14-Mar-2018",33581392932,33581392932,"--","Discount/Zero Coupon","Hungary","Hungarian Forint","HU0000521851","HUD180314=",null,"13-Dec-2017","Senior Unsecured","Bill","N",3.0000000000000001E-3,3.0000000000000001E-3,-1.3,3.5999999999999997E-2,"IS","MAT","14-Mar-2018",99.999899999999997,"N/A","HUNGARY, REPUBLIC OF - T-BILL","N","Auction","--","Name","#","Amount Issued","Amount Outstanding"]
["HUBL / HUGV         21-Mar-2018",null,"21-Mar-2018",30260720594,30260720594,"--","Discount/Zero Coupon","Hungary","Hungarian Forint","HU0000521869","HUD180321=",null,"20-Dec-2017","Senior Unsecured","Bill","N",1.9E-2,1.9E-2,-1.9,3.1E-2,"IS","MAT","21-Mar-2018",99.999399999999994,"N/A","HUNGARY, REPUBLIC OF - T-BILL","N","Auction","--","Bonds",173,28170355460341,24308564228923]
["HUIBL / HUGV   1.500 21-Mar-2018",null,"21-Mar-2018",10395740000,10504870000,1.5,"Fixed Coupon","Hungary","Hungarian Forint","HU0000550421","HUF180321=",null,"19-Sep-2017","Senior Unsecured","Bill","N",1.9E-2,1.9E-2,165.8,1.9,"IS","MAT","21-Mar-2018",99.99,"N/A","HUNGARY, REPUBLIC OF - INTEREST BEARING BILL","N","Underwritten","--","Bonds - To Be Issued",6,99999980000,99999980000]
["HUIBL / HUGV   2.000 21-Mar-2018",null,"21-Mar-2018",46622830000,46781760000,2,"Fixed Coupon","Hungary","Hungarian Forint","HU0000509898","HUK180321=",null,"21-Mar-2017","Senior Unsecured","Bill","N",1.9E-2,1.9E-2,172.2,1.964,"IS","MAT","21-Mar-2018",100,"N/A","HUNGARY, REPUBLIC OF - INTEREST BEARING BILL","N","Underwritten","--","Bonds (As Borrower)",0,0,0]
["HUBL / HUGV         28-Mar-2018",null,"28-Mar-2018",0,0,"--","Discount/Zero Coupon","Hungary","Hungarian Forint","HU0000521877","HUD180328=",null,"27-Dec-2017","Senior Unsecured","Bill","N","--","--","--","--","--","--",null,"--","N/A","HUNGARY, REPUBLIC OF - T-BILL","N","Auction","--","Bonds (As Borrower) - To Be Issued",0,0,0]
["HUIBL / HUGV   1.500 28-Mar-2018",null,"28-Mar-2018",7893630000,7954220000,1.5,"Fixed Coupon","Hungary","Hungarian Forint","HU0000550439","--",null,"26-Sep-2017","Senior Unsecured","Bill","N","--","--","--","--","--","--",null,"--","N/A","HUNGARY, REPUBLIC OF - INTEREST BEARING BILL","N","Underwritten","--","Loans",0,0,"--"]
["HUIBL / HUGV   2.000 28-Mar-2018",null,"28-Mar-2018",94533270000,94533270000,2,"Fixed Coupon","Hungary","Hungarian Forint","HU0000509963","HUK180328=",null,"28-Mar-2017","Senior Unsecured","Bill","N",3.9E-2,3.7999999999999999E-2,205.2,2.218,"IS","MAT","28-Mar-2018",99.99,"N/A","HUNGARY, REPUBLIC OF - INTEREST BEARING BILL","N","Underwritten","--","Total",179,28270355440341,24408564208923]
["HUIBL / HUGV   1.500 04-Apr-2018",null,"04-Apr-2018",15376760000,15452990000,1.5,"Fixed Coupon","Hungary","Hungarian Forint","HU0000550447","HU0000550447=TE",null,"03-Oct-2017","Senior Unsecured","Bill","N","--","--","--","--","--","--",null,"--","N/A","HUNGARY, REPUBLIC OF - INTEREST BEARING BILL","N","Underwritten","--"]
["HUIBL / HUGV   2.000 04-Apr-2018",null,"04-Apr-2018",62632700000,62967630000,2,"Fixed Coupon","Hungary","Hungarian Forint","HU0000509914","HUK180404=",null,"04-Apr-2017","Senior Unsecured","Bill","N",5.5E-2,5.7000000000000002E-2,201,2.1339999999999999,"IS","MAT","04-Apr-2018",99.99,"N/A","HUNGARY, REPUBLIC OF - INTEREST BEARING BILL","N","Underwritten","--"]
["HUBL / HUGV         11-Apr-2018",null,"11-Apr-2018",110165622147,181415035147,"--","Discount/Zero Coupon","Hungary","Hungarian Forint","HU0000521521","HUD180411=",null,"26-Apr-2017","Senior Unsecured","Bill","N",7.4999999999999997E-2,7.6999999999999999E-2,-4.7,3.0000000000000001E-3,"IS","MAT","11-Apr-2018",99.999799999999993,"N/A","HUNGARY, REPUBLIC OF - T-BILL","N","Auction","--"]
["HUIBL / HUGV   2.000 11-Apr-2018",null,"11-Apr-2018",57311420000,57511560000,2,"Fixed Coupon","Hungary","Hungarian Forint","HU0000509971","HUK180411=",null,"11-Apr-2017","Senior Unsecured","Bill","N",7.4999999999999997E-2,7.5999999999999998E-2,205.2,2.0920000000000001,"IS","MAT","11-Apr-2018",99.99,"N/A","HUNGARY, REPUBLIC OF - INTEREST BEARING BILL","N","Underwritten","--"]
["HUBL / HUGV         18-Apr-2018",null,"18-Apr-2018",100159775000,100159775000,"--","Discount/Zero Coupon","Hungary","Hungarian Forint","HU0000521901","HUD180418=",null,"17-Jan-2018","Senior Unsecured","Bill","N",9.4E-2,9.6000000000000002E-2,-4.8,2E-3,"IS","MAT","18-Apr-2018",99.999799999999993,"N/A","HUNGARY, REPUBLIC OF - T-BILL","N","Auction","--"]
["HUIBL / HUGV   1.500 18-Apr-2018",null,"18-Apr-2018",12024760000,12056270000,1.5,"Fixed Coupon","Hungary","Hungarian Forint","HU0000550553","--",null,"17-Oct-2017","Senior Unsecured","Bill","N","--","--","--","--","--","--",null,"--","N/A","HUNGARY, REPUBLIC OF - INTEREST BEARING BILL","N","Auction","--"]
["HUIBL / HUGV   2.000 19-Apr-2018",null,"19-Apr-2018",45520730000,45619790000,2,"Fixed Coupon","Hungary","Hungarian Forint","HU0000509989","HUK180419=",null,"19-Apr-2017","Senior Unsecured","Bill","N",9.7000000000000003E-2,9.8000000000000004E-2,202.5,2.0649999999999999,"IS","MAT","19-Apr-2018",99.99,"N/A","HUNGARY, REPUBLIC OF - INTEREST BEARING BILL","N","Underwritten","--"]
["HUBON / HUGV   2.780 20-Apr-2018 FRN",null,"20-Apr-2018",16092613015,16836697188,2.78,"Floating Coupon","Hungary","Hungarian Forint","HU0000402854","HU0000402854=TE",null,"03-Jun-2014","Senior Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","HUNGARY, REPUBLIC OF - BONUS BOND","N","Direct","--"]
["HUBON / HUGV   2.780 20-Apr-2018 FRN",null,"20-Apr-2018",5680881589,6494930996,2.78,"Floating Coupon","Hungary","Hungarian Forint","HU0000402805","--",null,"17-Mar-2014","Senior Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","HUNGARY, REPUBLIC OF - BONUS BOND","N","Direct","--"]
["HUIBL / HUGV   1.500 25-Apr-2018",null,"25-Apr-2018",11367210000,11382550000,1.5,"Fixed Coupon","Hungary","Hungarian Forint","HU0000550561","--",null,"25-Oct-2017","Senior Unsecured","Bill","N","--","--","--","--","--","--",null,"--","N/A","HUNGARY, REPUBLIC OF - INTEREST BEARING BILL","N","Underwritten","--"]
["HUIBL / HUGV   2.000 25-Apr-2018",null,"25-Apr-2018",54752860000,54957970000,2,"Fixed Coupon","Hungary","Hungarian Forint","HU0000509997","HUK180425=",null,"25-Apr-2017","Senior Unsecured","Bill","N",0.114,0.114,209.6,2.1360000000000001,"IS","MAT","25-Apr-2018",99.98,"N/A","HUNGARY, REPUBLIC OF - INTEREST BEARING BILL","N","Underwritten","--"]
["HUBL / HUGV         25-Apr-2018",null,"25-Apr-2018",40013224044,40013224044,"--","Discount/Zero Coupon","Hungary","Hungarian Forint","HU0000521919","HUD180425=",null,"24-Jan-2018","Senior Unsecured","Bill","N",0.114,0.115,-4.7,3.0000000000000001E-3,"IS","MAT","25-Apr-2018",99.999700000000004,"N/A","HUNGARY, REPUBLIC OF - T-BILL","N","Auction","--"]
["HUPRE / HUGV   3.000 25-Apr-2018 FRN",null,"25-Apr-2018",41625849000,47000646000,3,"Floating Coupon","Hungary","Hungarian Forint","HU0000402672","HU0000402672=TE",null,"25-Jan-2013","Senior Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","HUNGARY, REPUBLIC OF - PREMIUM BOND","N","Direct","--"]
["HUNGAR / HUGV   4.000 25-Apr-2018",null,"25-Apr-2018",350867610000,785551460000,4,"Fixed Coupon","Hungary","Hungarian Forint","HU0000402730","HUA180425B=",null,"15-Jan-2014","Senior Unsecured","Bond","N",0.114,0.115,-4.7,3.0000000000000001E-3,"IS","MAT","25-Apr-2018",100.46,"N/A","HUNGARY, REPUBLIC OF","N","Auction","--"]
["HUIBL / HUGV   1.500 02-May-2018",null,"02-May-2018",8455510000,8468390000,1.5,"Fixed Coupon","Hungary","Hungarian Forint","HU0000550579","--",null,"31-Oct-2017","Senior Unsecured","Bill","N","--","--","--","--","--","--",null,"--","N/A","HUNGARY, REPUBLIC OF - INTEREST BEARING BILL","N","Underwritten","--"]
["HUBL / HUGV         02-May-2018",null,"02-May-2018",40000535480,40000535480,"--","Discount/Zero Coupon","Hungary","Hungarian Forint","HU0000521927","HUD180502=",null,"31-Jan-2018","Senior Unsecured","Bill","N",0.13300000000000001,0.13400000000000001,-4,0.01,"IS","MAT","02-May-2018",99.998699999999999,"N/A","HUNGARY, REPUBLIC OF - T-BILL","N","Auction","--"]
["HUIBL / HUGV   2.000 03-May-2018",null,"03-May-2018",53511170000,53621530000,2,"Fixed Coupon","Hungary","Hungarian Forint","HU0000550033","HUK180503=",null,"03-May-2017","Senior Unsecured","Bill","N",0.13600000000000001,0.13500000000000001,214.2,2.1819999999999999,"IS","MAT","03-May-2018",99.97,"N/A","HUNGARY, REPUBLIC OF - INTEREST BEARING BILL","N","Underwritten","--"]
["HUIBL / HUGV   2.000 09-May-2018",null,"09-May-2018",53962000000,54752250000,2,"Fixed Coupon","Hungary","Hungarian Forint","HU0000550116","HUK180509=",null,"09-May-2017","Senior Unsecured","Bill","N",0.152,0.152,205.4,2.0950000000000002,"IS","MAT","09-May-2018",99.98,"N/A","HUNGARY, REPUBLIC OF - INTEREST BEARING BILL","N","Underwritten","--"]
["HUBL / HUGV         09-May-2018",null,"09-May-2018",29999950000,29999950000,"--","Discount/Zero Coupon","Hungary","Hungarian Forint","HU0000521935","HUD180509=",null,"07-Feb-2018","Senior Unsecured","Bill","N",0.153,0.153,-4,0.01,"IS","MAT","09-May-2018",99.998500000000007,"N/A","HUNGARY, REPUBLIC OF - T-BILL","N","Auction","--"]
["HUIBL / HUGV   1.500 09-May-2018",null,"09-May-2018",6338200000,6343810000,1.5,"Fixed Coupon","Hungary","Hungarian Forint","HU0000550587","--",null,"07-Nov-2017","Senior Unsecured","Bill","N","--","--","--","--","--","--",null,"--","N/A","HUNGARY, REPUBLIC OF - INTEREST BEARING BILL","N","Auction","--"]
["HUIBL / HUGV   1.500 16-May-2018",null,"16-May-2018",9752370000,9791950000,1.5,"Fixed Coupon","Hungary","Hungarian Forint","HU0000550637","--",null,"14-Nov-2017","Senior Unsecured","Bill","N","--","--","--","--","--","--",null,"--","N/A","HUNGARY, REPUBLIC OF - INTEREST BEARING BILL","N","Auction","--"]
["HUIBL / HUGV   2.000 16-May-2018",null,"16-May-2018",72124340000,72768540000,2,"Fixed Coupon","Hungary","Hungarian Forint","HU0000550058","HUK180516=",null,"16-May-2017","Senior Unsecured","Bill","N",0.17199999999999999,0.17100000000000001,204,2.0819999999999999,"IS","MAT","16-May-2018",99.98,"N/A","HUNGARY, REPUBLIC OF - INTEREST BEARING BILL","N","Underwritten","--"]
["HUBL / HUGV         16-May-2018",null,"16-May-2018",39999970000,39999970000,"--","Discount/Zero Coupon","Hungary","Hungarian Forint","HU0000521943","HUD180516=",null,"14-Feb-2018","Senior Unsecured","Bill","N",0.17199999999999999,0.17299999999999999,-8,-0.03,"IS","MAT","16-May-2018",100.0052,"N/A","HUNGARY, REPUBLIC OF - T-BILL","N","Auction","--"]
["HUBL / HUGV         23-May-2018",null,"23-May-2018",118395877000,118395877000,"--","Discount/Zero Coupon","Hungary","Hungarian Forint","HU0000521596","HUD180523=",null,"07-Jun-2017","Senior Unsecured","Bill","N",0.192,0.192,-4,0.01,"IS","MAT","23-May-2018",99.998099999999994,"N/A","HUNGARY, REPUBLIC OF - T-BILL","N","Auction","--"]
["HUIBL / HUGV   1.500 23-May-2018",null,"23-May-2018",12294540000,12315880000,1.5,"Fixed Coupon","Hungary","Hungarian Forint","HU0000550645","--",null,"21-Nov-2017","Senior Unsecured","Bill","N","--","--","--","--","--","--",null,"--","N/A","HUNGARY, REPUBLIC OF - INTEREST BEARING BILL","N","Underwritten","--"]
["HUIBL / HUGV   2.000 23-May-2018",null,"23-May-2018",51036500000,51215210000,2,"Fixed Coupon","Hungary","Hungarian Forint","HU0000550066","HUK180523=",null,"23-May-2017","Senior Unsecured","Bill","N",0.191,0.19,208.1,2.1230000000000002,"IS","MAT","23-May-2018",99.97,"N/A","HUNGARY, REPUBLIC OF - INTEREST BEARING BILL","N","Underwritten","--"]
["HUBL / HUGV         30-May-2018",null,"30-May-2018",49999940000,49999940000,"--","Discount/Zero Coupon","Hungary","Hungarian Forint","HU0000521885","HUD180530=",null,"28-Feb-2018","Unsecured","Bill","N",0.21099999999999999,0.21099999999999999,-3,0.02,"IS","MAT","30-May-2018",99.995800000000003,"N/A","HUNGARY, REPUBLIC OF - T-BILL","N","Auction","--"]
["HUIBL / HUGV   2.000 30-May-2018",null,"30-May-2018",47526820000,47719180000,2,"Fixed Coupon","Hungary","Hungarian Forint","HU0000550074","HUK180530=",null,"30-May-2017","Senior Unsecured","Bill","N",0.21,0.20899999999999999,206.7,2.109,"IS","MAT","30-May-2018",99.97,"N/A","HUNGARY, REPUBLIC OF - INTEREST BEARING BILL","N","Underwritten","--"]
["HUIBL / HUGV   1.500 30-May-2018",null,"30-May-2018",9845280000,9864620000,1.5,"Fixed Coupon","Hungary","Hungarian Forint","HU0000550652","--",null,"28-Nov-2017","Senior Unsecured","Bill","N","--","--","--","--","--","--",null,"--","N/A","HUNGARY, REPUBLIC OF - INTEREST BEARING BILL","N","Underwritten","--"]
["HUIBL / HUGV   1.500 06-Jun-2018",null,"06-Jun-2018",15728790000,15739150000,1.5,"Fixed Coupon","Hungary","Hungarian Forint","HU0000550660","--",null,"05-Dec-2017","Senior Unsecured","Bill","N","--","--","--","--","--","--",null,"--","N/A","HUNGARY, REPUBLIC OF - INTEREST BEARING BILL","N","Underwritten","--"]
["HUBL / HUGV         06-Jun-2018",null,"06-Jun-2018",39999970000,39999970000,"--","Discount/Zero Coupon","Hungary","Hungarian Forint","HU0000521968","HUD180606=",null,"07-Mar-2018","Unsecured","Bill","N",0.22800000000000001,0.23,-3,0.02,"IS","MAT","06-Jun-2018",99.995400000000004,"N/A","HUNGARY, REPUBLIC OF - T-BILL","N","Auction","--"]
["HUIBL / HUGV   2.000 07-Jun-2018",null,"07-Jun-2018",46096840000,46223990000,2,"Fixed Coupon","Hungary","Hungarian Forint","HU0000550082","HUK180607=",null,"07-Jun-2017","Senior Unsecured","Bill","N",0.22900000000000001,0.23,209.8,2.14,"IS","MAT","07-Jun-2018",99.96,"N/A","HUNGARY, REPUBLIC OF - INTEREST BEARING BILL","N","Underwritten","--"]
["HUIBL / HUGV   2.000 13-Jun-2018",null,"13-Jun-2018",41150560000,0,2,"Fixed Coupon","Hungary","Hungarian Forint","HU0000550157","HUK180613=",null,"13-Jun-2017","Senior Unsecured","Bill","N",0.246,0.247,208.6,2.129,"IS","MAT","13-Jun-2018",99.96,"N/A","HUNGARY, REPUBLIC OF - INTEREST BEARING BILL","N","Underwritten","--"]
["HUIBL / HUGV   1.500 13-Jun-2018",null,"13-Jun-2018",12544560000,12558740000,1.5,"Fixed Coupon","Hungary","Hungarian Forint","HU0000550678","--",null,"12-Dec-2017","Senior Unsecured","Bill","N","--","--","--","--","--","--",null,"--","N/A","HUNGARY, REPUBLIC OF - INTEREST BEARING BILL","N","Underwritten","--"]
["HUIBL / HUGV   1.500 20-Jun-2018",null,"20-Jun-2018",22785110000,22785110000,1.5,"Fixed Coupon","Hungary","Hungarian Forint","HU0000550686","--",null,"19-Dec-2017","Senior Unsecured","Bill","N","--","--","--","--","--","--",null,"--","N/A","HUNGARY, REPUBLIC OF - INTEREST BEARING BILL","N","Underwritten","--"]
["HUIBL / HUGV   2.000 20-Jun-2018",null,"20-Jun-2018",53089990000,53222350000,2,"Fixed Coupon","Hungary","Hungarian Forint","HU0000550165","HUK180620=",null,"20-Jun-2017","Senior Unsecured","Bill","N",0.26500000000000001,0.26500000000000001,207.4,2.1190000000000002,"IS","MAT","20-Jun-2018",99.96,"N/A","HUNGARY, REPUBLIC OF - INTEREST BEARING BILL","N","Underwritten","--"]
["HUNGAR / HUGV   2.500 22-Jun-2018",null,"22-Jun-2018",324911180000,724437693000,2.5,"Fixed Coupon","Hungary","Hungarian Forint","HU0000402979","HUA180622C=",null,"14-Jan-2015","Senior Unsecured","Bond","N",0.27200000000000002,0.27400000000000002,-10.6,-5.3999999999999999E-2,"IS","MAT","22-Jun-2018",100.7,"N/A","HUNGARY, REPUBLIC OF","N","Auction","--"]
["HUIBL / HUGV   2.000 27-Jun-2018",null,"27-Jun-2018",56739600000,56922090000,2,"Fixed Coupon","Hungary","Hungarian Forint","HU0000550173","HUK180627=",null,"27-Jun-2017","Senior Unsecured","Bill","N",0.28399999999999997,0.28399999999999997,206.3,2.11,"IS","MAT","27-Jun-2018",99.96,"N/A","HUNGARY, REPUBLIC OF - INTEREST BEARING BILL","N","Underwritten","--"]
["HUIBL / HUGV   1.500 27-Jun-2018",null,"27-Jun-2018",58807150000,58807150000,1.5,"Fixed Coupon","Hungary","Hungarian Forint","HU0000550694","--",null,"28-Dec-2017","Senior Unsecured","Bill","N",0.28499999999999998,0.28499999999999998,153.69999999999999,1.587,"IS","MAT","27-Jun-2018",99.97,"N/A","HUNGARY, REPUBLIC OF - INTEREST BEARING BILL","N","Underwritten","--"]
["HUIBL / HUGV   2.000 04-Jul-2018",null,"04-Jul-2018",52801920000,52875760000,2,"Fixed Coupon","Hungary","Hungarian Forint","HU0000550181","HUK180704=",null,"04-Jul-2017","Senior Unsecured","Bill","N",0.30399999999999999,0.30299999999999999,208.6,2.1339999999999999,"IS","MAT","04-Jul-2018",99.95,"N/A","HUNGARY, REPUBLIC OF - INTEREST BEARING BILL","N","Underwritten","--"]
["HUIBL / HUGV   1.500 04-Jul-2018",null,"04-Jul-2018",7224400000,7224710000,1.5,"Fixed Coupon","Hungary","Hungarian Forint","HU0000550736","--",null,"03-Jan-2018","Senior Unsecured","Bill","N","--","--","--","--","--","--",null,"--","N/A","HUNGARY, REPUBLIC OF - INTEREST BEARING BILL","N","Underwritten","--"]
["HUPRE / HUGV   3.000 05-Jul-2018 FRN",null,"05-Jul-2018",89403808000,141920194000,3,"Floating Coupon","Hungary","Hungarian Forint","HU0000403027","HU0000403027=TE",null,"13-Jan-2015","Senior Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","HUNGARY, REPUBLIC OF - PREMIUM BOND","N","Direct","--"]
["HUIBL / HUGV   1.500 11-Jul-2018",null,"11-Jul-2018",22759570000,22761340000,1.5,"Fixed Coupon","Hungary","Hungarian Forint","HU0000550744","--",null,"09-Jan-2018","Senior Unsecured","Bill","N","--","--","--","--","--","--",null,"--","N/A","HUNGARY, REPUBLIC OF - INTEREST BEARING BILL","N","Underwritten","--"]
["HUIBL / HUGV   2.000 11-Jul-2018",null,"11-Jul-2018",60603950000,60703320000,2,"Fixed Coupon","Hungary","Hungarian Forint","HU0000550280","HUK180711=",null,"11-Jul-2017","Senior Unsecured","Bill","N",0.32300000000000001,0.32200000000000001,207.6,2.1259999999999999,"IS","MAT","11-Jul-2018",99.95,"N/A","HUNGARY, REPUBLIC OF - INTEREST BEARING BILL","N","Underwritten","--"]
["HUIBL / HUGV   1.500 18-Jul-2018",null,"18-Jul-2018",12421520000,12421520000,1.5,"Fixed Coupon","Hungary","Hungarian Forint","HU0000550751","--",null,"16-Jan-2018","Senior Unsecured","Bill","N","--","--","--","--","--","--",null,"--","N/A","HUNGARY, REPUBLIC OF - INTEREST BEARING BILL","N","Underwritten","--"]
["HUIBL / HUGV   2.000 18-Jul-2018",null,"18-Jul-2018",63243050000,63338100000,2,"Fixed Coupon","Hungary","Hungarian Forint","HU0000550298","HUK180718=",null,"18-Jul-2017","Senior Unsecured","Bill","N",0.34200000000000003,0.34100000000000003,206.7,2.1179999999999999,"IS","MAT","18-Jul-2018",99.95,"N/A","HUNGARY, REPUBLIC OF - INTEREST BEARING BILL","N","Underwritten","--"]
["HUBL / HUGV         18-Jul-2018",null,"18-Jul-2018",65551637425,65551637425,"--","Discount/Zero Coupon","Hungary","Hungarian Forint","HU0000521687","HUD180718=",null,"02-Aug-2017","Senior Unsecured","Bill","N",0.34399999999999997,0.34499999999999997,-3.6,0.02,"IS","MAT","18-Jul-2018",99.992999999999995,"N/A","HUNGARY, REPUBLIC OF - T-BILL","N","Auction","--"]
["HUBON / HUGV   2.110 23-Jul-2018 FRN",null,"23-Jul-2018",15051343377,15414531545,2.11,"Floating Coupon","Hungary","Hungarian Forint","HU0000402896","HU0000402896=TE",null,"23-Jul-2014","Senior Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","HUNGARY, REPUBLIC OF - BONUS BOND","N","Direct","--"]
["HUIBL / HUGV   1.500 25-Jul-2018",null,"25-Jul-2018",19996770000,19997180000,1.5,"Fixed Coupon","Hungary","Hungarian Forint","HU0000550769","HU0000550769=TE",null,"23-Jan-2018","Senior Unsecured","Bill","N","--","--","--","--","--","--",null,"--","N/A","HUNGARY, REPUBLIC OF - INTEREST BEARING BILL","N","Underwritten","--"]
["HUIBL / HUGV   2.000 25-Jul-2018",null,"25-Jul-2018",46693320000,46762330000,2,"Fixed Coupon","Hungary","Hungarian Forint","HU0000550306","HUK180725=",null,"25-Jul-2017","Senior Unsecured","Bill","N",0.36099999999999999,0.36,205.9,2.1120000000000001,"IS","MAT","25-Jul-2018",99.95,"N/A","HUNGARY, REPUBLIC OF - INTEREST BEARING BILL","N","Underwritten","--"]
["HUIBL / HUGV   2.000 01-Aug-2018",null,"01-Aug-2018",52757810000,52818330000,2,"Fixed Coupon","Hungary","Hungarian Forint","HU0000550314","HUK180801=",null,"01-Aug-2017","Senior Unsecured","Bill","N",0.377,0.379,207.8,2.1309999999999998,"IS","MAT","01-Aug-2018",99.94,"N/A","HUNGARY, REPUBLIC OF - INTEREST BEARING BILL","N","Underwritten","--"]
["HUIBL / HUGV   1.500 01-Aug-2018",null,"01-Aug-2018",10561090000,10561090000,1.5,"Fixed Coupon","Hungary","Hungarian Forint","HU0000550777","--",null,"30-Jan-2018","Senior Unsecured","Bill","N","--","--","--","--","--","--",null,"--","N/A","HUNGARY, REPUBLIC OF - INTEREST BEARING BILL","N","Underwritten","--"]
["HUIBL / HUGV   2.000 08-Aug-2018",null,"08-Aug-2018",53203670000,53273060000,2,"Fixed Coupon","Hungary","Hungarian Forint","HU0000550322","HUK180808=",null,"08-Aug-2017","Senior Unsecured","Bill","N",0.39700000000000002,0.39800000000000002,207.1,2.125,"IS","MAT","08-Aug-2018",99.94,"N/A","HUNGARY, REPUBLIC OF - INTEREST BEARING BILL","N","Underwritten","--"]
["HUIBL / HUGV   1.500 08-Aug-2018",null,"08-Aug-2018",12766190000,12766190000,1.5,"Fixed Coupon","Hungary","Hungarian Forint","HU0000550785","--",null,"06-Feb-2018","Senior Unsecured","Bill","N","--","--","--","--","--","--",null,"--","N/A","HUNGARY, REPUBLIC OF - INTEREST BEARING BILL","N","Underwritten","--"]
["HUIBL / HUGV   2.000 15-Aug-2018",null,"15-Aug-2018",53716230000,53762530000,2,"Fixed Coupon","Hungary","Hungarian Forint","HU0000550371","HUK180815=",null,"15-Aug-2017","Senior Unsecured","Bill","N",0.41599999999999998,0.41699999999999998,206.4,2.1190000000000002,"IS","MAT","15-Aug-2018",99.94,"N/A","HUNGARY, REPUBLIC OF - INTEREST BEARING BILL","N","Underwritten","--"]
["HUIBL / HUGV   1.500 15-Aug-2018",null,"15-Aug-2018",7019410000,7019410000,1.5,"Fixed Coupon","Hungary","Hungarian Forint","HU0000550850","--",null,"13-Feb-2018","Senior Unsecured","Bill","N","--","--","--","--","--","--",null,"--","N/A","HUNGARY, REPUBLIC OF - INTEREST BEARING BILL","N","Underwritten","--"]
["HUIBL / HUGV   1.500 22-Aug-2018",null,"22-Aug-2018",29518760000,29518760000,1.5,"Fixed Coupon","Hungary","Hungarian Forint","HU0000550868","HUF180822=",null,"20-Feb-2018","Unsecured","Bill","N",0.436,0.437,155.1,1.6080000000000001,"IS","MAT","22-Aug-2018",99.95,"N/A","HUNGARY, REPUBLIC OF - INTEREST BEARING BILL","N","Underwritten","--"]
["HUIBL / HUGV   2.000 22-Aug-2018",null,"22-Aug-2018",52614090000,52712970000,2,"Fixed Coupon","Hungary","Hungarian Forint","HU0000550389","HUK180822=",null,"22-Aug-2017","Senior Unsecured","Bill","N",0.435,0.436,205.8,2.1139999999999999,"IS","MAT","22-Aug-2018",99.94,"N/A","HUNGARY, REPUBLIC OF - INTEREST BEARING BILL","N","Underwritten","--"]
["HUIBL / HUGV   1.500 29-Aug-2018",null,"29-Aug-2018",27255120000,27255120000,1.5,"Fixed Coupon","Hungary","Hungarian Forint","HU0000550876","--",null,"27-Feb-2018","Unsecured","Bill","N","--","--","--","--","--","--",null,"--","N/A","HUNGARY, REPUBLIC OF - INTEREST BEARING BILL","N","Underwritten","--"]
["HUIBL / HUGV   2.000 29-Aug-2018",null,"29-Aug-2018",54057450000,54129510000,2,"Fixed Coupon","Hungary","Hungarian Forint","HU0000550397","HUK180829=",null,"29-Aug-2017","Senior Unsecured","Bill","N",0.45400000000000001,0.45500000000000002,207.3,2.13,"IS","MAT","29-Aug-2018",99.93,"N/A","HUNGARY, REPUBLIC OF - INTEREST BEARING BILL","N","Underwritten","--"]
["HUIBL / HUGV   2.000 05-Sep-2018",null,"05-Sep-2018",44680470000,44776990000,2,"Fixed Coupon","Hungary","Hungarian Forint","HU0000550405","HUK180905=",null,"05-Sep-2017","Senior Unsecured","Bill","N",0.47,0.47399999999999998,206.7,2.125,"IS","MAT","05-Sep-2018",99.93,"N/A","HUNGARY, REPUBLIC OF - INTEREST BEARING BILL","N","Underwritten","--"]
["HUIBL / HUGV   1.500 05-Sep-2018",null,"05-Sep-2018",28435870,28435870,1.5,"Fixed Coupon","Hungary","Hungarian Forint","HU0000550884","--",null,"06-Mar-2018","Unsecured","Bill","N","--","--","--","--","--","--",null,"--","N/A","HUNGARY, REPUBLIC OF - INTEREST BEARING BILL","N","Underwritten","--"]
["HUIBL / HUGV   1.500 12-Sep-2018",null,"12-Sep-2018",37418720000,37418720000,1.5,"Fixed Coupon","Hungary","Hungarian Forint","HU0000550934","HUF180912=",null,"13-Mar-2018","Unsecured","Bill","N",0.49099999999999999,0.49399999999999999,153.80000000000001,1.597,"IS","MAT","12-Sep-2018",99.95,"N/A","HUNGARY, REPUBLIC OF - INTEREST BEARING BILL","N","Underwritten","--"]
["HUIBL / HUGV   2.000 12-Sep-2018",null,"12-Sep-2018",50575280000,50662900000,2,"Fixed Coupon","Hungary","Hungarian Forint","HU0000550454","HUK180912=",null,"12-Sep-2017","Senior Unsecured","Bill","N",0.48899999999999999,0.49299999999999999,206.2,2.121,"IS","MAT","12-Sep-2018",99.93,"N/A","HUNGARY, REPUBLIC OF - INTEREST BEARING BILL","N","Underwritten","--"]
["HUIBL / HUGV   2.000 19-Sep-2018",null,"19-Sep-2018",55566920000,55593580000,2,"Fixed Coupon","Hungary","Hungarian Forint","HU0000550462","HUK180919=",null,"19-Sep-2017","Senior Unsecured","Bill","N",0.50800000000000001,0.51200000000000001,205.7,2.1160000000000001,"IS","MAT","19-Sep-2018",99.93,"N/A","HUNGARY, REPUBLIC OF - INTEREST BEARING BILL","N","Underwritten","--"]
["HUPRE / HUGV   3.200 21-Sep-2018 FRN",null,"21-Sep-2018",51401420332,52837715853,3.2,"Floating Coupon","Hungary","Euro","HU0000403050","HU0000403050=TE",null,"05-Mar-2015","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","HUNGARY, REPUBLIC OF - PREMIUM BOND","N","Direct","--"]
["HUBL / HUGV         26-Sep-2018",null,"26-Sep-2018",86318501170,86318501170,"--","Discount/Zero Coupon","Hungary","Hungarian Forint","HU0000521745","HUD180926=",null,"27-Sep-2017","Senior Unsecured","Bill","N",0.53300000000000003,0.53700000000000003,-1.9,4.1000000000000002E-2,"IS","MAT","26-Sep-2018",99.978200000000001,"N/A","HUNGARY, REPUBLIC OF - T-BILL","N","Auction","--"]
["HUIBL / HUGV   2.000 26-Sep-2018",null,"26-Sep-2018",53105850000,53150560000,2,"Fixed Coupon","Hungary","Hungarian Forint","HU0000550470","HUK180926=",null,"26-Sep-2017","Senior Unsecured","Bill","N",0.52700000000000002,0.53100000000000003,205.3,2.1120000000000001,"IS","MAT","26-Sep-2018",99.93,"N/A","HUNGARY, REPUBLIC OF - INTEREST BEARING BILL","N","Underwritten","--"]
["HUIBL / HUGV   2.000 03-Oct-2018",null,"03-Oct-2018",53985890000,54027020000,2,"Fixed Coupon","Hungary","Hungarian Forint","HU0000550488","HUK181003=",null,"03-Oct-2017","Senior Unsecured","Bill","N",0.54600000000000004,0.55000000000000004,206.7,2.1269999999999998,"IS","MAT","03-Oct-2018",99.92,"N/A","HUNGARY, REPUBLIC OF - INTEREST BEARING BILL","N","Underwritten","--"]
["HUIBL / HUGV   2.000 10-Oct-2018",null,"10-Oct-2018",53608690000,53760700000,2,"Fixed Coupon","Hungary","Hungarian Forint","HU0000550496","HUK181010=",null,"10-Oct-2017","Senior Unsecured","Bill","N",0.56499999999999995,0.56899999999999995,206.3,2.1230000000000002,"IS","MAT","10-Oct-2018",99.92,"N/A","HUNGARY, REPUBLIC OF - INTEREST BEARING BILL","N","Underwritten","--"]
["HUIBL / HUGV   2.000 17-Oct-2018",null,"17-Oct-2018",55300880000,55330730000,2,"Fixed Coupon","Hungary","Hungarian Forint","HU0000550504","HUF180418=",null,"17-Oct-2017","Senior Unsecured","Bill","N",0.58399999999999996,0.58799999999999997,205.8,2.1190000000000002,"IS","MAT","17-Oct-2018",99.92,"N/A","HUNGARY, REPUBLIC OF - INTEREST BEARING BILL","N","Auction","--"]
["HUNGAR / HUGV   0.020 24-Oct-2018 FRN",null,"24-Oct-2018",157768700000,314303050000,0.02,"Floating Coupon","Hungary","Hungarian Forint","HU0000402987","HUA181024D=",null,"21-Jan-2015","Senior Unsecured","Bond","N",0.111,"--","--",0.122,"IS","MAT","24-Oct-2018",99.94,"N/A","HUNGARY, REPUBLIC OF","N","Auction","--"]
["HUIBL / HUGV   2.000 25-Oct-2018",null,"25-Oct-2018",55714410000,55790840000,2,"Fixed Coupon","Hungary","Hungarian Forint","HU0000550512","HUK181025=",null,"25-Oct-2017","Senior Unsecured","Bill","N",0.60599999999999998,0.61,205.4,2.1150000000000002,"IS","MAT","25-Oct-2018",99.92,"N/A","HUNGARY, REPUBLIC OF - INTEREST BEARING BILL","N","Underwritten","--"]
["HUIBL / HUGV   2.000 31-Oct-2018",null,"31-Oct-2018",50223330000,50285270000,2,"Fixed Coupon","Hungary","Hungarian Forint","HU0000550520","HUK181031=",null,"31-Oct-2017","Senior Unsecured","Bill","N",0.622,0.626,205.1,2.113,"IS","MAT","31-Oct-2018",99.92,"N/A","HUNGARY, REPUBLIC OF - INTEREST BEARING BILL","N","Underwritten","--"]
["HUIBL / HUGV   1.500 04-Nov-2018",null,"04-Nov-2018",14112870000,14122590000,1.5,"Fixed Coupon","Hungary","Hungarian Forint","HU0000550546","--",null,"10-Oct-2017","Senior Unsecured","Bill","N","--","--","--","--","--","--",null,"--","N/A","HUNGARY, REPUBLIC OF - INTEREST BEARING BILL","N","Underwritten","--"]
["HUIBL / HUGV   2.000 07-Nov-2018",null,"07-Nov-2018",39071000000,39087040000,2,"Fixed Coupon","Hungary","Hungarian Forint","HU0000550538","HU0000550538=TE",null,"07-Nov-2017","Senior Unsecured","Bill","N","--","--","--","--","--","--",null,"--","N/A","HUNGARY, REPUBLIC OF - INTEREST BEARING BILL","N","Auction","--"]
["HUIBL / HUGV   2.000 14-Nov-2018",null,"14-Nov-2018",56870430000,56892520000,2,"Fixed Coupon","Hungary","Hungarian Forint","HU0000550595","--",null,"14-Nov-2017","Senior Unsecured","Bill","N","--","--","--","--","--","--",null,"--","N/A","HUNGARY, REPUBLIC OF - INTEREST BEARING BILL","N","Underwritten","--"]
["HUBL / HUGV         21-Nov-2018",null,"21-Nov-2018",85828263567,85828263567,"--","Discount/Zero Coupon","Hungary","Hungarian Forint","HU0000521844","HUD181121=",null,"22-Nov-2017","Senior Unsecured","Bill","N",0.68600000000000005,0.69,-0.9,5.0999999999999997E-2,"IS","MAT","21-Nov-2018",99.965000000000003,"N/A","HUNGARY, REPUBLIC OF - T-BILL","N","Auction","--"]
["HUIBL / HUGV   2.000 21-Nov-2018",null,"21-Nov-2018",58138970000,58156190000,2,"Fixed Coupon","Hungary","Hungarian Forint","HU0000550603","HUK181121=",null,"21-Nov-2017","Senior Unsecured","Bill","N",0.67600000000000005,0.68300000000000005,204.2,2.1040000000000001,"IS","MAT","21-Nov-2018",99.92,"N/A","HUNGARY, REPUBLIC OF - INTEREST BEARING BILL","N","Underwritten","--"]
["HUPRE / HUGV   3.000 21-Nov-2018 FRN",null,"21-Nov-2018",114850992000,117563051000,3,"Floating Coupon","Hungary","Hungarian Forint","HU0000403084","HU0000403084=TE",null,"13-May-2015","Senior Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","HUNGARY, REPUBLIC OF - PREMIUM BOND","N","Direct","--"]
["HUIBL / HUGV   2.000 28-Nov-2018",null,"28-Nov-2018",53321300000,53336220000,2,"Fixed Coupon","Hungary","Hungarian Forint","HU0000550611","HUK181128=",null,"28-Nov-2017","Senior Unsecured","Bill","N",0.69499999999999995,0.70199999999999996,203.9,2.1019999999999999,"IS","MAT","28-Nov-2018",99.92,"N/A","HUNGARY, REPUBLIC OF - INTEREST BEARING BILL","N","Underwritten","--"]
["HUIBL / HUGV   2.000 05-Dec-2018",null,"05-Dec-2018",52969740000,53004150000,2,"Fixed Coupon","Hungary","Hungarian Forint","HU0000550629","HUK181205=",null,"05-Dec-2017","Senior Unsecured","Bill","N",0.71399999999999997,0.72099999999999997,203.7,2.1,"IS","MAT","05-Dec-2018",99.92,"N/A","HUNGARY, REPUBLIC OF - INTEREST BEARING BILL","N","Underwritten","--"]
["HUIBL / HUGV   2.000 12-Dec-2018",null,"12-Dec-2018",59467310000,59481340000,2,"Fixed Coupon","Hungary","Hungarian Forint","HU0000550702","HUK181212=",null,"12-Dec-2017","Senior Unsecured","Bill","N",0.73299999999999998,0.74,203.4,2.0979999999999999,"IS","MAT","12-Dec-2018",99.92,"N/A","HUNGARY, REPUBLIC OF - INTEREST BEARING BILL","N","Underwritten","--"]
["HUIBL / HUGV   2.000 19-Dec-2018",null,"19-Dec-2018",61943780000,61943780000,2,"Fixed Coupon","Hungary","Hungarian Forint","HU0000550710","--",null,"19-Dec-2017","Senior Unsecured","Bill","N",0.752,0.75900000000000001,203.1,2.0960000000000001,"IS","MAT","19-Dec-2018",99.92,"N/A","HUNGARY, REPUBLIC OF - INTEREST BEARING BILL","N","Underwritten","--"]
["HUNGAR / HUGV   5.500 20-Dec-2018",null,"20-Dec-2018",279050130000,555944390000,5.5,"Fixed Coupon","Hungary","Hungarian Forint","HU0000402631","HUA181220A=",null,"16-Jan-2013","Senior Unsecured","Bond","N",0.76700000000000002,0.76900000000000002,-8.6,-2.4E-2,"IS","MAT","20-Dec-2018",104.254,"N/A","HUNGARY, REPUBLIC OF","N","Auction","--"]
["HUBL / HUGV         27-Dec-2018",null,"27-Dec-2018",115360532000,115360532000,"--","Discount/Zero Coupon","Hungary","Hungarian Forint","HU0000521893","HUD181227=",null,"03-Jan-2018","Senior Unsecured","Bill","N",0.78600000000000003,0.78800000000000003,0.9,7.0999999999999994E-2,"IS","MAT","27-Dec-2018",99.944000000000003,"N/A","HUNGARY, REPUBLIC OF - T-BILL","N","Auction","--"]
["HUIBL / HUGV   2.000 28-Dec-2018",null,"28-Dec-2018",65149570000,65149570000,2,"Fixed Coupon","Hungary","Hungarian Forint","HU0000550728","--",null,"28-Dec-2017","Senior Unsecured","Bill","N",0.77600000000000002,0.78300000000000003,205.2,2.12,"IS","MAT","28-Dec-2018",99.9,"N/A","HUNGARY, REPUBLIC OF - INTEREST BEARING BILL","N","Underwritten","--"]
["HUIBL / HUGV   2.000 03-Jan-2019",null,"03-Jan-2019",42406080000,42406080000,2,"Fixed Coupon","Hungary","Hungarian Forint","HU0000550793","--",null,"03-Jan-2018","Senior Unsecured","Bill","N","--","--","--","--","--","--",null,"--","N/A","HUNGARY, REPUBLIC OF - INTEREST BEARING BILL","N","Underwritten","--"]
["HUIBL / HUGV   2.000 09-Jan-2019",null,"09-Jan-2019",66809840000,66823850000,2,"Fixed Coupon","Hungary","Hungarian Forint","HU0000550801","HUK190109=",null,"09-Jan-2018","Senior Unsecured","Bill","N",0.80500000000000005,0.81499999999999995,204.6,2.1160000000000001,"IS","MAT","09-Jan-2019",99.9,"N/A","HUNGARY, REPUBLIC OF - INTEREST BEARING BILL","N","Underwritten","--"]
["HUIBL / HUGV   2.000 16-Jan-2019",null,"16-Jan-2019",92492740000,92497990000,2,"Fixed Coupon","Hungary","Hungarian Forint","HU0000550819","HUK190116=",null,"16-Jan-2018","Senior Unsecured","Bill","N",0.82399999999999995,0.83399999999999996,204.3,2.1139999999999999,"IS","MAT","16-Jan-2019",99.9,"N/A","HUNGARY, REPUBLIC OF - INTEREST BEARING BILL","N","Underwritten","--"]
["HUIBL / HUGV   2.000 23-Jan-2019",null,"23-Jan-2019",79694900000,79694900000,2,"Fixed Coupon","Hungary","Hungarian Forint","HU0000550827","HUK190123=",null,"23-Jan-2018","Senior Unsecured","Bill","N",0.84299999999999997,0.85299999999999998,205.2,2.1240000000000001,"IS","MAT","23-Jan-2019",99.89,"N/A","HUNGARY, REPUBLIC OF - INTEREST BEARING BILL","N","Underwritten","--"]
["HUIBL / HUGV   2.000 30-Jan-2019",null,"30-Jan-2019",56126980000,58762000000,2,"Fixed Coupon","Hungary","Hungarian Forint","HU0000550835","HUK190130=",null,"30-Jan-2018","Senior Unsecured","Bill","N",0.86199999999999999,0.872,204.9,2.1219999999999999,"IS","MAT","30-Jan-2019",99.89,"N/A","HUNGARY, REPUBLIC OF - INTEREST BEARING BILL","N","Underwritten","--"]
["HUPRE / HUGV   3.000 03-Feb-2019 FRN",null,"03-Feb-2019",4990694000,5676442000,3,"Floating Coupon","Hungary","Hungarian Forint","HU0000402763","--",null,"03-Feb-2014","Senior Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","HUNGARY, REPUBLIC OF - PREMIUM BOND","N","Direct","--"]
["HUPRE / HUGV   3.000 03-Feb-2019 FRN",null,"03-Feb-2019",32518084000,34145103000,3,"Floating Coupon","Hungary","Hungarian Forint","HU0000402920","HU0000402920=TE",null,"31-Jul-2014","Senior Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","HUNGARY, REPUBLIC OF - PREMIUM BOND","N","Direct","--"]
["HUPRE / HUGV   3.000 03-Feb-2019 FRN",null,"03-Feb-2019",13648969000,13820252000,3,"Floating Coupon","Hungary","Hungarian Forint","HU0000402862","HU0000402862=TE",null,"03-Jun-2014","Senior Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","HUNGARY, REPUBLIC OF - PREMIUM BOND","N","Direct","--"]
["HUIBL / HUGV   2.000 06-Feb-2019",null,"06-Feb-2019",99282460000,99282460000,2,"Fixed Coupon","Hungary","Hungarian Forint","HU0000550843","HUK190206=",null,"06-Feb-2018","Senior Unsecured","Bill","N",0.878,0.89100000000000001,204.6,2.12,"IS","MAT","06-Feb-2019",99.89,"N/A","HUNGARY, REPUBLIC OF - INTEREST BEARING BILL","N","Underwritten","--"]
["HUIBL / HUGV   2.000 13-Feb-2019",null,"13-Feb-2019",104401710000,104401710000,2,"Fixed Coupon","Hungary","Hungarian Forint","HU0000550892","HUK190213=",null,"13-Feb-2018","Senior Unsecured","Bill","N",0.89600000000000002,0.91,204.3,2.1179999999999999,"IS","MAT","13-Feb-2019",99.89,"N/A","HUNGARY, REPUBLIC OF - INTEREST BEARING BILL","N","Underwritten","--"]
["HUIBL / HUGV   2.000 20-Feb-2019",null,"20-Feb-2019",123787570000,123787570000,2,"Fixed Coupon","Hungary","Hungarian Forint","HU0000550900","HUK190220=",null,"20-Feb-2018","Unsecured","Bill","N",0.91500000000000004,0.92900000000000005,204,2.117,"IS","MAT","20-Feb-2019",99.89,"N/A","HUNGARY, REPUBLIC OF - INTEREST BEARING BILL","N","Underwritten","--"]
["HUIBL / HUGV   2.000 27-Feb-2019",null,"27-Feb-2019",57822660000,57822660000,2,"Fixed Coupon","Hungary","Hungarian Forint","HU0000550918","HUK190227=",null,"27-Feb-2018","Unsecured","Bill","N",0.93400000000000005,0.94799999999999995,203.8,2.1150000000000002,"IS","MAT","27-Feb-2019",99.89,"N/A","HUNGARY, REPUBLIC OF - INTEREST BEARING BILL","N","Underwritten","--"]
["HUBL / HUGV         27-Feb-2019",null,"27-Feb-2019",39500000000,69500000000,"--","Discount/Zero Coupon","Hungary","Hungarian Forint","HU0000521950","HUD190227=",null,"28-Feb-2018","Unsecured","Bill","N",0.95199999999999996,0.95799999999999996,-2,4.9000000000000002E-2,"IS","MAT","27-Feb-2019",99.952799999999996,"N/A","HUNGARY, REPUBLIC OF - T-BILL","N","Auction","--"]
["HUIBL / HUGV   2.000 06-Mar-2019",null,"06-Mar-2019",54615710,54615710,2,"Fixed Coupon","Hungary","Hungarian Forint","HU0000550926","--",null,"06-Mar-2018","Unsecured","Bill","N","--","--","--","--","--","--",null,"--","N/A","HUNGARY, REPUBLIC OF - INTEREST BEARING BILL","N","Underwritten","--"]
["HUIBL / HUGV   2.000 13-Mar-2019",null,"13-Mar-2019",58718070000,58718070000,2,"Fixed Coupon","Hungary","Hungarian Forint","HU0000550975","HUK190313=",null,"13-Mar-2018","Unsecured","Bill","N",0.97699999999999998,0.98599999999999999,202.2,2.1019999999999999,"IS","MAT","13-Mar-2019",99.9,"N/A","HUNGARY, REPUBLIC OF - INTEREST BEARING BILL","N","Underwritten","--"]
["HUNGAR / HUGV   2.500 22-Apr-2019",null,"22-Apr-2019",266347409492,266814624381,2.5,"Fixed Coupon","Hungary","Hungarian Forint","HU0000403324","HUA190422H=",null,"04-Apr-2017","Senior Unsecured","Bond","N",1.081,1.0820000000000001,-0.1,9.1999999999999998E-2,"IS","MAT","22-Apr-2019",102.663,"N/A","HUNGARY, REPUBLIC OF","N","Auction","--"]
["HUNGAR / HUGV   0.330 20-May-2019 FRN",null,"20-May-2019",272223290000,431257500000,0.33,"Floating Coupon","Hungary","Hungarian Forint","HU0000402649","HUA190520B=",null,"23-Jan-2013","Senior Unsecured","Bond","N","--","--","--","--","--","--",null,99.95,"N/A","HUNGARY, REPUBLIC OF","N","Auction","--"]
["HUNGAR / HUGV   6.500 24-Jun-2019",null,"24-Jun-2019",701965800000,1211158560000,6.5,"Fixed Coupon","Hungary","Hungarian Forint","HU0000402433","HUA190624A=",null,"06-Feb-2008","Senior Unsecured","Bond","N",1.22,1.22,-3.6,9.1999999999999998E-2,"IS","MAT","24-Jun-2019",108.19,"N/A","HUNGARY, REPUBLIC OF","N","Auction","--"]
["HUNGAR / HUGV   2.500 22-Jul-2019",null,"22-Jul-2019",50972589588,51057285196,2.5,"Fixed Coupon","Hungary","Hungarian Forint","HU0000403365","--",null,"04-Jul-2017","Senior Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","HUNGARY, REPUBLIC OF","N","Auction","--"]
["HUNGAR / HUGV   0.020 28-Aug-2019 FRN",null,"28-Aug-2019",127681940000,185833510000,0.02,"Floating Coupon","Hungary","Hungarian Forint","HU0000403126","HUA190828D=",null,"20-Jan-2016","Senior Unsecured","Bond","N",0.20599999999999999,"--","--",0.28499999999999998,"NA","MAT","28-Aug-2019",99.634,"N/A","HUNGARY, REPUBLIC OF","N","Auction","--"]
["HUPRE / HUGV   3.100 20-Sep-2019 FRN",null,"20-Sep-2019",60897503063,61346582573,3.1,"Floating Coupon","Hungary","Euro","HU0000403191","HU0000403191=TE",null,"04-Apr-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","HUNGARY, REPUBLIC OF - PREMIUM BOND","N","Direct","--"]
["HUPRE / HUGV   2.750 21-Oct-2019 FRN",null,"21-Oct-2019",181677920000,182745021000,2.75,"Floating Coupon","Hungary","Hungarian Forint","HU0000403209","HU0000403209=TE",null,"04-Apr-2016","Senior Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","HUNGARY, REPUBLIC OF - PREMIUM BOND","N","Direct","Debt Issuance Program"]
["HUNGAR / HUGV   2.500 22-Oct-2019",null,"22-Oct-2019",78396419805,112071278384,2.5,"Fixed Coupon","Hungary","Hungarian Forint","HU0000403449","--",null,"03-Oct-2017","Senior Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","HUNGARY, REPUBLIC OF","N","Auction","--"]
["HUNGAR / HUGV   2.000 30-Oct-2019",null,"30-Oct-2019",299859490000,750667450000,2,"Fixed Coupon","Hungary","Hungarian Forint","HU0000403092","HUA191030C=",null,"13-Jan-2016","Senior Unsecured","Bond","N",1.6080000000000001,1.609,-14.2,0.108,"IS","MAT","30-Oct-2019",103.08,"N/A","HUNGARY, REPUBLIC OF","N","Auction","--"]
["HUPRE / HUGV   4.000 24-Apr-2020 FRN",null,"24-Apr-2020",109386665000,111401044000,4,"Floating Coupon","Hungary","Hungarian Forint","HU0000403043","HU0000403043=TE",null,"12-Feb-2015","Senior Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","HUNGARY, REPUBLIC OF - PREMIUM BOND","N","Direct","--"]
["HUBON / HUGV   3.480 20-May-2020 FRN",null,"20-May-2020",32269132933,36355554412,3.48,"Floating Coupon","Hungary","Hungarian Forint","HU0000402813","HU0000402813=TE",null,"17-Mar-2014","Senior Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","HUNGARY, REPUBLIC OF - BONUS BOND","N","Direct","--"]
["HUBON / HUGV   3.480 20-May-2020 FRN",null,"20-May-2020",112392139051,113769774149,3.48,"Floating Coupon","Hungary","Hungarian Forint","HU0000402847","HUA200520O=",null,"03-Jun-2014","Senior Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","HUNGARY, REPUBLIC OF - BONUS BOND","N","Direct","--"]
["HUNGAR / HUGV   3.500 24-Jun-2020",null,"24-Jun-2020",811343620000,917530280000,3.5,"Fixed Coupon","Hungary","Hungarian Forint","HU0000402953","HUA200624B=",null,"24-Sep-2014","Senior Unsecured","Bond","N",2.1789999999999998,2.1819999999999999,-27.1,0.28199999999999997,"IS","MAT","24-Jun-2020",107.3,"N/A","HUNGARY, REPUBLIC OF","N","Auction","--"]
["HUBON / HUGV   2.620 22-Jul-2020 FRN",null,"22-Jul-2020",85500241854,85933593953,2.62,"Floating Coupon","Hungary","Hungarian Forint","HU0000402888","HUA200722P=",null,"01-Jul-2014","Senior Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","HUNGARY, REPUBLIC OF - BONUS BOND","N","Direct","--"]
["HUBON / HUGV   2.860 23-Jul-2020 FRN",null,"23-Jul-2020",42297541640,45356070005,2.86,"Floating Coupon","Hungary","Hungarian Forint","HU0000402904","HU0000402904=TE",null,"23-Jul-2014","Senior Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","HUNGARY, REPUBLIC OF - BONUS BOND","N","Direct","--"]
["HUPRE / HUGV   3.550 29-Jul-2020 FRN",null,"29-Jul-2020",367338305000,367533462000,3.55,"Floating Coupon","Hungary","Hungarian Forint","HU0000403290","--",null,"22-Feb-2017","Senior Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","HUNGARY, REPUBLIC OF - PREMIUM BOND","N","Direct","--"]
["HUPRE / HUGV   3.500 26-Aug-2020 FRN",null,"26-Aug-2020",161053736000,163970245000,3.5,"Floating Coupon","Hungary","Hungarian Forint","HU0000403076","HU0000403076=TE",null,"13-May-2015","Senior Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","HUNGARY, REPUBLIC OF - PREMIUM BOND","N","Direct","--"]
["HUPRE / HUGV   2.100 22-Sep-2020 FRN",null,"22-Sep-2020",19182781273,19295299607,2.1,"Floating Coupon","Hungary","Euro","HU0000403332","--",null,"04-Apr-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","HUNGARY, REPUBLIC OF - PREMIUM BOND","N","Direct","--"]
["HUBON / HUGV   3.050 22-Sep-2020 FRN",null,"22-Sep-2020",9136327648,11831824525,3.05,"Floating Coupon","Hungary","Hungarian Forint","HU0000402938","--",null,"02-Mar-2016","Senior Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","HUNGARY, REPUBLIC OF - BONUS BOND","N","Direct","--"]
["HUNGAR / HUGV   1.000 23-Sep-2020",null,"23-Sep-2020",591787720000,688328060000,1,"Fixed Coupon","Hungary","Hungarian Forint","HU0000403258","HUA200923C=",null,"11-Jan-2017","Senior Unsecured","Bond","N",2.488,2.492,-6.6,0.63,"IS","MAT","23-Sep-2020",100.9246,"N/A","HUNGARY, REPUBLIC OF","N","Auction","--"]
["HUNGAR / HUGV   7.500 12-Nov-2020",null,"12-Nov-2020",817048450000,1004326930000,7.5,"Fixed Coupon","Hungary","Hungarian Forint","HU0000402235","HUA201112A=",null,"11-Feb-2004","Senior Unsecured","Bond","N",2.468,2.4729999999999999,-15.6,0.59299999999999997,"IS","MAT","12-Nov-2020",118.21,"N/A","HUNGARY, REPUBLIC OF","N","Auction","--"]
["HUNGAR / HUGV   0.500 21-Apr-2021",null,"21-Apr-2021",90979990000,90979990000,0.5,"Fixed Coupon","Hungary","Hungarian Forint","HU0000403464","HUA210421C=",null,"07-Feb-2018","Senior Unsecured","Bond","N",3.0720000000000001,3.0739999999999998,-8,0.91,"IS","MAT","21-Apr-2021",98.75,"N/A","HUNGARY, REPUBLIC OF","N","Auction","--"]
["HUPRE / HUGV   3.550 26-May-2021 FRN",null,"26-May-2021",99268126000,179196085000,3.55,"Floating Coupon","Hungary","Hungarian Forint","HU0000403381","--",null,"03-Oct-2017","Senior Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","HUNGARY, REPUBLIC OF - PREMIUM BOND","N","Direct","Debt Issuance Program"]
["HUNGAR / HUGV   0.030 23-Jun-2021 FRN",null,"23-Jun-2021",394259380000,405262070000,0.03,"Floating Coupon","Hungary","Hungarian Forint","HU0000402995","HUA210623A=",null,"04-Feb-2015","Senior Unsecured","Bond","N",2.5000000000000001E-2,"--","--",0.316,"IS","MAT","23-Jun-2021",99.1,"N/A","HUNGARY, REPUBLIC OF","N","Auction","--"]
["HUPRE / HUGV   2.200 22-Sep-2021 FRN",null,"22-Sep-2021",4844921038,6048193441,2.2000000000000002,"Floating Coupon","Hungary","Euro","HU0000403431","--",null,"03-Oct-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","HUNGARY, REPUBLIC OF - PREMIUM BOND","N","Direct","--"]
["HUPRE / HUGV   3.650 20-Oct-2021 FRN",null,"20-Oct-2021",259166494000,260164268000,3.65,"Floating Coupon","Hungary","Hungarian Forint","HU0000403217","--",null,"04-Apr-2016","Senior Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","HUNGARY, REPUBLIC OF - PREMIUM BOND","N","Direct","Debt Issuance Program"]
["HUNGAR / HUGV   2.500 27-Oct-2021",null,"27-Oct-2021",652310540000,653399920000,2.5,"Fixed Coupon","Hungary","Hungarian Forint","HU0000403100","HUA211027B=",null,"13-Jan-2016","Senior Unsecured","Bond","N",3.4630000000000001,3.464,-15.5,1.002,"IS","MAT","27-Oct-2021",105.3,"N/A","HUNGARY, REPUBLIC OF","N","Auction","--"]
["HUBON / HUGV   2.290 27-Apr-2022 FRN",null,"27-Apr-2022",2340040912,2340040912,2.29,"Floating Coupon","Hungary","Hungarian Forint","HU0000403407","--",null,"03-Oct-2017","Senior Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","HUNGARY, REPUBLIC OF - BONUS BOND","N","Underwritten","--"]
["HUNGAR / HUGV   7.000 24-Jun-2022",null,"24-Jun-2022",972153070000,1023848580000,7,"Fixed Coupon","Hungary","Hungarian Forint","HU0000402524","HUA220624A=",null,"19-Jan-2011","Senior Unsecured","Bond","N",3.7170000000000001,3.714,1.2,1.3260000000000001,"IS","MAT","24-Jun-2022",123.44499999999999,"N/A","HUNGARY, REPUBLIC OF","N","Auction","--"]
["HUPRE / HUGV   4.050 29-Jul-2022 FRN",null,"29-Jul-2022",226642803000,313586442000,4.05,"Floating Coupon","Hungary","Hungarian Forint","HU0000403308","--",null,"22-Feb-2017","Senior Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","HUNGARY, REPUBLIC OF - PREMIUM BOND","N","Underwritten","--"]
["HUBON / HUGV   3.550 20-Sep-2022 FRN",null,"20-Sep-2022",9540105866,12852579823,3.55,"Floating Coupon","Hungary","Hungarian Forint","HU0000403159","--",null,"02-Mar-2016","Senior Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","HUNGARY, REPUBLIC OF - BONUS BOND","N","Direct","--"]
["HUNGAR / HUGV   1.750 26-Oct-2022",null,"26-Oct-2022",803291630000,803291630000,1.75,"Fixed Coupon","Hungary","Hungarian Forint","HU0000403266","HUA221026B=",null,"11-Jan-2017","Senior Unsecured","Bond","N",4.4160000000000004,4.4160000000000004,4.2,1.5029999999999999,"IS","MAT","26-Oct-2022",101.093,"N/A","HUNGARY, REPUBLIC OF","N","Auction","--"]
["HUNGAR / HUGV         22-Nov-2022 FRN",null,"22-Nov-2022",205379111000,205702133000,"--","Floating Coupon","Hungary","Hungarian Forint","HU0000403357","--",null,"16-May-2017","Senior Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","HUNGARY, REPUBLIC OF","N","Direct","--"]
["HUPRE / HUGV   3.800 22-Mar-2023 FRN",null,"22-Mar-2023",205559230000,205559230000,3.8,"Floating Coupon","Hungary","Hungarian Forint","HU0000403399","--",null,"03-Oct-2017","Senior Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","HUNGARY, REPUBLIC OF - PREMIUM BOND","N","Underwritten","Debt Issuance Program"]
["HUNGAR / HUGV         26-Jul-2023 FRN",null,"26-Jul-2023",48102610000,62102580000,"--","Floating Coupon","Hungary","Hungarian Forint","HU0000403456","HUA230726B=",null,"17-Jan-2018","Senior Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","HUNGARY, REPUBLIC OF","N","Auction","--"]
["HUNGAR / HUGV   6.000 24-Nov-2023",null,"24-Nov-2023",998541350000,1069408490000,6,"Fixed Coupon","Hungary","Hungarian Forint","HU0000402383","HUA231124A=",null,"10-Jan-2007","Senior Unsecured","Bond","N",4.9530000000000003,4.944,8.4,1.782,"IS","MAT","24-Nov-2023",122.652,"N/A","HUNGARY, REPUBLIC OF","N","Auction","--"]
["HUBON / HUGV   2.790 24-Apr-2024 FRN",null,"24-Apr-2024",455285518,455285518,2.79,"Floating Coupon","Hungary","Hungarian Forint","HU0000403415","--",null,"03-Oct-2017","Senior Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","HUNGARY, REPUBLIC OF - BONUS BOND","N","Underwritten","--"]
["HUNGAR / HUGV   3.000 26-Jun-2024",null,"26-Jun-2024",804127270000,805896640000,3,"Fixed Coupon","Hungary","Hungarian Forint","HU0000403068","HUA240626B=",null,"18-Mar-2015","Senior Unsecured","Bond","N",5.6680000000000001,5.6609999999999996,4.0999999999999996,1.9410000000000001,"IS","MAT","26-Jun-2024",106.20099999999999,"N/A","HUNGARY, REPUBLIC OF","N","Auction","--"]
["HUBON / HUGV   3.210 26-Aug-2024 FRN",null,"26-Aug-2024",138048563387,140614261253,3.21,"Floating Coupon","Hungary","Hungarian Forint","HU0000402946","HU0000402946=TE",null,"26-Aug-2014","Senior Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","HUNGARY, REPUBLIC OF - BONUS BOND","N","Direct","--"]
["HUNGAR / HUGV   5.500 24-Jun-2025",null,"24-Jun-2025",1177759680000,1199161630000,5.5,"Fixed Coupon","Hungary","Hungarian Forint","HU0000402748","HUA250624B=",null,"15-Jan-2014","Senior Unsecured","Bond","N",6.0460000000000003,6.0220000000000002,10.3,2.214,"IS","MAT","24-Jun-2025",121.855,"N/A","HUNGARY, REPUBLIC OF","N","Auction","--"]
["HUNGAR / HUGV   0.440 24-Apr-2026 FRN",null,"24-Apr-2026",39177720000,80000000000,0.44,"Floating Coupon","Hungary","Hungarian Forint","HU0000401534","HU0000401534=TE",null,"24-May-1996","Senior Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","HUNGARY, REPUBLIC OF","N","Private Placement","--"]
["HUBON / HUGV   2.820 22-Sep-2026 FRN",null,"22-Sep-2026",11817254416,50000000000,2.82,"Floating Coupon","Hungary","Hungarian Forint","HU0000403167","--",null,"02-Mar-2016","Senior Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","HUNGARY, REPUBLIC OF - BONUS BOND","N","Underwritten","--"]
["HUNGAR / HUGV   1.190 24-Oct-2026 FRN",null,"24-Oct-2026",3975040000,3975040000,1.19,"Floating Coupon","Hungary","Hungarian Forint","HU0000401484","--",null,"24-May-1996","Senior Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","HUNGARY, REPUBLIC OF","N","Private Placement","--"]
["HUNGAR / HUGV   2.750 22-Dec-2026",null,"22-Dec-2026",263793420000,263793420000,2.75,"Fixed Coupon","Hungary","Hungarian Forint","HU0000403340","HUA261222D=",null,"24-May-2017","Senior Unsecured","Bond","N",7.7789999999999999,7.7489999999999997,-1.9,2.52,"IS","MAT","22-Dec-2026",101.786,"N/A","HUNGARY, REPUBLIC OF","N","Auction","--"]
["HUNGAR / HUGV   3.000 27-Oct-2027",null,"27-Oct-2027",753611480000,776495740000,3,"Fixed Coupon","Hungary","Hungarian Forint","HU0000403118","HUA271027A=",null,"13-Jan-2016","Senior Unsecured","Bond","N",8.3130000000000006,8.2669999999999995,-0.4,2.6989999999999998,"IS","MAT","27-Oct-2027",102.512,"N/A","HUNGARY, REPUBLIC OF","N","Auction","--"]
["HUBON / HUGV   3.040 22-Mar-2028 FRN",null,"22-Mar-2028",20956174751,20956174751,3.04,"Floating Coupon","Hungary","Hungarian Forint","HU0000403423","--",null,"03-Oct-2017","Senior Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","HUNGARY, REPUBLIC OF - BONUS BOND","N","Underwritten","--"]
["HUNGAR / HUGV   6.750 22-Oct-2028",null,"22-Oct-2028",236107500000,244406120000,6.75,"Fixed Coupon","Hungary","Hungarian Forint","HU0000402532","HUA281022A=",null,"02-Mar-2011","Senior Unsecured","Bond","N",8.0660000000000007,7.9729999999999999,3.9,2.766,"IS","MAT","22-Oct-2028",136.17400000000001,"N/A","HUNGARY, REPUBLIC OF","N","Auction","--"]
["HUNGAR / HUGV   3.250 22-Oct-2031",null,"22-Oct-2031",201411980000,201421310000,3.25,"Fixed Coupon","Hungary","Hungarian Forint","HU0000403001","HUA311022A=",null,"22-Apr-2015","Senior Unsecured","Bond","N",10.933,10.815,2.6,3.0830000000000002,"IS","MAT","22-Oct-2031",101.821,"N/A","HUNGARY, REPUBLIC OF","N","Auction","--"]
["HUNGAR / HUGV   3.000 27-Oct-2038",null,"27-Oct-2038",6500000000,6500000000,3,"Fixed Coupon","Hungary","Hungarian Forint","HU0000403555","HUA381027A=",null,"07-Feb-2018","Senior Unsecured","Bond","N",15.106999999999999,14.776999999999999,5.3,3.55,"IS","MAT","27-Oct-2038",92.055400000000006,"N/A","HUNGARY, REPUBLIC OF","N","Auction","--"]
["Eurobond",5,1331216942487.01,1442330394467.8401]
["Description","Asset Duplicated","Maturity Date","Amount Outstanding","Issued Amount","Coupon","Coupon Class","Market of Issue","Currency","ISIN","RIC","Cusip","Issue Date","Seniority Type","Instrument Type","Principal Index Link Flag","Modified Duration","Option Adjusted Duration","Option Adjusted Spread","Yield","Yield Type","Yield Event","Yield Date","Last Price","Capital Tier","Government Bond Type","Is Convertible","Offering Type","Program Type"]
["HUNGAR / HUGV   5.750 11-Jun-2018",null,"11-Jun-2018",418584407828,467462958000,5.75,"Fixed Coupon","Eurobond","Euro","XS0369470397","HU036947039=",null,"11-Jun-2008","Senior Unsecured","Note","N",0.24199999999999999,0.24399999999999999,47.7,-0.26300000000000001,"IS","MAT","11-Jun-2018",101.47,"N/A","HUNGARY, REPUBLIC OF","N","Underwritten","--"]
["HUNGAR / HUGV   6.000 11-Jan-2019",null,"11-Jan-2019",292943453680,311641972000,6,"Fixed Coupon","Eurobond","Euro","XS0625388136","HU062538813=",null,"11-May-2011","Senior Unsecured","Note","N",0.82599999999999996,0.83,47.5,-0.184,"IS","MAT","11-Jan-2019",105.143,"N/A","HUNGARY, REPUBLIC OF","N","Regulation S","--"]
["HUNGAR / HUGV   6.250 25-Apr-2019",null,"25-Apr-2019",39941520468,39941520468,6.25,"Fixed Coupon","Eurobond","Chinese Yuan","XS1398547130","HU139854713=",null,"25-Apr-2016","Senior Unsecured","Note","N",1.044,1.044,155.80000000000001,4.8630000000000004,"IS","MAT","25-Apr-2019",101.48950000000001,"N/A","HUNGARY, REPUBLIC OF","N","Regulation S","--"]
["HUNGAR / HUGV   3.875 24-Feb-2020",null,"24-Feb-2020",268105588512,311641972000,3.875,"Fixed Coupon","Eurobond","Euro","XS0212993678","HU021299367=",null,"24-Feb-2005","Senior Unsecured","Note","N",1.909,1.9139999999999999,47.2,-8.7999999999999995E-2,"IS","MAT","24-Feb-2020",107.74,"N/A","HUNGARY, REPUBLIC OF","N","Regulation S","--"]
["HUNGAR / HUGV   1.750 10-Oct-2027",null,"10-Oct-2027",311641972000,311641972000,1.75,"Fixed Coupon","Eurobond","Euro","XS1696445516","HU169644551=",null,"10-Oct-2017","Senior Unsecured","Note","N",8.7729999999999997,8.7629999999999999,98.8,1.5549999999999999,"IS","MAT","11-Oct-2027",101.72199999999999,"N/A","HUNGARY, REPUBLIC OF","N","Regulation S","--"]
["Foreign",1,39941520467.836304,39941520467.836304]
["Description","Asset Duplicated","Maturity Date","Amount Outstanding","Issued Amount","Coupon","Coupon Class","Market of Issue","Currency","ISIN","RIC","Cusip","Issue Date","Seniority Type","Instrument Type","Principal Index Link Flag","Modified Duration","Option Adjusted Duration","Option Adjusted Spread","Yield","Yield Type","Yield Event","Yield Date","Last Price","Capital Tier","Government Bond Type","Is Convertible","Offering Type","Program Type"]
["HUNGAR / HUGV   4.850 27-Jul-2020",null,"27-Jul-2020",39941520468,39941520468,4.8499999999999996,"Fixed Coupon","China","Chinese Yuan","CND10000HRG5","CN091720001=",null,"26-Jul-2017","Unsecured","China Corporate Bond","N",2.1720000000000002,2.1739999999999999,190.2,5.5259999999999998,"IS","MAT","27-Jul-2020",98.506299999999996,"N/A","HUNGARY, REPUBLIC OF","N","Underwritten","--"]
["Global",7,3077221366480,3348407500000]
["Description","Asset Duplicated","Maturity Date","Amount Outstanding","Issued Amount","Coupon","Coupon Class","Market of Issue","Currency","ISIN","RIC","Cusip","Issue Date","Seniority Type","Instrument Type","Principal Index Link Flag","Modified Duration","Option Adjusted Duration","Option Adjusted Spread","Yield","Yield Type","Yield Event","Yield Date","Last Price","Capital Tier","Government Bond Type","Is Convertible","Offering Type","Program Type"]
["HUNGAR / HUGV   4.000 25-Mar-2019",null,"25-Mar-2019",130005648660,252710000000,4,"Fixed Coupon","United States","U.S. Dollar","US445545AK21","445545AK2=","445545AK2","25-Mar-2014","Unsecured","Note","N",0.98899999999999999,0.98799999999999999,59.3,2.6360000000000001,"CB","MAT","25-Mar-2019",101.37690000000001,"N/A","HUNGARY, REPUBLIC OF","N","Underwritten","--"]
["HUNGAR / HUGV   6.250 29-Jan-2020",null,"29-Jan-2020",463660683340,505420000000,6.25,"Fixed Coupon","United States","U.S. Dollar","US445545AD87","445545AD8=","445545AD8","29-Jan-2010","Senior Unsecured","Note","N",1.764,1.7669999999999999,55.6,2.8050000000000002,"CB","MAT","29-Jan-2020",106.246,"N/A","HUNGARY, REPUBLIC OF","N","Underwritten","--"]
["HUNGAR / HUGV   6.375 29-Mar-2021",null,"29-Mar-2021",670629162500,758130000000,6.375,"Fixed Coupon","United States","U.S. Dollar","US445545AE60","445545AE6=","445545AE6","29-Mar-2011","Senior Unsecured","Note","N",2.7080000000000002,2.7080000000000002,76.900000000000006,3.202,"CB","MAT","29-Mar-2021",109.125,"N/A","HUNGARY, REPUBLIC OF","N","Underwritten","--"]
["HUNGAR / HUGV   5.375 21-Feb-2023",null,"21-Feb-2023",486198371980,505420000000,5.375,"Fixed Coupon","United States","U.S. Dollar","US445545AH91","445545AH9=","445545AH9","19-Feb-2013","Senior Unsecured","Note","N",4.335,4.3380000000000001,93.8,3.5649999999999999,"CB","MAT","21-Feb-2023",108.125,"N/A","HUNGARY, REPUBLIC OF","N","Underwritten","--"]
["HUNGAR / HUGV   5.750 22-Nov-2023",null,"22-Nov-2023",505420000000,505420000000,5.75,"Fixed Coupon","United States","U.S. Dollar","US445545AJ57","445545AJ5=","445545AJ5","22-Nov-2013","Unsecured","Note","N",4.8120000000000003,4.8109999999999999,95.3,3.64,"CB","MAT","22-Nov-2023",110.75,"N/A","HUNGARY, REPUBLIC OF","N","Underwritten","--"]
["HUNGAR / HUGV   5.375 25-Mar-2024",null,"25-Mar-2024",505420000000,505420000000,5.375,"Fixed Coupon","United States","U.S. Dollar","US445545AL04","445545AL0=","445545AL0","25-Mar-2014","Unsecured","Note","N",5.0590000000000002,5.056,96,3.6739999999999999,"CB","MAT","25-Mar-2024",109.125,"N/A","HUNGARY, REPUBLIC OF","N","Underwritten","--"]
["HUNGAR / HUGV   7.625 29-Mar-2041",null,"29-Mar-2041",315887500000,315887500000,7.625,"Fixed Coupon","United States","U.S. Dollar","US445545AF36","445545AF3=","445545AF3","29-Mar-2011","Senior Unsecured","Note","N",12.551,12.455,146.5,4.4589999999999996,"CB","MAT","29-Mar-2041",145.29339999999999,"N/A","HUNGARY, REPUBLIC OF","N","Underwritten","--"]
["Total",173,24308564228923,28170355460341]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Program Type"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]

{"sheet":"IRELAND","index":12,"n_rows":70,"n_cols":33,"rows_kept":70,"cut":false,"hidden":true,"merged":[[9,29,9,32],[4,0,4,27],[0,0,0,20],[2,0,2,20],[3,0,3,20]]}
["IRELAND (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:01","IRELAND (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:01","IRELAND (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:01","IRELAND (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:01","IRELAND (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:01","IRELAND (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:01","IRELAND (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:01","IRELAND (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:01","IRELAND (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:01","IRELAND (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:01","IRELAND (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:01","IRELAND (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:01","IRELAND (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:01","IRELAND (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:01","IRELAND (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:01","IRELAND (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:01","IRELAND (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:01","IRELAND (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:01","IRELAND (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:01","IRELAND (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:01","IRELAND (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:01"]
[]
["Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure"]
["Currency: Great Britain Pound","Currency: Great Britain Pound","Currency: Great Britain Pound","Currency: Great Britain Pound","Currency: Great Britain Pound","Currency: Great Britain Pound","Currency: Great Britain Pound","Currency: Great Britain Pound","Currency: Great Britain Pound","Currency: Great Britain Pound","Currency: Great Britain Pound","Currency: Great Britain Pound","Currency: Great Britain Pound","Currency: Great Britain Pound","Currency: Great Britain Pound","Currency: Great Britain Pound","Currency: Great Britain Pound","Currency: Great Britain Pound","Currency: Great Britain Pound","Currency: Great Britain Pound","Currency: Great Britain Pound"]
["Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds",null,"Issuer Description"]
["Bond Type","Issues","Outstanding","Issued",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description","IRELAND (GOVERNMENT)"]
["Domestic",33,118962604645.811,270008231899.39401,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Parent","--"]
["Description","Asset Duplicated","Maturity Date","Amount Outstanding","Issued Amount","Coupon","Coupon Class","Market of Issue","Currency","ISIN","RIC","Cusip","Issue Date","Seniority Type","Instrument Type","Principal Index Link Flag","Modified Duration","Option Adjusted Duration","Option Adjusted Spread","Yield","Yield Type","Yield Event","Yield Date","Last Price","Capital Tier","Government Bond Type","Is Convertible","Offering Type","Program Type","Ultimate Parent","--"]
["IRELND / IEGV         19-Mar-2018",null,"19-Mar-2018",443437612,443437612,"--","Discount/Zero Coupon","Ireland","Euro","IE00BV8C9C90","IE190318=",null,"20-Mar-2017","Unsecured","Bill","N",1.4E-2,1.6E-2,0.6,-0.72,"IS","MAT","20-Mar-2018",100.01,"N/A","IRELAND, REPUBLIC OF","N","Auction","--"]
["IEBL / IEGV         18-Jun-2018",null,"18-Jun-2018",443437612,443437612,"--","Discount/Zero Coupon","Ireland","Euro","IE00BDHDPN06","IE180618=",null,"19-Jun-2017","Unsecured","Bill","N",0.26100000000000001,0.26300000000000001,23.8,-0.48699999999999999,"IS","MAT","18-Jun-2018",100.13,"N/A","IRELAND, REPUBLIC OF - T-BILL","N","Auction","--","Debt Structure","Debt Structure","Debt Structure","Debt Structure"]
["IEBL / IEGV         24-Sep-2018",null,"24-Sep-2018",443437612,443437612,"--","Discount/Zero Coupon","Ireland","Euro","IE00BDHDPP20","IE240918=",null,"25-Sep-2017","Unsecured","Bill","N",0.52900000000000003,0.53200000000000003,18,-0.48099999999999998,"IS","MAT","24-Sep-2018",100.26,"N/A","IRELAND, REPUBLIC OF - T-BILL","N","Auction","--","Name","#","Amount Issued","Amount Outstanding"]
["IRELND / IEGV   4.500 18-Oct-2018",null,"18-Oct-2018",7835613561,8770335704,4.5,"Fixed Coupon","Ireland","Euro","IE00B28HXX02","IET4H18=",null,"23-Oct-2007","Unsecured","Irish Govt Bond","N",0.59599999999999997,0.59799999999999998,16.2,-0.499,"IS","MAT","18-Oct-2018",103,"N/A","IRELAND, REPUBLIC OF","N","Underwritten","--","Bonds",51,272660943442,121615316188]
["IEBL / IEGV         17-Dec-2018",null,"17-Dec-2018",443437612,443437612,"--","Discount/Zero Coupon","Ireland","Euro","IE00BDHDPS50","IE171218=",null,"18-Dec-2017","Unsecured","Bill","N",0.76100000000000001,0.76300000000000001,20.6,-0.439,"IS","MAT","17-Dec-2018",100.34,"N/A","IRELAND, REPUBLIC OF - T-BILL","N","Auction","--","Bonds - To Be Issued",2,532125135,532125135]
["IRELND / IEGV   4.400 18-Jun-2019",null,"18-Jun-2019",6323384877,6873176567,4.4000000000000004,"Fixed Coupon","Ireland","Euro","IE00B2QTFG59","IET4419=",null,"15-Apr-2008","Senior Unsecured","Irish Govt Bond","N",1.224,1.2250000000000001,17.7,-0.495,"IS","MAT","18-Jun-2019",106.22,"N/A","IRELAND, REPUBLIC OF","N","Underwritten","--","Bonds (As Borrower)",0,0,0]
["IRELND / IEGV   5.900 18-Oct-2019",null,"18-Oct-2019",5418736673,6296707671,5.9,"Fixed Coupon","Ireland","Euro","IE00B6089D15","IET5919=",null,"30-Jun-2009","Unsecured","Irish Govt Bond","N",1.546,1.5469999999999999,14.2,-0.48699999999999999,"IS","MAT","18-Oct-2019",110.27,"N/A","IRELAND, REPUBLIC OF","N","Underwritten","--","Bonds (As Borrower) - To Be Issued",0,0,0]
["IRELND / IEGV   4.500 18-Apr-2020",null,"18-Apr-2020",9455118671,18340952135,4.5,"Fixed Coupon","Ireland","Euro","IE0034074488","IET4H20=",null,"23-Jan-2004","Unsecured","Irish Govt Bond","N",1.98,1.988,11.9,-0.41599999999999998,"IS","MAT","20-Apr-2020",110.37,"N/A","IRELAND, REPUBLIC OF","N","Underwritten","--","Loans",0,0,"--"]
["IRELND / IEGV   5.000 18-Oct-2020",null,"18-Oct-2020",6392800601,8492087471,5,"Fixed Coupon","Ireland","Euro","IE00B60Z6194","IET520=",null,"21-Jan-2010","Senior Unsecured","Irish Govt Bond","N",2.4689999999999999,2.4750000000000001,9.3000000000000007,-0.36199999999999999,"IS","MAT","19-Oct-2020",114.02,"N/A","IRELAND, REPUBLIC OF","N","Underwritten","--","Total",53,273193068577,122147441323]
["IRELND / IEGV   0.800 15-Mar-2022",null,"15-Mar-2022",6055362316,6055362316,0.8,"Fixed Coupon","Ireland","Euro","IE00BJ38CQ36","IET0822=",null,"14-Jan-2015","Unsecured","Irish Govt Bond","N",3.9260000000000002,3.9260000000000002,17.2,-2.4E-2,"IS","MAT","15-Mar-2022",103.3,"N/A","IRELAND, REPUBLIC OF","N","Regulation S","--"]
["IRELND / IEGV         18-Oct-2022",null,"18-Oct-2022",3990938511,3990938511,"--","Fixed Coupon","Ireland","Euro","IE00BDHDPQ37","IET022=",null,"11-Oct-2017","Unsecured","Irish Govt Bond","N",4.5910000000000002,4.5940000000000003,22.1,0.151,"IS","MAT","18-Oct-2022",99.308000000000007,"N/A","IRELAND, REPUBLIC OF","N","Regulation S","--"]
["IRELND / IEGV   3.900 20-Mar-2023",null,"20-Mar-2023",5661305916,5661305916,3.9,"Fixed Coupon","Ireland","Euro","IE00B4S3JD47","IET3923=",null,"20-Mar-2013","Unsecured","Irish Govt Bond","N",4.5350000000000001,4.532,21.6,0.19600000000000001,"IS","MAT","20-Mar-2023",118.47,"N/A","IRELAND, REPUBLIC OF","N","Regulation S","--"]
["IRELND / IEGV   3.400 18-Mar-2024",null,"18-Mar-2024",7122450586,7259916246,3.4,"Fixed Coupon","Ireland","Euro","IE00B6X95T99","IET3424=",null,"14-Jan-2014","Unsecured","Irish Govt Bond","N",5.4160000000000004,5.4130000000000003,27.4,0.38200000000000001,"IS","MAT","18-Mar-2024",117.9,"N/A","IRELAND, REPUBLIC OF","N","Underwritten","--"]
["IRELND / IEGV   5.400 13-Mar-2025",null,"13-Mar-2025",10190506739,10731261169,5.4,"Fixed Coupon","Ireland","Euro","IE00B4TV0D44","IET5425=",null,"13-Oct-2009","Unsecured","Irish Govt Bond","N",6.1390000000000002,6.13,36.9,0.58299999999999996,"IS","MAT","13-Mar-2025",132.93,"N/A","IRELAND, REPUBLIC OF","N","Underwritten","--"]
["IRELND / IEGV   1.000 15-May-2026",null,"15-May-2026",10038318950,10038318950,1,"Fixed Coupon","Ireland","Euro","IE00BV8C9418","IET126=",null,"14-Jan-2016","Unsecured","Irish Govt Bond","N",7.7949999999999999,7.7910000000000004,37.1,0.77900000000000003,"IS","MAT","15-May-2026",101.74,"N/A","IRELAND, REPUBLIC OF","N","Regulation S","--"]
["IRELND / IEGV   5.720 20-Jul-2027",null,"20-Jul-2027",12531547,31040633,5.72,"Fixed Coupon","Ireland","Euro","IE00B7XWNN51","IET57227=",null,"20-Sep-2012","Unsecured","Irish Govt Bond","N",4.7869999999999999,4.7510000000000003,41.9,0.59699999999999998,"IS","MAT","20-Jul-2027",126.56,"N/A","IRELAND, REPUBLIC OF","N","Underwritten","--"]
["IRELND / IEGV   5.720 20-Jul-2027",null,"20-Jul-2027",54853233,71749296538,5.72,"Fixed Coupon","Ireland","Euro","IE00B8J2NN65","IET57227A=",null,"18-Jan-2013","Unsecured","Irish Govt Bond","N",4.7869999999999999,4.7519999999999998,41.8,0.59599999999999997,"IS","MAT","20-Jul-2027",126.57,"N/A","IRELAND, REPUBLIC OF","N","Underwritten","--"]
["IRELND / IEGV   0.900 15-May-2028",null,"15-May-2028",4700438691,4700438691,0.9,"Fixed Coupon","Ireland","Euro","IE00BDHDPR44","IET0928=",null,"10-Jan-2018","Unsecured","Irish Govt Bond","N",9.6929999999999996,9.6850000000000005,41.3,1.0580000000000001,"IS","MAT","15-May-2028",98.48,"N/A","IRELAND, REPUBLIC OF","N","Regulation S","--"]
["IRELND / IEGV   2.400 15-May-2030",null,"15-May-2030",8324698641,8324698641,2.4,"Fixed Coupon","Ireland","Euro","IE00BJ38CR43","IET2430=",null,"11-Nov-2014","Unsecured","Irish Govt Bond","N",10.56,10.523,41.3,1.1839999999999999,"IS","MAT","15-May-2030",113.7,"N/A","IRELAND, REPUBLIC OF","N","Underwritten","Debt Issuance Program"]
["IRELND / IEGV   5.820 20-Mar-2032",null,"20-Mar-2032",7423146,30242445,5.82,"Fixed Coupon","Ireland","Euro","IE00B7Z55X64","IET58232=",null,"20-Sep-2012","Unsecured","Irish Govt Bond","N",6.758,6.6680000000000001,66.2,1.179,"IS","MAT","22-Mar-2032",135.04,"N/A","IRELAND, REPUBLIC OF","N","Underwritten","--"]
["IRELND / IEGV   5.820 20-Mar-2032",null,"20-Mar-2032",52520751,113281057,5.82,"Fixed Coupon","Ireland","Euro","IE00B8HCPH68","IET58232A=",null,"18-Jan-2013","Unsecured","Irish Govt Bond","N",6.7590000000000003,6.6680000000000001,66.3,1.179,"IS","MAT","22-Mar-2032",135.04,"N/A","IRELAND, REPUBLIC OF","N","Underwritten","--"]
["IRELND / IEGV   5.920 20-Jan-2037",null,"20-Jan-2037",43173086,264599223,5.92,"Fixed Coupon","Ireland","Euro","IE00B8JXZJ91","IET59237=",null,"20-Sep-2012","Unsecured","Irish Govt Bond","N",9.3049999999999997,9.15,86.4,1.5840000000000001,"IS","MAT","20-Jan-2037",144.61000000000001,"N/A","IRELAND, REPUBLIC OF","N","Underwritten","--"]
["IRELND / IEGV   5.920 20-Jan-2037",null,"20-Jan-2037",55527258,62205428,5.92,"Fixed Coupon","Ireland","Euro","IE00B8MZCR91","IET59237A=",null,"18-Jan-2013","Unsecured","Irish Govt Bond","N",9.3059999999999992,9.1509999999999998,86.4,1.585,"IS","MAT","20-Jan-2037",144.61000000000001,"N/A","IRELAND, REPUBLIC OF","N","Underwritten","--"]
["IRELND / IEGV   1.700 15-May-2037",null,"15-May-2037",4667624308,4667624308,1.7,"Fixed Coupon","Ireland","Euro","IE00BV8C9B83","IET1737=",null,"11-Jan-2017","Unsecured","Irish Govt Bond","N",16.198,16.113,57.5,1.5820000000000001,"IS","MAT","15-May-2037",101.94,"N/A","IRELAND, REPUBLIC OF","N","Regulation S","--"]
["IRELND / IEGV   5.920 20-May-2042",null,"20-May-2042",133146577,566767142,5.92,"Fixed Coupon","Ireland","Euro","IE00B8JYSW68","IET59242=",null,"20-Sep-2012","Unsecured","Irish Govt Bond","N",11.161,10.936,93.5,1.7949999999999999,"IS","MAT","20-May-2042",152.71,"N/A","IRELAND, REPUBLIC OF","N","Underwritten","--"]
["IRELND / IEGV   5.920 20-May-2042",null,"20-May-2042",59385165,63449192721,5.92,"Fixed Coupon","Ireland","Euro","IE00B8RZMN07","IET59242A=",null,"18-Jan-2013","Unsecured","Irish Govt Bond","N",11.161,10.936,93.5,1.7949999999999999,"IS","MAT","20-May-2042",152.71,"N/A","IRELAND, REPUBLIC OF","N","Underwritten","--"]
["IRELND / IEGV   2.000 18-Feb-2045",null,"18-Feb-2045",7151673125,7151673125,2,"Fixed Coupon","Ireland","Euro","IE00BV8C9186","IET245=",null,"10-Feb-2015","Unsecured","Irish Govt Bond","N",21.048999999999999,20.827000000000002,55.5,1.7430000000000001,"IS","MAT","20-Feb-2045",105.48,"N/A","IRELAND, REPUBLIC OF","N","Regulation S","--"]
["IRELND / IEGV   2.349 18-Jun-2047 FRN",null,"18-Jun-2047",1773750449,2660625674,2.3490000000000002,"Floating Coupon","Ireland","Euro","IE00B92QZZ81","IEB92QZZ8=",null,"08-Feb-2013","Unsecured","Irish Govt Bond","N",0.26100000000000001,"--","--",1.7290000000000001,"IS","MAT","18-Jun-2047",114.33,"N/A","IRELAND, REPUBLIC OF","N","Underwritten","--"]
["IRELND / IEGV   5.920 20-Sep-2047",null,"20-Sep-2047",19874874,295258500,5.92,"Fixed Coupon","Ireland","Euro","IE00B86ST629","IET59247=",null,"20-Sep-2012","Unsecured","Irish Govt Bond","N",13.343999999999999,13.02,110.9,2.0819999999999999,"IS","MAT","20-Sep-2047",158.26,"N/A","IRELAND, REPUBLIC OF","N","Underwritten","--"]
["IRELND / IEGV   5.920 20-Sep-2047",null,"20-Sep-2047",88164266,97642990,5.92,"Fixed Coupon","Ireland","Euro","IE00B7TN5929","IET59247A=",null,"18-Jan-2013","Unsecured","Irish Govt Bond","N",13.343999999999999,13.02,110.9,2.0819999999999999,"IS","MAT","20-Sep-2047",158.26,"N/A","IRELAND, REPUBLIC OF","N","Underwritten","--"]
["IRELND / IEGV   2.379 18-Jun-2049 FRN",null,"18-Jun-2049",2660625674,2660625674,2.379,"Floating Coupon","Ireland","Euro","IE00B96B0F40","IEB96B0F4=",null,"08-Feb-2013","Unsecured","Irish Govt Bond","N",0.26100000000000001,"--","--",1.7390000000000001,"IS","MAT","18-Jun-2049",115.52,"N/A","IRELAND, REPUBLIC OF","N","Underwritten","--"]
["IRELND / IEGV   2.399 18-Jun-2051 FRN",null,"18-Jun-2051",4434376124,4434376124,2.399,"Floating Coupon","Ireland","Euro","IE00B8BCNG75","IEB8BCNG7=",null,"08-Feb-2013","Unsecured","Irish Govt Bond","N",0.26100000000000001,"--","--",1.7390000000000001,"IS","MAT","19-Jun-2051",116.77,"N/A","IRELAND, REPUBLIC OF","N","Underwritten","--"]
["IRELND / IEGV   2.409 18-Jun-2053 FRN",null,"18-Jun-2053",4464529881,4464529881,2.4089999999999998,"Floating Coupon","Ireland","Euro","IE00B96PQX65","IEB96PQX6=",null,"08-Feb-2013","Unsecured","Irish Govt Bond","N",0.26100000000000001,"--","--",1.7390000000000001,"IS","MAT","18-Jun-2053",117.77,"N/A","IRELAND, REPUBLIC OF","N","Underwritten","--"]
["Eurobond",18,2652711542.61057,2652711542.61057]
["Description","Asset Duplicated","Maturity Date","Amount Outstanding","Issued Amount","Coupon","Coupon Class","Market of Issue","Currency","ISIN","RIC","Cusip","Issue Date","Seniority Type","Instrument Type","Principal Index Link Flag","Modified Duration","Option Adjusted Duration","Option Adjusted Spread","Yield","Yield Type","Yield Event","Yield Date","Last Price","Capital Tier","Government Bond Type","Is Convertible","Offering Type","Program Type"]
["IECP / IEGV         02-Apr-2018",null,"02-Apr-2018",7191658,7191658,"--","Discount/Zero Coupon","Eurobond","U.S. Dollar","XS1788371687","--",null,"01-Mar-2018","Senior Unsecured","Commercial Paper","N","--","--","--","--","--","--",null,"--","N/A","IRELAND, REPUBLIC OF - COMMERCIAL PAPER","N","Regulation S","--"]
["IECP / IEGV         03-Apr-2018",null,"03-Apr-2018",370370370,370370370,"--","Discount/Zero Coupon","Eurobond","U.S. Dollar","XS1766497637","--",null,"01-Feb-2018","Senior Unsecured","Commercial Paper","N","--","--","--","--","--","--",null,"--","N/A","IRELAND, REPUBLIC OF - COMMERCIAL PAPER","N","Regulation S","--"]
["IECP / IEGV         03-Apr-2018",null,"03-Apr-2018",7191658,7191658,"--","Discount/Zero Coupon","Eurobond","U.S. Dollar","XS1788380910","--",null,"01-Mar-2018","Senior Unsecured","Commercial Paper","N","--","--","--","--","--","--",null,"--","N/A","IRELAND, REPUBLIC OF - COMMERCIAL PAPER","N","Regulation S","--"]
["IECP / IEGV         09-Apr-2018",null,"09-Apr-2018",35958288,35958288,"--","Discount/Zero Coupon","Eurobond","U.S. Dollar","XS1771719132","--",null,"09-Feb-2018","Senior Unsecured","Commercial Paper","N","--","--","--","--","--","--",null,"--","N/A","IRELAND, REPUBLIC OF - COMMERCIAL PAPER","N","Regulation S","--"]
["IECP / IEGV         09-Apr-2018",null,"09-Apr-2018",7191658,7191658,"--","Discount/Zero Coupon","Eurobond","U.S. Dollar","XS1769363638","--",null,"07-Feb-2018","Senior Unsecured","Commercial Paper","N","--","--","--","--","--","--",null,"--","N/A","IRELAND, REPUBLIC OF - COMMERCIAL PAPER","N","Regulation S","--"]
["IECP / IEGV         09-Apr-2018",null,"09-Apr-2018",395541172,395541172,"--","Discount/Zero Coupon","Eurobond","U.S. Dollar","XS1770008925","--",null,"08-Feb-2018","Senior Unsecured","Commercial Paper","N","--","--","--","--","--","--",null,"--","N/A","IRELAND, REPUBLIC OF - COMMERCIAL PAPER","N","Regulation S","--"]
["IECP / IEGV         09-Apr-2018",null,"09-Apr-2018",8629989,8629989,"--","Discount/Zero Coupon","Eurobond","U.S. Dollar","XS1790037599","--",null,"07-Mar-2018","Senior Unsecured","Commercial Paper","N","--","--","--","--","--","--",null,"--","N/A","IRELAND, REPUBLIC OF - COMMERCIAL PAPER","N","Regulation S","--"]
["IECP / IEGV         16-Apr-2018",null,"16-Apr-2018",359582884,359582884,"--","Discount/Zero Coupon","Eurobond","U.S. Dollar","XS1775985184","--",null,"15-Feb-2018","Senior Unsecured","Commercial Paper","N","--","--","--","--","--","--",null,"--","N/A","IRELAND, REPUBLIC OF - COMMERCIAL PAPER","N","Regulation S","--"]
["IECP / IEGV         20-Apr-2018",null,"20-Apr-2018",71916577,71916577,"--","Discount/Zero Coupon","Eurobond","U.S. Dollar","XS1779686762","--",null,"20-Feb-2018","Senior Unsecured","Commercial Paper","N","--","--","--","--","--","--",null,"--","N/A","IRELAND, REPUBLIC OF - COMMERCIAL PAPER","N","Regulation S","--"]
["IECP / IEGV         23-Apr-2018",null,"23-Apr-2018",143833154,143833154,"--","Discount/Zero Coupon","Eurobond","U.S. Dollar","XS1783982454","--",null,"23-Feb-2018","Senior Unsecured","Commercial Paper","N","--","--","--","--","--","--",null,"--","N/A","IRELAND, REPUBLIC OF - COMMERCIAL PAPER","N","Regulation S","--"]
["IECP / IEGV         08-May-2018",null,"08-May-2018",7191658,7191658,"--","Discount/Zero Coupon","Eurobond","U.S. Dollar","XS1791008193","--",null,"08-Mar-2018","Senior Unsecured","Commercial Paper","N","--","--","--","--","--","--",null,"--","N/A","IRELAND, REPUBLIC OF - COMMERCIAL PAPER","N","Regulation S","--"]
["IECP / IEGV         22-May-2018",null,"22-May-2018",143833154,143833154,"--","Discount/Zero Coupon","Eurobond","U.S. Dollar","XS1620768413","--",null,"23-May-2017","Senior Unsecured","Commercial Paper","N","--","--","--","--","--","--",null,"--","N/A","IRELAND, REPUBLIC OF - COMMERCIAL PAPER","N","Regulation S","--"]
["IECP / IEGV         11-Jan-2019",null,"11-Jan-2019",143833154,143833154,"--","Discount/Zero Coupon","Eurobond","U.S. Dollar","XS1756101389","--",null,"17-Jan-2018","Senior Unsecured","Commercial Paper","N","--","--","--","--","--","--",null,"--","N/A","IRELAND, REPUBLIC OF - COMMERCIAL PAPER","N","Regulation S","--"]
["IECP / IEGV         14-Jan-2019",null,"14-Jan-2019",143833154,143833154,"--","Discount/Zero Coupon","Eurobond","U.S. Dollar","XS1756053804","--",null,"17-Jan-2018","Senior Unsecured","Commercial Paper","N","--","--","--","--","--","--",null,"--","N/A","IRELAND, REPUBLIC OF - COMMERCIAL PAPER","N","Regulation S","--"]
["IEINF / IEGV   0.250 01-Apr-2040 MTN",null,"01-Apr-2040",540550449,540550449,0.25,"Fixed Coupon","Eurobond","Euro","XS1602090034","IE160209003=",null,"28-Apr-2017","Senior Unsecured","Note","Y","--","--","--","--","--","--",null,"--","N/A","IRELAND, REPUBLIC OF INFLATION - INFLATION PROTECTED","N","Private Placement","Medium Term Note Program"]
["IRELND / IEGV   2.000 29-Jun-2063 MTN",null,"29-Jun-2063",88687522,88687522,2,"Fixed Coupon","Eurobond","Euro","XS1639913067","IE163991306=",null,"29-Jun-2017","Senior Unsecured","Note","N",29.638000000000002,28.797999999999998,49.7,1.944,"IS","MAT","29-Jun-2063",101.66,"N/A","IRELAND, REPUBLIC OF","N","Regulation S","Medium Term Note Program"]
["IRELND / IEGV   2.000 29-Jun-2064 MTN",null,"29-Jun-2064",88687522,88687522,2,"Fixed Coupon","Eurobond","Euro","XS1639739876","IE163973987=",null,"29-Jun-2017","Senior Unsecured","Note","N",30.042999999999999,29.178999999999998,49.6,1.944,"IS","MAT","30-Jun-2064",101.682,"N/A","IRELAND, REPUBLIC OF","N","Regulation S","Medium Term Note Program"]
["IRELND / IEGV   2.350 01-Apr-2116 MTN",null,"01-Apr-2116",88687522,88687522,2.35,"Fixed Coupon","Eurobond","Euro","XS1389917508","IE138991750=",null,"01-Apr-2016","Senior Unsecured","Note","N","--","--","--","--","--","--",null,"--","N/A","IRELAND, REPUBLIC OF","N","Private Placement","Medium Term Note Program"]
["Total",51,121615316188,272660943442]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Program Type"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Program Type"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Medium Term Note Program"]

{"sheet":"ISRAEL","index":13,"n_rows":1707,"n_cols":33,"rows_kept":1125,"cut":true,"hidden":true,"merged":[[9,29,9,32],[4,0,4,27],[0,0,0,20],[2,0,2,20],[3,0,3,20]],"bounds":{"rows_first":500,"rows_last":125,"rows_between":500,"halvings":2}}
["ISRAEL, STATE OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:00","ISRAEL, STATE OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:00","ISRAEL, STATE OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:00","ISRAEL, STATE OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:00","ISRAEL, STATE OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:00","ISRAEL, STATE OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:00","ISRAEL, STATE OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:00","ISRAEL, STATE OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:00","ISRAEL, STATE OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:00","ISRAEL, STATE OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:00","ISRAEL, STATE OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:00","ISRAEL, STATE OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:00","ISRAEL, STATE OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:00","ISRAEL, STATE OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:00","ISRAEL, STATE OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:00","ISRAEL, STATE OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:00","ISRAEL, STATE OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:00","ISRAEL, STATE OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:00","ISRAEL, STATE OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:00","ISRAEL, STATE OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:00","ISRAEL, STATE OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:00"]
[]
["Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure"]
["Currency: Israeli New Sheqel","Currency: Israeli New Sheqel","Currency: Israeli New Sheqel","Currency: Israeli New Sheqel","Currency: Israeli New Sheqel","Currency: Israeli New Sheqel","Currency: Israeli New Sheqel","Currency: Israeli New Sheqel","Currency: Israeli New Sheqel","Currency: Israeli New Sheqel","Currency: Israeli New Sheqel","Currency: Israeli New Sheqel","Currency: Israeli New Sheqel","Currency: Israeli New Sheqel","Currency: Israeli New Sheqel","Currency: Israeli New Sheqel","Currency: Israeli New Sheqel","Currency: Israeli New Sheqel","Currency: Israeli New Sheqel","Currency: Israeli New Sheqel","Currency: Israeli New Sheqel"]
["Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds",null,"Issuer Description"]
["Bond Type","Issues","Outstanding","Issued",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description","ISRAEL, STATE OF (GOVERNMENT)"]
["Domestic",30,412311016034,421151716997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Parent","--"]
["Description","Asset Duplicated","Maturity Date","Amount Outstanding","Issued Amount","Coupon","Coupon Class","Market of Issue","Currency","ISIN","RIC","Cusip","Issue Date","Seniority Type","Instrument Type","Principal Index Link Flag","Modified Duration","Option Adjusted Duration","Option Adjusted Spread","Yield","Yield Type","Yield Event","Yield Date","Last Price","Capital Tier","Government Bond Type","Is Convertible","Offering Type","Program Type","Ultimate Parent","--"]
["ILCPI / ILGV   3.500 30-Apr-2018",null,"30-Apr-2018",10834370037,19675071000,3.5,"Fixed Coupon","Israel","Israeli New Sheqel","IL0011089278","IL0011089278=",null,"08-Jan-2008","Unsecured","Bond","Y",0.13200000000000001,0.13300000000000001,-190.9,-1.77,"IS","MAT","30-Apr-2018",120.36,"N/A","ISREAL, STATE OF - INLFATION PROTECTED BOND","N","Auction","--"]
["ISRAEL / ILGV   0.500 31-Oct-2018",null,"31-Oct-2018",15265200000,15265200000,0.5,"Fixed Coupon","Israel","Israeli New Sheqel","IL0011365488","IL0011365488=",null,"07-Oct-2015","Unsecured","Bond","N",0.63300000000000001,0.63500000000000001,1,0.125,"IS","MAT","31-Oct-2018",100.42,"N/A","ISRAEL, STATE OF","N","Auction","--","Debt Structure","Debt Structure","Debt Structure","Debt Structure"]
["ISRAEL / ILGV   6.000 28-Feb-2019",null,"28-Feb-2019",18328296999,18328296999,6,"Fixed Coupon","Israel","Israeli New Sheqel","IL0011109076","IL0011109076=",null,"11-Jun-2008","Unsecured","Bond","N",0.95699999999999996,0.96299999999999997,-0.8,0.127,"IS","MAT","28-Feb-2019",105.87,"N/A","ISRAEL, STATE OF","N","Auction","--","Name","#","Amount Issued","Amount Outstanding"]
["ISRAEL / ILGV   2.250 31-May-2019",null,"31-May-2019",19223710000,19223710000,2.25,"Fixed Coupon","Israel","Israeli New Sheqel","IL0011317703","IL0011317703=",null,"08-Apr-2014","Unsecured","Bond","N",1.194,1.19,0.6,0.151,"IS","MAT","30-May-2019",104.3113,"N/A","ISRAEL, STATE OF","N","Auction","--","Bonds",1668,511198177030,502357476067]
["ILCPI / ILGV   3.000 31-Oct-2019",null,"31-Oct-2019",15330259000,15330259000,3,"Fixed Coupon","Israel","Israeli New Sheqel","IL0011147506","IL0011147506=",null,"04-Aug-2009","Unsecured","Bond","Y",1.609,1.613,-103.4,-0.84499999999999997,"IS","MAT","31-Oct-2019",116.896,"N/A","ISREAL, STATE OF - INLFATION PROTECTED BOND","N","Auction","--","Bonds - To Be Issued",20,0,0]
["ISRAEL / ILGV   5.000 31-Jan-2020",null,"31-Jan-2020",18509170000,18509170000,5,"Fixed Coupon","Israel","Israeli New Sheqel","IL0011157737","IL0011157737=",null,"03-Nov-2009","Unsecured","Bond","N",1.8360000000000001,1.8360000000000001,1.5,0.23799999999999999,"IS","MAT","30-Jan-2020",109.5189,"N/A","ISRAEL, STATE OF","N","Auction","--","Bonds (As Borrower)",0,0,0]
["ISRAEL / ILGV   0.110 31-May-2020 FRN",null,"31-May-2020",18423774999,18423774999,0.11,"Floating Coupon","Israel","Israeli New Sheqel","IL0011161937","IL0011161937=",null,"08-Dec-2009","Unsecured","Bond","N","--","--","--","--","--","--",null,99.94,"N/A","ISRAEL, STATE OF","N","Auction","--","Bonds (As Borrower) - To Be Issued",0,0,0]
["ILCPI / ILGV   0.100 30-Oct-2020",null,"30-Oct-2020",14200936000,14200936000,0.1,"Fixed Coupon","Israel","Israeli New Sheqel","IL0011371817","IL0011371817=",null,"05-Jan-2016","Unsecured","Bond","Y",2.6360000000000001,2.637,-104.8,-0.66400000000000003,"IS","MAT","29-Oct-2020",101.663,"N/A","ISREAL, STATE OF - INLFATION PROTECTED BOND","N","Auction","--","Loans",0,0,"--"]
["ISRAEL / ILGV   0.500 31-Jan-2021",null,"31-Jan-2021",3317146000,3317146000,0.5,"Fixed Coupon","Israel","Israeli New Sheqel","IL0011422230","IL0011422230=",null,"07-Nov-2017","Unsecured","Bond","N",2.8620000000000001,2.867,2,0.46200000000000002,"IS","MAT","31-Jan-2021",100.16379999999999,"N/A","ISRAEL, STATE OF","N","Auction","--","Total",1688,511198177030,502357476067]
["ISRAEL / ILGV   1.000 30-Apr-2021",null,"30-Apr-2021",14563603000,14563603000,1,"Fixed Coupon","Israel","Israeli New Sheqel","IL0011381303","IL0011381303=",null,"05-Apr-2016","Unsecured","Bond","N",3.0649999999999999,3.0630000000000002,0.7,0.503,"IS","MAT","29-Apr-2021",102.40949999999999,"N/A","ISRAEL, STATE OF","N","Auction","--"]
["GALIL / ILGV   4.000 30-Jul-2021",null,"30-Jul-2021",15547807000,15547807000,4,"Fixed Coupon","Israel","Israeli New Sheqel","IL0095903329","IL0095903329=",null,"21-Aug-2001","Unsecured","Bond","Y",3.1850000000000001,3.1829999999999998,-110.8,-0.56599999999999995,"IS","MAT","29-Jul-2021",152.19,"N/A","ISRAEL GALIL INDEX LINKED BOND","N","Auction","--"]
["ISRAEL / ILGV   0.110 30-Nov-2021 FRN",null,"30-Nov-2021",14018690001,14018690001,0.11,"Floating Coupon","Israel","Israeli New Sheqel","IL0011276461","IL0011276461=",null,"05-Feb-2013","Unsecured","Bond","N","--","--","--","--","--","--",null,99.72,"N/A","ISRAEL, STATE OF","N","Auction","--"]
["ISRAEL / ILGV   5.500 31-Jan-2022",null,"31-Jan-2022",17957303999,17957303999,5.5,"Fixed Coupon","Israel","Israeli New Sheqel","IL0011232720","IL0011232720=",null,"05-Apr-2011","Unsecured","Bond","N",3.597,3.6,1.8,0.65800000000000003,"IS","MAT","31-Jan-2022",119.1434,"N/A","ISRAEL, STATE OF","N","Auction","--"]
["ILCPI / ILGV   2.750 30-Sep-2022",null,"30-Sep-2022",16403344000,16403344000,2.75,"Fixed Coupon","Israel","Israeli New Sheqel","IL0011240566","IL0011240566=",null,"05-Jul-2011","Unsecured","Bond","Y",4.319,4.3150000000000004,-116.5,-0.38600000000000001,"IS","MAT","29-Sep-2022",118.36190000000001,"N/A","ISREAL, STATE OF - INLFATION PROTECTED BOND","N","Auction","--"]
["ISRAEL / ILGV   1.250 30-Nov-2022",null,"30-Nov-2022",6776546000,6776546000,1.25,"Fixed Coupon","Israel","Israeli New Sheqel","IL0011412256","IL0011412256=",null,"11-Jul-2017","Unsecured","Bond","N",4.5759999999999996,4.5759999999999996,5.2,0.875,"IS","MAT","30-Nov-2022",102.0754,"N/A","ISRAEL, STATE OF","N","Auction","--"]
["ISRAEL / ILGV   4.250 31-Mar-2023",null,"31-Mar-2023",18450537999,18450537999,4.25,"Fixed Coupon","Israel","Israeli New Sheqel","IL0011267478","IL0011267478=",null,"07-Aug-2012","Unsecured","Bond","N",4.5069999999999997,4.5,5.3,0.91700000000000004,"IS","MAT","30-Mar-2023",120.41,"N/A","ISRAEL, STATE OF","N","Auction","--"]
["ILCPI / ILGV   1.750 29-Sep-2023",null,"29-Sep-2023",14021080000,14021080000,1.75,"Fixed Coupon","Israel","Israeli New Sheqel","IL0011280810","IL0011280810=",null,"03-Apr-2013","Unsecured","Bond","Y",5.3140000000000001,5.3109999999999999,-117.2,-0.192,"IS","MAT","28-Sep-2023",112.1593,"N/A","ISREAL, STATE OF - INLFATION PROTECTED BOND","N","Auction","--"]
["ISRAEL / ILGV   3.750 31-Mar-2024",null,"31-Mar-2024",15390782000,15390782000,3.75,"Fixed Coupon","Israel","Israeli New Sheqel","IL0011308488","IL0011308488=",null,"07-Jan-2014","Unsecured","Bond","N",5.367,5.3609999999999998,11.1,1.173,"IS","MAT","31-Mar-2024",118.5286,"N/A","ISRAEL, STATE OF","N","Auction","--"]
["GALIL / ILGV   4.000 31-Jul-2024",null,"31-Jul-2024",10572294000,10572294000,4,"Fixed Coupon","Israel","Israeli New Sheqel","IL0095904319","IL0095904319=",null,"24-Aug-2004","Unsecured","Bond","Y",5.7309999999999999,5.7229999999999999,-118.9,-6.8000000000000005E-2,"IS","MAT","31-Jul-2024",156.75,"N/A","ISRAEL GALIL INDEX LINKED BOND","N","Auction","--"]
["ISRAEL / ILGV   1.750 31-Aug-2025",null,"31-Aug-2025",16097166000,16097166000,1.75,"Fixed Coupon","Israel","Israeli New Sheqel","IL0011355570","IL0011355570=",null,"06-May-2015","Unsecured","Bond","N",6.9539999999999997,6.9489999999999998,14.4,1.502,"IS","MAT","31-Aug-2025",102.6665,"N/A","ISRAEL, STATE OF","N","Auction","--"]
["ILCPI / ILGV   0.750 31-Oct-2025",null,"31-Oct-2025",13937236000,13937236000,0.75,"Fixed Coupon","Israel","Israeli New Sheqel","IL0011359127","IL0011359127=",null,"07-Jul-2015","Unsecured","Bond","Y",7.4269999999999996,7.4260000000000002,-128.4,0.12,"IS","MAT","30-Oct-2025",104.21599999999999,"N/A","ISREAL, STATE OF - INLFATION PROTECTED BOND","N","Auction","--"]
["ISRAEL / ILGV   0.110 31-May-2026 FRN",null,"31-May-2026",3186633000,3186633000,0.11,"Floating Coupon","Israel","Israeli New Sheqel","IL0011417958","IL0011417958=",null,"12-Sep-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,99.2,"N/A","ISRAEL, STATE OF","N","Auction","--"]
["ISRAEL / ILGV   6.250 30-Oct-2026",null,"30-Oct-2026",17159655000,17159655000,6.25,"Fixed Coupon","Israel","Israeli New Sheqel","IL0010994569","IL0010994569=",null,"07-Nov-2006","Unsecured","Bond","N",7.0330000000000004,7.0010000000000003,13.4,1.621,"IS","MAT","29-Oct-2026",139.28,"N/A","ISRAEL, STATE OF","N","Auction","--"]
["ISRAEL / ILGV   2.000 31-Mar-2027",null,"31-Mar-2027",12999896000,12999896000,2,"Fixed Coupon","Israel","Israeli New Sheqel","IL0011393449","IL0011393449=",null,"08-Nov-2016","Unsecured","Bond","N",8.15,8.1310000000000002,14.4,1.7809999999999999,"IS","MAT","31-Mar-2027",103.7132,"N/A","ISRAEL, STATE OF","N","Auction","--"]
["ILCPI / ILGV   0.750 31-May-2027",null,"31-May-2027",6297109000,6297109000,0.75,"Fixed Coupon","Israel","Israeli New Sheqel","IL0011408478","IL0011408478=",null,"09-May-2017","Unsecured","Bond","Y",8.8819999999999997,8.8729999999999993,-135.80000000000001,0.33400000000000002,"IS","MAT","31-May-2027",104.15,"N/A","ISREAL, STATE OF - INLFATION PROTECTED BOND","N","Auction","--"]
["ILCPI / ILGV   4.000 30-May-2036",null,"30-May-2036",16221603000,16221603000,4,"Fixed Coupon","Israel","Israeli New Sheqel","IL0010977085","IL0010977085=",null,"27-Jun-2006","Unsecured","Bond","Y",13.955,13.765000000000001,-138.6,0.92,"IS","MAT","29-May-2036",181.52,"N/A","ISREAL, STATE OF - INLFATION PROTECTED BOND","N","Auction","--"]
["ILCPI / ILGV   2.750 30-Aug-2041",null,"30-Aug-2041",17675067000,17675067000,2.75,"Fixed Coupon","Israel","Israeli New Sheqel","IL0011205833","IL0011205833=",null,"07-Sep-2010","Unsecured","Bond","Y",18.152999999999999,17.821999999999999,-145.4,1.1870000000000001,"IS","MAT","29-Aug-2041",140.91999999999999,"N/A","ISREAL, STATE OF - INLFATION PROTECTED BOND","N","Auction","--"]
["ISRAEL / ILGV   5.500 31-Jan-2042",null,"31-Jan-2042",18283626000,18283626000,5.5,"Fixed Coupon","Israel","Israeli New Sheqel","IL0011254005","IL0011254005=",null,"10-Jan-2012","Unsecured","Bond","N",15.41,14.948,19.5,2.7269999999999999,"IS","MAT","30-Jan-2042",148.82,"N/A","ISRAEL, STATE OF","N","Auction","--"]
["ILCPI / ILGV   1.000 31-May-2045",null,"31-May-2045",9039905000,9039905000,1,"Fixed Coupon","Israel","Israeli New Sheqel","IL0011348658","IL0011348658=",null,"03-Mar-2015","Unsecured","Bond","Y",23.376999999999999,23.071999999999999,-153.1,1.4330000000000001,"IS","MAT","31-May-2045",90.72,"N/A","ISREAL, STATE OF - INLFATION PROTECTED BOND","N","Auction","--"]
["ISRAEL / ILGV   3.750 31-Mar-2047",null,"31-Mar-2047",4278269000,4278269000,3.75,"Fixed Coupon","Israel","Israeli New Sheqel","IL0011401937","IL0011401937=",null,"07-Mar-2017","Unsecured","Bond","N",18.106999999999999,17.361000000000001,14.6,2.9830000000000001,"IS","MAT","31-Mar-2047",118.32,"N/A","ISRAEL, STATE OF","N","Auction","--"]
["Eurobond",5,22758521355,22758521355]
["Description","Asset Duplicated","Maturity Date","Amount Outstanding","Issued Amount","Coupon","Coupon Class","Market of Issue","Currency","ISIN","RIC","Cusip","Issue Date","Seniority Type","Instrument Type","Principal Index Link Flag","Modified Duration","Option Adjusted Duration","Option Adjusted Spread","Yield","Yield Type","Yield Event","Yield Date","Last Price","Capital Tier","Government Bond Type","Is Convertible","Offering Type","Program Type"]
["ISRAEL / ILGV   4.625 18-Mar-2020 MTN",null,"18-Mar-2020",6365716740,6365716740,4.625,"Fixed Coupon","Eurobond","Euro","XS0495946070","IL049594607=",null,"18-Mar-2010","Senior Unsecured","Note","N",1.889,1.89,57,2.1999999999999999E-2,"IS","MAT","18-Mar-2020",109.254,"N/A","ISRAEL, STATE OF","N","Regulation S","Medium Term Note Program"]
["ISRAEL / ILGV   2.875 29-Jan-2024 MTN",null,"29-Jan-2024",6365716740,6365716740,2.875,"Fixed Coupon","Eurobond","Euro","XS1023541847","IL102354184=",null,"29-Jan-2014","Senior Unsecured","Note","N",5.4710000000000001,5.4710000000000001,81.900000000000006,0.91700000000000004,"IS","MAT","29-Jan-2024",111.154,"N/A","ISRAEL, STATE OF","N","Regulation S","Medium Term Note Program"]
["ISRAEL / ILGV   1.500 18-Jan-2027 MTN",null,"18-Jan-2027",6365716740,6365716740,1.5,"Fixed Coupon","Eurobond","Euro","XS1551294256","IL155129425=",null,"18-Jan-2017","Senior Unsecured","Note","N",8.2739999999999991,8.27,93.4,1.417,"IS","MAT","18-Jan-2027",100.685,"N/A","ISRAEL, STATE OF","N","Regulation S","Medium Term Note Program"]
["ISRAEL / ILGV   6.875 21-Oct-2034 MTN",null,"21-Oct-2034",478512765,478512765,6.875,"Fixed Coupon","Eurobond","Great Britain Pound","XS0103500855","IL010350085=",null,"21-Oct-1999","Unsecured","Note","N",11.135999999999999,11.045999999999999,147,3.1970000000000001,"IS","MAT","23-Oct-2034",146.38200000000001,"N/A","ISRAEL, STATE OF","N","Regulation S","Medium Term Note Program"]
["ISRAEL / ILGV   2.375 18-Jan-2037 MTN",null,"18-Jan-2037",3182858370,3182858370,2.375,"Fixed Coupon","Eurobond","Euro","XS1551294413","IL155129441=",null,"18-Jan-2017","Senior Unsecured","Note","N",15.315,15.215,102.3,2.0089999999999999,"IS","MAT","19-Jan-2037",105.693,"N/A","ISRAEL, STATE OF","N","Regulation S","Medium Term Note Program"]
["Foreign",1618,25840921477.788898,25840921477.788898]
["Description","Asset Duplicated","Maturity Date","Amount Outstanding","Issued Amount","Coupon","Coupon Class","Market of Issue","Currency","ISIN","RIC","Cusip","Issue Date","Seniority Type","Instrument Type","Principal Index Link Flag","Modified Duration","Option Adjusted Duration","Option Adjusted Spread","Yield","Yield Type","Yield Event","Yield Date","Last Price","Capital Tier","Government Bond Type","Is Convertible","Offering Type","Program Type"]
["ISRAEL / ILGV         Perp     CVT PUT",null,"Perpetual",147273875,147273875,"--","Discount/Zero Coupon","United States","U.S. Dollar",null,"--",null,"31-Jul-1993","Unsecured","Certificate","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","Y","Best Efforts","--"]
["ISRAEL / ILGV         15-Mar-2018",null,"15-Mar-2018",159857167,159857167,"--","Discount/Zero Coupon","United States","U.S. Dollar","US465139BK87","465139BK8=","465139BK8","24-Mar-1993","Unsecured","Note","N",3.0000000000000001E-3,3.0000000000000001E-3,23.8,1.917,"CB","MAT","15-Mar-2018",99.994699999999995,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV         15-Mar-2018",null,"15-Mar-2018",134210700,134210700,"--","Discount/Zero Coupon","United States","U.S. Dollar","US465139DF74","465139DF7=","465139DF7","29-Sep-1993","Unsecured","Note","N",3.0000000000000001E-3,3.0000000000000001E-3,23.8,1.944,"CB","MAT","15-Mar-2018",99.994699999999995,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   4.000 01-Apr-2018",null,"01-Apr-2018",3097,3097,4,"Fixed Coupon","United States","U.S. Dollar","US4651385S07","4651385S0=","4651385S0","01-Apr-2003","Unsecured","Bond","N",4.7E-2,5.1999999999999998E-2,-41.3,1.4059999999999999,"CB","MAT","02-Apr-2018",100.2289,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.310 01-Apr-2018",null,"01-Apr-2018",430163,430163,2.31,"Fixed Coupon","United States","U.S. Dollar","US46513AMT42","46513AMT4=","46513AMT4","15-Apr-2013","Unsecured","Bond","N",4.7E-2,5.1999999999999998E-2,-41.2,1.4059999999999999,"CB","MAT","02-Apr-2018",100.0423,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.600 01-Apr-2018 '16",null,"01-Apr-2018",0,0,1.6,"Fixed Coupon","United States","U.S. Dollar","US46513CLU89","46513CLU8=","46513CLU8","15-Apr-2016","Unsecured","Bond","N",4.7E-2,5.1999999999999998E-2,6.3,1.9279999999999999,"CB","MAT","02-Apr-2018",99.984399999999994,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.650 01-Apr-2018 '16",null,"01-Apr-2018",0,0,1.65,"Fixed Coupon","United States","U.S. Dollar","US46513BU970","--","46513BU97","01-Apr-2015","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.425 01-Apr-2018 '18 FRN",null,"01-Apr-2018",0,0,2.4249999999999998,"Floating Coupon","United States","U.S. Dollar","US46513CQG41","46513CQG4=","46513CQG4","15-Apr-2016","Unsecured","Bond","N",0.05,"--","--",1.8879999999999999,"CB","MAT","02-Apr-2018",100.0279,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.087 01-Apr-2018 '17 FRN",null,"01-Apr-2018",0,0,2.0874999999999999,"Floating Coupon","United States","U.S. Dollar","US46513BT733","--","46513BT73","01-Apr-2015","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.580 01-Apr-2018 '16",null,"01-Apr-2018",0,0,1.58,"Fixed Coupon","United States","U.S. Dollar","US46513BV218","46513BV21=","46513BV21","15-Apr-2015","Unsecured","Bond","N",4.7E-2,5.1999999999999998E-2,4.4000000000000004,1.825,"CB","MAT","02-Apr-2018",99.987799999999993,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.450 01-Apr-2018 '16",null,"01-Apr-2018",0,0,1.45,"Fixed Coupon","United States","U.S. Dollar","US46513CNU61","--","46513CNU6","15-Apr-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.480 01-Apr-2018 '16",null,"01-Apr-2018",0,0,1.48,"Fixed Coupon","Canada","Canadian Dollar","CA46513BYQ53","--","46513BYQ5","15-Apr-2015","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.330 01-Apr-2018 '16",null,"01-Apr-2018",0,0,1.33,"Fixed Coupon","Canada","Canadian Dollar","CA46513BZQ45","--","46513BZQ4","15-Apr-2015","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.550 01-Apr-2018 '16",null,"01-Apr-2018",0,0,1.55,"Fixed Coupon","Canada","Canadian Dollar","CA46513BVT20","--","46513BVT2","15-Apr-2015","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.587 01-Apr-2018 '17 FRN",null,"01-Apr-2018",0,0,2.5874999999999999,"Floating Coupon","United States","U.S. Dollar","US46513CQT61","--","46513CQT6","01-Apr-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.800 01-Apr-2018 '16",null,"01-Apr-2018",0,0,1.8,"Fixed Coupon","United States","U.S. Dollar","US46513BZ763","46513BZ76=","46513BZ76","01-Apr-2015","Unsecured","Bond","N",4.7E-2,5.1999999999999998E-2,9.3000000000000007,1.877,"CB","MAT","02-Apr-2018",99.995999999999995,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.590 01-Apr-2018 '16",null,"01-Apr-2018",0,0,1.59,"Fixed Coupon","United States","U.S. Dollar","US46513BW463","46513BW46=","46513BW46","15-Apr-2015","Unsecured","Bond","N",4.7E-2,5.1999999999999998E-2,0.2,1.7809999999999999,"CB","MAT","02-Apr-2018",99.990399999999994,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.530 01-Apr-2018 '16",null,"01-Apr-2018",0,0,1.53,"Fixed Coupon","Canada","Canadian Dollar","CA46513BYP70","--","46513BYP7","01-Apr-2015","Unsecured","Debenture","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.237 01-Apr-2018 '17 FRN",null,"01-Apr-2018",0,0,2.2374999999999998,"Floating Coupon","United States","U.S. Dollar","US46513CQF67","--","46513CQF6","01-Apr-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.188 01-Apr-2018 '17 FRN",null,"01-Apr-2018",0,0,2.1875,"Floating Coupon","United States","U.S. Dollar","US46513BT816","46513BT81=","46513BT81","15-Apr-2015","Unsecured","Bond","N",0.05,"--","--",1.8879999999999999,"CB","MAT","02-Apr-2018",100.0154,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.600 01-Apr-2018 '16",null,"01-Apr-2018",0,0,1.6,"Fixed Coupon","Canada","Canadian Dollar","CA46513BVS47","--","46513BVS4","01-Apr-2015","Unsecured","Debenture","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.750 01-Apr-2018 '16",null,"01-Apr-2018",0,0,1.75,"Fixed Coupon","United States","U.S. Dollar","US46513CLT17","46513CLT1=","46513CLT1","01-Apr-2016","Unsecured","Bond","N",4.7E-2,5.1999999999999998E-2,5.2,1.915,"CB","MAT","02-Apr-2018",99.992000000000004,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.600 01-Apr-2018 '16",null,"01-Apr-2018",0,0,1.6,"Fixed Coupon","United States","U.S. Dollar","US46513CNT98","--","46513CNT9","01-Apr-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.020 01-Apr-2018",null,"01-Apr-2018",0,0,2.02,"Fixed Coupon","United States","U.S. Dollar","US46513ARS14","46513ARS1=","46513ARS1","01-Apr-2013","Unsecured","Bond","N",4.7E-2,5.1999999999999998E-2,-41.3,1.4059999999999999,"CB","MAT","02-Apr-2018",100.0287,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.050 01-Apr-2018",null,"01-Apr-2018",0,0,2.0499999999999998,"Fixed Coupon","United States","U.S. Dollar","US46513BY360","--","46513BY36","01-Apr-2015","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.980 01-Apr-2018",null,"01-Apr-2018",0,0,1.98,"Fixed Coupon","United States","U.S. Dollar","US46513BY444","46513BY44=","46513BY44","15-Apr-2015","Unsecured","Bond","N",4.7E-2,5.1999999999999998E-2,-35.6,1.4059999999999999,"CB","MAT","02-Apr-2018",100.02800000000001,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.380 01-Apr-2018 '16",null,"01-Apr-2018",0,0,1.38,"Fixed Coupon","Canada","Canadian Dollar","CA46513BZP61","--","46513BZP6","01-Apr-2015","Unsecured","Debenture","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.870 01-Apr-2018 '16",null,"01-Apr-2018",0,0,1.87,"Fixed Coupon","United States","U.S. Dollar","US46513CVX19","--","46513CVX1","01-Apr-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.910 01-Apr-2018",null,"01-Apr-2018",0,0,1.91,"Fixed Coupon","United States","U.S. Dollar","US46513ART96","46513ART9=","46513ART9","15-Apr-2013","Unsecured","Bond","N",4.7E-2,5.1999999999999998E-2,-41.2,1.407,"CB","MAT","02-Apr-2018",100.0235,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.462 01-Apr-2018 '17 FRN",null,"01-Apr-2018",0,0,2.4624999999999999,"Floating Coupon","United States","U.S. Dollar","US46513CQU35","--","46513CQU3","15-Apr-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.730 01-Apr-2018 '16",null,"01-Apr-2018",0,0,1.73,"Fixed Coupon","United States","U.S. Dollar","US46513BZ847","46513BZ84=","46513BZ84","15-Apr-2015","Unsecured","Bond","N",4.7E-2,5.1999999999999998E-2,9.3000000000000007,1.8759999999999999,"CB","MAT","02-Apr-2018",99.992599999999996,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   4.000 01-Apr-2018 '17",null,"01-Apr-2018",5162,5162,4,"Fixed Coupon","United States","U.S. Dollar","US4651384S16","4651384S1=","4651384S1","01-Jan-1999","Unsecured","Income Bond","N",4.7E-2,5.1999999999999998E-2,18.3,2.06,"CB","MAT","02-Apr-2018",100.0886,"N/A","ISRAEL, STATE OF","N","Best Efforts","--"]
["ISRAEL / ILGV   1.650 01-Apr-2018 '16",null,"01-Apr-2018",0,0,1.65,"Fixed Coupon","United States","U.S. Dollar","US46513BW380","--","46513BW38","01-Apr-2015","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.130 01-May-2018",null,"01-May-2018",258098,258098,2.13,"Fixed Coupon","United States","U.S. Dollar","US46513AMV97","46513AMV9=","46513AMV9","15-May-2013","Unsecured","Bond","N",0.13,0.13,-23.8,1.46,"CB","MAT","01-May-2018",100.08629999999999,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.550 01-May-2018",null,"01-May-2018",344,344,1.55,"Fixed Coupon","United States","U.S. Dollar","US46513AWW60","46513AWW6=","46513AWW6","01-May-2013","Unsecured","Bond","N",0.13,0.13,-23.8,1.46,"CB","MAT","01-May-2018",100.0133,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.500 01-May-2018 '16",null,"01-May-2018",0,0,1.5,"Fixed Coupon","United States","U.S. Dollar","US46513BW612","46513BW61=","46513BW61","15-May-2015","Unsecured","Bond","N",0.13,0.11600000000000001,1,1.7310000000000001,"CB","MAT","01-May-2018",99.968299999999999,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.540 01-May-2018 '16",null,"01-May-2018",0,0,1.54,"Fixed Coupon","Canada","Canadian Dollar","CA46513BVU92","--","46513BVU9","01-May-2015","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.900 01-May-2018 '18 FRN",null,"01-May-2018",0,0,2.9,"Floating Coupon","United States","U.S. Dollar","US46513CQV18","--","46513CQV1","01-May-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.620 01-May-2018 '16",null,"01-May-2018",0,0,1.62,"Fixed Coupon","United States","U.S. Dollar","US46513CLW46","46513CLW4=","46513CLW4","15-May-2016","Unsecured","Bond","N",0.13,0.11,7.6,1.8049999999999999,"CB","MAT","01-May-2018",99.981800000000007,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.470 01-May-2018 '16",null,"01-May-2018",0,0,1.47,"Fixed Coupon","United States","U.S. Dollar","US46513CNW28","--","46513CNW2","15-May-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.550 01-May-2018 '16",null,"01-May-2018",0,0,1.55,"Fixed Coupon","United States","U.S. Dollar","US46513CLV62","46513CLV6=","46513CLV6","01-May-2016","Unsecured","Bond","N",0.13,0.126,5.8,1.76,"CB","MAT","01-May-2018",99.972099999999998,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.188 01-May-2018 '17 FRN",null,"01-May-2018",0,0,2.1875,"Floating Coupon","United States","U.S. Dollar","US46513BT998","46513BT99=","46513BT99","01-May-2015","Unsecured","Bond","N",0.13100000000000001,"--","--",1.917,"CB","CALL","11-Apr-2018",100.0204,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.375 01-May-2018 '17 FRN",null,"01-May-2018",0,0,2.375,"Floating Coupon","United States","U.S. Dollar","US46513BU228","46513BU22=","46513BU22","15-May-2015","Unsecured","Bond","N",0.13100000000000001,"--","--",1.917,"CB","CALL","11-Apr-2018",100.0347,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.870 01-May-2018 '16",null,"01-May-2018",0,0,1.87,"Fixed Coupon","United States","U.S. Dollar","US46513CVY91","--","46513CVY9","01-May-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.700 01-May-2018 '16",null,"01-May-2018",0,0,1.7,"Fixed Coupon","United States","U.S. Dollar","US46513B2A52","--","46513B2A5","15-May-2015","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.300 01-May-2018 '17",null,"01-May-2018",0,0,1.3,"Fixed Coupon","Canada","Canadian Dollar","CA46513BZR28","--","46513BZR2","01-May-2015","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.550 01-May-2018 '16",null,"01-May-2018",0,0,1.55,"Fixed Coupon","United States","U.S. Dollar","US46513BV473","46513BV47=","46513BV47","15-May-2015","Unsecured","Bond","N",0.13,0.112,3.8,1.76,"CB","MAT","01-May-2018",99.978200000000001,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.520 01-May-2018 '16",null,"01-May-2018",0,0,1.52,"Fixed Coupon","United States","U.S. Dollar","US46513BW539","46513BW53=","46513BW53","01-May-2015","Unsecured","Bond","N",0.13,0.11600000000000001,2,1.74,"CB","MAT","01-May-2018",99.969200000000001,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.400 01-May-2018 '16",null,"01-May-2018",0,0,1.4,"Fixed Coupon","United States","U.S. Dollar","US46513CNV45","46513CNV4=","46513CNV4","01-May-2016","Unsecured","Bond","N",0.13,0.129,-1,1.69,"CB","MAT","01-May-2018",99.961799999999997,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.450 01-May-2018 '16",null,"01-May-2018",0,0,1.45,"Fixed Coupon","Canada","Canadian Dollar","CA46513BYR37","--","46513BYR3","01-May-2015","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.500 01-May-2018 '18 FRN",null,"01-May-2018",0,0,2.5,"Floating Coupon","United States","U.S. Dollar","US46513CQH24","--","46513CQH2","01-May-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.710 01-May-2018 '16",null,"01-May-2018",0,0,1.71,"Fixed Coupon","United States","U.S. Dollar","US46513BZ920","46513BZ92=","46513BZ92","01-May-2015","Unsecured","Bond","N",0.13,0.111,6.7,1.7589999999999999,"CB","MAT","01-May-2018",99.988900000000001,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.680 01-May-2018",null,"01-May-2018",0,0,1.68,"Fixed Coupon","Canada","Canadian Dollar","CA46513BYS10","--","46513BYS1","15-May-2015","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.480 01-May-2018",null,"01-May-2018",0,0,1.48,"Fixed Coupon","Canada","Canadian Dollar","CA46513BZS01","--","46513BZS0","15-May-2015","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.900 01-May-2018 '18 FRN",null,"01-May-2018",0,0,2.9,"Floating Coupon","United States","U.S. Dollar","US46513CQW90","--","46513CQW9","15-May-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.188 01-May-2018 '17 FRN",null,"01-May-2018",0,0,2.1875,"Floating Coupon","United States","U.S. Dollar","US46513CQJ89","46513CQJ8=","46513CQJ8","15-May-2016","Unsecured","Bond","N",0.13100000000000001,"--","--",1.917,"CB","CALL","11-Apr-2018",100.0204,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.700 01-May-2018",null,"01-May-2018",0,0,1.7,"Fixed Coupon","Canada","Canadian Dollar","CA46513BVV75","--","46513BVV7","15-May-2015","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   4.000 01-May-2018",null,"01-May-2018",1721,1721,4,"Fixed Coupon","United States","U.S. Dollar","US4651385T89","4651385T8=","4651385T8","01-May-2003","Unsecured","Bond","N",0.13,0.13,-23.8,1.46,"CB","MAT","01-May-2018",100.5848,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   4.000 01-May-2018 '17",null,"01-May-2018",94636,94636,4,"Fixed Coupon","United States","U.S. Dollar","US4651384T98","4651384T9=","4651384T9","01-May-2003","Unsecured","Income Bond","N",0.13,7.5999999999999998E-2,18.2,1.8240000000000001,"CB","CALL","11-Apr-2018",100.1588,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.560 01-May-2018 '16",null,"01-May-2018",0,0,1.56,"Fixed Coupon","United States","U.S. Dollar","US46513BV390","46513BV39=","46513BV39","01-May-2015","Unsecured","Bond","N",0.13,0.111,3.7,1.7609999999999999,"CB","MAT","01-May-2018",99.979399999999998,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV         15-May-2018",null,"15-May-2018",123456638,123456638,"--","Discount/Zero Coupon","United States","U.S. Dollar","US465139PC16","465139PC1=","465139PC1","21-Jan-1997","Unsecured","Note","N",0.16900000000000001,0.16800000000000001,53,2.2170000000000001,"CB","MAT","15-May-2018",99.626199999999997,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV         15-May-2018",null,"15-May-2018",129392880,129392880,"--","Discount/Zero Coupon","United States","U.S. Dollar","US465139HU06","465139HU0=","465139HU0","09-Nov-1994","Unsecured","Note","N",0.16900000000000001,0.16800000000000001,52.5,2.2170000000000001,"CB","MAT","15-May-2018",99.627099999999999,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV         15-May-2018",null,"15-May-2018",213907767,213907767,"--","Discount/Zero Coupon","United States","U.S. Dollar","US465139SS31","465139SS3=","465139SS3","26-Jan-1998","Unsecured","Note","N",0.16900000000000001,0.16800000000000001,53,2.2170000000000001,"CB","MAT","15-May-2018",99.626199999999997,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.960 01-Jun-2018",null,"01-Jun-2018",123887,123887,1.96,"Fixed Coupon","United States","U.S. Dollar","US46513ARW26","46513ARW2=","46513ARW2","01-Jun-2013","Unsecured","Bond","N",0.21099999999999999,0.214,-19,1.516,"CB","MAT","01-Jun-2018",100.0943,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.160 01-Jun-2018",null,"01-Jun-2018",55061,55061,2.16,"Fixed Coupon","United States","U.S. Dollar","US46513ARX09","46513ARX0=","46513ARX0","15-Jun-2013","Unsecured","Bond","N",0.21099999999999999,0.214,-18.899999999999999,1.516,"CB","MAT","01-Jun-2018",100.13679999999999,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.450 01-Jun-2018 '17",null,"01-Jun-2018",0,0,1.45,"Fixed Coupon","United States","U.S. Dollar","US46513AWX44","46513AWX4=","46513AWX4","01-Jun-2013","Unsecured","Bond","N",0.21299999999999999,0.2,2.9,1.784,"CB","MAT","01-Jun-2018",99.921899999999994,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.530 01-Jun-2018 '16",null,"01-Jun-2018",0,0,1.53,"Fixed Coupon","United States","U.S. Dollar","US46513CLX29","46513CLX2=","46513CLX2","01-Jun-2016","Unsecured","Bond","N",0.21099999999999999,0.19800000000000001,5.9,1.724,"CB","MAT","01-Jun-2018",99.953199999999995,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.380 01-Jun-2018 '16",null,"01-Jun-2018",0,0,1.38,"Fixed Coupon","United States","U.S. Dollar","US46513CNX01","46513CNX0=","46513CNX0","01-Jun-2016","Unsecured","Bond","N",0.21199999999999999,0.21,1,1.6739999999999999,"CB","MAT","01-Jun-2018",99.931899999999999,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.587 01-Jun-2018 '17 FRN",null,"01-Jun-2018",0,0,2.5874999999999999,"Floating Coupon","United States","U.S. Dollar","US46513CQY56","--","46513CQY5","15-Jun-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.800 01-Jun-2018 '16",null,"01-Jun-2018",0,0,1.8,"Fixed Coupon","United States","U.S. Dollar","US46513BX297","46513BX29=","46513BX29","15-Jun-2015","Unsecured","Bond","N",0.21099999999999999,0.11600000000000001,6,1.7569999999999999,"CB","CALL","11-Apr-2018",100.0029,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.587 01-Jun-2018 '17 FRN",null,"01-Jun-2018",0,0,2.5874999999999999,"Floating Coupon","United States","U.S. Dollar","US46513CQX73","--","46513CQX7","01-Jun-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.920 01-Jun-2018 '16",null,"01-Jun-2018",0,0,1.92,"Fixed Coupon","United States","U.S. Dollar","US46513CVZ66","--","46513CVZ6","01-Jun-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.470 01-Jun-2018 '17",null,"01-Jun-2018",0,0,1.47,"Fixed Coupon","United States","U.S. Dollar","US46513CNY83","46513CNY8=","46513CNY8","15-Jun-2016","Unsecured","Bond","N",0.21099999999999999,0.20499999999999999,1,1.718,"CB","MAT","01-Jun-2018",99.947199999999995,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.188 01-Jun-2018 '17 FRN",null,"01-Jun-2018",0,0,2.1875,"Floating Coupon","United States","U.S. Dollar","US46513BS826","46513BS82=","46513BS82","15-Jun-2015","Unsecured","Bond","N",0.214,"--","--",1.9370000000000001,"CB","CALL","11-Apr-2018",100.0189,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.640 01-Jun-2018 '16",null,"01-Jun-2018",0,0,1.64,"Fixed Coupon","United States","U.S. Dollar","US46513BV549","--","46513BV54","01-Jun-2015","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.640 01-Jun-2018 '17",null,"01-Jun-2018",0,0,1.64,"Fixed Coupon","United States","U.S. Dollar","US46513BX453","46513BX45=","46513BX45","15-Jun-2015","Unsecured","Bond","N",0.21099999999999999,0.17799999999999999,4.7,1.7589999999999999,"CB","MAT","01-Jun-2018",99.974500000000006,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.650 01-Jun-2018",null,"01-Jun-2018",0,0,1.65,"Fixed Coupon","Canada","Canadian Dollar","CA46513BYU65","--","46513BYU6","15-Jun-2015","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.720 01-Jun-2018",null,"01-Jun-2018",0,0,1.72,"Fixed Coupon","Canada","Canadian Dollar","CA46513BYT92","--","46513BYT9","01-Jun-2015","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.650 01-Jun-2018 '16",null,"01-Jun-2018",0,0,1.65,"Fixed Coupon","United States","U.S. Dollar","US46513BW877","46513BW87=","46513BW87","15-Jun-2015","Unsecured","Bond","N",0.21299999999999999,0.16700000000000001,0.8,1.7569999999999999,"CB","MAT","01-Jun-2018",99.974999999999994,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.430 01-Jun-2018",null,"01-Jun-2018",0,0,1.43,"Fixed Coupon","Canada","Canadian Dollar","CA46513BZU56","--","46513BZU5","15-Jun-2015","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.520 01-Jun-2018",null,"01-Jun-2018",0,0,1.52,"Fixed Coupon","Canada","Canadian Dollar","CA46513BZT83","--","46513BZT8","01-Jun-2015","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.580 01-Jun-2018",null,"01-Jun-2018",0,0,1.58,"Fixed Coupon","Canada","Canadian Dollar","CA46513BVX32","--","46513BVX3","15-Jun-2015","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.670 01-Jun-2018",null,"01-Jun-2018",0,0,1.67,"Fixed Coupon","Canada","Canadian Dollar","CA46513BVW58","--","46513BVW5","01-Jun-2015","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.800 01-Jun-2018 '16",null,"01-Jun-2018",0,0,1.8,"Fixed Coupon","United States","U.S. Dollar","US46513B2B36","46513B2B3=","46513B2B3","01-Jun-2015","Unsecured","Bond","N",0.21099999999999999,0.11600000000000001,6,1.7569999999999999,"CB","CALL","11-Apr-2018",100.0029,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.750 01-Jun-2018 '18 FRN",null,"01-Jun-2018",0,0,2.75,"Floating Coupon","United States","U.S. Dollar","US46513CQK52","--","46513CQK5","01-Jun-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.620 01-Jun-2018 '16",null,"01-Jun-2018",0,0,1.62,"Fixed Coupon","United States","U.S. Dollar","US46513CLY02","46513CLY0=","46513CLY0","15-Jun-2016","Unsecured","Bond","N",0.21099999999999999,0.17199999999999999,3.7,1.7090000000000001,"CB","MAT","01-Jun-2018",99.975800000000007,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.188 01-Jun-2018 '17 FRN",null,"01-Jun-2018",0,0,2.1875,"Floating Coupon","United States","U.S. Dollar","US46513BU301","46513BU30=","46513BU30","01-Jun-2015","Unsecured","Bond","N",0.214,"--","--",1.9370000000000001,"CB","CALL","11-Apr-2018",100.0189,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.570 01-Jun-2018 '16",null,"01-Jun-2018",0,0,1.57,"Fixed Coupon","United States","U.S. Dollar","US46513BW794","46513BW79=","46513BW79","01-Jun-2015","Unsecured","Bond","N",0.21299999999999999,0.184,1,1.744,"CB","MAT","01-Jun-2018",99.959699999999998,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.138 01-Jun-2018 '17 FRN",null,"01-Jun-2018",0,0,2.1375000000000002,"Floating Coupon","United States","U.S. Dollar","US46513CQL36","46513CQL3=","46513CQL3","15-Jun-2016","Unsecured","Bond","N",0.214,"--","--",1.9370000000000001,"CB","CALL","11-Apr-2018",100.0151,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   4.000 01-Jun-2018",null,"01-Jun-2018",72267,72267,4,"Fixed Coupon","United States","U.S. Dollar","US4651384U61","4651384U6=","4651384U6","01-Jun-2003","Unsecured","Income Bond","N",0.20899999999999999,0.21099999999999999,-18.899999999999999,1.516,"CB","MAT","01-Jun-2018",100.5241,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   4.000 01-Jun-2018",null,"01-Jun-2018",30283,30283,4,"Fixed Coupon","United States","U.S. Dollar","US4651385U52","4651385U5=","4651385U5","01-Jun-2003","Unsecured","Bond","N",0.21299999999999999,0.215,-18.899999999999999,1.516,"CB","MAT","01-Jun-2018",100.9415,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.460 01-Jun-2018",null,"01-Jun-2018",705467,705467,2.46,"Fixed Coupon","United States","U.S. Dollar","US46513AMX53","46513AMX5=","46513AMX5","15-Jun-2013","Unsecured","Bond","N",0.21099999999999999,0.214,-18.899999999999999,1.516,"CB","MAT","01-Jun-2018",100.20059999999999,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.260 01-Jun-2018",null,"01-Jun-2018",430163,430163,2.2599999999999998,"Fixed Coupon","United States","U.S. Dollar","US46513AMW70","46513AMW7=","46513AMW7","01-Jun-2013","Unsecured","Bond","N",0.21299999999999999,0.215,-18.899999999999999,1.516,"CB","MAT","01-Jun-2018",100.1566,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.440 01-Jul-2018",null,"01-Jul-2018",0,0,1.44,"Fixed Coupon","Canada","Canadian Dollar","CA46513B4K19","--","46513B4K1","15-Jul-2015","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.830 01-Jul-2018",null,"01-Jul-2018",3768,3768,1.83,"Fixed Coupon","United States","U.S. Dollar","US46513AWY27","46513AWY2=","46513AWY2","01-Jul-2013","Unsecured","Bond","N",0.29599999999999999,0.29899999999999999,-21.3,1.57,"CB","MAT","02-Jul-2018",100.0836,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.138 01-Jul-2018 '17 FRN",null,"01-Jul-2018",0,0,2.1375000000000002,"Floating Coupon","United States","U.S. Dollar","US46513CQM19","46513CQM1=","46513CQM1","01-Jul-2016","Unsecured","Bond","N",0.214,"--","--",1.9970000000000001,"CB","CALL","11-Apr-2018",100.01049999999999,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.188 01-Jul-2018 '17 FRN",null,"01-Jul-2018",0,0,2.1875,"Floating Coupon","United States","U.S. Dollar","US46513CCA27","46513CCA2=","46513CCA2","15-Jul-2015","Unsecured","Bond","N",0.214,"--","--",1.9970000000000001,"CB","CALL","11-Apr-2018",100.01430000000001,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.330 01-Jul-2018 '16",null,"01-Jul-2018",0,0,1.33,"Fixed Coupon","United States","U.S. Dollar","US46513CNZ58","46513CNZ5=","46513CNZ5","01-Jul-2016","Unsecured","Bond","N",0.29299999999999998,0.29699999999999999,9,1.8680000000000001,"CB","MAT","02-Jul-2018",99.846100000000007,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.800 01-Jul-2018 '16",null,"01-Jul-2018",0,0,1.8,"Fixed Coupon","United States","U.S. Dollar","US46513BW950","46513BW95=","46513BW95","01-Jul-2015","Unsecured","Bond","N",0.29599999999999999,0.2,0,1.827,"CB","MAT","02-Jul-2018",99.989199999999997,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.740 01-Jul-2018 '16",null,"01-Jul-2018",0,0,1.74,"Fixed Coupon","United States","U.S. Dollar","US46513CHN92","46513CHN9=","46513CHN9","15-Jul-2015","Unsecured","Bond","N",0.29299999999999998,0.245,10.199999999999999,1.879,"CB","MAT","02-Jul-2018",99.966099999999997,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.730 01-Jul-2018 '16",null,"01-Jul-2018",0,0,1.73,"Fixed Coupon","United States","U.S. Dollar","US46513CFA99","46513CFA9=","46513CFA9","15-Jul-2015","Unsecured","Bond","N",0.29599999999999999,0.23,1.1000000000000001,1.8220000000000001,"CB","MAT","02-Jul-2018",99.969899999999996,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.587 01-Jul-2018 '17 FRN",null,"01-Jul-2018",0,0,2.5874999999999999,"Floating Coupon","United States","U.S. Dollar","US46513CQZ22","--","46513CQZ2","01-Jul-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.940 01-Jul-2018 '16",null,"01-Jul-2018",0,0,1.94,"Fixed Coupon","United States","U.S. Dollar","US46513BX370","46513BX37=","46513BX37","01-Jul-2015","Unsecured","Bond","N",0.29299999999999998,0.13800000000000001,5.9,1.7569999999999999,"CB","CALL","11-Apr-2018",100.0136,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.900 01-Jul-2018 '16",null,"01-Jul-2018",0,0,1.9,"Fixed Coupon","United States","U.S. Dollar","US46513CHA71","46513CHA7=","46513CHA7","15-Jul-2015","Unsecured","Bond","N",0.29299999999999998,0.155,5.8,1.774,"CB","CALL","11-Apr-2018",100.00920000000001,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.420 01-Jul-2018 '16",null,"01-Jul-2018",0,0,1.42,"Fixed Coupon","United States","U.S. Dollar","US46513CB705","46513CB70=","46513CB70","15-Jul-2016","Unsecured","Bond","N",0.29299999999999998,0.29699999999999999,5,1.8360000000000001,"CB","MAT","02-Jul-2018",99.877200000000002,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.270 01-Jul-2018 '16",null,"01-Jul-2018",0,0,1.27,"Fixed Coupon","United States","U.S. Dollar","US46513CH744","--","46513CH74","15-Jul-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.587 01-Jul-2018 '17 FRN",null,"01-Jul-2018",0,0,2.5874999999999999,"Floating Coupon","United States","U.S. Dollar","US46513CS725","46513CS72=","46513CS72","15-Jul-2016","Unsecured","Bond","N",0.214,"--","--",2.3769999999999998,"CB","CALL","11-Apr-2018",100.0157,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.640 01-Jul-2018",null,"01-Jul-2018",0,0,1.64,"Fixed Coupon","Canada","Canadian Dollar","CA46513B4X30","--","46513B4X3","15-Jul-2015","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.570 01-Jul-2018",null,"01-Jul-2018",0,0,1.57,"Fixed Coupon","Canada","Canadian Dollar","CA46513B6K90","--","46513B6K9","15-Jul-2015","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.970 01-Jul-2018 '16",null,"01-Jul-2018",0,0,1.97,"Fixed Coupon","United States","U.S. Dollar","US46513CWA07","--","46513CWA0","01-Jul-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.188 01-Jul-2018 '17 FRN",null,"01-Jul-2018",0,0,2.1875,"Floating Coupon","United States","U.S. Dollar","US46513BS909","--","46513BS90","01-Jul-2015","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.480 01-Jul-2018 '16",null,"01-Jul-2018",0,0,1.48,"Fixed Coupon","United States","U.S. Dollar","US46513CLZ76","46513CLZ7=","46513CLZ7","01-Jul-2016","Unsecured","Bond","N",0.29299999999999998,0.29599999999999999,5,1.8029999999999999,"CB","MAT","02-Jul-2018",99.899000000000001,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.790 01-Jul-2018 '16",null,"01-Jul-2018",0,0,1.79,"Fixed Coupon","United States","U.S. Dollar","US46513BX529","46513BX52=","46513BX52","01-Jul-2015","Unsecured","Bond","N",0.29299999999999998,0.19600000000000001,4,1.8340000000000001,"CB","MAT","02-Jul-2018",99.994399999999999,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.138 01-Jul-2018 '17 FRN",null,"01-Jul-2018",0,0,2.1375000000000002,"Floating Coupon","United States","U.S. Dollar","US46513CN361","46513CN36=","46513CN36","15-Jul-2016","Unsecured","Bond","N",0.214,"--","--",1.9970000000000001,"CB","CALL","11-Apr-2018",100.01049999999999,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.590 01-Jul-2018",null,"01-Jul-2018",144535,144535,2.59,"Fixed Coupon","United States","U.S. Dollar","US46513A5H96","46513A5H9=","46513A5H9","15-Jul-2013","Unsecured","Bond","N",0.29299999999999998,0.29699999999999999,-21.3,1.57,"CB","MAT","02-Jul-2018",100.3014,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   4.000 01-Jul-2018",null,"01-Jul-2018",10324,10324,4,"Fixed Coupon","United States","U.S. Dollar","US46513EDR09","46513EDR0=","46513EDR0","01-Jul-2003","Unsecured","Income Bond","N",0.29199999999999998,0.29599999999999999,-21.3,1.57,"CB","MAT","02-Jul-2018",100.718,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.890 01-Jul-2018",null,"01-Jul-2018",774293,774293,2.89,"Fixed Coupon","United States","U.S. Dollar","US46513A4V99","46513A4V9=","46513A4V9","15-Jul-2013","Unsecured","Bond","N",0.29299999999999998,0.29599999999999999,-21.3,1.57,"CB","MAT","02-Jul-2018",100.3901,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.290 01-Jul-2018",null,"01-Jul-2018",430163,430163,2.29,"Fixed Coupon","United States","U.S. Dollar","US46513AMY37","46513AMY3=","46513AMY3","01-Jul-2013","Unsecured","Bond","N",0.29299999999999998,0.29699999999999999,-21.3,1.57,"CB","MAT","02-Jul-2018",100.2128,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.290 01-Jul-2018 '16",null,"01-Jul-2018",0,0,2.29,"Fixed Coupon","United States","U.S. Dollar","US46513ARY81","46513ARY8=","46513ARY8","01-Jul-2013","Unsecured","Bond","N",0.29199999999999998,7.5999999999999998E-2,5.4,1.7490000000000001,"CB","CALL","11-Apr-2018",100.0408,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.761 01-Aug-2018 FRN",null,"01-Aug-2018",51620,51620,1.7605,"Floating Coupon","United States","U.S. Dollar","US46513AS356","46513AS35=","46513AS35","15-Aug-2013","Unsecured","Bond","N",0.214,"--","--",2.0270000000000001,"CB","MAT","01-Aug-2018",100.0025,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.350 01-Aug-2018 '16",null,"01-Aug-2018",0,0,1.35,"Fixed Coupon","United States","U.S. Dollar","US46513CH827","46513CH82=","46513CH82","01-Aug-2016","Unsecured","Bond","N",0.375,0.378,7,1.9,"CB","MAT","01-Aug-2018",99.796700000000001,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.500 01-Aug-2018 '16",null,"01-Aug-2018",0,0,1.5,"Fixed Coupon","United States","U.S. Dollar","US46513CB887","46513CB88=","46513CB88","01-Aug-2016","Unsecured","Bond","N",0.375,0.377,5,1.879,"CB","MAT","01-Aug-2018",99.861999999999995,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.320 01-Aug-2018 '16",null,"01-Aug-2018",0,0,1.32,"Fixed Coupon","United States","U.S. Dollar","US46513CH900","46513CH90=","46513CH90","15-Aug-2016","Unsecured","Bond","N",0.375,0.378,7,1.899,"CB","MAT","01-Aug-2018",99.785200000000003,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.138 01-Aug-2018 '17 FRN",null,"01-Aug-2018",0,0,2.1375000000000002,"Floating Coupon","United States","U.S. Dollar","US46513CN445","46513CN44=","46513CN44","01-Aug-2016","Unsecured","Bond","N",0.214,"--","--",2.0270000000000001,"CB","CALL","11-Apr-2018",100.0082,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.188 01-Aug-2018 '17 FRN",null,"01-Aug-2018",0,0,2.1875,"Floating Coupon","United States","U.S. Dollar","US46513CCC82","--","46513CCC8","15-Aug-2015","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.680 01-Aug-2018 '16",null,"01-Aug-2018",0,0,1.68,"Fixed Coupon","United States","U.S. Dollar","US46513CHP41","46513CHP4=","46513CHP4","01-Aug-2015","Unsecured","Bond","N",0.375,0.36299999999999999,11,1.9390000000000001,"CB","MAT","01-Aug-2018",99.908500000000004,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.900 01-Aug-2018 '16",null,"01-Aug-2018",0,0,1.9,"Fixed Coupon","United States","U.S. Dollar","US46513CHC38","--","46513CHC3","15-Aug-2015","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.650 01-Aug-2018 '16",null,"01-Aug-2018",0,0,2.65,"Fixed Coupon","United States","U.S. Dollar","US46513CHQ24","--","46513CHQ2","15-Aug-2015","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.660 01-Aug-2018 '16",null,"01-Aug-2018",0,0,1.66,"Fixed Coupon","United States","U.S. Dollar","US46513CFC55","46513CFC5=","46513CFC5","15-Aug-2015","Unsecured","Bond","N",0.378,0.34899999999999998,-1,1.8660000000000001,"CB","MAT","01-Aug-2018",99.916300000000007,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.540 01-Aug-2018 '16",null,"01-Aug-2018",0,0,2.54,"Fixed Coupon","United States","U.S. Dollar","US46513A5K26","46513A5K2=","46513A5K2","15-Aug-2013","Unsecured","Bond","N",0.373,7.5999999999999998E-2,10.4,1.7989999999999999,"CB","CALL","11-Apr-2018",100.056,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.640 01-Aug-2018 '17",null,"01-Aug-2018",0,0,1.64,"Fixed Coupon","United States","U.S. Dollar","US46513CFB72","46513CFB7=","46513CFB7","01-Aug-2015","Unsecured","Bond","N",0.378,0.35599999999999998,0,1.8879999999999999,"CB","MAT","01-Aug-2018",99.905000000000001,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.830 01-Aug-2018 '16",null,"01-Aug-2018",0,0,1.83,"Fixed Coupon","United States","U.S. Dollar","US46513CHB54","--","46513CHB5","01-Aug-2015","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.710 01-Aug-2018 '16",null,"01-Aug-2018",0,0,1.71,"Fixed Coupon","United States","U.S. Dollar","US46513C3A26","--","46513C3A2","01-Aug-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.480 01-Aug-2018",null,"01-Aug-2018",0,0,1.48,"Fixed Coupon","Canada","Canadian Dollar","CA46513B4Y13","--","46513B4Y1","01-Aug-2015","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.280 01-Aug-2018",null,"01-Aug-2018",0,0,1.28,"Fixed Coupon","Canada","Canadian Dollar","CA46513B4L91","--","46513B4L9","01-Aug-2015","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.410 01-Aug-2018",null,"01-Aug-2018",0,0,1.41,"Fixed Coupon","Canada","Canadian Dollar","CA46513B6L73","--","46513B6L7","01-Aug-2015","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.087 01-Aug-2018 '17 FRN",null,"01-Aug-2018",0,0,2.0874999999999999,"Floating Coupon","United States","U.S. Dollar","US46513CN510","46513CN51=","46513CN51","15-Aug-2016","Unsecured","Bond","N",0.214,"--","--",2.0270000000000001,"CB","CALL","11-Apr-2018",100.0044,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.188 01-Aug-2018 '17 FRN",null,"01-Aug-2018",0,0,2.1875,"Floating Coupon","United States","U.S. Dollar","US46513CCB00","46513CCB0=","46513CCB0","01-Aug-2015","Unsecured","Bond","N",0.214,"--","--",2.0270000000000001,"CB","CALL","11-Apr-2018",100.012,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.587 01-Aug-2018 '17 FRN",null,"01-Aug-2018",0,0,2.5874999999999999,"Floating Coupon","United States","U.S. Dollar","US46513CS980","--","46513CS98","15-Aug-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.587 01-Aug-2018 '17 FRN",null,"01-Aug-2018",0,0,2.5874999999999999,"Floating Coupon","United States","U.S. Dollar","US46513CS808","46513CS80=","46513CS80","01-Aug-2016","Unsecured","Bond","N",0.214,"--","--",2.367,"CB","MAT","01-Aug-2018",100.1871,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.470 01-Aug-2018 '16",null,"01-Aug-2018",0,0,1.47,"Fixed Coupon","United States","U.S. Dollar","US46513CB960","46513CB96=","46513CB96","15-Aug-2016","Unsecured","Bond","N",0.375,0.378,7,1.899,"CB","MAT","01-Aug-2018",99.8429,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   4.000 01-Aug-2018",null,"01-Aug-2018",5162,5162,4,"Fixed Coupon","United States","U.S. Dollar","US46513EEE86","46513EEE8=","46513EEE8","01-Aug-2003","Unsecured","Income Bond","N",0.378,0.38,-21.7,1.6259999999999999,"CB","MAT","01-Aug-2018",101.5825,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.840 01-Aug-2018",null,"01-Aug-2018",172065,172065,2.84,"Fixed Coupon","United States","U.S. Dollar","US46513A4X55","46513A4X5=","46513A4X5","15-Aug-2013","Unsecured","Bond","N",0.374,0.377,-21.6,1.6259999999999999,"CB","MAT","01-Aug-2018",100.459,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.910 01-Aug-2018",null,"01-Aug-2018",722673,722673,2.91,"Fixed Coupon","United States","U.S. Dollar","US46513A4W72","46513A4W7=","46513A4W7","01-Aug-2013","Unsecured","Bond","N",0.374,0.377,-21.6,1.6259999999999999,"CB","MAT","01-Aug-2018",100.4855,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.610 01-Aug-2018",null,"01-Aug-2018",134211,134211,2.61,"Fixed Coupon","United States","U.S. Dollar","US46513A5J52","46513A5J5=","46513A5J5","01-Aug-2013","Unsecured","Bond","N",0.374,0.377,-21.6,1.6259999999999999,"CB","MAT","01-Aug-2018",100.3721,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV         15-Aug-2018",null,"15-Aug-2018",158643930,158643930,"--","Discount/Zero Coupon","United States","U.S. Dollar","US465138QR92","465138QR9=","465138QR9","28-Aug-1996","Unsecured","Note","N",0.41499999999999998,0.41699999999999998,45.1,2.3170000000000002,"CB","MAT","15-Aug-2018",99.038399999999996,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV         15-Aug-2018",null,"15-Aug-2018",119120600,119120600,"--","Discount/Zero Coupon","United States","U.S. Dollar","US465139MH30","465139MH3=","465139MH3","26-Jan-1996","Unsecured","Note","N",0.41499999999999998,0.41699999999999998,46.5,2.3170000000000002,"CB","MAT","15-Aug-2018",99.032799999999995,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV         15-Aug-2018",null,"15-Aug-2018",166046166,166046166,"--","Discount/Zero Coupon","United States","U.S. Dollar","US465139EJ87","465139EJ8=","465139EJ8","18-Mar-1994","Unsecured","Note","N",0.41499999999999998,0.41699999999999998,45.1,2.3170000000000002,"CB","MAT","15-Aug-2018",99.038399999999996,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV         15-Aug-2018",null,"15-Aug-2018",100310454,100310454,"--","Discount/Zero Coupon","United States","U.S. Dollar","US465139GB34","465139GB3=","465139GB3","19-Sep-1994","Unsecured","Note","N",0.41499999999999998,0.41699999999999998,45.1,2.3170000000000002,"CB","MAT","15-Aug-2018",99.038399999999996,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV         15-Aug-2018",null,"15-Aug-2018",80061845,80061845,"--","Discount/Zero Coupon","United States","U.S. Dollar","US465139KL69","465139KL6=","465139KL6","18-Sep-1995","Unsecured","Bond","N",0.41499999999999998,0.41699999999999998,46.5,2.3170000000000002,"CB","MAT","15-Aug-2018",99.032799999999995,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV         15-Aug-2018",null,"15-Aug-2018",81083911,81083911,"--","Discount/Zero Coupon","United States","U.S. Dollar","US465139QV87","465139QV8=","465139QV8","15-Sep-1997","Unsecured","Note","N",0.41499999999999998,0.41699999999999998,46.5,2.3170000000000002,"CB","MAT","15-Aug-2018",99.032799999999995,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.550 01-Sep-2018",null,"01-Sep-2018",187551,187551,2.5499999999999998,"Fixed Coupon","United States","U.S. Dollar","US46513A5M81","46513A5M8=","46513A5M8","15-Sep-2013","Unsecured","Bond","N",0.45600000000000002,0.46800000000000003,-24.2,1.6819999999999999,"CB","MAT","04-Sep-2018",100.39960000000001,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.850 01-Sep-2018",null,"01-Sep-2018",636641,636641,2.85,"Fixed Coupon","United States","U.S. Dollar","US46513A4Z04","46513A4Z0=","46513A4Z0","15-Sep-2013","Unsecured","Bond","N",0.45500000000000002,0.46800000000000003,-22.5,1.6819999999999999,"CB","MAT","04-Sep-2018",100.55459999999999,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.688 01-Sep-2018 '17 FRN",null,"01-Sep-2018",0,0,2.6875,"Floating Coupon","United States","U.S. Dollar","US46513AS430","46513AS43=","46513AS43","01-Sep-2013","Unsecured","Bond","N",0.214,"--","--",2.0459999999999998,"CB","CALL","11-Apr-2018",100.04859999999999,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.587 01-Sep-2018 '17 FRN",null,"01-Sep-2018",0,0,2.5874999999999999,"Floating Coupon","United States","U.S. Dollar","US46513CT228","--","46513CT22","01-Sep-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.740 01-Sep-2018 '16",null,"01-Sep-2018",0,0,1.74,"Fixed Coupon","United States","U.S. Dollar","US46513CHE93","46513CHE9=","46513CHE9","15-Sep-2015","Unsecured","Bond","N",0.45600000000000002,0.443,6,1.972,"CB","MAT","04-Sep-2018",99.8994,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.188 01-Sep-2018 '17 FRN",null,"01-Sep-2018",0,0,2.1875,"Floating Coupon","United States","U.S. Dollar","US46513CCE49","46513CCE4=","46513CCE4","15-Sep-2015","Unsecured","Bond","N",0.214,"--","--",2.0470000000000002,"CB","CALL","11-Apr-2018",100.01049999999999,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.700 01-Sep-2018 '16",null,"01-Sep-2018",0,0,1.7,"Fixed Coupon","United States","U.S. Dollar","US46513CFD39","46513CFD3=","46513CFD3","01-Sep-2015","Unsecured","Bond","N",0.46,0.438,0.9,1.9450000000000001,"CB","CALL","31-Aug-2018",99.882599999999996,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.938 01-Sep-2018 '17 FRN",null,"01-Sep-2018",0,0,1.9375,"Floating Coupon","United States","U.S. Dollar","US46513CN775","--","46513CN77","15-Sep-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.620 01-Sep-2018 '16",null,"01-Sep-2018",0,0,2.62,"Fixed Coupon","United States","U.S. Dollar","US46513CHR07","--","46513CHR0","01-Sep-2015","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.188 01-Sep-2018 '17 FRN",null,"01-Sep-2018",0,0,2.1875,"Floating Coupon","United States","U.S. Dollar","US46513CCD65","--","46513CCD6","01-Sep-2015","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.510 01-Sep-2018 '16",null,"01-Sep-2018",0,0,1.51,"Fixed Coupon","United States","U.S. Dollar","US46513CC380","46513CC38=","46513CC38","15-Sep-2016","Unsecured","Bond","N",0.45700000000000002,0.46899999999999997,11,2.044,"CB","CALL","31-Aug-2018",99.754999999999995,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.360 01-Sep-2018 '16",null,"01-Sep-2018",0,0,1.36,"Fixed Coupon","United States","U.S. Dollar","US46513CJ310","46513CJ31=","46513CJ31","15-Sep-2016","Unsecured","Bond","N",0.45700000000000002,0.46899999999999997,9,2.0230000000000001,"CB","CALL","31-Aug-2018",99.695499999999996,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.450 01-Sep-2018 '16",null,"01-Sep-2018",0,0,1.45,"Fixed Coupon","United States","U.S. Dollar","US46513CC208","46513CC20=","46513CC20","01-Sep-2016","Unsecured","Bond","N",0.45700000000000002,0.46899999999999997,6,1.9730000000000001,"CB","MAT","04-Sep-2018",99.763499999999993,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.770 01-Sep-2018 '16",null,"01-Sep-2018",0,0,1.77,"Fixed Coupon","United States","U.S. Dollar","US46513CHD11","46513CHD1=","46513CHD1","01-Sep-2015","Unsecured","Bond","N",0.45600000000000002,0.43,5.9,1.9730000000000001,"CB","MAT","04-Sep-2018",99.913399999999996,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.300 01-Sep-2018 '16",null,"01-Sep-2018",0,0,1.3,"Fixed Coupon","United States","U.S. Dollar","US46513CJ237","--","46513CJ23","01-Sep-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.640 01-Sep-2018 '16",null,"01-Sep-2018",0,0,1.64,"Fixed Coupon","United States","U.S. Dollar","US46513CFE12","46513CFE1=","46513CFE1","15-Sep-2015","Unsecured","Bond","N",0.46,0.44800000000000001,-1.1000000000000001,1.911,"CB","MAT","04-Sep-2018",99.866500000000002,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.820 01-Sep-2018 '16",null,"01-Sep-2018",0,0,1.82,"Fixed Coupon","United States","U.S. Dollar","US46513C3B09","--","46513C3B0","01-Sep-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.587 01-Sep-2018 '17 FRN",null,"01-Sep-2018",0,0,2.5874999999999999,"Floating Coupon","United States","U.S. Dollar","US46513CT301","--","46513CT30","15-Sep-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.988 01-Sep-2018 '17 FRN",null,"01-Sep-2018",0,0,1.9875,"Floating Coupon","United States","U.S. Dollar","US46513CN692","--","46513CN69","01-Sep-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.640 01-Sep-2018 '16",null,"01-Sep-2018",0,0,1.64,"Fixed Coupon","United States","U.S. Dollar","US46513CHS89","46513CHS8=","46513CHS8","15-Sep-2015","Unsecured","Bond","N",0.45600000000000002,0.46800000000000003,12,2.0329999999999999,"CB","MAT","04-Sep-2018",99.824299999999994,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   4.000 01-Sep-2018 '17",null,"01-Sep-2018",48178,48178,4,"Fixed Coupon","United States","U.S. Dollar","US46513EDT64","46513EDT6=","46513EDT6","01-Sep-2003","Unsecured","Income Bond","N",0.443,7.5999999999999998E-2,27.3,1.9159999999999999,"CB","CALL","11-Apr-2018",100.15170000000001,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.840 01-Sep-2018 '16",null,"01-Sep-2018",0,0,2.84,"Fixed Coupon","United States","U.S. Dollar","US46513A4Y39","46513A4Y3=","46513A4Y3","01-Sep-2013","Unsecured","Bond","N",0.45300000000000001,7.5999999999999998E-2,5.8,1.7490000000000001,"CB","CALL","11-Apr-2018",100.0827,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.260 01-Sep-2018",null,"01-Sep-2018",124,124,2.2599999999999998,"Fixed Coupon","United States","U.S. Dollar","US46513A2J89","46513A2J8=","46513A2J8","23-Sep-2013","Unsecured","Bond","N",0.46,0.47299999999999998,-24.2,1.6819999999999999,"CB","MAT","04-Sep-2018",100.30029999999999,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.260 01-Sep-2018",null,"01-Sep-2018",5162,5162,2.2599999999999998,"Fixed Coupon","United States","U.S. Dollar","US46513A2Q23","46513A2Q2=","46513A2Q2","01-Sep-2013","Unsecured","Bond","N",0.46,0.47299999999999998,-24.3,1.6819999999999999,"CB","MAT","04-Sep-2018",100.2992,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV         15-Sep-2018",null,"15-Sep-2018",134210700,134210700,"--","Discount/Zero Coupon","United States","U.S. Dollar","US465139DG57","465139DG5=","465139DG5","29-Sep-1993","Unsecured","Note","N",0.497,0.50600000000000001,43.5,2.3769999999999998,"CB","MAT","17-Sep-2018",98.819199999999995,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV         15-Sep-2018",null,"15-Sep-2018",159857167,159857167,"--","Discount/Zero Coupon","United States","U.S. Dollar","US465139BL60","465139BL6=","465139BL6","24-Mar-1993","Unsecured","Note","N",0.497,0.50600000000000001,43.5,2.3769999999999998,"CB","MAT","17-Sep-2018",98.819100000000006,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.360 01-Oct-2018 '16",null,"01-Oct-2018",0,0,1.36,"Fixed Coupon","United States","U.S. Dollar","US46513CJ567","46513CJ56=","46513CJ56","15-Oct-2016","Unsecured","Bond","N",0.53900000000000003,0.54200000000000004,9,2.0209999999999999,"CB","MAT","01-Oct-2018",99.642099999999999,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.587 01-Oct-2018 '17 FRN",null,"01-Oct-2018",0,0,2.5874999999999999,"Floating Coupon","United States","U.S. Dollar","US46513CT483","--","46513CT48","01-Oct-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.610 01-Oct-2018",null,"01-Oct-2018",0,0,2.61,"Fixed Coupon","United States","U.S. Dollar","US46513A5N64","46513A5N6=","46513A5N6","01-Oct-2013","Unsecured","Bond","N",0.53200000000000003,7.2999999999999995E-2,10,1.78,"CB","CALL","11-Apr-2018",100.0591,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.780 01-Oct-2018 '16",null,"01-Oct-2018",0,0,1.78,"Fixed Coupon","United States","U.S. Dollar","US46513CFG69","--","46513CFG6","15-Oct-2015","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.470 01-Oct-2018",null,"01-Oct-2018",0,0,1.47,"Fixed Coupon","Canada","Canadian Dollar","CA46513B5C83","--","46513B5C8","01-Oct-2015","Unsecured","Note","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.410 01-Oct-2018",null,"01-Oct-2018",0,0,1.41,"Fixed Coupon","Canada","Canadian Dollar","CA46513B4Q88","--","46513B4Q8","01-Oct-2015","Unsecured","Note","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.288 01-Oct-2018 FRN",null,"01-Oct-2018",0,0,2.2875000000000001,"Floating Coupon","United States","U.S. Dollar","US46513CCG96","46513CCG9=","46513CCG9","15-Oct-2015","Unsecured","Bond","N",0.214,"--","--",2.0720000000000001,"CB","MAT","01-Oct-2018",100.3267,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.810 01-Oct-2018 '16",null,"01-Oct-2018",0,0,1.81,"Fixed Coupon","United States","U.S. Dollar","US46513CHT62","46513CHT6=","46513CHT6","01-Oct-2015","Unsecured","Bond","N",0.53800000000000003,0.48899999999999999,8.9,2.0129999999999999,"CB","MAT","01-Oct-2018",99.899500000000003,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.750 01-Oct-2018",null,"01-Oct-2018",0,0,1.75,"Fixed Coupon","Canada","Canadian Dollar","CA46513B6Q60","--","46513B6Q6","01-Oct-2015","Unsecured","Note","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.510 01-Oct-2018 '16",null,"01-Oct-2018",0,0,1.51,"Fixed Coupon","United States","U.S. Dollar","US46513CC539","46513CC53=","46513CC53","15-Oct-2016","Unsecured","Bond","N",0.53900000000000003,0.54200000000000004,11,2.0409999999999999,"CB","MAT","01-Oct-2018",99.712500000000006,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.760 01-Oct-2018 '16",null,"01-Oct-2018",0,0,1.76,"Fixed Coupon","United States","U.S. Dollar","US46513CHU36","46513CHU3=","46513CHU3","11-Oct-2015","Unsecured","Bond","N",0.53800000000000003,0.51300000000000001,9,2.0129999999999999,"CB","MAT","01-Oct-2018",99.872,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.900 01-Oct-2018 '16",null,"01-Oct-2018",0,0,1.9,"Fixed Coupon","United States","U.S. Dollar","US46513C3C81","--","46513C3C8","01-Oct-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.690 01-Oct-2018 '16",null,"01-Oct-2018",0,0,2.69,"Fixed Coupon","United States","U.S. Dollar","US46513A5B27","46513A5B2=","46513A5B2","15-Oct-2013","Unsecured","Bond","N",0.53500000000000003,7.5999999999999998E-2,9.1999999999999993,1.7889999999999999,"CB","CALL","11-Apr-2018",100.0682,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.938 01-Oct-2018 '17 FRN",null,"01-Oct-2018",0,0,1.9375,"Floating Coupon","United States","U.S. Dollar","US46513CN858","--","46513CN85","01-Oct-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.288 01-Oct-2018 '18 FRN",null,"01-Oct-2018",0,0,2.2875000000000001,"Floating Coupon","United States","U.S. Dollar","US46513CCF14","46513CCF1=","46513CCF1","01-Oct-2015","Unsecured","Bond","N",0.214,"--","--",2.0659999999999998,"CB","CALL","11-Apr-2018",100.0166,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.810 01-Oct-2018 '16",null,"01-Oct-2018",0,0,1.81,"Fixed Coupon","United States","U.S. Dollar","US46513CHF68","--","46513CHF6","01-Oct-2015","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.688 01-Oct-2018 '17 FRN",null,"01-Oct-2018",0,0,2.6875,"Floating Coupon","United States","U.S. Dollar","US46513AS687","46513AS68=","46513AS68","01-Oct-2013","Unsecured","Bond","N",0.214,"--","--",2.0670000000000002,"CB","CALL","11-Apr-2018",100.047,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.880 01-Oct-2018 '16",null,"01-Oct-2018",0,0,1.88,"Fixed Coupon","United States","U.S. Dollar","US46513CFF86","46513CFF8=","46513CFF8","01-Oct-2015","Unsecured","Bond","N",0.54100000000000004,0.40400000000000003,1,1.9630000000000001,"CB","MAT","01-Oct-2018",99.947400000000002,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.760 01-Oct-2018 '16",null,"01-Oct-2018",0,0,1.76,"Fixed Coupon","United States","U.S. Dollar","US46513CHG42","46513CHG4=","46513CHG4","15-Oct-2015","Unsecured","Bond","N",0.53800000000000003,0.48,2,1.9430000000000001,"CB","MAT","01-Oct-2018",99.9101,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.587 01-Oct-2018 '17 FRN",null,"01-Oct-2018",0,0,2.5874999999999999,"Floating Coupon","United States","U.S. Dollar","US46513CT558","--","46513CT55","15-Oct-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.470 01-Oct-2018 '16",null,"01-Oct-2018",0,0,1.47,"Fixed Coupon","United States","U.S. Dollar","US46513CC463","--","46513CC46","01-Oct-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.988 01-Oct-2018 '17 FRN",null,"01-Oct-2018",0,0,1.9875,"Floating Coupon","United States","U.S. Dollar","US46513CN932","46513CN93=","46513CN93","15-Oct-2016","Unsecured","Bond","N",0.214,"--","--",2.0670000000000002,"CB","CALL","11-Apr-2018",99.993700000000004,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   4.000 01-Oct-2018 '17",null,"01-Oct-2018",118725,118725,4,"Fixed Coupon","United States","U.S. Dollar","US46513EDU38","46513EDU3=","46513EDU3","01-Oct-2003","Unsecured","Income Bond","N",0.52200000000000002,7.5999999999999998E-2,27.3,1.9159999999999999,"CB","CALL","11-Apr-2018",100.15170000000001,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.910 01-Oct-2018",null,"01-Oct-2018",1238868,1238868,2.91,"Fixed Coupon","United States","U.S. Dollar","US46513A5A44","46513A5A4=","46513A5A4","01-Oct-2013","Unsecured","Bond","N",0.53700000000000003,0.54,-18.600000000000001,1.736,"CB","MAT","01-Oct-2018",100.6546,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.320 01-Oct-2018 '16",null,"01-Oct-2018",0,0,1.32,"Fixed Coupon","United States","U.S. Dollar","US46513CJ492","--","46513CJ49","01-Oct-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   4.000 01-Oct-2018",null,"01-Oct-2018",64696,64696,4,"Fixed Coupon","United States","U.S. Dollar","US46513EEG35","46513EEG3=","46513EEG3","01-Oct-2003","Unsecured","Bond","N",0.54200000000000004,0.54600000000000004,-19.3,1.736,"CB","MAT","01-Oct-2018",102.15260000000001,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.250 01-Nov-2018",null,"01-Nov-2018",12045,12045,2.25,"Fixed Coupon","United States","U.S. Dollar","US46513A2S88","46513A2S8=","46513A2S8","01-Nov-2013","Unsecured","Bond","N",0.624,0.63,-17.8,1.792,"CB","MAT","01-Nov-2018",100.3193,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.150 01-Nov-2018 '16",null,"01-Nov-2018",0,0,2.15,"Fixed Coupon","United States","U.S. Dollar","US46513A5R78","46513A5R7=","46513A5R7","15-Nov-2013","Unsecured","Bond","N",0.61899999999999999,0.27600000000000002,9,1.84,"CB","CALL","11-Apr-2018",100.0232,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.270 01-Nov-2018 '16",null,"01-Nov-2018",0,0,2.27,"Fixed Coupon","United States","U.S. Dollar","US46513A5Q95","46513A5Q9=","46513A5Q9","01-Nov-2013","Unsecured","Bond","N",0.61799999999999999,0.14899999999999999,8.1,1.7789999999999999,"CB","CALL","11-Apr-2018",100.03700000000001,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.910 01-Nov-2018 '16",null,"01-Nov-2018",0,0,2.91,"Fixed Coupon","United States","U.S. Dollar","US46513A5D82","46513A5D8=","46513A5D8","15-Nov-2013","Unsecured","Bond","N",0.61499999999999999,7.5999999999999998E-2,9.8000000000000007,1.79,"CB","CALL","11-Apr-2018",100.0849,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.570 01-Nov-2018 '16",null,"01-Nov-2018",0,0,2.57,"Fixed Coupon","United States","U.S. Dollar","US46513A5C00","46513A5C0=","46513A5C0","01-Nov-2013","Unsecured","Bond","N",0.61699999999999999,7.5999999999999998E-2,8.9,1.7889999999999999,"CB","CALL","11-Apr-2018",100.0591,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.638 01-Nov-2018 '17 FRN",null,"01-Nov-2018",0,0,2.6375000000000002,"Floating Coupon","United States","U.S. Dollar","US46513AS844","46513AS84=","46513AS84","01-Nov-2013","Unsecured","Bond","N",0.214,"--","--",2.177,"CB","CALL","11-Apr-2018",100.0348,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.587 01-Nov-2018 '17 FRN",null,"01-Nov-2018",0,0,2.5874999999999999,"Floating Coupon","United States","U.S. Dollar","US46513CT715","46513CT71=","46513CT71","15-Nov-2016","Unsecured","Bond","N",0.214,"--","--",2.427,"CB","CALL","11-Apr-2018",100.0119,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.800 01-Nov-2018 '16",null,"01-Nov-2018",0,0,1.8,"Fixed Coupon","United States","U.S. Dollar","US46513CHH25","46513CHH2=","46513CHH2","01-Nov-2015","Unsecured","Bond","N",0.62,0.61,11,2.0790000000000002,"CB","MAT","01-Nov-2018",99.832400000000007,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.600 01-Nov-2018 '17",null,"01-Nov-2018",0,0,1.6,"Fixed Coupon","United States","U.S. Dollar","US46513CC794","46513CC79=","46513CC79","15-Nov-2016","Unsecured","Bond","N",0.62,0.625,8,2.052,"CB","MAT","01-Nov-2018",99.717500000000001,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.450 01-Nov-2018 '17",null,"01-Nov-2018",0,0,1.45,"Fixed Coupon","United States","U.S. Dollar","US46513CJ724","46513CJ72=","46513CJ72","15-Nov-2016","Unsecured","Bond","N",0.621,0.625,5,2.0219999999999998,"CB","MAT","01-Nov-2018",99.642899999999997,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.650 01-Nov-2018 '16",null,"01-Nov-2018",0,0,1.65,"Fixed Coupon","United States","U.S. Dollar","US46513CHV19","46513CHV1=","46513CHV1","01-Nov-2015","Unsecured","Bond","N",0.62,0.624,10,2.069,"CB","MAT","01-Nov-2018",99.744500000000002,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.337 01-Nov-2018 '17 FRN",null,"01-Nov-2018",0,0,2.3374999999999999,"Floating Coupon","United States","U.S. Dollar","US46513CCJ36","46513CCJ3=","46513CCJ3","15-Nov-2015","Unsecured","Bond","N",0.214,"--","--",2.097,"CB","CALL","11-Apr-2018",100.0181,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.610 01-Nov-2018 '17",null,"01-Nov-2018",0,0,1.61,"Fixed Coupon","United States","U.S. Dollar","US46513CC612","46513CC61=","46513CC61","01-Nov-2016","Unsecured","Bond","N",0.62,0.625,10.1,2.0720000000000001,"CB","MAT","01-Nov-2018",99.711200000000005,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.460 01-Nov-2018 '17",null,"01-Nov-2018",0,0,1.46,"Fixed Coupon","United States","U.S. Dollar","US46513CJ641","--","46513CJ64","01-Nov-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.938 01-Nov-2018 '17 FRN",null,"01-Nov-2018",0,0,1.9375,"Floating Coupon","United States","U.S. Dollar","US46513CP341","46513CP34=","46513CP34","15-Nov-2016","Unsecured","Bond","N",0.214,"--","--",2.097,"CB","CALL","11-Apr-2018",99.9876,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   4.000 01-Nov-2018 '17",null,"01-Nov-2018",36134,36134,4,"Fixed Coupon","United States","U.S. Dollar","US46513EDV11","46513EDV1=","46513EDV1","01-Nov-2003","Unsecured","Income Bond","N",0.61599999999999999,7.5999999999999998E-2,24.2,1.885,"CB","CALL","11-Apr-2018",100.1541,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.860 01-Nov-2018 '16",null,"01-Nov-2018",0,0,1.86,"Fixed Coupon","United States","U.S. Dollar","US46513C3D64","--","46513C3D6","01-Nov-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.587 01-Nov-2018 '17 FRN",null,"01-Nov-2018",0,0,2.5874999999999999,"Floating Coupon","United States","U.S. Dollar","US46513CT632","--","46513CT63","01-Nov-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.988 01-Nov-2018 '17 FRN",null,"01-Nov-2018",0,0,1.9875,"Floating Coupon","United States","U.S. Dollar","US46513CP267","46513CP26=","46513CP26","01-Nov-2016","Unsecured","Bond","N",0.214,"--","--",2.097,"CB","CALL","11-Apr-2018",99.991399999999999,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.950 01-Nov-2018 '16",null,"01-Nov-2018",0,0,1.95,"Fixed Coupon","United States","U.S. Dollar","US46513CFJ09","46513CFJ0=","46513CFJ0","15-Nov-2015","Unsecured","Bond","N",0.622,0.48299999999999998,5,2.052,"CB","MAT","01-Nov-2018",99.927700000000002,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.700 01-Nov-2018 '16",null,"01-Nov-2018",0,0,1.7,"Fixed Coupon","United States","U.S. Dollar","US46513CHW91","46513CHW9=","46513CHW9","15-Nov-2015","Unsecured","Bond","N",0.62,0.624,10,2.069,"CB","MAT","01-Nov-2018",99.775899999999993,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.880 01-Nov-2018 '16",null,"01-Nov-2018",0,0,1.88,"Fixed Coupon","United States","U.S. Dollar","US46513CFH43","46513CFH4=","46513CFH4","01-Nov-2015","Unsecured","Bond","N",0.623,0.505,3,1.9970000000000001,"CB","MAT","01-Nov-2018",99.917599999999993,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.288 01-Nov-2018 '17 FRN",null,"01-Nov-2018",0,0,2.2875000000000001,"Floating Coupon","United States","U.S. Dollar","US46513CCH79","46513CCH7=","46513CCH7","01-Nov-2015","Unsecured","Bond","N",0.214,"--","--",2.097,"CB","CALL","11-Apr-2018",100.01430000000001,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   4.000 01-Nov-2018",null,"01-Nov-2018",137652,137652,4,"Fixed Coupon","United States","U.S. Dollar","US46513EEH18","46513EEH1=","46513EEH1","01-Nov-2003","Unsecured","Savings Bond","N",0.624,0.63,-17.8,1.792,"CB","MAT","01-Nov-2018",102.4196,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV  IO Str 01-Nov-2018","STRIP","01-Nov-2018",65608385,65608385,"--","Stripped Coupon","United States","U.S. Dollar","US465139UR20","465139UR2=","465139UR2","22-Nov-2004","Unsecured","Strip - Interest only","N",0.623,0.628,45.8,2.4329999999999998,"CB","MAT","01-Nov-2018",98.486900000000006,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.850 01-Nov-2018 '16",null,"01-Nov-2018",0,0,1.85,"Fixed Coupon","United States","U.S. Dollar","US46513CHJ80","46513CHJ8=","46513CHJ8","15-Nov-2015","Unsecured","Bond","N",0.62,0.58099999999999996,11,2.0790000000000002,"CB","MAT","01-Nov-2018",99.863799999999998,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV         15-Nov-2018",null,"15-Nov-2018",213907767,213907767,"--","Discount/Zero Coupon","United States","U.S. Dollar","US465139ST14","465139ST1=","465139ST1","26-Jan-1998","Unsecured","Note","N",0.66100000000000003,0.66500000000000004,47.8,2.4630000000000001,"CB","MAT","15-Nov-2018",98.373800000000003,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV         15-Nov-2018",null,"15-Nov-2018",129392880,129392880,"--","Discount/Zero Coupon","United States","U.S. Dollar","US465139HV88","465139HV8=","465139HV8","09-Nov-1994","Unsecured","Note","N",0.66100000000000003,0.66500000000000004,44.7,2.4329999999999998,"CB","MAT","15-Nov-2018",98.394300000000001,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV         15-Nov-2018",null,"15-Nov-2018",123456638,123456638,"--","Discount/Zero Coupon","United States","U.S. Dollar","US465139PD98","465139PD9=","465139PD9","21-Jan-1997","Unsecured","Note","N",0.66100000000000003,0.66500000000000004,44.8,2.4329999999999998,"CB","MAT","15-Nov-2018",98.393299999999996,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.550 01-Dec-2018",null,"01-Dec-2018",1600205,1600205,2.5499999999999998,"Fixed Coupon","United States","U.S. Dollar","US46513A5E65","46513A5E6=","46513A5E6","01-Dec-2013","Unsecured","Bond","N",0.69899999999999995,0.70799999999999996,-16.2,1.847,"CB","MAT","03-Dec-2018",100.496,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.090 01-Dec-2018",null,"01-Dec-2018",168624,168624,2.09,"Fixed Coupon","United States","U.S. Dollar","US46513ARL60","46513ARL6=","46513ARL6","01-Jan-2013","Unsecured","Note","N",0.70499999999999996,0.71599999999999997,-16.3,1.847,"CB","MAT","03-Dec-2018",100.15860000000001,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.250 01-Dec-2018",null,"01-Dec-2018",20648,20648,2.25,"Fixed Coupon","United States","U.S. Dollar","US46513A2T61","46513A2T6=","46513A2T6","01-Dec-2013","Unsecured","Bond","N",0.70499999999999996,0.71599999999999997,-16.3,1.847,"CB","MAT","03-Dec-2018",100.31359999999999,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.170 01-Dec-2018 '16",null,"01-Dec-2018",0,0,2.17,"Fixed Coupon","United States","U.S. Dollar","US46513A5T35","46513A5T3=","46513A5T3","15-Dec-2013","Unsecured","Bond","N",0.69899999999999995,0.35,9.9,2.0049999999999999,"CB","CALL","11-Apr-2018",100.0121,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.300 01-Dec-2018 '16",null,"01-Dec-2018",0,0,2.2999999999999998,"Fixed Coupon","United States","U.S. Dollar","US46513A5S51","46513A5S5=","46513A5S5","01-Dec-2013","Unsecured","Bond","N",0.69799999999999995,0.182,9.1999999999999993,1.7889999999999999,"CB","CALL","11-Apr-2018",100.0385,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.950 01-Dec-2018 '16",null,"01-Dec-2018",0,0,1.95,"Fixed Coupon","United States","U.S. Dollar","US46513CHY57","--","46513CHY5","15-Dec-2015","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.150 01-Dec-2018 '16",null,"01-Dec-2018",0,0,2.15,"Fixed Coupon","United States","U.S. Dollar","US46513CFL54","46513CFL5=","46513CFL5","15-Dec-2015","Unsecured","Bond","N",0.70299999999999996,0.375,5,2.1429999999999998,"CB","MAT","03-Dec-2018",99.997799999999998,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.100 01-Dec-2018 '17",null,"01-Dec-2018",0,0,2.1,"Fixed Coupon","United States","U.S. Dollar","US46513CHK53","46513CHK5=","46513CHK5","01-Dec-2015","Unsecured","Bond","N",0.69899999999999995,0.47699999999999998,13,2.141,"CB","MAT","03-Dec-2018",99.973600000000005,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.938 01-Dec-2018 '17 FRN",null,"01-Dec-2018",0,0,1.9375,"Floating Coupon","United States","U.S. Dollar","US46513CP424","46513CP42=","46513CP42","01-Dec-2016","Unsecured","Bond","N",0.214,"--","--",2.1269999999999998,"CB","CALL","11-Apr-2018",99.985299999999995,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.670 01-Dec-2018",null,"01-Dec-2018",0,0,1.67,"Fixed Coupon","Canada","Canadian Dollar","CA46513B5H70","--","46513B5H7","15-Dec-2015","Unsecured","Note","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.520 01-Dec-2018",null,"01-Dec-2018",0,0,1.52,"Fixed Coupon","Canada","Canadian Dollar","CA46513B4V73","--","46513B4V7","15-Dec-2015","Unsecured","Note","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.900 01-Dec-2018",null,"01-Dec-2018",0,0,1.9,"Fixed Coupon","Canada","Canadian Dollar","CA46513B6V55","--","46513B6V5","15-Dec-2015","Unsecured","Note","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.600 01-Dec-2018 '17",null,"01-Dec-2018",0,0,1.6,"Fixed Coupon","United States","U.S. Dollar","US46513CC877","46513CC87=","46513CC87","01-Dec-2016","Unsecured","Bond","N",0.70099999999999996,0.71,13,2.1429999999999998,"CB","MAT","03-Dec-2018",99.617199999999997,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.450 01-Dec-2018 '17",null,"01-Dec-2018",0,0,1.45,"Fixed Coupon","United States","U.S. Dollar","US46513CJ807","46513CJ80=","46513CJ80","01-Dec-2016","Unsecured","Bond","N",0.70199999999999996,0.71,10,2.113,"CB","MAT","03-Dec-2018",99.532799999999995,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.100 01-Dec-2018 '16",null,"01-Dec-2018",0,0,2.1,"Fixed Coupon","United States","U.S. Dollar","US46513CHL37","46513CHL3=","46513CHL3","15-Dec-2015","Unsecured","Bond","N",0.69899999999999995,0.45200000000000001,11,2.13,"CB","MAT","03-Dec-2018",99.981399999999994,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.337 01-Dec-2018 FRN",null,"01-Dec-2018",0,0,2.3374999999999999,"Floating Coupon","United States","U.S. Dollar","US46513CCL81","46513CCL8=","46513CCL8","15-Dec-2015","Unsecured","Bond","N",0.214,"--","--",2.1309999999999998,"CB","MAT","03-Dec-2018",100.4609,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.940 01-Dec-2018 '16",null,"01-Dec-2018",0,0,1.94,"Fixed Coupon","United States","U.S. Dollar","US46513CHX74","46513CHX7=","46513CHX7","01-Dec-2015","Unsecured","Bond","N",0.70099999999999996,0.61399999999999999,10.1,2.1059999999999999,"CB","MAT","03-Dec-2018",99.891499999999994,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.587 01-Dec-2018 '17 FRN",null,"01-Dec-2018",0,0,2.5874999999999999,"Floating Coupon","United States","U.S. Dollar","US46513CT897","--","46513CT89","01-Dec-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.587 01-Dec-2018 '17 FRN",null,"01-Dec-2018",0,0,2.5874999999999999,"Floating Coupon","United States","U.S. Dollar","US46513CT970","--","46513CT97","15-Dec-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.150 01-Dec-2018 '16",null,"01-Dec-2018",0,0,2.15,"Fixed Coupon","United States","U.S. Dollar","US46513CFK71","--","46513CFK7","01-Dec-2015","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.938 01-Dec-2018 '17 FRN",null,"01-Dec-2018",0,0,1.9375,"Floating Coupon","United States","U.S. Dollar","US46513CP598","--","46513CP59","15-Dec-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.240 01-Dec-2018",null,"01-Dec-2018",0,0,2.2400000000000002,"Fixed Coupon","United States","U.S. Dollar","US46513CDL72","46513CDL7=","46513CDL7","15-Dec-2015","Unsecured","Bond","N",0.7,0.70899999999999996,-15.5,1.847,"CB","MAT","03-Dec-2018",100.2813,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.337 01-Dec-2018 '17 FRN",null,"01-Dec-2018",0,0,2.3374999999999999,"Floating Coupon","United States","U.S. Dollar","US46513CCK09","46513CCK0=","46513CCK0","01-Dec-2015","Unsecured","Bond","N",0.214,"--","--",2.1269999999999998,"CB","CALL","11-Apr-2018",100.0158,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.800 01-Dec-2018 '17",null,"01-Dec-2018",0,0,1.8,"Fixed Coupon","United States","U.S. Dollar","US46513CC950","--","46513CC95","15-Dec-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.650 01-Dec-2018 '17",null,"01-Dec-2018",0,0,1.65,"Fixed Coupon","United States","U.S. Dollar","US46513CJ989","--","46513CJ98","15-Dec-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   4.000 01-Dec-2018",null,"01-Dec-2018",33381,33381,4,"Fixed Coupon","United States","U.S. Dollar","US46513EEJ73","46513EEJ7=","46513EEJ7","01-Dec-2003","Unsecured","Bond","N",0.68500000000000005,0.69399999999999995,-16.100000000000001,1.847,"CB","MAT","03-Dec-2018",101.5116,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.400 01-Dec-2018 '16",null,"01-Dec-2018",0,0,2.4,"Fixed Coupon","United States","U.S. Dollar","US46513A5F31","46513A5F3=","46513A5F3","15-Dec-2013","Unsecured","Bond","N",0.69799999999999995,0.104,7.1,1.7689999999999999,"CB","CALL","11-Apr-2018",100.04770000000001,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   4.000 01-Dec-2018 '16",null,"01-Dec-2018",39575,39575,4,"Fixed Coupon","United States","U.S. Dollar","US46513EDW93","46513EDW9=","46513EDW9","01-Dec-2003","Unsecured","Income Bond","N",0.67900000000000005,7.5999999999999998E-2,25.2,1.895,"CB","CALL","11-Apr-2018",100.1533,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.561 01-Dec-2018 FRN",null,"01-Dec-2018",158300,158300,2.5605000000000002,"Floating Coupon","United States","U.S. Dollar","US46513AT347","46513AT34=","46513AT34","15-Dec-2013","Unsecured","Bond","N",0.214,"--","--",2.1509999999999998,"CB","MAT","03-Dec-2018",100.6289,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.938 01-Jan-2019 '17 FRN",null,"01-Jan-2019",0,0,1.9375,"Floating Coupon","United States","U.S. Dollar","US46513XEA46","--","46513XEA4","15-Jan-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.000 01-Jan-2019 '16",null,"01-Jan-2019",0,0,3,"Fixed Coupon","United States","U.S. Dollar","US46513BBW72","46513BBW7=","46513BBW7","15-Jan-2014","Unsecured","Bond","N",0.77400000000000002,7.5999999999999998E-2,16.7,1.859,"CB","CALL","11-Apr-2018",100.0864,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.250 01-Jan-2019 '16",null,"01-Jan-2019",0,0,2.25,"Fixed Coupon","United States","U.S. Dollar","US46513A2N91","--","46513A2N9","01-Jan-2014","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.790 01-Jan-2019 '16",null,"01-Jan-2019",0,0,2.79,"Fixed Coupon","United States","U.S. Dollar","US46513G8A89","46513G8A8=","46513G8A8","15-Jan-2014","Unsecured","Bond","N",0.77500000000000002,7.5999999999999998E-2,19,1.879,"CB","CALL","11-Apr-2018",100.0689,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.587 01-Jan-2019 '17 FRN",null,"01-Jan-2019",0,0,2.5874999999999999,"Floating Coupon","United States","U.S. Dollar","US46513AT420","46513AT42=","46513AT42","01-Jan-2014","Unsecured","Bond","N",0.214,"--","--",2.1659999999999999,"CB","CALL","11-Apr-2018",100.0318,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.587 01-Jan-2019 '17 FRN",null,"01-Jan-2019",0,0,2.5874999999999999,"Floating Coupon","United States","U.S. Dollar","US46513E7M81","--","46513E7M8","15-Jan-2014","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.230 01-Jan-2019 '17",null,"01-Jan-2019",0,0,2.23,"Fixed Coupon","United States","U.S. Dollar","US46513C3F13","--","46513C3F1","01-Jan-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.130 01-Jan-2019 '16",null,"01-Jan-2019",0,0,2.13,"Fixed Coupon","United States","U.S. Dollar","US46513CFM38","46513CFM3=","46513CFM3","01-Jan-2016","Unsecured","Bond","N",0.78400000000000003,0.5,7,2.16,"CB","MAT","02-Jan-2019",99.965900000000005,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.960 01-Jan-2019 '16",null,"01-Jan-2019",0,0,1.96,"Fixed Coupon","United States","U.S. Dollar","US46513CHZ23","--","46513CHZ2","01-Jan-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.337 01-Jan-2019 '17 FRN",null,"01-Jan-2019",0,0,2.3374999999999999,"Floating Coupon","United States","U.S. Dollar","US46513CCM64","46513CCM6=","46513CCM6","01-Jan-2016","Unsecured","Bond","N",0.214,"--","--",2.1669999999999998,"CB","CALL","11-Apr-2018",100.0127,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.580 01-Jan-2019",null,"01-Jan-2019",0,0,1.58,"Fixed Coupon","Canada","Canadian Dollar","CA46513B5J37","--","46513B5J3","01-Jan-2016","Unsecured","Note","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.430 01-Jan-2019",null,"01-Jan-2019",0,0,1.43,"Fixed Coupon","Canada","Canadian Dollar","CA46513B4W56","--","46513B4W5","01-Jan-2016","Unsecured","Note","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.810 01-Jan-2019",null,"01-Jan-2019",0,0,1.81,"Fixed Coupon","Canada","Canadian Dollar","CA46513B6W39","--","46513B6W3","01-Jan-2016","Unsecured","Note","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.587 01-Jan-2019 '18 FRN",null,"01-Jan-2019",0,0,2.5874999999999999,"Floating Coupon","United States","U.S. Dollar","US46513XEN66","--","46513XEN6","15-Jan-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.300 01-Jan-2019 '16",null,"01-Jan-2019",0,0,2.2999999999999998,"Fixed Coupon","United States","U.S. Dollar","US46513A5U08","46513A5U0=","46513A5U0","01-Jan-2014","Unsecured","Bond","N",0.77900000000000003,0.27300000000000002,14.1,1.839,"CB","CALL","11-Apr-2018",100.0347,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.220 01-Jan-2019",null,"01-Jan-2019",0,0,2.2200000000000002,"Fixed Coupon","United States","U.S. Dollar","US46513CMA17","46513CMA1=","46513CMA1","15-Jan-2016","Unsecured","Bond","N",0.77900000000000003,0.50800000000000001,22.9,2.266,"CB","MAT","02-Jan-2019",99.972899999999996,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.938 01-Jan-2019 '17 FRN",null,"01-Jan-2019",0,0,1.9375,"Floating Coupon","United States","U.S. Dollar","US46513CP671","46513CP67=","46513CP67","01-Jan-2017","Unsecured","Bond","N",0.214,"--","--",2.1669999999999998,"CB","CALL","11-Apr-2018",99.982299999999995,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.840 01-Jan-2019 '17",null,"01-Jan-2019",0,0,1.84,"Fixed Coupon","United States","U.S. Dollar","US46513CD297","46513CD29=","46513CD29","01-Jan-2017","Unsecured","Bond","N",0.78100000000000003,0.78500000000000003,21,2.2370000000000001,"CB","MAT","02-Jan-2019",99.688199999999995,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.700 01-Jan-2019 '17",null,"01-Jan-2019",0,0,1.7,"Fixed Coupon","United States","U.S. Dollar","US46513CK219","46513CK21=","46513CK21","01-Jan-2017","Senior Unsecured","Bond","N",0.78200000000000003,0.78800000000000003,13.9,2.1659999999999999,"CB","MAT","02-Jan-2019",99.633499999999998,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.960 01-Jan-2019 '17",null,"01-Jan-2019",0,0,1.96,"Fixed Coupon","United States","U.S. Dollar","US46513XAN03","--","46513XAN0","15-Jan-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.810 01-Jan-2019 '17",null,"01-Jan-2019",0,0,1.81,"Fixed Coupon","United States","U.S. Dollar","US46513XCN84","--","46513XCN8","15-Jan-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.070 01-Jan-2019 '16",null,"01-Jan-2019",0,0,2.0699999999999998,"Fixed Coupon","United States","U.S. Dollar","US46513CPA89","46513CPA8=","46513CPA8","15-Jan-2016","Unsecured","Bond","N",0.78,0.63700000000000001,17,2.1949999999999998,"CB","MAT","02-Jan-2019",99.9101,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.110 01-Jan-2019 '16",null,"01-Jan-2019",0,0,2.11,"Fixed Coupon","United States","U.S. Dollar","US46513CHM10","--","46513CHM1","01-Jan-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.587 01-Jan-2019 '17 FRN",null,"01-Jan-2019",0,0,2.5874999999999999,"Floating Coupon","United States","U.S. Dollar","US46513CU200","--","46513CU20","01-Jan-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.500 01-Jan-2019 '16",null,"01-Jan-2019",0,0,2.5,"Fixed Coupon","United States","U.S. Dollar","US46513A5G14","46513A5G1=","46513A5G1","01-Jan-2014","Unsecured","Bond","N",0.77700000000000002,0.13200000000000001,19.7,1.899,"CB","CALL","11-Apr-2018",100.0453,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   4.000 01-Jan-2019 '16",null,"01-Jan-2019",37854,37854,4,"Fixed Coupon","United States","U.S. Dollar","US46513EDX76","46513EDX7=","46513EDX7","01-Jan-2004","Unsecured","Income Bond","N",0.75700000000000001,7.5999999999999998E-2,33.200000000000003,1.9770000000000001,"CB","CALL","11-Apr-2018",100.14700000000001,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   4.000 01-Jan-2019",null,"01-Jan-2019",6022,6022,4,"Fixed Coupon","United States","U.S. Dollar","US46513EEK47","46513EEK4=","46513EEK4","01-Jan-2004","Unsecured","Bond","N",0.78500000000000003,0.79700000000000004,-12.2,1.903,"CB","MAT","02-Jan-2019",102.88290000000001,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.250 01-Jan-2019 '16",null,"01-Jan-2019",0,0,2.25,"Fixed Coupon","United States","U.S. Dollar","US46513A2U35","46513A2U3=","46513A2U3","01-Jan-2014","Unsecured","Bond","N",0.78300000000000003,0.46500000000000002,5.9,2.262,"CB","MAT","02-Jan-2019",99.978899999999996,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.670 01-Feb-2019 '16",null,"01-Feb-2019",0,0,2.67,"Fixed Coupon","United States","U.S. Dollar","US46513G6A08","--","46513G6A0","01-Feb-2014","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.670 01-Feb-2019 '16",null,"01-Feb-2019",0,0,2.67,"Fixed Coupon","United States","U.S. Dollar","US46513G6G77","46513G6G7=","46513G6G7","01-Feb-2014","Unsecured","Bond","N",0.86099999999999999,0.11700000000000001,5.3,2.0630000000000002,"CB","CALL","11-Apr-2018",100.0558,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.750 01-Feb-2019 '16",null,"01-Feb-2019",0,0,2.75,"Fixed Coupon","United States","U.S. Dollar","US46513BBY39","46513BBY3=","46513BBY3","15-Feb-2014","Unsecured","Bond","N",0.85599999999999998,7.5999999999999998E-2,21,1.899,"CB","CALL","11-Apr-2018",100.0643,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.670 01-Feb-2019 '16",null,"01-Feb-2019",0,0,2.67,"Fixed Coupon","United States","U.S. Dollar","US46513G8B62","46513G8B6=","46513G8B6","01-Feb-2014","Unsecured","Bond","N",0.85599999999999998,7.5999999999999998E-2,18.899999999999999,1.879,"CB","CALL","11-Apr-2018",100.0598,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.587 01-Feb-2019 '17 FRN",null,"01-Feb-2019",0,0,2.5874999999999999,"Floating Coupon","United States","U.S. Dollar","US46513E7N64","46513E7N6=","46513E7N6","01-Feb-2014","Unsecured","Bond","N",0.214,"--","--",2.2160000000000002,"CB","CALL","11-Apr-2018",100.02800000000001,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.550 01-Feb-2019 '16",null,"01-Feb-2019",0,0,2.5499999999999998,"Fixed Coupon","United States","U.S. Dollar","US46513G8C46","46513G8C4=","46513G8C4","15-Feb-2014","Unsecured","Bond","N",0.85699999999999998,0.11,19.7,1.899,"CB","CALL","11-Apr-2018",100.0491,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.587 01-Feb-2019 '17 FRN",null,"01-Feb-2019",0,0,2.5874999999999999,"Floating Coupon","United States","U.S. Dollar","US46513E7P13","--","46513E7P1","15-Feb-2014","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.980 01-Feb-2019 '16",null,"01-Feb-2019",0,0,1.98,"Fixed Coupon","United States","U.S. Dollar","US46513CUC80","46513CUC8=","46513CUC8","15-Feb-2016","Unsecured","Bond","N",0.86199999999999999,0.81699999999999995,30,2.3780000000000001,"CB","MAT","01-Feb-2019",99.645899999999997,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.938 01-Feb-2019 '17 FRN",null,"01-Feb-2019",0,0,1.9375,"Floating Coupon","United States","U.S. Dollar","US46513XEB29","46513XEB2=","46513XEB2","01-Feb-2017","Unsecured","Bond","N",0.214,"--","--",2.2170000000000001,"CB","CALL","11-Apr-2018",99.978499999999997,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.587 01-Feb-2019 '17 FRN",null,"01-Feb-2019",0,0,2.5874999999999999,"Floating Coupon","United States","U.S. Dollar","US46513XEQ97","--","46513XEQ9","15-Feb-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.587 01-Feb-2019 '17 FRN",null,"01-Feb-2019",0,0,2.5874999999999999,"Floating Coupon","United States","U.S. Dollar","US46513XEP15","--","46513XEP1","01-Feb-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.438 01-Feb-2019 '17 FRN",null,"01-Feb-2019",0,0,2.4375,"Floating Coupon","United States","U.S. Dollar","US46513CRE83","--","46513CRE8","15-Feb-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.337 01-Feb-2019 '17 FRN",null,"01-Feb-2019",0,0,2.3374999999999999,"Floating Coupon","United States","U.S. Dollar","US46513CRD01","--","46513CRD0","01-Feb-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.920 01-Feb-2019 '17",null,"01-Feb-2019",0,0,1.92,"Fixed Coupon","United States","U.S. Dollar","US46513XAQ34","--","46513XAQ3","15-Feb-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.770 01-Feb-2019 '17",null,"01-Feb-2019",0,0,1.77,"Fixed Coupon","United States","U.S. Dollar","US46513XCQ16","--","46513XCQ1","15-Feb-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   4.000 01-Feb-2019",null,"01-Feb-2019",21336,21336,4,"Fixed Coupon","United States","U.S. Dollar","US46513EEL20","46513EEL2=","46513EEL2","01-Feb-2004","Unsecured","Bond","N",0.86599999999999999,0.879,-7.7,1.9590000000000001,"CB","MAT","01-Feb-2019",103.09699999999999,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.900 01-Feb-2019 '17",null,"01-Feb-2019",0,0,1.9,"Fixed Coupon","United States","U.S. Dollar","US46513XAP50","--","46513XAP5","01-Feb-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.750 01-Feb-2019 '17",null,"01-Feb-2019",0,0,1.75,"Fixed Coupon","United States","U.S. Dollar","US46513XCP33","46513XCP3=","46513XCP3","01-Feb-2017","Unsecured","Bond","N",0.86199999999999999,0.86699999999999999,20.9,2.2469999999999999,"CB","MAT","01-Feb-2019",99.569400000000002,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.938 01-Feb-2019 '17 FRN",null,"01-Feb-2019",0,0,1.9375,"Floating Coupon","United States","U.S. Dollar","US46513XEC02","--","46513XEC0","15-Feb-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.070 01-Feb-2019 '16",null,"01-Feb-2019",0,0,2.0699999999999998,"Fixed Coupon","United States","U.S. Dollar","US46513CMB99","46513CMB9=","46513CMB9","01-Feb-2016","Unsecured","Bond","N",0.86099999999999999,0.76500000000000001,21.9,2.2589999999999999,"CB","MAT","01-Feb-2019",99.836399999999998,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.050 01-Feb-2019 '16",null,"01-Feb-2019",0,0,2.0499999999999998,"Fixed Coupon","United States","U.S. Dollar","US46513CMC72","46513CMC7=","46513CMC7","15-Feb-2016","Unsecured","Bond","N",0.86099999999999999,0.77400000000000002,20.9,2.2490000000000001,"CB","MAT","01-Feb-2019",99.828000000000003,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.920 01-Feb-2019 '16",null,"01-Feb-2019",0,0,1.92,"Fixed Coupon","United States","U.S. Dollar","US46513CPB62","46513CPB6=","46513CPB6","01-Feb-2016","Unsecured","Bond","N",0.86099999999999999,0.84899999999999998,19,2.2269999999999999,"CB","MAT","01-Feb-2019",99.733999999999995,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.900 01-Feb-2019 '16",null,"01-Feb-2019",0,0,1.9,"Fixed Coupon","United States","U.S. Dollar","US46513CPC46","46513CPC4=","46513CPC4","15-Feb-2016","Unsecured","Bond","N",0.86199999999999999,0.85299999999999998,19,2.2269999999999999,"CB","MAT","01-Feb-2019",99.716700000000003,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.060 01-Feb-2019 '16",null,"01-Feb-2019",0,0,2.06,"Fixed Coupon","United States","U.S. Dollar","US46513CUB08","46513CUB0=","46513CUB0","01-Feb-2016","Unsecured","Bond","N",0.86299999999999999,0.80200000000000005,25,2.343,"CB","MAT","01-Feb-2019",99.748699999999999,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   4.000 01-Feb-2019 '16",null,"01-Feb-2019",25810,25810,4,"Fixed Coupon","United States","U.S. Dollar","US46513EDY59","46513EDY5=","46513EDY5","01-Feb-2004","Unsecured","Income Bond","N",0.83599999999999997,7.5999999999999998E-2,33.200000000000003,1.9770000000000001,"CB","CALL","11-Apr-2018",100.14700000000001,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.880 01-Feb-2019 '16",null,"01-Feb-2019",0,0,2.88,"Fixed Coupon","United States","U.S. Dollar","US46513BBX55","46513BBX5=","46513BBX5","01-Feb-2014","Unsecured","Bond","N",0.85399999999999998,7.5999999999999998E-2,22.9,1.919,"CB","CALL","11-Apr-2018",100.0727,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.320 01-Feb-2019 '17",null,"01-Feb-2019",0,0,2.3199999999999998,"Fixed Coupon","United States","U.S. Dollar","US46513XKA71","--","46513XKA7","01-Feb-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV         15-Feb-2019",null,"15-Feb-2019",80099699,80099699,"--","Discount/Zero Coupon","United States","U.S. Dollar","US465139KM43","465139KM4=","465139KM4","18-Sep-1995","Unsecured","Bond","N",0.90700000000000003,0.91300000000000003,59.8,2.6429999999999998,"CB","MAT","15-Feb-2019",97.615099999999998,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV         15-Feb-2019",null,"15-Feb-2019",158643930,158643930,"--","Discount/Zero Coupon","United States","U.S. Dollar","US465138QS75","465138QS7=","465138QS7","28-Aug-1996","Unsecured","Note","N",0.90700000000000003,0.91300000000000003,59.8,2.6429999999999998,"CB","MAT","15-Feb-2019",97.615099999999998,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV         15-Feb-2019",null,"15-Feb-2019",81083911,81083911,"--","Discount/Zero Coupon","United States","U.S. Dollar","US465139QW60","465139QW6=","465139QW6","15-Sep-1997","Unsecured","Note","N",0.90700000000000003,0.91300000000000003,60.5,2.6429999999999998,"CB","MAT","15-Feb-2019",97.608699999999999,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV         15-Feb-2019",null,"15-Feb-2019",166046166,166046166,"--","Discount/Zero Coupon","United States","U.S. Dollar","US465139EK50","465139EK5=","465139EK5","18-Mar-1994","Unsecured","Note","N",0.90700000000000003,0.91300000000000003,59.8,2.6429999999999998,"CB","MAT","15-Feb-2019",97.615099999999998,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV         15-Feb-2019",null,"15-Feb-2019",100310454,100310454,"--","Discount/Zero Coupon","United States","U.S. Dollar","US465139GC17","465139GC1=","465139GC1","19-Sep-1994","Unsecured","Note","N",0.90700000000000003,0.91300000000000003,59.8,2.6429999999999998,"CB","MAT","15-Feb-2019",97.615099999999998,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV         15-Feb-2019",null,"15-Feb-2019",119120600,119120600,"--","Discount/Zero Coupon","United States","U.S. Dollar","US465139MJ95","465139MJ9=","465139MJ9","26-Jan-1996","Unsecured","Note","N",0.90700000000000003,0.91300000000000003,60.5,2.6429999999999998,"CB","MAT","15-Feb-2019",97.608699999999999,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.938 01-Mar-2019 '17 FRN",null,"01-Mar-2019",0,0,1.9375,"Floating Coupon","United States","U.S. Dollar","US46513XEE67","--","46513XEE6","15-Mar-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.810 01-Mar-2019 '17",null,"01-Mar-2019",0,0,2.81,"Fixed Coupon","United States","U.S. Dollar","US46513BBZ04","46513BBZ0=","46513BBZ0","01-Mar-2014","Unsecured","Bond","N",0.93500000000000005,7.5999999999999998E-2,20.9,1.899,"CB","CALL","11-Apr-2018",100.0689,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.587 01-Mar-2019 '17 FRN",null,"01-Mar-2019",0,0,2.5874999999999999,"Floating Coupon","United States","U.S. Dollar","US46513E7R78","--","46513E7R7","15-Mar-2014","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.450 01-Mar-2019 '16",null,"01-Mar-2019",0,0,2.4500000000000002,"Fixed Coupon","United States","U.S. Dollar","US46513G6B80","46513G6B8=","46513G6B8","01-Mar-2014","Unsecured","Bond","N",0.93799999999999994,0.89400000000000002,60,2.8260000000000001,"CB","MAT","01-Mar-2019",99.590599999999995,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.610 01-Mar-2019 '17",null,"01-Mar-2019",0,0,2.61,"Fixed Coupon","United States","U.S. Dollar","US46513G8D29","46513G8D2=","46513G8D2","01-Mar-2014","Unsecured","Bond","N",0.93700000000000006,0.105,23,1.919,"CB","CALL","11-Apr-2018",100.0521,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.587 01-Mar-2019 FRN",null,"01-Mar-2019",0,0,2.5874999999999999,"Floating Coupon","United States","U.S. Dollar","US46513E7Q95","--","46513E7Q9","01-Mar-2014","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.710 01-Mar-2019 '16",null,"01-Mar-2019",0,0,1.71,"Fixed Coupon","United States","U.S. Dollar","US46513CPE02","46513CPE0=","46513CPE0","15-Mar-2016","Unsecured","Bond","N",0.94399999999999995,0.94,18,2.2010000000000001,"CB","MAT","01-Mar-2019",99.525199999999998,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.750 01-Mar-2019 '16",null,"01-Mar-2019",0,0,1.75,"Fixed Coupon","United States","U.S. Dollar","US46513CUD63","46513CUD6=","46513CUD6","01-Mar-2016","Unsecured","Bond","N",0.94399999999999995,0.89900000000000002,8,2.141,"CB","MAT","01-Mar-2019",99.606099999999998,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.850 01-Mar-2019 '16",null,"01-Mar-2019",0,0,1.85,"Fixed Coupon","United States","U.S. Dollar","US46513CMD55","46513CMD5=","46513CMD5","01-Mar-2016","Unsecured","Bond","N",0.94299999999999995,0.92600000000000005,20,2.2320000000000002,"CB","MAT","01-Mar-2019",99.6374,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.900 01-Mar-2019 '18",null,"01-Mar-2019",0,0,1.9,"Fixed Coupon","United States","U.S. Dollar","US46513XAS99","--","46513XAS9","15-Mar-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.750 01-Mar-2019 '17",null,"01-Mar-2019",0,0,1.75,"Fixed Coupon","United States","U.S. Dollar","US46513XCS71","--","46513XCS7","15-Mar-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.850 01-Mar-2019 '17",null,"01-Mar-2019",0,0,1.85,"Fixed Coupon","United States","U.S. Dollar","US46513XAR17","--","46513XAR1","01-Mar-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.700 01-Mar-2019 '17",null,"01-Mar-2019",0,0,1.7,"Fixed Coupon","United States","U.S. Dollar","US46513XCR98","46513XCR9=","46513XCR9","01-Mar-2017","Unsecured","Bond","N",0.94299999999999995,0.94,21,2.242,"CB","MAT","01-Mar-2019",99.4863,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.450 01-Mar-2019 '16",null,"01-Mar-2019",0,0,2.4500000000000002,"Fixed Coupon","United States","U.S. Dollar","US46513G6H50","46513G6H5=","46513G6H5","01-Mar-2014","Unsecured","Bond","N",0.94199999999999995,0.34200000000000003,6,2.0790000000000002,"CB","CALL","11-Apr-2018",100.033,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.860 01-Mar-2019 '16",null,"01-Mar-2019",0,0,1.86,"Fixed Coupon","United States","U.S. Dollar","US46513CME39","46513CME3=","46513CME3","15-Mar-2016","Unsecured","Bond","N",0.94299999999999995,0.92500000000000004,20,2.2330000000000001,"CB","MAT","01-Mar-2019",99.646799999999999,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.780 01-Mar-2019 '16",null,"01-Mar-2019",0,0,1.78,"Fixed Coupon","United States","U.S. Dollar","US46513CUE47","46513CUE4=","46513CUE4","15-Mar-2016","Unsecured","Bond","N",0.94499999999999995,0.95399999999999996,8,2.1110000000000002,"CB","MAT","01-Mar-2019",99.665499999999994,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.587 01-Mar-2019 '17 FRN",null,"01-Mar-2019",0,0,2.5874999999999999,"Floating Coupon","United States","U.S. Dollar","US46513XER70","--","46513XER7","01-Mar-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.438 01-Mar-2019 '17 FRN",null,"01-Mar-2019",0,0,2.4375,"Floating Coupon","United States","U.S. Dollar","US46513CRF58","--","46513CRF5","01-Mar-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.230 01-Mar-2019 '17",null,"01-Mar-2019",0,0,2.23,"Fixed Coupon","United States","U.S. Dollar","US46513XKB54","--","46513XKB5","01-Mar-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.700 01-Mar-2019 '16",null,"01-Mar-2019",0,0,1.7,"Fixed Coupon","United States","U.S. Dollar","US46513CPD29","--","46513CPD2","01-Mar-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.938 01-Mar-2019 '17 FRN",null,"01-Mar-2019",0,0,1.9375,"Floating Coupon","United States","U.S. Dollar","US46513XED84","--","46513XED8","01-Mar-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.438 01-Mar-2019 '17 FRN",null,"01-Mar-2019",0,0,2.4375,"Floating Coupon","United States","U.S. Dollar","US46513CRG32","--","46513CRG3","15-Mar-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.530 01-Mar-2019 '16",null,"01-Mar-2019",0,0,2.5299999999999998,"Fixed Coupon","United States","U.S. Dollar","US46513G8E02","--","46513G8E0","15-Mar-2014","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV         01-Mar-2019",null,"01-Mar-2019",6883,6883,"--","Discount/Zero Coupon","United States","U.S. Dollar","US46513EEM03","46513EEM0=","46513EEM0","01-Mar-2004","Unsecured","Bond","N",0.95399999999999996,0.95399999999999996,-2.4,2.0089999999999999,"CB","MAT","01-Mar-2019",98.091700000000003,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   4.000 01-Mar-2019 '16",null,"01-Mar-2019",1721,1721,4,"Fixed Coupon","United States","U.S. Dollar","US46513EDZ25","46513EDZ2=","46513EDZ2","01-Mar-2004","Unsecured","Income Bond","N",0.91400000000000003,7.5999999999999998E-2,40.200000000000003,2.048,"CB","CALL","11-Apr-2018",100.14149999999999,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.730 01-Mar-2019 '16",null,"01-Mar-2019",0,0,2.73,"Fixed Coupon","United States","U.S. Dollar","US46513BCA44","46513BCA4=","46513BCA4","15-Mar-2014","Unsecured","Bond","N",0.93600000000000005,7.5999999999999998E-2,25.9,1.948,"CB","CALL","11-Apr-2018",100.059,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV         15-Mar-2019",null,"15-Mar-2019",134210700,134210700,"--","Discount/Zero Coupon","United States","U.S. Dollar","US465139DH31","465139DH3=","465139DH3","29-Sep-1993","Unsecured","Note","N",0.99,0.98899999999999999,64.5,2.6829999999999998,"CB","MAT","15-Mar-2019",97.363299999999995,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV         15-Mar-2019",null,"15-Mar-2019",159857167,159857167,"--","Discount/Zero Coupon","United States","U.S. Dollar","US465139BM44","465139BM4=","465139BM4","24-Mar-1993","Unsecured","Note","N",0.99,0.98899999999999999,64.5,2.6829999999999998,"CB","MAT","15-Mar-2019",97.363200000000006,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.110 01-Apr-2019 '17",null,"01-Apr-2019",0,0,2.11,"Fixed Coupon","United States","U.S. Dollar","US46513XAT72","46513XAT7=","46513XAT7","01-Apr-2017","Unsecured","Bond","N",1.022,0.84299999999999997,20,2.262,"CB","MAT","01-Apr-2019",99.843400000000003,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.460 01-Apr-2019 '16",null,"01-Apr-2019",0,0,2.46,"Fixed Coupon","United States","U.S. Dollar","US46513G6C63","--","46513G6C6","01-Apr-2014","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.920 01-Apr-2019 '16",null,"01-Apr-2019",0,0,2.92,"Fixed Coupon","United States","U.S. Dollar","US46513BCC00","46513BCC0=","46513BCC0","15-Apr-2014","Unsecured","Bond","N",1.014,7.5999999999999998E-2,21,1.9,"CB","CALL","11-Apr-2018",100.0772,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.740 01-Apr-2019 '16",null,"01-Apr-2019",0,0,2.74,"Fixed Coupon","United States","U.S. Dollar","US46513G8G59","46513G8G5=","46513G8G5","15-Apr-2014","Unsecured","Bond","N",1.016,7.5999999999999998E-2,24.9,1.9390000000000001,"CB","CALL","11-Apr-2018",100.0605,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.587 01-Apr-2019 '17 FRN",null,"01-Apr-2019",0,0,2.5874999999999999,"Floating Coupon","United States","U.S. Dollar","US46513E7S51","46513E7S5=","46513E7S5","01-Apr-2014","Unsecured","Bond","N",0.214,"--","--",2.2869999999999999,"CB","CALL","11-Apr-2018",100.0226,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.640 01-Apr-2019 '16",null,"01-Apr-2019",0,0,2.64,"Fixed Coupon","United States","U.S. Dollar","US46513G8F76","46513G8F7=","46513G8F7","01-Apr-2014","Unsecured","Bond","N",1.0169999999999999,0.11700000000000001,25,1.9390000000000001,"CB","CALL","11-Apr-2018",100.05289999999999,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.587 01-Apr-2019 '17 FRN",null,"01-Apr-2019",0,0,2.5874999999999999,"Floating Coupon","United States","U.S. Dollar","US46513E7T35","--","46513E7T3","15-Apr-2014","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.820 01-Apr-2019 '16",null,"01-Apr-2019",0,0,1.82,"Fixed Coupon","United States","U.S. Dollar","US46513CUG94","46513CUG9=","46513CUG9","15-Apr-2016","Unsecured","Bond","N",1.024,0.97199999999999998,8,2.16,"CB","MAT","01-Apr-2019",99.626400000000004,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.750 01-Apr-2019 '16",null,"01-Apr-2019",0,0,1.75,"Fixed Coupon","United States","U.S. Dollar","US46513CPG59","--","46513CPG5","15-Apr-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.140 01-Apr-2019 '17",null,"01-Apr-2019",0,0,2.14,"Fixed Coupon","United States","U.S. Dollar","US46513XKC38","--","46513XKC3","01-Apr-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.587 01-Apr-2019 '17 FRN",null,"01-Apr-2019",0,0,2.5874999999999999,"Floating Coupon","United States","U.S. Dollar","US46513XET37","--","46513XET3","01-Apr-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.438 01-Apr-2019 '17 FRN",null,"01-Apr-2019",0,0,2.4375,"Floating Coupon","United States","U.S. Dollar","US46513CRH15","--","46513CRH1","01-Apr-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.587 01-Apr-2019 '17 FRN",null,"01-Apr-2019",0,0,2.5874999999999999,"Floating Coupon","United States","U.S. Dollar","US46513XEU00","--","46513XEU0","15-Apr-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.840 01-Apr-2019 '16",null,"01-Apr-2019",0,0,2.84,"Fixed Coupon","United States","U.S. Dollar","US46513BCB27","46513BCB2=","46513BCB2","01-Apr-2014","Unsecured","Bond","N",1.0149999999999999,7.5999999999999998E-2,20.9,1.899,"CB","CALL","11-Apr-2018",100.0712,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.960 01-Apr-2019 '17",null,"01-Apr-2019",0,0,1.96,"Fixed Coupon","United States","U.S. Dollar","US46513XCT54","--","46513XCT5","01-Apr-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.938 01-Apr-2019 '17 FRN",null,"01-Apr-2019",0,0,1.9375,"Floating Coupon","United States","U.S. Dollar","US46513XEF33","--","46513XEF3","01-Apr-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.438 01-Apr-2019 '17 FRN",null,"01-Apr-2019",0,0,2.4375,"Floating Coupon","United States","U.S. Dollar","US46513CRJ70","--","46513CRJ7","15-Apr-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.070 01-Apr-2019 '18",null,"01-Apr-2019",0,0,2.0699999999999998,"Fixed Coupon","United States","U.S. Dollar","US46513XAU46","46513XAU4=","46513XAU4","15-Apr-2017","Unsecured","Bond","N",1.022,0.93899999999999995,24.9,2.302,"CB","MAT","01-Apr-2019",99.760800000000003,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.920 01-Apr-2019 '17",null,"01-Apr-2019",0,0,1.92,"Fixed Coupon","United States","U.S. Dollar","US46513XCU28","--","46513XCU2","15-Apr-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.900 01-Apr-2019 '16",null,"01-Apr-2019",0,0,1.9,"Fixed Coupon","United States","U.S. Dollar","US46513CMG86","46513CMG8=","46513CMG8","15-Apr-2016","Unsecured","Bond","N",1.0229999999999999,1.0069999999999999,23,2.2850000000000001,"CB","MAT","01-Apr-2019",99.603899999999996,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.070 01-Apr-2019 '16",null,"01-Apr-2019",0,0,2.0699999999999998,"Fixed Coupon","United States","U.S. Dollar","US46513CMF04","46513CMF0=","46513CMF0","01-Apr-2016","Unsecured","Bond","N",1.022,0.88800000000000001,20,2.2589999999999999,"CB","MAT","01-Apr-2019",99.804900000000004,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.920 01-Apr-2019 '16",null,"01-Apr-2019",0,0,1.92,"Fixed Coupon","United States","U.S. Dollar","US46513CPF76","--","46513CPF7","01-Apr-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.010 01-Apr-2019 '16",null,"01-Apr-2019",0,0,2.0099999999999998,"Fixed Coupon","United States","U.S. Dollar","US46513CUF12","46513CUF1=","46513CUF1","01-Apr-2016","Unsecured","Bond","N",1.0229999999999999,0.89,10,2.2090000000000001,"CB","MAT","01-Apr-2019",99.779899999999998,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.938 01-Apr-2019 '17 FRN",null,"01-Apr-2019",0,0,1.9375,"Floating Coupon","United States","U.S. Dollar","US46513XEG16","--","46513XEG1","15-Apr-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   4.000 01-Apr-2019 '16",null,"01-Apr-2019",1721,1721,4,"Fixed Coupon","United States","U.S. Dollar","US46513EEA64","46513EEA6=","46513EEA6","01-Apr-2004","Unsecured","Income Bond","N",0.99299999999999999,7.5999999999999998E-2,39.200000000000003,2.0379999999999998,"CB","CALL","11-Apr-2018",100.14230000000001,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   4.000 01-Apr-2019",null,"01-Apr-2019",19960,19960,4,"Fixed Coupon","United States","U.S. Dollar","US46513EEN85","46513EEN8=","46513EEN8","01-Apr-2004","Unsecured","Bond","N",1.0249999999999999,1.038,1,2.0649999999999999,"CB","MAT","01-Apr-2019",103.4281,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.460 01-Apr-2019 '16",null,"01-Apr-2019",0,0,2.46,"Fixed Coupon","United States","U.S. Dollar","US46513G6J17","46513G6J1=","46513G6J1","01-Apr-2014","Unsecured","Bond","N",1.0209999999999999,0.32200000000000001,3,1.9610000000000001,"CB","CALL","11-Apr-2018",100.04130000000001,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.750 01-May-2019 '16",null,"01-May-2019",0,0,2.75,"Fixed Coupon","United States","U.S. Dollar","US46513G8J98","46513G8J9=","46513G8J9","15-May-2014","Unsecured","Bond","N",1.095,7.5999999999999998E-2,25,1.94,"CB","CALL","11-Apr-2018",100.0612,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.587 01-May-2019 '17 FRN",null,"01-May-2019",0,0,1.5874999999999999,"Floating Coupon","United States","U.S. Dollar","US46513E7V80","--","46513E7V8","15-May-2014","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.610 01-May-2019 '16",null,"01-May-2019",0,0,2.61,"Fixed Coupon","United States","U.S. Dollar","US46513G8H33","46513G8H3=","46513G8H3","01-May-2014","Unsecured","Bond","N",1.097,0.14899999999999999,23.8,1.9390000000000001,"CB","CALL","11-Apr-2018",100.0506,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.800 01-May-2019 '16",null,"01-May-2019",0,0,2.8,"Fixed Coupon","United States","U.S. Dollar","US46513BCD82","46513BCD8=","46513BCD8","01-May-2014","Unsecured","Bond","N",1.095,7.5999999999999998E-2,25.9,1.9490000000000001,"CB","CALL","11-Apr-2018",100.0643,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.670 01-May-2019 '16",null,"01-May-2019",0,0,2.67,"Fixed Coupon","United States","U.S. Dollar","US46513G6D47","46513G6D4=","46513G6D4","01-May-2014","Unsecured","Bond","N",1.0940000000000001,1.004,59,2.8969999999999998,"CB","MAT","01-May-2019",99.698099999999997,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.670 01-May-2019 '16",null,"01-May-2019",0,0,2.67,"Fixed Coupon","United States","U.S. Dollar","US46513G6K89","46513G6K8=","46513G6K8","01-May-2014","Unsecured","Bond","N",1.0980000000000001,0.28000000000000003,14.3,2.09,"CB","CALL","11-Apr-2018",100.0492,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.587 01-May-2019 '17 FRN",null,"01-May-2019",0,0,2.5874999999999999,"Floating Coupon","United States","U.S. Dollar","US46513E7U08","--","46513E7U0","01-May-2014","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.760 01-May-2019 '16",null,"01-May-2019",0,0,1.76,"Fixed Coupon","United States","U.S. Dollar","US46513CUH77","46513CUH7=","46513CUH7","01-May-2016","Unsecured","Bond","N",1.103,1.0669999999999999,13,2.2240000000000002,"CB","MAT","01-May-2019",99.455399999999997,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.920 01-May-2019 '16",null,"01-May-2019",0,0,1.92,"Fixed Coupon","United States","U.S. Dollar","US46513CMJ26","46513CMJ2=","46513CMJ2","15-May-2016","Unsecured","Bond","N",1.103,1.089,27,2.34,"CB","MAT","01-May-2019",99.540400000000005,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.770 01-May-2019 '16",null,"01-May-2019",0,0,1.77,"Fixed Coupon","United States","U.S. Dollar","US46513CPJ98","46513CPJ9=","46513CPJ9","15-May-2016","Unsecured","Bond","N",1.105,1.101,25,2.3199999999999998,"CB","MAT","01-May-2019",99.395700000000005,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.910 01-May-2019 '16",null,"01-May-2019",0,0,1.91,"Fixed Coupon","United States","U.S. Dollar","US46513CUJ34","46513CUJ3=","46513CUJ3","15-May-2016","Unsecured","Bond","N",1.103,1.04,10,2.2109999999999999,"CB","MAT","01-May-2019",99.641400000000004,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.938 01-May-2019 '17 FRN",null,"01-May-2019",0,0,1.9375,"Floating Coupon","United States","U.S. Dollar","US46513XEH98","--","46513XEH9","01-May-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.850 01-May-2019 '16",null,"01-May-2019",0,0,1.85,"Fixed Coupon","United States","U.S. Dollar","US46513CMH69","46513CMH6=","46513CMH6","01-May-2016","Unsecured","Bond","N",1.1040000000000001,1.0980000000000001,29,2.3620000000000001,"CB","MAT","01-May-2019",99.431299999999993,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.700 01-May-2019 '16",null,"01-May-2019",0,0,1.7,"Fixed Coupon","United States","U.S. Dollar","US46513CPH33","46513CPH3=","46513CPH3","01-May-2016","Unsecured","Bond","N",1.105,1.1040000000000001,25,2.3199999999999998,"CB","MAT","01-May-2019",99.317800000000005,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.587 01-May-2019 '17 FRN",null,"01-May-2019",0,0,2.5874999999999999,"Floating Coupon","United States","U.S. Dollar","US46513XEV82","--","46513XEV8","01-May-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.290 01-May-2019 '17",null,"01-May-2019",0,0,2.29,"Fixed Coupon","United States","U.S. Dollar","US46513XKD11","--","46513XKD1","01-May-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.000 01-May-2019 '17",null,"01-May-2019",0,0,2,"Fixed Coupon","United States","U.S. Dollar","US46513XAV29","46513XAV2=","46513XAV2","01-May-2017","Unsecured","Bond","N",1.103,1.077,29,2.36,"CB","MAT","01-May-2019",99.606899999999996,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.850 01-May-2019 '18",null,"01-May-2019",0,0,1.85,"Fixed Coupon","United States","U.S. Dollar","US46513XCV01","--","46513XCV0","01-May-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.587 01-May-2019 '17 FRN",null,"01-May-2019",0,0,2.5874999999999999,"Floating Coupon","United States","U.S. Dollar","US46513XEW65","--","46513XEW6","15-May-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.388 01-May-2019 '17 FRN",null,"01-May-2019",0,0,2.3875000000000002,"Floating Coupon","United States","U.S. Dollar","US46513CRK44","--","46513CRK4","01-May-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.938 01-May-2019 '17 FRN",null,"01-May-2019",0,0,1.9375,"Floating Coupon","United States","U.S. Dollar","US46513XEJ54","46513XEJ5=","46513XEJ5","15-May-2017","Unsecured","Bond","N",0.214,"--","--",2.3370000000000002,"CB","MAT","01-May-2019",100.1161,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.388 01-May-2019 '17 FRN",null,"01-May-2019",0,0,2.3875000000000002,"Floating Coupon","United States","U.S. Dollar","US46513CRL27","--","46513CRL2","15-May-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.070 01-May-2019 '17",null,"01-May-2019",0,0,2.0699999999999998,"Fixed Coupon","United States","U.S. Dollar","US46513XAW02","46513XAW0=","46513XAW0","15-May-2017","Unsecured","Bond","N",1.1020000000000001,1.0589999999999999,30,2.371,"CB","MAT","01-May-2019",99.672799999999995,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.920 01-May-2019 '17",null,"01-May-2019",0,0,1.92,"Fixed Coupon","United States","U.S. Dollar","US46513XCW83","--","46513XCW8","15-May-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   4.000 01-May-2019 '16",null,"01-May-2019",15486,15486,4,"Fixed Coupon","United States","U.S. Dollar","US46513EEB48","46513EEB4=","46513EEB4","01-May-2004","Unsecured","Income Bond","N",1.0720000000000001,7.5999999999999998E-2,39.200000000000003,2.0379999999999998,"CB","CALL","11-Apr-2018",100.14230000000001,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.950 01-May-2019 '16",null,"01-May-2019",0,0,2.95,"Fixed Coupon","United States","U.S. Dollar","US46513BCE65","46513BCE6=","46513BCE6","15-May-2014","Unsecured","Bond","N",1.093,7.5999999999999998E-2,25.9,1.9490000000000001,"CB","CALL","11-Apr-2018",100.0757,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV         15-May-2019",null,"15-May-2019",213907767,213907767,"--","Discount/Zero Coupon","United States","U.S. Dollar","US465139SU86","465139SU8=","465139SU8","26-Jan-1998","Unsecured","Note","N",1.155,1.1539999999999999,49.7,2.5760000000000001,"CB","MAT","15-May-2019",97.049899999999994,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV         15-May-2019",null,"15-May-2019",123456638,123456638,"--","Discount/Zero Coupon","United States","U.S. Dollar","US465139PE71","465139PE7=","465139PE7","21-Jan-1997","Unsecured","Note","N",1.155,1.1539999999999999,49.7,2.5760000000000001,"CB","MAT","15-May-2019",97.049899999999994,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV         15-May-2019",null,"15-May-2019",129392880,129392880,"--","Discount/Zero Coupon","United States","U.S. Dollar","US465139HW61","465139HW6=","465139HW6","09-Nov-1994","Unsecured","Note","N",1.155,1.1539999999999999,49.6,2.5760000000000001,"CB","MAT","15-May-2019",97.050899999999999,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.810 01-Jun-2019 '16",null,"01-Jun-2019",0,0,2.81,"Fixed Coupon","United States","U.S. Dollar","US46513BCF31","46513BCF3=","46513BCF3","01-Jun-2014","Unsecured","Bond","N",1.1739999999999999,7.5999999999999998E-2,26.9,1.9590000000000001,"CB","CALL","11-Apr-2018",100.0643,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.587 01-Jun-2019 '17 FRN",null,"01-Jun-2019",0,0,2.5874999999999999,"Floating Coupon","United States","U.S. Dollar","US46513E7W63","--","46513E7W6","01-Jun-2014","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.610 01-Jun-2019 '16",null,"01-Jun-2019",0,0,2.61,"Fixed Coupon","United States","U.S. Dollar","US46513G8K61","46513G8K6=","46513G8K6","01-Jun-2014","Unsecured","Bond","N",1.1759999999999999,0.185,23.9,1.9390000000000001,"CB","CALL","11-Apr-2018",100.0506,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.780 01-Jun-2019 '16",null,"01-Jun-2019",0,0,2.78,"Fixed Coupon","United States","U.S. Dollar","US46513G6L62","46513G6L6=","46513G6L6","01-Jun-2014","Unsecured","Bond","N",1.175,0.19800000000000001,14.3,2.1389999999999998,"CB","CALL","11-Apr-2018",100.0573,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.780 01-Jun-2019 '16",null,"01-Jun-2019",0,0,2.78,"Fixed Coupon","United States","U.S. Dollar","US46513G6E20","--","46513G6E2","01-Jun-2014","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.410 01-Jun-2019 '16",null,"01-Jun-2019",0,0,2.41,"Fixed Coupon","United States","U.S. Dollar","US46513BAN82","46513BAN8=","46513BAN8","15-Jun-2014","Unsecured","Bond","N",1.179,0.54900000000000004,25,2.419,"CB","CALL","01-May-2019",99.998400000000004,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.610 01-Jun-2019 '16",null,"01-Jun-2019",0,0,2.61,"Fixed Coupon","United States","U.S. Dollar","US46513BAE83","46513BAE8=","46513BAE8","15-Jun-2014","Unsecured","Bond","N",1.1759999999999999,0.20300000000000001,25.8,1.9590000000000001,"CB","CALL","11-Apr-2018",100.0491,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.587 01-Jun-2019 '17 FRN",null,"01-Jun-2019",0,0,2.5874999999999999,"Floating Coupon","United States","U.S. Dollar","US46513E7X47","46513E7X4=","46513E7X4","15-Jun-2014","Unsecured","Bond","N",0.214,"--","--",2.327,"CB","CALL","11-Apr-2018",100.01949999999999,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.770 01-Jun-2019 '16",null,"01-Jun-2019",0,0,1.77,"Fixed Coupon","United States","U.S. Dollar","US46513CPL45","--","46513CPL4","15-Jun-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.830 01-Jun-2019 '16",null,"01-Jun-2019",0,0,1.83,"Fixed Coupon","United States","U.S. Dollar","US46513CMK98","--","46513CMK9","01-Jun-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.680 01-Jun-2019 '16",null,"01-Jun-2019",0,0,1.68,"Fixed Coupon","United States","U.S. Dollar","US46513CPK61","--","46513CPK6","01-Jun-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.800 01-Jun-2019 '16",null,"01-Jun-2019",0,0,1.8,"Fixed Coupon","United States","U.S. Dollar","US46513CUK07","--","46513CUK0","01-Jun-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.587 01-Jun-2019 '17 FRN",null,"01-Jun-2019",0,0,2.5874999999999999,"Floating Coupon","United States","U.S. Dollar","US46513XEX49","--","46513XEX4","01-Jun-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.920 01-Jun-2019 '16",null,"01-Jun-2019",0,0,1.92,"Fixed Coupon","United States","U.S. Dollar","US46513CML71","46513CML7=","46513CML7","15-Jun-2016","Unsecured","Bond","N",1.1830000000000001,1.18,29,2.383,"CB","MAT","03-Jun-2019",99.440700000000007,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.988 01-Jun-2019 '17 FRN",null,"01-Jun-2019",0,0,1.9875,"Floating Coupon","United States","U.S. Dollar","US46513XEL01","--","46513XEL0","15-Jun-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.100 01-Jun-2019 '17",null,"01-Jun-2019",0,0,2.1,"Fixed Coupon","United States","U.S. Dollar","US46513XAY67","--","46513XAY6","15-Jun-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.950 01-Jun-2019 '17",null,"01-Jun-2019",0,0,1.95,"Fixed Coupon","United States","U.S. Dollar","US46513XCY40","--","46513XCY4","15-Jun-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.587 01-Jun-2019 '17 FRN",null,"01-Jun-2019",0,0,2.5874999999999999,"Floating Coupon","United States","U.S. Dollar","US46513XEY22","--","46513XEY2","15-Jun-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.337 01-Jun-2019 '17 FRN",null,"01-Jun-2019",0,0,2.3374999999999999,"Floating Coupon","United States","U.S. Dollar","US46513CRA61","--","46513CRA6","15-Jun-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.750 01-Jun-2019 '17 FRN",null,"01-Jun-2019",0,0,1.75,"Floating Coupon","United States","U.S. Dollar","US46513CRM00","--","46513CRM0","01-Jun-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.160 01-Jun-2019 '17",null,"01-Jun-2019",0,0,2.16,"Fixed Coupon","United States","U.S. Dollar","US46513XAX84","46513XAX8=","46513XAX8","01-Jun-2017","Unsecured","Bond","N",1.181,1.0469999999999999,27,2.3730000000000002,"CB","MAT","03-Jun-2019",99.754199999999997,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.010 01-Jun-2019 '17",null,"01-Jun-2019",0,0,2.0099999999999998,"Fixed Coupon","United States","U.S. Dollar","US46513XCX66","--","46513XCX6","01-Jun-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.950 01-Jun-2019 '16",null,"01-Jun-2019",0,0,1.95,"Fixed Coupon","United States","U.S. Dollar","US46513CUL89","46513CUL8=","46513CUL8","15-Jun-2016","Unsecured","Bond","N",1.181,1.1160000000000001,11,2.2429999999999999,"CB","MAT","03-Jun-2019",99.624300000000005,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.938 01-Jun-2019 '17 FRN",null,"01-Jun-2019",0,0,1.9375,"Floating Coupon","United States","U.S. Dollar","US46513XEK28","46513XEK2=","46513XEK2","01-Jun-2017","Unsecured","Bond","N",0.214,"--","--",2.327,"CB","MAT","03-Jun-2019",100.1468,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.440 01-Jun-2019 '17",null,"01-Jun-2019",0,0,2.44,"Fixed Coupon","United States","U.S. Dollar","US46513XKE93","--","46513XKE9","01-Jun-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   4.000 01-Jun-2019",null,"01-Jun-2019",17207,17207,4,"Fixed Coupon","United States","U.S. Dollar","US46513EEQ17","46513EEQ1=","46513EEQ1","01-Jun-2004","Unsecured","Savings Bond","N",1.1819999999999999,1.208,7.1,2.1749999999999998,"CB","MAT","03-Jun-2019",103.72280000000001,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   4.000 01-Jun-2019 '16",null,"01-Jun-2019",24089,24089,4,"Fixed Coupon","United States","U.S. Dollar","US46513EEC21","46513EEC2=","46513EEC2","01-Jun-2004","Unsecured","Income Bond","N",1.147,7.5999999999999998E-2,39.200000000000003,2.0379999999999998,"CB","CALL","11-Apr-2018",100.14230000000001,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.460 01-Jul-2019 '16",null,"01-Jul-2019",0,0,2.46,"Fixed Coupon","United States","U.S. Dollar","US46513G6M46","46513G6M4=","46513G6M4","01-Jul-2014","Unsecured","Bond","N",1.256,0.76,15,2.488,"CB","MAT","01-Jul-2019",99.9392,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   4.000 01-Jul-2019 '16",null,"01-Jul-2019",3441,3441,4,"Fixed Coupon","United States","U.S. Dollar","US46513EHX31","46513EHX3=","46513EHX3","01-Jul-2004","Unsecured","Income Bond","N",1.2230000000000001,7.5999999999999998E-2,39.200000000000003,2.0379999999999998,"CB","CALL","11-Apr-2018",100.14230000000001,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.600 01-Jul-2019 '16",null,"01-Jul-2019",0,0,2.6,"Fixed Coupon","United States","U.S. Dollar","US46513BAP31","46513BAP3=","46513BAP3","01-Jul-2014","Unsecured","Bond","N",1.256,0.28599999999999998,28.9,1.9890000000000001,"CB","CALL","11-Apr-2018",100.04600000000001,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.550 01-Jul-2019 '16",null,"01-Jul-2019",0,0,2.5499999999999998,"Fixed Coupon","United States","U.S. Dollar","US46513BMZ84","46513BMZ8=","46513BMZ8","15-Jul-2014","Unsecured","Bond","N",1.256,0.40699999999999997,30,2.0790000000000002,"CB","CALL","11-Apr-2018",100.03530000000001,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.750 01-Jul-2019 '16",null,"01-Jul-2019",0,0,2.75,"Fixed Coupon","United States","U.S. Dollar","US46513BMK16","46513BMK1=","46513BMK1","15-Jul-2014","Unsecured","Bond","N",1.2529999999999999,0.11,28,1.97,"CB","CALL","11-Apr-2018",100.05889999999999,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.587 01-Jul-2019 FRN",null,"01-Jul-2019",0,0,2.5874999999999999,"Floating Coupon","United States","U.S. Dollar","US46513BEZ76","46513BEZ7=","46513BEZ7","15-Jul-2014","Unsecured","Bond","N",0.214,"--","--",2.3570000000000002,"CB","MAT","01-Jul-2019",100.9533,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.800 01-Jul-2019 '16",null,"01-Jul-2019",0,0,1.8,"Fixed Coupon","United States","U.S. Dollar","US46513CUM62","46513CUM6=","46513CUM6","01-Jul-2016","Unsecured","Bond","N",1.26,1.2290000000000001,14,2.2730000000000001,"CB","MAT","01-Jul-2019",99.364599999999996,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.587 01-Jul-2019 '17 FRN",null,"01-Jul-2019",0,0,2.5874999999999999,"Floating Coupon","United States","U.S. Dollar","US46513XEZ96","--","46513XEZ9","01-Jul-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.587 01-Jul-2019 '17 FRN",null,"01-Jul-2019",0,0,2.5874999999999999,"Floating Coupon","United States","U.S. Dollar","US46513XVK35","--","46513XVK3","15-Jul-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.038 01-Jul-2019 '17 FRN",null,"01-Jul-2019",0,0,2.0375000000000001,"Floating Coupon","United States","U.S. Dollar","US46513XEM83","--","46513XEM8","01-Jul-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.780 01-Jul-2019",null,"01-Jul-2019",0,0,1.78,"Fixed Coupon","United States","U.S. Dollar","US46513CMM54","46513CMM5=","46513CMM5","01-Jul-2016","Unsecured","Bond","N",1.264,1.2649999999999999,29,2.3980000000000001,"CB","MAT","01-Jul-2019",99.221699999999998,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.160 01-Jul-2019 '17",null,"01-Jul-2019",0,0,2.16,"Fixed Coupon","United States","U.S. Dollar","US46513XAZ33","46513XAZ3=","46513XAZ3","01-Jul-2017","Unsecured","Bond","N",1.2609999999999999,1.1599999999999999,30,2.4119999999999999,"CB","MAT","01-Jul-2019",99.689300000000003,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.010 01-Jul-2019 '17",null,"01-Jul-2019",0,0,2.0099999999999998,"Fixed Coupon","United States","U.S. Dollar","US46513XCZ15","--","46513XCZ1","01-Jul-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.110 01-Jul-2019 '17",null,"01-Jul-2019",0,0,2.11,"Fixed Coupon","United States","U.S. Dollar","US46513XQN39","--","46513XQN3","15-Jul-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.960 01-Jul-2019 '17",null,"01-Jul-2019",0,0,1.96,"Fixed Coupon","United States","U.S. Dollar","US46513XSP68","--","46513XSP6","15-Jul-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.420 01-Jul-2019 '17",null,"01-Jul-2019",0,0,2.42,"Fixed Coupon","United States","U.S. Dollar","US46513XKF68","--","46513XKF6","01-Jul-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.720 01-Jul-2019 '16",null,"01-Jul-2019",0,0,1.72,"Fixed Coupon","United States","U.S. Dollar","US46513CD370","--","46513CD37","15-Jul-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.570 01-Jul-2019 '16",null,"01-Jul-2019",0,0,1.57,"Fixed Coupon","United States","U.S. Dollar","US46513CK391","--","46513CK39","15-Jul-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.700 01-Jul-2019 '16",null,"01-Jul-2019",0,0,1.7,"Fixed Coupon","United States","U.S. Dollar","US46513C2A35","46513C2A3=","46513C2A3","15-Jul-2016","Unsecured","Bond","N",1.26,1.2410000000000001,14,2.266,"CB","MAT","01-Jul-2019",99.2483,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.630 01-Jul-2019 '16",null,"01-Jul-2019",0,0,1.63,"Fixed Coupon","United States","U.S. Dollar","US46513CPM28","46513CPM2=","46513CPM2","01-Jul-2016","Unsecured","Bond","N",1.266,1.266,30,2.4079999999999999,"CB","MAT","01-Jul-2019",99.017700000000005,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.388 01-Jul-2019 '17 FRN",null,"01-Jul-2019",0,0,2.3875000000000002,"Floating Coupon","United States","U.S. Dollar","US46513CP754","46513CP75=","46513CP75","15-Jul-2016","Unsecured","Bond","N",0.214,"--","--",2.3570000000000002,"CB","CALL","11-Apr-2018",100.002,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.337 01-Jul-2019 '17 FRN",null,"01-Jul-2019",0,0,2.3374999999999999,"Floating Coupon","United States","U.S. Dollar","US46513CRB45","--","46513CRB4","01-Jul-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.800 01-Jul-2019 '16",null,"01-Jul-2019",0,0,2.8,"Fixed Coupon","United States","U.S. Dollar","US46513BAF58","46513BAF5=","46513BAF5","01-Jul-2014","Unsecured","Bond","N",1.2529999999999999,7.8E-2,28,1.97,"CB","CALL","11-Apr-2018",100.06270000000001,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   4.000 01-Aug-2019",null,"01-Aug-2019",0,0,4,"Fixed Coupon","United States","U.S. Dollar","US46513EJL74","46513EJL7=","46513EJL7","01-Aug-2004","Unsecured","Bond","N",1.3069999999999999,0.76100000000000001,20,4.0019999999999998,"CB","MAT","01-Aug-2019",99.925600000000003,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.550 01-Aug-2019 '16",null,"01-Aug-2019",0,0,2.5499999999999998,"Fixed Coupon","United States","U.S. Dollar","US46513BNB08","46513BNB0=","46513BNB0","15-Aug-2014","Unsecured","Bond","N",1.335,0.48,30,2.2029999999999998,"CB","CALL","11-Apr-2018",100.0258,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.538 01-Aug-2019 FRN",null,"01-Aug-2019",0,0,2.5375000000000001,"Floating Coupon","United States","U.S. Dollar","US46513BFB99","46513BFB9=","46513BFB9","15-Aug-2014","Unsecured","Bond","N",0.214,"--","--",2.3969999999999998,"CB","MAT","01-Aug-2019",100.9019,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.610 01-Aug-2019 '16",null,"01-Aug-2019",0,0,2.61,"Fixed Coupon","Canada","Canadian Dollar","CA46513BTX69","--","46513BTX6","15-Aug-2014","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.038 01-Aug-2019 '17 FRN",null,"01-Aug-2019",0,0,2.0375000000000001,"Floating Coupon","United States","U.S. Dollar","US46513XUA61","46513XUA6=","46513XUA6","15-Aug-2017","Unsecured","Bond","N",0.214,"--","--",2.3969999999999998,"CB","MAT","01-Aug-2019",100.2255,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.070 01-Aug-2019 '17",null,"01-Aug-2019",0,0,2.0699999999999998,"Fixed Coupon","United States","U.S. Dollar","US46513XQQ69","46513XQQ6=","46513XQQ6","15-Aug-2017","Unsecured","Bond","N",1.341,1.3089999999999999,32,2.4500000000000002,"CB","MAT","01-Aug-2019",99.494500000000002,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.920 01-Aug-2019 '17",null,"01-Aug-2019",0,0,1.92,"Fixed Coupon","United States","U.S. Dollar","US46513XSR25","--","46513XSR2","15-Aug-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.480 01-Aug-2019 '17",null,"01-Aug-2019",0,0,2.48,"Fixed Coupon","United States","U.S. Dollar","US46513XXT26","--","46513XXT2","01-Aug-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.538 01-Aug-2019 '17 FRN",null,"01-Aug-2019",0,0,2.5375000000000001,"Floating Coupon","United States","U.S. Dollar","US46513BFA17","46513BFA1=","46513BFA1","01-Aug-2014","Unsecured","Bond","N",0.214,"--","--",2.3969999999999998,"CB","CALL","11-Apr-2018",100.0104,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.900 01-Aug-2019 '17",null,"01-Aug-2019",0,0,1.9,"Fixed Coupon","United States","U.S. Dollar","US46513XSQ42","--","46513XSQ4","01-Aug-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.587 01-Aug-2019 '17 FRN",null,"01-Aug-2019",0,0,2.5874999999999999,"Floating Coupon","United States","U.S. Dollar","US46513XVL18","--","46513XVL1","01-Aug-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.530 01-Aug-2019 '16",null,"01-Aug-2019",0,0,2.5299999999999998,"Fixed Coupon","United States","U.S. Dollar","US46513BJL36","--","46513BJL3","01-Aug-2014","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   4.000 01-Aug-2019",null,"01-Aug-2019",36134,36134,4,"Fixed Coupon","United States","U.S. Dollar","US46513EHY14","46513EHY1=","46513EHY1","01-Aug-2004","Unsecured","Income Bond","N",1.3089999999999999,1.3109999999999999,15.2,2.2850000000000001,"CB","MAT","01-Aug-2019",102.2901,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV         15-Aug-2019",null,"15-Aug-2019",119120600,119120600,"--","Discount/Zero Coupon","United States","U.S. Dollar","US465139MK68","465139MK6=","465139MK6","26-Jan-1996","Unsecured","Note","N",1.401,1.403,44.6,2.5859999999999999,"CB","MAT","15-Aug-2019",96.412199999999999,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV         15-Aug-2019",null,"15-Aug-2019",158643930,158643930,"--","Discount/Zero Coupon","United States","U.S. Dollar","US465138QT58","465138QT5=","465138QT5","28-Aug-1996","Unsecured","Note","N",1.401,1.403,44.1,2.5859999999999999,"CB","MAT","15-Aug-2019",96.418400000000005,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV         15-Aug-2019",null,"15-Aug-2019",100310454,100310454,"--","Discount/Zero Coupon","United States","U.S. Dollar","US465139GD99","465139GD9=","465139GD9","19-Sep-1994","Unsecured","Note","N",1.401,1.403,44.1,2.5859999999999999,"CB","MAT","15-Aug-2019",96.418400000000005,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.620 01-Sep-2019 '16",null,"01-Sep-2019",0,0,2.62,"Fixed Coupon","Canada","Canadian Dollar","CA46513BCY26","--","46513BCY2","01-Sep-2014","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.670 01-Sep-2019 '16",null,"01-Sep-2019",0,0,2.67,"Fixed Coupon","United States","U.S. Dollar","US46513BMN54","46513BMN5=","46513BMN5","01-Sep-2014","Unsecured","Bond","N",1.413,0.30499999999999999,29.9,1.998,"CB","CALL","11-Apr-2018",100.0506,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.910 01-Sep-2019 '16",null,"01-Sep-2019",0,0,2.91,"Fixed Coupon","Canada","Canadian Dollar","CA46513BTJ75","--","46513BTJ7","01-Sep-2014","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.670 01-Sep-2019 '16",null,"01-Sep-2019",0,0,2.67,"Fixed Coupon","Canada","Canadian Dollar","CA46513BTZ18","--","46513BTZ1","15-Sep-2014","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.700 01-Sep-2019 '16",null,"01-Sep-2019",0,0,2.7,"Fixed Coupon","United States","U.S. Dollar","US46513BMP03","46513BMP0=","46513BMP0","15-Sep-2014","Unsecured","Bond","N",1.4119999999999999,0.253,29.9,1.9990000000000001,"CB","CALL","11-Apr-2018",100.0528,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.020 01-Sep-2019 '17",null,"01-Sep-2019",0,0,2.02,"Fixed Coupon","United States","U.S. Dollar","US46513XQS26","46513XQS2=","46513XQS2","15-Sep-2017","Unsecured","Bond","N",1.421,1.409,29,2.4569999999999999,"CB","MAT","03-Sep-2019",99.375600000000006,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.150 01-Sep-2019 '18 FRN",null,"01-Sep-2019",0,0,3.15,"Floating Coupon","United States","U.S. Dollar","US46513XVP22","--","46513XVP2","15-Sep-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.030 01-Sep-2019 '17",null,"01-Sep-2019",0,0,2.0299999999999998,"Fixed Coupon","United States","U.S. Dollar","US46513XQR43","46513XQR4=","46513XQR4","01-Sep-2017","Unsecured","Bond","N",1.421,1.4059999999999999,29,2.4569999999999999,"CB","MAT","03-Sep-2019",99.389899999999997,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.880 01-Sep-2019 '17",null,"01-Sep-2019",0,0,1.88,"Fixed Coupon","United States","U.S. Dollar","US46513XSS08","46513XSS0=","46513XSS0","01-Sep-2017","Unsecured","Bond","N",1.423,1.4279999999999999,30,2.4670000000000001,"CB","MAT","03-Sep-2019",99.161500000000004,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.710 01-Sep-2019 '17",null,"01-Sep-2019",0,0,1.71,"Fixed Coupon","United States","U.S. Dollar","US46513CD784","46513CD78=","46513CD78","15-Sep-2016","Unsecured","Bond","N",1.425,1.4339999999999999,29,2.4569999999999999,"CB","MAT","03-Sep-2019",98.932599999999994,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.560 01-Sep-2019 '16",null,"01-Sep-2019",0,0,1.56,"Fixed Coupon","United States","U.S. Dollar","US46513CK706","--","46513CK70","15-Sep-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.038 01-Sep-2019 '17 FRN",null,"01-Sep-2019",0,0,2.0375000000000001,"Floating Coupon","United States","U.S. Dollar","US46513XUB45","--","46513XUB4","01-Sep-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.650 01-Sep-2019 '16",null,"01-Sep-2019",0,0,1.65,"Fixed Coupon","United States","U.S. Dollar","US46513CD602","46513CD60=","46513CD60","01-Sep-2016","Unsecured","Bond","N",1.4259999999999999,1.4350000000000001,27,2.4289999999999998,"CB","MAT","03-Sep-2019",98.889499999999998,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.630 01-Sep-2019 '16",null,"01-Sep-2019",0,0,2.63,"Fixed Coupon","United States","U.S. Dollar","US46513BJM19","--","46513BJM1","01-Sep-2014","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.630 01-Sep-2019 '16",null,"01-Sep-2019",0,0,2.63,"Fixed Coupon","United States","U.S. Dollar","US46513BJU35","46513BJU3=","46513BJU3","01-Sep-2014","Unsecured","Bond","N",1.409,0.65400000000000003,16.899999999999999,2.6179999999999999,"CB","MAT","03-Sep-2019",99.991299999999995,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   4.000 01-Oct-2019",null,"01-Oct-2019",27530,27530,4,"Fixed Coupon","United States","U.S. Dollar","US46513EJA10","46513EJA1=","46513EJA1","01-Oct-2004","Unsecured","Income Bond","N",1.4610000000000001,1.4630000000000001,22.4,2.3959999999999999,"CB","MAT","01-Oct-2019",102.39190000000001,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.570 01-Oct-2019 '16",null,"01-Oct-2019",0,0,2.57,"Fixed Coupon","United States","U.S. Dollar","US46513BJN91","--","46513BJN9","01-Oct-2014","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.000 01-Oct-2019 '16",null,"01-Oct-2019",0,0,2,"Fixed Coupon","Canada","Canadian Dollar","CA46513BSW95","--","46513BSW9","01-Oct-2014","Unsecured","Debenture","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.810 01-Oct-2019 '16",null,"01-Oct-2019",0,0,2.81,"Fixed Coupon","Canada","Canadian Dollar","CA46513BUA48","--","46513BUA4","01-Oct-2014","Unsecured","Debenture","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.650 01-Oct-2019 '16",null,"01-Oct-2019",0,0,2.65,"Fixed Coupon","United States","U.S. Dollar","US46513BNF12","46513BNF1=","46513BNF1","15-Oct-2014","Unsecured","Bond","N",1.492,0.38600000000000001,29.8,2.0019999999999998,"CB","CALL","11-Apr-2018",100.0488,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.538 01-Oct-2019 '17 FRN",null,"01-Oct-2019",0,0,2.5375000000000001,"Floating Coupon","United States","U.S. Dollar","US46513BFF04","46513BFF0=","46513BFF0","15-Oct-2014","Unsecured","Bond","N",0.214,"--","--",2.4369999999999998,"CB","CALL","11-Apr-2018",100.0073,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.587 01-Oct-2019 '17 FRN",null,"01-Oct-2019",0,0,2.5874999999999999,"Floating Coupon","United States","U.S. Dollar","US46513XVR87","--","46513XVR8","15-Oct-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.710 01-Oct-2019 '16",null,"01-Oct-2019",0,0,1.71,"Fixed Coupon","United States","U.S. Dollar","US46513CD867","46513CD86=","46513CD86","01-Oct-2016","Unsecured","Bond","N",1.5049999999999999,1.5069999999999999,31,2.4849999999999999,"CB","MAT","01-Oct-2019",98.83,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.587 01-Oct-2019 '17 FRN",null,"01-Oct-2019",0,0,2.5874999999999999,"Floating Coupon","United States","U.S. Dollar","US46513XVQ05","--","46513XVQ0","01-Oct-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.138 01-Oct-2019 '17 FRN",null,"01-Oct-2019",0,0,2.1375000000000002,"Floating Coupon","United States","U.S. Dollar","US46513CQ414","--","46513CQ41","01-Oct-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.510 01-Oct-2019 '16",null,"01-Oct-2019",0,0,1.51,"Fixed Coupon","United States","U.S. Dollar","US46513CK961","--","46513CK96","15-Oct-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.880 01-Oct-2019 '16",null,"01-Oct-2019",0,0,1.88,"Fixed Coupon","United States","U.S. Dollar","US46513C2G05","46513C2G0=","46513C2G0","15-Oct-2016","Unsecured","Bond","N",1.4910000000000001,1.476,22,2.4209999999999998,"CB","MAT","01-Oct-2019",99.147400000000005,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.220 01-Oct-2019 '17",null,"01-Oct-2019",0,0,2.2200000000000002,"Fixed Coupon","United States","U.S. Dollar","US46513XQU71","46513XQU7=","46513XQU7","15-Oct-2017","Unsecured","Bond","N",1.4970000000000001,1.3959999999999999,32,2.4980000000000002,"CB","MAT","01-Oct-2019",99.5792,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.070 01-Oct-2019 '17",null,"01-Oct-2019",0,0,2.0699999999999998,"Fixed Coupon","United States","U.S. Dollar","US46513XSV37","--","46513XSV3","15-Oct-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.570 01-Oct-2019 '16",null,"01-Oct-2019",0,0,2.57,"Fixed Coupon","United States","U.S. Dollar","US46513BJV18","46513BJV1=","46513BJV1","01-Oct-2014","Unsecured","Bond","N",1.4870000000000001,0.80900000000000005,15,2.58,"CB","MAT","01-Oct-2019",99.956500000000005,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.587 01-Nov-2019 '17 FRN",null,"01-Nov-2019",0,0,2.5874999999999999,"Floating Coupon","United States","U.S. Dollar","US46513XVT44","--","46513XVT4","15-Nov-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.810 01-Nov-2019",null,"01-Nov-2019",0,0,2.81,"Fixed Coupon","Canada","Canadian Dollar","CA46513BTP36","--","46513BTP3","15-Nov-2014","Unsecured","Debenture","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.610 01-Nov-2019",null,"01-Nov-2019",0,0,2.61,"Fixed Coupon","Canada","Canadian Dollar","CA46513BUD86","--","46513BUD8","15-Nov-2014","Unsecured","Debenture","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.710 01-Nov-2019 '16",null,"01-Nov-2019",0,0,2.71,"Fixed Coupon","United States","U.S. Dollar","US46513BJW90","46513BJW9=","46513BJW9","01-Nov-2014","Unsecured","Bond","N",1.5609999999999999,0.67600000000000005,18,2.6920000000000002,"CB","MAT","01-Nov-2019",99.999399999999994,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.487 01-Nov-2019 '17 FRN",null,"01-Nov-2019",0,0,2.4874999999999998,"Floating Coupon","United States","U.S. Dollar","US46513BFG86","46513BFG8=","46513BFG8","01-Nov-2014","Unsecured","Bond","N",0.214,"--","--",2.4870000000000001,"CB","CALL","11-Apr-2018",99.999700000000004,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.640 01-Nov-2019 '16",null,"01-Nov-2019",0,0,2.64,"Fixed Coupon","United States","U.S. Dollar","US46513BMT25","46513BMT2=","46513BMT2","15-Nov-2014","Unsecured","Bond","N",1.571,0.53600000000000003,31.1,2.2480000000000002,"CB","CALL","11-Apr-2018",100.0292,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.587 01-Nov-2019 '17 FRN",null,"01-Nov-2019",0,0,2.5874999999999999,"Floating Coupon","United States","U.S. Dollar","US46513XVS60","--","46513XVS6","01-Nov-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.050 01-Nov-2019 '16",null,"01-Nov-2019",0,0,2.0499999999999998,"Fixed Coupon","United States","U.S. Dollar","US46513C2J44","46513C2J4=","46513C2J4","15-Nov-2016","Unsecured","Bond","N",1.5669999999999999,1.534,22,2.4590000000000001,"CB","MAT","01-Nov-2019",99.318100000000001,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.780 01-Nov-2019",null,"01-Nov-2019",0,0,2.78,"Fixed Coupon","Canada","Canadian Dollar","CA46513BTN87","--","46513BTN8","01-Nov-2014","Unsecured","Debenture","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.010 01-Nov-2019 '16",null,"01-Nov-2019",0,0,2.0099999999999998,"Fixed Coupon","United States","U.S. Dollar","US46513C2H87","46513C2H8=","46513C2H8","01-Nov-2016","Unsecured","Bond","N",1.5669999999999999,1.5429999999999999,22,2.4569999999999999,"CB","MAT","01-Nov-2019",99.256600000000006,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.038 01-Nov-2019 '17 FRN",null,"01-Nov-2019",0,0,2.0375000000000001,"Floating Coupon","United States","U.S. Dollar","US46513XUG32","--","46513XUG3","15-Nov-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.138 01-Nov-2019 '17 FRN",null,"01-Nov-2019",0,0,2.1375000000000002,"Floating Coupon","United States","U.S. Dollar","US46513CQ661","--","46513CQ66","01-Nov-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.138 01-Nov-2019 '17 FRN",null,"01-Nov-2019",0,0,2.1375000000000002,"Floating Coupon","United States","U.S. Dollar","US46513CQ745","46513CQ74=","46513CQ74","15-Nov-2016","Unsecured","Bond","N",0.214,"--","--",2.4870000000000001,"CB","CALL","11-Apr-2018",99.973100000000002,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   4.000 01-Nov-2019 '16",null,"01-Nov-2019",32692,32692,4,"Fixed Coupon","United States","U.S. Dollar","US46513EJB92","46513EJB9=","46513EJB9","01-Nov-2004","Unsecured","Income Bond","N",1.5249999999999999,7.5999999999999998E-2,39.200000000000003,2.0379999999999998,"CB","CALL","11-Apr-2018",100.14230000000001,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV  IO Str 01-Nov-2019","STRIP","01-Nov-2019",65608385,65608385,"--","Stripped Coupon","United States","U.S. Dollar","US465139UT85","465139UT8=","465139UT8","22-Nov-2004","Unsecured","Strip - Interest only","N",1.609,1.613,42.5,2.6259999999999999,"CB","MAT","01-Nov-2019",95.834999999999994,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV         15-Nov-2019",null,"15-Nov-2019",123456638,123456638,"--","Discount/Zero Coupon","United States","U.S. Dollar","US465139PF47","465139PF4=","465139PF4","21-Jan-1997","Unsecured","Note","N",1.6479999999999999,1.651,41.8,2.6259999999999999,"CB","MAT","15-Nov-2019",95.736800000000002,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV         15-Nov-2019",null,"15-Nov-2019",129392880,129392880,"--","Discount/Zero Coupon","United States","U.S. Dollar","US465139HX45","465139HX4=","465139HX4","09-Nov-1994","Unsecured","Note","N",1.6479999999999999,1.651,41.7,2.6259999999999999,"CB","MAT","15-Nov-2019",95.737799999999993,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.420 01-Dec-2019",null,"01-Dec-2019",0,0,2.42,"Fixed Coupon","Canada","Canadian Dollar","CA46513BUF35","--","46513BUF3","15-Dec-2014","Unsecured","Debenture","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.380 01-Dec-2019 '16",null,"01-Dec-2019",0,0,2.38,"Fixed Coupon","United States","U.S. Dollar","US46513BNK07","46513BNK0=","46513BNK0","15-Dec-2014","Unsecured","Bond","N",1.655,1.2949999999999999,30,2.5310000000000001,"CB","MAT","02-Dec-2019",99.757900000000006,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.600 01-Dec-2019 '16",null,"01-Dec-2019",0,0,2.6,"Fixed Coupon","United States","U.S. Dollar","US46513BMU97","46513BMU9=","46513BMU9","01-Dec-2014","Unsecured","Bond","N",1.651,0.72399999999999998,31,2.6120000000000001,"CB","MAT","02-Dec-2019",99.990099999999998,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.530 01-Dec-2019 '16",null,"01-Dec-2019",0,0,2.5299999999999998,"Fixed Coupon","United States","U.S. Dollar","US46513BMV70","46513BMV7=","46513BMV7","15-Dec-2014","Unsecured","Bond","N",1.6519999999999999,0.92800000000000005,31,2.573,"CB","MAT","02-Dec-2019",99.938800000000001,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.450 01-Dec-2019 '17",null,"01-Dec-2019",0,0,2.4500000000000002,"Fixed Coupon","United States","U.S. Dollar","US46513BNJ34","46513BNJ3=","46513BNJ3","01-Dec-2014","Unsecured","Bond","N",1.653,1.1439999999999999,30,2.5409999999999999,"CB","MAT","02-Dec-2019",99.852000000000004,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.587 01-Dec-2019 '17 FRN",null,"01-Dec-2019",0,0,2.5874999999999999,"Floating Coupon","United States","U.S. Dollar","US46513XVU17","--","46513XVU1","01-Dec-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.050 01-Dec-2019 '18 FRN",null,"01-Dec-2019",0,0,2.0499999999999998,"Floating Coupon","United States","U.S. Dollar","US46513XUJ70","--","46513XUJ7","15-Dec-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.100 01-Dec-2019 '17",null,"01-Dec-2019",0,0,2.1,"Fixed Coupon","United States","U.S. Dollar","US46513XSY75","--","46513XSY7","01-Dec-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV         01-Dec-2019",null,"01-Dec-2019",23057,23057,"--","Discount/Zero Coupon","United States","U.S. Dollar","US46513EJQ61","46513EJQ6=","46513EJQ6","01-Dec-2004","Unsecured","Bond","N",1.6930000000000001,1.698,28.4,2.5059999999999998,"CB","MAT","02-Dec-2019",172.4787,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.300 01-Dec-2019 '18",null,"01-Dec-2019",0,0,2.2999999999999998,"Fixed Coupon","United States","U.S. Dollar","US46513XQY93","46513XQY9=","46513XQY9","15-Dec-2017","Unsecured","Bond","N",1.659,1.5229999999999999,34,2.5649999999999999,"CB","MAT","02-Dec-2019",99.5595,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.138 01-Dec-2019 '17 FRN",null,"01-Dec-2019",0,0,2.1375000000000002,"Floating Coupon","United States","U.S. Dollar","US46513CQ901","46513CQ90=","46513CQ90","15-Dec-2016","Unsecured","Bond","N",0.214,"--","--",2.4969999999999999,"CB","CALL","11-Apr-2018",99.972300000000004,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.587 01-Dec-2019 '18 FRN",null,"01-Dec-2019",0,0,2.5874999999999999,"Floating Coupon","United States","U.S. Dollar","US46513XVV99","--","46513XVV9","15-Dec-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   4.000 01-Dec-2019 '16",null,"01-Dec-2019",53340,53340,4,"Fixed Coupon","United States","U.S. Dollar","US46513EJC75","46513EJC7=","46513EJC7","01-Dec-2004","Unsecured","Income Bond","N",1.6,7.5999999999999998E-2,39.200000000000003,2.0379999999999998,"CB","CALL","11-Apr-2018",100.14230000000001,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   4.000 01-Jan-2020",null,"01-Jan-2020",53340,53340,4,"Fixed Coupon","United States","U.S. Dollar","US46513EJD58","46513EJD5=","46513EJD5","01-Jan-2005","Unsecured","Income Bond","N",1.6879999999999999,1.6950000000000001,32.299999999999997,2.5619999999999998,"CB","MAT","02-Jan-2020",102.47069999999999,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.520 01-Jan-2020",null,"01-Jan-2020",0,0,2.52,"Fixed Coupon","Canada","Canadian Dollar","CA46513BTS74","--","46513BTS7","01-Jan-2015","Unsecured","Debenture","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.620 01-Jan-2020",null,"01-Jan-2020",0,0,2.62,"Fixed Coupon","Canada","Canadian Dollar","CA46513BWJ39","--","46513BWJ3","15-Jan-2015","Unsecured","Debenture","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.760 01-Jan-2020 '16",null,"01-Jan-2020",0,0,2.76,"Fixed Coupon","United States","U.S. Dollar","US46513BE206","46513BE20=","46513BE20","15-Jan-2015","Unsecured","Bond","N",1.726,0.94199999999999995,51,2.802,"CB","MAT","02-Jan-2020",99.942300000000003,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.360 01-Jan-2020 '16",null,"01-Jan-2020",0,0,2.36,"Fixed Coupon","United States","U.S. Dollar","US46513BNL89","46513BNL8=","46513BNL8","01-Jan-2015","Unsecured","Bond","N",1.734,1.5589999999999999,36,2.6070000000000002,"CB","MAT","02-Jan-2020",99.583299999999994,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.388 01-Jan-2020 '17 FRN",null,"01-Jan-2020",0,0,2.3875000000000002,"Floating Coupon","United States","U.S. Dollar","US46513BFL71","46513BFL7=","46513BFL7","01-Jan-2015","Unsecured","Bond","N",0.214,"--","--",2.5259999999999998,"CB","CALL","11-Apr-2018",99.989099999999993,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.487 01-Jan-2020 '17 FRN",null,"01-Jan-2020",0,0,2.4874999999999998,"Floating Coupon","United States","U.S. Dollar","US46513BK492","46513BK49=","46513BK49","15-Jan-2015","Unsecured","Bond","N",0.214,"--","--",2.5259999999999998,"CB","CALL","11-Apr-2018",99.996700000000004,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.138 01-Jan-2020 '17 FRN",null,"01-Jan-2020",0,0,2.1375000000000002,"Floating Coupon","United States","U.S. Dollar","US46513XFA37","--","46513XFA3","15-Jan-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.180 01-Jan-2020 '18",null,"01-Jan-2020",0,0,2.1800000000000002,"Fixed Coupon","United States","U.S. Dollar","US46513XQZ68","46513XQZ6=","46513XQZ6","01-Jan-2018","Unsecured","Bond","N",1.74,1.734,49,2.7330000000000001,"CB","MAT","02-Jan-2020",99.038700000000006,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.775 01-Jan-2020 '18 FRN",null,"01-Jan-2020",0,0,2.7749999999999999,"Floating Coupon","United States","U.S. Dollar","US46513XVW72","--","46513XVW7","01-Jan-2018","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.400 01-Jan-2020 '18 FRN",null,"01-Jan-2020",0,0,2.4,"Floating Coupon","United States","U.S. Dollar","US46513XUK44","--","46513XUK4","01-Jan-2018","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.370 01-Jan-2020 '17",null,"01-Jan-2020",0,0,2.37,"Fixed Coupon","United States","U.S. Dollar","US46513C2M72","46513C2M7=","46513C2M7","01-Jan-2017","Senior Unsecured","Bond","N",1.716,1.5569999999999999,29,2.5960000000000001,"CB","CALL","31-Dec-2019",99.570499999999996,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.430 01-Jan-2020 '17",null,"01-Jan-2020",0,0,2.4300000000000002,"Fixed Coupon","United States","U.S. Dollar","US46513XJA90","46513XJA9=","46513XJA9","15-Jan-2017","Unsecured","Bond","N",1.7150000000000001,1.4910000000000001,31,2.6219999999999999,"CB","CALL","31-Dec-2019",99.632499999999993,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.138 01-Jan-2020 '17 FRN",null,"01-Jan-2020",0,0,2.1375000000000002,"Floating Coupon","United States","U.S. Dollar","US46513CR248","--","46513CR24","01-Jan-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   4.000 01-Jan-2020",null,"01-Jan-2020",1721,1721,4,"Fixed Coupon","United States","U.S. Dollar","US46513EJR45","46513EJR4=","46513EJR4","01-Jan-2005","Unsecured","Bond","N",1.7170000000000001,1.782,31.7,2.5619999999999998,"CB","MAT","02-Jan-2020",104.2397,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.640 01-Feb-2020 '16",null,"01-Feb-2020",0,0,2.64,"Fixed Coupon","United States","U.S. Dollar","US46513BJ668","46513BJ66=","46513BJ66","01-Feb-2015","Unsecured","Bond","N",1.7869999999999999,1.2450000000000001,22,2.71,"CB","MAT","03-Feb-2020",99.823700000000002,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.430 01-Feb-2020 '16",null,"01-Feb-2020",0,0,2.4300000000000002,"Fixed Coupon","United States","U.S. Dollar","US46513BE388","46513BE38=","46513BE38","01-Feb-2015","Unsecured","Bond","N",1.8080000000000001,1.72,49,2.7570000000000001,"CB","MAT","03-Feb-2020",99.4148,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.487 01-Feb-2020 '17 FRN",null,"01-Feb-2020",0,0,2.4874999999999998,"Floating Coupon","United States","U.S. Dollar","US46513BK641","46513BK64=","46513BK64","16-Feb-2015","Unsecured","Bond","N",0.214,"--","--",2.5369999999999999,"CB","CALL","11-Apr-2018",99.995900000000006,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.740 01-Feb-2020 '17",null,"01-Feb-2020",0,0,1.74,"Fixed Coupon","Canada","Canadian Dollar","CA46513BZY78","--","46513BZY7","15-Feb-2015","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.900 01-Feb-2020 '18 FRN",null,"01-Feb-2020",0,0,2.9,"Floating Coupon","United States","U.S. Dollar","US46513X6R61","--","46513X6R6","01-Feb-2018","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.138 01-Feb-2020 '17 FRN",null,"01-Feb-2020",0,0,2.1375000000000002,"Floating Coupon","United States","U.S. Dollar","US46513XFE58","--","46513XFE5","15-Feb-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.770 01-Feb-2020 '18",null,"01-Feb-2020",0,0,2.77,"Fixed Coupon","United States","U.S. Dollar","US46513XL320","46513XL32=","46513XL32","15-Feb-2018","Unsecured","Bond","N",1.8149999999999999,1.0129999999999999,49,2.8109999999999999,"CB","CALL","31-Jan-2020",99.928899999999999,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.420 01-Feb-2020 '18",null,"01-Feb-2020",0,0,2.42,"Fixed Coupon","United States","U.S. Dollar","US46513XP206","--","46513XP20","01-Feb-2018","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.280 01-Feb-2020 '16",null,"01-Feb-2020",0,0,2.2799999999999998,"Fixed Coupon","United States","U.S. Dollar","US46513B2K35","46513B2K3=","46513B2K3","01-Feb-2015","Unsecured","Bond","N",1.8120000000000001,1.736,36,2.6259999999999999,"CB","MAT","03-Feb-2020",99.378399999999999,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.138 01-Feb-2020 '17 FRN",null,"01-Feb-2020",0,0,2.1375000000000002,"Floating Coupon","United States","U.S. Dollar","US46513XFB10","--","46513XFB1","01-Feb-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.170 01-Feb-2020 '17",null,"01-Feb-2020",0,0,2.17,"Fixed Coupon","United States","U.S. Dollar","US46513XDC11","--","46513XDC1","15-Feb-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.400 01-Feb-2020 '17",null,"01-Feb-2020",0,0,2.4,"Fixed Coupon","United States","U.S. Dollar","US46513XJC56","46513XJC5=","46513XJC5","15-Feb-2017","Unsecured","Bond","N",1.79,1.6379999999999999,31,2.637,"CB","CALL","31-Jan-2020",99.534899999999993,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.370 01-Feb-2020 '17",null,"01-Feb-2020",0,0,2.37,"Fixed Coupon","United States","U.S. Dollar","US46513XJB73","46513XJB7=","46513XJB7","01-Feb-2017","Unsecured","Bond","N",1.79,1.675,31,2.6339999999999999,"CB","CALL","31-Jan-2020",99.482399999999998,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   4.000 01-Feb-2020 '16",null,"01-Feb-2020",8603,8603,4,"Fixed Coupon","United States","U.S. Dollar","US46513EJE32","46513EJE3=","46513EJE3","01-Feb-2005","Unsecured","Income Bond","N",1.752,7.5999999999999998E-2,55.2,2.202,"CB","CALL","11-Apr-2018",100.1297,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV         15-Feb-2020",null,"15-Feb-2020",80099699,80099699,"--","Discount/Zero Coupon","United States","U.S. Dollar","US465139KP73","465139KP7=","465139KP7","18-Sep-1995","Unsecured","Bond","N",1.8939999999999999,1.907,45,2.7250000000000001,"CB","MAT","18-Feb-2020",94.922600000000003,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV         15-Feb-2020",null,"15-Feb-2020",119120600,119120600,"--","Discount/Zero Coupon","United States","U.S. Dollar","US465139ML42","465139ML4=","465139ML4","26-Jan-1996","Unsecured","Note","N",1.8939999999999999,1.907,44.5,2.7250000000000001,"CB","MAT","18-Feb-2020",94.931600000000003,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV         15-Feb-2020",null,"15-Feb-2020",166046166,166046166,"--","Discount/Zero Coupon","United States","U.S. Dollar","US465139EM17","465139EM1=","465139EM1","18-Mar-1994","Unsecured","Note","N",1.8939999999999999,1.907,44.1,2.7250000000000001,"CB","MAT","18-Feb-2020",94.937899999999999,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.180 01-Mar-2020 '16",null,"01-Mar-2020",0,0,2.1800000000000002,"Fixed Coupon","United States","U.S. Dollar","US46513B2D91","46513B2D9=","46513B2D9","01-Mar-2015","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.675 01-Mar-2020 '17 FRN",null,"01-Mar-2020",0,0,2.6749999999999998,"Floating Coupon","United States","U.S. Dollar","US46513BK724","46513BK72=","46513BK72","01-Mar-2015","Unsecured","Bond","N",0.214,"--","--",2.5470000000000002,"CB","CALL","11-Apr-2018",100.0094,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.900 01-Mar-2020 '17",null,"01-Mar-2020",0,0,1.9,"Fixed Coupon","Canada","Canadian Dollar","CA46513BZZ44","--","46513BZZ4","01-Mar-2015","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.510 01-Mar-2020 '16",null,"01-Mar-2020",0,0,2.5099999999999998,"Fixed Coupon","United States","U.S. Dollar","US46513BE610","46513BE61=","46513BE61","15-Mar-2015","Unsecured","Bond","N",1.8839999999999999,1.7070000000000001,49,2.7650000000000001,"CB","MAT","02-Mar-2020",99.512799999999999,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.100 01-Mar-2020 '17",null,"01-Mar-2020",0,0,2.1,"Fixed Coupon","United States","U.S. Dollar","US46513XDE76","--","46513XDE7","15-Mar-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.900 01-Mar-2020 '17",null,"01-Mar-2020",0,0,1.9,"Fixed Coupon","Canada","Canadian Dollar","CA46513BA248","--","46513BA24","15-Mar-2015","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.220 01-Mar-2020 '17",null,"01-Mar-2020",0,0,2.2200000000000002,"Fixed Coupon","United States","U.S. Dollar","US46513XBD12","46513XBD1=","46513XBD1","01-Mar-2017","Unsecured","Bond","N",1.89,1.8759999999999999,49,2.7650000000000001,"CB","MAT","02-Mar-2020",98.965299999999999,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.370 01-Mar-2020 '17",null,"01-Mar-2020",0,0,2.37,"Fixed Coupon","United States","U.S. Dollar","US46513XJD30","46513XJD3=","46513XJD3","01-Mar-2017","Unsecured","Bond","N",1.863,1.8089999999999999,37,2.702,"CB","MAT","02-Mar-2020",99.315399999999997,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.730 01-Mar-2020 '18",null,"01-Mar-2020",0,0,2.73,"Fixed Coupon","United States","U.S. Dollar","US46513XL403","46513XL40=","46513XL40","01-Mar-2018","Unsecured","Bond","N",1.8959999999999999,1.208,49,2.8029999999999999,"CB","MAT","02-Mar-2020",99.865099999999998,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.100 01-Mar-2020 '16",null,"01-Mar-2020",0,0,2.1,"Fixed Coupon","Canada","Canadian Dollar","CA46513BWM67","--","46513BWM6","01-Mar-2015","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.440 01-Mar-2020 '16",null,"01-Mar-2020",0,0,2.44,"Fixed Coupon","United States","U.S. Dollar","US46513B2M90","46513B2M9=","46513B2M9","01-Mar-2015","Unsecured","Bond","N",1.887,1.619,37,2.6480000000000001,"CB","MAT","02-Mar-2020",99.6006,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.487 01-Mar-2020 FRN",null,"01-Mar-2020",0,0,2.4874999999999998,"Floating Coupon","United States","U.S. Dollar","US46513BK807","--","46513BK80","15-Mar-2015","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   4.000 01-Mar-2020 '16",null,"01-Mar-2020",12045,12045,4,"Fixed Coupon","United States","U.S. Dollar","US46513EJF07","46513EJF0=","46513EJF0","01-Mar-2005","Unsecured","Income Bond","N",1.827,7.5999999999999998E-2,55.2,2.202,"CB","CALL","11-Apr-2018",100.1297,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV         15-Mar-2020",null,"15-Mar-2020",159857167,159857167,"--","Discount/Zero Coupon","United States","U.S. Dollar","US465139BP74","465139BP7=","465139BP7","24-Mar-1993","Unsecured","Note","N",1.976,1.98,45,2.7349999999999999,"CB","MAT","16-Mar-2020",94.705299999999994,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   4.000 01-Apr-2020",null,"01-Apr-2020",15486,15486,4,"Fixed Coupon","United States","U.S. Dollar","US46513EJU73","46513EJU7=","46513EJU7","01-Apr-2005","Unsecured","Bond","N",1.9379999999999999,2.0230000000000001,39.799999999999997,2.6909999999999998,"CB","MAT","01-Apr-2020",104.3182,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.460 01-Apr-2020 '17",null,"01-Apr-2020",0,0,2.46,"Fixed Coupon","United States","U.S. Dollar","US46513XBF69","46513XBF6=","46513XBF6","01-Apr-2017","Unsecured","Bond","N",1.964,1.857,49,2.7829999999999999,"CB","MAT","01-Apr-2020",99.361599999999996,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.310 01-Apr-2020 '17",null,"01-Apr-2020",0,0,2.31,"Fixed Coupon","United States","U.S. Dollar","US46513XDF42","--","46513XDF4","01-Apr-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.950 01-Apr-2020 '17",null,"01-Apr-2020",0,0,1.95,"Fixed Coupon","Canada","Canadian Dollar","CA46513BA404","--","46513BA40","15-Apr-2015","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.138 01-Apr-2020 '17 FRN",null,"01-Apr-2020",0,0,2.1375000000000002,"Floating Coupon","United States","U.S. Dollar","US46513XFJ46","--","46513XFJ4","15-Apr-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.050 01-Apr-2020 '16",null,"01-Apr-2020",0,0,2.0499999999999998,"Fixed Coupon","Canada","Canadian Dollar","CA46513BA321","--","46513BA32","01-Apr-2015","Unsecured","Debenture","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.320 01-Apr-2020 '18",null,"01-Apr-2020",0,0,2.3199999999999998,"Fixed Coupon","United States","U.S. Dollar","US46513XBG43","--","46513XBG4","15-Apr-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.675 01-Apr-2020 '17 FRN",null,"01-Apr-2020",0,0,2.6749999999999998,"Floating Coupon","United States","U.S. Dollar","US46513BK989","--","46513BK98","01-Apr-2015","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.675 01-Apr-2020 '17 FRN",null,"01-Apr-2020",0,0,2.6749999999999998,"Floating Coupon","United States","U.S. Dollar","US46513BL227","46513BL22=","46513BL22","15-Apr-2015","Unsecured","Bond","N",0.214,"--","--",2.5470000000000002,"CB","CALL","11-Apr-2018",100.0094,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.400 01-Apr-2020 '16",null,"01-Apr-2020",0,0,2.4,"Fixed Coupon","United States","U.S. Dollar","US46513BJ825","46513BJ82=","46513BJ82","01-Apr-2015","Unsecured","Bond","N",1.9379999999999999,1.8620000000000001,23,2.6819999999999999,"CB","MAT","01-Apr-2020",99.350999999999999,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   4.000 01-Apr-2020 '16",null,"01-Apr-2020",8603,8603,4,"Fixed Coupon","United States","U.S. Dollar","US46513EJG89","46513EJG8=","46513EJG8","01-Apr-2005","Unsecured","Income Bond","N",1.903,7.5999999999999998E-2,55.2,2.202,"CB","CALL","11-Apr-2018",100.1297,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.020 01-May-2020 '16",null,"01-May-2020",0,0,2.02,"Fixed Coupon","Canada","Canadian Dollar","CA46513BWF17","--","46513BWF1","01-May-2015","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.138 01-May-2020 '17 FRN",null,"01-May-2020",0,0,2.1375000000000002,"Floating Coupon","United States","U.S. Dollar","US46513XFK19","--","46513XFK1","01-May-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.260 01-May-2020 '16",null,"01-May-2020",0,0,2.2599999999999998,"Fixed Coupon","United States","U.S. Dollar","US46513B2S60","46513B2S6=","46513B2S6","15-May-2015","Unsecured","Bond","N",2.048,1.988,37,2.6739999999999999,"CB","MAT","01-May-2020",99.155000000000001,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.140 01-May-2020 '16",null,"01-May-2020",0,0,2.14,"Fixed Coupon","Canada","Canadian Dollar","CA46513BWR54","--","46513BWR5","01-May-2015","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.070 01-May-2020 '18",null,"01-May-2020",0,0,2.0699999999999998,"Fixed Coupon","United States","U.S. Dollar","US46513XDH08","--","46513XDH0","01-May-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   4.000 01-May-2020 '16",null,"01-May-2020",10324,10324,4,"Fixed Coupon","United States","U.S. Dollar","US46513EJH62","46513EJH6=","46513EJH6","01-May-2005","Unsecured","Income Bond","N",1.978,7.5999999999999998E-2,55.2,2.202,"CB","CALL","11-Apr-2018",100.1297,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.310 01-May-2020 '17",null,"01-May-2020",0,0,2.31,"Fixed Coupon","United States","U.S. Dollar","US46513XBJ81","--","46513XBJ8","15-May-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.160 01-May-2020 '17",null,"01-May-2020",0,0,2.16,"Fixed Coupon","United States","U.S. Dollar","US46513XDJ63","--","46513XDJ6","15-May-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.580 01-May-2020 '17",null,"01-May-2020",0,0,2.58,"Fixed Coupon","United States","U.S. Dollar","US46513B2F40","46513B2F4=","46513B2F4","01-May-2015","Unsecured","Bond","N",1.994,1.9610000000000001,69,3.1309999999999998,"CB","MAT","01-May-2020",35.537399999999998,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.430 01-May-2020 '17",null,"01-May-2020",0,0,2.4300000000000002,"Fixed Coupon","United States","U.S. Dollar","US46513XJJ00","46513XJJ0=","46513XJJ0","15-May-2017","Unsecured","Bond","N",2.008,1.954,46,2.7949999999999999,"CB","MAT","01-May-2020",99.191800000000001,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV         15-May-2020",null,"15-May-2020",123456638,123456638,"--","Discount/Zero Coupon","United States","U.S. Dollar","US465139PG20","465139PG2=","465139PG2","21-Jan-1997","Unsecured","Note","N",2.14,2.1419999999999999,43.1,2.7450000000000001,"CB","MAT","15-May-2020",94.256299999999996,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV         15-May-2020",null,"15-May-2020",129392880,129392880,"--","Discount/Zero Coupon","United States","U.S. Dollar","US465139HY28","465139HY2=","465139HY2","09-Nov-1994","Unsecured","Note","N",2.14,2.1419999999999999,43,2.7450000000000001,"CB","MAT","15-May-2020",94.257400000000004,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.390 01-Jun-2020 '17",null,"01-Jun-2020",0,0,2.39,"Fixed Coupon","United States","U.S. Dollar","US46513B2U17","46513B2U1=","46513B2U1","15-Jun-2015","Unsecured","Bond","N",2.1219999999999999,1.9850000000000001,38,2.706,"CB","MAT","01-Jun-2020",99.325599999999994,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.260 01-Jun-2020 '17",null,"01-Jun-2020",0,0,2.2599999999999998,"Fixed Coupon","United States","U.S. Dollar","US46513XBL38","--","46513XBL3","15-Jun-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.410 01-Jun-2020 '17",null,"01-Jun-2020",0,0,2.41,"Fixed Coupon","United States","U.S. Dollar","US46513XJL55","--","46513XJL5","15-Jun-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.310 01-Jun-2020",null,"01-Jun-2020",0,0,2.31,"Fixed Coupon","Canada","Canadian Dollar","CA46513BWU83","--","46513BWU8","15-Jun-2015","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.560 01-Jun-2020 '16",null,"01-Jun-2020",0,0,2.56,"Fixed Coupon","United States","U.S. Dollar","US46513BF377","46513BF37=","46513BF37","01-Jun-2015","Unsecured","Bond","N",2.1160000000000001,1.9450000000000001,52,2.8439999999999999,"CB","MAT","01-Jun-2020",99.403999999999996,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.540 01-Jun-2020 '16",null,"01-Jun-2020",0,0,2.54,"Fixed Coupon","United States","U.S. Dollar","US46513B2G23","--","46513B2G2","01-Jun-2015","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.520 01-Jun-2020 '17",null,"01-Jun-2020",0,0,2.52,"Fixed Coupon","United States","U.S. Dollar","US46513XJK72","--","46513XJK7","01-Jun-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.540 01-Jun-2020 '16",null,"01-Jun-2020",0,0,2.54,"Fixed Coupon","United States","U.S. Dollar","US46513BF450","46513BF45=","46513BF45","15-Jun-2015","Unsecured","Bond","N",2.1160000000000001,1.968,52,2.843,"CB","MAT","01-Jun-2020",99.363200000000006,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.540 01-Jun-2020 '17",null,"01-Jun-2020",0,0,2.54,"Fixed Coupon","United States","U.S. Dollar","US46513BK237","46513BK23=","46513BK23","01-Jun-2015","Unsecured","Bond","N",2.089,1.577,17,2.6419999999999999,"CB","MAT","01-Jun-2020",99.715800000000002,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.180 01-Jun-2020",null,"01-Jun-2020",0,0,2.1800000000000002,"Fixed Coupon","Canada","Canadian Dollar","CA46513BWG99","--","46513BWG9","01-Jun-2015","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.760 01-Jul-2020 '16",null,"01-Jul-2020",0,0,2.76,"Fixed Coupon","United States","U.S. Dollar","US46513CJA53","46513CJA5=","46513CJA5","15-Jul-2015","Unsecured","Bond","N",2.1869999999999998,1.61,52,2.879,"CB","MAT","01-Jul-2020",99.747699999999995,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.138 01-Jul-2020 '17 FRN",null,"01-Jul-2020",0,0,2.1375000000000002,"Floating Coupon","United States","U.S. Dollar","US46513XFD75","--","46513XFD7","01-Jul-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.675 01-Jul-2020 '17 FRN",null,"01-Jul-2020",0,0,2.6749999999999998,"Floating Coupon","United States","U.S. Dollar","US46513BL714","46513BL71=","46513BL71","01-Jul-2015","Unsecured","Bond","N",0.214,"--","--",2.6160000000000001,"CB","CALL","11-Apr-2018",100.00409999999999,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.430 01-Jul-2020 '17",null,"01-Jul-2020",0,0,2.4300000000000002,"Fixed Coupon","United States","U.S. Dollar","US46513XJM39","46513XJM3=","46513XJM3","01-Jul-2017","Unsecured","Bond","N",2.1509999999999998,2.1789999999999998,49,2.8759999999999999,"CB","MAT","01-Jul-2020",98.9345,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.610 01-Jul-2020 '16",null,"01-Jul-2020",0,0,2.61,"Fixed Coupon","United States","U.S. Dollar","US46513CJN74","46513CJN7=","46513CJN7","15-Jul-2015","Unsecured","Bond","N",2.1930000000000001,1.738,41,2.7639999999999998,"CB","MAT","01-Jul-2020",99.670599999999993,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.400 01-Jul-2020 '18",null,"01-Jul-2020",0,0,2.4,"Fixed Coupon","United States","U.S. Dollar","US46513XYW46","46513XYW4=","46513XYW4","15-Jul-2017","Unsecured","Bond","N",2.1520000000000001,2.1819999999999999,47,2.8530000000000002,"CB","MAT","01-Jul-2020",98.922799999999995,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.250 01-Jul-2020",null,"01-Jul-2020",0,0,2.25,"Fixed Coupon","Canada","Canadian Dollar","CA46513BWH72","--","46513BWH7","01-Jul-2015","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.790 01-Jul-2020 '16",null,"01-Jul-2020",0,0,2.79,"Fixed Coupon","United States","U.S. Dollar","US46513BF526","46513BF52=","46513BF52","01-Jul-2015","Unsecured","Bond","N",2.1869999999999998,1.488,52,2.8860000000000001,"CB","MAT","01-Jul-2020",99.798500000000004,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.750 01-Jul-2020 '16",null,"01-Jul-2020",0,0,2.75,"Fixed Coupon","United States","U.S. Dollar","US46513BK310","46513BK31=","46513BK31","01-Jul-2015","Unsecured","Bond","N",2.1520000000000001,1.71,28,2.851,"CB","MAT","01-Jul-2020",99.700699999999998,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   4.000 01-Jul-2020",null,"01-Jul-2020",10324,10324,4,"Fixed Coupon","United States","U.S. Dollar","US46513ENB47","46513ENB4=","46513ENB4","01-Jul-2005","Unsecured","Income Bond","N",2.1379999999999999,2.14,42.2,2.754,"CB","MAT","01-Jul-2020",102.6957,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.138 01-Aug-2020 '17 FRN",null,"01-Aug-2020",0,0,2.1375000000000002,"Floating Coupon","United States","U.S. Dollar","US46513XUM00","--","46513XUM0","01-Aug-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.220 01-Aug-2020 '17",null,"01-Aug-2020",0,0,2.2200000000000002,"Fixed Coupon","United States","U.S. Dollar","US46513XRD48","46513XRD4=","46513XRD4","15-Aug-2017","Unsecured","Bond","N",2.2789999999999999,2.278,52,2.875,"CB","MAT","03-Aug-2020",98.51,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.138 01-Aug-2020 '17 FRN",null,"01-Aug-2020",0,0,2.1375000000000002,"Floating Coupon","United States","U.S. Dollar","US46513XUN82","--","46513XUN8","15-Aug-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.470 01-Aug-2020 '16",null,"01-Aug-2020",0,0,2.4700000000000002,"Fixed Coupon","United States","U.S. Dollar","US46513CJQ06","46513CJQ0=","46513CJQ0","15-Aug-2015","Unsecured","Bond","N",2.2730000000000001,2.1339999999999999,44,2.7989999999999999,"CB","MAT","03-Aug-2020",99.256399999999999,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.150 01-Aug-2020",null,"01-Aug-2020",0,0,2.15,"Fixed Coupon","Canada","Canadian Dollar","CA46513B6Y94","--","46513B6Y9","01-Aug-2015","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   1.950 01-Aug-2020",null,"01-Aug-2020",0,0,1.95,"Fixed Coupon","Canada","Canadian Dollar","CA46513CAB24","--","46513CAB2","01-Aug-2015","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.850 01-Aug-2020 '18 FRN",null,"01-Aug-2020",0,0,2.85,"Floating Coupon","United States","U.S. Dollar","US46513CCQ78","--","46513CCQ7","15-Aug-2015","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.410 01-Aug-2020 '17",null,"01-Aug-2020",0,0,2.41,"Fixed Coupon","United States","U.S. Dollar","US46513XWV80","--","46513XWV8","01-Aug-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.970 01-Aug-2020 '16",null,"01-Aug-2020",0,0,2.97,"Fixed Coupon","United States","U.S. Dollar","US46513CFU53","46513CFU5=","46513CFU5","01-Aug-2015","Unsecured","Bond","N",2.2189999999999999,1.1120000000000001,32,2.9620000000000002,"CB","MAT","03-Aug-2020",99.956100000000006,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV         15-Aug-2020",null,"15-Aug-2020",80099699,80099699,"--","Discount/Zero Coupon","United States","U.S. Dollar","US465139KQ56","465139KQ5=","465139KQ5","18-Sep-1995","Unsecured","Bond","N",2.3860000000000001,2.395,42.6,2.7949999999999999,"CB","MAT","17-Aug-2020",93.505499999999998,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV         15-Aug-2020",null,"15-Aug-2020",100310454,100310454,"--","Discount/Zero Coupon","United States","U.S. Dollar","US465139GF48","465139GF4=","465139GF4","19-Sep-1994","Unsecured","Note","N",2.3860000000000001,2.395,42.6,2.7949999999999999,"CB","MAT","17-Aug-2020",93.505499999999998,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV         15-Aug-2020",null,"15-Aug-2020",166046166,166046166,"--","Discount/Zero Coupon","United States","U.S. Dollar","US465139EN99","465139EN9=","465139EN9","18-Mar-1994","Unsecured","Note","N",2.3860000000000001,2.395,42.6,2.7949999999999999,"CB","MAT","17-Aug-2020",93.505499999999998,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.170 01-Sep-2020 '17",null,"01-Sep-2020",0,0,2.17,"Fixed Coupon","United States","U.S. Dollar","US46513XRF95","46513XRF9=","46513XRF9","15-Sep-2017","Unsecured","Bond","N",2.3580000000000001,2.3570000000000002,53,2.8969999999999998,"CB","MAT","01-Sep-2020",98.283100000000005,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.487 01-Sep-2020 '17 FRN",null,"01-Sep-2020",0,0,2.4874999999999998,"Floating Coupon","United States","U.S. Dollar","US46513CCR51","46513CCR5=","46513CCR5","01-Sep-2015","Unsecured","Bond","N",0.214,"--","--",2.6269999999999998,"CB","CALL","11-Apr-2018",99.989000000000004,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.138 01-Sep-2020 '17 FRN",null,"01-Sep-2020",0,0,2.1375000000000002,"Floating Coupon","United States","U.S. Dollar","US46513XUP31","46513XUP3=","46513XUP3","01-Sep-2017","Unsecured","Bond","N",0.214,"--","--",2.597,"CB","CALL","11-Apr-2018",99.964699999999993,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   4.000 01-Sep-2020 '16",null,"01-Sep-2020",17207,17207,4,"Fixed Coupon","United States","U.S. Dollar","US46513END03","46513END0=","46513END0","01-Sep-2005","Unsecured","Bond","N",2.3220000000000001,0.24099999999999999,112,2.6579999999999999,"CB","CALL","31-Aug-2018",159.9853,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.020 01-Sep-2020 '17",null,"01-Sep-2020",0,0,2.02,"Fixed Coupon","United States","U.S. Dollar","US46513XTF77","--","46513XTF7","15-Sep-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.500 01-Sep-2020 '17",null,"01-Sep-2020",0,0,2.5,"Fixed Coupon","United States","U.S. Dollar","US46513CJD92","46513CJD9=","46513CJD9","01-Sep-2015","Unsecured","Bond","N",2.3490000000000002,2.1709999999999998,44,2.8130000000000002,"CB","MAT","01-Sep-2020",99.260999999999996,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.138 01-Sep-2020 '17 FRN",null,"01-Sep-2020",0,0,2.1375000000000002,"Floating Coupon","United States","U.S. Dollar","US46513XUQ14","--","46513XUQ1","15-Sep-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.000 01-Sep-2020",null,"01-Sep-2020",0,0,3,"Fixed Coupon","United States","U.S. Dollar","US46513HHB42","46513HHB4=","46513HHB4","08-Sep-2010","Unsecured","Bond","N",2.335,2.34,43.1,2.7959999999999998,"CB","MAT","01-Sep-2020",100.48260000000001,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.080 01-Sep-2020 '17",null,"01-Sep-2020",0,0,2.08,"Fixed Coupon","United States","U.S. Dollar","US46513XTE03","46513XTE0=","46513XTE0","01-Sep-2017","Unsecured","Bond","N",2.3620000000000001,2.3610000000000002,45,2.8170000000000002,"CB","MAT","01-Sep-2020",98.257499999999993,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV         15-Sep-2020",null,"15-Sep-2020",159857167,159857167,"--","Discount/Zero Coupon","United States","U.S. Dollar","US465139BQ57","465139BQ5=","465139BQ5","24-Mar-1993","Unsecured","Note","N",2.468,2.4729999999999999,43.8,2.8149999999999999,"CB","MAT","15-Sep-2020",93.243499999999997,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.600 01-Oct-2020 '16",null,"01-Oct-2020",0,0,2.6,"Fixed Coupon","United States","U.S. Dollar","US46513CJF41","--","46513CJF4","01-Oct-2015","Unsecured","Bond","N",2.4220000000000002,2.2269999999999999,53,2.9129999999999998,"CB","MAT","01-Oct-2020",99.249300000000005,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.750 01-Oct-2020 '16",null,"01-Oct-2020",0,0,2.75,"Fixed Coupon","United States","U.S. Dollar","US46513CFW10","46513CFW1=","46513CFW1","01-Oct-2015","Unsecured","Bond","N",2.339,2.4460000000000002,79,3.3639999999999999,"CB","MAT","01-Oct-2020",35.3902,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.750 01-Oct-2020 '16",null,"01-Oct-2020",0,0,2.75,"Fixed Coupon","United States","U.S. Dollar","US46513CFQ42","--","46513CFQ4","01-Oct-2015","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.100 01-Oct-2020",null,"01-Oct-2020",0,0,2.1,"Fixed Coupon","Canada","Canadian Dollar","CA46513B7C65","--","46513B7C6","01-Oct-2015","Unsecured","Note","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.110 01-Oct-2020 '17",null,"01-Oct-2020",0,0,2.11,"Fixed Coupon","United States","U.S. Dollar","US46513XTG50","--","46513XTG5","01-Oct-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.188 01-Oct-2020 '17 FRN",null,"01-Oct-2020",0,0,2.1875,"Floating Coupon","United States","U.S. Dollar","US46513XUS79","--","46513XUS7","15-Oct-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.587 01-Oct-2020 '17 FRN",null,"01-Oct-2020",0,0,2.5874999999999999,"Floating Coupon","United States","U.S. Dollar","US46513CCU80","46513CCU8=","46513CCU8","15-Oct-2015","Unsecured","Bond","N",0.214,"--","--",2.637,"CB","CALL","11-Apr-2018",99.995900000000006,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.150 01-Oct-2020",null,"01-Oct-2020",86033,86033,3.15,"Fixed Coupon","United States","U.S. Dollar","US46513HHE80","46513HHE8=","46513HHE8","01-Oct-2010","Unsecured","Bond","N",2.4260000000000002,2.4300000000000002,43.7,2.8170000000000002,"CB","MAT","01-Oct-2020",100.75700000000001,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.250 01-Oct-2020 '17",null,"01-Oct-2020",0,0,2.25,"Fixed Coupon","United States","U.S. Dollar","US46513XTH34","--","46513XTH3","15-Oct-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.510 01-Oct-2020 '17",null,"01-Oct-2020",0,0,2.5099999999999998,"Fixed Coupon","United States","U.S. Dollar","US46513XWZ94","--","46513XWZ9","15-Oct-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   4.000 01-Nov-2020",null,"01-Nov-2020",63664,63664,4,"Fixed Coupon","United States","U.S. Dollar","US46513ENF50","46513ENF5=","46513ENF5","01-Nov-2005","Unsecured","Income Bond","N",2.4300000000000002,2.4380000000000002,44.5,2.8380000000000001,"CB","MAT","02-Nov-2020",102.8612,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.550 01-Nov-2020 '17",null,"01-Nov-2020",0,0,2.5499999999999998,"Fixed Coupon","United States","U.S. Dollar","US46513XXA35","46513XXA3=","46513XXA3","01-Nov-2017","Unsecured","Bond","N",2.4380000000000002,2.3959999999999999,48,2.9089999999999998,"CB","CALL","30-Oct-2020",99.028999999999996,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.850 01-Nov-2020 '16",null,"01-Nov-2020",0,0,2.85,"Fixed Coupon","United States","U.S. Dollar","US46513CFR25","--","46513CFR2","01-Nov-2015","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.450 01-Nov-2020 '16",null,"01-Nov-2020",0,0,2.4500000000000002,"Fixed Coupon","United States","U.S. Dollar","US46513CJH07","46513CJH0=","46513CJH0","01-Nov-2015","Unsecured","Bond","N",2.504,2.4470000000000001,54,2.9380000000000002,"CB","MAT","02-Nov-2020",98.782399999999996,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.138 01-Nov-2020 '17 FRN",null,"01-Nov-2020",0,0,2.1375000000000002,"Floating Coupon","United States","U.S. Dollar","US46513XUU26","--","46513XUU2","15-Nov-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.300 01-Nov-2020 '16",null,"01-Nov-2020",0,0,2.2999999999999998,"Fixed Coupon","United States","U.S. Dollar","US46513CJV90","46513CJV9=","46513CJV9","01-Nov-2015","Unsecured","Bond","N",2.5099999999999998,2.4769999999999999,45,2.847,"CB","MAT","02-Nov-2020",98.630799999999994,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.320 01-Nov-2020 '18",null,"01-Nov-2020",0,0,2.3199999999999998,"Fixed Coupon","United States","U.S. Dollar","US46513XTK62","--","46513XTK6","15-Nov-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.188 01-Nov-2020 '17 FRN",null,"01-Nov-2020",0,0,2.1875,"Floating Coupon","United States","U.S. Dollar","US46513XUT52","46513XUT5=","46513XUT5","01-Nov-2017","Unsecured","Bond","N",0.214,"--","--",2.6859999999999999,"CB","CALL","11-Apr-2018",99.961699999999993,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.450 01-Nov-2020 '17",null,"01-Nov-2020",0,0,2.4500000000000002,"Fixed Coupon","United States","U.S. Dollar","US46513XRJ18","46513XRJ1=","46513XRJ1","01-Nov-2017","Unsecured","Bond","N",2.504,2.4409999999999998,53,2.9289999999999998,"CB","MAT","02-Nov-2020",98.794700000000006,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.300 01-Nov-2020 '17",null,"01-Nov-2020",0,0,2.2999999999999998,"Fixed Coupon","United States","U.S. Dollar","US46513XTJ99","--","46513XTJ9","01-Nov-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV         15-Nov-2020",null,"15-Nov-2020",213907767,213907767,"--","Discount/Zero Coupon","United States","U.S. Dollar","US465139SX26","465139SX2=","465139SX2","26-Jan-1998","Unsecured","Note","N",2.6320000000000001,2.64,41.7,2.8250000000000002,"CB","MAT","16-Nov-2020",92.785700000000006,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV         15-Nov-2020",null,"15-Nov-2020",129392880,129392880,"--","Discount/Zero Coupon","United States","U.S. Dollar","US465139HZ92","465139HZ9=","465139HZ9","09-Nov-1994","Unsecured","Note","N",2.6320000000000001,2.64,41.7,2.8250000000000002,"CB","MAT","16-Nov-2020",92.785700000000006,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.250 01-Dec-2020",null,"01-Dec-2020",0,0,2.25,"Fixed Coupon","Canada","Canadian Dollar","CA46513B7H52","--","46513B7H5","15-Dec-2015","Unsecured","Note","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.770 01-Dec-2020 '16",null,"01-Dec-2020",0,0,2.77,"Fixed Coupon","United States","U.S. Dollar","US46513CJK36","46513CJK3=","46513CJK3","01-Dec-2015","Unsecured","Bond","N",2.5680000000000001,2.0840000000000001,53,2.9540000000000002,"CB","MAT","01-Dec-2020",99.526300000000006,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.620 01-Dec-2020 '16",null,"01-Dec-2020",0,0,2.62,"Fixed Coupon","United States","U.S. Dollar","US46513CJX56","46513CJX5=","46513CJX5","01-Dec-2015","Unsecured","Bond","N",2.5750000000000002,2.25,45,2.8660000000000001,"CB","MAT","01-Dec-2020",99.365799999999993,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.470 01-Dec-2020 '17",null,"01-Dec-2020",0,0,2.4700000000000002,"Fixed Coupon","United States","U.S. Dollar","US46513XXC90","--","46513XXC9","01-Dec-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.950 01-Dec-2020 '16",null,"01-Dec-2020",0,0,2.95,"Fixed Coupon","United States","U.S. Dollar","US46513CFS08","--","46513CFS0","01-Dec-2015","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.550 01-Dec-2020 '18",null,"01-Dec-2020",0,0,2.5499999999999998,"Fixed Coupon","United States","U.S. Dollar","US46513XRM47","--","46513XRM4","15-Dec-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.570 01-Dec-2020 '16",null,"01-Dec-2020",0,0,2.57,"Fixed Coupon","United States","U.S. Dollar","US46513CJY30","46513CJY3=","46513CJY3","15-Dec-2015","Unsecured","Bond","N",2.577,2.327,45,2.8610000000000002,"CB","MAT","01-Dec-2020",99.247,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.150 01-Dec-2020 '18 FRN",null,"01-Dec-2020",0,0,2.15,"Floating Coupon","United States","U.S. Dollar","US46513XUW81","46513XUW8=","46513XUW8","15-Dec-2017","Unsecured","Bond","N",0.214,"--","--",2.6560000000000001,"CB","CALL","11-Apr-2018",99.961299999999994,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.800 01-Dec-2020",null,"01-Dec-2020",189272,189272,3.8,"Fixed Coupon","United States","U.S. Dollar","US46513HHV06","46513HHV0=","46513HHV0","15-Dec-2010","Unsecured","Bond","N",2.5350000000000001,2.5390000000000001,45.7,2.8580000000000001,"CB","MAT","01-Dec-2020",102.4422,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   4.000 01-Dec-2020",null,"01-Dec-2020",35101,35101,4,"Fixed Coupon","United States","U.S. Dollar","US46513ENN84","46513ENN8=","46513ENN8","01-Dec-2005","Unsecured","Savings Bond","N",2.5129999999999999,2.68,44.8,2.8580000000000001,"CB","MAT","01-Dec-2020",104.86020000000001,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.120 01-Jan-2021 '16",null,"01-Jan-2021",0,0,3.12,"Fixed Coupon","United States","U.S. Dollar","US46513CFZ41","46513CFZ4=","46513CFZ4","01-Jan-2016","Unsecured","Bond","N",2.56,1.78,46,3.177,"CB","MAT","04-Jan-2021",99.751900000000006,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.638 01-Jan-2021 '17 FRN",null,"01-Jan-2021",0,0,2.6375000000000002,"Floating Coupon","United States","U.S. Dollar","US46513CCZ77","46513CCZ7=","46513CCZ7","01-Jan-2016","Unsecured","Bond","N",0.214,"--","--",2.6560000000000001,"CB","CALL","11-Apr-2018",99.998199999999997,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.170 01-Jan-2021",null,"01-Jan-2021",0,0,2.17,"Fixed Coupon","Canada","Canadian Dollar","CA46513B7J19","--","46513B7J1","01-Jan-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.300 01-Jan-2021 '18",null,"01-Jan-2021",0,0,2.2999999999999998,"Fixed Coupon","United States","U.S. Dollar","US46513XTM29","46513XTM2=","46513XTM2","01-Jan-2018","Unsecured","Bond","N",2.673,2.6110000000000002,45,2.88,"CB","MAT","04-Jan-2021",98.453400000000002,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.120 01-Jan-2021 '16",null,"01-Jan-2021",0,0,3.12,"Fixed Coupon","United States","U.S. Dollar","US46513CFT80","46513CFT8=","46513CFT8","01-Jan-2016","Unsecured","Bond","N",2.5369999999999999,2.6040000000000001,84,3.51,"CB","MAT","04-Jan-2021",35.558999999999997,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.060 01-Jan-2021",null,"01-Jan-2021",0,0,3.06,"Fixed Coupon","United States","U.S. Dollar","US46513CSN73","--","46513CSN7","15-Jan-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.730 01-Jan-2021 '17",null,"01-Jan-2021",0,0,2.73,"Fixed Coupon","United States","U.S. Dollar","US46513CJM91","46513CJM9=","46513CJM9","01-Jan-2016","Unsecured","Bond","N",2.6440000000000001,2.3919999999999999,59,3.0249999999999999,"CB","MAT","04-Jan-2021",99.224199999999996,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.860 01-Jan-2021 '16",null,"01-Jan-2021",0,0,2.86,"Fixed Coupon","United States","U.S. Dollar","US46513CMN38","46513CMN3=","46513CMN3","15-Jan-2016","Unsecured","Bond","N",2.6389999999999998,2.117,59,3.04,"CB","MAT","04-Jan-2021",99.532200000000003,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   4.200 01-Jan-2021",null,"01-Jan-2021",791499,791499,4.2,"Fixed Coupon","United States","U.S. Dollar","US46513GYA92","46513GYA9=","46513GYA9","08-Jan-2011","Unsecured","Bond","N",2.5939999999999999,2.6070000000000002,45.7,2.88,"CB","MAT","04-Jan-2021",103.5234,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   4.500 01-Feb-2021",null,"01-Feb-2021",0,0,4.5,"Fixed Coupon","United States","U.S. Dollar","US46513GYG62","46513GYG6=","46513GYG6","22-Feb-2011","Unsecured","Bond","N",2.6560000000000001,9.9000000000000005E-2,-4648.5,2.9009999999999998,"CB","MAT","01-Feb-2021",104.389,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.000 01-Feb-2021 '18",null,"01-Feb-2021",0,0,3,"Fixed Coupon","United States","U.S. Dollar","US46513XS358","--","46513XS35","15-Feb-2018","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.640 01-Feb-2021 '18",null,"01-Feb-2021",0,0,2.64,"Fixed Coupon","United States","U.S. Dollar","US46513XV238","--","46513XV23","01-Feb-2018","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.663 01-Feb-2021 FRN",null,"01-Feb-2021",0,0,2.6625000000000001,"Floating Coupon","United States","U.S. Dollar","US46513YFQ61","--","46513YFQ6","15-Feb-2018","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.737 01-Feb-2021 '17 FRN",null,"01-Feb-2021",0,0,2.7374999999999998,"Floating Coupon","United States","U.S. Dollar","US46513CRQ14","--","46513CRQ1","15-Feb-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.800 01-Feb-2021 '18",null,"01-Feb-2021",0,0,2.8,"Fixed Coupon","United States","U.S. Dollar","US46513YDP07","--","46513YDP0","01-Feb-2018","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.620 01-Feb-2021 '16",null,"01-Feb-2021",0,0,2.62,"Fixed Coupon","United States","U.S. Dollar","US46513CMQ68","46513CMQ6=","46513CMQ6","15-Feb-2016","Unsecured","Bond","N",2.7240000000000002,2.5939999999999999,61,3.0449999999999999,"CB","MAT","01-Feb-2021",98.837400000000002,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.150 01-Feb-2021",null,"01-Feb-2021",0,0,3.15,"Fixed Coupon","United States","U.S. Dollar","US46513YBC12","--","46513YBC1","15-Feb-2018","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.210 01-Feb-2021 '16",null,"01-Feb-2021",0,0,3.21,"Fixed Coupon","United States","U.S. Dollar","US46513CUU88","46513CUU8=","46513CUU8","01-Feb-2016","Unsecured","Bond","N",2.6269999999999998,1.43,47,3.226,"CB","MAT","01-Feb-2021",99.899799999999999,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.800 01-Feb-2021",null,"01-Feb-2021",0,0,2.8,"Fixed Coupon","United States","U.S. Dollar","US46513YBB39","--","46513YBB3","01-Feb-2018","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV         15-Feb-2021",null,"15-Feb-2021",119120600,119120600,"--","Discount/Zero Coupon","United States","U.S. Dollar","US465139MN08","465139MN0=","465139MN0","26-Jan-1996","Unsecured","Note","N",2.8780000000000001,2.8879999999999999,43.1,2.875,"CB","MAT","16-Feb-2021",92.004800000000003,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV         15-Feb-2021",null,"15-Feb-2021",166046166,166046166,"--","Discount/Zero Coupon","United States","U.S. Dollar","US465139EP48","465139EP4=","465139EP4","18-Mar-1994","Unsecured","Note","N",2.8780000000000001,2.8879999999999999,43.1,2.875,"CB","MAT","16-Feb-2021",92.004800000000003,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV         15-Feb-2021",null,"15-Feb-2021",100310454,100310454,"--","Discount/Zero Coupon","United States","U.S. Dollar","US465139GG21","465139GG2=","465139GG2","19-Sep-1994","Unsecured","Note","N",2.8780000000000001,2.8879999999999999,43.1,2.875,"CB","MAT","16-Feb-2021",92.004800000000003,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.060 01-Mar-2021 '18",null,"01-Mar-2021",0,0,3.06,"Fixed Coupon","United States","U.S. Dollar","US46513XS432","--","46513XS43","01-Mar-2018","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.910 01-Mar-2021 '18",null,"01-Mar-2021",0,0,2.91,"Fixed Coupon","United States","U.S. Dollar","US46513XV493","--","46513XV49","01-Mar-2018","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.660 01-Mar-2021 FRN",null,"01-Mar-2021",0,0,2.66,"Floating Coupon","United States","U.S. Dollar","US46513YFR45","--","46513YFR4","01-Mar-2018","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.920 01-Mar-2021 '16",null,"01-Mar-2021",0,0,2.92,"Fixed Coupon","United States","U.S. Dollar","US46513CUV61","46513CUV6=","46513CUV6","01-Mar-2016","Unsecured","Bond","N",2.7050000000000001,2.3279999999999998,47,3.1040000000000001,"CB","MAT","01-Mar-2021",99.367900000000006,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.737 01-Mar-2021 '17 FRN",null,"01-Mar-2021",0,0,2.7374999999999998,"Floating Coupon","United States","U.S. Dollar","US46513CRS79","--","46513CRS7","15-Mar-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   4.250 01-Mar-2021",null,"01-Mar-2021",86033,86033,4.25,"Fixed Coupon","United States","U.S. Dollar","US46513GYJ02","46513GYJ0=","46513GYJ0","08-Mar-2011","Unsecured","Bond","N",2.7370000000000001,2.738,49.1,2.92,"CB","MAT","01-Mar-2021",103.75020000000001,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV         15-Mar-2021",null,"15-Mar-2021",134210700,134210700,"--","Discount/Zero Coupon","United States","U.S. Dollar","US465139DM26","465139DM2=","465139DM2","29-Sep-1993","Unsecured","Note","N",2.96,2.9609999999999999,44,2.8849999999999998,"CB","MAT","15-Mar-2021",91.759100000000004,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.600 01-Apr-2021 '16",null,"01-Apr-2021",0,0,2.6,"Fixed Coupon","United States","U.S. Dollar","US46513CMT08","46513CMT0=","46513CMT0","01-Apr-2016","Unsecured","Bond","N",2.8769999999999998,2.738,60,3.0510000000000002,"CB","MAT","01-Apr-2021",98.696600000000004,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.670 01-Apr-2021 '16",null,"01-Apr-2021",0,0,2.67,"Fixed Coupon","United States","U.S. Dollar","US46513CUW45","46513CUW4=","46513CUW4","01-Apr-2016","Unsecured","Bond","N",2.774,2.8420000000000001,47,3.0979999999999999,"CB","MAT","01-Apr-2021",98.591499999999996,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.737 01-Apr-2021 '17 FRN",null,"01-Apr-2021",0,0,2.7374999999999998,"Floating Coupon","United States","U.S. Dollar","US46513CRT52","--","46513CRT5","01-Apr-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.670 01-Apr-2021 '16",null,"01-Apr-2021",0,0,2.67,"Fixed Coupon","United States","U.S. Dollar","US46513CUQ76","--","46513CUQ7","01-Apr-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   4.490 01-Apr-2021",null,"01-Apr-2021",1875509,1875509,4.49,"Fixed Coupon","United States","U.S. Dollar","US46513GYN14","46513GYN1=","46513GYN1","08-Apr-2011","Unsecured","Bond","N",2.8,2.8029999999999999,50,2.9409999999999998,"CB","MAT","01-Apr-2021",104.4823,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.688 01-May-2021 '17 FRN",null,"01-May-2021",0,0,2.6875,"Floating Coupon","United States","U.S. Dollar","US46513CRV09","--","46513CRV0","01-May-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.760 01-May-2021 '16",null,"01-May-2021",0,0,2.76,"Fixed Coupon","United States","U.S. Dollar","US46513CUX28","46513CUX2=","46513CUX2","01-May-2016","Unsecured","Bond","N",2.843,2.7749999999999999,47,3.0990000000000002,"CB","MAT","03-May-2021",98.835599999999999,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.760 01-May-2021 '16",null,"01-May-2021",0,0,2.76,"Fixed Coupon","United States","U.S. Dollar","US46513CUR59","--","46513CUR5","01-May-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.210 01-May-2021 '16",null,"01-May-2021",0,0,2.21,"Fixed Coupon","United States","U.S. Dollar","US46513CPV27","46513CPV2=","46513CPV2","01-May-2016","Unsecured","Bond","N",2.972,2.9580000000000002,51,2.9689999999999999,"CB","CALL","30-Apr-2021",97.746099999999998,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.320 01-May-2021 '16",null,"01-May-2021",0,0,2.3199999999999998,"Fixed Coupon","United States","U.S. Dollar","US46513CPW00","46513CPW0=","46513CPW0","15-May-2016","Unsecured","Bond","N",2.968,2.9159999999999999,46,2.92,"CB","CALL","30-Apr-2021",98.217299999999994,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV         15-May-2021",null,"15-May-2021",129392880,129392880,"--","Discount/Zero Coupon","United States","U.S. Dollar","US465139JA24","465139JA2=","465139JA2","09-Nov-1994","Unsecured","Note","N",3.1240000000000001,3.1309999999999998,43.2,2.9049999999999998,"CB","MAT","17-May-2021",91.265000000000001,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.500 01-Jun-2021 '16",null,"01-Jun-2021",0,0,2.5,"Fixed Coupon","United States","U.S. Dollar","US46513CMY92","46513CMY9=","46513CMY9","15-Jun-2016","Unsecured","Bond","N",3.03,2.99,71,3.177,"CB","MAT","01-Jun-2021",97.956599999999995,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.200 01-Jun-2021 '17",null,"01-Jun-2021",0,0,2.2000000000000002,"Fixed Coupon","United States","U.S. Dollar","US46513CPX82","46513CPX8=","46513CPX8","01-Jun-2016","Unsecured","Bond","N",3.048,3.0270000000000001,50,2.964,"CB","MAT","01-Jun-2021",97.664299999999997,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.688 01-Jun-2021 '17 FRN",null,"01-Jun-2021",0,0,2.6875,"Floating Coupon","United States","U.S. Dollar","US46513CRY48","46513CRY4=","46513CRY4","15-Jun-2016","Unsecured","Bond","N",0.214,"--","--",2.6859999999999999,"CB","CALL","11-Apr-2018",99.999700000000004,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.350 01-Jun-2021 '16",null,"01-Jun-2021",0,0,2.35,"Fixed Coupon","United States","U.S. Dollar","US46513CPY65","46513CPY6=","46513CPY6","15-Jun-2016","Unsecured","Bond","N",3.0409999999999999,2.9820000000000002,50,2.968,"CB","MAT","01-Jun-2021",98.127700000000004,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.350 01-Jun-2021 '17",null,"01-Jun-2021",0,0,2.35,"Fixed Coupon","United States","U.S. Dollar","US46513CMX10","--","46513CMX1","01-Jun-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.688 01-Jun-2021 '17 FRN",null,"01-Jun-2021",0,0,2.6875,"Floating Coupon","United States","U.S. Dollar","US46513CRX64","46513CRX6=","46513CRX6","01-Jun-2016","Unsecured","Bond","N",0.214,"--","--",2.6859999999999999,"CB","CALL","11-Apr-2018",99.999700000000004,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.260 01-Jul-2021 '16",null,"01-Jul-2021",0,0,2.2599999999999998,"Fixed Coupon","United States","U.S. Dollar","US46513CE774","46513CE77=","46513CE77","15-Jul-2016","Unsecured","Bond","N",3.117,3.1110000000000002,74,3.2170000000000001,"CB","MAT","01-Jul-2021",97.028700000000001,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.780 01-Jul-2021 '16",null,"01-Jul-2021",0,0,2.78,"Fixed Coupon","United States","U.S. Dollar","US46513CUT16","--","46513CUT1","01-Jul-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.788 01-Jul-2021 '17 FRN",null,"01-Jul-2021",0,0,2.7875000000000001,"Floating Coupon","United States","U.S. Dollar","US46513CR321","46513CR32=","46513CR32","15-Jul-2016","Unsecured","Bond","N",0.214,"--","--",2.7370000000000001,"CB","CALL","11-Apr-2018",100.0034,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   4.120 01-Jul-2021",null,"01-Jul-2021",172065,172065,4.12,"Fixed Coupon","United States","U.S. Dollar","US46513HH321","46513HH32=","46513HH32","15-Jul-2011","Unsecured","Bond","N",3.03,3.0310000000000001,53,3.0019999999999998,"CB","MAT","01-Jul-2021",103.485,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.880 01-Aug-2021",null,"01-Aug-2021",86033,86033,3.88,"Fixed Coupon","United States","U.S. Dollar","US46513HH578","46513HH57=","46513HH57","01-Aug-2011","Unsecured","Bond","N",3.1120000000000001,3.1179999999999999,53.8,3.0230000000000001,"CB","MAT","02-Aug-2021",102.7349,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.050 01-Aug-2021",null,"01-Aug-2021",0,0,2.0499999999999998,"Fixed Coupon","Canada","Canadian Dollar","CA46513C4J28","--","46513C4J2","15-Aug-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.200 01-Aug-2021 '16",null,"01-Aug-2021",0,0,2.2000000000000002,"Fixed Coupon","United States","U.S. Dollar","US46513CL951","46513CL95=","46513CL95","15-Aug-2016","Unsecured","Bond","N",3.1989999999999998,3.1850000000000001,54,3.028,"CB","MAT","02-Aug-2021",97.364599999999996,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.200 01-Aug-2021 '16",null,"01-Aug-2021",0,0,2.2000000000000002,"Fixed Coupon","United States","U.S. Dollar","US46513CL878","46513CL87=","46513CL87","01-Aug-2016","Unsecured","Bond","N",3.1989999999999998,3.1850000000000001,54,3.028,"CB","MAT","02-Aug-2021",97.364599999999996,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.450 01-Aug-2021 '16",null,"01-Aug-2021",0,0,2.4500000000000002,"Fixed Coupon","United States","U.S. Dollar","US46513C2U98","46513C2U9=","46513C2U9","01-Aug-2016","Unsecured","Bond","N",3.0329999999999999,3.1850000000000001,64,3.2360000000000002,"CB","CALL","30-Jul-2021",97.265600000000006,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   4.000 01-Aug-2021",null,"01-Aug-2021",172065,172065,4,"Fixed Coupon","United States","U.S. Dollar","US46513HH651","46513HH65=","46513HH65","08-Aug-2011","Unsecured","Bond","N",3.1070000000000002,3.1120000000000001,53.8,3.0230000000000001,"CB","MAT","02-Aug-2021",103.1178,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV         15-Aug-2021",null,"15-Aug-2021",158643930,158643930,"--","Discount/Zero Coupon","United States","U.S. Dollar","US465138QX60","465138QX6=","465138QX6","28-Aug-1996","Unsecured","Note","N",3.37,3.375,45.4,2.9550000000000001,"CB","MAT","16-Aug-2021",90.456900000000005,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV         15-Aug-2021",null,"15-Aug-2021",81083911,81083911,"--","Discount/Zero Coupon","United States","U.S. Dollar","US465139RB15","465139RB1=","465139RB1","15-Sep-1997","Unsecured","Note","N",3.37,3.375,45.6,2.9550000000000001,"CB","MAT","16-Aug-2021",90.450299999999999,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.200 01-Sep-2021",null,"01-Sep-2021",688260,688260,3.2,"Fixed Coupon","United States","U.S. Dollar","US46513HJ483","46513HJ48=","46513HJ48","22-Sep-2011","Unsecured","Bond","N",3.2189999999999999,3.2240000000000002,54.9,3.044,"CB","MAT","01-Sep-2021",100.5093,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.638 01-Sep-2021 '17 FRN",null,"01-Sep-2021",0,0,2.6375000000000002,"Floating Coupon","United States","U.S. Dollar","US46513CR735","--","46513CR73","15-Sep-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.270 01-Sep-2021 '16",null,"01-Sep-2021",0,0,2.27,"Fixed Coupon","United States","U.S. Dollar","US46513CF276","--","46513CF27","01-Sep-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.120 01-Sep-2021 '16",null,"01-Sep-2021",0,0,2.12,"Fixed Coupon","United States","U.S. Dollar","US46513CM298","--","46513CM29","01-Sep-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.510 01-Sep-2021 '16",null,"01-Sep-2021",0,0,2.5099999999999998,"Fixed Coupon","United States","U.S. Dollar","US46513C2P04","--","46513C2P0","01-Sep-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.240 01-Sep-2021",null,"01-Sep-2021",464576,464576,3.24,"Fixed Coupon","United States","U.S. Dollar","US46513HJ301","46513HJ30=","46513HJ30","15-Sep-2011","Unsecured","Bond","N",3.2170000000000001,3.222,54.9,3.044,"CB","MAT","01-Sep-2021",100.63979999999999,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.330 01-Oct-2021",null,"01-Oct-2021",172065,172065,3.33,"Fixed Coupon","United States","U.S. Dollar","US46513HJ897","46513HJ89=","46513HJ89","22-Oct-2011","Unsecured","Bond","N",3.2850000000000001,3.2879999999999998,56.1,3.0640000000000001,"CB","MAT","01-Oct-2021",100.88679999999999,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.250 01-Oct-2021 '16",null,"01-Oct-2021",0,0,2.25,"Fixed Coupon","United States","U.S. Dollar","US46513CF433","46513CF43=","46513CF43","01-Oct-2016","Unsecured","Bond","N",3.3439999999999999,3.339,73,3.2370000000000001,"CB","MAT","01-Oct-2021",96.718199999999996,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.700 01-Oct-2021 '17",null,"01-Oct-2021",0,0,2.7,"Fixed Coupon","United States","U.S. Dollar","US46513C2W54","46513C2W5=","46513C2W5","01-Oct-2016","Unsecured","Bond","N",3.1560000000000001,3.3860000000000001,64,3.319,"CB","MAT","01-Oct-2021",97.722399999999993,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.250 01-Oct-2021 '16",null,"01-Oct-2021",0,0,2.25,"Fixed Coupon","United States","U.S. Dollar","US46513CF508","--","46513CF50","15-Oct-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.638 01-Oct-2021 '17 FRN",null,"01-Oct-2021",0,0,2.6375000000000002,"Floating Coupon","United States","U.S. Dollar","US46513CR818","46513CR81=","46513CR81","01-Oct-2016","Unsecured","Bond","N",0.214,"--","--",2.7869999999999999,"CB","CALL","11-Apr-2018",99.988200000000006,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.140 01-Oct-2021",null,"01-Oct-2021",172065,172065,3.14,"Fixed Coupon","United States","U.S. Dollar","US46513HJ715","46513HJ71=","46513HJ71","15-Oct-2011","Unsecured","Bond","N",3.2959999999999998,3.2989999999999999,56.1,3.0640000000000001,"CB","MAT","01-Oct-2021",100.25279999999999,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.688 01-Nov-2021 '17 FRN",null,"01-Nov-2021",0,0,2.6875,"Floating Coupon","United States","U.S. Dollar","US46513CS311","46513CS31=","46513CS31","15-Nov-2016","Unsecured","Bond","N",0.214,"--","--",2.8069999999999999,"CB","CALL","11-Apr-2018",99.990499999999997,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.400 01-Nov-2021 '17",null,"01-Nov-2021",0,0,2.4,"Fixed Coupon","United States","U.S. Dollar","US46513CF680","46513CF68=","46513CF68","01-Nov-2016","Unsecured","Bond","N",3.4089999999999998,3.3929999999999998,75,3.2669999999999999,"CB","MAT","01-Nov-2021",97.051400000000001,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.800 01-Nov-2021 '16",null,"01-Nov-2021",0,0,2.8,"Fixed Coupon","United States","U.S. Dollar","US46513C2R69","--","46513C2R6","01-Nov-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.800 01-Nov-2021 '16",null,"01-Nov-2021",0,0,2.8,"Fixed Coupon","United States","U.S. Dollar","US46513C2X38","46513C2X3=","46513C2X3","01-Nov-2016","Unsecured","Bond","N",3.2189999999999999,3.3610000000000002,67,3.3460000000000001,"CB","MAT","01-Nov-2021",97.937899999999999,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.750 01-Nov-2021",null,"01-Nov-2021",963564,963564,3.75,"Fixed Coupon","United States","U.S. Dollar","US46513HK200","46513HK20=","46513HK20","08-Nov-2011","Unsecured","Bond","N",3.3340000000000001,3.339,57.2,3.0840000000000001,"CB","MAT","01-Nov-2021",102.26819999999999,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.350 01-Nov-2021",null,"01-Nov-2021",86033,86033,3.35,"Fixed Coupon","United States","U.S. Dollar","US46513HK465","46513HK46=","46513HK46","22-Nov-2011","Unsecured","Bond","N",3.3570000000000002,3.3610000000000002,57,3.0840000000000001,"CB","MAT","01-Nov-2021",100.9046,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV         15-Nov-2021",null,"15-Nov-2021",123456638,123456638,"--","Discount/Zero Coupon","United States","U.S. Dollar","US465139PK32","465139PK3=","465139PK3","21-Jan-1997","Unsecured","Note","N",3.6150000000000002,3.62,46.7,2.9950000000000001,"CB","MAT","15-Nov-2021",89.665099999999995,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.750 01-Dec-2021 '17",null,"01-Dec-2021",0,0,2.75,"Fixed Coupon","United States","U.S. Dollar","US46513CM942","--","46513CM94","15-Dec-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.570 01-Dec-2021 '17",null,"01-Dec-2021",0,0,2.57,"Fixed Coupon","United States","U.S. Dollar","US46513CF847","46513CF84=","46513CF84","01-Dec-2016","Unsecured","Bond","N",3.4729999999999999,3.403,72,3.246,"CB","MAT","01-Dec-2021",97.650599999999997,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.420 01-Dec-2021 '17",null,"01-Dec-2021",0,0,2.42,"Fixed Coupon","United States","U.S. Dollar","US46513CM868","46513CM86=","46513CM86","01-Dec-2016","Unsecured","Bond","N",3.4870000000000001,3.3919999999999999,52,3.048,"CB","MAT","01-Dec-2021",97.811199999999999,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.610 01-Dec-2021",null,"01-Dec-2021",240891,240891,3.61,"Fixed Coupon","United States","U.S. Dollar","US46513HK531","46513HK53=","46513HK53","01-Dec-2011","Unsecured","Bond","N",3.4140000000000001,3.4180000000000001,58.4,3.105,"CB","MAT","01-Dec-2021",101.7535,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.700 01-Dec-2021",null,"01-Dec-2021",258098,258098,3.7,"Fixed Coupon","United States","U.S. Dollar","US46513HK796","46513HK79=","46513HK79","15-Dec-2011","Unsecured","Bond","N",3.4089999999999998,3.4119999999999999,58.5,3.105,"CB","MAT","01-Dec-2021",102.0667,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.587 01-Jan-2022 '17 FRN",null,"01-Jan-2022",0,0,2.5874999999999999,"Floating Coupon","United States","U.S. Dollar","US46513XFN57","--","46513XFN5","15-Jan-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.060 01-Jan-2022 '17",null,"01-Jan-2022",0,0,3.06,"Fixed Coupon","United States","U.S. Dollar","US46513XBN93","46513XBN9=","46513XBN9","15-Jan-2017","Unsecured","Bond","N",3.512,3.0680000000000001,82,3.379,"CB","MAT","03-Jan-2022",98.871799999999993,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.638 01-Jan-2022 '17 FRN",null,"01-Jan-2022",0,0,2.6375000000000002,"Floating Coupon","United States","U.S. Dollar","US46513CS642","46513CS64=","46513CS64","01-Jan-2017","Unsecured","Bond","N",0.21199999999999999,"--","--",2.867,"CB","CALL","11-Apr-2018",99.982100000000003,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.000 01-Jan-2022 '17",null,"01-Jan-2022",0,0,3,"Fixed Coupon","United States","U.S. Dollar","US46513CG266","46513CG26=","46513CG26","01-Jan-2017","Senior Unsecured","Bond","N",3.5169999999999999,3.1120000000000001,78,3.3370000000000002,"CB","MAT","03-Jan-2022",98.806899999999999,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.587 01-Feb-2022 '17 FRN",null,"01-Feb-2022",0,0,2.5874999999999999,"Floating Coupon","United States","U.S. Dollar","US46513XFP06","46513XFP0=","46513XFP0","01-Feb-2017","Unsecured","Bond","N",0.214,"--","--",2.887,"CB","CALL","11-Apr-2018",99.976799999999997,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.900 01-Feb-2022 '17",null,"01-Feb-2022",0,0,2.9,"Fixed Coupon","United States","U.S. Dollar","US46513XDQ07","46513XDQ0=","46513XDQ0","15-Feb-2017","Unsecured","Bond","N",3.6,3.03,61,3.181,"CB","MAT","01-Feb-2022",98.982600000000005,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.470 01-Feb-2022 '17",null,"01-Feb-2022",0,0,3.47,"Fixed Coupon","United States","U.S. Dollar","US46513XJU54","46513XJU5=","46513XJU5","01-Feb-2017","Unsecured","Bond","N",3.383,2.5920000000000001,72,3.569,"CB","MAT","01-Feb-2022",99.515600000000006,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV         15-Feb-2022",null,"15-Feb-2022",119120600,119120600,"--","Discount/Zero Coupon","United States","U.S. Dollar","US465139MQ39","465139MQ3=","465139MQ3","26-Jan-1996","Unsecured","Note","N",3.8610000000000002,3.8679999999999999,45.9,3.0150000000000001,"CB","MAT","15-Feb-2022",88.932699999999997,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV         15-Feb-2022",null,"15-Feb-2022",100310454,100310454,"--","Discount/Zero Coupon","United States","U.S. Dollar","US465139GJ69","465139GJ6=","465139GJ6","19-Sep-1994","Unsecured","Note","N",3.8610000000000002,3.8679999999999999,46.4,3.0150000000000001,"CB","MAT","15-Feb-2022",88.916799999999995,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV         15-Feb-2022",null,"15-Feb-2022",166046166,166046166,"--","Discount/Zero Coupon","United States","U.S. Dollar","US465139ER04","465139ER0=","465139ER0","18-Mar-1994","Unsecured","Note","N",3.8610000000000002,3.8679999999999999,45.9,3.0150000000000001,"CB","MAT","15-Feb-2022",88.932699999999997,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.930 01-Mar-2022 '17",null,"01-Mar-2022",0,0,2.93,"Fixed Coupon","United States","U.S. Dollar","US46513XBR08","--","46513XBR0","01-Mar-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.780 01-Mar-2022 '17",null,"01-Mar-2022",0,0,2.78,"Fixed Coupon","United States","U.S. Dollar","US46513XDR89","--","46513XDR8","01-Mar-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.380 01-Mar-2022 '17",null,"01-Mar-2022",0,0,3.38,"Fixed Coupon","United States","U.S. Dollar","US46513XJV38","46513XJV3=","46513XJV3","01-Mar-2017","Unsecured","Bond","N",3.4430000000000001,3.12,80,3.5880000000000001,"CB","MAT","01-Mar-2022",99.055099999999996,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.960 01-Mar-2022 '17",null,"01-Mar-2022",0,0,2.96,"Fixed Coupon","United States","U.S. Dollar","US46513XBS80","--","46513XBS8","15-Mar-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV         15-Mar-2022",null,"15-Mar-2022",159857167,159857167,"--","Discount/Zero Coupon","United States","U.S. Dollar","US465139BT96","465139BT9=","465139BT9","24-Mar-1993","Unsecured","Note","N",3.9430000000000001,3.9430000000000001,45.7,3.0150000000000001,"CB","MAT","15-Mar-2022",88.711200000000005,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.950 01-Apr-2022",null,"01-Apr-2022",860325,860325,3.95,"Fixed Coupon","United States","U.S. Dollar","US46513H2C81","46513H2C8=","46513H2C8","08-Apr-2012","Unsecured","Bond","N",3.673,3.6749999999999998,63.6,3.1859999999999999,"CB","MAT","01-Apr-2022",102.8785,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.200 01-Apr-2022 '17",null,"01-Apr-2022",0,0,3.2,"Fixed Coupon","United States","U.S. Dollar","US46513XBT63","46513XBT6=","46513XBT6","01-Apr-2017","Unsecured","Bond","N",3.718,2.99,85,3.4420000000000002,"CB","MAT","01-Apr-2022",99.090699999999998,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.050 01-Apr-2022 '17",null,"01-Apr-2022",0,0,3.05,"Fixed Coupon","United States","U.S. Dollar","US46513XDT46","--","46513XDT4","01-Apr-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.587 01-Apr-2022 '17 FRN",null,"01-Apr-2022",0,0,2.5874999999999999,"Floating Coupon","United States","U.S. Dollar","US46513XFU90","--","46513XFU9","15-Apr-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   4.130 01-Apr-2022",null,"01-Apr-2022",516195,516195,4.13,"Fixed Coupon","United States","U.S. Dollar","US46513H2E48","46513H2E4=","46513H2E4","22-Apr-2012","Unsecured","Bond","N",3.6619999999999999,3.6629999999999998,63.7,3.1859999999999999,"CB","MAT","01-Apr-2022",103.5569,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.800 01-May-2022 '16",null,"01-May-2022",0,0,3.8,"Fixed Coupon","United States","U.S. Dollar","US46513H2G95","46513H2G9=","46513H2G9","08-May-2012","Unsecured","Bond","N",3.7389999999999999,0.33100000000000002,85.1,2.5390000000000001,"CB","CALL","11-Apr-2018",100.0949,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.587 01-May-2022 '17 FRN",null,"01-May-2022",0,0,2.5874999999999999,"Floating Coupon","United States","U.S. Dollar","US46513XFW56","--","46513XFW5","15-May-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.000 01-May-2022 '17",null,"01-May-2022",0,0,3,"Fixed Coupon","United States","U.S. Dollar","US46513XBW92","--","46513XBW9","15-May-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.850 01-May-2022 '17",null,"01-May-2022",0,0,2.85,"Fixed Coupon","United States","U.S. Dollar","US46513XDW74","--","46513XDW7","15-May-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.587 01-May-2022 '17 FRN",null,"01-May-2022",0,0,2.5874999999999999,"Floating Coupon","United States","U.S. Dollar","US46513XFV73","--","46513XFV7","01-May-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV         15-May-2022",null,"15-May-2022",213907767,213907767,"--","Discount/Zero Coupon","United States","U.S. Dollar","US465139TA14","465139TA1=","465139TA1","26-Jan-1998","Unsecured","Note","N",4.1070000000000002,4.1100000000000003,47.7,3.0550000000000002,"CB","MAT","16-May-2022",88.123900000000006,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.620 01-Jun-2022",null,"01-Jun-2022",0,0,3.62,"Fixed Coupon","United States","U.S. Dollar","US46513H2N47","46513H2N4=","46513H2N4","22-Jun-2012","Unsecured","Bond","N",3.8359999999999999,3.8370000000000002,65.900000000000006,3.2269999999999999,"CB","MAT","01-Jun-2022",101.53579999999999,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.587 01-Jun-2022 '17 FRN",null,"01-Jun-2022",0,0,2.5874999999999999,"Floating Coupon","United States","U.S. Dollar","US46513XFY13","--","46513XFY1","15-Jun-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.587 01-Jun-2022 '17 FRN",null,"01-Jun-2022",0,0,2.5874999999999999,"Floating Coupon","United States","U.S. Dollar","US46513XFX30","46513XFX3=","46513XFX3","01-Jun-2017","Unsecured","Bond","N",0.214,"--","--",2.9089999999999998,"CB","MAT","01-Jun-2022",101.06959999999999,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.050 01-Jun-2022 '17",null,"01-Jun-2022",0,0,3.05,"Fixed Coupon","United States","U.S. Dollar","US46513XBX75","46513XBX7=","46513XBX7","01-Jun-2017","Unsecured","Bond","N",3.8730000000000002,3.4510000000000001,85,3.4380000000000002,"CB","MAT","01-Jun-2022",98.5,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.320 01-Jun-2022 '17",null,"01-Jun-2022",0,0,3.32,"Fixed Coupon","United States","U.S. Dollar","US46513XJY76","46513XJY7=","46513XJY7","01-Jun-2017","Unsecured","Bond","N",3.6240000000000001,3.5190000000000001,83,3.613,"CB","MAT","01-Jun-2022",98.656000000000006,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.570 01-Jul-2022",null,"01-Jul-2022",0,0,3.57,"Fixed Coupon","United States","U.S. Dollar","US46513H2P94","46513H2P9=","46513H2P9","01-Jul-2012","Unsecured","Bond","N",3.9089999999999998,3.9089999999999998,67.2,3.2469999999999999,"CB","MAT","01-Jul-2022",101.28579999999999,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.730 01-Jul-2022 '17",null,"01-Jul-2022",0,0,2.73,"Fixed Coupon","United States","U.S. Dollar","US46513XDZ06","--","46513XDZ0","01-Jul-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.920 01-Jul-2022 '17",null,"01-Jul-2022",0,0,2.92,"Fixed Coupon","United States","U.S. Dollar","US46513XRP77","46513XRP7=","46513XRP7","15-Jul-2017","Unsecured","Bond","N",3.9550000000000001,3.7,85,3.4369999999999998,"CB","MAT","01-Jul-2022",97.962999999999994,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.260 01-Jul-2022 '17",null,"01-Jul-2022",0,0,3.26,"Fixed Coupon","United States","U.S. Dollar","US46513XJT81","--","46513XJT8","01-Jul-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.260 01-Jul-2022 '17",null,"01-Jul-2022",0,0,3.26,"Fixed Coupon","United States","U.S. Dollar","US46513XJZ42","46513XJZ4=","46513XJZ4","01-Jul-2017","Unsecured","Bond","N",3.6749999999999998,3.8849999999999998,86,3.6669999999999998,"CB","MAT","01-Jul-2022",98.136300000000006,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.950 01-Aug-2022 '17",null,"01-Aug-2022",0,0,2.95,"Fixed Coupon","United States","U.S. Dollar","US46513XRR34","--","46513XRR3","15-Aug-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.250 01-Aug-2022 '18",null,"01-Aug-2022",0,0,3.25,"Fixed Coupon","United States","U.S. Dollar","US46513XXM72","46513XXM7=","46513XXM7","01-Aug-2017","Unsecured","Bond","N",3.7349999999999999,3.9159999999999999,88,3.6680000000000001,"CB","MAT","01-Aug-2022",98.059100000000001,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.820 01-Aug-2022 '17",null,"01-Aug-2022",0,0,2.82,"Fixed Coupon","United States","U.S. Dollar","US46513XTP59","--","46513XTP5","01-Aug-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.587 01-Aug-2022 '17 FRN",null,"01-Aug-2022",0,0,2.5874999999999999,"Floating Coupon","United States","U.S. Dollar","US46513XUZ13","--","46513XUZ1","01-Aug-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV         15-Aug-2022",null,"15-Aug-2022",80099699,80099699,"--","Discount/Zero Coupon","United States","U.S. Dollar","US465139KU68","465139KU6=","465139KU6","18-Sep-1995","Unsecured","Bond","N",4.3520000000000003,4.3550000000000004,47.6,3.0750000000000002,"CB","MAT","15-Aug-2022",87.376800000000003,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV         15-Aug-2022",null,"15-Aug-2022",81083911,81083911,"--","Discount/Zero Coupon","United States","U.S. Dollar","US465139RD70","465139RD7=","465139RD7","15-Sep-1997","Unsecured","Note","N",4.3520000000000003,4.3550000000000004,47.6,3.0750000000000002,"CB","MAT","15-Aug-2022",87.376800000000003,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV         15-Aug-2022",null,"15-Aug-2022",166046166,166046166,"--","Discount/Zero Coupon","United States","U.S. Dollar","US465139ES86","465139ES8=","465139ES8","18-Mar-1994","Unsecured","Note","N",4.3529999999999998,4.3550000000000004,47.4,3.0750000000000002,"CB","MAT","15-Aug-2022",87.383399999999995,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.670 01-Sep-2022 '17",null,"01-Sep-2022",0,0,2.67,"Fixed Coupon","United States","U.S. Dollar","US46513XTR16","--","46513XTR1","01-Sep-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.270 01-Sep-2022 '18",null,"01-Sep-2022",0,0,3.27,"Fixed Coupon","United States","U.S. Dollar","US46513XXN55","--","46513XXN5","01-Sep-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.820 01-Sep-2022 '17",null,"01-Sep-2022",0,0,2.82,"Fixed Coupon","United States","U.S. Dollar","US46513XRS17","46513XRS1=","46513XRS1","01-Sep-2017","Unsecured","Bond","N",4.1059999999999999,3.9359999999999999,85,3.4510000000000001,"CB","MAT","01-Sep-2022",97.410399999999996,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.710 01-Sep-2022",null,"01-Sep-2022",2632595,2632595,3.71,"Fixed Coupon","United States","U.S. Dollar","US46513AH862","46513AH86=","46513AH86","01-Sep-2012","Unsecured","Bond","N",4.0369999999999999,4.0389999999999997,69.8,3.2890000000000001,"CB","MAT","01-Sep-2022",101.7346,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.270 01-Sep-2022 '17",null,"01-Sep-2022",0,0,3.27,"Fixed Coupon","United States","U.S. Dollar","US46513XXG05","--","46513XXG0","01-Sep-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.810 01-Oct-2022 '16",null,"01-Oct-2022",0,0,3.81,"Fixed Coupon","United States","U.S. Dollar","US46513ANE63","46513ANE6=","46513ANE6","01-Oct-2012","Unsecured","Bond","N",4.0830000000000002,0.53700000000000003,84.9,2.5110000000000001,"CB","CALL","11-Apr-2018",100.0956,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.150 01-Oct-2022 '18",null,"01-Oct-2022",0,0,3.15,"Fixed Coupon","United States","U.S. Dollar","US46513XXP04","46513XXP0=","46513XXP0","01-Oct-2017","Unsecured","Bond","N",3.8519999999999999,4.2309999999999999,88,3.6840000000000002,"CB","MAT","03-Oct-2022",97.51,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.030 01-Oct-2022 '17",null,"01-Oct-2022",0,0,3.03,"Fixed Coupon","United States","U.S. Dollar","US46513XRV46","--","46513XRV4","15-Oct-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.880 01-Oct-2022 '18",null,"01-Oct-2022",0,0,2.88,"Fixed Coupon","United States","U.S. Dollar","US46513XTU45","--","46513XTU4","15-Oct-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.430 01-Nov-2022",null,"01-Nov-2022",58502,58502,3.43,"Fixed Coupon","United States","U.S. Dollar","US46513ANR76","46513ANR7=","46513ANR7","01-Nov-2012","Unsecured","Bond","N",4.1989999999999998,4.202,72.099999999999994,3.3290000000000002,"CB","MAT","01-Nov-2022",100.42740000000001,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.330 01-Nov-2022 '18",null,"01-Nov-2022",0,0,3.33,"Fixed Coupon","United States","U.S. Dollar","US46513XXQ86","46513XXQ8=","46513XXQ8","01-Nov-2017","Unsecured","Bond","N",3.907,4.0289999999999999,88,3.7010000000000001,"CB","MAT","01-Nov-2022",98.198300000000003,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.638 01-Nov-2022 '17 FRN",null,"01-Nov-2022",0,0,2.6375000000000002,"Floating Coupon","United States","U.S. Dollar","US46513XVF40","--","46513XVF4","01-Nov-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.030 01-Nov-2022 '18",null,"01-Nov-2022",0,0,3.03,"Fixed Coupon","United States","U.S. Dollar","US46513XRX02","46513XRX0=","46513XRX0","15-Nov-2017","Unsecured","Bond","N",4.2350000000000003,3.83,85,3.4780000000000002,"CB","MAT","01-Nov-2022",98.0976,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.750 01-Nov-2022",null,"01-Nov-2022",619434,619434,3.75,"Fixed Coupon","United States","U.S. Dollar","US46513ANG12","46513ANG1=","46513ANG1","01-Nov-2012","Unsecured","Bond","N",4.1710000000000003,4.1740000000000004,72.3,3.3290000000000002,"CB","MAT","01-Nov-2022",101.7899,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.330 01-Nov-2022 '17",null,"01-Nov-2022",0,0,3.33,"Fixed Coupon","United States","U.S. Dollar","US46513XXJ44","--","46513XXJ4","01-Nov-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV         15-Nov-2022",null,"15-Nov-2022",129392880,129392880,"--","Discount/Zero Coupon","United States","U.S. Dollar","US465139JD62","465139JD6=","465139JD6","09-Nov-1994","Unsecured","Note","N",4.5990000000000002,4.6029999999999998,44.9,3.0750000000000002,"CB","MAT","15-Nov-2022",86.719300000000004,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.550 01-Dec-2022 '18 FRN",null,"01-Dec-2022",0,0,2.5499999999999998,"Floating Coupon","United States","U.S. Dollar","US46513XK330","--","46513XK33","15-Dec-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.010 01-Dec-2022 '18",null,"01-Dec-2022",0,0,3.01,"Fixed Coupon","United States","U.S. Dollar","US46513XRZ59","--","46513XRZ5","15-Dec-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.487 01-Dec-2022 '17 FRN",null,"01-Dec-2022",0,0,2.4874999999999998,"Floating Coupon","United States","U.S. Dollar","US46513XVH06","--","46513XVH0","01-Dec-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.420 01-Dec-2022 '18",null,"01-Dec-2022",0,0,3.42,"Fixed Coupon","United States","U.S. Dollar","US46513XXR69","--","46513XXR6","01-Dec-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.330 01-Dec-2022",null,"01-Dec-2022",34413,34413,3.33,"Fixed Coupon","United States","U.S. Dollar","US46513ANU06","46513ANU0=","46513ANU0","15-Dec-2012","Unsecured","Bond","N",4.2889999999999997,4.2910000000000004,73.5,3.35,"CB","MAT","01-Dec-2022",99.9101,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.170 01-Jan-2023 '18",null,"01-Jan-2023",0,0,3.17,"Fixed Coupon","United States","U.S. Dollar","US46513XX960","--","46513XX96","15-Jan-2018","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.020 01-Jan-2023 '18",null,"01-Jan-2023",0,0,3.02,"Fixed Coupon","United States","U.S. Dollar","US46513X2Q25","46513X2Q2=","46513X2Q2","15-Jan-2018","Unsecured","Bond","N",4.4039999999999999,3.5630000000000002,63,3.302,"CB","MAT","03-Jan-2023",98.758799999999994,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.770 01-Jan-2023 '18",null,"01-Jan-2023",0,0,2.77,"Fixed Coupon","United States","U.S. Dollar","US46513XK256","--","46513XK25","01-Jan-2018","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.480 01-Jan-2023 '18",null,"01-Jan-2023",0,0,3.48,"Fixed Coupon","United States","U.S. Dollar","US46513XXS43","46513XXS4=","46513XXS4","01-Jan-2018","Unsecured","Bond","N",4.0119999999999996,3.9969999999999999,88,3.758,"CB","CALL","30-Dec-2022",98.561700000000002,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.800 01-Feb-2023 '18 FRN",null,"01-Feb-2023",0,0,2.8,"Floating Coupon","United States","U.S. Dollar","US46513YAC21","46513YAC2=","46513YAC2","15-Feb-2018","Unsecured","Bond","N",0.214,"--","--",3.0910000000000002,"CB","MAT","01-Feb-2023",100.26730000000001,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.570 01-Feb-2023 '18",null,"01-Feb-2023",0,0,3.57,"Fixed Coupon","United States","U.S. Dollar","US46513YEN40","--","46513YEN4","01-Feb-2018","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.280 01-Feb-2023 '18",null,"01-Feb-2023",0,0,3.28,"Fixed Coupon","United States","U.S. Dollar","US46513XY208","46513XY20=","46513XY20","01-Feb-2018","Unsecured","Bond","N",4.45,3.4809999999999999,85,3.5339999999999998,"CB","MAT","01-Feb-2023",98.875299999999996,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.500 01-Feb-2023 '18",null,"01-Feb-2023",0,0,3.5,"Fixed Coupon","United States","U.S. Dollar","US46513XY380","--","46513XY38","15-Feb-2018","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.640 01-Feb-2023",null,"01-Feb-2023",0,0,3.64,"Fixed Coupon","United States","U.S. Dollar","US46513YCC03","--","46513YCC0","15-Feb-2018","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.063 01-Feb-2023 FRN",null,"01-Feb-2023",0,0,3.0625,"Floating Coupon","United States","U.S. Dollar","US46513YGQ52","--","46513YGQ5","15-Feb-2018","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.570 01-Feb-2023 '18",null,"01-Feb-2023",0,0,3.57,"Fixed Coupon","United States","U.S. Dollar","US46513YFA10","--","46513YFA1","01-Feb-2018","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV         15-Feb-2023",null,"15-Feb-2023",119120600,119120600,"--","Discount/Zero Coupon","United States","U.S. Dollar","US465139MS94","465139MS9=","465139MS9","26-Jan-1996","Unsecured","Note","N",4.8449999999999998,4.851,42.7,3.0750000000000002,"CB","MAT","15-Feb-2023",86.053799999999995,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV         15-Feb-2023",null,"15-Feb-2023",100310454,100310454,"--","Discount/Zero Coupon","United States","U.S. Dollar","US465139GL16","465139GL1=","465139GL1","19-Sep-1994","Unsecured","Note","N",4.8449999999999998,4.851,42.5,3.0750000000000002,"CB","MAT","15-Feb-2023",86.060299999999998,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV         15-Feb-2023",null,"15-Feb-2023",158643930,158643930,"--","Discount/Zero Coupon","United States","U.S. Dollar","US465138RA58","465138RA5=","465138RA5","28-Aug-1996","Unsecured","Note","N",4.8449999999999998,4.851,42.5,3.0750000000000002,"CB","MAT","15-Feb-2023",86.060299999999998,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.410 01-Mar-2023 '18",null,"01-Mar-2023",0,0,3.41,"Fixed Coupon","United States","U.S. Dollar","US46513X2T63","46513X2T6=","46513X2T6","01-Mar-2018","Unsecured","Bond","N",4.5229999999999997,1.8220000000000001,63,3.4409999999999998,"CB","MAT","01-Mar-2023",99.864099999999993,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.860 01-Mar-2023 '18",null,"01-Mar-2023",0,0,3.86,"Fixed Coupon","United States","U.S. Dollar","US46513YFB92","--","46513YFB9","01-Mar-2018","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.330 01-Mar-2023",null,"01-Mar-2023",68826,68826,3.33,"Fixed Coupon","United States","U.S. Dollar","US46513AXU95","46513AXU9=","46513AXU9","01-Mar-2013","Unsecured","Bond","N",4.4829999999999997,4.4820000000000002,77.7,3.41,"CB","MAT","01-Mar-2023",99.6374,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.560 01-Mar-2023 '18",null,"01-Mar-2023",0,0,3.56,"Fixed Coupon","United States","U.S. Dollar","US46513XY463","--","46513XY46","01-Mar-2018","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.550 01-May-2023",null,"01-May-2023",189272,189272,3.55,"Fixed Coupon","United States","U.S. Dollar","US46513AC657","46513AC65=","46513AC65","15-May-2013","Unsecured","Bond","N",4.5979999999999999,4.5970000000000004,78.400000000000006,3.4319999999999999,"CB","MAT","01-May-2023",100.5479,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.250 01-May-2023",null,"01-May-2023",22368,22368,3.25,"Fixed Coupon","United States","U.S. Dollar","US46513AZV50","46513AZV5=","46513AZV5","01-May-2013","Unsecured","Bond","N",4.6289999999999996,4.6280000000000001,78.3,3.4319999999999999,"CB","MAT","01-May-2023",99.147800000000004,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV         15-May-2023",null,"15-May-2023",213907767,213907767,"--","Discount/Zero Coupon","United States","U.S. Dollar","US465139TC79","465139TC7=","465139TC7","26-Jan-1998","Unsecured","Note","N",5.0910000000000002,5.0910000000000002,41.6,3.085,"CB","MAT","15-May-2023",85.361599999999996,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV         15-May-2023",null,"15-May-2023",129392880,129392880,"--","Discount/Zero Coupon","United States","U.S. Dollar","US465139JE46","465139JE4=","465139JE4","09-Nov-1994","Unsecured","Note","N",5.0910000000000002,5.0910000000000002,41.6,3.085,"CB","MAT","15-May-2023",85.362700000000004,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.670 15-Jun-2023 '16",null,"15-Jun-2023",0,0,3.67,"Fixed Coupon","United States","U.S. Dollar","US46513AZY99","46513AZY9=","46513AZY9","15-Jun-2013","Unsecured","Bond","N",4.6760000000000002,0.57199999999999995,62.7,2.3199999999999998,"CB","CALL","11-Apr-2018",100.1019,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.780 01-Jul-2023 '16",null,"01-Jul-2023",0,0,3.78,"Fixed Coupon","United States","U.S. Dollar","US46513AZT05","46513AZT0=","46513AZT0","01-Jul-2013","Unsecured","Bond","N",4.6950000000000003,0.33700000000000002,65.8,2.3490000000000002,"CB","CALL","11-Apr-2018",100.108,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   4.450 01-Aug-2023",null,"01-Aug-2023",1909922,1909922,4.45,"Fixed Coupon","United States","U.S. Dollar","US46513A5X47","46513A5X4=","46513A5X4","15-Aug-2013","Unsecured","Bond","N",4.7030000000000003,4.702,79.7,3.464,"CB","MAT","01-Aug-2023",104.8027,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   4.500 01-Aug-2023",null,"01-Aug-2023",5454461,5454461,4.5,"Fixed Coupon","United States","U.S. Dollar","US46513A5W63","46513A5W6=","46513A5W6","01-Aug-2013","Unsecured","Bond","N",4.6970000000000001,4.6970000000000001,79.8,3.464,"CB","MAT","01-Aug-2023",105.0463,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV         15-Aug-2023",null,"15-Aug-2023",158643930,158643930,"--","Discount/Zero Coupon","United States","U.S. Dollar","US465138RB32","465138RB3=","465138RB3","28-Aug-1996","Unsecured","Note","N",5.3369999999999997,5.3390000000000004,39.200000000000003,3.085,"CB","MAT","15-Aug-2023",84.7119,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV         15-Aug-2023",null,"15-Aug-2023",166046166,166046166,"--","Discount/Zero Coupon","United States","U.S. Dollar","US465139EU33","465139EU3=","465139EU3","18-Mar-1994","Unsecured","Note","N",5.3369999999999997,5.3390000000000004,39.200000000000003,3.085,"CB","MAT","15-Aug-2023",84.7119,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   4.170 01-Sep-2023",null,"01-Sep-2023",68826,68826,4.17,"Fixed Coupon","United States","U.S. Dollar","US46513A6L99","46513A6L9=","46513A6L9","15-Aug-2013","Unsecured","Bond","N",4.7969999999999997,4.798,79.900000000000006,3.4750000000000001,"CB","MAT","01-Sep-2023",103.4315,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   4.200 01-Sep-2023",null,"01-Sep-2023",120446,120446,4.2,"Fixed Coupon","United States","U.S. Dollar","US46513A6M72","46513A6M7=","46513A6M7","15-Sep-2013","Unsecured","Bond","N",4.7939999999999996,4.7949999999999999,79.900000000000006,3.4750000000000001,"CB","MAT","01-Sep-2023",103.5796,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV         15-Sep-2023",null,"15-Sep-2023",134210700,134210700,"--","Discount/Zero Coupon","United States","U.S. Dollar","US465139CA96","465139CA9=","465139CA9","29-Sep-1993","Unsecured","Note","N",5.4189999999999996,5.4219999999999997,39.4,3.0950000000000002,"CB","MAT","15-Sep-2023",84.450400000000002,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   4.250 01-Oct-2023",null,"01-Oct-2023",2185226,2185226,4.25,"Fixed Coupon","United States","U.S. Dollar","US46513A6A35","46513A6A3=","46513A6A3","01-Oct-2013","Unsecured","Bond","N",4.8540000000000001,4.8550000000000004,80.400000000000006,3.4860000000000002,"CB","MAT","02-Oct-2023",103.8455,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   4.180 01-Nov-2023 '16",null,"01-Nov-2023",0,0,4.18,"Fixed Coupon","United States","U.S. Dollar","US46513A6C90","46513A6C9=","46513A6C9","01-Nov-2013","Unsecured","Bond","N",4.8979999999999997,7.5999999999999998E-2,85.1,2.5390000000000001,"CB","CALL","11-Apr-2018",100.1237,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   4.000 01-Nov-2023 '16",null,"01-Nov-2023",0,0,4,"Fixed Coupon","United States","U.S. Dollar","US46513A6D73","46513A6D7=","46513A6D7","15-Nov-2013","Unsecured","Bond","N",4.9260000000000002,0.377,84.7,2.54,"CB","CALL","11-Apr-2018",100.11,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV         15-Nov-2023",null,"15-Nov-2023",213907767,213907767,"--","Discount/Zero Coupon","United States","U.S. Dollar","US465139TD52","465139TD5=","465139TD5","26-Jan-1998","Unsecured","Note","N",5.5830000000000002,5.5869999999999997,37.799999999999997,3.0950000000000002,"CB","MAT","15-Nov-2023",84.018000000000001,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.830 01-Dec-2023 '16",null,"01-Dec-2023",0,0,3.83,"Fixed Coupon","United States","U.S. Dollar","US46513A6T26","46513A6T2=","46513A6T2","15-Dec-2013","Unsecured","Bond","N",5.0289999999999999,0.221,60.9,2.2999999999999998,"CB","CALL","11-Apr-2018",100.1156,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   4.300 01-Jan-2024 '16",null,"01-Jan-2024",0,0,4.3,"Fixed Coupon","United States","U.S. Dollar","US46513G6N29","46513G6N2=","46513G6N2","15-Jan-2014","Unsecured","Bond","N",5.0049999999999999,7.5999999999999998E-2,66.2,2.35,"CB","CALL","11-Apr-2018",100.1474,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.950 01-Jan-2024 '16",null,"01-Jan-2024",0,0,3.95,"Fixed Coupon","United States","U.S. Dollar","US46513A6U98","46513A6U9=","46513A6U9","01-Jan-2014","Unsecured","Bond","N",5.0640000000000001,7.5999999999999998E-2,65.599999999999994,2.3490000000000002,"CB","CALL","11-Apr-2018",100.12090000000001,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   4.360 01-Feb-2024 '17",null,"01-Feb-2024",0,0,4.3600000000000003,"Fixed Coupon","United States","U.S. Dollar","US46513BAR96","46513BAR9=","46513BAR9","01-Feb-2014","Unsecured","Bond","N",5.0579999999999998,7.5999999999999998E-2,86,2.5489999999999999,"CB","CALL","11-Apr-2018",100.1366,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   4.200 01-Feb-2024 '16",null,"01-Feb-2024",0,0,4.2,"Fixed Coupon","United States","U.S. Dollar","US46513BAS79","46513BAS7=","46513BAS7","15-Feb-2014","Unsecured","Bond","N",5.085,7.5999999999999998E-2,86.1,2.5499999999999998,"CB","CALL","11-Apr-2018",100.12439999999999,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   4.160 01-Feb-2024 '16",null,"01-Feb-2024",0,0,4.16,"Fixed Coupon","United States","U.S. Dollar","US46513G6P76","46513G6P7=","46513G6P7","01-Feb-2014","Unsecured","Bond","N",5.0919999999999996,7.5999999999999998E-2,66.2,2.35,"CB","CALL","11-Apr-2018",100.13679999999999,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV         15-Feb-2024",null,"15-Feb-2024",158643930,158643930,"--","Discount/Zero Coupon","United States","U.S. Dollar","US465138RC15","465138RC1=","465138RC1","28-Aug-1996","Unsecured","Note","N",5.8280000000000003,5.8339999999999996,39.200000000000003,3.1320000000000001,"CB","MAT","15-Feb-2024",83.196200000000005,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV         15-Feb-2024",null,"15-Feb-2024",100310454,100310454,"--","Discount/Zero Coupon","United States","U.S. Dollar","US465139GN71","465139GN7=","465139GN7","19-Sep-1994","Unsecured","Note","N",5.8280000000000003,5.8339999999999996,39.5,3.1320000000000001,"CB","MAT","15-Feb-2024",83.180800000000005,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   4.200 01-Mar-2024 '16",null,"01-Mar-2024",0,0,4.2,"Fixed Coupon","United States","U.S. Dollar","US46513BAU26","46513BAU2=","46513BAU2","15-Mar-2014","Unsecured","Bond","N",5.149,7.5999999999999998E-2,86.1,2.5499999999999998,"CB","CALL","11-Apr-2018",100.12439999999999,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   4.080 01-Mar-2024 '17",null,"01-Mar-2024",0,0,4.08,"Fixed Coupon","United States","U.S. Dollar","US46513G6R33","46513G6R3=","46513G6R3","01-Mar-2014","Unsecured","Bond","N",5.17,7.5999999999999998E-2,72.2,2.41,"CB","CALL","11-Apr-2018",100.12609999999999,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   4.250 01-Apr-2024 '16",null,"01-Apr-2024",0,0,4.25,"Fixed Coupon","United States","U.S. Dollar","US46513BAV09","46513BAV0=","46513BAV0","01-Apr-2014","Unsecured","Bond","N",5.2039999999999997,7.5999999999999998E-2,86.1,2.5499999999999998,"CB","CALL","11-Apr-2018",100.12820000000001,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   4.050 01-Apr-2024 '16",null,"01-Apr-2024",0,0,4.05,"Fixed Coupon","United States","U.S. Dollar","US46513G6T98","46513G6T9=","46513G6T9","01-Apr-2014","Unsecured","Bond","N",5.24,7.5999999999999998E-2,67.7,2.37,"CB","CALL","11-Apr-2018",100.12690000000001,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.950 01-May-2024 '16",null,"01-May-2024",0,0,3.95,"Fixed Coupon","United States","U.S. Dollar","US46513G6V45","46513G6V4=","46513G6V4","01-May-2014","Unsecured","Bond","N",5.3220000000000001,0.26300000000000001,69.599999999999994,2.3889999999999998,"CB","CALL","11-Apr-2018",100.1178,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV         15-May-2024",null,"15-May-2024",123456638,123456638,"--","Discount/Zero Coupon","United States","U.S. Dollar","US465139PQ02","465139PQ0=","465139PQ0","21-Jan-1997","Unsecured","Note","N",6.0739999999999998,6.0759999999999996,37.4,3.1320000000000001,"CB","MAT","15-May-2024",82.551299999999998,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV         15-May-2024",null,"15-May-2024",213907767,213907767,"--","Discount/Zero Coupon","United States","U.S. Dollar","US465139TE36","465139TE3=","465139TE3","26-Jan-1998","Unsecured","Note","N",6.0739999999999998,6.0759999999999996,37.4,3.1320000000000001,"CB","MAT","15-May-2024",82.551299999999998,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.800 01-Jun-2024 '16",null,"01-Jun-2024",0,0,3.8,"Fixed Coupon","United States","U.S. Dollar","US46513G8L45","46513G8L4=","46513G8L4","15-Jun-2014","Unsecured","Bond","N",5.4119999999999999,1.95,86,3.8279999999999998,"CB","CALL","01-May-2024",99.861400000000003,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   4.010 01-Jun-2024 '16",null,"01-Jun-2024",0,0,4.01,"Fixed Coupon","United States","U.S. Dollar","US46513BAZ13","46513BAZ1=","46513BAZ1","01-Jun-2014","Unsecured","Bond","N",5.3739999999999997,0.70099999999999996,86.8,2.5590000000000002,"CB","CALL","11-Apr-2018",100.1093,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.900 01-Jul-2024 '16",null,"01-Jul-2024",0,0,3.9,"Fixed Coupon","United States","U.S. Dollar","US46513G6Z58","46513G6Z5=","46513G6Z5","01-Jul-2014","Unsecured","Bond","N",5.4589999999999996,0.58399999999999996,71.7,2.4089999999999998,"CB","CALL","11-Apr-2018",100.1125,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.780 01-Jul-2024 '16",null,"01-Jul-2024",0,0,3.78,"Fixed Coupon","United States","U.S. Dollar","US46513BPD46","46513BPD4=","46513BPD4","15-Jul-2014","Unsecured","Bond","N",5.4820000000000002,0.90500000000000003,66.5,2.359,"CB","CALL","11-Apr-2018",100.10720000000001,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.500 01-Aug-2024 '16",null,"01-Aug-2024",0,0,3.5,"Fixed Coupon","Canada","Canadian Dollar","CA46513BVB12","--","46513BVB1","15-Aug-2014","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.900 01-Aug-2024 '16",null,"01-Aug-2024",0,0,3.9,"Fixed Coupon","United States","U.S. Dollar","US46513BNQ76","46513BNQ7=","46513BNQ7","01-Aug-2014","Unsecured","Bond","N",5.5209999999999999,1.46,87,3.903,"CB","MAT","01-Aug-2024",99.996600000000001,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV         15-Aug-2024",null,"15-Aug-2024",158643930,158643930,"--","Discount/Zero Coupon","United States","U.S. Dollar","US465138RD97","465138RD9=","465138RD9","28-Aug-1996","Unsecured","Note","N",6.32,6.3239999999999998,36.299999999999997,3.1419999999999999,"CB","MAT","15-Aug-2024",81.861699999999999,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV         15-Aug-2024",null,"15-Aug-2024",81083911,81083911,"--","Discount/Zero Coupon","United States","U.S. Dollar","US465139RH84","465139RH8=","465139RH8","15-Sep-1997","Unsecured","Note","N",6.32,6.3239999999999998,36.4,3.1419999999999999,"CB","MAT","15-Aug-2024",81.855400000000003,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV         15-Aug-2024",null,"15-Aug-2024",119120600,119120600,"--","Discount/Zero Coupon","United States","U.S. Dollar","US465139MV24","465139MV2=","465139MV2","26-Jan-1996","Unsecured","Note","N",6.32,6.3239999999999998,36.4,3.1419999999999999,"CB","MAT","15-Aug-2024",81.855400000000003,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.510 01-Sep-2024 '16",null,"01-Sep-2024",0,0,3.51,"Fixed Coupon","Canada","Canadian Dollar","CA46513BVC94","--","46513BVC9","01-Sep-2014","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.800 01-Sep-2024 '16",null,"01-Sep-2024",0,0,3.8,"Fixed Coupon","United States","U.S. Dollar","US46513BNS33","46513BNS3=","46513BNS3","01-Sep-2014","Unsecured","Bond","N",5.6029999999999998,2.2610000000000001,87,3.8420000000000001,"CB","MAT","03-Sep-2024",99.779300000000006,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.610 01-Sep-2024 '16",null,"01-Sep-2024",0,0,3.61,"Fixed Coupon","United States","U.S. Dollar","US46513BPH59","46513BPH5=","46513BPH5","15-Sep-2014","Unsecured","Bond","N",5.6420000000000003,2.2890000000000001,68,3.6520000000000001,"CB","MAT","03-Sep-2024",99.772300000000001,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.900 01-Oct-2024 '16",null,"01-Oct-2024",0,0,3.9,"Fixed Coupon","United States","U.S. Dollar","US46513BNU88","46513BNU8=","46513BNU8","01-Oct-2014","Unsecured","Bond","N",5.6479999999999997,1.661,88,3.9129999999999998,"CB","MAT","01-Oct-2024",99.942599999999999,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.780 01-Oct-2024 '16",null,"01-Oct-2024",0,0,3.78,"Fixed Coupon","United States","U.S. Dollar","US46513BPK88","46513BPK8=","46513BPK8","15-Oct-2014","Unsecured","Bond","N",5.6740000000000004,1.1759999999999999,68,2.6909999999999998,"CB","CALL","11-Apr-2018",100.0817,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.800 01-Oct-2024 '16",null,"01-Oct-2024",0,0,3.8,"Fixed Coupon","United States","U.S. Dollar","US46513BPJ16","46513BPJ1=","46513BPJ1","01-Oct-2014","Unsecured","Bond","N",5.69,1.036,66.5,2.36,"CB","CALL","11-Apr-2018",100.1087,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.630 01-Nov-2024",null,"01-Nov-2024",0,0,3.63,"Fixed Coupon","Canada","Canadian Dollar","CA46513BUS55","--","46513BUS5","01-Nov-2014","Unsecured","Debenture","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.570 01-Nov-2024 '16",null,"01-Nov-2024",0,0,3.57,"Fixed Coupon","United States","U.S. Dollar","US46513BPM45","46513BPM4=","46513BPM4","15-Nov-2014","Unsecured","Bond","N",5.7789999999999999,2.7890000000000001,68,3.6389999999999998,"CB","MAT","01-Nov-2024",99.607699999999994,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.560 01-Nov-2024 '16",null,"01-Nov-2024",0,0,3.56,"Fixed Coupon","United States","U.S. Dollar","US46513BPL61","46513BPL6=","46513BPL6","01-Nov-2014","Unsecured","Bond","N",5.78,2.9740000000000002,70,3.6459999999999999,"CB","MAT","01-Nov-2024",99.511700000000005,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV  PO Str 01-Nov-2024","STRIP","01-Nov-2024",2560327200,2560327200,"--","Stripped Coupon","United States","U.S. Dollar","US465139VE08","465139VE0=","465139VE0","22-Nov-2004","Unsecured","Strip - Principal only","N",6.5279999999999996,6.5350000000000001,33.700000000000003,3.1320000000000001,"CB","MAT","01-Nov-2024",81.377700000000004,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.430 01-Nov-2024",null,"01-Nov-2024",0,0,3.43,"Fixed Coupon","Canada","Canadian Dollar","CA46513BVG09","--","46513BVG0","01-Nov-2014","Unsecured","Debenture","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV         15-Nov-2024",null,"15-Nov-2024",123456638,123456638,"--","Discount/Zero Coupon","United States","U.S. Dollar","US465139PR84","465139PR8=","465139PR8","21-Jan-1997","Unsecured","Note","N",6.5659999999999998,6.5720000000000001,34.4,3.1419999999999999,"CB","MAT","15-Nov-2024",81.224999999999994,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.340 01-Dec-2024",null,"01-Dec-2024",0,0,3.34,"Fixed Coupon","Canada","Canadian Dollar","CA46513BVK11","--","46513BVK1","15-Dec-2014","Unsecured","Debenture","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.230 01-Jan-2025",null,"01-Jan-2025",0,0,3.23,"Fixed Coupon","Canada","Canadian Dollar","CA46513BVL93","--","46513BVL9","01-Jan-2015","Unsecured","Debenture","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.330 01-Jan-2025",null,"01-Jan-2025",0,0,3.33,"Fixed Coupon","Canada","Canadian Dollar","CA46513BXJ20","--","46513BXJ2","15-Jan-2015","Unsecured","Debenture","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.260 01-Jan-2025 '16",null,"01-Jan-2025",0,0,3.26,"Fixed Coupon","United States","U.S. Dollar","US46513BPQ58","--","46513BPQ5","01-Jan-2015","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.400 01-Jan-2025 '16",null,"01-Jan-2025",0,0,3.4,"Fixed Coupon","United States","U.S. Dollar","US46513BF609","46513BF60=","46513BF60","15-Jan-2015","Unsecured","Bond","N",5.9359999999999999,4.1580000000000004,74,3.6230000000000002,"CB","MAT","02-Jan-2025",98.680199999999999,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.160 01-Feb-2025 '16",null,"01-Feb-2025",0,0,3.16,"Fixed Coupon","United States","U.S. Dollar","US46513BF781","46513BF78=","46513BF78","01-Feb-2015","Unsecured","Bond","N",6.0460000000000003,5.0439999999999996,74,3.5790000000000002,"CB","MAT","03-Feb-2025",97.474900000000005,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.100 01-Feb-2025 '16",null,"01-Feb-2025",0,0,3.1,"Fixed Coupon","Canada","Canadian Dollar","CA46513BWY06","--","46513BWY0","15-Feb-2015","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.120 01-Feb-2025 '16",null,"01-Feb-2025",0,0,3.12,"Fixed Coupon","United States","U.S. Dollar","US46513B2Y39","46513B2Y3=","46513B2Y3","15-Feb-2015","Unsecured","Bond","N",6.0430000000000001,5.524,94,3.7519999999999998,"CB","MAT","03-Feb-2025",96.211100000000002,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.970 01-Feb-2025 '16",null,"01-Feb-2025",0,0,2.97,"Fixed Coupon","United States","U.S. Dollar","US46513BF864","46513BF86=","46513BF86","15-Feb-2015","Unsecured","Bond","N",6.0810000000000004,5.4809999999999999,74,3.5569999999999999,"CB","MAT","03-Feb-2025",96.455799999999996,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV         15-Feb-2025",null,"15-Feb-2025",158643930,158643930,"--","Discount/Zero Coupon","United States","U.S. Dollar","US465138RE70","465138RE7=","465138RE7","28-Aug-1996","Unsecured","Note","N",6.8090000000000002,6.8250000000000002,42.3,3.242,"CB","MAT","18-Feb-2025",80.048400000000001,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV         15-Feb-2025",null,"15-Feb-2025",80099699,80099699,"--","Discount/Zero Coupon","United States","U.S. Dollar","US465139KZ55","465139KZ5=","465139KZ5","18-Sep-1995","Unsecured","Bond","N",6.8090000000000002,6.8250000000000002,42.3,3.242,"CB","MAT","18-Feb-2025",80.048400000000001,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.420 01-Mar-2025 '16",null,"01-Mar-2025",0,0,3.42,"Fixed Coupon","United States","U.S. Dollar","US46513B2Z04","46513B2Z0=","46513B2Z0","01-Mar-2015","Unsecured","Bond","N",6.0510000000000002,4.8899999999999997,94,3.7879999999999998,"CB","MAT","03-Mar-2025",97.756799999999998,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.270 01-Mar-2025 '16",null,"01-Mar-2025",0,0,3.27,"Fixed Coupon","United States","U.S. Dollar","US46513BF948","46513BF94=","46513BF94","01-Mar-2015","Unsecured","Bond","N",6.0890000000000004,4.7960000000000003,75,3.6070000000000002,"CB","MAT","03-Mar-2025",97.934799999999996,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.370 01-Mar-2025 '16",null,"01-Mar-2025",0,0,3.37,"Fixed Coupon","United States","U.S. Dollar","US46513B3A44","46513B3A4=","46513B3A4","15-Mar-2015","Unsecured","Bond","N",6.0609999999999999,5.03,94,3.78,"CB","MAT","03-Mar-2025",97.500600000000006,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.070 01-Mar-2025 '17",null,"01-Mar-2025",0,0,3.07,"Fixed Coupon","Canada","Canadian Dollar","CA46513BXN32","--","46513BXN3","15-Mar-2015","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.360 01-Apr-2025 '16",null,"01-Apr-2025",0,0,3.36,"Fixed Coupon","United States","U.S. Dollar","US46513B3C00","46513B3C0=","46513B3C0","15-Apr-2015","Unsecured","Bond","N",6.1260000000000003,5.1269999999999998,95,3.7909999999999999,"CB","MAT","01-Apr-2025",97.355400000000003,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.450 01-Apr-2025 '16",null,"01-Apr-2025",0,0,3.45,"Fixed Coupon","Canada","Canadian Dollar","CA46513BXB93","--","46513BXB9","01-Apr-2015","Unsecured","Debenture","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.120 01-Apr-2025 '17",null,"01-Apr-2025",0,0,3.12,"Fixed Coupon","Canada","Canadian Dollar","CA46513BXQ62","--","46513BXQ6","15-Apr-2015","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.350 01-May-2025 '16",null,"01-May-2025",0,0,3.35,"Fixed Coupon","United States","U.S. Dollar","US46513B3D82","46513B3D8=","46513B3D8","01-May-2015","Unsecured","Bond","N",6.1929999999999996,5.15,93,3.778,"CB","MAT","01-May-2025",97.356700000000004,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.200 01-May-2025 '16",null,"01-May-2025",0,0,3.2,"Fixed Coupon","United States","U.S. Dollar","US46513BG516","46513BG51=","46513BG51","01-May-2015","Unsecured","Bond","N",6.2329999999999997,5.0780000000000003,74,3.5960000000000001,"CB","MAT","01-May-2025",97.5381,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.450 01-May-2025",null,"01-May-2025",0,0,3.45,"Fixed Coupon","Canada","Canadian Dollar","CA46513BXE33","--","46513BXE3","15-May-2015","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.320 01-May-2025 '16",null,"01-May-2025",0,0,3.32,"Fixed Coupon","Canada","Canadian Dollar","CA46513BXD59","--","46513BXD5","01-May-2015","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV         15-May-2025",null,"15-May-2025",123456638,123456638,"--","Discount/Zero Coupon","United States","U.S. Dollar","US465139PS67","465139PS6=","465139PS6","21-Jan-1997","Unsecured","Note","N",7.0540000000000003,7.056,43.7,3.262,"CB","MAT","15-May-2025",79.294300000000007,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.700 01-Jun-2025",null,"01-Jun-2025",0,0,3.7,"Fixed Coupon","Canada","Canadian Dollar","CA46513BXF08","--","46513BXF0","01-Jun-2015","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.410 01-Jun-2025",null,"01-Jun-2025",0,0,3.41,"Fixed Coupon","Canada","Canadian Dollar","CA46513BXU74","--","46513BXU7","15-Jun-2015","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.560 01-Jun-2025",null,"01-Jun-2025",0,0,3.56,"Fixed Coupon","Canada","Canadian Dollar","CA46513BXG80","--","46513BXG8","15-Jun-2015","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.430 01-Jun-2025 '17",null,"01-Jun-2025",0,0,3.43,"Fixed Coupon","United States","U.S. Dollar","US46513BG854","46513BG85=","46513BG85","15-Jun-2015","Unsecured","Bond","N",6.2489999999999997,4.3440000000000003,75,3.661,"CB","MAT","02-Jun-2025",98.545900000000003,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.620 01-Jul-2025",null,"01-Jul-2025",0,0,3.62,"Fixed Coupon","Canada","Canadian Dollar","CA46513CAN61","--","46513CAN6","15-Jul-2015","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.930 01-Jul-2025 '16",null,"01-Jul-2025",0,0,3.93,"Fixed Coupon","United States","U.S. Dollar","US46513B3H96","46513B3H9=","46513B3H9","01-Jul-2015","Unsecured","Bond","N",6.1980000000000004,2.4359999999999999,93,3.9729999999999999,"CB","MAT","01-Jul-2025",99.745500000000007,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.850 01-Aug-2025 '17",null,"01-Aug-2025",0,0,3.85,"Fixed Coupon","United States","U.S. Dollar","US46513CKB18","46513CKB1=","46513CKB1","01-Aug-2015","Unsecured","Bond","N",6.2809999999999997,2.1779999999999999,80,3.88,"CB","MAT","01-Aug-2025",99.811199999999999,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.580 01-Aug-2025",null,"01-Aug-2025",0,0,3.58,"Fixed Coupon","Canada","Canadian Dollar","CA46513B7L64","--","46513B7L6","01-Aug-2015","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.750 01-Aug-2025 '17",null,"01-Aug-2025",0,0,3.75,"Fixed Coupon","United States","U.S. Dollar","US46513CKQ86","46513CKQ8=","46513CKQ8","15-Aug-2015","Unsecured","Bond","N",6.3029999999999999,2.97,80,3.8210000000000002,"CB","MAT","01-Aug-2025",99.543899999999994,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV         15-Aug-2025",null,"15-Aug-2025",81083911,81083911,"--","Discount/Zero Coupon","United States","U.S. Dollar","US465139RK14","465139RK1=","465139RK1","15-Sep-1997","Unsecured","Note","N",7.298,7.3019999999999996,48.5,3.3220000000000001,"CB","MAT","15-Aug-2025",78.306399999999996,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV         15-Aug-2025",null,"15-Aug-2025",119120600,119120600,"--","Discount/Zero Coupon","United States","U.S. Dollar","US465139MX89","465139MX8=","465139MX8","26-Jan-1996","Unsecured","Note","N",7.298,7.3019999999999996,48.5,3.3220000000000001,"CB","MAT","15-Aug-2025",78.306399999999996,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.750 01-Sep-2025 '17",null,"01-Sep-2025",0,0,3.75,"Fixed Coupon","United States","U.S. Dollar","US46513CKR69","46513CKR6=","46513CKR6","01-Sep-2015","Unsecured","Bond","N",6.3650000000000002,3.0339999999999998,80,3.8260000000000001,"CB","MAT","02-Sep-2025",99.512500000000003,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.680 01-Sep-2025 '16",null,"01-Sep-2025",0,0,3.68,"Fixed Coupon","United States","U.S. Dollar","US46513CKE56","46513CKE5=","46513CKE5","15-Sep-2015","Unsecured","Bond","N",6.375,4.157,93,3.8719999999999999,"CB","MAT","02-Sep-2025",98.782600000000002,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.670 01-Oct-2025 '16",null,"01-Oct-2025",0,0,3.67,"Fixed Coupon","United States","U.S. Dollar","US46513CKT26","46513CKT2=","46513CKT2","01-Oct-2015","Unsecured","Bond","N",6.444,3.5840000000000001,81,3.7970000000000002,"CB","MAT","01-Oct-2025",99.1935,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.650 01-Oct-2025 '16",null,"01-Oct-2025",0,0,3.65,"Fixed Coupon","United States","U.S. Dollar","US46513CKU98","46513CKU9=","46513CKU9","15-Oct-2015","Unsecured","Bond","N",6.4429999999999996,4.3390000000000004,93,3.8660000000000001,"CB","MAT","01-Oct-2025",98.615499999999997,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.770 01-Oct-2025 '16",null,"01-Oct-2025",0,0,3.77,"Fixed Coupon","United States","U.S. Dollar","US46513CKF22","--","46513CKF2","01-Oct-2015","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.500 01-Nov-2025 '16",null,"01-Nov-2025",0,0,3.5,"Fixed Coupon","United States","U.S. Dollar","US46513CKW54","46513CKW5=","46513CKW5","15-Nov-2015","Unsecured","Bond","N",6.5449999999999999,4.5540000000000003,81,3.7429999999999999,"CB","MAT","03-Nov-2025",98.410499999999999,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.650 01-Nov-2025 '16",null,"01-Nov-2025",0,0,3.65,"Fixed Coupon","United States","U.S. Dollar","US46513CKJ44","46513CKJ4=","46513CKJ4","15-Nov-2015","Unsecured","Bond","N",6.5049999999999999,4.4089999999999998,93,3.871,"CB","MAT","03-Nov-2025",98.563800000000001,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.680 01-Dec-2025 '17",null,"01-Dec-2025",0,0,3.68,"Fixed Coupon","United States","U.S. Dollar","US46513CKX38","46513CKX3=","46513CKX3","01-Dec-2015","Unsecured","Bond","N",6.5650000000000004,3.6389999999999998,81,3.806,"CB","MAT","01-Dec-2025",99.170500000000004,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.750 01-Dec-2025 '16",null,"01-Dec-2025",0,0,3.75,"Fixed Coupon","United States","U.S. Dollar","US46513CKL99","46513CKL9=","46513CKL9","15-Dec-2015","Unsecured","Bond","N",6.5430000000000001,3.919,93,3.9060000000000001,"CB","MAT","01-Dec-2025",98.977199999999996,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.600 01-Dec-2025 '17",null,"01-Dec-2025",0,0,3.6,"Fixed Coupon","United States","U.S. Dollar","US46513CKY11","46513CKY1=","46513CKY1","15-Dec-2015","Unsecured","Bond","N",6.5830000000000002,4.13,81,3.7749999999999999,"CB","MAT","01-Dec-2025",98.840900000000005,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.910 01-Jan-2026 '16",null,"01-Jan-2026",0,0,3.91,"Fixed Coupon","United States","U.S. Dollar","US46513CLA26","46513CLA2=","46513CLA2","15-Jan-2016","Unsecured","Bond","N",6.5609999999999999,3.5419999999999998,102,4.0289999999999999,"CB","MAT","02-Jan-2026",99.212299999999999,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.580 01-Jan-2026 '16",null,"01-Jan-2026",0,0,3.58,"Fixed Coupon","United States","U.S. Dollar","US46513CKZ85","46513CKZ8=","46513CKZ8","01-Jan-2016","Unsecured","Bond","N",6.6459999999999999,4.5090000000000003,86,3.8079999999999998,"CB","MAT","02-Jan-2026",98.488900000000001,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.430 01-Jan-2026",null,"01-Jan-2026",0,0,3.43,"Fixed Coupon","Canada","Canadian Dollar","CA46513B7W20","--","46513B7W2","01-Jan-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.750 01-Feb-2026 '16",null,"01-Feb-2026",0,0,3.75,"Fixed Coupon","United States","U.S. Dollar","US46513CLB09","46513CLB0=","46513CLB0","01-Feb-2016","Unsecured","Bond","N",6.6580000000000004,4.524,103,3.9809999999999999,"CB","MAT","02-Feb-2026",98.451499999999996,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV         15-Feb-2026",null,"15-Feb-2026",158643930,158643930,"--","Discount/Zero Coupon","United States","U.S. Dollar","US465138RG29","465138RG2=","465138RG2","28-Aug-1996","Unsecured","Note","N",7.7869999999999999,7.7990000000000004,55,3.41,"CB","MAT","17-Feb-2026",76.507999999999996,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.320 01-Mar-2026 '16",null,"01-Mar-2026",0,0,3.32,"Fixed Coupon","United States","U.S. Dollar","US46513CNE20","46513CNE2=","46513CNE2","15-Mar-2016","Unsecured","Bond","N",6.8280000000000003,5.6719999999999997,90,3.7829999999999999,"CB","MAT","02-Mar-2026",96.833100000000002,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.270 01-Mar-2026 '16",null,"01-Mar-2026",0,0,3.27,"Fixed Coupon","United States","U.S. Dollar","US46513CND47","--","46513CND4","01-Mar-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.600 01-Apr-2026 '16",null,"01-Apr-2026",0,0,3.6,"Fixed Coupon","United States","U.S. Dollar","US46513CLF13","--","46513CLF1","01-Apr-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.450 01-Apr-2026 '16",null,"01-Apr-2026",0,0,3.45,"Fixed Coupon","United States","U.S. Dollar","US46513CLG95","46513CLG9=","46513CLG9","15-Apr-2016","Unsecured","Bond","N",6.85,5.681,103,3.919,"CB","MAT","01-Apr-2026",96.791399999999996,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.400 01-May-2026 '16",null,"01-May-2026",0,0,3.4,"Fixed Coupon","United States","U.S. Dollar","US46513CLJ35","46513CLJ3=","46513CLJ3","15-May-2016","Unsecured","Bond","N",6.9249999999999998,5.8159999999999998,101,3.8969999999999998,"CB","MAT","01-May-2026",96.562299999999993,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.250 01-May-2026 '16",null,"01-May-2026",0,0,3.25,"Fixed Coupon","United States","U.S. Dollar","US46513CNJ17","46513CNJ1=","46513CNJ1","15-May-2016","Unsecured","Bond","N",6.968,5.9710000000000001,91,3.7909999999999999,"CB","MAT","01-May-2026",96.240700000000004,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.130 01-Jun-2026 '17",null,"01-Jun-2026",0,0,3.13,"Fixed Coupon","United States","U.S. Dollar","US46513CNK89","--","46513CNK8","01-Jun-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.230 01-Jun-2026 '16",null,"01-Jun-2026",0,0,3.23,"Fixed Coupon","United States","U.S. Dollar","US46513CNL62","--","46513CNL6","15-Jun-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.100 01-Jul-2026 '16",null,"01-Jul-2026",0,0,3.1,"Fixed Coupon","United States","U.S. Dollar","US46513CNM46","--","46513CNM4","01-Jul-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.250 01-Jul-2026 '16",null,"01-Jul-2026",0,0,3.25,"Fixed Coupon","United States","U.S. Dollar","US46513CLM63","46513CLM6=","46513CLM6","01-Jul-2016","Unsecured","Bond","N",7.0819999999999999,6.2990000000000004,103,3.9,"CB","MAT","01-Jul-2026",95.417500000000004,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.100 01-Aug-2026 '16",null,"01-Aug-2026",0,0,3.1,"Fixed Coupon","United States","U.S. Dollar","US46513CA558","46513CA55=","46513CA55","15-Aug-2016","Unsecured","Bond","N",7.181,6.6550000000000002,104,3.903,"CB","MAT","03-Aug-2026",94.314499999999995,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.010 01-Aug-2026 '16",null,"01-Aug-2026",0,0,3.01,"Fixed Coupon","United States","U.S. Dollar","US46513CG423","46513CG42=","46513CG42","01-Aug-2016","Unsecured","Bond","N",7.2130000000000001,6.6509999999999998,93,3.7959999999999998,"CB","MAT","03-Aug-2026",94.415999999999997,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV         15-Aug-2026",null,"15-Aug-2026",81083911,81083911,"--","Discount/Zero Coupon","United States","U.S. Dollar","US465139RM79","465139RM7=","465139RM7","15-Sep-1997","Unsecured","Note","N",8.2739999999999991,8.282,64.900000000000006,3.52,"CB","MAT","17-Aug-2026",74.537300000000002,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV         15-Aug-2026",null,"15-Aug-2026",158643930,158643930,"--","Discount/Zero Coupon","United States","U.S. Dollar","US465138RH02","465138RH0=","465138RH0","28-Aug-1996","Unsecured","Note","N",8.2739999999999991,8.282,64.8,3.52,"CB","MAT","17-Aug-2026",74.543700000000001,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.960 01-Sep-2026 '16",null,"01-Sep-2026",0,0,2.96,"Fixed Coupon","United States","U.S. Dollar","US46513CG753","--","46513CG75","15-Sep-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.950 01-Sep-2026 '16",null,"01-Sep-2026",0,0,2.95,"Fixed Coupon","United States","U.S. Dollar","US46513CG670","46513CG67=","46513CG67","01-Sep-2016","Unsecured","Bond","N",7.2919999999999998,6.7850000000000001,92,3.7829999999999999,"CB","MAT","01-Sep-2026",94.022400000000005,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.100 01-Sep-2026 '16",null,"01-Sep-2026",0,0,3.1,"Fixed Coupon","United States","U.S. Dollar","US46513CA632","--","46513CA63","01-Sep-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.110 01-Sep-2026 '17",null,"01-Sep-2026",0,0,3.11,"Fixed Coupon","United States","U.S. Dollar","US46513CA715","46513CA71=","46513CA71","15-Sep-2016","Unsecured","Bond","N",7.2409999999999997,6.6669999999999998,103,3.8969999999999998,"CB","MAT","01-Sep-2026",94.371899999999997,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.120 01-Oct-2026 '16",null,"01-Oct-2026",0,0,3.12,"Fixed Coupon","United States","U.S. Dollar","US46513CA970","--","46513CA97","15-Oct-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.010 01-Oct-2026 '16",null,"01-Oct-2026",0,0,3.01,"Fixed Coupon","United States","U.S. Dollar","US46513CG837","46513CG83=","46513CG83","01-Oct-2016","Unsecured","Bond","N",7.3369999999999997,6.7640000000000002,94,3.8090000000000002,"CB","MAT","01-Oct-2026",94.216700000000003,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.160 01-Oct-2026 '16",null,"01-Oct-2026",0,0,3.16,"Fixed Coupon","United States","U.S. Dollar","US46513CA897","46513CA89=","46513CA89","01-Oct-2016","Unsecured","Bond","N",7.29,6.6109999999999998,102,3.8929999999999998,"CB","MAT","01-Oct-2026",94.712199999999996,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.970 01-Oct-2026 '16",null,"01-Oct-2026",0,0,2.97,"Fixed Coupon","United States","U.S. Dollar","US46513CG910","--","46513CG91","15-Oct-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.350 01-Nov-2026 '16",null,"01-Nov-2026",0,0,3.35,"Fixed Coupon","United States","U.S. Dollar","US46513CB390","46513CB39=","46513CB39","15-Nov-2016","Unsecured","Bond","N",7.2990000000000004,6.27,103,3.9249999999999998,"CB","MAT","02-Nov-2026",95.822000000000003,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.200 01-Nov-2026 '16",null,"01-Nov-2026",0,0,3.2,"Fixed Coupon","United States","U.S. Dollar","US46513CH330","--","46513CH33","15-Nov-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.320 01-Nov-2026 '16",null,"01-Nov-2026",0,0,3.32,"Fixed Coupon","United States","U.S. Dollar","US46513CB218","--","46513CB21","01-Nov-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.170 01-Nov-2026 '16",null,"01-Nov-2026",0,0,3.17,"Fixed Coupon","United States","U.S. Dollar","US46513CH256","46513CH25=","46513CH25","01-Nov-2016","Unsecured","Bond","N",7.3550000000000004,6.5129999999999999,94,3.8260000000000001,"CB","MAT","02-Nov-2026",95.215000000000003,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV         15-Nov-2026",null,"15-Nov-2026",123456638,123456638,"--","Discount/Zero Coupon","United States","U.S. Dollar","US465139MY62","465139MY6=","465139MY6","21-Jan-1997","Unsecured","Note","N",8.5190000000000001,8.5269999999999992,65.400000000000006,3.53,"CB","MAT","16-Nov-2026",73.832300000000004,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV         15-Nov-2026",null,"15-Nov-2026",213907767,213907767,"--","Discount/Zero Coupon","United States","U.S. Dollar","US465139TK95","465139TK9=","465139TK9","26-Jan-1998","Unsecured","Note","N",8.5190000000000001,8.5269999999999992,65.400000000000006,3.53,"CB","MAT","16-Nov-2026",73.832300000000004,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.500 01-Dec-2026 '17",null,"01-Dec-2026",0,0,3.5,"Fixed Coupon","United States","U.S. Dollar","US46513CB473","46513CB47=","46513CB47","01-Dec-2016","Unsecured","Bond","N",7.3179999999999996,5.8890000000000002,103,3.9489999999999998,"CB","MAT","01-Dec-2026",96.717299999999994,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.350 01-Dec-2026 '17",null,"01-Dec-2026",0,0,3.35,"Fixed Coupon","United States","U.S. Dollar","US46513CH413","46513CH41=","46513CH41","01-Dec-2016","Unsecured","Bond","N",7.3659999999999997,6.1,94,3.85,"CB","MAT","01-Dec-2026",96.326700000000002,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.760 01-Dec-2026 '17",null,"01-Dec-2026",0,0,3.76,"Fixed Coupon","United States","U.S. Dollar","US46513CB549","46513CB54=","46513CB54","15-Dec-2016","Unsecured","Bond","N",7.2510000000000003,4.6900000000000004,98,3.9769999999999999,"CB","MAT","01-Dec-2026",98.412400000000005,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.610 01-Dec-2026 '17",null,"01-Dec-2026",0,0,3.61,"Fixed Coupon","United States","U.S. Dollar","US46513CH587","46513CH58=","46513CH58","15-Dec-2016","Unsecured","Bond","N",7.2960000000000003,5.109,92,3.89,"CB","MAT","01-Dec-2026",97.944500000000005,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.960 01-Jan-2027 '17",null,"01-Jan-2027",0,0,3.96,"Fixed Coupon","United States","U.S. Dollar","US46513XAA81","46513XAA8=","46513XAA8","15-Jan-2017","Unsecured","Bond","N",7.2489999999999997,3.931,104,4.0940000000000003,"CB","MAT","04-Jan-2027",99.019499999999994,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.770 01-Jan-2027 '17",null,"01-Jan-2027",0,0,3.77,"Fixed Coupon","United States","U.S. Dollar","US46513CH660","46513CH66=","46513CH66","01-Jan-2017","Senior Unsecured","Bond","N",7.3079999999999998,4.5069999999999997,94,3.9590000000000001,"CB","MAT","04-Jan-2027",98.608599999999996,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.920 01-Jan-2027 '17",null,"01-Jan-2027",0,0,3.92,"Fixed Coupon","United States","U.S. Dollar","US46513CB622","46513CB62=","46513CB62","01-Jan-2017","Senior Unsecured","Bond","N",7.26,4.1879999999999997,104,4.0780000000000003,"CB","MAT","04-Jan-2027",98.844399999999993,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.810 01-Jan-2027 '17",null,"01-Jan-2027",0,0,3.81,"Fixed Coupon","United States","U.S. Dollar","US46513XCA63","46513XCA6=","46513XCA6","15-Jan-2017","Unsecured","Bond","N",7.2960000000000003,4.3440000000000003,95,3.98,"CB","MAT","04-Jan-2027",98.746300000000005,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.820 01-Feb-2027 '17",null,"01-Feb-2027",0,0,3.82,"Fixed Coupon","United States","U.S. Dollar","US46513XAB64","46513XAB6=","46513XAB6","01-Feb-2017","Unsecured","Bond","N",7.3460000000000001,4.76,104,4.0419999999999998,"CB","MAT","01-Feb-2027",98.354500000000002,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.670 01-Feb-2027 '17",null,"01-Feb-2027",0,0,3.67,"Fixed Coupon","United States","U.S. Dollar","US46513XCB47","--","46513XCB4","01-Feb-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.840 01-Feb-2027 '17",null,"01-Feb-2027",0,0,3.84,"Fixed Coupon","United States","U.S. Dollar","US46513XCC20","46513XCC2=","46513XCC2","15-Feb-2017","Unsecured","Bond","N",7.3449999999999998,4.24,96,4,"CB","MAT","01-Feb-2027",98.816500000000005,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   4.000 01-Feb-2027 '17",null,"01-Feb-2027",0,0,4,"Fixed Coupon","United States","U.S. Dollar","US46513XAC48","46513XAC4=","46513XAC4","15-Feb-2017","Unsecured","Bond","N",7.2939999999999996,3.7109999999999999,104,4.1130000000000004,"CB","MAT","01-Feb-2027",99.164500000000004,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV         15-Feb-2027",null,"15-Feb-2027",81083911,81083911,"--","Discount/Zero Coupon","United States","U.S. Dollar","US465139RN52","465139RN5=","465139RN5","15-Sep-1997","Unsecured","Note","N",8.7629999999999999,8.7720000000000002,68.900000000000006,3.57,"CB","MAT","16-Feb-2027",72.927800000000005,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.810 01-Mar-2027 '17",null,"01-Mar-2027",0,0,3.81,"Fixed Coupon","United States","U.S. Dollar","US46513XAE04","--","46513XAE0","15-Mar-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.660 01-Mar-2027 '17",null,"01-Mar-2027",0,0,3.66,"Fixed Coupon","United States","U.S. Dollar","US46513XCE85","--","46513XCE8","15-Mar-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.810 01-Mar-2027 '17",null,"01-Mar-2027",0,0,3.81,"Fixed Coupon","United States","U.S. Dollar","US46513XAD21","46513XAD2=","46513XAD2","01-Mar-2017","Unsecured","Bond","N",7.4059999999999997,4.8319999999999999,104,4.04,"CB","MAT","01-Mar-2027",98.281999999999996,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.660 01-Mar-2027 '17",null,"01-Mar-2027",0,0,3.66,"Fixed Coupon","United States","U.S. Dollar","US46513XCD03","--","46513XCD0","01-Mar-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.930 01-Apr-2027 '17",null,"01-Apr-2027",0,0,3.93,"Fixed Coupon","United States","U.S. Dollar","US46513XCF50","46513XCF5=","46513XCF5","01-Apr-2017","Unsecured","Bond","N",7.4320000000000004,3.8050000000000002,97,4.0469999999999997,"CB","MAT","01-Apr-2027",99.116,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.930 01-Apr-2027 '18",null,"01-Apr-2027",0,0,3.93,"Fixed Coupon","United States","U.S. Dollar","US46513XAG51","46513XAG5=","46513XAG5","15-Apr-2017","Unsecured","Bond","N",7.4249999999999998,4.5259999999999998,109,4.1150000000000002,"CB","MAT","01-Apr-2027",98.6203,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.780 01-Apr-2027 '17",null,"01-Apr-2027",0,0,3.78,"Fixed Coupon","United States","U.S. Dollar","US46513XCG34","--","46513XCG3","15-Apr-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   4.080 01-Apr-2027 '17",null,"01-Apr-2027",0,0,4.08,"Fixed Coupon","United States","U.S. Dollar","US46513XAF78","46513XAF7=","46513XAF7","01-Apr-2017","Unsecured","Bond","N",7.3819999999999997,3.4119999999999999,106,4.1660000000000004,"CB","MAT","01-Apr-2027",99.353999999999999,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.650 01-May-2027 '18",null,"01-May-2027",0,0,3.65,"Fixed Coupon","United States","U.S. Dollar","US46513XCH17","--","46513XCH1","01-May-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.700 01-May-2027 '17",null,"01-May-2027",0,0,3.7,"Fixed Coupon","United States","U.S. Dollar","US46513XCJ72","--","46513XCJ7","15-May-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.800 01-May-2027 '17",null,"01-May-2027",0,0,3.8,"Fixed Coupon","United States","U.S. Dollar","US46513XAH35","--","46513XAH3","01-May-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.850 01-May-2027 '17",null,"01-May-2027",0,0,3.85,"Fixed Coupon","United States","U.S. Dollar","US46513XAJ90","--","46513XAJ9","15-May-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV         15-May-2027",null,"15-May-2027",213907767,213907767,"--","Discount/Zero Coupon","United States","U.S. Dollar","US465139TL78","465139TL7=","465139TL7","26-Jan-1998","Unsecured","Note","N",9.0079999999999991,9.0139999999999993,69.5,3.58,"CB","MAT","17-May-2027",72.225700000000003,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.600 01-Jun-2027 '17",null,"01-Jun-2027",0,0,3.6,"Fixed Coupon","United States","U.S. Dollar","US46513XCL29","--","46513XCL2","15-Jun-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.910 01-Jun-2027 '17",null,"01-Jun-2027",0,0,3.91,"Fixed Coupon","United States","U.S. Dollar","US46513XAK63","46513XAK6=","46513XAK6","01-Jun-2017","Unsecured","Bond","N",7.5449999999999999,4.6050000000000004,107,4.0999999999999996,"CB","MAT","01-Jun-2027",98.564499999999995,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.760 01-Jun-2027 '17",null,"01-Jun-2027",0,0,3.76,"Fixed Coupon","United States","U.S. Dollar","US46513XCK46","--","46513XCK4","01-Jun-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.750 01-Jun-2027 '17",null,"01-Jun-2027",0,0,3.75,"Fixed Coupon","United States","U.S. Dollar","US46513XAL47","46513XAL4=","46513XAL4","15-Jun-2017","Unsecured","Bond","N",7.5919999999999996,5.4320000000000004,109,4.0629999999999997,"CB","MAT","01-Jun-2027",97.625699999999995,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.570 01-Jul-2027 '17",null,"01-Jul-2027",0,0,3.57,"Fixed Coupon","United States","U.S. Dollar","US46513XCM02","--","46513XCM0","01-Jul-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.730 01-Jul-2027 '17",null,"01-Jul-2027",0,0,3.73,"Fixed Coupon","United States","U.S. Dollar","US46513XQA18","--","46513XQA1","15-Jul-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.720 01-Jul-2027 '17",null,"01-Jul-2027",0,0,3.72,"Fixed Coupon","United States","U.S. Dollar","US46513XAM20","46513XAM2=","46513XAM2","01-Jul-2017","Unsecured","Bond","N",7.6580000000000004,5.5579999999999998,108,4.0510000000000002,"CB","MAT","01-Jul-2027",97.4726,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.580 01-Jul-2027 '17",null,"01-Jul-2027",0,0,3.58,"Fixed Coupon","United States","U.S. Dollar","US46513XSB72","--","46513XSB7","15-Jul-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.820 01-Aug-2027 '18",null,"01-Aug-2027",0,0,3.82,"Fixed Coupon","United States","U.S. Dollar","US46513XQB90","--","46513XQB9","01-Aug-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.670 01-Aug-2027 '17",null,"01-Aug-2027",0,0,3.67,"Fixed Coupon","United States","U.S. Dollar","US46513XSC55","--","46513XSC5","01-Aug-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.660 01-Aug-2027 '17",null,"01-Aug-2027",0,0,3.66,"Fixed Coupon","United States","U.S. Dollar","US46513XSD39","46513XSD3=","46513XSD3","15-Aug-2017","Unsecured","Bond","N",7.742,5.42,97,3.9580000000000002,"CB","MAT","02-Aug-2027",97.697999999999993,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.810 01-Aug-2027 '17",null,"01-Aug-2027",0,0,3.81,"Fixed Coupon","United States","U.S. Dollar","US46513XQC73","--","46513XQC7","15-Aug-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV         15-Aug-2027",null,"15-Aug-2027",81083911,81083911,"--","Discount/Zero Coupon","United States","U.S. Dollar","US465139RP01","465139RP0=","465139RP0","15-Sep-1997","Unsecured","Note","N",9.2520000000000007,9.2579999999999991,72.2,3.61,"CB","MAT","16-Aug-2027",71.384100000000004,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.580 01-Sep-2027 '17",null,"01-Sep-2027",0,0,3.58,"Fixed Coupon","United States","U.S. Dollar","US46513XQE30","46513XQE3=","46513XQE3","15-Sep-2017","Unsecured","Bond","N",7.8140000000000001,6.1790000000000003,109,4.0330000000000004,"CB","MAT","01-Sep-2027",96.468400000000003,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.430 01-Sep-2027 '17",null,"01-Sep-2027",0,0,3.43,"Fixed Coupon","United States","U.S. Dollar","US46513XSF86","46513XSF8=","46513XSF8","15-Sep-2017","Unsecured","Bond","N",7.8710000000000004,6.3170000000000002,97,3.9079999999999999,"CB","MAT","01-Sep-2027",96.245000000000005,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.700 01-Sep-2027 '17",null,"01-Sep-2027",0,0,3.7,"Fixed Coupon","United States","U.S. Dollar","US46513XQD56","46513XQD5=","46513XQD5","01-Sep-2017","Unsecured","Bond","N",7.7770000000000001,5.76,109,4.0590000000000002,"CB","MAT","01-Sep-2027",97.1999,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.550 01-Sep-2027 '18",null,"01-Sep-2027",0,0,3.55,"Fixed Coupon","United States","U.S. Dollar","US46513XSE12","--","46513XSE1","01-Sep-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.520 01-Oct-2027 '17",null,"01-Oct-2027",0,0,3.52,"Fixed Coupon","United States","U.S. Dollar","US46513XSG69","46513XSG6=","46513XSG6","01-Oct-2017","Unsecured","Bond","N",7.9009999999999998,6.0460000000000003,97,3.9289999999999998,"CB","MAT","01-Oct-2027",96.771900000000002,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.810 01-Oct-2027 '17",null,"01-Oct-2027",0,0,3.81,"Fixed Coupon","United States","U.S. Dollar","US46513XQG87","46513XQG8=","46513XQG8","15-Oct-2017","Unsecured","Bond","N",7.7850000000000001,5.3680000000000003,110,4.0970000000000004,"CB","MAT","01-Oct-2027",97.745199999999997,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.660 01-Oct-2027 '17",null,"01-Oct-2027",0,0,3.66,"Fixed Coupon","United States","U.S. Dollar","US46513XSH43","--","46513XSH4","15-Oct-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.670 01-Oct-2027",null,"01-Oct-2027",0,0,3.67,"Fixed Coupon","United States","U.S. Dollar","US46513XQF05","46513XQF0=","46513XQF0","01-Oct-2017","Unsecured","Bond","N",7.6769999999999996,5.7759999999999998,109,4.0540000000000003,"CB","MAT","01-Oct-2027",96.981399999999994,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.810 01-Nov-2027 '17",null,"01-Nov-2027",0,0,3.81,"Fixed Coupon","United States","U.S. Dollar","US46513XQJ27","--","46513XQJ2","15-Nov-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.660 01-Nov-2027 '17",null,"01-Nov-2027",0,0,3.66,"Fixed Coupon","United States","U.S. Dollar","US46513XSK71","--","46513XSK7","15-Nov-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.860 01-Nov-2027 '17",null,"01-Nov-2027",0,0,3.86,"Fixed Coupon","United States","U.S. Dollar","US46513XQH60","46513XQH6=","46513XQH6","01-Nov-2017","Unsecured","Bond","N",7.8390000000000004,5.1820000000000004,110,4.1150000000000002,"CB","MAT","01-Nov-2027",97.982299999999995,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.710 01-Nov-2027 '17",null,"01-Nov-2027",0,0,3.71,"Fixed Coupon","United States","U.S. Dollar","US46513XSJ09","46513XSJ0=","46513XSJ0","01-Nov-2017","Unsecured","Bond","N",7.8970000000000002,5.3140000000000001,97,3.98,"CB","MAT","01-Nov-2027",97.850999999999999,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV         15-Nov-2027",null,"15-Nov-2027",213907767,213907767,"--","Discount/Zero Coupon","United States","U.S. Dollar","US465139TM51","465139TM5=","465139TM5","26-Jan-1998","Unsecured","Note","N",9.4979999999999993,9.5020000000000007,71.8,3.61,"CB","MAT","15-Nov-2027",70.753600000000006,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.750 01-Dec-2027 '17",null,"01-Dec-2027",0,0,3.75,"Fixed Coupon","United States","U.S. Dollar","US46513XQK99","46513XQK9=","46513XQK9","01-Dec-2017","Unsecured","Bond","N",7.9539999999999997,5.73,110,4.085,"CB","MAT","01-Dec-2027",97.333500000000001,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.730 01-Dec-2027 '18",null,"01-Dec-2027",0,0,3.73,"Fixed Coupon","United States","U.S. Dollar","US46513XQL72","--","46513XQL7","15-Dec-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.580 01-Dec-2027 '18",null,"01-Dec-2027",0,0,3.58,"Fixed Coupon","United States","U.S. Dollar","US46513XSM38","--","46513XSM3","15-Dec-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.600 01-Dec-2027 '17",null,"01-Dec-2027",0,0,3.6,"Fixed Coupon","United States","U.S. Dollar","US46513XSL54","--","46513XSL5","01-Dec-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.660 01-Jan-2028 '18",null,"01-Jan-2028",0,0,3.66,"Fixed Coupon","United States","U.S. Dollar","US46513X4Q07","--","46513X4Q0","15-Jan-2018","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.600 01-Jan-2028 '18",null,"01-Jan-2028",0,0,3.6,"Fixed Coupon","United States","U.S. Dollar","US46513XQM55","--","46513XQM5","01-Jan-2018","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.450 01-Jan-2028 '18",null,"01-Jan-2028",0,0,3.45,"Fixed Coupon","United States","U.S. Dollar","US46513XSN11","--","46513XSN1","01-Jan-2018","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.810 01-Jan-2028 '18",null,"01-Jan-2028",0,0,3.81,"Fixed Coupon","United States","U.S. Dollar","US46513X3Q16","46513X3Q1=","46513X3Q1","15-Jan-2018","Unsecured","Bond","N",8.0259999999999998,5.5830000000000002,111,4.1120000000000001,"CB","MAT","03-Jan-2028",97.588200000000001,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   4.100 01-Feb-2028 '18",null,"01-Feb-2028",0,0,4.0999999999999996,"Fixed Coupon","United States","U.S. Dollar","US46513X3S71","46513X3S7=","46513X3S7","15-Feb-2018","Unsecured","Bond","N",8.0150000000000006,3.9790000000000001,110,4.2160000000000002,"CB","MAT","01-Feb-2028",99.072400000000002,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.950 01-Feb-2028 '18",null,"01-Feb-2028",0,0,3.95,"Fixed Coupon","United States","U.S. Dollar","US46513X4S62","46513X4S6=","46513X4S6","15-Feb-2018","Unsecured","Bond","N",8.0719999999999992,4.2089999999999996,98,4.0839999999999996,"CB","MAT","01-Feb-2028",98.927499999999995,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.760 01-Feb-2028 '18",null,"01-Feb-2028",0,0,3.76,"Fixed Coupon","United States","U.S. Dollar","US46513X4R89","46513X4R8=","46513X4R8","01-Feb-2018","Unsecured","Bond","N",8.1229999999999993,5.24,97,4.0030000000000001,"CB","MAT","01-Feb-2028",98.033500000000004,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.910 01-Feb-2028 '18",null,"01-Feb-2028",0,0,3.91,"Fixed Coupon","United States","U.S. Dollar","US46513X3R98","--","46513X3R9","01-Feb-2018","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   4.260 01-Mar-2028 '18",null,"01-Mar-2028",0,0,4.26,"Fixed Coupon","United States","U.S. Dollar","US46513X3T54","--","46513X3T5","01-Mar-2018","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   4.110 01-Mar-2028 '18",null,"01-Mar-2028",0,0,4.1100000000000003,"Fixed Coupon","United States","U.S. Dollar","US46513X4T46","--","46513X4T4","01-Mar-2018","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   7.250 15-Dec-2028",null,"15-Dec-2028",860325000,860325000,7.25,"Fixed Coupon","United States","U.S. Dollar","US465138ZR91","465138ZR9=","465138ZR9","15-Dec-1998","Senior Unsecured","Bond","N",7.8559999999999999,7.84,72.099999999999994,3.5790000000000002,"CB","MAT","15-Dec-2028",132.5172,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["Global",15,41447017200,41447017200]
["Description","Asset Duplicated","Maturity Date","Amount Outstanding","Issued Amount","Coupon","Coupon Class","Market of Issue","Currency","ISIN","RIC","Cusip","Issue Date","Seniority Type","Instrument Type","Principal Index Link Flag","Modified Duration","Option Adjusted Duration","Option Adjusted Spread","Yield","Yield Type","Yield Event","Yield Date","Last Price","Capital Tier","Government Bond Type","Is Convertible","Offering Type","Program Type"]
["ISRAEL / ILGV   5.125 26-Mar-2019",null,"26-Mar-2019",5161950000,5161950000,5.125,"Fixed Coupon","United States","U.S. Dollar","US46513E5Y48","46513E5Y4=","46513E5Y4","26-Mar-2009","Senior Unsecured","Bond","N",0.98399999999999999,0.98299999999999998,61,2.653,"CB","MAT","26-Mar-2019",102.5027,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   4.000 30-Jun-2022",null,"30-Jun-2022",5161950000,5161950000,4,"Fixed Coupon","United States","U.S. Dollar","US46513AGA25","46513AGA2=","46513AGA2","30-Jan-2012","Unsecured","Bond","N",3.9060000000000001,3.9060000000000001,46.2,3.0350000000000001,"CB","MAT","30-Jun-2022",103.8544,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV  IO Str 01-May-2023","STRIP","01-May-2023",65608385,65608385,"--","Stripped Coupon","United States","U.S. Dollar","US465139VA85","465139VA8=","465139VA8","22-Nov-2004","Unsecured","Strip - Interest only","N",5.0529999999999999,5.0529999999999999,41,3.0750000000000002,"CB","MAT","01-May-2023",85.507599999999996,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.150 30-Jun-2023",null,"30-Jun-2023",3441300000,3441300000,3.15,"Fixed Coupon","United States","U.S. Dollar","US4651387M19","4651387M1=","4651387M1","31-Jan-2013","Senior Unsecured","Bond","N",4.8099999999999996,4.8090000000000002,52.1,3.1850000000000001,"CB","MAT","30-Jun-2023",99.827600000000004,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   5.500 18-Sep-2023",null,"18-Sep-2023",3957495000,3957495000,5.5,"Fixed Coupon","United States","U.S. Dollar","US46513EFF43","IL017727087=","46513EFF4","18-Sep-2003","Senior Unsecured","Note","N",4.6980000000000004,4.6970000000000001,19.2,2.8650000000000002,"CB","MAT","18-Sep-2023",113.34480000000001,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV  IO Str 01-Nov-2023","STRIP","01-Nov-2023",65608385,65608385,"--","Stripped Coupon","United States","U.S. Dollar","US465139VB68","465139VB6=","465139VB6","22-Nov-2004","Unsecured","Strip - Interest only","N",5.5449999999999999,5.5490000000000004,38.1,3.0950000000000002,"CB","MAT","01-Nov-2023",84.119500000000002,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   5.500 26-Apr-2024",null,"26-Apr-2024",3441300000,3441300000,5.5,"Fixed Coupon","United States","U.S. Dollar","US46513EJX13","46513EJX1=","46513EJX1","26-Apr-2004","Unsecured","Note","N",5.1689999999999996,5.1669999999999998,21.1,2.9319999999999999,"CB","MAT","26-Apr-2024",114.2799,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   5.125 01-Nov-2024",null,"01-Nov-2024",2560327200,2560327200,5.125,"Fixed Coupon","United States","U.S. Dollar","US46513EKL55","46513EKL5=","46513EKL5","22-Nov-2004","Unsecured","Note","N",5.601,5.6,7.1,2.8319999999999999,"CB","MAT","01-Nov-2024",113.7689,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV  IO Str 01-Nov-2024","STRIP","01-Nov-2024",65608385,65608385,"--","Stripped Coupon","United States","U.S. Dollar","US465139VC42","465139VC4=","465139VC4","22-Nov-2004","Unsecured","Strip - Interest only","N",6.5279999999999996,6.5350000000000001,33.700000000000003,3.1320000000000001,"CB","MAT","01-Nov-2024",81.377700000000004,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV  IO Str 01-Nov-2024","STRIP","01-Nov-2024",65608385,65608385,"--","Stripped Coupon","United States","U.S. Dollar","US465139VD25","465139VD2=","465139VD2","22-Nov-2004","Unsecured","Strip - Interest only","N",6.5279999999999996,6.5350000000000001,33.700000000000003,3.1320000000000001,"CB","MAT","01-Nov-2024",81.377700000000004,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   2.875 16-Mar-2026",null,"16-Mar-2026",3441300000,3441300000,2.875,"Fixed Coupon","United States","U.S. Dollar","US46513CXR23","46513CXR2=","46513CXR2","16-Mar-2016","Senior Unsecured","Bond","N",6.9619999999999997,6.9560000000000004,62.6,3.46,"CB","MAT","16-Mar-2026",95.939899999999994,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   3.250 17-Jan-2028",null,"17-Jan-2028",3441300000,3441300000,3.25,"Fixed Coupon","United States","U.S. Dollar","US46513YJH27","46513YJH2=","46513YJH2","17-Jan-2018","Senior Unsecured","Bond","N",8.2829999999999995,8.2780000000000005,74.2,3.61,"CB","MAT","18-Jan-2028",97.037300000000002,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   5.500 18-Sep-2033",null,"18-Sep-2033",1548585000,1548585000,5.5,"Fixed Coupon","United States","U.S. Dollar","US46513EFG26","IL017759400=","46513EFG2","18-Sep-2003","Unsecured","Note","N",10.871,10.84,21.7,3.149,"CB","MAT","19-Sep-2033",128.67160000000001,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   4.500 30-Jan-2043",null,"30-Jan-2043",5850210000,5850210000,4.5,"Fixed Coupon","United States","U.S. Dollar","US4651387N91","4651387N9=","4651387N9","31-Jan-2013","Senior Unsecured","Bond","N",14.948,14.836,128.30000000000001,4.319,"CB","MAT","30-Jan-2043",102.7358,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["ISRAEL / ILGV   4.125 17-Jan-2048",null,"17-Jan-2048",3441300000,3441300000,4.125,"Fixed Coupon","United States","U.S. Dollar","US46513YJJ82","46513YJJ8=","46513YJJ8","17-Jan-2018","Senior Unsecured","Bond","N",16.724,16.544,124.3,4.3289999999999997,"CB","MAT","17-Jan-2048",96.592399999999998,"N/A","ISRAEL, STATE OF","N","Underwritten","--"]
["Total",1668,502357476067,511198177030]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Program Type"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]

{"sheet":"ITALY","index":14,"n_rows":676,"n_cols":33,"rows_kept":676,"cut":false,"hidden":true,"merged":[[9,29,9,32],[4,0,4,27],[0,0,0,20],[2,0,2,20],[3,0,3,20]]}
["ITALY, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:02","ITALY, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:02","ITALY, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:02","ITALY, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:02","ITALY, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:02","ITALY, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:02","ITALY, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:02","ITALY, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:02","ITALY, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:02","ITALY, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:02","ITALY, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:02","ITALY, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:02","ITALY, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:02","ITALY, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:02","ITALY, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:02","ITALY, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:02","ITALY, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:02","ITALY, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:02","ITALY, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:02","ITALY, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:02","ITALY, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:02"]
[]
["Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure"]
["Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro"]
["Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds",null,"Issuer Description"]
["Bond Type","Issues","Outstanding","Issued",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description","ITALY, REPUBLIC OF (GOVERNMENT)"]
["Domestic",558,1879365023364.8301,1910541012364.8301,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Parent","--"]
["Description","Asset Duplicated","Maturity Date","Amount Outstanding","Issued Amount","Coupon","Coupon Class","Market of Issue","Currency","ISIN","RIC","Cusip","Issue Date","Seniority Type","Instrument Type","Principal Index Link Flag","Modified Duration","Option Adjusted Duration","Option Adjusted Spread","Yield","Yield Type","Yield Event","Yield Date","Last Price","Capital Tier","Government Bond Type","Is Convertible","Offering Type","Program Type","Ultimate Parent","--"]
["BOT / ITGV         14-Mar-2018",null,"14-Mar-2018",6500000000,6500000000,"--","Discount/Zero Coupon","Italy","Euro","IT0005245326","IT524532=",null,"14-Mar-2017","Unsecured","Bill","N",3.0000000000000001E-3,3.0000000000000001E-3,38.700000000000003,-0.34899999999999998,"IS","MAT","14-Mar-2018",100.001,"N/A","ITALY - BOT BUONI ORDINARI DEL TESORO","N","Auction","--"]
["ITIIN / ITGV  IO Str 15-Mar-2018","STRIP","15-Mar-2018",0,0,"--","Stripped Coupon","Italy","Euro","IT0003748297","IT374829=",null,"27-Oct-2004","Unsecured","Strip - Interest only","Y",3.0000000000000001E-3,3.0000000000000001E-3,-106.6,-1.798,"IS","MAT","15-Mar-2018",100.005,"N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--","Debt Structure","Debt Structure","Debt Structure","Debt Structure"]
["ISTRIP / ITGV  IO Str 15-Mar-2018","STRIP","15-Mar-2018",0,0,"--","Stripped Coupon","Italy","Euro","IT0005139347","IT513934=",null,"15-Sep-2015","Unsecured","Strip - Interest only","N",3.0000000000000001E-3,3.0000000000000001E-3,48.9,-0.25,"IS","MAT","15-Mar-2018",100.00069999999999,"N/A","ITALY - INTEREST STRIP","N",null,"--","Name","#","Amount Issued","Amount Outstanding"]
["ITIIN / ITGV  IO Str 15-Mar-2018","STRIP","15-Mar-2018",0,0,"--","Stripped Coupon","Italy","Euro","IT0004969801","IT496980=",null,"31-Jan-2013","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--","Bonds",636,1953807811677,1921264024707]
["CTZ / ITGV         28-Mar-2018",null,"28-Mar-2018",10752516000,11302936000,"--","Discount/Zero Coupon","Italy","Euro","IT0005175366","IT517536=",null,"30-Mar-2016","Unsecured","Bond","N",3.9E-2,3.7999999999999999E-2,38.799999999999997,-0.35299999999999998,"IS","MAT","28-Mar-2018",100.01349999999999,"N/A","ITALY - CTZ CERTIFICATI DEL TESORO ZERO COUPON","N","Auction","--","Bonds - To Be Issued",21,10500000000,6500000000]
["BOT / ITGV         29-Mar-2018",null,"29-Mar-2018",6000000000,6000000000,"--","Discount/Zero Coupon","Italy","Euro","IT0005281941","IT528194=",null,"29-Sep-2017","Unsecured","Bill","N",4.2000000000000003E-2,4.1000000000000002E-2,31.5,-0.42,"IS","MAT","29-Mar-2018",100.0175,"N/A","ITALY - BOT BUONI ORDINARI DEL TESORO","N","Auction","--","Bonds (As Borrower)",0,0,0]
["ISTRIP / ITGV  IO Str 01-Apr-2018","STRIP","01-Apr-2018",0,0,"--","Stripped Coupon","Italy","Euro","IT0005245409","IT524540=",null,"01-Mar-2017","Unsecured","Strip - Interest only","N",5.2999999999999999E-2,5.5E-2,25.2,-0.48799999999999999,"IS","MAT","03-Apr-2018",100.02679999999999,"N/A","ITALY - INTEREST STRIP","N",null,"--","Bonds (As Borrower) - To Be Issued",0,0,0]
["BOT / ITGV         13-Apr-2018",null,"13-Apr-2018",6000000000,6000000000,"--","Discount/Zero Coupon","Italy","Euro","IT0005248395","IT524839=",null,"13-Apr-2017","Unsecured","Bill","N",8.1000000000000003E-2,8.2000000000000003E-2,14.5,-0.58799999999999997,"IS","MAT","13-Apr-2018",100.04900000000001,"N/A","ITALY - BOT BUONI ORDINARI DEL TESORO","N","Auction","--","Loans",0,0,"--"]
["ISTRIP / ITGV  IO Str 15-Apr-2018","STRIP","15-Apr-2018",0,0,"--","Stripped Coupon","Italy","Euro","IT0005094393","IT509439=",null,"16-Feb-2015","Unsecured","Strip - Interest only","N",8.8999999999999996E-2,9.0999999999999998E-2,25.2,-0.48799999999999999,"IS","MAT","16-Apr-2018",100.0442,"N/A","ITALY - INTEREST STRIP","N",null,"--","Total",657,1964307811677,1927764024707]
["CCTEU / ITGV   0.726 15-Apr-2018 FRN",null,"15-Apr-2018",11902973000,14851409000,0.72599999999999998,"Floating Coupon","Italy","Euro","IT0004716319","IT471631=",null,"02-May-2011","Unsecured","Bond","N",8.5999999999999993E-2,"--","--",-0.26300000000000001,"IS","MAT","16-Apr-2018",100.08799999999999,"N/A","ITALY - CCT-EU CERTIFICATI DI CREDITO DEL TESORO ITALY (INDEXED TO EURIBOR)","N","Auction","--"]
["BOT / ITGV         30-Apr-2018",null,"30-Apr-2018",6000000000,6000000000,"--","Discount/Zero Coupon","Italy","Euro","IT0005284051","IT528405=",null,"31-Oct-2017","Unsecured","Bill","N",0.128,0.129,24.6,-0.48799999999999999,"IS","MAT","30-Apr-2018",100.0638,"N/A","ITALY - BOT BUONI ORDINARI DEL TESORO","N","Auction","--"]
["ISTRIP / ITGV  IO Str 01-May-2018","STRIP","01-May-2018",0,0,"--","Stripped Coupon","Italy","Euro","IT0004898687","IT489868=",null,"01-Mar-2013","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-May-2018","STRIP","01-May-2018",0,0,"--","Stripped Coupon","Italy","Euro","IT0001247219","IT124721=",null,"27-Jul-1998","Unsecured","Strip - Interest only","N",0.13300000000000001,0.13400000000000001,37.299999999999997,-0.36499999999999999,"IS","MAT","02-May-2018",100.04940000000001,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["BOT / ITGV         14-May-2018",null,"14-May-2018",7150000000,7150000000,"--","Discount/Zero Coupon","Italy","Euro","IT0005253106","IT525310=",null,"12-May-2017","Unsecured","Bill","N",0.16700000000000001,0.16700000000000001,26.9,-0.46500000000000002,"IS","MAT","14-May-2018",100.0788,"N/A","ITALY - BOT BUONI ORDINARI DEL TESORO","N","Auction","--"]
["BTP / ITGV   0.250 15-May-2018",null,"15-May-2018",13607659000,14247338000,0.25,"Fixed Coupon","Italy","Euro","IT0005106049","IT510604=",null,"15-Apr-2015","Unsecured","Bond","N",0.17,0.17,34.700000000000003,-0.38800000000000001,"IS","MAT","15-May-2018",100.10980000000001,"N/A","ITALY - BTP BUONI DEL TESORO POLIENNALI","N","Auction","--"]
["ITIIN / ITGV  IO Str 15-May-2018","STRIP","15-May-2018",0,0,"--","Stripped Coupon","Italy","Euro","IT0005214926","IT521492=",null,"15-May-2016","Unsecured","Strip - Interest only","Y",0.17,0.17100000000000001,-106.8,-1.7989999999999999,"IS","MAT","15-May-2018",100.30889999999999,"N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["ISTRIP / ITGV  IO Str 15-May-2018","STRIP","15-May-2018",0,0,"--","Stripped Coupon","Italy","Euro","IT0005251175","IT525117=",null,"15-Mar-2017","Unsecured","Strip - Interest only","N",0.17,0.17,45,-0.28799999999999998,"IS","MAT","15-May-2018",100.04940000000001,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["BOT / ITGV         31-May-2018",null,"31-May-2018",5500000000,5500000000,"--","Discount/Zero Coupon","Italy","Euro","IT0005311854","IT531185=",null,"30-Nov-2017","Unsecured","Bill","N",0.214,0.214,29.1,-0.443,"IS","MAT","31-May-2018",100.09610000000001,"N/A","ITALY - BOT BUONI ORDINARI DEL TESORO","N","Auction","--"]
["ITFSTP / ITGV         01-Jun-2018","STRIP","01-Jun-2018",0,0,"--","Stripped Coupon","Italy","Euro","IT0004920846","IT492084=",null,"02-Apr-2013","Unsecured","Strip - Fungible - Interest and/or Principal","N",0.214,0.217,34.6,-0.39200000000000002,"NA","MAT","01-Jun-2018",100.08499999999999,"N/A","ITALY - FUNGIBLE STRIP","N",null,"--"]
["BTP / ITGV   3.500 01-Jun-2018",null,"01-Jun-2018",18499649000,19950805000,3.5,"Fixed Coupon","Italy","Euro","IT0004907843","IT490784=",null,"02-Apr-2013","Unsecured","Bond","N",0.214,0.217,38.4,-0.35099999999999998,"IS","MAT","01-Jun-2018",100.8381,"N/A","ITALY - BTP BUONI DEL TESORO POLIENNALI","N","Auction","--"]
["BOT / ITGV         14-Jun-2018",null,"14-Jun-2018",6500000000,6500000000,"--","Discount/Zero Coupon","Italy","Euro","IT0005260010","IT526001=",null,"14-Jun-2017","Unsecured","Bill","N",0.25,0.252,28.7,-0.44400000000000001,"IS","MAT","14-Jun-2018",100.1135,"N/A","ITALY - BOT BUONI ORDINARI DEL TESORO","N","Auction","--"]
["ITFSTP / ITGV  IO Str 15-Jun-2018","STRIP","15-Jun-2018",0,0,"--","Stripped Coupon","Italy","Euro","IT0005039166","IT503916=",null,"15-Jun-2014","Unsecured","Strip - Interest only","Y",0.253,0.255,34.1,-0.39200000000000002,"NA","MAT","15-Jun-2018",100.1,"N/A","ITALY - FUNGIBLE STRIP","N",null,"--"]
["BOT / ITGV         29-Jun-2018",null,"29-Jun-2018",6500000000,6500000000,"--","Discount/Zero Coupon","Italy","Euro","IT0005317349","IT531734=",null,"02-Jan-2018","Unsecured","Bill","N",0.29199999999999998,0.29399999999999998,27.7,-0.435,"IS","MAT","29-Jun-2018",100.12949999999999,"N/A","ITALY - BOT BUONI ORDINARI DEL TESORO","N","Auction","--"]
["BOT / ITGV         13-Jul-2018",null,"13-Jul-2018",6750000000,6750000000,"--","Discount/Zero Coupon","Italy","Euro","IT0005274987","IT527498=",null,"14-Jul-2017","Unsecured","Bill","N",0.33100000000000002,0.33200000000000002,24.9,-0.45,"IS","MAT","13-Jul-2018",100.1516,"N/A","ITALY - BOT BUONI ORDINARI DEL TESORO","N","Auction","--"]
["BOT / ITGV         31-Jul-2018",null,"31-Jul-2018",6500000000,6500000000,"--","Discount/Zero Coupon","Italy","Euro","IT0005320186","IT532018=",null,"31-Jan-2018","Unsecured","Bill","N",0.38100000000000001,0.38100000000000001,24.8,-0.439,"IS","MAT","31-Jul-2018",100.16970000000001,"N/A","ITALY - BOT BUONI ORDINARI DEL TESORO","N","Auction","--"]
["BTP / ITGV   4.500 01-Aug-2018",null,"01-Aug-2018",23821553000,25499297000,4.5,"Fixed Coupon","Italy","Euro","IT0004361041","IT436104=",null,"02-May-2008","Unsecured","Bond","N",0.38100000000000001,0.38400000000000001,28.4,-0.40300000000000002,"IS","MAT","01-Aug-2018",101.9006,"N/A","ITALY - BTP BUONI DEL TESORO POLIENNALI","N","Auction","--"]
["ITFSTP / ITGV         01-Aug-2018","STRIP","01-Aug-2018",0,0,"--","Stripped Coupon","Italy","Euro","IT0004848716","IT484871=",null,"17-Dec-2012","Unsecured","Strip - Fungible - Interest and/or Principal","N",0.38100000000000001,0.38400000000000001,29,-0.40300000000000002,"IS","MAT","01-Aug-2018",100.1546,"N/A","ITALY - FUNGIBLE STRIP","N",null,"--"]
["ITFSTP / ITGV         01-Aug-2018","STRIP","01-Aug-2018",0,0,"--","Stripped Coupon","Italy","Euro","IT0005042053","IT504205=",null,"01-Jul-2014","Unsecured","Strip - Fungible - Interest and/or Principal","N",0.38100000000000001,0.38400000000000001,35.4,-0.33900000000000002,"IS","MAT","01-Aug-2018",100.1301,"N/A","ITALY - FUNGIBLE STRIP","N",null,"--"]
["BOT / ITGV         14-Aug-2018",null,"14-Aug-2018",6692277000,6692277000,"--","Discount/Zero Coupon","Italy","Euro","IT0005278327","IT527832=",null,"14-Aug-2017","Unsecured","Bill","N",0.41699999999999998,0.42,24.5,-0.434,"IS","MAT","14-Aug-2018",100.18470000000001,"N/A","ITALY - BOT BUONI ORDINARI DEL TESORO","N","Auction","--"]
["BOT / ITGV         31-Aug-2018",null,"31-Aug-2018",6000000000,6000000000,"--","Discount/Zero Coupon","Italy","Euro","IT0005323370","IT532337=",null,"28-Feb-2018","Unsecured","Bill","N",0.46500000000000002,0.46600000000000003,24.2,-0.42899999999999999,"IS","MAT","31-Aug-2018",100.2029,"N/A","ITALY - BOT BUONI ORDINARI DEL TESORO","N","Auction","--"]
["ISTRIP / ITGV  IO Str 01-Sep-2018","STRIP","01-Sep-2018",0,0,"--","Stripped Coupon","Italy","Euro","IT0004957830","IT495783=",null,"22-Jan-2013","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ITFSTP / ITGV         01-Sep-2018","STRIP","01-Sep-2018",0,0,"--","Stripped Coupon","Italy","Euro","IT0004428972","IT442897=",null,"03-Nov-2008","Unsecured","Strip - Fungible - Interest and/or Principal","N",0.47,0.47399999999999998,34.200000000000003,-0.33400000000000002,"IS","MAT","03-Sep-2018",100.1585,"N/A","ITALY - FUNGIBLE STRIP","N",null,"--"]
["BOT / ITGV         14-Sep-2018",null,"14-Sep-2018",6500000000,6500000000,"--","Discount/Zero Coupon","Italy","Euro","IT0005281933","IT528193=",null,"14-Sep-2017","Unsecured","Bill","N",0.501,0.505,24.6,-0.42,"IS","MAT","14-Sep-2018",100.215,"N/A","ITALY - BOT BUONI ORDINARI DEL TESORO","N","Auction","--"]
["ITIPRU / ITGV         15-Sep-2018",null,"15-Sep-2018",0,0,"--","Stripped Coupon","Italy","Euro","IT0004969520","IT496952=",null,"31-Jan-2013","Unsecured","Strip - Principal Only Uplift (Inflation Linked)","N",0.50900000000000001,0.51300000000000001,25.1,-0.42,"IS","MAT","17-Sep-2018",100.21550000000001,"N/A","ITALY - PRINCIPAL STRIP UPLIFT (INFLATION LINKED)","N",null,"--"]
["ISTRIP / ITGV  IO Str 15-Sep-2018","STRIP","15-Sep-2018",0,0,"--","Stripped Coupon","Italy","Euro","IT0005139354","IT513935=",null,"15-Sep-2015","Unsecured","Strip - Interest only","N",0.50900000000000001,0.51300000000000001,35.299999999999997,-0.32,"IS","MAT","17-Sep-2018",100.16289999999999,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ITIIN / ITGV  IO Str 15-Sep-2018","STRIP","15-Sep-2018",0,0,"--","Stripped Coupon","Italy","Euro","IT0003748339","IT374833=",null,"27-Oct-2004","Unsecured","Strip - Interest only","Y",0.50700000000000001,0.51700000000000002,-111.9,-1.7989999999999999,"IS","MAT","17-Sep-2018",100.9246,"N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["BTPI / ITGV   1.700 15-Sep-2018",null,"15-Sep-2018",10764638000,10764638000,1.7,"Fixed Coupon","Italy","Euro","IT0004890882","IT489088=",null,"31-Jan-2013","Unsecured","Bond","Y",0.504,0.51300000000000001,-130.30000000000001,-1.9990000000000001,"IS","MAT","17-Sep-2018",101.884,"N/A","ITALY - BTPI BUONI DEL TESORO POLIENNALI (INFLATION LINKED)","N","Auction","--"]
["ITIPR / ITGV  PO Str 15-Sep-2018","STRIP","15-Sep-2018",0,0,"--","Stripped Coupon","Italy","Euro","IT0004969512","IT496951=",null,"31-Jan-2013","Unsecured","Strip - Principal only","N",0.50900000000000001,0.51300000000000001,25.1,-0.42,"IS","MAT","17-Sep-2018",100.21550000000001,"N/A","ITALY - PRINCIPAL STRIP (INFLATION LINKED)","N",null,"--"]
["ITIIN / ITGV  IO Str 15-Sep-2018","STRIP","15-Sep-2018",0,0,"--","Stripped Coupon","Italy","Euro","IT0004969819","IT496981=",null,"31-Jan-2013","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Oct-2018","STRIP","01-Oct-2018",0,0,"--","Stripped Coupon","Italy","Euro","IT0005245417","IT524541=",null,"01-Mar-2017","Unsecured","Strip - Interest only","N",0.54800000000000004,0.55100000000000005,34.799999999999997,-0.318,"IS","MAT","01-Oct-2018",100.1754,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["BOT / ITGV         12-Oct-2018",null,"12-Oct-2018",6000000000,6000000000,"--","Discount/Zero Coupon","Italy","Euro","IT0005284044","IT528404=",null,"13-Oct-2017","Unsecured","Bill","N",0.57899999999999996,0.58199999999999996,23.8,-0.41799999999999998,"IS","MAT","12-Oct-2018",100.247,"N/A","ITALY - BOT BUONI ORDINARI DEL TESORO","N","Auction","--"]
["BTP / ITGV   0.300 15-Oct-2018",null,"15-Oct-2018",12199233000,12199233000,0.3,"Fixed Coupon","Italy","Euro","IT0005139099","IT513909=",null,"15-Oct-2015","Unsecured","Bond","N",0.58699999999999997,0.58899999999999997,24.5,-0.41099999999999998,"IS","MAT","15-Oct-2018",100.423,"N/A","ITALY - BTP BUONI DEL TESORO POLIENNALI","N","Auction","--"]
["ISTRIP / ITGV  IO Str 15-Oct-2018","STRIP","15-Oct-2018",0,0,"--","Stripped Coupon","Italy","Euro","IT0005094401","IT509440=",null,"16-Feb-2015","Unsecured","Strip - Interest only","N",0.58699999999999997,0.59,34.4,-0.318,"IS","MAT","15-Oct-2018",100.18770000000001,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["CCTEU / ITGV   1.524 01-Nov-2018 FRN",null,"01-Nov-2018",10286159000,13484709000,1.524,"Floating Coupon","Italy","Euro","IT0004922909","IT492290=",null,"15-May-2013","Unsecured","Bond","N",0.13100000000000001,"--","--",-0.40300000000000002,"IS","MAT","01-Nov-2018",101.24299999999999,"N/A","ITALY - CCT-EU CERTIFICATI DI CREDITO DEL TESORO ITALY (INDEXED TO EURIBOR)","N","Auction","--"]
["ISTRIP / ITGV  IO Str 01-Nov-2018","STRIP","01-Nov-2018",0,0,"--","Stripped Coupon","Italy","Euro","IT0001247227","IT124722=",null,"27-Jul-1998","Unsecured","Strip - Interest only","N",0.63200000000000001,0.63600000000000001,34.1,-0.318,"IS","MAT","01-Nov-2018",100.20140000000001,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Nov-2018","STRIP","01-Nov-2018",0,0,"--","Stripped Coupon","Italy","Euro","IT0004898695","IT489869=",null,"01-Mar-2013","Unsecured","Strip - Interest only","N",0.63200000000000001,0.63600000000000001,34.1,-0.318,"IS","MAT","01-Nov-2018",100.20140000000001,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["BOT / ITGV         14-Nov-2018",null,"14-Nov-2018",5510000000,5510000000,"--","Discount/Zero Coupon","Italy","Euro","IT0005311847","IT531184=",null,"14-Nov-2017","Unsecured","Bill","N",0.66900000000000004,0.67200000000000004,23.1,-0.41799999999999998,"IS","MAT","14-Nov-2018",100.285,"N/A","ITALY - BOT BUONI ORDINARI DEL TESORO","N","Auction","--"]
["ISTRIP / ITGV  IO Str 15-Nov-2018","STRIP","15-Nov-2018",0,0,"--","Stripped Coupon","Italy","Euro","IT0005251183","IT525118=",null,"15-Mar-2017","Unsecured","Strip - Interest only","N",0.67100000000000004,0.67500000000000004,33.799999999999997,-0.318,"IS","MAT","15-Nov-2018",100.21380000000001,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ITIIN / ITGV  IO Str 15-Nov-2018","STRIP","15-Nov-2018",0,0,"--","Stripped Coupon","Italy","Euro","IT0005214934","IT521493=",null,"15-May-2016","Unsecured","Strip - Interest only","Y",0.67800000000000005,0.68,-115.4,-1.7989999999999999,"IS","MAT","15-Nov-2018",101.2313,"N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["ITFSTP / ITGV         01-Dec-2018","STRIP","01-Dec-2018",0,0,"--","Stripped Coupon","Italy","Euro","IT0004964935","IT496493=",null,"02-Sep-2013","Unsecured","Strip - Fungible - Interest and/or Principal","N",0.70899999999999996,0.71599999999999997,266.60000000000002,2.0009999999999999,"NA","MAT","03-Dec-2018",98.572999999999993,"N/A","ITALY - FUNGIBLE STRIP","N",null,"--"]
["BTP / ITGV   3.500 01-Dec-2018",null,"01-Dec-2018",18763736000,19858640000,3.5,"Fixed Coupon","Italy","Euro","IT0004957574","IT495757=",null,"02-Sep-2013","Unsecured","Bond","N",0.71199999999999997,0.71599999999999997,23.8,-0.40699999999999997,"IS","MAT","03-Dec-2018",102.816,"N/A","ITALY - BTP BUONI DEL TESORO POLIENNALI","N","Auction","--"]
["BOT / ITGV         14-Dec-2018",null,"14-Dec-2018",4750000000,4750000000,"--","Discount/Zero Coupon","Italy","Euro","IT0005317331","IT531733=",null,"14-Dec-2017","Unsecured","Bill","N",0.753,0.755,12.8,-0.51500000000000001,"IS","MAT","14-Dec-2018",100.395,"N/A","ITALY - BOT BUONI ORDINARI DEL TESORO","N","Auction","--"]
["ITFSTP / ITGV  IO Str 15-Dec-2018","STRIP","15-Dec-2018",0,0,"--","Stripped Coupon","Italy","Euro","IT0005039174","IT503917=",null,"15-Jun-2014","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","ITALY - FUNGIBLE STRIP","N",null,"--"]
["CTZ / ITGV         28-Dec-2018",null,"28-Dec-2018",12980000000,15100000000,"--","Discount/Zero Coupon","Italy","Euro","IT0005221285","IT522128=",null,"29-Nov-2016","Unsecured","Bond","N",0.79200000000000004,0.79300000000000004,23.5,-0.41899999999999998,"IS","MAT","28-Dec-2018",100.333,"N/A","ITALY - CTZ CERTIFICATI DEL TESORO ZERO COUPON","N","Auction","--"]
["BOT / ITGV         14-Jan-2019",null,"14-Jan-2019",7500000000,7500000000,"--","Discount/Zero Coupon","Italy","Euro","IT0005320178","IT532017=",null,"12-Jan-2018","Unsecured","Bill","N",0.83599999999999997,0.84,24.1,-0.41299999999999998,"IS","MAT","14-Jan-2019",100.352,"N/A","ITALY - BOT BUONI ORDINARI DEL TESORO","N","Auction","--"]
["ITFSTP / ITGV         01-Feb-2019","STRIP","01-Feb-2019",0,0,"--","Stripped Coupon","Italy","Euro","IT0005042061","IT504206=",null,"01-Jul-2014","Unsecured","Strip - Fungible - Interest and/or Principal","N",0.88400000000000001,0.88900000000000001,26,-0.40300000000000002,"IS","MAT","01-Feb-2019",100.3593,"N/A","ITALY - FUNGIBLE STRIP","N",null,"--"]
["ITFSTP / ITGV         01-Feb-2019","STRIP","01-Feb-2019",0,0,"--","Stripped Coupon","Italy","Euro","IT0004848583","IT484858=",null,"01-Feb-2003","Unsecured","Strip - Fungible - Interest and/or Principal","N",0.88400000000000001,0.88900000000000001,26,-0.40300000000000002,"IS","MAT","01-Feb-2019",100.3593,"N/A","ITALY - FUNGIBLE STRIP","N",null,"--"]
["BTP / ITGV   4.250 01-Feb-2019",null,"01-Feb-2019",23653755000,24629574000,4.25,"Fixed Coupon","Italy","Euro","IT0003493258","IT349325=",null,"25-Jun-2003","Unsecured","Bond","N",0.872,0.879,25.5,-0.40300000000000002,"IS","MAT","01-Feb-2019",104.14400000000001,"N/A","ITALY - BTP BUONI DEL TESORO POLIENNALI","N","Underwritten","--"]
["BOT / ITGV         14-Feb-2019",null,"14-Feb-2019",6500000000,6500000000,"--","Discount/Zero Coupon","Italy","Euro","IT0005323362","IT532336=",null,"14-Feb-2018","Unsecured","Bill","N",0.92,0.92500000000000004,25,-0.41099999999999998,"IS","MAT","14-Feb-2019",100.386,"N/A","ITALY - BOT BUONI ORDINARI DEL TESORO","N","Auction","--"]
["ITFSTP / ITGV         01-Mar-2019","STRIP","01-Mar-2019",0,0,"--","Stripped Coupon","Italy","Euro","IT0004848724","IT484872=",null,"17-Dec-2012","Unsecured","Strip - Fungible - Interest and/or Principal","N",0.96699999999999997,0.96499999999999997,32.299999999999997,-0.34699999999999998,"IS","MAT","01-Mar-2019",100.336,"N/A","ITALY - FUNGIBLE STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Mar-2019","STRIP","01-Mar-2019",0,0,"--","Stripped Coupon","Italy","Euro","IT0004957848","IT495784=",null,"22-Jan-2013","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","ITALY - INTEREST STRIP","N",null,"--"]
["BTP / ITGV   4.500 01-Mar-2019",null,"01-Mar-2019",23861490000,24149228000,4.5,"Fixed Coupon","Italy","Euro","IT0004423957","IT442395=",null,"03-Nov-2008","Unsecured","Bond","N",0.95499999999999996,0.95499999999999996,26.7,-0.39700000000000002,"IS","MAT","01-Mar-2019",104.744,"N/A","ITALY - BTP BUONI DEL TESORO POLIENNALI","N","Auction","--"]
["ITIIN / ITGV  IO Str 15-Mar-2019","STRIP","15-Mar-2019",0,0,"--","Stripped Coupon","Italy","Euro","IT0005022394","IT502239=",null,"19-Mar-2014","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["ITIIN / ITGV  IO Str 15-Mar-2019","STRIP","15-Mar-2019",0,0,"--","Stripped Coupon","Italy","Euro","IT0003748347","IT374834=",null,"27-Oct-2004","Unsecured","Strip - Interest only","Y",1.0089999999999999,1.0089999999999999,-65.400000000000006,-1.321,"IS","MAT","15-Mar-2019",101.34269999999999,"N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["ISTRIP / ITGV  IO Str 15-Mar-2019","STRIP","15-Mar-2019",0,0,"--","Stripped Coupon","Italy","Euro","IT0005139362","IT513936=",null,"15-Sep-2015","Unsecured","Strip - Interest only","N",1.004,1.004,37.5,-0.29699999999999999,"IS","MAT","15-Mar-2019",100.2989,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Apr-2019","STRIP","01-Apr-2019",0,0,"--","Stripped Coupon","Italy","Euro","IT0005245425","IT524542=",null,"01-Mar-2017","Unsecured","Strip - Interest only","N",1.0489999999999999,1.05,40.799999999999997,-0.26500000000000001,"IS","MAT","01-Apr-2019",100.2792,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 15-Apr-2019","STRIP","15-Apr-2019",0,0,"--","Stripped Coupon","Italy","Euro","IT0005094419","IT509441=",null,"16-Feb-2015","Unsecured","Strip - Interest only","N",1.0880000000000001,1.0880000000000001,40.799999999999997,-0.26500000000000001,"IS","MAT","15-Apr-2019",100.2895,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["BTP / ITGV   0.100 15-Apr-2019",null,"15-Apr-2019",11127336000,12117336000,0.1,"Fixed Coupon","Italy","Euro","IT0005177271","IT517727=",null,"15-Apr-2016","Unsecured","Bond","N",1.087,1.0880000000000001,30.8,-0.36499999999999999,"IS","MAT","15-Apr-2019",100.5081,"N/A","ITALY - BTP BUONI DEL TESORO POLIENNALI","N","Auction","--"]
["ISTRIP / ITGV  IO Str 01-May-2019","STRIP","01-May-2019",0,0,"--","Stripped Coupon","Italy","Euro","IT0001247235","IT124723=",null,"27-Jul-1998","Unsecured","Strip - Interest only","N",1.1339999999999999,1.135,46.9,-0.20499999999999999,"IS","MAT","02-May-2019",100.2329,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["BTP / ITGV   2.500 01-May-2019",null,"01-May-2019",17220568000,18316158000,2.5,"Fixed Coupon","Italy","Euro","IT0004992308","IT499230=",null,"03-Feb-2014","Unsecured","Bond","N",1.117,1.117,31.9,-0.35499999999999998,"IS","MAT","02-May-2019",103.2441,"N/A","ITALY - BTP BUONI DEL TESORO POLIENNALI","N","Auction","--"]
["ITFSTP / ITGV         01-May-2019","STRIP","01-May-2019",0,0,"--","Stripped Coupon","Italy","Euro","IT0004898703","IT489870=",null,"01-Mar-2013","Unsecured","Strip - Fungible - Interest and/or Principal","N",1.135,1.135,30.5,-0.33800000000000002,"NA","MAT","02-May-2019",100.38500000000001,"N/A","ITALY - FUNGIBLE STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 15-May-2019","STRIP","15-May-2019",0,0,"--","Stripped Coupon","Italy","Euro","IT0005251191","IT525119=",null,"15-Mar-2017","Unsecured","Strip - Interest only","N",1.17,1.17,51.6,-0.158,"IS","MAT","15-May-2019",100.1854,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ITIIN / ITGV  IO Str 15-May-2019","STRIP","15-May-2019",0,0,"--","Stripped Coupon","Italy","Euro","IT0005214942","IT521494=",null,"15-May-2016","Unsecured","Strip - Interest only","Y",1.177,1.177,-65.2,-1.321,"IS","MAT","15-May-2019",101.5682,"N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["CTZ / ITGV         30-May-2019",null,"30-May-2019",11059547000,12209547000,"--","Discount/Zero Coupon","Italy","Euro","IT0005256471","IT525647=",null,"30-May-2017","Unsecured","Bond","N",1.2130000000000001,1.212,36.700000000000003,-0.308,"IS","MAT","30-May-2019",100.3742,"N/A","ITALY - CTZ CERTIFICATI DEL TESORO ZERO COUPON","N","Auction","--"]
["ITFSTP / ITGV         01-Jun-2019","STRIP","01-Jun-2019",0,0,"--","Stripped Coupon","Italy","Euro","IT0005057028","IT505702=",null,"01-Sep-2014","Unsecured","Strip - Fungible - Interest and/or Principal","N",1.2210000000000001,1.2230000000000001,37.700000000000003,-0.29799999999999999,"IS","MAT","03-Jun-2019",100.3653,"N/A","ITALY - FUNGIBLE STRIP","N",null,"--"]
["ITFSTP / ITGV  IO Str 15-Jun-2019","STRIP","15-Jun-2019",0,0,"--","Stripped Coupon","Italy","Euro","IT0005039190","IT503919=",null,"15-Jun-2014","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","ITALY - FUNGIBLE STRIP","N",null,"--"]
["BTP / ITGV   1.500 01-Aug-2019",null,"01-Aug-2019",14616619000,16393156000,1.5,"Fixed Coupon","Italy","Euro","IT0005030504","IT503050=",null,"01-Jul-2014","Unsecured","Bond","N",1.3720000000000001,1.3740000000000001,35.700000000000003,-0.30199999999999999,"IS","MAT","01-Aug-2019",102.5065,"N/A","ITALY - BTP BUONI DEL TESORO POLIENNALI","N","Auction","--"]
["ISTRIP / ITGV  IO Str 01-Aug-2019","STRIP","01-Aug-2019",0,0,"--","Stripped Coupon","Italy","Euro","IT0003268585","IT326858=",null,"01-Feb-2002","Unsecured","Strip - Interest only","N",1.3819999999999999,1.3839999999999999,50.7,-0.152,"IS","MAT","01-Aug-2019",100.21120000000001,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ITFSTP / ITGV         01-Aug-2019","STRIP","01-Aug-2019",0,0,"--","Stripped Coupon","Italy","Euro","IT0005042079","IT504207=",null,"01-Jul-2014","Unsecured","Strip - Fungible - Interest and/or Principal","N",1.3859999999999999,1.3879999999999999,-20,-0.81899999999999995,"NA","MAT","01-Aug-2019",101.145,"N/A","ITALY - FUNGIBLE STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Sep-2019","STRIP","01-Sep-2019",0,0,"--","Stripped Coupon","Italy","Euro","IT0004957855","IT495785=",null,"22-Jan-2013","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","ITALY - INTEREST STRIP","N",null,"--"]
["BTP / ITGV   4.250 01-Sep-2019",null,"01-Sep-2019",24176078000,25012075000,4.25,"Fixed Coupon","Italy","Euro","IT0004489610","IT448961=",null,"04-May-2009","Unsecured","Bond","N",1.4390000000000001,1.4419999999999999,37.299999999999997,-0.27900000000000003,"IS","MAT","02-Sep-2019",106.65260000000001,"N/A","ITALY - BTP BUONI DEL TESORO POLIENNALI","N","Auction","--"]
["ITFSTP / ITGV         01-Sep-2019","STRIP","01-Sep-2019",0,0,"--","Stripped Coupon","Italy","Euro","IT0004848732","IT484873=",null,"17-Dec-2012","Unsecured","Strip - Fungible - Interest and/or Principal","N","--","--","--","--","--","--",null,"--","N/A","ITALY - FUNGIBLE STRIP","N",null,"--"]
["ITIIN / ITGV  IO Str 15-Sep-2019","STRIP","15-Sep-2019",0,0,"--","Stripped Coupon","Italy","Euro","IT0005022410","IT502241=",null,"19-Mar-2014","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["ITIPR / ITGV  PO Str 15-Sep-2019","STRIP","15-Sep-2019",0,0,"--","Stripped Coupon","Italy","Euro","IT0004381627","IT438162=",null,"15-Mar-2008","Unsecured","Strip - Principal only","N",1.5069999999999999,1.51,41.7,-0.22900000000000001,"IS","MAT","16-Sep-2019",100.3464,"N/A","ITALY - PRINCIPAL STRIP (INFLATION LINKED)","N",null,"--"]
["ISTRIP / ITGV  IO Str 15-Sep-2019","STRIP","15-Sep-2019",0,0,"--","Stripped Coupon","Italy","Euro","IT0005139370","IT513937=",null,"15-Sep-2015","Unsecured","Strip - Interest only","N",1.5069999999999999,1.51,51.8,-0.129,"IS","MAT","16-Sep-2019",100.1942,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["BTPI / ITGV   2.350 15-Sep-2019",null,"15-Sep-2019",17071622000,17397928000,2.35,"Fixed Coupon","Italy","Euro","IT0004380546","IT438054=",null,"28-May-2008","Unsecured","Bond","Y",1.4810000000000001,1.4870000000000001,-87.5,-1.5209999999999999,"IS","MAT","16-Sep-2019",105.91670000000001,"N/A","ITALY - BTPI BUONI DEL TESORO POLIENNALI (INFLATION LINKED)","N","Underwritten","--"]
["ITIPRU / ITGV         15-Sep-2019",null,"15-Sep-2019",0,0,"--","Stripped Coupon","Italy","Euro","IT0004381619","IT438161=",null,"15-Mar-2008","Unsecured","Strip - Principal Only Uplift (Inflation Linked)","N",1.5069999999999999,1.51,41.7,-0.22900000000000001,"IS","MAT","16-Sep-2019",100.3464,"N/A","ITALY - PRINCIPAL STRIP UPLIFT (INFLATION LINKED)","N",null,"--"]
["ITIIN / ITGV  IO Str 15-Sep-2019","STRIP","15-Sep-2019",0,0,"--","Stripped Coupon","Italy","Euro","IT0003748487","IT374848=",null,"27-Oct-2004","Unsecured","Strip - Interest only","Y",1.5129999999999999,1.5189999999999999,-67.8,-1.321,"IS","MAT","16-Sep-2019",102.0245,"N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Oct-2019","STRIP","01-Oct-2019",0,0,"--","Stripped Coupon","Italy","Euro","IT0005245433","IT524543=",null,"01-Mar-2017","Unsecured","Strip - Interest only","N",1.548,1.55,55.3,-8.5000000000000006E-2,"IS","MAT","01-Oct-2019",100.1318,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["BTP / ITGV   0.050 15-Oct-2019",null,"15-Oct-2019",14207500000,15663500000,0.05,"Fixed Coupon","Italy","Euro","IT0005217929","IT521792=",null,"17-Oct-2016","Unsecured","Bond","N",1.587,1.589,39.6,-0.23499999999999999,"IS","MAT","15-Oct-2019",100.4539,"N/A","ITALY - BTP BUONI DEL TESORO POLIENNALI","N","Auction","--"]
["ISTRIP / ITGV  IO Str 15-Oct-2019","STRIP","15-Oct-2019",0,0,"--","Stripped Coupon","Italy","Euro","IT0005094427","IT509442=",null,"16-Feb-2015","Unsecured","Strip - Interest only","N",1.587,1.589,54.6,-8.5000000000000006E-2,"IS","MAT","15-Oct-2019",100.13509999999999,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["CTZ / ITGV         30-Oct-2019",null,"30-Oct-2019",12701000000,12701000000,"--","Discount/Zero Coupon","Italy","Euro","IT0005289274","IT528927=",null,"30-Oct-2017","Unsecured","Bond","N",1.629,1.631,43.2,-0.191,"IS","MAT","30-Oct-2019",100.31189999999999,"N/A","ITALY - CTZ CERTIFICATI DEL TESORO ZERO COUPON","N","Auction","--"]
["ISTRIP / ITGV  IO Str 01-Nov-2019","STRIP","01-Nov-2019",0,0,"--","Stripped Coupon","Italy","Euro","IT0004898711","IT489871=",null,"01-Mar-2013","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Nov-2019","STRIP","01-Nov-2019",0,0,"--","Stripped Coupon","Italy","Euro","IT0001247243","IT124724=",null,"27-Jul-1998","Unsecured","Strip - Interest only","N",1.631,1.635,58.1,-4.1000000000000002E-2,"IS","MAT","01-Nov-2019",100.0667,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["CCTEU / ITGV   0.925 15-Nov-2019 FRN",null,"15-Nov-2019",12679855000,12679855000,0.92500000000000004,"Floating Coupon","Italy","Euro","IT0005009839","IT500983=",null,"01-Apr-2014","Unsecured","Bond","N",0.16900000000000001,"--","--",-0.27900000000000003,"IS","MAT","15-Nov-2019",102.04900000000001,"N/A","ITALY - CCT-EU CERTIFICATI DI CREDITO DEL TESORO ITALY (INDEXED TO EURIBOR)","N","Auction","--"]
["ITIIN / ITGV  IO Str 15-Nov-2019","STRIP","15-Nov-2019",0,0,"--","Stripped Coupon","Italy","Euro","IT0005214959","IT521495=",null,"15-May-2016","Unsecured","Strip - Interest only","Y",1.68,1.6839999999999999,-66.099999999999994,-1.2709999999999999,"IS","MAT","15-Nov-2019",102.1649,"N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["ISTRIP / ITGV  IO Str 15-Nov-2019","STRIP","15-Nov-2019",0,0,"--","Stripped Coupon","Italy","Euro","IT0005251209","IT525120=",null,"15-Mar-2017","Unsecured","Strip - Interest only","N",1.67,1.673,57.5,-4.1000000000000002E-2,"IS","MAT","15-Nov-2019",100.06829999999999,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ITFSTP / ITGV         01-Dec-2019","STRIP","01-Dec-2019",0,0,"--","Stripped Coupon","Italy","Euro","IT0005057036","IT505703=",null,"01-Sep-2014","Unsecured","Strip - Fungible - Interest and/or Principal","N",1.718,1.7210000000000001,44.3,-0.16500000000000001,"IS","MAT","02-Dec-2019",100.2846,"N/A","ITALY - FUNGIBLE STRIP","N",null,"--"]
["BTP / ITGV   1.050 01-Dec-2019",null,"01-Dec-2019",15470969000,15470969000,1.05,"Fixed Coupon","Italy","Euro","IT0005069395","IT506939=",null,"01-Dec-2014","Unsecured","Bond","N",1.7030000000000001,1.706,39.299999999999997,-0.215,"IS","MAT","02-Dec-2019",102.1781,"N/A","ITALY - BTP BUONI DEL TESORO POLIENNALI","N","Auction","--"]
["ITFSTP / ITGV  IO Str 15-Dec-2019","STRIP","15-Dec-2019",0,0,"--","Stripped Coupon","Italy","Euro","IT0005039208","IT503920=",null,"15-Jun-2014","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","ITALY - FUNGIBLE STRIP","N",null,"--"]
["ITFSTP / ITGV  IO Str 01-Feb-2020","STRIP","01-Feb-2020",0,0,"--","Stripped Coupon","Italy","Euro","IT0005278053","IT527805=",null,"04-Jul-2017","Unsecured","Strip - Interest only","N",1.8859999999999999,1.8919999999999999,54.6,-2.4E-2,"IS","MAT","03-Feb-2020",100.0448,"N/A","ITALY - FUNGIBLE STRIP","N",null,"--"]
["BTP / ITGV   4.500 01-Feb-2020",null,"01-Feb-2020",23409650000,23409650000,4.5,"Fixed Coupon","Italy","Euro","IT0003644769","IT364476=",null,"24-Mar-2004","Unsecured","Bond","N",1.8260000000000001,1.831,39.9,-0.17399999999999999,"IS","MAT","03-Feb-2020",108.83759999999999,"N/A","ITALY - BTP BUONI DEL TESORO POLIENNALI","N","Underwritten","--"]
["ITFSTP / ITGV         01-Feb-2020","STRIP","01-Feb-2020",0,0,"--","Stripped Coupon","Italy","Euro","IT0004848617","IT484861=",null,"17-Dec-2012","Unsecured","Strip - Fungible - Interest and/or Principal","N",1.8879999999999999,1.893,41.6,-0.154,"IS","MAT","03-Feb-2020",100.2916,"N/A","ITALY - FUNGIBLE STRIP","N",null,"--"]
["BTP / ITGV   4.250 01-Mar-2020",null,"01-Mar-2020",24330808000,24330808000,4.25,"Fixed Coupon","Italy","Euro","IT0004536949","IT453694=",null,"01-Oct-2009","Unsecured","Bond","N",1.909,1.911,41.4,-0.14399999999999999,"IS","MAT","02-Mar-2020",108.6478,"N/A","ITALY - BTP BUONI DEL TESORO POLIENNALI","N","Auction","--"]
["ITFSTP / ITGV         01-Mar-2020","STRIP","01-Mar-2020",0,0,"--","Stripped Coupon","Italy","Euro","IT0004848757","IT484875=",null,"17-Dec-2012","Unsecured","Strip - Fungible - Interest and/or Principal","N","--","--","--","--","--","--",null,"--","N/A","ITALY - FUNGIBLE STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Mar-2020","STRIP","01-Mar-2020",0,0,"--","Stripped Coupon","Italy","Euro","IT0004957863","IT495786=",null,"22-Jan-2013","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ITIIN / ITGV  IO Str 15-Mar-2020","STRIP","15-Mar-2020",0,0,"--","Stripped Coupon","Italy","Euro","IT0003748495","IT374849=",null,"27-Oct-2004","Unsecured","Strip - Interest only","Y",2.0089999999999999,2.0129999999999999,-3,-0.57699999999999996,"IS","MAT","16-Mar-2020",101.16500000000001,"N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["ITIIN / ITGV  IO Str 15-Mar-2020","STRIP","15-Mar-2020",0,0,"--","Stripped Coupon","Italy","Euro","IT0005022428","IT502242=",null,"19-Mar-2014","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["ISTRIP / ITGV  IO Str 15-Mar-2020","STRIP","15-Mar-2020",0,0,"--","Stripped Coupon","Italy","Euro","IT0005139388","IT513938=",null,"15-Sep-2015","Unsecured","Strip - Interest only","N",2.0049999999999999,2.0070000000000001,55.3,6.0000000000000001E-3,"IS","MAT","16-Mar-2020",99.987099999999998,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Apr-2020","STRIP","01-Apr-2020",0,0,"--","Stripped Coupon","Italy","Euro","IT0005245441","IT524544=",null,"01-Mar-2017","Unsecured","Strip - Interest only","N",2.0470000000000002,2.0510000000000002,52.6,-1.4E-2,"IS","MAT","01-Apr-2020",100.0278,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 15-Apr-2020","STRIP","15-Apr-2020",0,0,"--","Stripped Coupon","Italy","Euro","IT0005094435","IT509443=",null,"16-Feb-2015","Unsecured","Strip - Interest only","N",2.0859999999999999,2.089,53.9,6.0000000000000001E-3,"IS","MAT","15-Apr-2020",99.986599999999996,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["BTPIT / ITGV   1.650 23-Apr-2020",null,"23-Apr-2020",20564569000,20564569000,1.65,"Fixed Coupon","Italy","Euro","IT0005012783","IT501278=",null,"23-Apr-2014","Unsecured","Bond","Y",2.0779999999999998,2.08,-29.7,-0.82699999999999996,"IS","MAT","23-Apr-2020",105.2865,"N/A","ITALY - BTP Italia BUONI DEL TESORO POLIENNALI RETAIL (INFLATION LINKED TO FOI)","N","Direct","--"]
["BTP / ITGV   0.700 01-May-2020",null,"01-May-2020",16458150000,16458150000,0.7,"Fixed Coupon","Italy","Euro","IT0005107708","IT510770=",null,"04-May-2015","Unsecured","Bond","N",2.1230000000000002,2.125,43.6,-8.8999999999999996E-2,"IS","MAT","04-May-2020",101.6853,"N/A","ITALY - BTP BUONI DEL TESORO POLIENNALI","N","Auction","--"]
["ISTRIP / ITGV  IO Str 01-May-2020","STRIP","01-May-2020",0,0,"--","Stripped Coupon","Italy","Euro","IT0001247250","IT124725=",null,"27-Jul-1998","Unsecured","Strip - Interest only","N",2.1379999999999999,2.14,58.6,6.0999999999999999E-2,"IS","MAT","04-May-2020",99.869399999999999,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV         01-May-2020","STRIP","01-May-2020",0,0,"--","Stripped Coupon","Italy","Euro","IT0004898729","IT489872=",null,"01-Mar-2013","Unsecured","Strip - Fungible - Interest and/or Principal","N","--","--","--","--","--","--",null,"--","N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 15-May-2020","STRIP","15-May-2020",0,0,"--","Stripped Coupon","Italy","Euro","IT0005251217","IT525121=",null,"15-Mar-2017","Unsecured","Strip - Interest only","N",2.169,2.17,58.1,6.0999999999999999E-2,"IS","MAT","15-May-2020",99.867599999999996,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ITIIN / ITGV  IO Str 15-May-2020","STRIP","15-May-2020",0,0,"--","Stripped Coupon","Italy","Euro","IT0005214967","IT521496=",null,"15-May-2016","Unsecured","Strip - Interest only","Y",2.1760000000000002,2.1779999999999999,-10.1,-0.621,"IS","MAT","15-May-2020",101.3599,"N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["ITFSTP / ITGV  IO Str 01-Jun-2020","STRIP","01-Jun-2020",0,0,"--","Stripped Coupon","Italy","Euro","IT0005057044","IT505704=",null,"01-Sep-2014","Unsecured","Strip - Interest only","N",2.2130000000000001,2.2170000000000001,61.7,0.104,"IS","MAT","01-Jun-2020",99.770899999999997,"N/A","ITALY - FUNGIBLE STRIP","N",null,"--"]
["BTP / ITGV   0.350 15-Jun-2020",null,"15-Jun-2020",15882720000,16882720000,0.35,"Fixed Coupon","Italy","Euro","IT0005250946","IT525094=",null,"18-Apr-2017","Unsecured","Bond","N",2.2450000000000001,2.2480000000000002,46.1,-4.5999999999999999E-2,"IS","MAT","15-Jun-2020",100.8948,"N/A","ITALY - BTP BUONI DEL TESORO POLIENNALI","N","Auction","--"]
["ITFSTP / ITGV  IO Str 15-Jun-2020","STRIP","15-Jun-2020",0,0,"--","Stripped Coupon","Italy","Euro","IT0005039216","IT503921=",null,"15-Jun-2014","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","ITALY - FUNGIBLE STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Aug-2020","STRIP","01-Aug-2020",0,0,"--","Stripped Coupon","Italy","Euro","IT0003268635","IT326863=",null,"01-Feb-2002","Unsecured","Strip - Interest only","N",2.3839999999999999,2.3879999999999999,64.3,0.158,"IS","MAT","03-Aug-2020",99.622,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ITFSTP / ITGV  IO Str 01-Aug-2020","STRIP","01-Aug-2020",0,0,"--","Stripped Coupon","Italy","Euro","IT0005278061","IT527806=",null,"04-Jul-2017","Unsecured","Strip - Interest only","N",2.3839999999999999,2.3879999999999999,64.3,0.158,"IS","MAT","03-Aug-2020",99.622500000000002,"N/A","ITALY - FUNGIBLE STRIP","N",null,"--"]
["BTP / ITGV   4.000 01-Sep-2020",null,"01-Sep-2020",24922124000,24922124000,4,"Fixed Coupon","Italy","Euro","IT0004594930","IT459493=",null,"01-Apr-2010","Unsecured","Bond","N",2.3730000000000002,2.3780000000000001,48.6,8.0000000000000002E-3,"IS","MAT","01-Sep-2020",109.83669999999999,"N/A","ITALY - BTP BUONI DEL TESORO POLIENNALI","N","Auction","--"]
["ISTRIP / ITGV  IO Str 01-Sep-2020","STRIP","01-Sep-2020",0,0,"--","Stripped Coupon","Italy","Euro","IT0004957871","IT495787=",null,"22-Jan-2013","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ITFSTP / ITGV         01-Sep-2020","STRIP","01-Sep-2020",0,0,"--","Stripped Coupon","Italy","Euro","IT0004534191","IT453419=",null,"15-Jul-2009","Unsecured","Strip - Fungible - Interest and/or Principal","N","--","--","--","--","--","--",null,"--","N/A","ITALY - FUNGIBLE STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 15-Sep-2020","STRIP","15-Sep-2020",0,0,"--","Stripped Coupon","Italy","Euro","IT0005139396","IT513939=",null,"15-Sep-2015","Unsecured","Strip - Interest only","N",2.5009999999999999,2.5059999999999998,62.4,0.158,"IS","MAT","15-Sep-2020",99.604600000000005,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ITIIN / ITGV  IO Str 15-Sep-2020","STRIP","15-Sep-2020",0,0,"--","Stripped Coupon","Italy","Euro","IT0003748503","IT374850=",null,"27-Oct-2004","Unsecured","Strip - Interest only","Y",2.5110000000000001,2.516,-15.6,-0.621,"IS","MAT","15-Sep-2020",101.5727,"N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["ITIIN / ITGV  IO Str 15-Sep-2020","STRIP","15-Sep-2020",0,0,"--","Stripped Coupon","Italy","Euro","IT0005022436","IT502243=",null,"19-Mar-2014","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Oct-2020","STRIP","01-Oct-2020",0,0,"--","Stripped Coupon","Italy","Euro","IT0005245458","IT524545=",null,"01-Mar-2017","Unsecured","Strip - Interest only","N",2.5449999999999999,2.5489999999999999,66.400000000000006,0.20699999999999999,"IS","MAT","01-Oct-2020",99.473399999999998,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["BTP / ITGV   0.200 15-Oct-2020",null,"15-Oct-2020",13076500000,15576500000,0.2,"Fixed Coupon","Italy","Euro","IT0005285041","IT528504=",null,"15-Oct-2017","Unsecured","Bond","N",2.5779999999999998,2.5819999999999999,50.7,5.7000000000000002E-2,"IS","MAT","15-Oct-2020",100.369,"N/A","ITALY - BTP BUONI DEL TESORO POLIENNALI","N","Auction","--"]
["ISTRIP / ITGV  IO Str 15-Oct-2020","STRIP","15-Oct-2020",0,0,"--","Stripped Coupon","Italy","Euro","IT0005094443","IT509444=",null,"16-Feb-2015","Unsecured","Strip - Interest only","N",2.5830000000000002,2.5870000000000002,65.7,0.20699999999999999,"IS","MAT","15-Oct-2020",99.465500000000006,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["BTPIT / ITGV   1.250 27-Oct-2020",null,"27-Oct-2020",7506032000,7506032000,1.25,"Fixed Coupon","Italy","Euro","IT0005058919","IT505891=",null,"27-Oct-2014","Unsecured","Bond","Y",2.5859999999999999,2.589,-37.6,-0.82099999999999995,"IS","MAT","27-Oct-2020",105.5017,"N/A","ITALY - BTP Italia BUONI DEL TESORO POLIENNALI RETAIL (INFLATION LINKED TO FOI)","N","Direct","--"]
["ITFSTP / ITGV         01-Nov-2020","STRIP","01-Nov-2020",0,0,"--","Stripped Coupon","Italy","Euro","IT0004898737","IT489873=",null,"01-Mar-2013","Unsecured","Strip - Fungible - Interest and/or Principal","N","--","--","--","--","--","--",null,"--","N/A","ITALY - FUNGIBLE STRIP","N",null,"--"]
["BTP / ITGV   0.650 01-Nov-2020",null,"01-Nov-2020",15068700000,15068700000,0.65,"Fixed Coupon","Italy","Euro","IT0005142143","IT514214=",null,"02-Nov-2015","Unsecured","Bond","N",2.609,2.6150000000000002,49.2,0.05,"IS","MAT","02-Nov-2020",101.57769999999999,"N/A","ITALY - BTP BUONI DEL TESORO POLIENNALI","N","Auction","--"]
["ISTRIP / ITGV  IO Str 01-Nov-2020","STRIP","01-Nov-2020",0,0,"--","Stripped Coupon","Italy","Euro","IT0001247268","IT124726=",null,"27-Jul-1998","Unsecured","Strip - Interest only","N",2.63,2.6360000000000001,67,0.23,"IS","MAT","02-Nov-2020",99.395899999999997,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ITIIN / ITGV  IO Str 15-Nov-2020","STRIP","15-Nov-2020",0,0,"--","Stripped Coupon","Italy","Euro","IT0005214975","IT521497=",null,"15-May-2016","Unsecured","Strip - Interest only","Y",2.6779999999999999,2.6859999999999999,-18.7,-0.621,"IS","MAT","16-Nov-2020",101.6784,"N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["ISTRIP / ITGV  IO Str 15-Nov-2020","STRIP","15-Nov-2020",0,0,"--","Stripped Coupon","Italy","Euro","IT0005251225","IT525122=",null,"15-Mar-2017","Unsecured","Strip - Interest only","N",2.669,2.6749999999999998,66.3,0.23,"IS","MAT","16-Nov-2020",99.387100000000004,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ITFSTP / ITGV  IO Str 01-Dec-2020","STRIP","01-Dec-2020",0,0,"--","Stripped Coupon","Italy","Euro","IT0005057051","IT505705=",null,"01-Sep-2014","Unsecured","Strip - Interest only","N",2.71,2.7149999999999999,67.599999999999994,0.25,"IS","MAT","01-Dec-2020",99.3232,"N/A","ITALY - FUNGIBLE STRIP","N",null,"--"]
["ITFSTP / ITGV  IO Str 15-Dec-2020","STRIP","15-Dec-2020",0,0,"--","Stripped Coupon","Italy","Euro","IT0005039224","IT503922=",null,"15-Jun-2014","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","ITALY - FUNGIBLE STRIP","N",null,"--"]
["CCTEU / ITGV   0.527 15-Dec-2020 FRN",null,"15-Dec-2020",15368775000,15368775000,0.52700000000000002,"Floating Coupon","Italy","Euro","IT0005056541","IT505654=",null,"01-Oct-2014","Unsecured","Bond","N",0.253,"--","--",-0.16600000000000001,"IS","MAT","15-Dec-2020",101.94199999999999,"N/A","ITALY - CCT-EU CERTIFICATI DI CREDITO DEL TESORO ITALY (INDEXED TO EURIBOR)","N","Auction","--"]
["ITFSTP / ITGV  IO Str 01-Feb-2021","STRIP","01-Feb-2021",0,0,"--","Stripped Coupon","Italy","Euro","IT0005278079","IT527807=",null,"04-Jul-2017","Unsecured","Strip - Interest only","N",2.8759999999999999,2.8839999999999999,69.5,0.29699999999999999,"IS","MAT","01-Feb-2021",99.148600000000002,"N/A","ITALY - FUNGIBLE STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Feb-2021","STRIP","01-Feb-2021",0,0,"--","Stripped Coupon","Italy","Euro","IT0003268676","IT326867=",null,"01-Feb-2002","Unsecured","Strip - Interest only","N",2.8759999999999999,2.8839999999999999,69.5,0.29699999999999999,"IS","MAT","01-Feb-2021",99.148899999999998,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ITFSTP / ITGV         01-Mar-2021","STRIP","01-Mar-2021",0,0,"--","Stripped Coupon","Italy","Euro","IT0004848765","IT484876=",null,"17-Dec-2012","Unsecured","Strip - Fungible - Interest and/or Principal","N","--","--","--","--","--","--",null,"--","N/A","ITALY - FUNGIBLE STRIP","N",null,"--"]
["BTP / ITGV   3.750 01-Mar-2021",null,"01-Mar-2021",24268782000,24268782000,3.75,"Fixed Coupon","Italy","Euro","IT0004634132","IT463413=",null,"01-Sep-2010","Unsecured","Bond","N",2.835,2.8359999999999999,54.2,0.14699999999999999,"IS","MAT","01-Mar-2021",110.6561,"N/A","ITALY - BTP BUONI DEL TESORO POLIENNALI","N","Auction","--"]
["ISTRIP / ITGV  IO Str 01-Mar-2021","STRIP","01-Mar-2021",0,0,"--","Stripped Coupon","Italy","Euro","IT0004957889","IT495788=",null,"22-Jan-2013","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ITIIN / ITGV  IO Str 15-Mar-2021","STRIP","15-Mar-2021",0,0,"--","Stripped Coupon","Italy","Euro","IT0005022444","IT502244=",null,"19-Mar-2014","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["ISTRIP / ITGV  IO Str 15-Mar-2021","STRIP","15-Mar-2021",0,0,"--","Stripped Coupon","Italy","Euro","IT0005139404","IT513940=",null,"15-Sep-2015","Unsecured","Strip - Interest only","N",2.9980000000000002,2.9990000000000001,67.8,0.29699999999999999,"IS","MAT","15-Mar-2021",99.114900000000006,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ITIIN / ITGV  IO Str 15-Mar-2021","STRIP","15-Mar-2021",0,0,"--","Stripped Coupon","Italy","Euro","IT0003748537","IT374853=",null,"27-Oct-2004","Unsecured","Strip - Interest only","Y",3.012,3.0129999999999999,-26.1,-0.64200000000000002,"IS","MAT","15-Mar-2021",101.9515,"N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Apr-2021","STRIP","01-Apr-2021",0,0,"--","Stripped Coupon","Italy","Euro","IT0005245466","IT524546=",null,"01-Mar-2017","Unsecured","Strip - Interest only","N",3.0409999999999999,3.044,75.8,0.38700000000000001,"IS","MAT","01-Apr-2021",98.828900000000004,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 15-Apr-2021","STRIP","15-Apr-2021",0,0,"--","Stripped Coupon","Italy","Euro","IT0005094450","IT509445=",null,"16-Feb-2015","Unsecured","Strip - Interest only","N",3.08,3.0819999999999999,75,0.38700000000000001,"IS","MAT","15-Apr-2021",98.8142,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-May-2021","STRIP","01-May-2021",0,0,"--","Stripped Coupon","Italy","Euro","IT0001247276","IT124727=",null,"27-Jul-1998","Unsecured","Strip - Interest only","N",3.13,3.1309999999999998,77.099999999999994,0.41699999999999998,"IS","MAT","03-May-2021",98.702399999999997,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["BTP / ITGV   3.750 01-May-2021",null,"01-May-2021",18397553000,18397553000,3.75,"Fixed Coupon","Italy","Euro","IT0004966401","IT496640=",null,"16-Oct-2013","Unsecured","Bond","N",2.9569999999999999,2.9590000000000001,60,0.23699999999999999,"IS","MAT","03-May-2021",110.9562,"N/A","ITALY - BTP BUONI DEL TESORO POLIENNALI","N","Underwritten","--"]
["ITFSTP / ITGV         01-May-2021","STRIP","01-May-2021",0,0,"--","Stripped Coupon","Italy","Euro","IT0004898745","IT489874=",null,"01-Mar-2013","Unsecured","Strip - Fungible - Interest and/or Principal","N",3.1320000000000001,3.133,62.2,0.26600000000000001,"NA","MAT","03-May-2021",99.171000000000006,"N/A","ITALY - FUNGIBLE STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 15-May-2021","STRIP","15-May-2021",0,0,"--","Stripped Coupon","Italy","Euro","IT0005251233","IT525123=",null,"15-Mar-2017","Unsecured","Strip - Interest only","N",3.1680000000000001,3.169,76.400000000000006,0.41699999999999998,"IS","MAT","17-May-2021",98.686499999999995,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ITIIN / ITGV  IO Str 15-May-2021","STRIP","15-May-2021",0,0,"--","Stripped Coupon","Italy","Euro","IT0005214983","IT521498=",null,"15-May-2016","Unsecured","Strip - Interest only","Y",3.1789999999999998,3.1850000000000001,-24.5,-0.59199999999999997,"IS","MAT","17-May-2021",101.8986,"N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["ITFSTP / ITGV  IO Str 01-Jun-2021","STRIP","01-Jun-2021",0,0,"--","Stripped Coupon","Italy","Euro","IT0005057069","IT505706=",null,"01-Sep-2014","Unsecured","Strip - Interest only","N",3.2069999999999999,3.21,74.7,0.40799999999999997,"IS","MAT","01-Jun-2021",98.698499999999996,"N/A","ITALY - FUNGIBLE STRIP","N",null,"--"]
["BTP / ITGV   0.450 01-Jun-2021",null,"01-Jun-2021",17414767000,17414767000,0.45,"Fixed Coupon","Italy","Euro","IT0005175598","IT517559=",null,"01-Apr-2016","Unsecured","Bond","N",3.1869999999999998,3.19,56.8,0.22800000000000001,"IS","MAT","01-Jun-2021",100.7111,"N/A","ITALY - BTP BUONI DEL TESORO POLIENNALI","N","Auction","--"]
["ITFSTP / ITGV  IO Str 15-Jun-2021","STRIP","15-Jun-2021",0,0,"--","Stripped Coupon","Italy","Euro","IT0005039232","IT503923=",null,"15-Jun-2014","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","ITALY - FUNGIBLE STRIP","N",null,"--"]
["BTP / ITGV   3.750 01-Aug-2021",null,"01-Aug-2021",28148325000,28148325000,3.75,"Fixed Coupon","Italy","Euro","IT0004009673","IT400967=",null,"01-Feb-2006","Unsecured","Bond","N",3.2029999999999998,3.206,62.8,0.307,"IS","MAT","02-Aug-2021",111.5899,"N/A","ITALY - BTP BUONI DEL TESORO POLIENNALI","N","Underwritten","--"]
["ITFSTP / ITGV  IO Str 01-Aug-2021","STRIP","01-Aug-2021",0,0,"--","Stripped Coupon","Italy","Euro","IT0005278087","IT527808=",null,"04-Jul-2017","Unsecured","Strip - Interest only","N",3.3759999999999999,3.379,76.599999999999994,0.45700000000000002,"IS","MAT","02-Aug-2021",98.466899999999995,"N/A","ITALY - FUNGIBLE STRIP","N",null,"--"]
["ITFSTP / ITGV         01-Aug-2021","STRIP","01-Aug-2021",0,0,"--","Stripped Coupon","Italy","Euro","IT0004848658","IT484865=",null,"17-Dec-2012","Unsecured","Strip - Fungible - Interest and/or Principal","N",3.3769999999999998,3.3809999999999998,66.599999999999994,0.35699999999999998,"IS","MAT","02-Aug-2021",98.799499999999995,"N/A","ITALY - FUNGIBLE STRIP","N",null,"--"]
["BTP / ITGV   4.750 01-Sep-2021",null,"01-Sep-2021",24986368000,24986368000,4.75,"Fixed Coupon","Italy","Euro","IT0004695075","IT469507=",null,"01-Mar-2011","Unsecured","Bond","N",3.2440000000000002,3.2480000000000002,63.9,0.32900000000000001,"IS","MAT","01-Sep-2021",115.21939999999999,"N/A","ITALY - BTP BUONI DEL TESORO POLIENNALI","N","Auction","--"]
["ISTRIP / ITGV  IO Str 01-Sep-2021","STRIP","01-Sep-2021",0,0,"--","Stripped Coupon","Italy","Euro","IT0004957897","IT495789=",null,"22-Jan-2013","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ITFSTP / ITGV         01-Sep-2021","STRIP","01-Sep-2021",0,0,"--","Stripped Coupon","Italy","Euro","IT0004848781","IT484878=",null,"17-Dec-2012","Unsecured","Strip - Fungible - Interest and/or Principal","N","--","--","--","--","--","--",null,"--","N/A","ITALY - FUNGIBLE STRIP","N",null,"--"]
["ITIPRU / ITGV         15-Sep-2021",null,"15-Sep-2021",0,0,"--","Stripped Coupon","Italy","Euro","IT0004615412","--",null,"28-Apr-2010","Unsecured","Strip - Principal Only Uplift (Inflation Linked)","N","--","--","--","--","--","--",null,"--","N/A","ITALY - PRINCIPAL STRIP UPLIFT (INFLATION LINKED)","N",null,"--"]
["BTPI / ITGV   2.100 15-Sep-2021",null,"15-Sep-2021",17311846000,17311846000,2.1,"Fixed Coupon","Italy","Euro","IT0004604671","IT460467=",null,"28-Apr-2010","Unsecured","Bond","Y",3.3839999999999999,3.3879999999999999,-54.6,-0.84199999999999997,"IS","MAT","15-Sep-2021",110.48609999999999,"N/A","ITALY - BTPI BUONI DEL TESORO POLIENNALI (INFLATION LINKED)","N","Underwritten","--"]
["ISTRIP / ITGV  IO Str 15-Sep-2021","STRIP","15-Sep-2021",0,0,"--","Stripped Coupon","Italy","Euro","IT0005139412","IT513941=",null,"15-Sep-2015","Unsecured","Strip - Interest only","N",3.4940000000000002,3.4990000000000001,76.7,0.47899999999999998,"IS","MAT","15-Sep-2021",98.340699999999998,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ITIIN / ITGV  IO Str 15-Sep-2021","STRIP","15-Sep-2021",0,0,"--","Stripped Coupon","Italy","Euro","IT0003748545","IT374854=",null,"27-Oct-2004","Unsecured","Strip - Interest only","Y",3.5129999999999999,3.5179999999999998,-30.3,-0.59199999999999997,"IS","MAT","15-Sep-2021",102.10250000000001,"N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["ITIIN / ITGV  IO Str 15-Sep-2021","STRIP","15-Sep-2021",0,0,"--","Stripped Coupon","Italy","Euro","IT0005022451","IT502245=",null,"19-Mar-2014","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["ITIPR / ITGV  PO Str 15-Sep-2021","STRIP","15-Sep-2021",0,0,"--","Stripped Coupon","Italy","Euro","IT0004615404","IT461540=",null,"28-Apr-2010","Unsecured","Strip - Principal only","N",3.496,3.5,69.8,0.40899999999999997,"IS","MAT","15-Sep-2021",98.579400000000007,"N/A","ITALY - PRINCIPAL STRIP (INFLATION LINKED)","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Oct-2021","STRIP","01-Oct-2021",0,0,"--","Stripped Coupon","Italy","Euro","IT0005245474","IT524547=",null,"01-Mar-2017","Unsecured","Strip - Interest only","N",3.5379999999999998,3.5419999999999998,77.8,0.499,"IS","MAT","01-Oct-2021",98.249099999999999,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 15-Oct-2021","STRIP","15-Oct-2021",0,0,"--","Stripped Coupon","Italy","Euro","IT0005094468","IT509446=",null,"16-Feb-2015","Unsecured","Strip - Interest only","N",3.577,3.58,76.900000000000006,0.499,"IS","MAT","15-Oct-2021",98.2303,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Nov-2021","STRIP","01-Nov-2021",0,0,"--","Stripped Coupon","Italy","Euro","IT0001247284","IT124728=",null,"27-Jul-1998","Unsecured","Strip - Interest only","N",3.6219999999999999,3.6269999999999998,75.900000000000006,0.499,"IS","MAT","01-Nov-2021",98.208500000000001,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Nov-2021","STRIP","01-Nov-2021",0,0,"--","Stripped Coupon","Italy","Euro","IT0004898752","IT489875=",null,"01-Mar-2013","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","ITALY - INTEREST STRIP","N",null,"--"]
["BTP / ITGV   0.350 01-Nov-2021",null,"01-Nov-2021",13955000000,14426000000,0.35,"Fixed Coupon","Italy","Euro","IT0005216491","IT521649=",null,"03-Oct-2016","Unsecured","Bond","N",3.6,3.605,61.1,0.34899999999999998,"IS","MAT","01-Nov-2021",100.0051,"N/A","ITALY - BTP BUONI DEL TESORO POLIENNALI","N","Auction","--"]
["ISTRIP / ITGV  IO Str 15-Nov-2021","STRIP","15-Nov-2021",0,0,"--","Stripped Coupon","Italy","Euro","IT0005251241","IT525124=",null,"15-Mar-2017","Unsecured","Strip - Interest only","N",3.66,3.665,78.2,0.52900000000000003,"IS","MAT","15-Nov-2021",98.081999999999994,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ITIIN / ITGV  IO Str 15-Nov-2021","STRIP","15-Nov-2021",0,0,"--","Stripped Coupon","Italy","Euro","IT0005214991","IT521499=",null,"15-May-2016","Unsecured","Strip - Interest only","Y",3.68,3.6850000000000001,-33.9,-0.59199999999999997,"IS","MAT","15-Nov-2021",102.2039,"N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["ITFSTP / ITGV  IO Str 01-Dec-2021","STRIP","01-Dec-2021",0,0,"--","Stripped Coupon","Italy","Euro","IT0005057077","IT505707=",null,"01-Sep-2014","Unsecured","Strip - Interest only","N",3.7029999999999998,3.7069999999999999,82.4,0.57999999999999996,"IS","MAT","01-Dec-2021",97.874600000000001,"N/A","ITALY - FUNGIBLE STRIP","N",null,"--"]
["BTP / ITGV   2.150 15-Dec-2021",null,"15-Dec-2021",17657877000,17657877000,2.15,"Fixed Coupon","Italy","Euro","IT0005028003","IT502800=",null,"16-Jun-2014","Unsecured","Bond","N",3.605,3.6080000000000001,67.5,0.43,"IS","MAT","15-Dec-2021",106.4041,"N/A","ITALY - BTP BUONI DEL TESORO POLIENNALI","N","Auction","--"]
["ITFSTP / ITGV         15-Dec-2021","STRIP","15-Dec-2021",0,0,"--","Stripped Coupon","Italy","Euro","IT0005039240","IT503924=",null,"15-Jun-2014","Unsecured","Strip - Fungible - Interest and/or Principal","Y","--","--","--","--","--","--",null,"--","N/A","ITALY - FUNGIBLE STRIP","N",null,"--"]
["ITFSTP / ITGV  IO Str 01-Feb-2022","STRIP","01-Feb-2022",0,0,"--","Stripped Coupon","Italy","Euro","IT0005278095","IT527809=",null,"04-Jul-2017","Unsecured","Strip - Interest only","N",3.867,3.875,89.7,0.68500000000000005,"IS","MAT","01-Feb-2022",97.380799999999994,"N/A","ITALY - FUNGIBLE STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Feb-2022","STRIP","01-Feb-2022",0,0,"--","Stripped Coupon","Italy","Euro","IT0003268726","IT326872=",null,"01-Feb-2002","Unsecured","Strip - Interest only","N",3.867,3.875,89.7,0.68500000000000005,"IS","MAT","01-Feb-2022",97.381500000000003,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Mar-2022","STRIP","01-Mar-2022",0,0,"--","Stripped Coupon","Italy","Euro","IT0004957905","IT495790=",null,"22-Jan-2013","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","ITALY - INTEREST STRIP","N",null,"--"]
["BTP / ITGV   5.000 01-Mar-2022",null,"01-Mar-2022",20635579000,20635579000,5,"Fixed Coupon","Italy","Euro","IT0004759673","IT475967=",null,"01-Sep-2011","Unsecured","Bond","N",3.66,3.66,72.400000000000006,0.505,"IS","MAT","01-Mar-2022",117.62430000000001,"N/A","ITALY - BTP BUONI DEL TESORO POLIENNALI","N","Auction","--"]
["ITFSTP / ITGV         01-Mar-2022","STRIP","01-Mar-2022",0,0,"--","Stripped Coupon","Italy","Euro","IT0004848799","IT484879=",null,"17-Dec-2012","Unsecured","Strip - Fungible - Interest and/or Principal","N","--","--","--","--","--","--",null,"--","N/A","ITALY - FUNGIBLE STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 15-Mar-2022","STRIP","15-Mar-2022",0,0,"--","Stripped Coupon","Italy","Euro","IT0005139420","IT513942=",null,"15-Sep-2015","Unsecured","Strip - Interest only","N",3.9889999999999999,3.9889999999999999,87.6,0.68500000000000005,"IS","MAT","15-Mar-2022",97.304299999999998,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ITIIN / ITGV  IO Str 15-Mar-2022","STRIP","15-Mar-2022",0,0,"--","Stripped Coupon","Italy","Euro","IT0003748560","IT374856=",null,"27-Oct-2004","Unsecured","Strip - Interest only","Y",4.0090000000000003,4.0090000000000003,-10.1,-0.29299999999999998,"IS","MAT","15-Mar-2022",101.18,"N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["ITIIN / ITGV  IO Str 15-Mar-2022","STRIP","15-Mar-2022",0,0,"--","Stripped Coupon","Italy","Euro","IT0005022469","IT502246=",null,"19-Mar-2014","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["ITFSTP / ITGV         01-Apr-2022","STRIP","01-Apr-2022",0,0,"--","Stripped Coupon","Italy","Euro","IT0005245482","IT524548=",null,"01-Mar-2017","Unsecured","Strip - Fungible - Interest and/or Principal","N",4.0339999999999998,4.0369999999999999,81.2,0.63200000000000001,"IS","MAT","01-Apr-2022",97.482500000000002,"N/A","ITALY - FUNGIBLE STRIP","N",null,"--"]
["BTP / ITGV   1.200 01-Apr-2022",null,"01-Apr-2022",16650500000,16650500000,1.2,"Fixed Coupon","Italy","Euro","IT0005244782","IT524478=",null,"01-Mar-2017","Unsecured","Bond","N",3.9319999999999999,3.9340000000000002,73.8,0.55200000000000005,"IS","MAT","01-Apr-2022",102.59569999999999,"N/A","ITALY - BTP BUONI DEL TESORO POLIENNALI","N","Auction","--"]
["BTP / ITGV   1.350 15-Apr-2022",null,"15-Apr-2022",17784500000,17784500000,1.35,"Fixed Coupon","Italy","Euro","IT0005086886","IT508688=",null,"16-Feb-2015","Unsecured","Bond","N",3.9689999999999999,3.97,75.400000000000006,0.57699999999999996,"IS","MAT","19-Apr-2022",103.11369999999999,"N/A","ITALY - BTP BUONI DEL TESORO POLIENNALI","N","Auction","--"]
["ITFSTP / ITGV         15-Apr-2022","STRIP","15-Apr-2022",0,0,"--","Stripped Coupon","Italy","Euro","IT0005094476","IT509447=",null,"16-Feb-2015","Unsecured","Strip - Fungible - Interest and/or Principal","N",4.0839999999999996,4.085,82.7,0.65700000000000003,"IS","MAT","19-Apr-2022",97.349900000000005,"N/A","ITALY - FUNGIBLE STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-May-2022","STRIP","01-May-2022",0,0,"--","Stripped Coupon","Italy","Euro","IT0004898760","IT489876=",null,"01-Mar-2013","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-May-2022","STRIP","01-May-2022",0,0,"--","Stripped Coupon","Italy","Euro","IT0001247292","IT124729=",null,"27-Jul-1998","Unsecured","Strip - Interest only","N",4.117,4.1180000000000003,93.9,0.77700000000000002,"IS","MAT","02-May-2022",96.848100000000002,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["BTPI / ITGV   0.100 15-May-2022",null,"15-May-2022",9758597000,9758597000,0.1,"Fixed Coupon","Italy","Euro","IT0005188120","IT518812=",null,"25-May-2016","Unsecured","Bond","Y",4.1710000000000003,4.1740000000000004,-33.799999999999997,-0.49299999999999999,"IS","MAT","16-May-2022",102.5033,"N/A","ITALY - BTPI BUONI DEL TESORO POLIENNALI (INFLATION LINKED)","N","Underwritten","--"]
["ISTRIP / ITGV  IO Str 15-May-2022","STRIP","15-May-2022",0,0,"--","Stripped Coupon","Italy","Euro","IT0005251258","IT525125=",null,"15-Mar-2017","Unsecured","Strip - Interest only","N",4.1559999999999997,4.1559999999999997,93.1,0.77700000000000002,"IS","MAT","16-May-2022",96.819100000000006,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ITFSTP / ITGV         15-May-2022","STRIP","15-May-2022",0,0,"--","Stripped Coupon","Italy","Euro","IT0005215006","IT521500=",null,"15-May-2016","Unsecured","Strip - Fungible - Interest and/or Principal","Y",4.1760000000000002,4.1790000000000003,-13.8,-0.29299999999999998,"IS","MAT","16-May-2022",101.2295,"N/A","ITALY - FUNGIBLE STRIP","N",null,"--"]
["ITFSTP / ITGV  IO Str 01-Jun-2022","STRIP","01-Jun-2022",0,0,"--","Stripped Coupon","Italy","Euro","IT0005057085","IT505708=",null,"01-Sep-2014","Unsecured","Strip - Interest only","N",4.1970000000000001,4.2,94.9,0.80500000000000005,"IS","MAT","01-Jun-2022",96.676199999999994,"N/A","ITALY - FUNGIBLE STRIP","N",null,"--"]
["CCTEU / ITGV   0.277 15-Jun-2022 FRN",null,"15-Jun-2022",16453945000,16453945000,0.27700000000000002,"Floating Coupon","Italy","Euro","IT0005104473","IT510447=",null,"01-Apr-2015","Unsecured","Bond","N",0.253,"--","--",5.5E-2,"IS","MAT","15-Jun-2022",100.973,"N/A","ITALY - CCT-EU CERTIFICATI DI CREDITO DEL TESORO ITALY (INDEXED TO EURIBOR)","N","Auction","--"]
["ITFSTP / ITGV  IO Str 01-Aug-2022","STRIP","01-Aug-2022",0,0,"--","Stripped Coupon","Italy","Euro","IT0005278103","IT527810=",null,"04-Jul-2017","Unsecured","Strip - Interest only","N",4.3620000000000001,4.3650000000000002,94.5,0.83499999999999996,"IS","MAT","01-Aug-2022",96.420900000000003,"N/A","ITALY - FUNGIBLE STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Aug-2022","STRIP","01-Aug-2022",0,0,"--","Stripped Coupon","Italy","Euro","IT0003268742","IT326874=",null,"01-Feb-2002","Unsecured","Strip - Interest only","N",4.3620000000000001,4.3650000000000002,94.6,0.83499999999999996,"IS","MAT","01-Aug-2022",96.418300000000002,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["BTP / ITGV   0.900 01-Aug-2022",null,"01-Aug-2022",18302621000,18302621000,0.9,"Fixed Coupon","Italy","Euro","IT0005277444","IT527744=",null,"01-Aug-2017","Unsecured","Bond","N",4.2869999999999999,4.29,77.099999999999994,0.65500000000000003,"IS","MAT","01-Aug-2022",101.0626,"N/A","ITALY - BTP BUONI DEL TESORO POLIENNALI","N","Auction","--"]
["ISTRIP / ITGV  IO Str 01-Sep-2022","STRIP","01-Sep-2022",0,0,"--","Stripped Coupon","Italy","Euro","IT0004957913","IT495791=",null,"22-Jan-2013","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ITFSTP / ITGV         01-Sep-2022","STRIP","01-Sep-2022",0,0,"--","Stripped Coupon","Italy","Euro","IT0004848815","IT484881=",null,"17-Dec-2012","Unsecured","Strip - Fungible - Interest and/or Principal","N","--","--","--","--","--","--",null,"--","N/A","ITALY - FUNGIBLE STRIP","N",null,"--"]
["BTP / ITGV   5.500 01-Sep-2022",null,"01-Sep-2022",19586032000,19586032000,5.5,"Fixed Coupon","Italy","Euro","IT0004801541","IT480154=",null,"01-Mar-2012","Unsecured","Bond","N",4.0469999999999997,4.0490000000000004,79.2,0.66700000000000004,"IS","MAT","01-Sep-2022",121.2274,"N/A","ITALY - BTP BUONI DEL TESORO POLIENNALI","N","Auction","--"]
["ITIIN / ITGV  IO Str 15-Sep-2022","STRIP","15-Sep-2022",0,0,"--","Stripped Coupon","Italy","Euro","IT0003748586","IT374858=",null,"27-Oct-2004","Unsecured","Strip - Interest only","Y",4.508,4.5119999999999996,-15.4,-0.24299999999999999,"IS","MAT","15-Sep-2022",101.1009,"N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["ITFSTP / ITGV         15-Sep-2022","STRIP","15-Sep-2022",0,0,"--","Stripped Coupon","Italy","Euro","IT0005139438","IT513943=",null,"15-Sep-2015","Unsecured","Strip - Fungible - Interest and/or Principal","N",4.4850000000000003,4.4889999999999999,88.8,0.80100000000000005,"IS","MAT","15-Sep-2022",96.468999999999994,"N/A","ITALY - FUNGIBLE STRIP","N",null,"--"]
["BTP / ITGV   1.450 15-Sep-2022",null,"15-Sep-2022",17005194000,17005194000,1.45,"Fixed Coupon","Italy","Euro","IT0005135840","IT513584=",null,"15-Sep-2015","Unsecured","Bond","N",4.3319999999999999,4.335,79.599999999999994,0.70099999999999996,"IS","MAT","15-Sep-2022",103.32040000000001,"N/A","ITALY - BTP BUONI DEL TESORO POLIENNALI","N","Auction","--"]
["ITIIN / ITGV  IO Str 15-Sep-2022","STRIP","15-Sep-2022",0,0,"--","Stripped Coupon","Italy","Euro","IT0005022477","IT502247=",null,"19-Mar-2014","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["ISTRIP / ITGV  IO Str 15-Oct-2022","STRIP","15-Oct-2022",0,0,"--","Stripped Coupon","Italy","Euro","IT0005218133","IT521813=",null,"15-Sep-2016","Unsecured","Strip - Interest only","N",4.5709999999999997,4.5739999999999998,95.4,0.88600000000000001,"IS","MAT","17-Oct-2022",96.031199999999998,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ITFSTP / ITGV         01-Nov-2022","STRIP","01-Nov-2022",0,0,"--","Stripped Coupon","Italy","Euro","IT0004869324","IT486932=",null,"17-Dec-2012","Unsecured","Strip - Fungible - Interest and/or Principal","N",4.6120000000000001,4.617,87.6,0.81599999999999995,"IS","MAT","01-Nov-2022",96.3048,"N/A","ITALY - FUNGIBLE STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Nov-2022","STRIP","01-Nov-2022",0,0,"--","Stripped Coupon","Italy","Euro","IT0004898778","IT489877=",null,"01-Mar-2013","Unsecured","Strip - Interest only","N",4.6100000000000003,4.6150000000000002,94.6,0.88600000000000001,"IS","MAT","01-Nov-2022",95.998000000000005,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["BTP / ITGV   5.500 01-Nov-2022",null,"01-Nov-2022",21378388000,21378388000,5.5,"Fixed Coupon","Italy","Euro","IT0004848831","IT484883=",null,"03-Sep-2012","Unsecured","Bond","N",4.1210000000000004,4.1230000000000002,82.9,0.73599999999999999,"IS","MAT","01-Nov-2022",121.66630000000001,"N/A","ITALY - BTP BUONI DEL TESORO POLIENNALI","N","Auction","--"]
["ITIIN / ITGV  IO Str 15-Nov-2022","STRIP","15-Nov-2022",0,0,"--","Stripped Coupon","Italy","Euro","IT0005261943","IT526194=",null,"14-Mar-2017","Unsecured","Strip - Interest only","Y",4.6749999999999998,4.6790000000000003,-18.8,-0.24299999999999999,"IS","MAT","15-Nov-2022",101.14190000000001,"N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["ISTRIP / ITGV  IO Str 15-Nov-2022","STRIP","15-Nov-2022",0,0,"--","Stripped Coupon","Italy","Euro","IT0005251266","IT525126=",null,"15-Mar-2017","Unsecured","Strip - Interest only","N",4.6479999999999997,4.6520000000000001,96.8,0.91600000000000004,"IS","MAT","15-Nov-2022",95.832099999999997,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ITFSTP / ITGV  IO Str 01-Dec-2022","STRIP","01-Dec-2022",0,0,"--","Stripped Coupon","Italy","Euro","IT0005057093","IT505709=",null,"01-Sep-2014","Unsecured","Strip - Interest only","N",4.6920000000000002,4.6959999999999997,98,0.93600000000000005,"IS","MAT","01-Dec-2022",95.701899999999995,"N/A","ITALY - FUNGIBLE STRIP","N",null,"--"]
["CCTEU / ITGV   0.427 15-Dec-2022 FRN",null,"15-Dec-2022",15545977000,15545977000,0.42699999999999999,"Floating Coupon","Italy","Euro","IT0005137614","IT513761=",null,"01-Oct-2015","Unsecured","Bond","N",0.253,"--","--",0.10299999999999999,"IS","MAT","15-Dec-2022",101.578,"N/A","ITALY - CCT-EU CERTIFICATI DI CREDITO DEL TESORO ITALY (INDEXED TO EURIBOR)","N","Auction","--"]
["ISTRIP / ITGV  IO Str 01-Feb-2023","STRIP","01-Feb-2023",0,0,"--","Stripped Coupon","Italy","Euro","IT0003268775","IT326877=",null,"01-Feb-2002","Unsecured","Strip - Interest only","N",4.8559999999999999,4.8630000000000004,101.4,1.0009999999999999,"IS","MAT","01-Feb-2023",95.250699999999995,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ITFSTP / ITGV  IO Str 01-Feb-2023","STRIP","01-Feb-2023",0,0,"--","Stripped Coupon","Italy","Euro","IT0005278111","IT527811=",null,"04-Jul-2017","Unsecured","Strip - Interest only","N",4.8559999999999999,4.8630000000000004,101.4,1.0009999999999999,"IS","MAT","01-Feb-2023",95.249799999999993,"N/A","ITALY - FUNGIBLE STRIP","N",null,"--"]
["BTP / ITGV   0.950 01-Mar-2023",null,"01-Mar-2023",5200000000,5200000000,0.95,"Fixed Coupon","Italy","Euro","IT0005325946","IT532594=",null,"01-Mar-2018","Unsecured","Bond","N",4.8380000000000001,4.8380000000000001,86.7,0.86,"IS","MAT","01-Mar-2023",100.4473,"N/A","ITALY - BTP BUONI DEL TESORO POLIENNALI","N","Auction","--"]
["ISTRIP / ITGV  IO Str 01-Mar-2023","STRIP","01-Mar-2023",0,0,"--","Stripped Coupon","Italy","Euro","IT0004957921","IT495792=",null,"22-Jan-2013","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Mar-2023","STRIP","01-Mar-2023",0,0,"--","Stripped Coupon","Italy","Euro","IT0004534241","IT453424=",null,"15-Jul-2009","Unsecured","Strip - Interest only","N",4.9390000000000001,4.9390000000000001,100.1,1.0009999999999999,"IS","MAT","01-Mar-2023",95.176900000000003,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ITFSTP / ITGV         15-Mar-2023","STRIP","15-Mar-2023",0,0,"--","Stripped Coupon","Italy","Euro","IT0005177610","IT517761=",null,"15-Mar-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",4.9790000000000001,4.9790000000000001,94.5,0.95099999999999996,"IS","MAT","15-Mar-2023",95.376800000000003,"N/A","ITALY - FUNGIBLE STRIP","N",null,"--"]
["ITIIN / ITGV  IO Str 15-Mar-2023","STRIP","15-Mar-2023",0,0,"--","Stripped Coupon","Italy","Euro","IT0003748610","IT374861=",null,"27-Oct-2004","Unsecured","Strip - Interest only","Y",4.9969999999999999,4.9969999999999999,22.5,0.22900000000000001,"IS","MAT","15-Mar-2023",98.862300000000005,"N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["BTP / ITGV   0.950 15-Mar-2023",null,"15-Mar-2023",16247343000,16247343000,0.95,"Fixed Coupon","Italy","Euro","IT0005172322","IT517232=",null,"15-Mar-2016","Unsecured","Bond","N",4.8540000000000001,4.8529999999999998,85.2,0.85099999999999998,"IS","MAT","15-Mar-2023",100.49420000000001,"N/A","ITALY - BTP BUONI DEL TESORO POLIENNALI","N","Auction","--"]
["ITIIN / ITGV  IO Str 15-Mar-2023","STRIP","15-Mar-2023",0,0,"--","Stripped Coupon","Italy","Euro","IT0005022485","IT502248=",null,"19-Mar-2014","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["ISTRIP / ITGV  IO Str 15-Apr-2023","STRIP","15-Apr-2023",0,0,"--","Stripped Coupon","Italy","Euro","IT0005218141","IT521814=",null,"15-Sep-2016","Unsecured","Strip - Interest only","N",5.0650000000000004,5.0659999999999998,101.6,1.036,"IS","MAT","17-Apr-2023",94.884500000000003,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["BTPIT / ITGV   0.500 20-Apr-2023",null,"20-Apr-2023",9379071000,9379071000,0.5,"Fixed Coupon","Italy","Euro","IT0005105843","IT510584=",null,"20-Apr-2015","Unsecured","Bond","Y",5.032,5.0330000000000004,1.4,2.9000000000000001E-2,"IS","MAT","20-Apr-2023",102.401,"N/A","ITALY - BTP Italia BUONI DEL TESORO POLIENNALI RETAIL (INFLATION LINKED TO FOI)","N","Direct","--"]
["BTP / ITGV   4.500 01-May-2023",null,"01-May-2023",20070594000,20070594000,4.5,"Fixed Coupon","Italy","Euro","IT0004898034","IT489803=",null,"01-Mar-2013","Unsecured","Bond","N",4.6040000000000001,4.601,89.3,0.88600000000000001,"IS","MAT","02-May-2023",118.1001,"N/A","ITALY - BTP BUONI DEL TESORO POLIENNALI","N","Auction","--"]
["ITFSTP / ITGV         01-May-2023","STRIP","01-May-2023",0,0,"--","Stripped Coupon","Italy","Euro","IT0004898786","IT489878=",null,"01-Mar-2013","Unsecured","Strip - Fungible - Interest and/or Principal","N",5.109,5.109,92.6,0.95599999999999996,"NA","MAT","02-May-2023",95.233999999999995,"N/A","ITALY - FUNGIBLE STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-May-2023","STRIP","01-May-2023",0,0,"--","Stripped Coupon","Italy","Euro","IT0001247318","IT124731=",null,"27-Jul-1998","Unsecured","Strip - Interest only","N",5.1059999999999999,5.1059999999999999,104,1.0660000000000001,"IS","MAT","02-May-2023",94.698999999999998,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 15-May-2023","STRIP","15-May-2023",0,0,"--","Stripped Coupon","Italy","Euro","IT0005251274","IT525127=",null,"15-Mar-2017","Unsecured","Strip - Interest only","N",5.1420000000000003,5.1420000000000003,103.5,1.0660000000000001,"IS","MAT","15-May-2023",94.662899999999993,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ITIIN / ITGV  IO Str 15-May-2023","STRIP","15-May-2023",0,0,"--","Stripped Coupon","Italy","Euro","IT0005261950","IT526195=",null,"14-Mar-2017","Unsecured","Strip - Interest only","Y",5.1619999999999999,5.1619999999999999,24.4,0.27300000000000002,"IS","MAT","15-May-2023",98.600700000000003,"N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["BTPIT / ITGV   0.450 22-May-2023",null,"22-May-2023",8589516000,8589516000,0.45,"Fixed Coupon","Italy","Euro","IT0005253676","IT525367=",null,"22-May-2017","Unsecured","Bond","Y",5.1280000000000001,5.1269999999999998,-0.5,2.3E-2,"IS","MAT","22-May-2023",102.2152,"N/A","ITALY - BTP Italia BUONI DEL TESORO POLIENNALI RETAIL (INFLATION LINKED TO FOI)","N","Direct","--"]
["ITFSTP / ITGV  IO Str 01-Jun-2023","STRIP","01-Jun-2023",0,0,"--","Stripped Coupon","Italy","Euro","IT0005057101","IT505710=",null,"01-Sep-2014","Unsecured","Strip - Interest only","N",5.1870000000000003,5.1890000000000001,99.8,1.036,"IS","MAT","01-Jun-2023",94.764200000000002,"N/A","ITALY - FUNGIBLE STRIP","N",null,"--"]
["CCTEU / ITGV   0.429 15-Jul-2023 FRN",null,"15-Jul-2023",15429861000,15429861000,0.42899999999999999,"Floating Coupon","Italy","Euro","IT0005185456","IT518545=",null,"02-May-2016","Unsecured","Bond","N",0.33600000000000002,"--","--",0.20300000000000001,"IS","MAT","17-Jul-2023",101.23699999999999,"N/A","ITALY - CCT-EU CERTIFICATI DI CREDITO DEL TESORO ITALY (INDEXED TO EURIBOR)","N","Auction","--"]
["ITFSTP / ITGV  IO Str 01-Aug-2023","STRIP","01-Aug-2023",0,0,"--","Stripped Coupon","Italy","Euro","IT0005278129","IT527812=",null,"04-Jul-2017","Unsecured","Strip - Interest only","N",5.351,5.3540000000000001,103,1.0920000000000001,"IS","MAT","01-Aug-2023",94.320400000000006,"N/A","ITALY - FUNGIBLE STRIP","N",null,"--"]
["BTP / ITGV   4.750 01-Aug-2023",null,"01-Aug-2023",24799152000,24799152000,4.75,"Fixed Coupon","Italy","Euro","IT0004356843","IT435684=",null,"16-Apr-2008","Unsecured","Bond","N",4.8259999999999996,4.8239999999999998,91.8,0.94199999999999995,"IS","MAT","01-Aug-2023",119.9665,"N/A","ITALY - BTP BUONI DEL TESORO POLIENNALI","N","Underwritten","--"]
["ITFSTP / ITGV         01-Aug-2023","STRIP","01-Aug-2023",0,0,"--","Stripped Coupon","Italy","Euro","IT0004848708","IT484870=",null,"17-Dec-2012","Unsecured","Strip - Fungible - Interest and/or Principal","N",5.3529999999999998,5.3559999999999999,96,1.022,"IS","MAT","01-Aug-2023",94.672799999999995,"N/A","ITALY - FUNGIBLE STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Sep-2023","STRIP","01-Sep-2023",0,0,"--","Stripped Coupon","Italy","Euro","IT0004957939","IT495793=",null,"22-Jan-2013","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Sep-2023","STRIP","01-Sep-2023",0,0,"--","Stripped Coupon","Italy","Euro","IT0004534258","IT453425=",null,"15-Jul-2009","Unsecured","Strip - Interest only","N",5.4329999999999998,5.4370000000000003,106.8,1.1419999999999999,"IS","MAT","01-Sep-2023",93.983099999999993,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ITIIN / ITGV  IO Str 15-Sep-2023","STRIP","15-Sep-2023",0,0,"--","Stripped Coupon","Italy","Euro","IT0003748693","IT374869=",null,"27-Oct-2004","Unsecured","Strip - Interest only","Y",5.5030000000000001,5.5060000000000002,-8.4,-8.0000000000000002E-3,"IS","MAT","15-Sep-2023",100.0457,"N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["ITIPRU / ITGV         15-Sep-2023",null,"15-Sep-2023",0,0,"--","Stripped Coupon","Italy","Euro","IT0004371909","IT437190=",null,"15-Mar-2007","Unsecured","Strip - Principal Only Uplift (Inflation Linked)","N","--","--","--","--","--","--",null,"--","N/A","ITALY - PRINCIPAL STRIP UPLIFT (INFLATION LINKED)","N",null,"--"]
["ITIIN / ITGV  IO Str 15-Sep-2023","STRIP","15-Sep-2023",0,0,"--","Stripped Coupon","Italy","Euro","IT0005022493","IT502249=",null,"19-Mar-2014","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["ITIPR / ITGV  PO Str 15-Sep-2023","STRIP","15-Sep-2023",0,0,"--","Stripped Coupon","Italy","Euro","IT0004371990","IT437199=",null,"27-Jun-2007","Unsecured","Strip - Principal only","N",5.4740000000000002,5.4779999999999998,96.4,1.042,"IS","MAT","15-Sep-2023",94.4512,"N/A","ITALY - PRINCIPAL STRIP (INFLATION LINKED)","N",null,"--"]
["BTPI / ITGV   2.600 15-Sep-2023",null,"15-Sep-2023",17650347000,18422930000,2.6,"Fixed Coupon","Italy","Euro","IT0004243512","IT424351=",null,"27-Jun-2007","Unsecured","Bond","Y",5.14,5.14,-26.3,-0.20799999999999999,"IS","MAT","15-Sep-2023",115.55110000000001,"N/A","ITALY - BTPI BUONI DEL TESORO POLIENNALI (INFLATION LINKED)","N","Underwritten","--"]
["ITFSTP / ITGV         15-Oct-2023","STRIP","15-Oct-2023",0,0,"--","Stripped Coupon","Italy","Euro","IT0005218158","IT521815=",null,"15-Sep-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",5.5579999999999998,5.56,102.5,1.115,"IS","MAT","16-Oct-2023",93.989199999999997,"N/A","ITALY - FUNGIBLE STRIP","N",null,"--"]
["BTP / ITGV   0.650 15-Oct-2023",null,"15-Oct-2023",14381000000,14381000000,0.65,"Fixed Coupon","Italy","Euro","IT0005215246","IT521524=",null,"15-Sep-2016","Unsecured","Bond","N",5.4539999999999997,5.4550000000000001,93.1,1.0149999999999999,"IS","MAT","16-Oct-2023",98.034199999999998,"N/A","ITALY - BTP BUONI DEL TESORO POLIENNALI","N","Auction","--"]
["ITFSTP / ITGV         01-Nov-2023","STRIP","01-Nov-2023",0,0,"--","Stripped Coupon","Italy","Euro","IT0004848435","IT484843=",null,"17-Dec-2012","Unsecured","Strip - Fungible - Interest and/or Principal","N",5.5979999999999999,5.6020000000000003,106.2,1.157,"IS","MAT","01-Nov-2023",93.720500000000001,"N/A","ITALY - FUNGIBLE STRIP","N",null,"--"]
["BTP / ITGV   9.000 01-Nov-2023",null,"01-Nov-2023",12226155009,12226155009,9,"Fixed Coupon","Italy","Euro","IT0000366655","IT36665=",null,"18-Nov-1993","Unsecured","Bond","N",4.6139999999999999,4.6109999999999998,100.8,1.0369999999999999,"IS","MAT","01-Nov-2023",143.47,"N/A","ITALY - BTP BUONI DEL TESORO POLIENNALI","N","Auction","--"]
["ITIIN / ITGV  IO Str 15-Nov-2023","STRIP","15-Nov-2023",0,0,"--","Stripped Coupon","Italy","Euro","IT0005261968","IT526196=",null,"14-Mar-2017","Unsecured","Strip - Interest only","Y",5.6680000000000001,5.6719999999999997,-5.5,4.2000000000000003E-2,"IS","MAT","15-Nov-2023",99.7637,"N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["ISTRIP / ITGV  IO Str 15-Nov-2023","STRIP","15-Nov-2023",0,0,"--","Stripped Coupon","Italy","Euro","IT0005251282","IT525128=",null,"15-Mar-2017","Unsecured","Strip - Interest only","N",5.6349999999999998,5.6379999999999999,113.6,1.2370000000000001,"IS","MAT","15-Nov-2023",93.263000000000005,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["BTPIT / ITGV   0.250 20-Nov-2023",null,"20-Nov-2023",7107158000,7107158000,0.25,"Fixed Coupon","Italy","Euro","IT0005312142","IT531214=",null,"20-Nov-2017","Unsecured","Bond","Y",5.6420000000000003,5.6449999999999996,-8.6,1.0999999999999999E-2,"IS","MAT","20-Nov-2023",101.35939999999999,"N/A","ITALY - BTP Italia BUONI DEL TESORO POLIENNALI RETAIL (INFLATION LINKED TO FOI)","N","Direct","--"]
["ITFSTP / ITGV  IO Str 01-Dec-2023","STRIP","01-Dec-2023",0,0,"--","Stripped Coupon","Italy","Euro","IT0005057119","IT505711=",null,"01-Sep-2014","Unsecured","Strip - Interest only","N",5.6790000000000003,5.6820000000000004,113.1,1.2370000000000001,"IS","MAT","01-Dec-2023",93.209599999999995,"N/A","ITALY - FUNGIBLE STRIP","N",null,"--"]
["BTP / ITGV   8.500 22-Dec-2023",null,"22-Dec-2023",3098736000,3098736000,8.5,"Fixed Coupon","Italy","Euro","IT0000366721","IT36672=",null,"22-Dec-1993","Unsecured","Bond","N",4.7850000000000001,4.7789999999999999,109,1.137,"IS","MAT","22-Dec-2023",140.95359999999999,"N/A","ITALY - BTP BUONI DEL TESORO POLIENNALI","N","Auction","--"]
["ISTRIP / ITGV  IO Str 01-Feb-2024","STRIP","01-Feb-2024",0,0,"--","Stripped Coupon","Italy","Euro","IT0003268809","IT326880=",null,"01-Feb-2002","Unsecured","Strip - Interest only","N",5.8410000000000002,5.8470000000000004,122.7,1.355,"IS","MAT","01-Feb-2024",92.384900000000002,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ITFSTP / ITGV  IO Str 01-Feb-2024","STRIP","01-Feb-2024",0,0,"--","Stripped Coupon","Italy","Euro","IT0005278137","IT527813=",null,"04-Jul-2017","Unsecured","Strip - Interest only","N",5.8410000000000002,5.8470000000000004,122.8,1.355,"IS","MAT","01-Feb-2024",92.383700000000005,"N/A","ITALY - FUNGIBLE STRIP","N",null,"--"]
["CCTEU / ITGV   0.474 15-Feb-2024 FRN",null,"15-Feb-2024",14956168000,14956168000,0.47399999999999998,"Floating Coupon","Italy","Euro","IT0005218968","IT521896=",null,"01-Nov-2016","Unsecured","Bond","N",0.41899999999999998,"--","--",0.28199999999999997,"IS","MAT","15-Feb-2024",101.197,"N/A","ITALY - CCT-EU CERTIFICATI DI CREDITO DEL TESORO ITALY (INDEXED TO EURIBOR)","N","Auction","--"]
["BTP / ITGV   4.500 01-Mar-2024",null,"01-Mar-2024",23264571000,23264571000,4.5,"Fixed Coupon","Italy","Euro","IT0004953417","IT495341=",null,"01-Aug-2013","Unsecured","Bond","N",5.327,5.3230000000000004,105.9,1.155,"IS","MAT","01-Mar-2024",119.24939999999999,"N/A","ITALY - BTP BUONI DEL TESORO POLIENNALI","N","Auction","--"]
["ITFSTP / ITGV         01-Mar-2024","STRIP","01-Mar-2024",0,0,"--","Stripped Coupon","Italy","Euro","IT0004957947","IT495794=",null,"22-Jan-2013","Unsecured","Strip - Fungible - Interest and/or Principal","N",5.9269999999999996,5.9290000000000003,111,1.2450000000000001,"NA","MAT","01-Mar-2024",92.888000000000005,"N/A","ITALY - FUNGIBLE STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Mar-2024","STRIP","01-Mar-2024",0,0,"--","Stripped Coupon","Italy","Euro","IT0004534266","IT453426=",null,"15-Jul-2009","Unsecured","Strip - Interest only","N",5.9240000000000004,5.9260000000000002,121.8,1.355,"IS","MAT","01-Mar-2024",92.287999999999997,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ITIIN / ITGV  IO Str 15-Mar-2024","STRIP","15-Mar-2024",0,0,"--","Stripped Coupon","Italy","Euro","IT0005022501","IT502250=",null,"19-Mar-2014","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["ITIIN / ITGV  IO Str 15-Mar-2024","STRIP","15-Mar-2024",0,0,"--","Stripped Coupon","Italy","Euro","IT0003748701","IT374870=",null,"27-Oct-2004","Unsecured","Strip - Interest only","Y",5.992,5.9939999999999998,22.7,0.36399999999999999,"IS","MAT","15-Mar-2024",97.845100000000002,"N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["BTPIT / ITGV   0.400 11-Apr-2024",null,"11-Apr-2024",8014368000,8014368000,0.4,"Fixed Coupon","Italy","Euro","IT0005174906","IT517490=",null,"11-Apr-2016","Unsecured","Bond","Y",5.9950000000000001,5.9980000000000002,-2.9,0.114,"IS","MAT","11-Apr-2024",101.73439999999999,"N/A","ITALY - BTP Italia BUONI DEL TESORO POLIENNALI RETAIL (INFLATION LINKED TO FOI)","N","Direct","--"]
["ISTRIP / ITGV  IO Str 01-May-2024","STRIP","01-May-2024",0,0,"--","Stripped Coupon","Italy","Euro","IT0001247334","IT124733=",null,"27-Jul-1998","Unsecured","Strip - Interest only","N",6.09,6.093,125.7,1.4159999999999999,"IS","MAT","02-May-2024",91.733800000000002,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["BTP / ITGV   1.850 15-May-2024",null,"15-May-2024",15107458000,15107458000,1.85,"Fixed Coupon","Italy","Euro","IT0005246340","IT524634=",null,"15-Mar-2017","Unsecured","Bond","N",5.7969999999999997,5.7960000000000003,107.2,1.216,"IS","MAT","15-May-2024",103.7787,"N/A","ITALY - BTP BUONI DEL TESORO POLIENNALI","N","Auction","--"]
["ITIIN / ITGV  IO Str 15-May-2024","STRIP","15-May-2024",0,0,"--","Stripped Coupon","Italy","Euro","IT0005261976","IT526197=",null,"14-Mar-2017","Unsecured","Strip - Interest only","Y",6.1580000000000004,6.16,20.399999999999999,0.36399999999999999,"IS","MAT","15-May-2024",97.785799999999995,"N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["ITFSTP / ITGV         15-May-2024","STRIP","15-May-2024",0,0,"--","Stripped Coupon","Italy","Euro","IT0005251290","IT525129=",null,"15-Mar-2017","Unsecured","Strip - Fungible - Interest and/or Principal","N",6.1289999999999996,6.1310000000000002,115.2,1.3160000000000001,"IS","MAT","15-May-2024",92.249099999999999,"N/A","ITALY - FUNGIBLE STRIP","N",null,"--"]
["ITFSTP / ITGV  IO Str 01-Jun-2024","STRIP","01-Jun-2024",0,0,"--","Stripped Coupon","Italy","Euro","IT0005057127","IT505712=",null,"01-Sep-2014","Unsecured","Strip - Interest only","N",6.1740000000000004,6.1779999999999999,129.4,1.466,"IS","MAT","03-Jun-2024",91.341700000000003,"N/A","ITALY - FUNGIBLE STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Aug-2024","STRIP","01-Aug-2024",0,0,"--","Stripped Coupon","Italy","Euro","IT0003268817","IT326881=",null,"01-Feb-2002","Unsecured","Strip - Interest only","N",6.3339999999999996,6.3380000000000001,129.69999999999999,1.4890000000000001,"IS","MAT","01-Aug-2024",90.993799999999993,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ITFSTP / ITGV  IO Str 01-Aug-2024","STRIP","01-Aug-2024",0,0,"--","Stripped Coupon","Italy","Euro","IT0005278145","IT527814=",null,"04-Jul-2017","Unsecured","Strip - Interest only","N",6.3339999999999996,6.3380000000000001,129.6,1.4890000000000001,"IS","MAT","01-Aug-2024",90.998099999999994,"N/A","ITALY - FUNGIBLE STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Sep-2024","STRIP","01-Sep-2024",0,0,"--","Stripped Coupon","Italy","Euro","IT0004534274","IT453427=",null,"15-Jul-2009","Unsecured","Strip - Interest only","N",6.4180000000000001,6.4240000000000004,130.5,1.5089999999999999,"IS","MAT","02-Sep-2024",90.7697,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ITFSTP / ITGV         01-Sep-2024","STRIP","01-Sep-2024",0,0,"--","Stripped Coupon","Italy","Euro","IT0004976442","IT497644=",null,"22-Jan-2013","Unsecured","Strip - Fungible - Interest and/or Principal","N",6.423,6.4290000000000003,116.4,1.3720000000000001,"NA","MAT","02-Sep-2024",91.558000000000007,"N/A","ITALY - FUNGIBLE STRIP","N",null,"--"]
["BTP / ITGV   3.750 01-Sep-2024",null,"01-Sep-2024",19826000000,19826000000,3.75,"Fixed Coupon","Italy","Euro","IT0005001547","IT500154=",null,"03-Mar-2014","Unsecured","Bond","N",5.8129999999999997,5.8120000000000003,112.4,1.2889999999999999,"IS","MAT","02-Sep-2024",115.2435,"N/A","ITALY - BTP BUONI DEL TESORO POLIENNALI","N","Auction","--"]
["BTPI / ITGV   2.350 15-Sep-2024",null,"15-Sep-2024",13238201000,13238201000,2.35,"Fixed Coupon","Italy","Euro","IT0005004426","IT500442=",null,"19-Mar-2014","Unsecured","Bond","Y",6.0389999999999997,6.0419999999999998,-9.1999999999999993,8.6999999999999994E-2,"IS","MAT","16-Sep-2024",114.6742,"N/A","ITALY - BTPI BUONI DEL TESORO POLIENNALI (INFLATION LINKED)","N","Underwritten","--"]
["ITIIN / ITGV  IO Str 15-Sep-2024","STRIP","15-Sep-2024",0,0,"--","Stripped Coupon","Italy","Euro","IT0005022519","IT502251=",null,"19-Mar-2014","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["ITIPRU / ITGV         15-Sep-2024",null,"15-Sep-2024",0,0,"--","Stripped Coupon","Italy","Euro","IT0005022543","--",null,"19-Mar-2014","Unsecured","Strip - Principal Only Uplift (Inflation Linked)","N","--","--","--","--","--","--",null,"--","N/A","ITALY - PRINCIPAL STRIP UPLIFT (INFLATION LINKED)","N",null,"--"]
["ITIPR / ITGV  PO Str 15-Sep-2024","STRIP","15-Sep-2024",0,0,"--","Stripped Coupon","Italy","Euro","IT0005022535","IT502253=",null,"19-Mar-2014","Unsecured","Strip - Principal only","N",6.4610000000000003,6.4660000000000002,118.1,1.389,"IS","MAT","16-Sep-2024",91.413499999999999,"N/A","ITALY - PRINCIPAL STRIP (INFLATION LINKED)","N",null,"--"]
["ITIIN / ITGV  IO Str 15-Sep-2024","STRIP","15-Sep-2024",0,0,"--","Stripped Coupon","Italy","Euro","IT0003748719","IT374871=",null,"27-Oct-2004","Unsecured","Strip - Interest only","Y",6.492,6.5,13.4,0.33700000000000002,"IS","MAT","16-Sep-2024",97.837400000000002,"N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["CCTEU / ITGV   0.826 15-Oct-2024 FRN",null,"15-Oct-2024",13750000000,13750000000,0.82599999999999996,"Floating Coupon","Italy","Euro","IT0005252520","IT525252=",null,"02-May-2017","Unsecured","Bond","N",8.5999999999999993E-2,"--","--",0.38100000000000001,"IS","MAT","15-Oct-2024",102.998,"N/A","ITALY - CCT-EU CERTIFICATI DI CREDITO DEL TESORO ITALY (INDEXED TO EURIBOR)","N","Auction","--"]
["BTPIT / ITGV   0.350 24-Oct-2024",null,"24-Oct-2024",5219918000,5219918000,0.35,"Fixed Coupon","Italy","Euro","IT0005217770","IT521777=",null,"24-Oct-2016","Unsecured","Bond","Y",6.5279999999999996,6.5309999999999997,-7.2,0.14099999999999999,"IS","MAT","24-Oct-2024",101.3746,"N/A","ITALY - BTP Italia BUONI DEL TESORO POLIENNALI RETAIL (INFLATION LINKED TO FOI)","N","Direct","--"]
["ISTRIP / ITGV  IO Str 01-Nov-2024","STRIP","01-Nov-2024",0,0,"--","Stripped Coupon","Italy","Euro","IT0001247342","IT124734=",null,"27-Jul-1998","Unsecured","Strip - Interest only","N",6.5789999999999997,6.5860000000000003,133.30000000000001,1.56,"IS","MAT","01-Nov-2024",90.2423,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ITFSTP / ITGV         15-Nov-2024","STRIP","15-Nov-2024",0,0,"--","Stripped Coupon","Italy","Euro","IT0005285074","IT528507=",null,"15-Sep-2017","Unsecured","Strip - Fungible - Interest and/or Principal","N",6.62,6.625,127.8,1.51,"IS","MAT","15-Nov-2024",90.481399999999994,"N/A","ITALY - FUNGIBLE STRIP","N",null,"--"]
["BTP / ITGV   1.450 15-Nov-2024",null,"15-Nov-2024",15550849000,15550849000,1.45,"Fixed Coupon","Italy","Euro","IT0005282527","IT528252=",null,"15-Sep-2017","Unsecured","Bond","N",6.31,6.3120000000000003,114.6,1.36,"IS","MAT","15-Nov-2024",100.6005,"N/A","ITALY - BTP BUONI DEL TESORO POLIENNALI","N","Auction","--"]
["ITIIN / ITGV  IO Str 15-Nov-2024","STRIP","15-Nov-2024",0,0,"--","Stripped Coupon","Italy","Euro","IT0005261984","IT526198=",null,"14-Mar-2017","Unsecured","Strip - Interest only","Y",6.6580000000000004,6.6639999999999997,11,0.33700000000000002,"IS","MAT","15-Nov-2024",97.782499999999999,"N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["ITFSTP / ITGV         01-Dec-2024","STRIP","01-Dec-2024",0,0,"--","Stripped Coupon","Italy","Euro","IT0005057135","IT505713=",null,"01-Sep-2014","Unsecured","Strip - Fungible - Interest and/or Principal","N",6.6660000000000004,6.6710000000000003,128.6,1.524,"IS","MAT","02-Dec-2024",90.334999999999994,"N/A","ITALY - FUNGIBLE STRIP","N",null,"--"]
["BTP / ITGV   2.500 01-Dec-2024",null,"01-Dec-2024",20383767000,20383767000,2.5,"Fixed Coupon","Italy","Euro","IT0005045270","IT504527=",null,"01-Sep-2014","Unsecured","Bond","N",6.1630000000000003,6.1619999999999999,116.5,1.3740000000000001,"IS","MAT","02-Dec-2024",107.22790000000001,"N/A","ITALY - BTP BUONI DEL TESORO POLIENNALI","N","Auction","--"]
["ISTRIP / ITGV  IO Str 01-Feb-2025","STRIP","01-Feb-2025",0,0,"--","Stripped Coupon","Italy","Euro","IT0003268825","IT326882=",null,"01-Feb-2002","Unsecured","Strip - Interest only","N",6.8310000000000004,6.8390000000000004,135.4,1.6160000000000001,"IS","MAT","03-Feb-2025",89.542000000000002,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ITFSTP / ITGV  IO Str 01-Feb-2025","STRIP","01-Feb-2025",0,0,"--","Stripped Coupon","Italy","Euro","IT0005278152","IT527815=",null,"04-Jul-2017","Unsecured","Strip - Interest only","N",6.8310000000000004,6.8390000000000004,135.4,1.6160000000000001,"IS","MAT","03-Feb-2025",89.540700000000001,"N/A","ITALY - FUNGIBLE STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Mar-2025","STRIP","01-Mar-2025",0,0,"--","Stripped Coupon","Italy","Euro","IT0004976459","IT497645=",null,"22-Jan-2013","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Mar-2025","STRIP","01-Mar-2025",0,0,"--","Stripped Coupon","Italy","Euro","IT0004534282","IT453428=",null,"16-Sep-2009","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","ITALY - INTEREST STRIP","N",null,"--"]
["BTP / ITGV   5.000 01-Mar-2025",null,"01-Mar-2025",24718669000,24718669000,5,"Fixed Coupon","Italy","Euro","IT0004513641","IT451364=",null,"15-Jul-2009","Unsecured","Bond","N",6.0389999999999997,6.03,120,1.4159999999999999,"IS","MAT","03-Mar-2025",123.7223,"N/A","ITALY - BTP BUONI DEL TESORO POLIENNALI","N","Underwritten","--"]
["ITIIN / ITGV  IO Str 15-Mar-2025","STRIP","15-Mar-2025",0,0,"--","Stripped Coupon","Italy","Euro","IT0003748727","IT374872=",null,"27-Oct-2004","Unsecured","Strip - Interest only","Y",6.9889999999999999,6.9960000000000004,11.6,0.38700000000000001,"IS","MAT","17-Mar-2025",97.334400000000002,"N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["ITIIN / ITGV  IO Str 15-Mar-2025","STRIP","15-Mar-2025",0,0,"--","Stripped Coupon","Italy","Euro","IT0005155277","IT515527=",null,"19-Mar-2014","Unsecured","Strip - Interest only","Y",6.9889999999999999,6.9960000000000004,11.6,0.38700000000000001,"IS","MAT","17-Mar-2025",97.334400000000002,"N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["CCTEU / ITGV   0.676 15-Apr-2025 FRN",null,"15-Apr-2025",12836000000,12836000000,0.67600000000000005,"Floating Coupon","Italy","Euro","IT0005311508","IT531150=",null,"01-Nov-2017","Unsecured","Bond","N",8.5999999999999993E-2,"--","--",0.435,"IS","MAT","15-Apr-2025",101.78,"N/A","ITALY - CCT-EU CERTIFICATI DI CREDITO DEL TESORO ITALY (INDEXED TO EURIBOR)","N","Auction","--"]
["ISTRIP / ITGV  IO Str 01-May-2025","STRIP","01-May-2025",0,0,"--","Stripped Coupon","Italy","Euro","IT0001247359","IT124735=",null,"27-Jul-1998","Unsecured","Strip - Interest only","N",7.0730000000000004,7.0750000000000002,140.6,1.7010000000000001,"IS","MAT","02-May-2025",88.660300000000007,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ITIIN / ITGV  IO Str 15-May-2025","STRIP","15-May-2025",0,0,"--","Stripped Coupon","Italy","Euro","IT0005261992","IT526199=",null,"14-Mar-2017","Unsecured","Strip - Interest only","Y",7.1559999999999997,7.157,9.3000000000000007,0.38700000000000001,"IS","MAT","15-May-2025",97.271600000000007,"N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["BTP / ITGV   1.500 01-Jun-2025",null,"01-Jun-2025",19786723000,19786723000,1.5,"Fixed Coupon","Italy","Euro","IT0005090318","IT509031=",null,"02-Mar-2015","Unsecured","Bond","N",6.7869999999999999,6.7859999999999996,121.6,1.5009999999999999,"IS","MAT","02-Jun-2025",100.026,"N/A","ITALY - BTP BUONI DEL TESORO POLIENNALI","N","Auction","--"]
["ITFSTP / ITGV         01-Jun-2025","STRIP","01-Jun-2025",0,0,"--","Stripped Coupon","Italy","Euro","IT0005105470","IT510547=",null,"02-Mar-2015","Unsecured","Strip - Fungible - Interest and/or Principal","N",7.1580000000000004,7.1609999999999996,134.5,1.651,"IS","MAT","02-Jun-2025",88.849900000000005,"N/A","ITALY - FUNGIBLE STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Aug-2025","STRIP","01-Aug-2025",0,0,"--","Stripped Coupon","Italy","Euro","IT0003268833","IT326883=",null,"01-Feb-2002","Unsecured","Strip - Interest only","N",7.3170000000000002,7.3209999999999997,142.30000000000001,1.7509999999999999,"IS","MAT","01-Aug-2025",87.965100000000007,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ITFSTP / ITGV  IO Str 01-Aug-2025","STRIP","01-Aug-2025",0,0,"--","Stripped Coupon","Italy","Euro","IT0005278160","IT527816=",null,"04-Jul-2017","Unsecured","Strip - Interest only","N",7.3170000000000002,7.3209999999999997,142.19999999999999,1.7509999999999999,"IS","MAT","01-Aug-2025",87.97,"N/A","ITALY - FUNGIBLE STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Sep-2025","STRIP","01-Sep-2025",0,0,"--","Stripped Coupon","Italy","Euro","IT0004534290","IT453429=",null,"16-Sep-2009","Unsecured","Strip - Interest only","N",7.399,7.4039999999999999,143,1.7709999999999999,"IS","MAT","01-Sep-2025",87.717399999999998,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Sep-2025","STRIP","01-Sep-2025",0,0,"--","Stripped Coupon","Italy","Euro","IT0004976467","IT497646=",null,"22-Jan-2013","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ITIIN / ITGV  IO Str 15-Sep-2025","STRIP","15-Sep-2025",0,0,"--","Stripped Coupon","Italy","Euro","IT0005155285","IT515528=",null,"19-Mar-2014","Unsecured","Strip - Interest only","Y",7.4880000000000004,7.4930000000000003,4.9000000000000004,0.38700000000000001,"IS","MAT","15-Sep-2025",97.145300000000006,"N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["ITIIN / ITGV  IO Str 15-Sep-2025","STRIP","15-Sep-2025",0,0,"--","Stripped Coupon","Italy","Euro","IT0003748735","IT374873=",null,"27-Oct-2004","Unsecured","Strip - Interest only","Y",7.4880000000000004,7.4930000000000003,4.9000000000000004,0.38700000000000001,"IS","MAT","15-Sep-2025",97.145300000000006,"N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Nov-2025","STRIP","01-Nov-2025",0,0,"--","Stripped Coupon","Italy","Euro","IT0001247367","IT124736=",null,"27-Jul-1998","Unsecured","Strip - Interest only","N",7.5679999999999996,7.5739999999999998,144.80000000000001,1.8120000000000001,"IS","MAT","03-Nov-2025",87.182199999999995,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ITIIN / ITGV  IO Str 15-Nov-2025","STRIP","15-Nov-2025",0,0,"--","Stripped Coupon","Italy","Euro","IT0005262008","IT526200=",null,"14-Mar-2017","Unsecured","Strip - Interest only","Y",7.6550000000000002,7.665,2.6,0.38700000000000001,"IS","MAT","17-Nov-2025",97.082599999999999,"N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["ITFSTP / ITGV         01-Dec-2025","STRIP","01-Dec-2025",0,0,"--","Stripped Coupon","Italy","Euro","IT0005137879","IT513787=",null,"01-Sep-2015","Unsecured","Strip - Fungible - Interest and/or Principal","N","--","--","--","--","--","--",null,"--","N/A","ITALY - FUNGIBLE STRIP","N",null,"--"]
["BTP / ITGV   2.000 01-Dec-2025",null,"01-Dec-2025",17829296000,17829296000,2,"Fixed Coupon","Italy","Euro","IT0005127086","IT512708=",null,"01-Sep-2015","Unsecured","Bond","N",7.1,7.0970000000000004,126.9,1.6120000000000001,"IS","MAT","01-Dec-2025",102.8503,"N/A","ITALY - BTP BUONI DEL TESORO POLIENNALI","N","Auction","--"]
["ISTRIP / ITGV  IO Str 01-Feb-2026","STRIP","01-Feb-2026",0,0,"--","Stripped Coupon","Italy","Euro","IT0003268841","IT326884=",null,"01-Feb-2002","Unsecured","Strip - Interest only","N",7.81,7.8179999999999996,148,1.8759999999999999,"IS","MAT","02-Feb-2026",86.358599999999996,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ITFSTP / ITGV  IO Str 01-Feb-2026","STRIP","01-Feb-2026",0,0,"--","Stripped Coupon","Italy","Euro","IT0005278178","IT527817=",null,"04-Jul-2017","Unsecured","Strip - Interest only","N",7.81,7.8179999999999996,148.1,1.8759999999999999,"IS","MAT","02-Feb-2026",86.357200000000006,"N/A","ITALY - FUNGIBLE STRIP","N",null,"--"]
["ITFSTP / ITGV         01-Mar-2026","STRIP","01-Mar-2026",0,0,"--","Stripped Coupon","Italy","Euro","IT0004848773","IT484877=",null,"17-Dec-2012","Unsecured","Strip - Fungible - Interest and/or Principal","N","--","--","--","--","--","--",null,"--","N/A","ITALY - FUNGIBLE STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Mar-2026","STRIP","01-Mar-2026",0,0,"--","Stripped Coupon","Italy","Euro","IT0004976475","IT497647=",null,"22-Jan-2013","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","ITALY - INTEREST STRIP","N",null,"--"]
["BTP / ITGV   4.500 01-Mar-2026",null,"01-Mar-2026",20733398000,20733398000,4.5,"Fixed Coupon","Italy","Euro","IT0004644735","IT464473=",null,"29-Sep-2010","Unsecured","Bond","N",6.8490000000000002,6.835,128.5,1.6259999999999999,"IS","MAT","02-Mar-2026",121.4355,"N/A","ITALY - BTP BUONI DEL TESORO POLIENNALI","N","Underwritten","--"]
["ITIIN / ITGV  IO Str 15-Mar-2026","STRIP","15-Mar-2026",0,0,"--","Stripped Coupon","Italy","Euro","IT0005155293","IT515529=",null,"19-Mar-2014","Unsecured","Strip - Interest only","Y",7.9749999999999996,7.9779999999999998,30.6,0.70899999999999996,"IS","MAT","16-Mar-2026",94.503699999999995,"N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["ITIIN / ITGV  IO Str 15-Mar-2026","STRIP","15-Mar-2026",0,0,"--","Stripped Coupon","Italy","Euro","IT0003748743","IT374874=",null,"27-Oct-2004","Unsecured","Strip - Interest only","Y",7.9749999999999996,7.9779999999999998,30.6,0.70899999999999996,"IS","MAT","16-Mar-2026",94.503699999999995,"N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-May-2026","STRIP","01-May-2026",0,0,"--","Stripped Coupon","Italy","Euro","IT0001247375","IT124737=",null,"27-Jul-1998","Unsecured","Strip - Interest only","N",8.06,8.0619999999999994,152.80000000000001,1.956,"IS","MAT","04-May-2026",85.4131,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ITIIN / ITGV  IO Str 15-May-2026","STRIP","15-May-2026",0,0,"--","Stripped Coupon","Italy","Euro","IT0005262016","IT526201=",null,"14-Mar-2017","Unsecured","Strip - Interest only","Y",8.141,8.1419999999999995,28.5,0.70899999999999996,"IS","MAT","15-May-2026",94.392200000000003,"N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["BTP / ITGV   1.600 01-Jun-2026",null,"01-Jun-2026",17774500000,17774500000,1.6,"Fixed Coupon","Italy","Euro","IT0005170839","IT517083=",null,"01-Mar-2016","Unsecured","Bond","N",7.6280000000000001,7.6230000000000002,129.69999999999999,1.706,"IS","MAT","01-Jun-2026",99.246799999999993,"N/A","ITALY - BTP BUONI DEL TESORO POLIENNALI","N","Auction","--"]
["ITFSTP / ITGV         01-Jun-2026","STRIP","01-Jun-2026",0,0,"--","Stripped Coupon","Italy","Euro","IT0005176455","IT517645=",null,"01-Mar-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",8.1370000000000005,8.14,146.9,1.9059999999999999,"IS","MAT","01-Jun-2026",85.632599999999996,"N/A","ITALY - FUNGIBLE STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Aug-2026","STRIP","01-Aug-2026",0,0,"--","Stripped Coupon","Italy","Euro","IT0003268858","IT326885=",null,"01-Feb-2002","Unsecured","Strip - Interest only","N",8.3040000000000003,8.3070000000000004,152.80000000000001,1.986,"IS","MAT","03-Aug-2026",84.788600000000002,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ITFSTP / ITGV  IO Str 01-Aug-2026","STRIP","01-Aug-2026",0,0,"--","Stripped Coupon","Italy","Euro","IT0005278186","IT527818=",null,"04-Jul-2017","Unsecured","Strip - Interest only","N",8.3040000000000003,8.3070000000000004,152.69999999999999,1.986,"IS","MAT","03-Aug-2026",84.793999999999997,"N/A","ITALY - FUNGIBLE STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Sep-2026","STRIP","01-Sep-2026",0,0,"--","Stripped Coupon","Italy","Euro","IT0004534316","IT453431=",null,"16-Sep-2009","Unsecured","Strip - Interest only","N",8.3800000000000008,8.3849999999999998,153.69999999999999,2.0059999999999998,"IS","MAT","01-Sep-2026",84.527600000000007,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Sep-2026","STRIP","01-Sep-2026",0,0,"--","Stripped Coupon","Italy","Euro","IT0004976483","IT497648=",null,"22-Jan-2013","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ITIIN / ITGV  IO Str 15-Sep-2026","STRIP","15-Sep-2026",0,0,"--","Stripped Coupon","Italy","Euro","IT0003748750","IT374875=",null,"27-Oct-2004","Unsecured","Strip - Interest only","Y",8.4730000000000008,8.4770000000000003,24.5,0.70899999999999996,"IS","MAT","15-Sep-2026",94.167699999999996,"N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["ITIIN / ITGV  IO Str 15-Sep-2026","STRIP","15-Sep-2026",0,0,"--","Stripped Coupon","Italy","Euro","IT0005155301","IT515530=",null,"19-Mar-2014","Unsecured","Strip - Interest only","Y",8.4730000000000008,8.4770000000000003,24.5,0.70899999999999996,"IS","MAT","15-Sep-2026",94.167699999999996,"N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["BTPI / ITGV   3.100 15-Sep-2026",null,"15-Sep-2026",12569986000,12569986000,3.1,"Fixed Coupon","Italy","Euro","IT0004735152","IT473515=",null,"15-Jun-2011","Unsecured","Bond","Y",7.5369999999999999,7.5270000000000001,4.3,0.45900000000000002,"IS","MAT","15-Sep-2026",122.0043,"N/A","ITALY - BTPI BUONI DEL TESORO POLIENNALI (INFLATION LINKED)","N","Underwritten","--"]
["ITIPRU / ITGV         15-Sep-2026",null,"15-Sep-2026",0,0,"--","Stripped Coupon","Italy","Euro","IT0004967920","--",null,"15-Mar-2011","Unsecured","Strip - Principal Only Uplift (Inflation Linked)","N","--","--","--","--","--","--",null,"--","N/A","ITALY - PRINCIPAL STRIP UPLIFT (INFLATION LINKED)","N",null,"--"]
["ITIPR / ITGV  PO Str 15-Sep-2026","STRIP","15-Sep-2026",0,0,"--","Stripped Coupon","Italy","Euro","IT0004967904","IT496790=",null,"15-Mar-2011","Unsecured","Strip - Principal only","N",8.4209999999999994,8.4260000000000002,147.6,1.948,"IS","MAT","15-Sep-2026",84.865200000000002,"N/A","ITALY - PRINCIPAL STRIP (INFLATION LINKED)","N",null,"--"]
["ITFSTP / ITGV         01-Nov-2026","STRIP","01-Nov-2026",0,0,"--","Stripped Coupon","Italy","Euro","IT0004848443","IT484844=",null,"17-Dec-2012","Unsecured","Strip - Fungible - Interest and/or Principal","N",8.5500000000000007,8.5559999999999992,145.9,1.948,"IS","MAT","02-Nov-2026",84.650199999999998,"N/A","ITALY - FUNGIBLE STRIP","N",null,"--"]
["BTP / ITGV   7.250 01-Nov-2026",null,"01-Nov-2026",12423130000,12423130000,7.25,"Fixed Coupon","Italy","Euro","IT0001086567","IT108656=",null,"03-Feb-1997","Unsecured","Bond","N",6.7720000000000002,6.75,136.30000000000001,1.748,"IS","MAT","02-Nov-2026",143.9759,"N/A","ITALY - BTP BUONI DEL TESORO POLIENNALI","N","Auction","--"]
["ITIIN / ITGV  IO Str 15-Nov-2026","STRIP","15-Nov-2026",0,0,"--","Stripped Coupon","Italy","Euro","IT0005262024","IT526202=",null,"14-Mar-2017","Unsecured","Strip - Interest only","Y",8.6389999999999993,8.6460000000000008,22.3,0.70899999999999996,"IS","MAT","16-Nov-2026",94.056600000000003,"N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["BTP / ITGV   1.250 01-Dec-2026",null,"01-Dec-2026",18039664000,18039664000,1.25,"Fixed Coupon","Italy","Euro","IT0005210650","IT521065=",null,"01-Aug-2016","Unsecured","Bond","N",8.1690000000000005,8.1649999999999991,129.6,1.77,"IS","MAT","01-Dec-2026",95.876400000000004,"N/A","ITALY - BTP BUONI DEL TESORO POLIENNALI","N","Auction","--"]
["ITFSTP / ITGV         01-Dec-2026","STRIP","01-Dec-2026",0,0,"--","Stripped Coupon","Italy","Euro","IT0005214686","IT521468=",null,"01-Aug-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",8.6280000000000001,8.6329999999999991,149.1,1.99,"IS","MAT","01-Dec-2026",84.215999999999994,"N/A","ITALY - FUNGIBLE STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Feb-2027","STRIP","01-Feb-2027",0,0,"--","Stripped Coupon","Italy","Euro","IT0003268874","IT326887=",null,"01-Feb-2002","Unsecured","Strip - Interest only","N",8.7899999999999991,8.7970000000000006,155,2.0699999999999998,"IS","MAT","01-Feb-2027",83.353300000000004,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ITFSTP / ITGV  IO Str 01-Feb-2027","STRIP","01-Feb-2027",0,0,"--","Stripped Coupon","Italy","Euro","IT0005278194","IT527819=",null,"04-Jul-2017","Unsecured","Strip - Interest only","N",8.7899999999999991,8.7970000000000006,155,2.0699999999999998,"IS","MAT","01-Feb-2027",83.351699999999994,"N/A","ITALY - FUNGIBLE STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Mar-2027","STRIP","01-Mar-2027",0,0,"--","Stripped Coupon","Italy","Euro","IT0004976491","IT497649=",null,"22-Jan-2013","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Mar-2027","STRIP","01-Mar-2027",0,0,"--","Stripped Coupon","Italy","Euro","IT0004534324","IT453432=",null,"16-Sep-2009","Unsecured","Strip - Interest only","N",8.8629999999999995,8.8640000000000008,174.7,2.2789999999999999,"IS","MAT","01-Mar-2027",81.710400000000007,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ITIIN / ITGV  IO Str 15-Mar-2027","STRIP","15-Mar-2027",0,0,"--","Stripped Coupon","Italy","Euro","IT0003748768","IT374876=",null,"27-Oct-2004","Unsecured","Strip - Interest only","Y",8.9670000000000005,8.9670000000000005,28.4,0.80900000000000005,"IS","MAT","15-Mar-2027",93.003699999999995,"N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["ITIIN / ITGV  IO Str 15-Mar-2027","STRIP","15-Mar-2027",0,0,"--","Stripped Coupon","Italy","Euro","IT0005155319","IT515531=",null,"19-Mar-2014","Unsecured","Strip - Interest only","Y",8.9670000000000005,8.9670000000000005,28.4,0.80900000000000005,"IS","MAT","15-Mar-2027",93.003699999999995,"N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-May-2027","STRIP","01-May-2027",0,0,"--","Stripped Coupon","Italy","Euro","IT0001247391","IT124739=",null,"27-Jul-1998","Unsecured","Strip - Interest only","N",9.0389999999999997,9.0399999999999991,160.9,2.161,"IS","MAT","03-May-2027",82.250100000000003,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ITIIN / ITGV  IO Str 15-May-2027","STRIP","15-May-2027",0,0,"--","Stripped Coupon","Italy","Euro","IT0005262032","IT526203=",null,"14-Mar-2017","Unsecured","Strip - Interest only","Y",9.1219999999999999,9.1280000000000001,50.1,1.0509999999999999,"IS","MAT","17-May-2027",90.857900000000001,"N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["ITFSTP / ITGV         01-Jun-2027","STRIP","01-Jun-2027",0,0,"--","Stripped Coupon","Italy","Euro","IT0005245383","IT524538=",null,"01-Feb-2017","Unsecured","Strip - Fungible - Interest and/or Principal","N",9.1189999999999998,9.1219999999999999,152.9,2.0910000000000002,"IS","MAT","01-Jun-2027",82.632900000000006,"N/A","ITALY - FUNGIBLE STRIP","N",null,"--"]
["BTP / ITGV   2.200 01-Jun-2027",null,"01-Jun-2027",17325000000,17325000000,2.2000000000000002,"Fixed Coupon","Italy","Euro","IT0005240830","IT524083=",null,"01-Feb-2017","Unsecured","Bond","N",8.2759999999999998,8.2629999999999999,137.4,1.891,"IS","MAT","01-Jun-2027",102.67319999999999,"N/A","ITALY - BTP BUONI DEL TESORO POLIENNALI","N","Auction","--"]
["BTP / ITGV   2.050 01-Aug-2027",null,"01-Aug-2027",19196628000,19196628000,2.0499999999999998,"Fixed Coupon","Italy","Euro","IT0005274805","IT527480=",null,"04-Jul-2017","Unsecured","Bond","N",8.4879999999999995,8.4749999999999996,138.4,1.9239999999999999,"IS","MAT","02-Aug-2027",101.1502,"N/A","ITALY - BTP BUONI DEL TESORO POLIENNALI","N","Auction","--"]
["ITFSTP / ITGV         01-Aug-2027","STRIP","01-Aug-2027",0,0,"--","Stripped Coupon","Italy","Euro","IT0005278202","IT527820=",null,"04-Jul-2017","Unsecured","Strip - Fungible - Interest and/or Principal","N",9.2850000000000001,9.2880000000000003,154,2.1240000000000001,"IS","MAT","02-Aug-2027",82.096100000000007,"N/A","ITALY - FUNGIBLE STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Aug-2027","STRIP","01-Aug-2027",0,0,"--","Stripped Coupon","Italy","Euro","IT0003268882","IT326888=",null,"01-Feb-2002","Unsecured","Strip - Interest only","N",9.282,9.2850000000000001,162,2.2040000000000002,"IS","MAT","02-Aug-2027",81.489199999999997,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Sep-2027","STRIP","01-Sep-2027",0,0,"--","Stripped Coupon","Italy","Euro","IT0004534332","IT453433=",null,"16-Sep-2009","Unsecured","Strip - Interest only","N",9.36,9.3650000000000002,162.80000000000001,2.2240000000000002,"IS","MAT","01-Sep-2027",81.205200000000005,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Sep-2027","STRIP","01-Sep-2027",0,0,"--","Stripped Coupon","Italy","Euro","IT0004976509","IT497650=",null,"22-Jan-2013","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ITIIN / ITGV  IO Str 15-Sep-2027","STRIP","15-Sep-2027",0,0,"--","Stripped Coupon","Italy","Euro","IT0003748776","IT374877=",null,"27-Oct-2004","Unsecured","Strip - Interest only","Y",9.4649999999999999,9.4689999999999994,21.9,0.80900000000000005,"IS","MAT","15-Sep-2027",92.626800000000003,"N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["ITIIN / ITGV  IO Str 15-Sep-2027","STRIP","15-Sep-2027",0,0,"--","Stripped Coupon","Italy","Euro","IT0005155327","IT515532=",null,"19-Mar-2014","Unsecured","Strip - Interest only","Y",9.4649999999999999,9.4689999999999994,21.9,0.80900000000000005,"IS","MAT","15-Sep-2027",92.626800000000003,"N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["BTP / ITGV   6.500 01-Nov-2027",null,"01-Nov-2027",26763132147,26993132147,6.5,"Fixed Coupon","Italy","Euro","IT0001174611","IT117461=",null,"18-Nov-1997","Unsecured","Bond","N",7.5179999999999998,7.4859999999999998,142.19999999999999,1.9219999999999999,"IS","MAT","01-Nov-2027",140.17099999999999,"N/A","ITALY - BTP BUONI DEL TESORO POLIENNALI","N","Auction","--"]
["ITFSTP / ITGV         01-Nov-2027","STRIP","01-Nov-2027",0,0,"--","Stripped Coupon","Italy","Euro","IT0004848476","IT484847=",null,"17-Dec-2012","Unsecured","Strip - Fungible - Interest and/or Principal","N",9.5289999999999999,9.5340000000000007,152.69999999999999,2.1419999999999999,"IS","MAT","01-Nov-2027",81.526899999999998,"N/A","ITALY - FUNGIBLE STRIP","N",null,"--"]
["ITIIN / ITGV  IO Str 15-Nov-2027","STRIP","15-Nov-2027",0,0,"--","Stripped Coupon","Italy","Euro","IT0005262040","IT526204=",null,"14-Mar-2017","Unsecured","Strip - Interest only","Y",9.6189999999999998,9.6229999999999993,44,1.0509999999999999,"IS","MAT","15-Nov-2027",90.380300000000005,"N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Feb-2028","STRIP","01-Feb-2028",0,0,"--","Stripped Coupon","Italy","Euro","IT0003268890","IT326889=",null,"18-Mar-2002","Unsecured","Strip - Interest only","N",9.77,9.7769999999999992,162.80000000000001,2.2730000000000001,"IS","MAT","01-Feb-2028",80.074399999999997,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["BTP / ITGV   2.000 01-Feb-2028",null,"01-Feb-2028",7762736000,7762736000,2,"Fixed Coupon","Italy","Euro","IT0005323032","IT532303=",null,"01-Feb-2018","Unsecured","Bond","N",8.9030000000000005,8.891,142.5,2.0230000000000001,"IS","MAT","01-Feb-2028",99.883300000000006,"N/A","ITALY - BTP BUONI DEL TESORO POLIENNALI","N","Auction","--"]
["ISTRIP / ITGV  IO Str 01-Mar-2028","STRIP","01-Mar-2028",0,0,"--","Stripped Coupon","Italy","Euro","IT0004976517","IT497651=",null,"22-Jan-2013","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Mar-2028","STRIP","01-Mar-2028",0,0,"--","Stripped Coupon","Italy","Euro","IT0004534340","IT453434=",null,"16-Sep-2009","Unsecured","Strip - Interest only","N",9.8520000000000003,9.8550000000000004,163.80000000000001,2.2930000000000001,"IS","MAT","01-Mar-2028",79.778599999999997,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ITIIN / ITGV  IO Str 15-Mar-2028","STRIP","15-Mar-2028",0,0,"--","Stripped Coupon","Italy","Euro","IT0003748784","IT374878=",null,"27-Oct-2004","Unsecured","Strip - Interest only","Y",9.9480000000000004,9.9510000000000005,45.2,1.101,"IS","MAT","15-Mar-2028",89.625500000000002,"N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["ITIIN / ITGV  IO Str 15-Mar-2028","STRIP","15-Mar-2028",0,0,"--","Stripped Coupon","Italy","Euro","IT0005155335","IT515533=",null,"19-Mar-2014","Unsecured","Strip - Interest only","Y",9.9480000000000004,9.9510000000000005,45.2,1.101,"IS","MAT","15-Mar-2028",89.625500000000002,"N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-May-2028","STRIP","01-May-2028",0,0,"--","Stripped Coupon","Italy","Euro","IT0001312781","IT131278=",null,"01-Nov-1998","Unsecured","Strip - Interest only","N",10.013999999999999,10.018000000000001,171.5,2.3889999999999998,"IS","MAT","02-May-2028",78.717200000000005,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["BTPI / ITGV   1.300 15-May-2028",null,"15-May-2028",8150341000,8150341000,1.3,"Fixed Coupon","Italy","Euro","IT0005246134","IT524613=",null,"14-Mar-2017","Unsecured","Bond","Y",9.5,9.4890000000000008,16.5,0.80100000000000005,"IS","MAT","15-May-2028",104.88039999999999,"N/A","ITALY - BTPI BUONI DEL TESORO POLIENNALI (INFLATION LINKED)","N","Underwritten","--"]
["ITIIN / ITGV         15-May-2028","STRIP","15-May-2028",0,0,"--","Stripped Coupon","Italy","Euro","IT0005262057","IT526205=",null,"14-Mar-2017","Unsecured","Strip - Fungible - Interest and/or Principal","Y",10.118,10.121,35.5,1.0209999999999999,"IS","MAT","15-May-2028",90.184799999999996,"N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Aug-2028","STRIP","01-Aug-2028",0,0,"--","Stripped Coupon","Italy","Euro","IT0003268908","IT326890=",null,"01-Feb-2002","Unsecured","Strip - Interest only","N",10.263,10.268000000000001,161.5,2.3119999999999998,"IS","MAT","01-Aug-2028",78.863100000000003,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["BTP / ITGV   4.750 01-Sep-2028",null,"01-Sep-2028",21783654000,21783654000,4.75,"Fixed Coupon","Italy","Euro","IT0004889033","IT488903=",null,"22-Jan-2013","Unsecured","Bond","N",8.5250000000000004,8.49,148.80000000000001,2.0920000000000001,"IS","MAT","01-Sep-2028",124.97329999999999,"N/A","ITALY - BTP BUONI DEL TESORO POLIENNALI","N","Underwritten","--"]
["ISTRIP / ITGV  IO Str 01-Sep-2028","STRIP","01-Sep-2028",0,0,"--","Stripped Coupon","Italy","Euro","IT0004534357","IT453435=",null,"16-Sep-2009","Unsecured","Strip - Interest only","N",10.343,10.35,163.5,2.3420000000000001,"IS","MAT","01-Sep-2028",78.481499999999997,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ITFSTP / ITGV         01-Sep-2028","STRIP","01-Sep-2028",0,0,"--","Stripped Coupon","Italy","Euro","IT0004976525","IT497652=",null,"22-Jan-2013","Unsecured","Strip - Fungible - Interest and/or Principal","N",10.348000000000001,10.355,155,2.25,"NA","MAT","01-Sep-2028",79.221999999999994,"N/A","ITALY - FUNGIBLE STRIP","N",null,"--"]
["ITIIN / ITGV  IO Str 15-Sep-2028","STRIP","15-Sep-2028",0,0,"--","Stripped Coupon","Italy","Euro","IT0003748792","IT374879=",null,"27-Oct-2004","Unsecured","Strip - Interest only","Y",10.445,10.452,40.1,1.101,"IS","MAT","15-Sep-2028",89.132199999999997,"N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["ITIIN / ITGV  IO Str 15-Sep-2028","STRIP","15-Sep-2028",0,0,"--","Stripped Coupon","Italy","Euro","IT0005155343","IT515534=",null,"19-Mar-2014","Unsecured","Strip - Interest only","Y",10.445,10.452,40.1,1.101,"IS","MAT","15-Sep-2028",89.132199999999997,"N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Nov-2028","STRIP","01-Nov-2028",0,0,"--","Stripped Coupon","Italy","Euro","IT0001312799","IT131279=",null,"01-Nov-1998","Unsecured","Strip - Interest only","N",10.502000000000001,10.509,173.9,2.464,"IS","MAT","01-Nov-2028",77.196200000000005,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Feb-2029","STRIP","01-Feb-2029",0,0,"--","Stripped Coupon","Italy","Euro","IT0003268924","IT326892=",null,"01-Feb-2002","Unsecured","Strip - Interest only","N",10.747999999999999,10.757,173.9,2.4870000000000001,"IS","MAT","01-Feb-2029",76.5334,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ITFSTP / ITGV  IO Str 01-Mar-2029","STRIP","01-Mar-2029",0,0,"--","Stripped Coupon","Italy","Euro","IT0004976533","IT497653=",null,"22-May-2013","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","ITALY - FUNGIBLE STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Mar-2029","STRIP","01-Mar-2029",0,0,"--","Stripped Coupon","Italy","Euro","IT0004534365","IT453436=",null,"16-Sep-2009","Unsecured","Strip - Interest only","N",10.83,10.832000000000001,174.2,2.4969999999999999,"IS","MAT","01-Mar-2029",76.305300000000003,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ITIIN / ITGV  IO Str 15-Mar-2029","STRIP","15-Mar-2029",0,0,"--","Stripped Coupon","Italy","Euro","IT0003748800","IT374880=",null,"27-Oct-2004","Unsecured","Strip - Interest only","Y",10.943,10.945,35.6,1.101,"IS","MAT","15-Mar-2029",88.649500000000003,"N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["ITIIN / ITGV  IO Str 15-Mar-2029","STRIP","15-Mar-2029",0,0,"--","Stripped Coupon","Italy","Euro","IT0005155350","IT515535=",null,"19-Mar-2014","Unsecured","Strip - Interest only","Y",10.943,10.945,35.6,1.101,"IS","MAT","15-Mar-2029",88.649500000000003,"N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-May-2029","STRIP","01-May-2029",0,0,"--","Stripped Coupon","Italy","Euro","IT0001312807","IT131280=",null,"01-Nov-1998","Unsecured","Strip - Interest only","N",10.994999999999999,10.997999999999999,176.1,2.5289999999999999,"IS","MAT","02-May-2029",75.717500000000001,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Aug-2029","STRIP","01-Aug-2029",0,0,"--","Stripped Coupon","Italy","Euro","IT0003268932","IT326893=",null,"01-Feb-2002","Unsecured","Strip - Interest only","N",11.238,11.243,176.4,2.552,"IS","MAT","01-Aug-2029",75.054199999999994,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Sep-2029","STRIP","01-Sep-2029",0,0,"--","Stripped Coupon","Italy","Euro","IT0004534373","IT453437=",null,"16-Sep-2009","Unsecured","Strip - Interest only","N",11.324999999999999,11.332000000000001,176.5,2.5619999999999998,"IS","MAT","03-Sep-2029",74.813000000000002,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Sep-2029","STRIP","01-Sep-2029",0,0,"--","Stripped Coupon","Italy","Euro","IT0004976541","IT497654=",null,"22-May-2013","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ITIIN / ITGV  IO Str 15-Sep-2029","STRIP","15-Sep-2029",0,0,"--","Stripped Coupon","Italy","Euro","IT0005155368","IT515536=",null,"19-Mar-2014","Unsecured","Strip - Interest only","Y",11.44,11.452,31.4,1.101,"IS","MAT","17-Sep-2029",88.161500000000004,"N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["ITIIN / ITGV  IO Str 15-Sep-2029","STRIP","15-Sep-2029",0,0,"--","Stripped Coupon","Italy","Euro","IT0003748818","IT374881=",null,"27-Oct-2004","Unsecured","Strip - Interest only","Y",11.44,11.452,31.4,1.101,"IS","MAT","17-Sep-2029",88.161500000000004,"N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["BTP / ITGV   5.250 01-Nov-2029",null,"01-Nov-2029",28148499209,28918499209,5.25,"Fixed Coupon","Italy","Euro","IT0001278511","IT127851=",null,"18-Nov-1998","Unsecured","Bond","N",9.0259999999999998,8.9749999999999996,151,2.1949999999999998,"IS","MAT","01-Nov-2029",131.3528,"N/A","ITALY - BTP BUONI DEL TESORO POLIENNALI","N","Auction","--"]
["ITFSTP / ITGV         01-Nov-2029","STRIP","01-Nov-2029",0,0,"--","Stripped Coupon","Italy","Euro","IT0004848484","IT484848=",null,"17-Dec-2012","Unsecured","Strip - Fungible - Interest and/or Principal","N",11.493,11.5,160.80000000000001,2.415,"IS","MAT","01-Nov-2029",75.757000000000005,"N/A","ITALY - FUNGIBLE STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Feb-2030","STRIP","01-Feb-2030",0,0,"--","Stripped Coupon","Italy","Euro","IT0003268957","IT326895=",null,"01-Feb-2002","Unsecured","Strip - Interest only","N",11.724,11.733000000000001,185.5,2.6829999999999998,"IS","MAT","01-Feb-2030",72.996099999999998,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Mar-2030","STRIP","01-Mar-2030",0,0,"--","Stripped Coupon","Italy","Euro","IT0004534381","IT453438=",null,"16-Sep-2009","Unsecured","Strip - Interest only","N",11.811999999999999,11.814,176.2,2.593,"IS","MAT","01-Mar-2030",73.606700000000004,"N/A","ITALY - INTEREST STRIP","N","Underwritten","--"]
["BTP / ITGV   3.500 01-Mar-2030",null,"01-Mar-2030",23156449000,23156449000,3.5,"Fixed Coupon","Italy","Euro","IT0005024234","IT502423=",null,"21-May-2014","Unsecured","Bond","N",9.8989999999999991,9.8510000000000009,155.4,2.2930000000000001,"IS","MAT","01-Mar-2030",112.7063,"N/A","ITALY - BTP BUONI DEL TESORO POLIENNALI","N","Underwritten","--"]
["ISTRIP / ITGV         01-Mar-2030","STRIP","01-Mar-2030",0,0,"--","Stripped Coupon","Italy","Euro","IT0004976558","IT497655=",null,"22-May-2013","Unsecured","Strip - Fungible - Interest and/or Principal","N",11.821,11.824,160.80000000000001,2.431,"NA","MAT","01-Mar-2030",75.02,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ITIIN / ITGV  IO Str 15-Mar-2030","STRIP","15-Mar-2030",0,0,"--","Stripped Coupon","Italy","Euro","IT0003748826","IT374882=",null,"27-Oct-2004","Unsecured","Strip - Interest only","Y",11.93,11.932,40.200000000000003,1.2250000000000001,"IS","MAT","15-Mar-2030",86.407799999999995,"N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["ITIIN / ITGV  IO Str 15-Mar-2030","STRIP","15-Mar-2030",0,0,"--","Stripped Coupon","Italy","Euro","IT0005155376","IT515537=",null,"19-Mar-2014","Unsecured","Strip - Interest only","Y",11.93,11.932,40.200000000000003,1.2250000000000001,"IS","MAT","15-Mar-2030",86.407799999999995,"N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-May-2030","STRIP","01-May-2030",0,0,"--","Stripped Coupon","Italy","Euro","IT0001464194","IT146419=",null,"01-Nov-1999","Unsecured","Strip - Interest only","N",11.977,11.98,177.5,2.62,"IS","MAT","02-May-2030",73.065299999999993,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Aug-2030","STRIP","01-Aug-2030",0,0,"--","Stripped Coupon","Italy","Euro","IT0003268973","IT326897=",null,"01-Feb-2002","Unsecured","Strip - Interest only","N",12.22,12.225,178.1,2.6419999999999999,"IS","MAT","01-Aug-2030",72.3934,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Sep-2030","STRIP","01-Sep-2030",0,0,"--","Stripped Coupon","Italy","Euro","IT0004534399","IT453439=",null,"16-Sep-2009","Unsecured","Strip - Interest only","N",12.305,12.311,178.1,2.65,"IS","MAT","02-Sep-2030",72.177400000000006,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Sep-2030","STRIP","01-Sep-2030",0,0,"--","Stripped Coupon","Italy","Euro","IT0004976566","IT497656=",null,"22-May-2013","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ITIIN / ITGV  IO Str 15-Sep-2030","STRIP","15-Sep-2030",0,0,"--","Stripped Coupon","Italy","Euro","IT0005155384","IT515538=",null,"19-Mar-2014","Unsecured","Strip - Interest only","Y",12.427,12.436,36.700000000000003,1.2250000000000001,"IS","MAT","16-Sep-2030",85.879199999999997,"N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["ITIIN / ITGV  IO Str 15-Sep-2030","STRIP","15-Sep-2030",0,0,"--","Stripped Coupon","Italy","Euro","IT0003748834","IT374883=",null,"27-Oct-2004","Unsecured","Strip - Interest only","Y",12.427,12.436,36.700000000000003,1.2250000000000001,"IS","MAT","16-Sep-2030",85.879199999999997,"N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Nov-2030","STRIP","01-Nov-2030",0,0,"--","Stripped Coupon","Italy","Euro","IT0001464202","IT146420=",null,"01-Nov-1999","Unsecured","Strip - Interest only","N",12.464,12.471,180.5,2.6850000000000001,"IS","MAT","01-Nov-2030",71.558300000000003,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Feb-2031","STRIP","01-Feb-2031",0,0,"--","Stripped Coupon","Italy","Euro","IT0003268999","IT326899=",null,"01-Feb-2002","Unsecured","Strip - Interest only","N",12.715999999999999,12.725,179.3,2.6880000000000002,"IS","MAT","03-Feb-2031",71.034199999999998,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Mar-2031","STRIP","01-Mar-2031",0,0,"--","Stripped Coupon","Italy","Euro","IT0004976574","IT497657=",null,"22-May-2013","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Mar-2031","STRIP","01-Mar-2031",0,0,"--","Stripped Coupon","Italy","Euro","IT0004534407","IT453440=",null,"16-Sep-2009","Unsecured","Strip - Interest only","N",12.795999999999999,12.798999999999999,182.3,2.7229999999999999,"IS","MAT","03-Mar-2031",70.578900000000004,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ITIIN / ITGV  IO Str 15-Mar-2031","STRIP","15-Mar-2031",0,0,"--","Stripped Coupon","Italy","Euro","IT0003748842","IT374884=",null,"27-Oct-2004","Unsecured","Strip - Interest only","Y",12.920999999999999,12.928000000000001,38.6,1.2749999999999999,"IS","MAT","17-Mar-2031",84.816000000000003,"N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["ITIIN / ITGV  IO Str 15-Mar-2031","STRIP","15-Mar-2031",0,0,"--","Stripped Coupon","Italy","Euro","IT0005155392","IT515539=",null,"19-Mar-2014","Unsecured","Strip - Interest only","Y",12.920999999999999,12.928000000000001,38.6,1.2749999999999999,"IS","MAT","17-Mar-2031",84.816000000000003,"N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["ITFSTP / ITGV         01-May-2031","STRIP","01-May-2031",0,0,"--","Stripped Coupon","Italy","Euro","IT0004848492","IT484849=",null,"17-Dec-2012","Unsecured","Strip - Fungible - Interest and/or Principal","N",12.965,12.968,170.4,2.613,"IS","MAT","02-May-2031",71.264200000000002,"N/A","ITALY - FUNGIBLE STRIP","N",null,"--"]
["BTP / ITGV   6.000 01-May-2031",null,"01-May-2031",29762750000,29762750000,6,"Fixed Coupon","Italy","Euro","IT0001444378","IT144437=",null,"17-Mar-2000","Unsecured","Bond","N",9.6910000000000007,9.6129999999999995,158.30000000000001,2.343,"IS","MAT","02-May-2031",141.31270000000001,"N/A","ITALY - BTP BUONI DEL TESORO POLIENNALI","N","Auction","--"]
["ISTRIP / ITGV  IO Str 01-Aug-2031","STRIP","01-Aug-2031",0,0,"--","Stripped Coupon","Italy","Euro","IT0003269013","IT326901=",null,"18-Mar-2002","Unsecured","Strip - Interest only","N",13.201000000000001,13.206,180.9,2.7320000000000002,"IS","MAT","01-Aug-2031",69.707899999999995,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Sep-2031","STRIP","01-Sep-2031",0,0,"--","Stripped Coupon","Italy","Euro","IT0004534415","IT453441=",null,"16-Sep-2009","Unsecured","Strip - Interest only","N",13.282,13.289,182.3,2.7530000000000001,"IS","MAT","01-Sep-2031",69.374099999999999,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Sep-2031","STRIP","01-Sep-2031",0,0,"--","Stripped Coupon","Italy","Euro","IT0004976582","IT497658=",null,"22-May-2013","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ITIIN / ITGV  IO Str 15-Sep-2031","STRIP","15-Sep-2031",0,0,"--","Stripped Coupon","Italy","Euro","IT0005155400","IT515540=",null,"19-Mar-2014","Unsecured","Strip - Interest only","Y",13.417999999999999,13.423,35.799999999999997,1.2749999999999999,"IS","MAT","15-Sep-2031",84.276200000000003,"N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["ITIIN / ITGV  IO Str 15-Sep-2031","STRIP","15-Sep-2031",0,0,"--","Stripped Coupon","Italy","Euro","IT0003748859","IT374885=",null,"27-Oct-2004","Unsecured","Strip - Interest only","Y",13.416,13.420999999999999,38.700000000000003,1.3049999999999999,"IS","MAT","15-Sep-2031",83.939800000000005,"N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Feb-2032","STRIP","01-Feb-2032",0,0,"--","Stripped Coupon","Italy","Euro","IT0003269021","IT326902=",null,"01-Feb-2002","Unsecured","Strip - Interest only","N",13.694000000000001,13.702999999999999,183.1,2.7829999999999999,"IS","MAT","02-Feb-2032",68.296700000000001,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV         01-Mar-2032","STRIP","01-Mar-2032",0,0,"--","Stripped Coupon","Italy","Euro","IT0004976590","IT497659=",null,"22-May-2013","Unsecured","Strip - Fungible - Interest and/or Principal","N","--","--","--","--","--","--",null,"--","N/A","ITALY - INTEREST STRIP","N",null,"--"]
["BTP / ITGV   1.650 01-Mar-2032",null,"01-Mar-2032",21906727000,21906727000,1.65,"Fixed Coupon","Italy","Euro","IT0005094088","IT509408=",null,"24-Mar-2015","Unsecured","Bond","N",12.292999999999999,12.25,148.6,2.3839999999999999,"IS","MAT","01-Mar-2032",91.481800000000007,"N/A","ITALY - BTP BUONI DEL TESORO POLIENNALI","N","Underwritten","--"]
["ISTRIP / ITGV  IO Str 01-Mar-2032","STRIP","01-Mar-2032",0,0,"--","Stripped Coupon","Italy","Euro","IT0004534423","IT453442=",null,"16-Sep-2009","Unsecured","Strip - Interest only","N",13.773,13.778,182.7,2.7839999999999998,"IS","MAT","01-Mar-2032",68.149500000000003,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ITIIN / ITGV  IO Str 15-Mar-2032","STRIP","15-Mar-2032",0,0,"--","Stripped Coupon","Italy","Euro","IT0005155418","IT515541=",null,"19-Mar-2014","Unsecured","Strip - Interest only","Y",13.911,13.914999999999999,38,1.325,"IS","MAT","15-Mar-2032",83.171800000000005,"N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["ITIIN / ITGV  IO Str 15-Mar-2032","STRIP","15-Mar-2032",0,0,"--","Stripped Coupon","Italy","Euro","IT0003748867","IT374886=",null,"27-Oct-2004","Unsecured","Strip - Interest only","Y",13.911,13.914999999999999,38,1.325,"IS","MAT","15-Mar-2032",83.171800000000005,"N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Aug-2032","STRIP","01-Aug-2032",0,0,"--","Stripped Coupon","Italy","Euro","IT0003269039","IT326903=",null,"01-Feb-2002","Unsecured","Strip - Interest only","N",14.183999999999999,14.192,185,2.8260000000000001,"IS","MAT","02-Aug-2032",66.962100000000007,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Sep-2032","STRIP","01-Sep-2032",0,0,"--","Stripped Coupon","Italy","Euro","IT0004534431","IT453443=",null,"16-Sep-2009","Unsecured","Strip - Interest only","N",14.263,14.272,185.5,2.8359999999999999,"IS","MAT","01-Sep-2032",66.727999999999994,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Sep-2032","STRIP","01-Sep-2032",0,0,"--","Stripped Coupon","Italy","Euro","IT0004976608","IT497660=",null,"22-May-2013","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ITIIN / ITGV  IO Str 15-Sep-2032","STRIP","15-Sep-2032",0,0,"--","Stripped Coupon","Italy","Euro","IT0003748875","IT374887=",null,"27-Oct-2004","Unsecured","Strip - Interest only","Y",14.407999999999999,14.416,35.799999999999997,1.325,"IS","MAT","15-Sep-2032",82.621799999999993,"N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["ITIPR / ITGV  PO Str 15-Sep-2032","STRIP","15-Sep-2032",0,0,"--","Stripped Coupon","Italy","Euro","IT0005155442","IT515544=",null,"15-Sep-2015","Unsecured","Strip - Principal only","N",14.31,14.318,173.3,2.7130000000000001,"IS","MAT","15-Sep-2032",67.815899999999999,"N/A","ITALY - PRINCIPAL STRIP (INFLATION LINKED)","N",null,"--"]
["ITIPRU / ITGV         15-Sep-2032",null,"15-Sep-2032",0,0,"--","Stripped Coupon","Italy","Euro","IT0005155434","IT515543=",null,"15-Sep-2015","Unsecured","Strip - Principal Only Uplift (Inflation Linked)","N",14.31,14.318,173.3,2.7130000000000001,"IS","MAT","15-Sep-2032",67.815899999999999,"N/A","ITALY - PRINCIPAL STRIP UPLIFT (INFLATION LINKED)","N",null,"--"]
["BTPI / ITGV   1.250 15-Sep-2032",null,"15-Sep-2032",9764709000,9764709000,1.25,"Fixed Coupon","Italy","Euro","IT0005138828","IT513882=",null,"14-Oct-2015","Unsecured","Bond","Y",13.185,13.153,9.9,1.0249999999999999,"IS","MAT","15-Sep-2032",103.06610000000001,"N/A","ITALY - BTPI BUONI DEL TESORO POLIENNALI (INFLATION LINKED)","N","Underwritten","--"]
["ITFSTP / ITGV         15-Sep-2032","STRIP","15-Sep-2032",0,0,"--","Stripped Coupon","Italy","Euro","IT0005155426","IT515542=",null,"01-Mar-2017","Unsecured","Strip - Fungible - Interest and/or Principal","N",14.31,14.318,173.3,2.7130000000000001,"IS","MAT","15-Sep-2032",67.815899999999999,"N/A","ITALY - FUNGIBLE STRIP","N",null,"--"]
["BTP / ITGV   5.750 01-Feb-2033",null,"01-Feb-2033",20761000000,20761000000,5.75,"Fixed Coupon","Italy","Euro","IT0003256820","IT325682=",null,"18-Mar-2002","Unsecured","Bond","N",10.826000000000001,10.725,163.9,2.48,"IS","MAT","01-Feb-2033",140.72020000000001,"N/A","ITALY - BTP BUONI DEL TESORO POLIENNALI","N","Auction","--"]
["ITFSTP / ITGV         01-Feb-2033","STRIP","01-Feb-2033",0,0,"--","Stripped Coupon","Italy","Euro","IT0004848534","IT484853=",null,"17-Dec-2012","Unsecured","Strip - Fungible - Interest and/or Principal","N",14.68,14.691000000000001,175.4,2.75,"IS","MAT","01-Feb-2033",66.7697,"N/A","ITALY - FUNGIBLE STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Mar-2033","STRIP","01-Mar-2033",0,0,"--","Stripped Coupon","Italy","Euro","IT0004976616","IT497661=",null,"22-May-2013","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Mar-2033","STRIP","01-Mar-2033",0,0,"--","Stripped Coupon","Italy","Euro","IT0004534449","IT453444=",null,"16-Sep-2009","Unsecured","Strip - Interest only","N",14.757,14.760999999999999,183,2.83,"IS","MAT","01-Mar-2033",65.858900000000006,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ITIIN / ITGV  IO Str 15-Mar-2033","STRIP","15-Mar-2033",0,0,"--","Stripped Coupon","Italy","Euro","IT0003748883","IT374888=",null,"27-Oct-2004","Unsecured","Strip - Interest only","Y",14.901,14.904999999999999,38.799999999999997,1.375,"IS","MAT","15-Mar-2033",81.479200000000006,"N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Aug-2033","STRIP","01-Aug-2033",0,0,"--","Stripped Coupon","Italy","Euro","IT0003540389","IT354038=",null,"24-Sep-2003","Unsecured","Strip - Interest only","N",15.164,15.170999999999999,186.4,2.8769999999999998,"IS","MAT","01-Aug-2033",64.635000000000005,"N/A","ITALY - INTEREST STRIP","N","Underwritten","--"]
["ISTRIP / ITGV  IO Str 01-Sep-2033","STRIP","01-Sep-2033",0,0,"--","Stripped Coupon","Italy","Euro","IT0004976624","IT497662=",null,"22-May-2013","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","ITALY - INTEREST STRIP","N",null,"--"]
["BTP / ITGV   2.450 01-Sep-2033",null,"01-Sep-2033",10434163000,11723688000,2.4500000000000002,"Fixed Coupon","Italy","Euro","IT0005240350","IT524035=",null,"25-Jan-2017","Unsecured","Bond","N",12.781000000000001,12.708,159.6,2.5270000000000001,"IS","MAT","01-Sep-2033",99.220299999999995,"N/A","ITALY - BTP BUONI DEL TESORO POLIENNALI","N","Underwritten","--"]
["ISTRIP / ITGV  IO Str 01-Sep-2033","STRIP","01-Sep-2033",0,0,"--","Stripped Coupon","Italy","Euro","IT0004534456","IT453445=",null,"16-Sep-2009","Unsecured","Strip - Interest only","N",15.246,15.255000000000001,186,2.8769999999999998,"IS","MAT","01-Sep-2033",64.493300000000005,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ITIIN / ITGV  IO Str 15-Sep-2033","STRIP","15-Sep-2033",0,0,"--","Stripped Coupon","Italy","Euro","IT0003748891","IT374889=",null,"27-Oct-2004","Unsecured","Strip - Interest only","Y",15.397,15.406000000000001,37.4,1.375,"IS","MAT","15-Sep-2033",80.920299999999997,"N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Feb-2034","STRIP","01-Feb-2034",0,0,"--","Stripped Coupon","Italy","Euro","IT0003540397","IT354039=",null,"24-Sep-2003","Unsecured","Strip - Interest only","N",15.656000000000001,15.667,186.3,2.89,"IS","MAT","01-Feb-2034",63.591999999999999,"N/A","ITALY - INTEREST STRIP","N","Underwritten","--"]
["ISTRIP / ITGV  IO Str 01-Mar-2034","STRIP","01-Mar-2034",0,0,"--","Stripped Coupon","Italy","Euro","IT0004976632","IT497663=",null,"22-May-2013","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Mar-2034","STRIP","01-Mar-2034",0,0,"--","Stripped Coupon","Italy","Euro","IT0004534464","IT453446=",null,"16-Sep-2009","Unsecured","Strip - Interest only","N",15.738,15.743,186.7,2.8959999999999999,"IS","MAT","01-Mar-2034",63.397599999999997,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ITIIN / ITGV  IO Str 15-Mar-2034","STRIP","15-Mar-2034",0,0,"--","Stripped Coupon","Italy","Euro","IT0003748909","IT374890=",null,"27-Oct-2004","Unsecured","Strip - Interest only","Y",15.898,15.903,30.5,1.319,"IS","MAT","15-Mar-2034",81.084599999999995,"N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["ITFSTP / ITGV         01-Aug-2034","STRIP","01-Aug-2034",0,0,"--","Stripped Coupon","Italy","Euro","IT0004848591","IT484859=",null,"17-Dec-2012","Unsecured","Strip - Fungible - Interest and/or Principal","N",16.157,16.164999999999999,175.1,2.786,"IS","MAT","01-Aug-2034",63.750100000000003,"N/A","ITALY - FUNGIBLE STRIP","N",null,"--"]
["BTP / ITGV   5.000 01-Aug-2034",null,"01-Aug-2034",25110921000,25110921000,5,"Fixed Coupon","Italy","Euro","IT0003535157","IT353515=",null,"24-Sep-2003","Unsecured","Bond","N",11.912000000000001,11.792999999999999,165.2,2.5459999999999998,"IS","MAT","01-Aug-2034",132.96119999999999,"N/A","ITALY - BTP BUONI DEL TESORO POLIENNALI","N","Underwritten","--"]
["ISTRIP / ITGV  IO Str 01-Sep-2034","STRIP","01-Sep-2034",0,0,"--","Stripped Coupon","Italy","Euro","IT0004534472","IT453447=",null,"16-Sep-2009","Unsecured","Strip - Interest only","N",16.228000000000002,16.236999999999998,188.7,2.9260000000000002,"IS","MAT","01-Sep-2034",62.198500000000003,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Sep-2034","STRIP","01-Sep-2034",0,0,"--","Stripped Coupon","Italy","Euro","IT0004976640","IT497664=",null,"22-May-2013","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ITIIN / ITGV  IO Str 15-Sep-2034","STRIP","15-Sep-2034",0,0,"--","Stripped Coupon","Italy","Euro","IT0003748917","IT374891=",null,"27-Oct-2004","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Feb-2035","STRIP","01-Feb-2035",0,0,"--","Stripped Coupon","Italy","Euro","IT0004002819","IT400281=",null,"01-Aug-2005","Unsecured","Strip - Interest only","N",16.634,16.646000000000001,193.4,2.98,"IS","MAT","01-Feb-2035",60.898899999999998,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Mar-2035","STRIP","01-Mar-2035",0,0,"--","Stripped Coupon","Italy","Euro","IT0004534480","IT453448=",null,"16-Sep-2009","Unsecured","Strip - Interest only","N",16.715,16.72,194.9,2.996,"IS","MAT","01-Mar-2035",60.6051,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Mar-2035","STRIP","01-Mar-2035",0,0,"--","Stripped Coupon","Italy","Euro","IT0004976657","IT497665=",null,"22-May-2013","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ITIIN / ITGV  IO Str 15-Mar-2035","STRIP","15-Mar-2035",0,0,"--","Stripped Coupon","Italy","Euro","IT0003748925","IT374892=",null,"27-Oct-2004","Unsecured","Strip - Interest only","Y",16.891999999999999,16.896000000000001,28.9,1.319,"IS","MAT","15-Mar-2035",80.0291,"N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Aug-2035","STRIP","01-Aug-2035",0,0,"--","Stripped Coupon","Italy","Euro","IT0004002827","IT400282=",null,"19-Oct-2005","Unsecured","Strip - Interest only","N",17.122,17.129000000000001,199.3,3.0459999999999998,"IS","MAT","01-Aug-2035",59.355800000000002,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Sep-2035","STRIP","01-Sep-2035",0,0,"--","Stripped Coupon","Italy","Euro","IT0004534498","IT453449=",null,"16-Sep-2009","Unsecured","Strip - Interest only","N",17.209,17.218,199.6,3.0510000000000002,"IS","MAT","03-Sep-2035",59.148899999999998,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Sep-2035","STRIP","01-Sep-2035",0,0,"--","Stripped Coupon","Italy","Euro","IT0004976665","IT497666=",null,"22-May-2013","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ITIPRU / ITGV         15-Sep-2035",null,"15-Sep-2035",0,0,"--","Stripped Coupon","Italy","Euro","IT0004371941","IT437194=",null,"15-Mar-2004","Unsecured","Strip - Principal Only Uplift (Inflation Linked)","N","--","--","--","--","--","--",null,"--","N/A","ITALY - PRINCIPAL STRIP UPLIFT (INFLATION LINKED)","N",null,"--"]
["ITIPR / ITGV  PO Str 15-Sep-2035","STRIP","15-Sep-2035",0,0,"--","Stripped Coupon","Italy","Euro","IT0003748040","IT374804=",null,"27-Oct-2004","Unsecured","Strip - Principal only","N",17.254999999999999,17.263999999999999,190,2.9540000000000002,"IS","MAT","17-Sep-2035",60.0595,"N/A","ITALY - PRINCIPAL STRIP (INFLATION LINKED)","N",null,"--"]
["ITIIN / ITGV  IO Str 15-Sep-2035","STRIP","15-Sep-2035",0,0,"--","Stripped Coupon","Italy","Euro","IT0003748933","IT374893=",null,"27-Oct-2004","Unsecured","Strip - Interest only","Y",17.384,17.399000000000001,33.200000000000003,1.369,"IS","MAT","17-Sep-2035",78.8185,"N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["BTPI / ITGV   2.350 15-Sep-2035",null,"15-Sep-2035",13077270000,13684800000,2.35,"Fixed Coupon","Italy","Euro","IT0003745541","IT374554=",null,"27-Oct-2004","Unsecured","Bond","Y",14.574,14.494,5.0999999999999996,1.0189999999999999,"IS","MAT","17-Sep-2035",121.3356,"N/A","ITALY - BTPI BUONI DEL TESORO POLIENNALI (INFLATION LINKED)","N","Underwritten","--"]
["ISTRIP / ITGV  IO Str 01-Feb-2036","STRIP","01-Feb-2036",0,0,"--","Stripped Coupon","Italy","Euro","IT0004002835","IT400283=",null,"19-Oct-2005","Unsecured","Strip - Interest only","N",17.619,17.631,193,2.988,"IS","MAT","01-Feb-2036",59.054699999999997,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Mar-2036","STRIP","01-Mar-2036",0,0,"--","Stripped Coupon","Italy","Euro","IT0004534506","IT453450=",null,"16-Sep-2009","Unsecured","Strip - Interest only","N",17.698,17.706,202.5,3.0859999999999999,"IS","MAT","03-Mar-2036",57.911499999999997,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Mar-2036","STRIP","01-Mar-2036",0,0,"--","Stripped Coupon","Italy","Euro","IT0004976673","IT497667=",null,"22-May-2013","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ITIIN / ITGV  IO Str 15-Mar-2036","STRIP","15-Mar-2036",0,0,"--","Stripped Coupon","Italy","Euro","IT0004548282","IT454828=",null,"28-Oct-2009","Unsecured","Strip - Interest only","Y",17.881,17.893999999999998,32.6,1.369,"IS","MAT","17-Mar-2036",78.288899999999998,"N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Aug-2036","STRIP","01-Aug-2036",0,0,"--","Stripped Coupon","Italy","Euro","IT0004002843","IT400284=",null,"01-Aug-2005","Unsecured","Strip - Interest only","N",18.11,18.120999999999999,194.2,3.0059999999999998,"IS","MAT","01-Aug-2036",58.005099999999999,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Sep-2036","STRIP","01-Sep-2036",0,0,"--","Stripped Coupon","Italy","Euro","IT0004534514","IT453451=",null,"16-Sep-2009","Unsecured","Strip - Interest only","N",18.190999999999999,18.202999999999999,195.8,3.0249999999999999,"IS","MAT","01-Sep-2036",57.676099999999998,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["BTP / ITGV   2.250 01-Sep-2036",null,"01-Sep-2036",14900000000,14900000000,2.25,"Fixed Coupon","Italy","Euro","IT0005177909","IT517790=",null,"26-Apr-2016","Unsecured","Bond","N",14.888,14.786,165.8,2.645,"IS","MAT","01-Sep-2036",94.496200000000002,"N/A","ITALY - BTP BUONI DEL TESORO POLIENNALI","N","Underwritten","--"]
["ISTRIP / ITGV  IO Str 01-Sep-2036","STRIP","01-Sep-2036",0,0,"--","Stripped Coupon","Italy","Euro","IT0004976681","IT497668=",null,"22-May-2013","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ITIIN / ITGV  IO Str 15-Sep-2036","STRIP","15-Sep-2036",0,0,"--","Stripped Coupon","Italy","Euro","IT0004548308","IT454830=",null,"28-Oct-2009","Unsecured","Strip - Interest only","Y",18.376999999999999,18.388999999999999,32,1.369,"IS","MAT","15-Sep-2036",77.754199999999997,"N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["ITFSTP / ITGV         01-Feb-2037","STRIP","01-Feb-2037",0,0,"--","Stripped Coupon","Italy","Euro","IT0004848641","IT484864=",null,"17-Dec-2012","Unsecured","Strip - Fungible - Interest and/or Principal","N",18.617000000000001,18.632000000000001,180.9,2.8780000000000001,"IS","MAT","02-Feb-2037",58.506100000000004,"N/A","ITALY - FUNGIBLE STRIP","N",null,"--"]
["BTP / ITGV   4.000 01-Feb-2037",null,"01-Feb-2037",27220798000,27220798000,4,"Fixed Coupon","Italy","Euro","IT0003934657","IT393465=",null,"19-Oct-2005","Unsecured","Bond","N",13.731999999999999,13.593,171.7,2.669,"IS","MAT","02-Feb-2037",119.9263,"N/A","ITALY - BTP BUONI DEL TESORO POLIENNALI","N","Underwritten","--"]
["ISTRIP / ITGV  IO Str 01-Mar-2037","STRIP","01-Mar-2037",0,0,"--","Stripped Coupon","Italy","Euro","IT0004534522","IT453452=",null,"16-Sep-2009","Unsecured","Strip - Interest only","N",18.681999999999999,18.690999999999999,199.6,3.069,"IS","MAT","02-Mar-2037",56.363199999999999,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Mar-2037","STRIP","01-Mar-2037",0,0,"--","Stripped Coupon","Italy","Euro","IT0004976699","IT497669=",null,"22-May-2013","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ITIIN / ITGV  IO Str 15-Mar-2037","STRIP","15-Mar-2037",0,0,"--","Stripped Coupon","Italy","Euro","IT0004548316","IT454831=",null,"28-Oct-2009","Unsecured","Strip - Interest only","Y",18.869,18.88,36.4,1.419,"IS","MAT","16-Mar-2037",76.511399999999995,"N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Aug-2037","STRIP","01-Aug-2037",0,0,"--","Stripped Coupon","Italy","Euro","IT0004288590","IT428859=",null,"01-Aug-2007","Unsecured","Strip - Interest only","N",19.093,19.103999999999999,201.1,3.09,"IS","MAT","03-Aug-2037",55.4206,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Sep-2037","STRIP","01-Sep-2037",0,0,"--","Stripped Coupon","Italy","Euro","IT0004534530","IT453453=",null,"16-Sep-2009","Unsecured","Strip - Interest only","N",19.169,19.181999999999999,201.8,3.1,"IS","MAT","01-Sep-2037",55.194299999999998,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Sep-2037","STRIP","01-Sep-2037",0,0,"--","Stripped Coupon","Italy","Euro","IT0004976707","IT497670=",null,"22-May-2013","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ITIIN / ITGV  IO Str 15-Sep-2037","STRIP","15-Sep-2037",0,0,"--","Stripped Coupon","Italy","Euro","IT0004548324","IT454832=",null,"28-Oct-2009","Unsecured","Strip - Interest only","Y",19.366,19.378,35.6,1.419,"IS","MAT","15-Sep-2037",75.969899999999996,"N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Feb-2038","STRIP","01-Feb-2038",0,0,"--","Stripped Coupon","Italy","Euro","IT0004288608","IT428860=",null,"01-Aug-2007","Unsecured","Strip - Interest only","N",19.574999999999999,19.591000000000001,205.6,3.1440000000000001,"IS","MAT","01-Feb-2038",54.028199999999998,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Mar-2038","STRIP","01-Mar-2038",0,0,"--","Stripped Coupon","Italy","Euro","IT0004534548","IT453454=",null,"16-Sep-2009","Unsecured","Strip - Interest only","N",19.655999999999999,19.664999999999999,206.4,3.1539999999999999,"IS","MAT","01-Mar-2038",53.793799999999997,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Mar-2038","STRIP","01-Mar-2038",0,0,"--","Stripped Coupon","Italy","Euro","IT0004976715","IT497671=",null,"22-May-2013","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ITIIN / ITGV  IO Str 15-Mar-2038","STRIP","15-Mar-2038",0,0,"--","Stripped Coupon","Italy","Euro","IT0004548332","IT454833=",null,"28-Oct-2009","Unsecured","Strip - Interest only","Y",19.847000000000001,19.856000000000002,50.5,1.577,"IS","MAT","15-Mar-2038",73.128299999999996,"N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Aug-2038","STRIP","01-Aug-2038",0,0,"--","Stripped Coupon","Italy","Euro","IT0004288616","IT428861=",null,"01-Aug-2007","Unsecured","Strip - Interest only","N",20.065000000000001,20.077000000000002,209.8,3.198,"IS","MAT","02-Aug-2038",52.631,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Sep-2038","STRIP","01-Sep-2038",0,0,"--","Stripped Coupon","Italy","Euro","IT0004534555","IT453455=",null,"16-Sep-2009","Unsecured","Strip - Interest only","N",20.145,20.158000000000001,209.2,3.1949999999999998,"IS","MAT","01-Sep-2038",52.539299999999997,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["BTP / ITGV   2.950 01-Sep-2038",null,"01-Sep-2038",9000000000,9000000000,2.95,"Fixed Coupon","Italy","Euro","IT0005321325","IT532132=",null,"17-Jan-2018","Senior Unsecured","Bond","N",15.356,15.208,179.2,2.7949999999999999,"IS","MAT","01-Sep-2038",102.70529999999999,"N/A","ITALY - BTP BUONI DEL TESORO POLIENNALI","N","Underwritten","--"]
["ISTRIP / ITGV  IO Str 01-Sep-2038","STRIP","01-Sep-2038",0,0,"--","Stripped Coupon","Italy","Euro","IT0004976723","IT497672=",null,"22-May-2013","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ITIIN / ITGV  IO Str 15-Sep-2038","STRIP","15-Sep-2038",0,0,"--","Stripped Coupon","Italy","Euro","IT0004548340","IT454834=",null,"28-Oct-2009","Unsecured","Strip - Interest only","Y",20.343,20.356000000000002,49.2,1.577,"IS","MAT","15-Sep-2038",72.553799999999995,"N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Feb-2039","STRIP","01-Feb-2039",0,0,"--","Stripped Coupon","Italy","Euro","IT0004288624","IT428862=",null,"01-Aug-2007","Unsecured","Strip - Interest only","N",20.547999999999998,20.564,215,3.2639999999999998,"IS","MAT","01-Feb-2039",51.129600000000003,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Mar-2039","STRIP","01-Mar-2039",0,0,"--","Stripped Coupon","Italy","Euro","IT0004534571","IT453457=",null,"16-Sep-2009","Unsecured","Strip - Interest only","N",20.629000000000001,20.638999999999999,215.8,3.274,"IS","MAT","01-Mar-2039",50.898299999999999,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Mar-2039","STRIP","01-Mar-2039",0,0,"--","Stripped Coupon","Italy","Euro","IT0004976731","IT497673=",null,"22-May-2013","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ITIIN / ITGV  IO Str 15-Mar-2039","STRIP","15-Mar-2039",0,0,"--","Stripped Coupon","Italy","Euro","IT0004548357","IT454835=",null,"28-Oct-2009","Unsecured","Strip - Interest only","Y",20.834,20.843,53,1.627,"IS","MAT","15-Mar-2039",71.252799999999993,"N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["ITFSTP / ITGV         01-Aug-2039","STRIP","01-Aug-2039",0,0,"--","Stripped Coupon","Italy","Euro","IT0004848690","IT484869=",null,"17-Dec-2012","Unsecured","Strip - Fungible - Interest and/or Principal","N",21.053999999999998,21.065999999999999,200.2,3.1280000000000001,"IS","MAT","01-Aug-2039",51.753500000000003,"N/A","ITALY - FUNGIBLE STRIP","N",null,"--"]
["BTP / ITGV   5.000 01-Aug-2039",null,"01-Aug-2039",22520265000,22520265000,5,"Fixed Coupon","Italy","Euro","IT0004286966","IT428696=",null,"23-Oct-2007","Senior Unsecured","Bond","N",14.31,14.116,184.7,2.8279999999999998,"IS","MAT","01-Aug-2039",135.04910000000001,"N/A","ITALY - BTP BUONI DEL TESORO POLIENNALI","N","Underwritten","--"]
["ISTRIP / ITGV  IO Str 01-Sep-2039","STRIP","01-Sep-2039",0,0,"--","Stripped Coupon","Italy","Euro","IT0004976749","IT497674=",null,"22-May-2013","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Sep-2039","STRIP","01-Sep-2039",0,0,"--","Stripped Coupon","Italy","Euro","IT0004534589","IT453458=",null,"16-Sep-2009","Unsecured","Strip - Interest only","N",21.12,21.135000000000002,214.7,3.278,"IS","MAT","01-Sep-2039",50.038699999999999,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ITIIN / ITGV  IO Str 15-Sep-2039","STRIP","15-Sep-2039",0,0,"--","Stripped Coupon","Italy","Euro","IT0004548365","IT454836=",null,"28-Oct-2009","Unsecured","Strip - Interest only","Y",21.33,21.344000000000001,51.5,1.627,"IS","MAT","15-Sep-2039",70.6755,"N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Mar-2040","STRIP","01-Mar-2040",0,0,"--","Stripped Coupon","Italy","Euro","IT0004534605","IT453460=",null,"16-Sep-2009","Unsecured","Strip - Interest only","N",21.602,21.614999999999998,222.8,3.375,"IS","MAT","01-Mar-2040",48.233699999999999,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Mar-2040","STRIP","01-Mar-2040",0,0,"--","Stripped Coupon","Italy","Euro","IT0004976756","IT497675=",null,"22-May-2013","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ITIIN / ITGV  IO Str 15-Mar-2040","STRIP","15-Mar-2040",0,0,"--","Stripped Coupon","Italy","Euro","IT0004548373","IT454837=",null,"28-Oct-2009","Unsecured","Strip - Interest only","Y",21.821000000000002,21.832999999999998,55,1.677,"IS","MAT","15-Mar-2040",69.357500000000002,"N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["BTP / ITGV   5.000 01-Sep-2040",null,"01-Sep-2040",22152355000,22152355000,5,"Fixed Coupon","Italy","Euro","IT0004532559","IT453255=",null,"16-Sep-2009","Unsecured","Bond","N",14.803000000000001,14.584,189.7,2.9049999999999998,"IS","MAT","03-Sep-2040",134.7885,"N/A","ITALY - BTP BUONI DEL TESORO POLIENNALI","N","Underwritten","--"]
["ITFSTP / ITGV         01-Sep-2040","STRIP","01-Sep-2040",0,0,"--","Stripped Coupon","Italy","Euro","IT0004848740","IT484874=",null,"17-Dec-2012","Unsecured","Strip - Fungible - Interest and/or Principal","N","--","--","--","--","--","--",null,"--","N/A","ITALY - FUNGIBLE STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Sep-2040","STRIP","01-Sep-2040",0,0,"--","Stripped Coupon","Italy","Euro","IT0004976764","IT497676=",null,"22-May-2013","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ITIIN / ITGV  IO Str 15-Sep-2040","STRIP","15-Sep-2040",0,0,"--","Stripped Coupon","Italy","Euro","IT0004548381","IT454838=",null,"28-Oct-2009","Unsecured","Strip - Interest only","Y",22.315999999999999,22.338999999999999,53.3,1.677,"IS","MAT","17-Sep-2040",68.778499999999994,"N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Mar-2041","STRIP","01-Mar-2041",0,0,"--","Stripped Coupon","Italy","Euro","IT0004976772","IT497677=",null,"17-Dec-2012","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ITIIN / ITGV  IO Str 15-Mar-2041","STRIP","15-Mar-2041",0,0,"--","Stripped Coupon","Italy","Euro","IT0004548399","IT454839=",null,"28-Oct-2009","Unsecured","Strip - Interest only","Y",22.812000000000001,22.826000000000001,51.8,1.677,"IS","MAT","15-Mar-2041",68.2136,"N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Sep-2041","STRIP","01-Sep-2041",0,0,"--","Stripped Coupon","Italy","Euro","IT0004976780","IT497678=",null,"17-Dec-2012","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ITIPR / ITGV  PO Str 15-Sep-2041","STRIP","15-Sep-2041",0,0,"--","Stripped Coupon","Italy","Euro","IT0004548290","IT454829=",null,"28-Oct-2009","Unsecured","Strip - Principal only","Y","--","--","--","--","--","--",null,"--","N/A","ITALY - PRINCIPAL STRIP (INFLATION LINKED)","N",null,"--"]
["ITIIN / ITGV  IO Str 15-Sep-2041","STRIP","15-Sep-2041",0,0,"--","Stripped Coupon","Italy","Euro","IT0004548407","IT454840=",null,"28-Oct-2009","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","ITALY - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["ITIPRU / ITGV         15-Sep-2041",null,"15-Sep-2041",0,0,"--","Stripped Coupon","Italy","Euro","IT0004548415","--",null,"15-Sep-2009","Unsecured","Strip - Principal Only Uplift (Inflation Linked)","N","--","--","--","--","--","--",null,"--","N/A","ITALY - PRINCIPAL STRIP UPLIFT (INFLATION LINKED)","N",null,"--"]
["BTPI / ITGV   2.550 15-Sep-2041",null,"15-Sep-2041",8679120000,8679120000,2.5499999999999998,"Fixed Coupon","Italy","Euro","IT0004545890","IT454589=",null,"28-Oct-2009","Unsecured","Bond","Y",18.177,18.007999999999999,28.8,1.377,"IS","MAT","16-Sep-2041",123.5938,"N/A","ITALY - BTPI BUONI DEL TESORO POLIENNALI (INFLATION LINKED)","N","Underwritten","--"]
["ISTRIP / ITGV  IO Str 01-Mar-2042","STRIP","01-Mar-2042",0,0,"--","Stripped Coupon","Italy","Euro","IT0004976798","IT497679=",null,"17-Dec-2012","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Sep-2042","STRIP","01-Sep-2042",0,0,"--","Stripped Coupon","Italy","Euro","IT0004976806","IT497680=",null,"17-Dec-2012","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Mar-2043","STRIP","01-Mar-2043",0,0,"--","Stripped Coupon","Italy","Euro","IT0004976814","IT497681=",null,"17-Dec-2012","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Sep-2043","STRIP","01-Sep-2043",0,0,"--","Stripped Coupon","Italy","Euro","IT0004976822","IT497682=",null,"17-Dec-2012","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Mar-2044","STRIP","01-Mar-2044",0,0,"--","Stripped Coupon","Italy","Euro","IT0004976830","IT497683=",null,"17-Dec-2012","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ITFSTP / ITGV         01-Sep-2044","STRIP","01-Sep-2044",0,0,"--","Stripped Coupon","Italy","Euro","IT0004976848","IT497684=",null,"17-Dec-2012","Unsecured","Strip - Fungible - Interest and/or Principal","N",26.047999999999998,26.073,193.5,3.218,"NA","MAT","01-Sep-2044",43.244999999999997,"N/A","ITALY - FUNGIBLE STRIP","N",null,"--"]
["BTP / ITGV   4.750 01-Sep-2044",null,"01-Sep-2044",17119363000,17119363000,4.75,"Fixed Coupon","Italy","Euro","IT0004923998","IT492399=",null,"22-May-2013","Unsecured","Bond","N",16.602,16.282,188.2,2.9830000000000001,"IS","MAT","01-Sep-2044",132.66659999999999,"N/A","ITALY - BTP BUONI DEL TESORO POLIENNALI","N","Underwritten","--"]
["ISTRIP / ITGV  IO Str 01-Mar-2045","STRIP","01-Mar-2045",0,0,"--","Stripped Coupon","Italy","Euro","IT0005093288","IT509328=",null,"01-Sep-2014","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Sep-2045","STRIP","01-Sep-2045",0,0,"--","Stripped Coupon","Italy","Euro","IT0005093296","IT509329=",null,"01-Sep-2014","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Mar-2046","STRIP","01-Mar-2046",0,0,"--","Stripped Coupon","Italy","Euro","IT0005093304","IT509330=",null,"01-Sep-2014","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","ITALY - INTEREST STRIP","N",null,"--"]
["BTP / ITGV   3.250 01-Sep-2046",null,"01-Sep-2046",15552825000,15552825000,3.25,"Fixed Coupon","Italy","Euro","IT0005083057","IT508305=",null,"22-Jan-2015","Unsecured","Bond","N",18.794,18.440000000000001,178.3,2.9590000000000001,"IS","MAT","03-Sep-2046",105.994,"N/A","ITALY - BTP BUONI DEL TESORO POLIENNALI","N","Underwritten","--"]
["ITFSTP / ITGV         01-Sep-2046","STRIP","01-Sep-2046",0,0,"--","Stripped Coupon","Italy","Euro","IT0005093312","IT509331=",null,"01-Sep-2014","Unsecured","Strip - Fungible - Interest and/or Principal","N","--","--","--","--","--","--",null,"--","N/A","ITALY - FUNGIBLE STRIP","N",null,"--"]
["BTP / ITGV   2.700 01-Mar-2047",null,"01-Mar-2047",15711894000,16672369000,2.7,"Fixed Coupon","Italy","Euro","IT0005162828","IT516282=",null,"09-Feb-2016","Unsecured","Bond","N",19.715,19.361000000000001,176.8,2.97,"IS","MAT","01-Mar-2047",95.182000000000002,"N/A","ITALY - BTP BUONI DEL TESORO POLIENNALI","N","Underwritten","--"]
["ITFSTP / ITGV         01-Mar-2047","STRIP","01-Mar-2047",0,0,"--","Stripped Coupon","Italy","Euro","IT0005177628","IT517762=",null,"09-Feb-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",28.524000000000001,28.548999999999999,176.3,3.1070000000000002,"IS","MAT","01-Mar-2047",41.224400000000003,"N/A","ITALY - FUNGIBLE STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Sep-2047","STRIP","01-Sep-2047",0,0,"--","Stripped Coupon","Italy","Euro","IT0005247876","IT524787=",null,"11-Oct-2016","Unsecured","Strip - Interest only","N",28.965,28.995000000000001,213,3.4929999999999999,"IS","MAT","02-Sep-2047",36.355499999999999,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Mar-2048","STRIP","01-Mar-2048",0,0,"--","Stripped Coupon","Italy","Euro","IT0005247884","IT524788=",null,"11-Oct-2016","Unsecured","Strip - Interest only","N",29.484000000000002,29.513000000000002,193.1,3.3039999999999998,"IS","MAT","02-Mar-2048",37.752699999999997,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["BTP / ITGV   3.450 01-Mar-2048",null,"01-Mar-2048",10463000000,10463000000,3.45,"Fixed Coupon","Italy","Euro","IT0005273013","IT527301=",null,"14-Jun-2017","Unsecured","Bond","N",19.062999999999999,18.652999999999999,185.7,3.0539999999999998,"IS","MAT","02-Mar-2048",108.1995,"N/A","ITALY - BTP BUONI DEL TESORO POLIENNALI","N","Underwritten","--"]
["ISTRIP / ITGV  IO Str 01-Sep-2048","STRIP","01-Sep-2048",0,0,"--","Stripped Coupon","Italy","Euro","IT0005247892","IT524789=",null,"11-Oct-2016","Unsecured","Strip - Interest only","N",29.920999999999999,29.956,227.2,3.6629999999999998,"IS","MAT","01-Sep-2048",33.420900000000003,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Mar-2049","STRIP","01-Mar-2049",0,0,"--","Stripped Coupon","Italy","Euro","IT0005247900","IT524790=",null,"11-Oct-2016","Unsecured","Strip - Interest only","N",30.411999999999999,30.443999999999999,226.3,3.665,"IS","MAT","01-Mar-2049",32.803600000000003,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Sep-2049","STRIP","01-Sep-2049",0,0,"--","Stripped Coupon","Italy","Euro","IT0005247918","IT524791=",null,"11-Oct-2016","Unsecured","Strip - Interest only","N",30.902000000000001,30.94,225.1,3.6659999999999999,"IS","MAT","01-Sep-2049",32.2074,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Mar-2050","STRIP","01-Mar-2050",0,0,"--","Stripped Coupon","Italy","Euro","IT0005247926","IT524792=",null,"11-Oct-2016","Unsecured","Strip - Interest only","N",31.393000000000001,31.428000000000001,224.2,3.6680000000000001,"IS","MAT","01-Mar-2050",31.612200000000001,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Sep-2050","STRIP","01-Sep-2050",0,0,"--","Stripped Coupon","Italy","Euro","IT0005247934","IT524793=",null,"11-Oct-2016","Unsecured","Strip - Interest only","N",31.884,31.923999999999999,223.2,3.6709999999999998,"IS","MAT","01-Sep-2050",31.027000000000001,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Mar-2051","STRIP","01-Mar-2051",0,0,"--","Stripped Coupon","Italy","Euro","IT0005247942","IT524794=",null,"11-Oct-2016","Unsecured","Strip - Interest only","N",32.366999999999997,32.404000000000003,227.2,3.7229999999999999,"IS","MAT","01-Mar-2051",29.971900000000002,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Sep-2051","STRIP","01-Sep-2051",0,0,"--","Stripped Coupon","Italy","Euro","IT0005247959","IT524795=",null,"11-Oct-2016","Unsecured","Strip - Interest only","N",32.856999999999999,32.9,226.3,3.726,"IS","MAT","01-Sep-2051",29.399799999999999,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Mar-2052","STRIP","01-Mar-2052",0,0,"--","Stripped Coupon","Italy","Euro","IT0005247967","IT524796=",null,"11-Oct-2016","Unsecured","Strip - Interest only","N",33.347999999999999,33.39,225.4,3.7280000000000002,"IS","MAT","01-Mar-2052",28.846599999999999,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Sep-2052","STRIP","01-Sep-2052",0,0,"--","Stripped Coupon","Italy","Euro","IT0005247975","IT524797=",null,"11-Oct-2016","Unsecured","Strip - Interest only","N",33.841000000000001,33.889000000000003,224.5,3.7309999999999999,"IS","MAT","02-Sep-2052",28.291499999999999,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Mar-2053","STRIP","01-Mar-2053",0,0,"--","Stripped Coupon","Italy","Euro","IT0005247983","IT524798=",null,"11-Oct-2016","Unsecured","Strip - Interest only","N",34.334000000000003,34.380000000000003,223.6,3.7330000000000001,"IS","MAT","03-Mar-2053",27.755400000000002,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Sep-2053","STRIP","01-Sep-2053",0,0,"--","Stripped Coupon","Italy","Euro","IT0005247991","IT524799=",null,"11-Oct-2016","Unsecured","Strip - Interest only","N",34.819000000000003,34.869999999999997,222.8,3.7370000000000001,"IS","MAT","01-Sep-2053",27.218299999999999,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Mar-2054","STRIP","01-Mar-2054",0,0,"--","Stripped Coupon","Italy","Euro","IT0005248007","IT524800=",null,"11-Oct-2016","Unsecured","Strip - Interest only","N",35.311999999999998,35.360999999999997,222,3.74,"IS","MAT","02-Mar-2054",26.6922,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Sep-2054","STRIP","01-Sep-2054",0,0,"--","Stripped Coupon","Italy","Euro","IT0005248015","IT524801=",null,"11-Oct-2016","Unsecured","Strip - Interest only","N",35.799999999999997,35.853999999999999,221.2,3.7450000000000001,"IS","MAT","01-Sep-2054",26.171199999999999,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Mar-2055","STRIP","01-Mar-2055",0,0,"--","Stripped Coupon","Italy","Euro","IT0005248023","IT524802=",null,"11-Oct-2016","Unsecured","Strip - Interest only","N",36.29,36.341999999999999,220.4,3.7469999999999999,"IS","MAT","01-Mar-2055",25.675000000000001,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Sep-2055","STRIP","01-Sep-2055",0,0,"--","Stripped Coupon","Italy","Euro","IT0005248031","IT524803=",null,"11-Oct-2016","Unsecured","Strip - Interest only","N",36.78,36.838000000000001,219.7,3.7519999999999998,"IS","MAT","01-Sep-2055",25.16,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Mar-2056","STRIP","01-Mar-2056",0,0,"--","Stripped Coupon","Italy","Euro","IT0005248049","IT524804=",null,"11-Oct-2016","Unsecured","Strip - Interest only","N",37.270000000000003,37.328000000000003,218.9,3.7559999999999998,"IS","MAT","01-Mar-2056",24.664000000000001,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Sep-2056","STRIP","01-Sep-2056",0,0,"--","Stripped Coupon","Italy","Euro","IT0005248056","IT524805=",null,"11-Oct-2016","Unsecured","Strip - Interest only","N",37.761000000000003,37.825000000000003,218.1,3.76,"IS","MAT","01-Sep-2056",24.177,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Mar-2057","STRIP","01-Mar-2057",0,0,"--","Stripped Coupon","Italy","Euro","IT0005248064","IT524806=",null,"11-Oct-2016","Unsecured","Strip - Interest only","N",38.250999999999998,38.311999999999998,217.4,3.7639999999999998,"IS","MAT","01-Mar-2057",23.6981,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Sep-2057","STRIP","01-Sep-2057",0,0,"--","Stripped Coupon","Italy","Euro","IT0005248072","IT524807=",null,"11-Oct-2016","Unsecured","Strip - Interest only","N",38.746000000000002,38.814,216.6,3.7679999999999998,"IS","MAT","03-Sep-2057",23.223099999999999,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Mar-2058","STRIP","01-Mar-2058",0,0,"--","Stripped Coupon","Italy","Euro","IT0005248080","IT524808=",null,"11-Oct-2016","Unsecured","Strip - Interest only","N",39.231000000000002,39.296999999999997,216,3.7730000000000001,"IS","MAT","01-Mar-2058",22.7651,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Sep-2058","STRIP","01-Sep-2058",0,0,"--","Stripped Coupon","Italy","Euro","IT0005248098","IT524809=",null,"11-Oct-2016","Unsecured","Strip - Interest only","N",39.722999999999999,39.795000000000002,216.4,3.778,"IS","MAT","02-Sep-2058",22.301200000000001,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Mar-2059","STRIP","01-Mar-2059",0,0,"--","Stripped Coupon","Italy","Euro","IT0005248106","IT524810=",null,"11-Oct-2016","Unsecured","Strip - Interest only","N",40.206000000000003,40.276000000000003,221.8,3.8330000000000002,"IS","MAT","03-Mar-2059",21.4178,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Sep-2059","STRIP","01-Sep-2059",0,0,"--","Stripped Coupon","Italy","Euro","IT0005248114","IT524811=",null,"11-Oct-2016","Unsecured","Strip - Interest only","N",40.691000000000003,40.767000000000003,222.2,3.8370000000000002,"IS","MAT","01-Sep-2059",20.989000000000001,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Mar-2060","STRIP","01-Mar-2060",0,0,"--","Stripped Coupon","Italy","Euro","IT0005248122","IT524812=",null,"11-Oct-2016","Unsecured","Strip - Interest only","N",41.18,41.258000000000003,222.7,3.8420000000000001,"IS","MAT","01-Mar-2060",20.555099999999999,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Sep-2060","STRIP","01-Sep-2060",0,0,"--","Stripped Coupon","Italy","Euro","IT0005248130","IT524813=",null,"11-Oct-2016","Unsecured","Strip - Interest only","N",41.67,41.753999999999998,223.2,3.847,"IS","MAT","01-Sep-2060",20.128299999999999,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Mar-2061","STRIP","01-Mar-2061",0,0,"--","Stripped Coupon","Italy","Euro","IT0005248148","IT524814=",null,"11-Oct-2016","Unsecured","Strip - Interest only","N",42.158999999999999,42.241,223.8,3.8530000000000002,"IS","MAT","01-Mar-2061",19.702500000000001,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Sep-2061","STRIP","01-Sep-2061",0,0,"--","Stripped Coupon","Italy","Euro","IT0005248155","IT524815=",null,"11-Oct-2016","Unsecured","Strip - Interest only","N",42.649000000000001,42.738,224.3,3.8580000000000001,"IS","MAT","01-Sep-2061",19.291799999999999,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Mar-2062","STRIP","01-Mar-2062",0,0,"--","Stripped Coupon","Italy","Euro","IT0005248163","IT524816=",null,"11-Oct-2016","Unsecured","Strip - Interest only","N",43.137999999999998,43.225999999999999,224.8,3.8639999999999999,"IS","MAT","01-Mar-2062",18.889099999999999,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Sep-2062","STRIP","01-Sep-2062",0,0,"--","Stripped Coupon","Italy","Euro","IT0005248171","IT524817=",null,"11-Oct-2016","Unsecured","Strip - Interest only","N",43.628,43.722000000000001,225.4,3.87,"IS","MAT","01-Sep-2062",18.4864,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Mar-2063","STRIP","01-Mar-2063",0,0,"--","Stripped Coupon","Italy","Euro","IT0005248189","IT524818=",null,"11-Oct-2016","Unsecured","Strip - Interest only","N",44.116999999999997,44.21,225.9,3.875,"IS","MAT","01-Mar-2063",18.098700000000001,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Sep-2063","STRIP","01-Sep-2063",0,0,"--","Stripped Coupon","Italy","Euro","IT0005248197","IT524819=",null,"11-Oct-2016","Unsecured","Strip - Interest only","N",44.612000000000002,44.710999999999999,226.5,3.8809999999999998,"IS","MAT","03-Sep-2063",17.706,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Mar-2064","STRIP","01-Mar-2064",0,0,"--","Stripped Coupon","Italy","Euro","IT0005248205","IT524820=",null,"11-Oct-2016","Unsecured","Strip - Interest only","N",45.100999999999999,45.201999999999998,227.1,3.887,"IS","MAT","03-Mar-2064",17.325399999999998,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Sep-2064","STRIP","01-Sep-2064",0,0,"--","Stripped Coupon","Italy","Euro","IT0005248213","IT524821=",null,"11-Oct-2016","Unsecured","Strip - Interest only","N",45.585000000000001,45.692999999999998,227.7,3.8929999999999998,"IS","MAT","01-Sep-2064",16.954799999999999,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Mar-2065","STRIP","01-Mar-2065",0,0,"--","Stripped Coupon","Italy","Euro","IT0005248221","IT524822=",null,"11-Oct-2016","Unsecured","Strip - Interest only","N",46.076999999999998,46.183,228.3,3.899,"IS","MAT","02-Mar-2065",16.587199999999999,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Sep-2065","STRIP","01-Sep-2065",0,0,"--","Stripped Coupon","Italy","Euro","IT0005248239","IT524823=",null,"11-Oct-2016","Unsecured","Strip - Interest only","N",46.563000000000002,46.677,228.9,3.9049999999999998,"IS","MAT","01-Sep-2065",16.2286,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Mar-2066","STRIP","01-Mar-2066",0,0,"--","Stripped Coupon","Italy","Euro","IT0005248247","IT524824=",null,"11-Oct-2016","Unsecured","Strip - Interest only","N",47.052,47.164999999999999,229.6,3.9129999999999998,"IS","MAT","01-Mar-2066",15.868,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ISTRIP / ITGV  IO Str 01-Sep-2066","STRIP","01-Sep-2066",0,0,"--","Stripped Coupon","Italy","Euro","IT0005248254","IT524825=",null,"11-Oct-2016","Unsecured","Strip - Interest only","N",47.540999999999997,47.661000000000001,230.2,3.919,"IS","MAT","01-Sep-2066",15.522500000000001,"N/A","ITALY - INTEREST STRIP","N",null,"--"]
["ITFSTP / ITGV         01-Mar-2067","STRIP","01-Mar-2067",0,0,"--","Stripped Coupon","Italy","Euro","IT0005248262","IT524826=",null,"11-Oct-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",48.19,48.311,163.1,3.2360000000000002,"IS","MAT","01-Mar-2067",21.028600000000001,"N/A","ITALY - FUNGIBLE STRIP","N",null,"--"]
["BTP / ITGV   2.800 01-Mar-2067",null,"01-Mar-2067",6633214000,6633214000,2.8,"Fixed Coupon","Italy","Euro","IT0005217390","IT521739=",null,"11-Oct-2016","Unsecured","Bond","N",25.318999999999999,24.238,183.3,3.2229999999999999,"IS","MAT","01-Mar-2067",90.206100000000006,"N/A","ITALY - BTP BUONI DEL TESORO POLIENNALI","N","Underwritten","--"]
["Eurobond",73,37439059726.462196,38806857696.462196,{"$f":"D570+D571+D574+D580+D583+D584+D585+D586+D587+D591+D593+D595+D597+D599+D600+D601+D612+D624+D629+D649+D650","v":7869994312}]
["Description","Asset Duplicated","Maturity Date","Amount Outstanding","Issued Amount","Coupon","Coupon Class","Market of Issue","Currency","ISIN","RIC","Cusip","Issue Date","Seniority Type","Instrument Type","Principal Index Link Flag","Modified Duration","Option Adjusted Duration","Option Adjusted Spread","Yield","Yield Type","Yield Event","Yield Date","Last Price","Capital Tier","Government Bond Type","Is Convertible","Offering Type","Program Type"]
["ITALY / ITGV   0.328 22-Mar-2018 FRN",null,"22-Mar-2018",1000000000,1000000000,0.32800000000000001,"Floating Coupon","Eurobond","Euro","XS0247770224","IT024777022=",null,"22-Mar-2006","Senior Unsecured","Note","N",2.1999999999999999E-2,"--","--",0.32800000000000001,"IS","MAT","22-Mar-2018",100,"N/A","ITALY, REPUBLIC OF","N","Regulation S","Debt Issuance Program"]
["ITGOVT / ITGV         27-Mar-2018",null,"27-Mar-2018",5574927,5574927,"--","Discount/Zero Coupon","Eurobond","U.S. Dollar","XS0055416977","IT005541697=",null,"27-Sep-1993","Senior Unsecured","Bond","N",3.5999999999999997E-2,3.5000000000000003E-2,152.9,3.133,"IS","MAT","27-Mar-2018",99.887,"N/A","--","N","Underwritten","--"]
["ITALY / ITGV   0.082 24-Apr-2018 FRN",null,"24-Apr-2018",381025503,381025503,8.2199999999999995E-2,"Floating Coupon","Eurobond","Japanese Yen","XS0359299590","IT035929959=",null,"24-Apr-2008","Senior Unsecured","Note","N",0.111,"--","--",1.208,"IS","MAT","24-Apr-2018",99.872,"N/A","ITALY, REPUBLIC OF","N","Regulation S","Debt Issuance Program"]
["ITALY / ITGV   3.700 22-May-2018",null,"22-May-2018",250000000,250000000,3.7,"Fixed Coupon","Eurobond","Euro","XS0561733667","IT056173366=",null,"22-Nov-2010","Senior Unsecured","Note","N",0.189,0.189,48.8,-0.251,"IS","MAT","22-May-2018",100.754,"N/A","ITALY, REPUBLIC OF","N","Underwritten-Agent","Debt Issuance Program"]
["ITALY / ITGV   3.750 01-Sep-2018",null,"01-Sep-2018",125000000,125000000,3.75,"Fixed Coupon","Eurobond","Euro","XS0561884106","IT056188410=",null,"22-Nov-2010","Senior Unsecured","Note","N",0.46500000000000002,0.47399999999999998,38.1,-0.30099999999999999,"IS","MAT","03-Sep-2018",101.88500000000001,"N/A","ITALY, REPUBLIC OF","N","Underwritten-Agent","Debt Issuance Program"]
["ITGOVT / ITGV         27-Sep-2018",null,"27-Sep-2018",5574927,5574927,"--","Discount/Zero Coupon","Eurobond","U.S. Dollar","XS0055417512","XS0055417512=LU","465413BZ4","27-Sep-1993","Senior Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","--","N","Underwritten","--"]
["ITALY / ITGV   5.350 08-Oct-2018 FRN",null,"08-Oct-2018",60000000,60000000,5.35,"Floating Coupon","Eurobond","Euro","XS0091247642","IT009124764=",null,"08-Oct-1998","Senior Unsecured","Note","N",0.56799999999999995,"--","--",-0.318,"IS","MAT","08-Oct-2018",103.22199999999999,"N/A","ITALY, REPUBLIC OF","N","Regulation S","Debt Issuance Program"]
["ITALY / ITGV   2.967 15-Oct-2018 FRN",null,"15-Oct-2018",300000000,300000000,2.9668000000000001,"Floating Coupon","Eurobond","Euro","XS0091349489","IT009134948=",null,"15-Oct-1998","Senior Unsecured","Note","N",8.8999999999999996E-2,"--","--",6.6000000000000003E-2,"IS","MAT","15-Oct-2018",101.7,"N/A","ITALY, REPUBLIC OF","N","Regulation S","Debt Issuance Program"]
["ITALY / ITGV   0.484 11-Nov-2018 FRN",null,"11-Nov-2018",250000000,250000000,0.48399999999999999,"Floating Coupon","Eurobond","Euro","XS0558189162","IT055818916=",null,"11-Nov-2010","Senior Unsecured","Note","N",0.158,"--","--",-0.378,"IS","MAT","12-Nov-2018",100.57899999999999,"N/A","ITALY, REPUBLIC OF","N","Underwritten-Agent","Debt Issuance Program"]
["ITALY / ITGV   0.673 26-Apr-2019 FRN",null,"26-Apr-2019",150000000,150000000,0.67259999999999998,"Floating Coupon","Eurobond","Euro","XS0191331411","IT019133141=",null,"26-Apr-2004","Senior Unsecured","Note","N",0.11700000000000001,"--","--",-3.9E-2,"IS","MAT","26-Apr-2019",101.029,"N/A","ITALY, REPUBLIC OF","N","Regulation S","Debt Issuance Program"]
["ITALY / ITGV   4.000 06-May-2019 FRN",null,"06-May-2019",1000000000,1000000000,4,"Floating Coupon","Eurobond","Euro","XS0096856421","IT009685642=",null,"06-May-1999","Unsecured","Note","N",1.1080000000000001,"--","--",-6.9000000000000006E-2,"IS","MAT","06-May-2019",104.663,"N/A","ITALY, REPUBLIC OF","N","Regulation S","Debt Issuance Program"]
["ITALY / ITGV   0.373 08-Jul-2019 FRN",null,"08-Jul-2019",228615302,228615302,0.373,"Floating Coupon","Eurobond","Japanese Yen","XS0436313901","IT043631390=",null,"08-Jul-2009","Senior Unsecured","Note","N",6.9000000000000006E-2,"--","--",1.3120000000000001,"IS","MAT","08-Jul-2019",98.741,"N/A","ITALY, REPUBLIC OF","N","Regulation S","Debt Issuance Program"]
["ITALY / ITGV   2.250 31-Jul-2019 MTN",null,"31-Jul-2019",901005000,907132500,2.25,"Fixed Coupon","Eurobond","Euro","IT0003621452","IT018578735=",null,"06-Feb-2004","Unsecured","Note","Y",1.369,1.3680000000000001,-76.7,-1.421,"IS","MAT","31-Jul-2019",105.16,"N/A","ITALY, REPUBLIC OF","N","Regulation S","Medium Term Note Program"]
["ITALY / ITGV   0.644 30-Aug-2019 FRN",null,"30-Aug-2019",1000000000,1000000000,0.64400000000000002,"Floating Coupon","Eurobond","Euro","XS0100688190","IT010068819=",null,"30-Aug-1999","Senior Unsecured","Note","N",0.46100000000000002,"--","--",-3.1E-2,"IS","MAT","30-Aug-2019",100.999,"N/A","ITALY, REPUBLIC OF","N","Regulation S","Debt Issuance Program"]
["ITALY / ITGV   0.352 18-Sep-2019 FRN",null,"18-Sep-2019",228615302,228615302,0.3523,"Floating Coupon","Eurobond","Japanese Yen","XS0450792790","IT045079279=",null,"18-Sep-2009","Senior Unsecured","Note","N",1.4E-2,"--","--",1.327,"IS","MAT","18-Sep-2019",98.491,"N/A","ITALY, REPUBLIC OF","N","Underwritten-Agent","Debt Issuance Program"]
["ITGOVT / ITGV         27-Sep-2019 MTN",null,"27-Sep-2019",5574927,5574927,"--","Discount/Zero Coupon","Eurobond","U.S. Dollar","XS0055417942","IT005541794=",null,"03-Feb-1995","Unsecured","Note","N",1.4990000000000001,1.502,273,4.9779999999999998,"IS","MAT","27-Sep-2019",92.808999999999997,"N/A","--","N","Underwritten-Agent","Medium Term Note Program"]
["ITALY / ITGV   4.413 03-Oct-2019",null,"03-Oct-2019",97854861,97854861,4.4130000000000003,"Fixed Coupon","Eurobond","Czech Koruna","XS0324188480","IT032418848=",null,"03-Oct-2007","Senior Unsecured","Note","N","--","--","--","--","--","--",null,"--","N/A","ITALY, REPUBLIC OF","N","Regulation S","Debt Issuance Program"]
["ITALY / ITGV   4.401 03-Oct-2019",null,"03-Oct-2019",97854861,97854861,4.4009999999999998,"Fixed Coupon","Eurobond","Czech Koruna","XS0324188993","IT032418899=",null,"03-Oct-2007","Senior Unsecured","Note","N","--","--","--","--","--","--",null,"--","N/A","ITALY, REPUBLIC OF","N","Regulation S","Debt Issuance Program"]
["ITGOVT / ITGV         27-Mar-2020 MTN",null,"27-Mar-2020",5574927,5574927,"--","Discount/Zero Coupon","Eurobond","U.S. Dollar","XS0055418163","IT005541816=",null,"03-Feb-1995","Unsecured","Note","N",1.9870000000000001,1.988,261,4.9569999999999999,"IS","MAT","27-Mar-2020",90.617999999999995,"N/A","--","N","Underwritten-Agent","Medium Term Note Program"]
["ITALY / ITGV   0.655 08-Jun-2020 FRN",null,"08-Jun-2020",200000000,200000000,0.65529999999999999,"Floating Coupon","Eurobond","Euro","XS0220252521","IT022025252=",null,"08-Jun-2005","Senior Unsecured","Note","N",0.23300000000000001,"--","--",0.111,"IS","MAT","08-Jun-2020",101.726,"N/A","ITALY, REPUBLIC OF","N","Regulation S","Debt Issuance Program"]
["ITALY / ITGV   2.000 15-Jun-2020 FRN",null,"15-Jun-2020",2500000000,2500000000,2,"Floating Coupon","Eurobond","Euro","XS0222189564","IT022218956=",null,"15-Jun-2005","Senior Unsecured","Note","N",0.253,"--","--",0.06,"IS","MAT","15-Jun-2020",104.369,"N/A","ITALY, REPUBLIC OF","N","Regulation S","Debt Issuance Program"]
["ITALY / ITGV   4.450 24-Aug-2020",null,"24-Aug-2020",450000000,450000000,4.45,"Fixed Coupon","Eurobond","Euro","XS0595269365","IT059526936=",null,"24-Feb-2011","Senior Unsecured","Note","N",2.343,2.3460000000000001,59,0.108,"IS","MAT","24-Aug-2020",110.621,"N/A","ITALY, REPUBLIC OF","N","Regulation S","Debt Issuance Program"]
["ITGOVT / ITGV         27-Sep-2020 MTN",null,"27-Sep-2020",5574927,5574927,"--","Discount/Zero Coupon","Eurobond","U.S. Dollar","XS0055418247","IT005541824=",null,"03-Feb-1995","Unsecured","Note","N",2.4750000000000001,2.4830000000000001,251.1,4.9569999999999999,"IS","MAT","28-Sep-2020",88.453000000000003,"N/A","--","N","Underwritten-Agent","Medium Term Note Program"]
["ITALY / ITGV         17-Mar-2021 FRN",null,"17-Mar-2021",900000000,900000000,"--","Floating Coupon","Eurobond","Euro","XS0244425194","IT024442519=",null,"17-Mar-2006","Senior Unsecured","Note","N",1.4E-2,"--","--",-0.123,"IS","MAT","17-Mar-2021",100.37,"N/A","ITALY, REPUBLIC OF","N","Regulation S","Debt Issuance Program"]
["ITGOVT / ITGV         27-Mar-2021",null,"27-Mar-2021",0,0,"--","Discount/Zero Coupon","Eurobond","U.S. Dollar","XS0055418593","XS0055418593=LU",null,"27-Sep-1993","Senior Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","--","N","Underwritten","--"]
["ITALY / ITGV   2.000 28-Jun-2021 FRN",null,"28-Jun-2021",300000000,300000000,2,"Floating Coupon","Eurobond","Euro","XS0222737529","IT022273752=",null,"28-Jun-2005","Senior Unsecured","Note","N",0.28899999999999998,"--","--",0.16,"IS","MAT","28-Jun-2021",106.029,"N/A","ITALY, REPUBLIC OF","N","Underwritten-Agent","Debt Issuance Program"]
["ITGOVT / ITGV         27-Sep-2021",null,"27-Sep-2021",5574927,5574927,"--","Discount/Zero Coupon","Eurobond","U.S. Dollar","XS0055418916","IT005541891=",null,"27-Sep-1993","Senior Unsecured","Bond","N",3.47,3.4740000000000002,132.6,3.8730000000000002,"IS","MAT","27-Sep-2021",87.427000000000007,"N/A","--","N","Underwritten","--"]
["ITALY / ITGV   4.450 23-Dec-2021",null,"23-Dec-2021",150000000,150000000,4.45,"Fixed Coupon","Eurobond","Euro","XS0572691979","IT057269197=",null,"23-Dec-2010","Senior Unsecured","Note","N",3.4969999999999999,3.4990000000000001,82.9,0.57999999999999996,"IS","MAT","23-Dec-2021",114.443,"N/A","ITALY, REPUBLIC OF","N","Underwritten-Agent","Debt Issuance Program"]
["ITGOVT / ITGV         27-Mar-2022",null,"27-Mar-2022",5574927,5574927,"--","Discount/Zero Coupon","Eurobond","U.S. Dollar","XS0055419211","IT005541921=","465413CG5","27-Sep-1993","Senior Unsecured","Bond","N",3.94,3.9420000000000002,233,4.9569999999999999,"IS","MAT","28-Mar-2022",82.260999999999996,"N/A","--","N","Underwritten","--"]
["ITALY / ITGV   2.850 01-Sep-2022",null,"01-Sep-2022",544775000,554320000,2.85,"Fixed Coupon","Eurobond","Euro","XS0573950101","IT057395010=",null,"04-Jan-2011","Senior Unsecured","Note","Y",4.2240000000000002,4.2270000000000003,-23.1,-0.34300000000000003,"IS","MAT","01-Sep-2022",114.402,"N/A","ITALY, REPUBLIC OF","N","Underwritten-Agent","Debt Issuance Program"]
["ITGOVT / ITGV         27-Sep-2022 MTN",null,"27-Sep-2022",5574927,5574927,"--","Discount/Zero Coupon","Eurobond","U.S. Dollar","XS0055419641","IT005541964=",null,"03-Feb-1995","Unsecured","Note","N",4.4279999999999999,4.431,227.5,4.9569999999999999,"IS","MAT","27-Sep-2022",80.295000000000002,"N/A","--","N","Underwritten-Agent","Medium Term Note Program"]
["ITALY / ITGV         27-Sep-2023",null,"27-Sep-2023",162179695,162179695,"--","Discount/Zero Coupon","Eurobond","U.S. Dollar","XS0055408289","IT005540828=",null,"03-Feb-1995","Unsecured","Note","N",5.4249999999999998,5.4279999999999999,138.30000000000001,4.1449999999999996,"IS","MAT","27-Sep-2023",79.864000000000004,"N/A","ITALY, REPUBLIC OF","N","Regulation S","--"]
["ITGOVT / ITGV         27-Sep-2023 MTN",null,"27-Sep-2023",5574927,5574927,"--","Discount/Zero Coupon","Eurobond","U.S. Dollar","XS0055420904","XS0055420904=LU",null,"03-Feb-1995","Unsecured","Note","N","--","--","--","--","--","--",null,"--","N/A","--","N","Underwritten-Agent","Medium Term Note Program"]
["ITALY / ITGV   5.125 31-Jul-2024 MTN",null,"31-Jul-2024",3250000000,3250000000,5.125,"Fixed Coupon","Eurobond","Euro","IT0003621460","IT018578832=",null,"06-Feb-2004","Senior Unsecured","Note","N",5.508,5.5019999999999998,128.80000000000001,1.4319999999999999,"IS","MAT","31-Jul-2024",122.36,"N/A","ITALY, REPUBLIC OF","N","Underwritten-Agent","Medium Term Note Program"]
["ITALY / ITGV   3.444 31-Dec-2024",null,"31-Dec-2024",82028612,437500000,3.444,"Fixed Coupon","Eurobond","Euro","XS0747189651","IT074718965=",null,"13-Feb-2012","Senior Unsecured","Note","N",1.786,1.782,90.2,0.5,"IS","MAT","31-Dec-2024",105.313,"N/A","ITALY, REPUBLIC OF","N","Regulation S","Debt Issuance Program"]
["ITALY / ITGV   1.225 09-Nov-2025 FRN",null,"09-Nov-2025",200000000,200000000,1.2250000000000001,"Floating Coupon","Eurobond","Euro","XS0233944056","IT023394405=",null,"09-Nov-2005","Senior Unsecured","Note","Y","--","--","--","--","--","--",null,"--","N/A","ITALY, REPUBLIC OF","N","Regulation S","Debt Issuance Program"]
["ITALY / ITGV         29-Mar-2026 FRN",null,"29-Mar-2026",300000000,300000000,"--","Floating Coupon","Eurobond","Euro","XS0247594079","IT024759407=",null,"30-Mar-2006","Senior Unsecured","Note","N",4.2000000000000003E-2,"--","--",0.53700000000000003,"IS","MAT","30-Mar-2026",95.78,"N/A","ITALY, REPUBLIC OF","N","Regulation S","Debt Issuance Program"]
["ITALY / ITGV   0.866 11-May-2026 FRN",null,"11-May-2026",215000000,215000000,0.86599999999999999,"Floating Coupon","Eurobond","Euro","XS0253994809","IT025399480=",null,"11-May-2006","Senior Unsecured","Note","N","--","--","--","--","--","--",null,"--","N/A","ITALY, REPUBLIC OF","N","Regulation S","Debt Issuance Program"]
["ITALY / ITGV   1.448 17-Apr-2027",null,"17-Apr-2027",900000000,900000000,1.448,"Fixed Coupon","Eurobond","Euro","XS1505666815","IT150566681=",null,"17-Oct-2016","Senior Unsecured","Note","N",8.359,8.3550000000000004,162.1,2.141,"IS","MAT","19-Apr-2027",94.323999999999998,"N/A","ITALY, REPUBLIC OF","N","Regulation S","Debt Issuance Program"]
["ITALY / ITGV   2.127 22-May-2027",null,"22-May-2027",700000000,700000000,2.1269999999999998,"Fixed Coupon","Eurobond","Euro","XS1236858657","IT123685865=",null,"22-May-2015","Senior Unsecured","Note","N",8.2530000000000001,8.2430000000000003,162.19999999999999,2.141,"IS","MAT","24-May-2027",99.972999999999999,"N/A","ITALY, REPUBLIC OF","N","Underwritten-Agent","Debt Issuance Program"]
["ITALY / ITGV   6.220 31-Dec-2027",null,"31-Dec-2027",1641724318,2259500000,6.22,"Variable Coupon","Eurobond","Euro","XS0644776683","IT064477668=",null,"01-Jul-2011","Senior Unsecured","Note","N",4.2670000000000003,4.2270000000000003,108.8,1.1830000000000001,"IS","MAT","31-Dec-2027",121.026,"N/A","ITALY, REPUBLIC OF","N","Underwritten-Agent","Debt Issuance Program"]
["ITALY / ITGV   1.862 02-Feb-2028",null,"02-Feb-2028",1000000000,1000000000,1.8620000000000001,"Fixed Coupon","Eurobond","Euro","XS1180157544","IT118015754=",null,"02-Feb-2015","Senior Unsecured","Note","N",8.9740000000000002,8.9629999999999992,173.8,2.343,"IS","MAT","02-Feb-2028",95.799000000000007,"N/A","ITALY, REPUBLIC OF","N","Regulation S","Debt Issuance Program"]
["ITALY / ITGV   1.666 06-May-2028",null,"06-May-2028",500000000,500000000,1.6659999999999999,"Fixed Coupon","Eurobond","Euro","XS1227831382","IT122783138=",null,"06-May-2015","Senior Unsecured","Note","N",9.1430000000000007,9.1329999999999991,170.5,2.343,"IS","MAT","08-May-2028",93.950999999999993,"N/A","ITALY, REPUBLIC OF","N","Regulation S","Debt Issuance Program"]
["ITALY / ITGV   6.000 04-Aug-2028",null,"04-Aug-2028",1691331495,1691331495,6,"Fixed Coupon","Eurobond","Great Britain Pound","XS0089572316","IT008957231=",null,"04-Aug-1998","Senior Unsecured","Bond","N",7.9130000000000003,7.8929999999999998,187.8,3.355,"IS","MAT","04-Aug-2028",122.58199999999999,"N/A","ITALY, REPUBLIC OF","N","Regulation S","Debt Issuance Program"]
["ITALY / ITGV   1.510 15-Sep-2028",null,"15-Sep-2028",1022980000,1040900000,1.51,"Fixed Coupon","Eurobond","Euro","XS1121804279","IT112180427=",null,"15-Oct-2014","Senior Unsecured","Note","Y",9.5190000000000001,9.5060000000000002,171.8,2.3929999999999998,"IS","MAT","15-Sep-2028",91.971000000000004,"N/A","ITALY, REPUBLIC OF","N","Regulation S","Debt Issuance Program"]
["ITALY / ITGV   1.771 05-Mar-2029",null,"05-Mar-2029",500000000,500000000,1.7709999999999999,"Fixed Coupon","Eurobond","Euro","XS1199014306","IT119901430=",null,"05-Mar-2015","Senior Unsecured","Note","N",9.9030000000000005,9.8800000000000008,178.6,2.4950000000000001,"IS","MAT","05-Mar-2029",93.123999999999995,"N/A","ITALY, REPUBLIC OF","N","Underwritten-Agent","Debt Issuance Program"]
["ITALY / ITGV   1.913 18-May-2029",null,"18-May-2029",800000000,800000000,1.913,"Fixed Coupon","Eurobond","Euro","XS1413812881","IT141381288=",null,"18-May-2016","Senior Unsecured","Note","N",9.8460000000000001,9.8209999999999997,177.3,2.4950000000000001,"IS","MAT","18-May-2029",94.381,"N/A","ITALY, REPUBLIC OF","N","Regulation S","Debt Issuance Program"]
["ITALY / ITGV   4.250 28-Jun-2029 FRN",null,"28-Jun-2029",905000000,1000000000,4.25,"Floating Coupon","Eurobond","Euro","XS0098449456","IT009844945=",null,"28-Jun-1999","Senior Unsecured","Note","N",0.28899999999999998,"--","--",2.3250000000000002,"IS","MAT","28-Jun-2029",118.90900000000001,"N/A","ITALY, REPUBLIC OF","N","Regulation S","Debt Issuance Program"]
["ITALY / ITGV         20-Feb-2031",null,"20-Feb-2031",150000000,150000000,"--","Discount/Zero Coupon","Eurobond","Euro","XS0125233436","IT012523343=",null,"16-Feb-2004","Unsecured","Bond","N",12.769,12.776999999999999,169.5,2.593,"IS","MAT","20-Feb-2031",71.814999999999998,"N/A","ITALY, REPUBLIC OF","N",null,"--"]
["ITALY / ITGV         20-Feb-2031",null,"20-Feb-2031",576144100,576144100,"--","Discount/Zero Coupon","Eurobond","Euro","XS0125234590","IT012523459=",null,"01-Feb-2001","Unsecured","Note","N",12.769,12.776999999999999,169.5,2.593,"IS","MAT","20-Feb-2031",71.814999999999998,"N/A","ITALY, REPUBLIC OF","N","Direct","--"]
["ITALY / ITGV         20-Feb-2031 MTN",null,"20-Feb-2031",150000000,150000000,"--","Discount/Zero Coupon","Eurobond","Euro","XS0124812503","IT012481250=",null,"20-Feb-2001","Unsecured","Bond","N",12.769,12.776999999999999,169.5,2.593,"IS","MAT","20-Feb-2031",71.814999999999998,"N/A","ITALY, REPUBLIC OF","N","Underwritten-Agent","Medium Term Note Program"]
["ITALY / ITGV   1.901 22-Jun-2031 MTN",null,"22-Jun-2031",700000000,700000000,1.901,"Fixed Coupon","Eurobond","Euro","XS1435990863","IT143599086=",null,"22-Jun-2016","Senior Unsecured","Note","N",11.507,11.465999999999999,178.6,2.6429999999999998,"IS","MAT","23-Jun-2031",91.92,"N/A","ITALY, REPUBLIC OF","N","Regulation S","Medium Term Note Program"]
["ITALY / ITGV   2.192 02-Feb-2032",null,"02-Feb-2032",500000000,500000000,2.1920000000000002,"Fixed Coupon","Eurobond","Euro","XS1180459395","IT118045939=",null,"02-Feb-2015","Senior Unsecured","Note","N","--","--","--","--","--","--",null,"--","N/A","ITALY, REPUBLIC OF","N","Regulation S","Debt Issuance Program"]
["ITALY / ITGV   2.000 05-Sep-2032",null,"05-Sep-2032",500000000,500000000,2,"Fixed Coupon","Eurobond","Euro","XS1199008670","IT119900867=",null,"05-Mar-2015","Senior Unsecured","Note","N",12.366,12.315,179.1,2.7040000000000002,"IS","MAT","06-Sep-2032",91.816999999999993,"N/A","ITALY, REPUBLIC OF","N","Underwritten-Agent","Debt Issuance Program"]
["ITALY / ITGV   5.200 31-Jul-2034 MTN",null,"31-Jul-2034",2200000000,2200000000,5.2,"Fixed Coupon","Eurobond","Euro","IT0003685093","IT019605779=",null,"06-Jul-2004","Senior Unsecured","Note","N",11.641999999999999,11.518000000000001,195.1,2.8439999999999999,"IS","MAT","31-Jul-2034",130.49799999999999,"N/A","ITALY, REPUBLIC OF","N","Underwritten-Agent","Medium Term Note Program"]
["ITALY / ITGV   5.250 07-Dec-2034",null,"07-Dec-2034",281888583,281888583,5.25,"Fixed Coupon","Eurobond","Great Britain Pound","XS0197336968","IT019733696=",null,"29-Jul-2004","Senior Unsecured","Note","N",11.654999999999999,11.567,192.8,3.673,"IS","MAT","07-Dec-2034",118.96899999999999,"N/A","ITALY, REPUBLIC OF","N","Regulation S","Debt Issuance Program"]
["ITALY / ITGV   0.789 31-May-2035 FRN",null,"31-May-2035",300000000,300000000,0.78900000000000003,"Floating Coupon","Eurobond","Euro","XS0218274107","IT021827410=",null,"31-May-2005","Senior Unsecured","Note","N",0.214,"--","--",2.8220000000000001,"IS","MAT","31-May-2035",76.334999999999994,"N/A","ITALY, REPUBLIC OF","N","Regulation S","Debt Issuance Program"]
["ITALY / ITGV   0.909 31-Jul-2035 FRN MTN",null,"31-Jul-2035",100000000,100000000,0.90900000000000003,"Floating Coupon","Eurobond","Euro","IT0003877310","IT022374354=",null,"30-Jun-2005","Secured","Note","N","--","--","--","--","--","--",null,"--","N/A","ITALY, REPUBLIC OF","N","Underwritten-Agent","Medium Term Note Program"]
["ITALY / ITGV   0.909 31-Jul-2035 FRN MTN",null,"31-Jul-2035",300000000,300000000,0.90900000000000003,"Floating Coupon","Eurobond","Euro","IT0003874523","IT022374028=",null,"30-Jun-2005","Secured","Note","N","--","--","--","--","--","--",null,"--","N/A","ITALY, REPUBLIC OF","N","Underwritten-Agent","Medium Term Note Program"]
["ITALY / ITGV   4.425 28-Mar-2036",null,"28-Mar-2036",192000000,192000000,4.4249999999999998,"Fixed Coupon","Eurobond","Euro","XS0247541971","IT024754197=",null,"28-Mar-2006","Senior Unsecured","Note","N",10.409000000000001,17.773,203.3,3.0950000000000002,"IS","MAT","28-Mar-2036",143.65,"N/A","ITALY, REPUBLIC OF","N","Regulation S","Debt Issuance Program"]
["ITGOVT / ITGV   2.870 19-May-2036 MTN",null,"19-May-2036",190512752,190512752,2.87,"Fixed Coupon","Eurobond","Japanese Yen","XS0253520927","IT025352092=",null,"18-May-2006","Senior Unsecured","Note","N","--","--","--","--","--","--",null,"--","N/A","--","N","Regulation S","Medium Term Note Program"]
["ITALY / ITGV   4.200 25-Jul-2042",null,"25-Jul-2042",230000000,240195900,4.2,"Fixed Coupon","Eurobond","Euro","XS0740661516","IT074066151=",null,"01-Feb-2012","Senior Unsecured","Note","Y",17.126000000000001,16.893000000000001,40.200000000000003,1.4770000000000001,"IS","MAT","25-Jul-2042",155.376,"N/A","ITALY, REPUBLIC OF","N","Regulation S","Debt Issuance Program"]
["ITALY / ITGV   1.219 18-Feb-2043 FRN MTN",null,"18-Feb-2043",300000000,300000000,1.2184999999999999,"Floating Coupon","Eurobond","Euro","XS1192711189","IT119271118=",null,"18-Feb-2015","Unsecured","Note","Y","--","--","--","--","--","--",null,"--","N/A","ITALY, REPUBLIC OF","N","Regulation S","Medium Term Note Program"]
["ITALY / ITGV   2.970 24-Jan-2044",null,"24-Jan-2044",247350000,251827500,2.97,"Fixed Coupon","Eurobond","Euro","XS1022037805","IT102203780=",null,"24-Jan-2014","Senior Unsecured","Note","Y","--","--","--","--","--","--",null,"--","N/A","ITALY, REPUBLIC OF","N","Regulation S","Debt Issuance Program"]
["ITALY / ITGV   0.082 31-Jul-2045 FRN MTN",null,"31-Jul-2045",1000000000,1000000000,8.2000000000000003E-2,"Floating Coupon","Eurobond","Euro","IT0003838031","IT021841439=",null,"25-Apr-2005","Unsecured","Note","N",0.38100000000000001,"--","--",2.85,"IS","MAT","31-Jul-2045",47.161000000000001,"N/A","ITALY, REPUBLIC OF","N","Underwritten-Agent","Medium Term Note Program"]
["ITALY / ITGV   0.077 31-Jul-2045 FRN",null,"31-Jul-2045",850000000,850000000,7.6999999999999999E-2,"Floating Coupon","Eurobond","Euro","IT0003805295","IT021455130=",null,"04-Mar-2005","Senior Unsecured","Note","N",0.38100000000000001,"--","--",2.85,"IS","MAT","31-Jul-2045",57.412999999999997,"N/A","ITALY, REPUBLIC OF","N","Underwritten-Agent","Debt Issuance Program"]
["ITALY / ITGV   1.483 04-May-2046",null,"04-May-2046",636000000,636000000,1.4830000000000001,"Fixed Coupon","Eurobond","Euro","XS1405801041","IT140580104=",null,"04-May-2016","Senior Unsecured","Note","Y","--","--","--","--","--","--",null,"--","N/A","ITALY, REPUBLIC OF","N","Regulation S","Debt Issuance Program"]
["ITALY / ITGV   5.050 11-Sep-2053",null,"11-Sep-2053",500000000,500000000,5.05,"Fixed Coupon","Eurobond","Euro","XS0970703772","IT097070377=",null,"11-Sep-2013","Senior Unsecured","Note","N",18.988,18.36,216.1,3.399,"IS","MAT","11-Sep-2053",134.61199999999999,"N/A","ITALY, REPUBLIC OF","N","Regulation S","Debt Issuance Program"]
["ITALY / ITGV   1.850 15-Sep-2057",null,"15-Sep-2057",1000000000,1149360000,1.85,"Fixed Coupon","Eurobond","Euro","XS0280146357","IT028014635=",null,"05-Jan-2007","Senior Unsecured","Note","Y","--","--","--","--","--","--",null,"--","N/A","ITALY, REPUBLIC OF","N","Underwritten","Debt Issuance Program"]
["ITALY / ITGV   2.200 15-Sep-2058",null,"15-Sep-2058",500000000,564520000,2.2000000000000002,"Fixed Coupon","Eurobond","Euro","XS0342993747","IT034299374=",null,"22-Jan-2008","Senior Unsecured","Note","Y","--","--","--","--","--","--",null,"--","N/A","ITALY, REPUBLIC OF","N","Underwritten-Agent","Debt Issuance Program"]
["ITALY / ITGV   4.850 11-Jun-2060 MTN",null,"11-Jun-2060",250000000,250000000,4.8499999999999996,"Fixed Coupon","Eurobond","Euro","XS0515753183","IT051575318=",null,"11-Jun-2010","Senior Unsecured","Note","N",20.59,19.716000000000001,214.7,3.4569999999999999,"IS","MAT","11-Jun-2060",131.626,"N/A","ITALY, REPUBLIC OF","N","Regulation S","Medium Term Note Program"]
["ITALY / ITGV   2.000 15-Sep-2062",null,"15-Sep-2062",250000000,287405000,2,"Fixed Coupon","Eurobond","Euro","XS0293217799","IT029321779=",null,"30-Mar-2007","Senior Unsecured","Note","Y","--","--","--","--","--","--",null,"--","N/A","ITALY, REPUBLIC OF","N","Regulation S","Debt Issuance Program"]
["ITALY / ITGV   4.750 28-May-2063",null,"28-May-2063",500000000,500000000,4.75,"Fixed Coupon","Eurobond","Euro","XS0936805612","IT093680561=",null,"28-May-2013","Senior Unsecured","Note","N",21.475999999999999,20.516999999999999,215.9,3.4820000000000002,"IS","MAT","28-May-2063",128.65199999999999,"N/A","ITALY, REPUBLIC OF","N","Regulation S","Debt Issuance Program"]
["Foreign",3,0,0]
["Description","Asset Duplicated","Maturity Date","Amount Outstanding","Issued Amount","Coupon","Coupon Class","Market of Issue","Currency","ISIN","RIC","Cusip","Issue Date","Seniority Type","Instrument Type","Principal Index Link Flag","Modified Duration","Option Adjusted Duration","Option Adjusted Spread","Yield","Yield Type","Yield Event","Yield Date","Last Price","Capital Tier","Government Bond Type","Is Convertible","Offering Type","Program Type"]
["ISTRIP / ITGV  IO Str 27-Mar-2018","STRIP","27-Mar-2018",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US465413BY70","--","465413BY7","03-Feb-1995","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","ITALY - INTEREST STRIP","N","Private placement-144A","--"]
["ISTRIP / ITGV  IO Str 27-Mar-2019","STRIP","27-Mar-2019",0,0,"--","Stripped Coupon","United States","U.S. Dollar","XS0055417785","IT005541778=","465413CA8","03-Feb-1995","Unsecured","Strip - Interest only","N",1.0109999999999999,1.01,294.3,4.9850000000000003,"CB","MAT","27-Mar-2019",95.025999999999996,"N/A","ITALY - INTEREST STRIP","N","Private placement-144A","--"]
["ISTRIP / ITGV  IO Str 27-Mar-2023","STRIP","27-Mar-2023",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US465413CJ94","IT005542014=","465413CJ9","03-Feb-1995","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","ITALY - INTEREST STRIP","N","Private placement-144A","--"]
["Global",2,4459941615.3097601,4459941615.3097601]
["Description","Asset Duplicated","Maturity Date","Amount Outstanding","Issued Amount","Coupon","Coupon Class","Market of Issue","Currency","ISIN","RIC","Cusip","Issue Date","Seniority Type","Instrument Type","Principal Index Link Flag","Modified Duration","Option Adjusted Duration","Option Adjusted Spread","Yield","Yield Type","Yield Event","Yield Date","Last Price","Capital Tier","Government Bond Type","Is Convertible","Offering Type","Program Type"]
["ITALY / ITGV   6.875 27-Sep-2023",null,"27-Sep-2023",2838144664,2838144664,6.875,"Fixed Coupon","United States","U.S. Dollar","US465410AH18","IT004622596=","465410AH1","27-Sep-1993","Senior Unsecured","Debenture","N",4.5599999999999996,4.5579999999999998,92.1,3.59,"CB","MAT","27-Sep-2023",116.358,"N/A","ITALY, REPUBLIC OF","N","Underwritten","--"]
["ITALY / ITGV   5.375 15-Jun-2033",null,"15-Jun-2033",1621796951,1621796951,5.375,"Fixed Coupon","United States","U.S. Dollar","US465410BG26","IT016409294=","465410BG2","27-Feb-2003","Senior Unsecured","Note","N",10.593,10.558999999999999,118.3,4.109,"CB","MAT","15-Jun-2033",114.233,"N/A","ITALY, REPUBLIC OF","N","Underwritten","--"]
["Total",636,1921264024707,1953807811677]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Program Type"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]

{"sheet":"JAPAN","index":15,"n_rows":997,"n_cols":33,"rows_kept":997,"cut":false,"hidden":true,"merged":[[9,29,9,32],[4,0,4,27],[0,0,0,20],[2,0,2,20],[3,0,3,20]]}
["JAPAN (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:02","JAPAN (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:02","JAPAN (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:02","JAPAN (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:02","JAPAN (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:02","JAPAN (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:02","JAPAN (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:02","JAPAN (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:02","JAPAN (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:02","JAPAN (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:02","JAPAN (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:02","JAPAN (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:02","JAPAN (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:02","JAPAN (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:02","JAPAN (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:02","JAPAN (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:02","JAPAN (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:02","JAPAN (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:02","JAPAN (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:02","JAPAN (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:02","JAPAN (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:02"]
[]
["Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure"]
["Currency: Japanese Yen","Currency: Japanese Yen","Currency: Japanese Yen","Currency: Japanese Yen","Currency: Japanese Yen","Currency: Japanese Yen","Currency: Japanese Yen","Currency: Japanese Yen","Currency: Japanese Yen","Currency: Japanese Yen","Currency: Japanese Yen","Currency: Japanese Yen","Currency: Japanese Yen","Currency: Japanese Yen","Currency: Japanese Yen","Currency: Japanese Yen","Currency: Japanese Yen","Currency: Japanese Yen","Currency: Japanese Yen","Currency: Japanese Yen","Currency: Japanese Yen"]
["Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds",null,"Issuer Description"]
["Bond Type","Issues","Outstanding","Issued",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description","JAPAN (GOVERNMENT)"]
["Domestic",966,1033441124190000,1050457425120000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Parent","--"]
["Description","Asset Duplicated","Maturity Date","Amount Outstanding","Issued Amount","Coupon","Coupon Class","Market of Issue","Currency","ISIN","RIC","Cusip","Issue Date","Seniority Type","Instrument Type","Principal Index Link Flag","Modified Duration","Option Adjusted Duration","Option Adjusted Spread","Yield","Yield Type","Yield Event","Yield Date","Last Price","Capital Tier","Government Bond Type","Is Convertible","Offering Type","Program Type","Ultimate Parent","--"]
["JGBR / JPGV   0.050 15-Mar-2018",null,"15-Mar-2018",23365990000,29203200000,0.05,"Fixed Coupon","Japan","Japanese Yen","JP1140571F36","JP00570086=",null,"16-Mar-2015","Unsecured","Bond","N",3.0000000000000001E-3,3.0000000000000001E-3,21.5,0.05,"IS","MAT","15-Mar-2018",100,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBST / JPGV  IO Str 15-Mar-2018","STRIP","15-Mar-2018",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1801832005","JP18030085=",null,"15-Mar-2016","Unsecured","Strip - Interest only","N",3.0000000000000001E-3,3.0000000000000001E-3,12.5,"--","IS","MAT","15-Mar-2018",100,"N/A","JAPAN - INTEREST STRIP","N",null,"--","Debt Structure","Debt Structure","Debt Structure","Debt Structure"]
["JGB2Y / JPGV   0.100 15-Mar-2018",null,"15-Mar-2018",2796110000000,2796110000000,0.1,"Fixed Coupon","Japan","Japanese Yen","JP1023621G33","JP03620042=",null,"15-Mar-2016","Unsecured","Bond","N",3.0000000000000001E-3,3.0000000000000001E-3,38,0.1,"IS","MAT","15-Mar-2018",100,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 2YR","N","Auction","--","Name","#","Amount Issued","Amount Outstanding"]
["JGBPS / JPGV  PO Str 15-Mar-2018","STRIP","15-Mar-2018",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP102362PG33","JP93620042=",null,"15-Mar-2016","Unsecured","Strip - Principal only","N",3.0000000000000001E-3,3.0000000000000001E-3,12.5,"--","IS","MAT","15-Mar-2018",100,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--","Bonds",966,1050457425120000,1033441124190000]
["TDB / JPGV         19-Mar-2018",null,"19-Mar-2018",4419950000000,4419950000000,"--","Discount/Zero Coupon","Japan","Japanese Yen","JP1747261HC3","JP07260074=",null,"11-Dec-2017","Unsecured","Bill","N",1.0999999999999999E-2,1.0999999999999999E-2,2.6,-0.109,"IS","MAT","19-Mar-2018",100.0012,"N/A","JAPAN - TREASURY DISCOUNT BILL","N","Auction","--","Bonds - To Be Issued",18,8112265000000,8112265000000]
["JGB20Y / JPGV   2.700 20-Mar-2018",null,"20-Mar-2018",504000000000,504000000000,2.7,"Fixed Coupon","Japan","Japanese Yen","JP1200381T08","JP00380069=",null,"20-Oct-1997","Unsecured","Bond","N",1.4E-2,1.4E-2,78.7,-0.14599999999999999,"IS","MAT","20-Mar-2018",100.039,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--","Bonds (As Borrower)",0,0,0]
["JGBST / JPGV  IO Str 20-Mar-2018","STRIP","20-Mar-2018",1971000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1801831007","JP18030081=",null,"25-Apr-2003","Unsecured","Strip - Interest only","N",1.4E-2,1.4E-2,5.3,-7.1999999999999995E-2,"IS","MAT","20-Mar-2018",100.001,"N/A","JAPAN - INTEREST STRIP","N",null,"--","Bonds (As Borrower) - To Be Issued",0,0,0]
["JGB10Y / JPGV   1.400 20-Mar-2018",null,"20-Mar-2018",2325418600000,2325418600000,1.4,"Fixed Coupon","Japan","Japanese Yen","JP1102901830","JP02900067=",null,"21-Mar-2008","Unsecured","Bond","N",1.4E-2,1.4E-2,41.6,-0.13200000000000001,"IS","MAT","20-Mar-2018",100.021,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 10YR","N","Auction","--","Loans",0,0,"--"]
["JGBPS / JPGV  PO Str 20-Mar-2018","STRIP","20-Mar-2018",4900000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP110290P834","JP92900067=",null,"21-Mar-2008","Unsecured","Strip - Principal only","N",1.4E-2,1.4E-2,5.3,-7.1999999999999995E-2,"IS","MAT","20-Mar-2018",100.001,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--","Total",984,1058569690120000,1041553389190000]
["JGB10Y / JPGV   1.300 20-Mar-2018",null,"20-Mar-2018",2536272200000,2536272200000,1.3,"Fixed Coupon","Japan","Japanese Yen","JP1102911847","JP02910067=",null,"04-Apr-2008","Unsecured","Bond","N",1.4E-2,1.4E-2,43.3,-8.5999999999999993E-2,"IS","MAT","20-Mar-2018",100.01900000000001,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 10YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Mar-2018","STRIP","20-Mar-2018",500000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP110291P840","JP92910067=",null,"04-Apr-2008","Unsecured","Strip - Principal only","N",1.4E-2,1.4E-2,5.3,-7.1999999999999995E-2,"IS","MAT","20-Mar-2018",100.001,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB10Y / JPGV   1.700 20-Mar-2018",null,"20-Mar-2018",2727377450000,2727377450000,1.7,"Fixed Coupon","Japan","Japanese Yen","JP1102921853","JP02920067=",null,"13-May-2008","Unsecured","Bond","N",1.4E-2,1.4E-2,51.3,-0.124,"IS","MAT","20-Mar-2018",100.02500000000001,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 10YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Mar-2018","STRIP","20-Mar-2018",100000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP110292P855","JP92920067=",null,"13-May-2008","Unsecured","Strip - Principal only","N",1.4E-2,1.4E-2,5.3,-7.1999999999999995E-2,"IS","MAT","20-Mar-2018",100.001,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB5Y / JPGV   0.100 20-Mar-2018",null,"20-Mar-2018",2704751850000,2704751850000,0.1,"Fixed Coupon","Japan","Japanese Yen","JP1051091D38","JP01090045=",null,"21-Mar-2013","Unsecured","Bond","N",1.4E-2,1.4E-2,4.2,-0.11799999999999999,"IS","MAT","20-Mar-2018",100.003,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 5YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Mar-2018","STRIP","20-Mar-2018",300000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP105109PD37","JP91090045=",null,"21-Mar-2013","Unsecured","Strip - Principal only","N",1.4E-2,1.4E-2,5.3,-7.1999999999999995E-2,"IS","MAT","20-Mar-2018",100.001,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB5Y / JPGV   0.300 20-Mar-2018",null,"20-Mar-2018",2918939250000,2918939250000,0.3,"Fixed Coupon","Japan","Japanese Yen","JP1051101D44","JP01100045=",null,"18-Apr-2013","Unsecured","Bond","N",1.4E-2,1.4E-2,8.3000000000000007,-0.13700000000000001,"IS","MAT","20-Mar-2018",100.006,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 5YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Mar-2018","STRIP","20-Mar-2018",100000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP105110PD42","JP91100045=",null,"18-Apr-2013","Unsecured","Strip - Principal only","N",1.4E-2,1.4E-2,5.3,-7.1999999999999995E-2,"IS","MAT","20-Mar-2018",100.001,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB5Y / JPGV   0.400 20-Mar-2018",null,"20-Mar-2018",3107390300000,3107390300000,0.4,"Fixed Coupon","Japan","Japanese Yen","JP1051111D59","JP01110045=",null,"20-May-2013","Unsecured","Bond","N",1.4E-2,1.4E-2,14,-0.11,"IS","MAT","20-Mar-2018",100.00700000000001,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 5YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Mar-2018","STRIP","20-Mar-2018",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP105111PD58","JP91110045=",null,"20-May-2013","Unsecured","Strip - Principal only","N",1.4E-2,1.4E-2,5.3,-7.1999999999999995E-2,"IS","MAT","20-Mar-2018",100.001,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["TDB / JPGV         20-Mar-2018",null,"20-Mar-2018",2499970000000,2499970000000,"--","Discount/Zero Coupon","Japan","Japanese Yen","JP1746701H31","JP06700074=",null,"21-Mar-2017","Unsecured","Bill","N",1.4E-2,1.4E-2,2,-0.11600000000000001,"IS","MAT","20-Mar-2018",100.0016,"N/A","JAPAN - TREASURY DISCOUNT BILL","N","Auction","--"]
["JGB20Y / JPGV   2.600 20-Mar-2018",null,"20-Mar-2018",1043200000000,1043200000000,2.6,"Fixed Coupon","Japan","Japanese Yen","JP1200391V02","JP00390069=",null,"30-Jan-1998","Unsecured","Bond","N",1.4E-2,1.4E-2,80.3,-0.1,"IS","MAT","20-Mar-2018",100.03700000000001,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBF / JPGV         20-Mar-2018 FRN",null,"20-Mar-2018",635700000000,998500000000,"--","Floating Coupon","Japan","Japanese Yen","JP1150211330","JP00210062=",null,"25-Mar-2003","Unsecured","Bond","N",1.4E-2,"--","--",-7.2999999999999995E-2,"IS","MAT","20-Mar-2018",100.001,"N/A","JAPAN GOVERNMENT BOND FLOATING RATE NOTE","N","Auction","--"]
["TDB / JPGV         26-Mar-2018",null,"26-Mar-2018",4369970000000,4369970000000,"--","Discount/Zero Coupon","Japan","Japanese Yen","JP1747271HC2","JP07270074=",null,"18-Dec-2017","Unsecured","Bill","N",3.1E-2,0.03,2.4,-0.11600000000000001,"IS","MAT","26-Mar-2018",100.0035,"N/A","JAPAN - TREASURY DISCOUNT BILL","N","Auction","--"]
["TDB / JPGV         05-Apr-2018",null,"05-Apr-2018",4359970000000,4359970000000,"--","Discount/Zero Coupon","Japan","Japanese Yen","JP1747291HC0","JP07290074=",null,"25-Dec-2017","Unsecured","Bill","N",5.6000000000000001E-2,5.8000000000000003E-2,-5.6,-0.19600000000000001,"IS","MAT","05-Apr-2018",100.01130000000001,"N/A","JAPAN - TREASURY DISCOUNT BILL","N","Auction","--"]
["TDB / JPGV         09-Apr-2018",null,"09-Apr-2018",4349980000000,4349980000000,"--","Discount/Zero Coupon","Japan","Japanese Yen","JP1747301J15","JP07300074=",null,"10-Jan-2018","Unsecured","Bill","N",6.7000000000000004E-2,6.9000000000000006E-2,-5.6,-0.19500000000000001,"IS","MAT","09-Apr-2018",100.0134,"N/A","JAPAN - TREASURY DISCOUNT BILL","N","Auction","--"]
["TDB / JPGV         10-Apr-2018",null,"10-Apr-2018",2299950000000,2299950000000,"--","Discount/Zero Coupon","Japan","Japanese Yen","JP1747121HA3","JP07120074=",null,"10-Oct-2017","Unsecured","Bill","N",6.9000000000000006E-2,7.0999999999999994E-2,-5.7,-0.19600000000000001,"IS","MAT","10-Apr-2018",100.014,"N/A","JAPAN - TREASURY DISCOUNT BILL","N","Auction","--"]
["JGBR / JPGV   0.050 15-Apr-2018",null,"15-Apr-2018",22202380000,27450470000,0.05,"Fixed Coupon","Japan","Japanese Yen","JP1140581F42","JP00580086=",null,"15-Apr-2015","Unsecured","Bond","N",8.1000000000000003E-2,8.5000000000000006E-2,13,-0.01,"IS","MAT","16-Apr-2018",100.005,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBPS / JPGV  PO Str 15-Apr-2018","STRIP","15-Apr-2018",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP102363PG40","JP93630042=",null,"15-Apr-2016","Unsecured","Strip - Principal only","N",8.3000000000000004E-2,8.7999999999999995E-2,-2.5,-0.16400000000000001,"IS","MAT","16-Apr-2018",100.014,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB2Y / JPGV   0.100 15-Apr-2018",null,"15-Apr-2018",2415010000000,2415010000000,0.1,"Fixed Coupon","Japan","Japanese Yen","JP1023631G49","JP03630042=",null,"15-Apr-2016","Unsecured","Bond","N",8.3000000000000004E-2,8.7999999999999995E-2,-2.1,-0.158,"IS","MAT","16-Apr-2018",100.02200000000001,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 2YR","N","Auction","--"]
["JGBR / JPGV   0.060 15-Apr-2018",null,"15-Apr-2018",11502530000,14499310000,0.06,"Fixed Coupon","Japan","Japanese Yen","JP1130301D44","JP00300084=",null,"15-Apr-2013","Unsecured","Bond","N",8.1000000000000003E-2,8.5000000000000006E-2,14,"--","IS","MAT","16-Apr-2018",100.005,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBR / JPGV   0.050 15-Apr-2018 FRN",null,"15-Apr-2018",25786230000,62172780000,0.05,"Floating Coupon","Japan","Japanese Yen","JP1110221841","JP00220082=",null,"15-Apr-2008","Unsecured","Bond","N",8.1000000000000003E-2,"--","--",6.3E-2,"IS","MAT","16-Apr-2018",99.998999999999995,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBST / JPGV  IO Str 15-Apr-2018","STRIP","15-Apr-2018",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1801842004","JP18040085=",null,"15-Apr-2016","Unsecured","Strip - Interest only","N",8.3000000000000004E-2,8.7999999999999995E-2,-2.5,-0.16400000000000001,"IS","MAT","16-Apr-2018",100.014,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["TDB / JPGV         16-Apr-2018",null,"16-Apr-2018",4359960000000,4359960000000,"--","Discount/Zero Coupon","Japan","Japanese Yen","JP1747321J11","JP07320074=",null,"15-Jan-2018","Unsecured","Bill","N",8.5999999999999993E-2,8.7999999999999995E-2,-5.6,-0.19600000000000001,"IS","MAT","16-Apr-2018",100.0172,"N/A","JAPAN - TREASURY DISCOUNT BILL","N","Auction","--"]
["TDB / JPGV         20-Apr-2018",null,"20-Apr-2018",2299980000000,2299980000000,"--","Discount/Zero Coupon","Japan","Japanese Yen","JP1746771H44","JP06770074=",null,"20-Apr-2017","Unsecured","Bill","N",9.7000000000000003E-2,9.9000000000000005E-2,-5.4,-0.193,"IS","MAT","20-Apr-2018",100.01909999999999,"N/A","JAPAN - TREASURY DISCOUNT BILL","N","Auction","--"]
["TDB / JPGV         23-Apr-2018",null,"23-Apr-2018",4419960000000,4419960000000,"--","Discount/Zero Coupon","Japan","Japanese Yen","JP1747341J17","JP07340074=",null,"22-Jan-2018","Unsecured","Bill","N",0.106,0.107,-5.3,-0.192,"IS","MAT","23-Apr-2018",100.0206,"N/A","JAPAN - TREASURY DISCOUNT BILL","N","Auction","--"]
["TDB / JPGV         01-May-2018",null,"01-May-2018",4389950000000,4389950000000,"--","Discount/Zero Coupon","Japan","Japanese Yen","JP1747351J14","JP07350074=",null,"29-Jan-2018","Unsecured","Bill","N",0.128,0.129,-4.9000000000000004,-0.189,"IS","MAT","01-May-2018",100.0244,"N/A","JAPAN - TREASURY DISCOUNT BILL","N","Auction","--"]
["TDB / JPGV         07-May-2018",null,"07-May-2018",4419950000000,4419950000000,"--","Discount/Zero Coupon","Japan","Japanese Yen","JP1747361J20","JP07360074=",null,"05-Feb-2018","Unsecured","Bill","N",0.14399999999999999,0.14499999999999999,-4.7,-0.186,"IS","MAT","07-May-2018",100.0271,"N/A","JAPAN - TREASURY DISCOUNT BILL","N","Auction","--"]
["TDB / JPGV         10-May-2018",null,"10-May-2018",2299970000000,2299970000000,"--","Discount/Zero Coupon","Japan","Japanese Yen","JP1747191HB4","JP07190074=",null,"10-Nov-2017","Unsecured","Bill","N",0.153,0.153,-4.5,-0.185,"IS","MAT","10-May-2018",100.0284,"N/A","JAPAN - TREASURY DISCOUNT BILL","N","Auction","--"]
["TDB / JPGV         14-May-2018",null,"14-May-2018",4419940000000,4419940000000,"--","Discount/Zero Coupon","Japan","Japanese Yen","JP1747381J26","JP07380074=",null,"13-Feb-2018","Unsecured","Bill","N",0.16400000000000001,0.16400000000000001,-4.4000000000000004,-0.183,"IS","MAT","14-May-2018",100.03019999999999,"N/A","JAPAN - TREASURY DISCOUNT BILL","N","Auction","--"]
["JGBST / JPGV  IO Str 15-May-2018","STRIP","15-May-2018",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1801852003","JP18050085=",null,"16-May-2016","Unsecured","Strip - Interest only","N",0.16700000000000001,0.16700000000000001,-1,-0.14899999999999999,"IS","MAT","15-May-2018",100.02500000000001,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGBPS / JPGV  PO Str 15-May-2018","STRIP","15-May-2018",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP102364PG56","JP93640042=",null,"16-May-2016","Unsecured","Strip - Principal only","N",0.16700000000000001,0.16700000000000001,-1,-0.14899999999999999,"IS","MAT","15-May-2018",100.02500000000001,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB2Y / JPGV   0.100 15-May-2018",null,"15-May-2018",2304010000000,2304010000000,0.1,"Fixed Coupon","Japan","Japanese Yen","JP1023641G54","JP03640042=",null,"16-May-2016","Unsecured","Bond","N",0.16700000000000001,0.16700000000000001,-1.2,-0.151,"IS","MAT","15-May-2018",100.042,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 2YR","N","Auction","--"]
["JGBR / JPGV   0.050 15-May-2018",null,"15-May-2018",34641410000,40656430000,0.05,"Fixed Coupon","Japan","Japanese Yen","JP1140591F57","JP00590086=",null,"15-May-2015","Unsecured","Bond","N",0.16400000000000001,0.16400000000000001,17.899999999999999,3.6999999999999998E-2,"IS","MAT","15-May-2018",100.002,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBF / JPGV         20-May-2018 FRN",null,"20-May-2018",601800000000,999000000000,"--","Floating Coupon","Japan","Japanese Yen","JP1150221354","JP00220062=",null,"30-May-2003","Unsecured","Bond","N",0.18099999999999999,"--","--",-0.122,"IS","MAT","21-May-2018",100.02200000000001,"N/A","JAPAN GOVERNMENT BOND FLOATING RATE NOTE","N","Auction","--"]
["TDB / JPGV         21-May-2018",null,"21-May-2018",2299980000000,2299980000000,"--","Discount/Zero Coupon","Japan","Japanese Yen","JP1746831H59","JP06830074=",null,"22-May-2017","Unsecured","Bill","N",0.183,0.184,-4,-0.18,"IS","MAT","21-May-2018",100.0331,"N/A","JAPAN - TREASURY DISCOUNT BILL","N","Auction","--"]
["TDB / JPGV         21-May-2018",null,"21-May-2018",4439920000000,4439920000000,"--","Discount/Zero Coupon","Japan","Japanese Yen","JP1747391J24","JP07390074=",null,"19-Feb-2018","Unsecured","Bill","N",0.183,0.184,-4,-0.18,"IS","MAT","21-May-2018",100.0331,"N/A","JAPAN - TREASURY DISCOUNT BILL","N","Auction","--"]
["TDB / JPGV         28-May-2018",null,"28-May-2018",4359970000000,4359970000000,"--","Discount/Zero Coupon","Japan","Japanese Yen","JP1747411J20","JP07410074=",null,"26-Feb-2018","Unsecured","Bill","N",0.20300000000000001,0.20300000000000001,-3.8,-0.17699999999999999,"IS","MAT","28-May-2018",100.036,"N/A","JAPAN - TREASURY DISCOUNT BILL","N","Auction","--"]
["TDB / JPGV         04-Jun-2018",null,"04-Jun-2018",4419980000000,4419980000000,"--","Discount/Zero Coupon","Japan","Japanese Yen","JP1747421J36","JP07420074=",null,"05-Mar-2018","Unsecured","Bill","N",0.22,0.222,-3.4,-0.17399999999999999,"IS","MAT","04-Jun-2018",100.03870000000001,"N/A","JAPAN - TREASURY DISCOUNT BILL","N","Auction","--"]
["JPILB / JPGV   1.400 10-Jun-2018",null,"10-Jun-2018",434500000000,1049300000000,1.4,"Fixed Coupon","Japan","Japanese Yen","JP1120161862","JP00160083=",null,"10-Jun-2008","Unsecured","Bond","Y",0.23599999999999999,0.24099999999999999,1.9,-0.13,"IS","MAT","11-Jun-2018",100.36499999999999,"N/A","JAPAN - INFLATION PROTECTED BOND","N","Auction","--"]
["TDB / JPGV         11-Jun-2018",null,"11-Jun-2018",2299990000000,2299990000000,"--","Discount/Zero Coupon","Japan","Japanese Yen","JP1747251HC4","JP07250074=",null,"11-Dec-2017","Unsecured","Bill","N",0.23899999999999999,0.24099999999999999,-1.1000000000000001,-0.151,"IS","MAT","11-Jun-2018",100.0365,"N/A","JAPAN - TREASURY DISCOUNT BILL","N","Auction","--"]
["TDB / JPGV         11-Jun-2018",null,"11-Jun-2018",4389960000000,4389960000000,"--","Discount/Zero Coupon","Japan","Japanese Yen","JP1747441J32","JP07440074=",null,"12-Mar-2018","Unsecured","Bill","N",0.23899999999999999,0.24099999999999999,-2.1,-0.161,"IS","MAT","11-Jun-2018",100.0389,"N/A","JAPAN - TREASURY DISCOUNT BILL","N","Auction","--"]
["JGBR / JPGV   0.050 15-Jun-2018",null,"15-Jun-2018",16068270000,20537510000,0.05,"Fixed Coupon","Japan","Japanese Yen","JP1140601F63","JP00600086=",null,"15-Jun-2015","Unsecured","Bond","N",0.247,0.249,19.100000000000001,0.05,"IS","MAT","15-Jun-2018",100,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGB2Y / JPGV   0.100 15-Jun-2018",null,"15-Jun-2018",2599710000000,2599710000000,0.1,"Fixed Coupon","Japan","Japanese Yen","JP1023651G69","JP03650042=",null,"15-Jun-2016","Unsecured","Bond","N",0.25,0.252,0.3,-0.13700000000000001,"IS","MAT","15-Jun-2018",100.06,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 2YR","N","Auction","--"]
["JGBST / JPGV  IO Str 15-Jun-2018","STRIP","15-Jun-2018",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1801862002","JP18060085=",null,"15-Jun-2016","Unsecured","Strip - Interest only","N",0.25,0.252,0.2,-0.13800000000000001,"IS","MAT","15-Jun-2018",100.035,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGBPS / JPGV  PO Str 15-Jun-2018","STRIP","15-Jun-2018",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP102365PG63","JP93650042=",null,"15-Jun-2016","Unsecured","Strip - Principal only","N",0.25,0.252,0.2,-0.13800000000000001,"IS","MAT","15-Jun-2018",100.035,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBPS / JPGV  PO Str 20-Jun-2018","STRIP","20-Jun-2018",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP110294P877","JP92940067=",null,"08-Jul-2008","Unsecured","Strip - Principal only","N",0.26400000000000001,0.26600000000000001,0.2,-0.13900000000000001,"IS","MAT","20-Jun-2018",100.03700000000001,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBPS / JPGV  PO Str 20-Jun-2018","STRIP","20-Jun-2018",3500000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP110293P861","JP92930067=",null,"20-Jun-2008","Unsecured","Strip - Principal only","N",0.26400000000000001,0.26600000000000001,0.2,-0.13900000000000001,"IS","MAT","20-Jun-2018",100.03700000000001,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBPS / JPGV  PO Str 20-Jun-2018","STRIP","20-Jun-2018",4600000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP110295P882","JP92950067=",null,"08-Aug-2008","Unsecured","Strip - Principal only","N",0.26400000000000001,0.26600000000000001,0.2,-0.13900000000000001,"IS","MAT","20-Jun-2018",100.03700000000001,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB5Y / JPGV   0.400 20-Jun-2018",null,"20-Jun-2018",3110380850000,3110380850000,0.4,"Fixed Coupon","Japan","Japanese Yen","JP1051121D65","JP01120045=",null,"20-Jun-2013","Unsecured","Bond","N",0.26400000000000001,0.26600000000000001,-0.5,-0.14899999999999999,"IS","MAT","20-Jun-2018",100.146,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 5YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Jun-2018","STRIP","20-Jun-2018",700000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP105112PD65","JP91120045=",null,"20-Jun-2013","Unsecured","Strip - Principal only","N",0.26400000000000001,0.26600000000000001,0.2,-0.13900000000000001,"IS","MAT","20-Jun-2018",100.03700000000001,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB5Y / JPGV   0.300 20-Jun-2018",null,"20-Jun-2018",6222701650000,6222701650000,0.3,"Fixed Coupon","Japan","Japanese Yen","JP1051131D71","JP01130045=",null,"19-Jul-2013","Unsecured","Bond","N",0.26400000000000001,0.26600000000000001,0.3,-0.14000000000000001,"IS","MAT","20-Jun-2018",100.117,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 5YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Jun-2018","STRIP","20-Jun-2018",600000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP105113PD72","JP91130045=",null,"19-Jul-2013","Unsecured","Strip - Principal only","N",0.26400000000000001,0.26600000000000001,0.2,-0.13900000000000001,"IS","MAT","20-Jun-2018",100.03700000000001,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["TDB / JPGV         20-Jun-2018",null,"20-Jun-2018",3253940000000,3253940000000,"--","Discount/Zero Coupon","Japan","Japanese Yen","JP1746901H62","JP06900074=",null,"20-Jun-2017","Unsecured","Bill","N",0.26400000000000001,0.26600000000000001,0.1,-0.14000000000000001,"IS","MAT","20-Jun-2018",100.0373,"N/A","JAPAN - TREASURY DISCOUNT BILL","N","Auction and Underwritten","--"]
["JGBST / JPGV  IO Str 20-Jun-2018","STRIP","20-Jun-2018",937000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1801861004","JP18060081=",null,"30-Jan-2003","Unsecured","Strip - Interest only","N",0.26400000000000001,0.26600000000000001,0.2,-0.13900000000000001,"IS","MAT","20-Jun-2018",100.03700000000001,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGB10Y / JPGV   1.500 20-Jun-2018",null,"20-Jun-2018",2670684350000,2670684350000,1.5,"Fixed Coupon","Japan","Japanese Yen","JP1102951884","JP02950067=",null,"08-Aug-2008","Unsecured","Bond","N",0.26400000000000001,0.26600000000000001,1,-0.14000000000000001,"IS","MAT","20-Jun-2018",100.43600000000001,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 10YR","N","Auction","--"]
["JGB10Y / JPGV   1.800 20-Jun-2018",null,"20-Jun-2018",2486749500000,2486749500000,1.8,"Fixed Coupon","Japan","Japanese Yen","JP1102931860","JP02930067=",null,"20-Jun-2008","Unsecured","Bond","N",0.26400000000000001,0.26600000000000001,1.4,-0.13700000000000001,"IS","MAT","20-Jun-2018",100.515,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 10YR","N","Auction","--"]
["JGB10Y / JPGV   1.700 20-Jun-2018",null,"20-Jun-2018",2266494550000,2266494550000,1.7,"Fixed Coupon","Japan","Japanese Yen","JP1102941877","JP02940067=",null,"08-Jul-2008","Unsecured","Bond","N",0.26400000000000001,0.26600000000000001,1.1000000000000001,-0.13900000000000001,"IS","MAT","20-Jun-2018",100.489,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 10YR","N","Auction","--"]
["TDB / JPGV         10-Jul-2018",null,"10-Jul-2018",2299940000000,2299940000000,"--","Discount/Zero Coupon","Japan","Japanese Yen","JP1747311J13","JP07310074=",null,"12-Jan-2018","Unsecured","Bill","N",0.32,0.32100000000000001,0.2,-0.14199999999999999,"IS","MAT","10-Jul-2018",100.0458,"N/A","JAPAN - TREASURY DISCOUNT BILL","N","Auction","--"]
["JGB2Y / JPGV   0.100 15-Jul-2018",null,"15-Jul-2018",2315010000000,2315010000000,0.1,"Fixed Coupon","Japan","Japanese Yen","JP1023661G75","JP03660042=",null,"15-Jul-2016","Unsecured","Bond","N",0.33400000000000002,0.34,-1.4,-0.16300000000000001,"IS","MAT","17-Jul-2018",100.08799999999999,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 2YR","N","Auction","--"]
["JGBST / JPGV  IO Str 15-Jul-2018","STRIP","15-Jul-2018",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1801872001","JP18070085=",null,"15-Jul-2016","Unsecured","Strip - Interest only","N",0.33300000000000002,0.34,0.4,-0.14299999999999999,"IS","MAT","17-Jul-2018",100.048,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGBPS / JPGV  PO Str 15-Jul-2018","STRIP","15-Jul-2018",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP102366PG70","JP93660042=",null,"15-Jul-2016","Unsecured","Strip - Principal only","N",0.33300000000000002,0.34,0.4,-0.14299999999999999,"IS","MAT","17-Jul-2018",100.048,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBR / JPGV   0.050 15-Jul-2018",null,"15-Jul-2018",23436360000,28730460000,0.05,"Fixed Coupon","Japan","Japanese Yen","JP1140611F79","JP00610086=",null,"15-Jul-2015","Unsecured","Bond","N",0.33100000000000002,0.33700000000000002,19.3,4.5999999999999999E-2,"IS","MAT","17-Jul-2018",100.001,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBR / JPGV   0.300 15-Jul-2018",null,"15-Jul-2018",114676390000,128632420000,0.3,"Fixed Coupon","Japan","Japanese Yen","JP1130311D75","JP00310084=",null,"16-Jul-2013","Unsecured","Bond","N",0.33,0.33600000000000002,44.2,0.29599999999999999,"IS","MAT","17-Jul-2018",100.001,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBR / JPGV   0.050 15-Jul-2018 FRN",null,"15-Jul-2018",39466630000,100963620000,0.05,"Floating Coupon","Japan","Japanese Yen","JP1110231873","JP00230082=",null,"15-Jul-2008","Unsecured","Bond","N",0.33100000000000002,"--","--",6.3E-2,"IS","MAT","17-Jul-2018",99.995999999999995,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["TDB / JPGV         20-Jul-2018",null,"20-Jul-2018",2299940000000,2299940000000,"--","Discount/Zero Coupon","Japan","Japanese Yen","JP1746961H77","JP06960074=",null,"20-Jul-2017","Unsecured","Bill","N",0.34699999999999998,0.34799999999999998,1.2,-0.13300000000000001,"IS","MAT","20-Jul-2018",100.0466,"N/A","JAPAN - TREASURY DISCOUNT BILL","N","Auction","--"]
["JGBF / JPGV         20-Jul-2018 FRN",null,"20-Jul-2018",576100000000,999100000000,"--","Floating Coupon","Japan","Japanese Yen","JP1150231379","JP00230062=",null,"22-Jul-2003","Unsecured","Bond","N",0.34699999999999998,"--","--",-0.129,"IS","MAT","20-Jul-2018",100.045,"N/A","JAPAN GOVERNMENT BOND FLOATING RATE NOTE","N","Auction","--"]
["TDB / JPGV         10-Aug-2018",null,"10-Aug-2018",2299960000000,2299960000000,"--","Discount/Zero Coupon","Japan","Japanese Yen","JP1747371J28","JP07370074=",null,"13-Feb-2018","Unsecured","Bill","N",0.40300000000000002,0.40500000000000003,0.2,-0.14599999999999999,"IS","MAT","10-Aug-2018",100.05929999999999,"N/A","JAPAN - TREASURY DISCOUNT BILL","N","Auction","--"]
["JGBPS / JPGV  PO Str 15-Aug-2018","STRIP","15-Aug-2018",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP102367PG87","JP93670042=",null,"15-Aug-2016","Unsecured","Strip - Principal only","N",0.41699999999999998,0.41899999999999998,0.3,-0.14499999999999999,"IS","MAT","15-Aug-2018",100.06100000000001,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBR / JPGV   0.050 15-Aug-2018",null,"15-Aug-2018",17094680000,19179510000,0.05,"Fixed Coupon","Japan","Japanese Yen","JP1140621F85","JP00620086=",null,"17-Aug-2015","Unsecured","Bond","N",0.41399999999999998,0.41599999999999998,19.399999999999999,4.4999999999999998E-2,"IS","MAT","15-Aug-2018",100.002,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGB2Y / JPGV   0.100 15-Aug-2018",null,"15-Aug-2018",2400810000000,2400810000000,0.1,"Fixed Coupon","Japan","Japanese Yen","JP1023671G81","JP03670042=",null,"15-Aug-2016","Unsecured","Bond","N",0.41699999999999998,0.41899999999999998,-0.6,-0.155,"IS","MAT","15-Aug-2018",100.107,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 2YR","N","Auction","--"]
["JGBST / JPGV  IO Str 15-Aug-2018","STRIP","15-Aug-2018",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1801882000","JP18080085=",null,"15-Aug-2016","Unsecured","Strip - Interest only","N",0.41699999999999998,0.41899999999999998,0.3,-0.14499999999999999,"IS","MAT","15-Aug-2018",100.06100000000001,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["TDB / JPGV         20-Aug-2018",null,"20-Aug-2018",2299950000000,2299950000000,"--","Discount/Zero Coupon","Japan","Japanese Yen","JP1747021H81","JP07020074=",null,"21-Aug-2017","Unsecured","Bill","N",0.43099999999999999,0.433,1.1000000000000001,-0.13700000000000001,"IS","MAT","20-Aug-2018",100.0594,"N/A","JAPAN - TREASURY DISCOUNT BILL","N","Auction","--"]
["TDB / JPGV         10-Sep-2018",null,"10-Sep-2018",2299980000000,2299980000000,"--","Discount/Zero Coupon","Japan","Japanese Yen","JP1747431J34","JP07430074=",null,"12-Mar-2018","Unsecured","Bill","N",0.48599999999999999,0.49,-1,-0.159,"IS","MAT","10-Sep-2018",100.0783,"N/A","JAPAN - TREASURY DISCOUNT BILL","N","Auction","--"]
["JGB2Y / JPGV   0.100 15-Sep-2018",null,"15-Sep-2018",2456710000000,2456710000000,0.1,"Fixed Coupon","Japan","Japanese Yen","JP1023681G97","JP03680042=",null,"15-Sep-2016","Unsecured","Bond","N",0.5,0.51200000000000001,-0.9,-0.157,"IS","MAT","18-Sep-2018",100.13,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 2YR","N","Auction","--"]
["JGBR / JPGV   0.050 15-Sep-2018",null,"15-Sep-2018",18015850000,20210340000,0.05,"Fixed Coupon","Japan","Japanese Yen","JP1140631F91","JP00630086=",null,"15-Sep-2015","Unsecured","Bond","N",0.497,0.50900000000000001,17.899999999999999,3.2000000000000001E-2,"IS","MAT","18-Sep-2018",100.009,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBPS / JPGV  PO Str 15-Sep-2018","STRIP","15-Sep-2018",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP102368PG94","JP93680042=",null,"15-Sep-2016","Unsecured","Strip - Principal only","N",0.5,0.51200000000000001,0.1,-0.14799999999999999,"IS","MAT","18-Sep-2018",100.075,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBST / JPGV  IO Str 15-Sep-2018","STRIP","15-Sep-2018",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1801892009","JP18090085=",null,"15-Sep-2016","Unsecured","Strip - Interest only","N",0.5,0.51200000000000001,0.1,-0.14799999999999999,"IS","MAT","18-Sep-2018",100.075,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGBPS / JPGV  PO Str 20-Sep-2018","STRIP","20-Sep-2018",3300000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP110296P898","JP92960067=",null,"22-Sep-2008","Unsecured","Strip - Principal only","N",0.51400000000000001,0.51800000000000002,-1.2,-0.158,"IS","MAT","20-Sep-2018",100.08199999999999,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB5Y / JPGV   0.300 20-Sep-2018",null,"20-Sep-2018",2729680900000,2729680900000,0.3,"Fixed Coupon","Japan","Japanese Yen","JP1051141D95","JP01140045=",null,"20-Sep-2013","Unsecured","Bond","N",0.51400000000000001,0.51700000000000002,-1.1000000000000001,-0.157,"IS","MAT","20-Sep-2018",100.23699999999999,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 5YR","N","Auction","--"]
["JGB10Y / JPGV   1.500 20-Sep-2018",null,"20-Sep-2018",6151771350000,6151771350000,1.5,"Fixed Coupon","Japan","Japanese Yen","JP1102961891","JP02960067=",null,"22-Sep-2008","Unsecured","Bond","N",0.51100000000000001,0.51400000000000001,-1.1000000000000001,-0.157,"IS","MAT","20-Sep-2018",100.85899999999999,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 10YR","N","Auction","--"]
["JGB5Y / JPGV   0.200 20-Sep-2018",null,"20-Sep-2018",5811334650000,5811334650000,0.2,"Fixed Coupon","Japan","Japanese Yen","JP1051151DA9","JP01150045=",null,"18-Oct-2013","Unsecured","Bond","N",0.51400000000000001,0.51700000000000002,-0.1,-0.14699999999999999,"IS","MAT","20-Sep-2018",100.18,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 5YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Sep-2018","STRIP","20-Sep-2018",100000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP105115PDA6","JP91150045=",null,"18-Oct-2013","Unsecured","Strip - Principal only","N",0.51400000000000001,0.51800000000000002,-1.2,-0.158,"IS","MAT","20-Sep-2018",100.08199999999999,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["TDB / JPGV         20-Sep-2018",null,"20-Sep-2018",4228750000000,4228750000000,"--","Discount/Zero Coupon","Japan","Japanese Yen","JP1747091H94","JP07090074=",null,"20-Sep-2017","Unsecured","Bill","N",0.51400000000000001,0.51800000000000002,-1.2,-0.158,"IS","MAT","20-Sep-2018",100.0822,"N/A","JAPAN - TREASURY DISCOUNT BILL","N","Auction and Underwritten","--"]
["JGBF / JPGV         20-Sep-2018 FRN",null,"20-Sep-2018",751200000000,999000000000,"--","Floating Coupon","Japan","Japanese Yen","JP1150241394","JP00240062=",null,"22-Sep-2003","Unsecured","Bond","N",1.4E-2,"--","--",-0.13,"IS","MAT","20-Sep-2018",100.06699999999999,"N/A","JAPAN GOVERNMENT BOND FLOATING RATE NOTE","N","Auction","--"]
["JGBST / JPGV  IO Str 20-Sep-2018","STRIP","20-Sep-2018",1933000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1801891001","JP18090081=",null,"25-Apr-2003","Unsecured","Strip - Interest only","N",0.51400000000000001,0.51800000000000002,-1.2,-0.158,"IS","MAT","20-Sep-2018",100.08199999999999,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGB20Y / JPGV   2.300 20-Sep-2018",null,"20-Sep-2018",733700000000,733700000000,2.2999999999999998,"Fixed Coupon","Japan","Japanese Yen","JP1200401V00","JP00400069=",null,"21-Jul-1998","Unsecured","Bond","N",0.50900000000000001,0.51200000000000001,0,-0.14599999999999999,"IS","MAT","20-Sep-2018",101.268,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Sep-2018","STRIP","20-Sep-2018",200000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP105114PD97","JP91140045=",null,"20-Sep-2013","Unsecured","Strip - Principal only","N",0.51400000000000001,0.51800000000000002,-1.2,-0.158,"IS","MAT","20-Sep-2018",100.08199999999999,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBPS / JPGV  PO Str 15-Oct-2018","STRIP","15-Oct-2018",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP102369PGA5","JP93690042=",null,"17-Oct-2016","Unsecured","Strip - Principal only","N",0.58399999999999996,0.58599999999999997,-1.2,-0.14899999999999999,"IS","MAT","15-Oct-2018",100.08799999999999,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBR / JPGV   0.050 15-Oct-2018",null,"15-Oct-2018",17032260000,19344540000,0.05,"Fixed Coupon","Japan","Japanese Yen","JP1140641FA7","JP00640086=",null,"15-Oct-2015","Unsecured","Bond","N",0.57999999999999996,0.58299999999999996,16.8,2.9000000000000001E-2,"IS","MAT","15-Oct-2018",100.012,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGB2Y / JPGV   0.100 15-Oct-2018",null,"15-Oct-2018",2330200000000,2330200000000,0.1,"Fixed Coupon","Japan","Japanese Yen","JP1023691GA2","JP03690042=",null,"17-Oct-2016","Unsecured","Bond","N",0.58399999999999996,0.58599999999999997,-1.2,-0.15,"IS","MAT","15-Oct-2018",100.14700000000001,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 2YR","N","Auction","--"]
["JGBR / JPGV   0.050 15-Oct-2018 FRN",null,"15-Oct-2018",18098750000,46115540000,0.05,"Floating Coupon","Japan","Japanese Yen","JP11102418A4","JP00240082=",null,"15-Oct-2008","Unsecured","Bond","N",8.1000000000000003E-2,"--","--",0.06,"IS","MAT","15-Oct-2018",99.994,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBR / JPGV   0.240 15-Oct-2018",null,"15-Oct-2018",112896700000,137910490000,0.24,"Fixed Coupon","Japan","Japanese Yen","JP1130321DA3","JP00320084=",null,"15-Oct-2013","Unsecured","Bond","N",0.57899999999999996,0.58199999999999996,35.799999999999997,0.219,"IS","MAT","15-Oct-2018",100.012,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBST / JPGV  IO Str 15-Oct-2018","STRIP","15-Oct-2018",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP18018A2003","JP18100085=",null,"17-Oct-2016","Unsecured","Strip - Interest only","N",0.58399999999999996,0.58599999999999997,-1.2,-0.14899999999999999,"IS","MAT","15-Oct-2018",100.08799999999999,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["TDB / JPGV         22-Oct-2018",null,"22-Oct-2018",2299990000000,2299990000000,"--","Discount/Zero Coupon","Japan","Japanese Yen","JP1747151HA0","JP07150074=",null,"20-Oct-2017","Unsecured","Bill","N",0.60299999999999998,0.60599999999999998,-1.3,-0.14899999999999999,"IS","MAT","22-Oct-2018",100.09059999999999,"N/A","JAPAN - TREASURY DISCOUNT BILL","N","Auction","--"]
["JGBPS / JPGV  PO Str 15-Nov-2018","STRIP","15-Nov-2018",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP102370PGB1","JP93700042=",null,"15-Nov-2016","Unsecured","Strip - Principal only","N",0.66700000000000004,0.67100000000000004,-1.3,-0.14199999999999999,"IS","MAT","15-Nov-2018",100.096,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBST / JPGV  IO Str 15-Nov-2018","STRIP","15-Nov-2018",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP18018B2002","JP18110085=",null,"15-Nov-2016","Unsecured","Strip - Interest only","N",0.66700000000000004,0.67100000000000004,-1.3,-0.14199999999999999,"IS","MAT","15-Nov-2018",100.096,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGBR / JPGV   0.050 15-Nov-2018",null,"15-Nov-2018",19716680000,21755000000,0.05,"Fixed Coupon","Japan","Japanese Yen","JP1140651FB4","JP00650086=",null,"16-Nov-2015","Unsecured","Bond","N",0.66400000000000003,0.66800000000000004,16.7,3.5999999999999997E-2,"IS","MAT","15-Nov-2018",100.009,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGB2Y / JPGV   0.100 15-Nov-2018",null,"15-Nov-2018",2635300000000,2635300000000,0.1,"Fixed Coupon","Japan","Japanese Yen","JP1023701GB7","JP03700042=",null,"15-Nov-2016","Unsecured","Bond","N",0.66700000000000004,0.67100000000000004,-2.2999999999999998,-0.153,"IS","MAT","15-Nov-2018",100.17,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 2YR","N","Auction","--"]
["TDB / JPGV         20-Nov-2018",null,"20-Nov-2018",2300000000000,2300000000000,"--","Discount/Zero Coupon","Japan","Japanese Yen","JP1747211HB0","JP07210074=",null,"20-Nov-2017","Unsecured","Bill","N",0.68100000000000005,0.68500000000000005,-1.3,-0.14099999999999999,"IS","MAT","20-Nov-2018",100.0972,"N/A","JAPAN - TREASURY DISCOUNT BILL","N","Auction","--"]
["JGBF / JPGV         20-Nov-2018 FRN",null,"20-Nov-2018",662000000000,998800000000,"--","Floating Coupon","Japan","Japanese Yen","JP11502513B6","JP00250062=",null,"25-Nov-2003","Unsecured","Bond","N",0.18099999999999999,"--","--",-0.13100000000000001,"IS","MAT","20-Nov-2018",100.089,"N/A","JAPAN GOVERNMENT BOND FLOATING RATE NOTE","N","Auction","--"]
["JGBST / JPGV  IO Str 15-Dec-2018","STRIP","15-Dec-2018",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP18018C2001","JP18120085=",null,"15-Dec-2016","Unsecured","Strip - Interest only","N",0.751,0.75900000000000001,-1.7,-0.14399999999999999,"IS","MAT","17-Dec-2018",100.10899999999999,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGBPS / JPGV  PO Str 15-Dec-2018","STRIP","15-Dec-2018",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP102371PGC7","JP93710042=",null,"15-Dec-2016","Unsecured","Strip - Principal only","N",0.751,0.75900000000000001,-1.7,-0.14399999999999999,"IS","MAT","17-Dec-2018",100.10899999999999,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBR / JPGV   0.050 15-Dec-2018",null,"15-Dec-2018",12922030000,14471430000,0.05,"Fixed Coupon","Japan","Japanese Yen","JP1140661FC1","JP00660086=",null,"15-Dec-2015","Unsecured","Bond","N",0.747,0.755,18.2,5.5E-2,"IS","MAT","17-Dec-2018",99.995999999999995,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGB2Y / JPGV   0.100 15-Dec-2018",null,"15-Dec-2018",2606900000000,2606900000000,0.1,"Fixed Coupon","Japan","Japanese Yen","JP1023711GC4","JP03710042=",null,"15-Dec-2016","Unsecured","Bond","N",0.75,0.75900000000000001,-2.7,-0.154,"IS","MAT","17-Dec-2018",100.19199999999999,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 2YR","N","Auction","--"]
["JGB10Y / JPGV   1.300 20-Dec-2018",null,"20-Dec-2018",4345614900000,4345614900000,1.3,"Fixed Coupon","Japan","Japanese Yen","JP1102981915","JP02980067=",null,"14-Jan-2009","Unsecured","Bond","N",0.76100000000000001,0.76400000000000001,-2.8,-0.155,"IS","MAT","20-Dec-2018",101.11799999999999,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 10YR","N","Auction","--"]
["JGBST / JPGV  IO Str 20-Dec-2018","STRIP","20-Dec-2018",868000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP18018C1003","JP18120081=",null,"30-Jan-2003","Unsecured","Strip - Interest only","N",0.76400000000000001,0.76700000000000002,-1.8,-0.14499999999999999,"IS","MAT","20-Dec-2018",100.11199999999999,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGB5Y / JPGV   0.200 20-Dec-2018",null,"20-Dec-2018",8214897750000,8214897750000,0.2,"Fixed Coupon","Japan","Japanese Yen","JP1051161DC4","JP01160045=",null,"20-Dec-2013","Unsecured","Bond","N",0.76400000000000001,0.76700000000000002,-1.9,-0.14599999999999999,"IS","MAT","20-Dec-2018",100.26600000000001,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 5YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Dec-2018","STRIP","20-Dec-2018",600000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP105116PDC0","JP91160045=",null,"20-Dec-2013","Unsecured","Strip - Principal only","N",0.76400000000000001,0.76700000000000002,-1.8,-0.14499999999999999,"IS","MAT","20-Dec-2018",100.11199999999999,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["TDB / JPGV         20-Dec-2018",null,"20-Dec-2018",2413390000000,2413390000000,"--","Discount/Zero Coupon","Japan","Japanese Yen","JP1747281HC1","JP07280074=",null,"20-Dec-2017","Unsecured","Bill","N",0.76500000000000001,0.76700000000000002,-2.9,-0.156,"IS","MAT","20-Dec-2018",100.1203,"N/A","JAPAN - TREASURY DISCOUNT BILL","N","Auction and Underwritten","--"]
["JGB10Y / JPGV   1.400 20-Dec-2018",null,"20-Dec-2018",2549591750000,2549591750000,1.4,"Fixed Coupon","Japan","Japanese Yen","JP11029718C3","JP02970067=",null,"22-Dec-2008","Unsecured","Bond","N",0.76100000000000001,0.76400000000000001,-1.8,-0.14499999999999999,"IS","MAT","20-Dec-2018",101.187,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 10YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Dec-2018","STRIP","20-Dec-2018",3800000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP110297P8C8","JP92970067=",null,"22-Dec-2008","Unsecured","Strip - Principal only","N",0.76400000000000001,0.76700000000000002,-1.8,-0.14499999999999999,"IS","MAT","20-Dec-2018",100.11199999999999,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBPS / JPGV  PO Str 20-Dec-2018","STRIP","20-Dec-2018",1300000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP110298P910","JP92980067=",null,"14-Jan-2009","Unsecured","Strip - Principal only","N",0.76400000000000001,0.76700000000000002,-1.8,-0.14499999999999999,"IS","MAT","20-Dec-2018",100.11199999999999,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBR / JPGV   0.050 15-Jan-2019",null,"15-Jan-2019",19005810000,21676290000,0.05,"Fixed Coupon","Japan","Japanese Yen","JP1140671G18","JP00670086=",null,"15-Jan-2016","Unsecured","Bond","N",0.83,0.83499999999999996,19.399999999999999,5.7000000000000002E-2,"IS","MAT","15-Jan-2019",99.994,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBPS / JPGV  PO Str 15-Jan-2019","STRIP","15-Jan-2019",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP102372PH14","JP93720042=",null,"16-Jan-2017","Unsecured","Strip - Principal only","N",0.83399999999999996,0.83799999999999997,-0.7,-0.14199999999999999,"IS","MAT","15-Jan-2019",100.12,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBST / JPGV  IO Str 15-Jan-2019","STRIP","15-Jan-2019",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1801912005","JP19010085=",null,"16-Jan-2017","Unsecured","Strip - Interest only","N",0.83399999999999996,0.83799999999999997,-0.7,-0.14199999999999999,"IS","MAT","15-Jan-2019",100.12,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGB2Y / JPGV   0.100 15-Jan-2019",null,"15-Jan-2019",2565500000000,2565500000000,0.1,"Fixed Coupon","Japan","Japanese Yen","JP1023721H15","JP03720042=",null,"16-Jan-2017","Unsecured","Bond","N",0.83399999999999996,0.83799999999999997,-1.7,-0.153,"IS","MAT","15-Jan-2019",100.21299999999999,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 2YR","N","Auction","--"]
["JGBR / JPGV   0.050 15-Jan-2019 FRN",null,"15-Jan-2019",13897170000,31680820000,0.05,"Floating Coupon","Japan","Japanese Yen","JP1110251913","JP00250082=",null,"15-Jan-2009","Unsecured","Bond","N",0.33100000000000002,"--","--",6.0999999999999999E-2,"IS","MAT","15-Jan-2019",99.991,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBR / JPGV   0.150 15-Jan-2019",null,"15-Jan-2019",62002900000,77878030000,0.15,"Fixed Coupon","Japan","Japanese Yen","JP1130331E13","JP00330084=",null,"15-Jan-2014","Unsecured","Bond","N",0.83,0.83399999999999996,29.4,0.157,"IS","MAT","15-Jan-2019",99.994,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBF / JPGV         20-Jan-2019 FRN",null,"20-Jan-2019",646500000000,999100000000,"--","Floating Coupon","Japan","Japanese Yen","JP1150261418","JP00260062=",null,"26-Jan-2004","Unsecured","Bond","N",0.34699999999999998,"--","--",-0.14000000000000001,"IS","MAT","21-Jan-2019",100.119,"N/A","JAPAN GOVERNMENT BOND FLOATING RATE NOTE","N","Auction","--"]
["TDB / JPGV         21-Jan-2019",null,"21-Jan-2019",2299970000000,2299970000000,"--","Discount/Zero Coupon","Japan","Japanese Yen","JP1747331J19","JP07330074=",null,"22-Jan-2018","Unsecured","Bill","N",0.85099999999999998,0.85499999999999998,-1.7,-0.155,"IS","MAT","21-Jan-2019",100.133,"N/A","JAPAN - TREASURY DISCOUNT BILL","N","Auction","--"]
["JGBR / JPGV   0.170 15-Feb-2019",null,"15-Feb-2019",53309790000,62088410000,0.17,"Fixed Coupon","Japan","Japanese Yen","JP1130341E29","JP00340084=",null,"17-Feb-2014","Unsecured","Bond","N",0.91300000000000003,0.91900000000000004,32.4,0.17799999999999999,"IS","MAT","15-Feb-2019",99.992000000000004,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBPS / JPGV  PO Str 15-Feb-2019","STRIP","15-Feb-2019",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP102373PH21","JP93730042=",null,"15-Feb-2017","Unsecured","Strip - Principal only","N",0.91700000000000004,0.92300000000000004,-0.8,-0.152,"IS","MAT","15-Feb-2019",100.14100000000001,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB2Y / JPGV   0.100 15-Feb-2019",null,"15-Feb-2019",2644800000000,2644800000000,0.1,"Fixed Coupon","Japan","Japanese Yen","JP1023731H21","JP03730042=",null,"15-Feb-2017","Unsecured","Bond","N",0.91700000000000004,0.92300000000000004,-1.7,-0.161,"IS","MAT","15-Feb-2019",100.242,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 2YR","N","Auction","--"]
["JGBR / JPGV   0.050 15-Feb-2019",null,"15-Feb-2019",13663700000,15306690000,0.05,"Fixed Coupon","Japan","Japanese Yen","JP1140681G24","JP00680086=",null,"15-Feb-2016","Unsecured","Bond","N",0.91300000000000003,0.92,20.399999999999999,5.8000000000000003E-2,"IS","MAT","15-Feb-2019",99.992000000000004,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBST / JPGV  IO Str 15-Feb-2019","STRIP","15-Feb-2019",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1801922004","JP19020085=",null,"15-Feb-2017","Unsecured","Strip - Interest only","N",0.91700000000000004,0.92300000000000004,-0.8,-0.152,"IS","MAT","15-Feb-2019",100.14100000000001,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["TDB / JPGV         20-Feb-2019",null,"20-Feb-2019",2299980000000,2299980000000,"--","Discount/Zero Coupon","Japan","Japanese Yen","JP1747401J22","JP07400074=",null,"20-Feb-2018","Unsecured","Bill","N",0.93200000000000005,0.93700000000000006,-1.8,-0.16300000000000001,"IS","MAT","20-Feb-2019",100.15389999999999,"N/A","JAPAN - TREASURY DISCOUNT BILL","N","Auction","--"]
["JGBPS / JPGV  PO Str 15-Mar-2019","STRIP","15-Mar-2019",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP102374PH38","JP93740042=",null,"15-Mar-2017","Unsecured","Strip - Principal only","N",1.0009999999999999,1,0.1,-0.15,"IS","MAT","15-Mar-2019",100.151,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBST / JPGV  IO Str 15-Mar-2019","STRIP","15-Mar-2019",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1801932003","JP19030085=",null,"15-Mar-2017","Unsecured","Strip - Interest only","N",1.0009999999999999,1,0.1,-0.15,"IS","MAT","15-Mar-2019",100.151,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGBR / JPGV   0.050 15-Mar-2019",null,"15-Mar-2019",27680090000,36505160000,0.05,"Fixed Coupon","Japan","Japanese Yen","JP1140691G30","JP00690086=",null,"15-Mar-2016","Unsecured","Bond","N",0.997,0.996,20.2,0.05,"IS","MAT","15-Mar-2019",100,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBR / JPGV   0.150 15-Mar-2019",null,"15-Mar-2019",29256860000,36808080000,0.15,"Fixed Coupon","Japan","Japanese Yen","JP1130351E34","JP00350084=",null,"17-Mar-2014","Unsecured","Bond","N",0.996,0.995,30.2,0.15,"IS","MAT","15-Mar-2019",100,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGB2Y / JPGV   0.100 15-Mar-2019",null,"15-Mar-2019",2373800000000,2373800000000,0.1,"Fixed Coupon","Japan","Japanese Yen","JP1023741H37","JP03740042=",null,"15-Mar-2017","Unsecured","Bond","N",1.0009999999999999,1,-0.9,-0.16,"IS","MAT","15-Mar-2019",100.261,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 2YR","N","Auction","--"]
["JGBF / JPGV         20-Mar-2019 FRN",null,"20-Mar-2019",439200000000,999200000000,"--","Floating Coupon","Japan","Japanese Yen","JP1150271433","JP00270062=",null,"22-Mar-2004","Unsecured","Bond","N",1.4E-2,"--","--",-0.14000000000000001,"IS","MAT","20-Mar-2019",100.142,"N/A","JAPAN GOVERNMENT BOND FLOATING RATE NOTE","N","Auction","--"]
["JGB20Y / JPGV   2.600 20-Mar-2019",null,"20-Mar-2019",1699600000000,1699600000000,2.6,"Fixed Coupon","Japan","Japanese Yen","JP1200421W05","JP00420069=",null,"29-Jan-1999","Unsecured","Bond","N",0.996,0.995,0.2,-0.16,"IS","MAT","20-Mar-2019",102.803,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGB10Y / JPGV   1.500 20-Mar-2019",null,"20-Mar-2019",2487717250000,2487717250000,1.5,"Fixed Coupon","Japan","Japanese Yen","JP1103001952","JP03000067=",null,"15-May-2009","Unsecured","Bond","N",1.004,1.0029999999999999,0.8,-0.15,"IS","MAT","20-Mar-2019",101.676,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 10YR","N","Auction","--"]
["JGB5Y / JPGV   0.200 20-Mar-2019",null,"20-Mar-2019",9303615750000,9303615750000,0.2,"Fixed Coupon","Japan","Japanese Yen","JP1051171E30","JP01170045=",null,"20-Mar-2014","Unsecured","Bond","N",1.0129999999999999,1.012,0.3,-0.15,"IS","MAT","20-Mar-2019",100.35599999999999,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 5YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Mar-2019","STRIP","20-Mar-2019",300000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP105117PE36","JP91170045=",null,"20-Mar-2014","Unsecured","Strip - Principal only","N",1.0149999999999999,1.014,0.2,-0.15,"IS","MAT","20-Mar-2019",100.15300000000001,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB20Y / JPGV   1.500 20-Mar-2019",null,"20-Mar-2019",771500000000,771500000000,1.5,"Fixed Coupon","Japan","Japanese Yen","JP1200411V08","JP00410069=",null,"26-Oct-1998","Unsecured","Bond","N",1.004,1.0029999999999999,0.8,-0.15,"IS","MAT","20-Mar-2019",101.676,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGB10Y / JPGV   1.300 20-Mar-2019",null,"20-Mar-2019",4197122350000,4197122350000,1.3,"Fixed Coupon","Japan","Japanese Yen","JP1102991930","JP02990067=",null,"23-Mar-2009","Unsecured","Bond","N",1.0049999999999999,1.004,-0.3,-0.16,"IS","MAT","20-Mar-2019",101.483,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 10YR","N","Auction","--"]
["JGBST / JPGV  IO Str 20-Mar-2019","STRIP","20-Mar-2019",1908000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1801931005","JP19030081=",null,"25-Apr-2003","Unsecured","Strip - Interest only","N",1.0149999999999999,1.014,0.2,-0.15,"IS","MAT","20-Mar-2019",100.15300000000001,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGBPS / JPGV  PO Str 20-Mar-2019","STRIP","20-Mar-2019",3600000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP110299P934","JP92990067=",null,"23-Mar-2009","Unsecured","Strip - Principal only","N",1.0149999999999999,1.014,0.2,-0.15,"IS","MAT","20-Mar-2019",100.15300000000001,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB2Y / JPGV   0.100 15-Apr-2019",null,"15-Apr-2019",2277100000000,2277100000000,0.1,"Fixed Coupon","Japan","Japanese Yen","JP1023751H42","JP03750042=",null,"17-Apr-2017","Unsecured","Bond","N",1.083,1.0840000000000001,0,-0.16,"IS","MAT","15-Apr-2019",100.283,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 2YR","N","Auction","--"]
["JGBR / JPGV   0.050 15-Apr-2019",null,"15-Apr-2019",31457120000,41847370000,0.05,"Fixed Coupon","Japan","Japanese Yen","JP1140701G46","JP00700086=",null,"15-Apr-2016","Unsecured","Bond","N",1.08,1.081,21,0.05,"IS","MAT","15-Apr-2019",100,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBR / JPGV   0.050 15-Apr-2019 FRN",null,"15-Apr-2019",11158060000,26705620000,0.05,"Floating Coupon","Japan","Japanese Yen","JP1110261946","JP00260082=",null,"15-Apr-2009","Unsecured","Bond","N",8.1000000000000003E-2,"--","--",0.06,"IS","MAT","15-Apr-2019",99.989000000000004,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBR / JPGV   0.140 15-Apr-2019",null,"15-Apr-2019",42967710000,52344050000,0.14000000000000001,"Fixed Coupon","Japan","Japanese Yen","JP1130361E40","JP00360084=",null,"15-Apr-2014","Unsecured","Bond","N",1.079,1.08,30.1,0.14000000000000001,"IS","MAT","15-Apr-2019",100,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBST / JPGV  IO Str 15-Apr-2019","STRIP","15-Apr-2019",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1801942002","JP19040085=",null,"17-Apr-2017","Unsecured","Strip - Interest only","N",1.0840000000000001,1.085,1,-0.14899999999999999,"IS","MAT","15-Apr-2019",100.163,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGBPS / JPGV  PO Str 15-Apr-2019","STRIP","15-Apr-2019",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP102375PH45","JP93750042=",null,"17-Apr-2017","Unsecured","Strip - Principal only","N",1.0840000000000001,1.085,1,-0.14899999999999999,"IS","MAT","15-Apr-2019",100.163,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBR / JPGV   0.050 15-May-2019",null,"15-May-2019",27770930000,30160890000,0.05,"Fixed Coupon","Japan","Japanese Yen","JP1140711G51","JP00710086=",null,"16-May-2016","Unsecured","Bond","N",1.163,1.163,21.8,0.05,"IS","MAT","15-May-2019",100,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBST / JPGV  IO Str 15-May-2019","STRIP","15-May-2019",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1801952001","JP19050085=",null,"15-May-2017","Unsecured","Strip - Interest only","N",1.1679999999999999,1.167,1.8,-0.14899999999999999,"IS","MAT","15-May-2019",100.175,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGB2Y / JPGV   0.100 15-May-2019",null,"15-May-2019",2528200000000,2528200000000,0.1,"Fixed Coupon","Japan","Japanese Yen","JP1023761H57","JP03760042=",null,"15-May-2017","Unsecured","Bond","N",1.167,1.167,0.8,-0.159,"IS","MAT","15-May-2019",100.304,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 2YR","N","Auction","--"]
["JGBR / JPGV   0.150 15-May-2019",null,"15-May-2019",55342600000,64624570000,0.15,"Fixed Coupon","Japan","Japanese Yen","JP1130371E55","JP00370084=",null,"15-May-2014","Unsecured","Bond","N",1.1619999999999999,1.1619999999999999,31.8,0.15,"IS","MAT","15-May-2019",100,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBPS / JPGV  PO Str 15-May-2019","STRIP","15-May-2019",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP102376PH51","JP93760042=",null,"15-May-2017","Unsecured","Strip - Principal only","N",1.1679999999999999,1.167,1.8,-0.14899999999999999,"IS","MAT","15-May-2019",100.175,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBF / JPGV         20-May-2019 FRN",null,"20-May-2019",683000000000,1099000000000,"--","Floating Coupon","Japan","Japanese Yen","JP1150281457","JP00280062=",null,"25-May-2004","Unsecured","Bond","N",0.18099999999999999,"--","--",-0.21,"IS","MAT","20-May-2019",100.248,"N/A","JAPAN GOVERNMENT BOND FLOATING RATE NOTE","N","Auction","--"]
["JGBR / JPGV   0.140 15-Jun-2019",null,"15-Jun-2019",28786310000,33086620000,0.14000000000000001,"Fixed Coupon","Japan","Japanese Yen","JP1130381E61","JP00380084=",null,"16-Jun-2014","Unsecured","Bond","N",1.2450000000000001,1.252,31.3,0.14000000000000001,"IS","MAT","17-Jun-2019",100,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBR / JPGV   0.050 15-Jun-2019",null,"15-Jun-2019",27544260000,31419000000,0.05,"Fixed Coupon","Japan","Japanese Yen","JP1140721G67","JP00720086=",null,"15-Jun-2016","Unsecured","Bond","N",1.2470000000000001,1.2529999999999999,22.4,0.05,"IS","MAT","17-Jun-2019",100,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBPS / JPGV  PO Str 15-Jun-2019","STRIP","15-Jun-2019",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP102377PH68","JP93770042=",null,"15-Jun-2017","Unsecured","Strip - Principal only","N",1.2509999999999999,1.258,2.4,-0.14899999999999999,"IS","MAT","17-Jun-2019",100.188,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB2Y / JPGV   0.100 15-Jun-2019",null,"15-Jun-2019",2294800000000,2294800000000,0.1,"Fixed Coupon","Japan","Japanese Yen","JP1023771H63","JP03770042=",null,"15-Jun-2017","Unsecured","Bond","N",1.25,1.2569999999999999,1.4,-0.159,"IS","MAT","17-Jun-2019",100.32599999999999,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 2YR","N","Auction","--"]
["JGBST / JPGV  IO Str 15-Jun-2019","STRIP","15-Jun-2019",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1801962000","JP19060085=",null,"15-Jun-2017","Unsecured","Strip - Interest only","N",1.2509999999999999,1.258,2.4,-0.14899999999999999,"IS","MAT","17-Jun-2019",100.188,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGBPS / JPGV  PO Str 20-Jun-2019","STRIP","20-Jun-2019",4300000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP110301P961","JP93010067=",null,"22-Jun-2009","Unsecured","Strip - Principal only","N",1.2649999999999999,1.266,2.4,-0.14899999999999999,"IS","MAT","20-Jun-2019",100.19,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBPS / JPGV  PO Str 20-Jun-2019","STRIP","20-Jun-2019",100000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP110302P977","JP93020067=",null,"07-Jul-2009","Unsecured","Strip - Principal only","N",1.2649999999999999,1.266,2.4,-0.14899999999999999,"IS","MAT","20-Jun-2019",100.19,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB5Y / JPGV   0.200 20-Jun-2019",null,"20-Jun-2019",5612878000000,5612878000000,0.2,"Fixed Coupon","Japan","Japanese Yen","JP1051181E61","JP01180045=",null,"20-Jun-2014","Unsecured","Bond","N",1.2629999999999999,1.264,2.4,-0.15,"IS","MAT","20-Jun-2019",100.444,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 5YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Jun-2019","STRIP","20-Jun-2019",100000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP105118PE68","JP91180045=",null,"20-Jun-2014","Unsecured","Strip - Principal only","N",1.2649999999999999,1.266,2.4,-0.14899999999999999,"IS","MAT","20-Jun-2019",100.19,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB5Y / JPGV   0.100 20-Jun-2019",null,"20-Jun-2019",2711642750000,2711642750000,0.1,"Fixed Coupon","Japan","Japanese Yen","JP1051191E77","JP01190045=",null,"23-Jul-2014","Unsecured","Bond","N",1.264,1.2649999999999999,2.4,-0.14899999999999999,"IS","MAT","20-Jun-2019",100.31699999999999,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 5YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Jun-2019","STRIP","20-Jun-2019",200000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP105119PE75","JP91190045=",null,"23-Jul-2014","Unsecured","Strip - Principal only","N",1.2649999999999999,1.266,2.4,-0.14899999999999999,"IS","MAT","20-Jun-2019",100.19,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBST / JPGV  IO Str 20-Jun-2019","STRIP","20-Jun-2019",833000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1801961002","JP19060081=",null,"30-Jan-2003","Unsecured","Strip - Interest only","N",1.2649999999999999,1.266,2.4,-0.14899999999999999,"IS","MAT","20-Jun-2019",100.19,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGB10Y / JPGV   1.400 20-Jun-2019",null,"20-Jun-2019",2671188550000,2671188550000,1.4,"Fixed Coupon","Japan","Japanese Yen","JP1103021976","JP03020067=",null,"07-Jul-2009","Unsecured","Bond","N",1.2549999999999999,1.256,2.5,-0.14899999999999999,"IS","MAT","20-Jun-2019",101.965,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 10YR","N","Auction","--"]
["JGB10Y / JPGV   1.500 20-Jun-2019",null,"20-Jun-2019",4613241300000,4613241300000,1.5,"Fixed Coupon","Japan","Japanese Yen","JP1103011969","JP03010067=",null,"22-Jun-2009","Unsecured","Bond","N",1.254,1.2549999999999999,2.5,-0.14899999999999999,"IS","MAT","20-Jun-2019",102.092,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 10YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 15-Jul-2019","STRIP","15-Jul-2019",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP102378PH75","JP93780042=",null,"18-Jul-2017","Unsecured","Strip - Principal only","N",1.3340000000000001,1.337,2.5,-0.14899999999999999,"IS","MAT","16-Jul-2019",100.2,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBR / JPGV   0.050 15-Jul-2019",null,"15-Jul-2019",41373400000,45303830000,0.05,"Fixed Coupon","Japan","Japanese Yen","JP1140731G73","JP00730086=",null,"15-Jul-2016","Unsecured","Bond","N",1.33,1.333,22.5,0.05,"IS","MAT","16-Jul-2019",99.998999999999995,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGB2Y / JPGV   0.100 15-Jul-2019",null,"15-Jul-2019",2503100000000,2503100000000,0.1,"Fixed Coupon","Japan","Japanese Yen","JP1023781H79","JP03780042=",null,"18-Jul-2017","Unsecured","Bond","N",1.3340000000000001,1.3360000000000001,1.5,-0.159,"IS","MAT","16-Jul-2019",100.34699999999999,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 2YR","N","Auction","--"]
["JGBST / JPGV  IO Str 15-Jul-2019","STRIP","15-Jul-2019",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1801972009","JP19070085=",null,"18-Jul-2017","Unsecured","Strip - Interest only","N",1.3340000000000001,1.337,2.5,-0.14899999999999999,"IS","MAT","16-Jul-2019",100.2,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGBR / JPGV   0.050 15-Jul-2019 FRN",null,"15-Jul-2019",17301400000,43217010000,0.05,"Floating Coupon","Japan","Japanese Yen","JP1110271978","JP00270082=",null,"15-Jul-2009","Unsecured","Bond","N",0.33100000000000002,"--","--",6.0999999999999999E-2,"IS","MAT","16-Jul-2019",99.986000000000004,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBR / JPGV   0.140 15-Jul-2019",null,"15-Jul-2019",43712240000,53797680000,0.14000000000000001,"Fixed Coupon","Japan","Japanese Yen","JP1130391E77","JP00390084=",null,"15-Jul-2014","Unsecured","Bond","N",1.329,1.331,31.6,0.14000000000000001,"IS","MAT","16-Jul-2019",99.998999999999995,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBF / JPGV         20-Jul-2019 FRN",null,"20-Jul-2019",641400000000,1099200000000,"--","Floating Coupon","Japan","Japanese Yen","JP1150291472","JP00290062=",null,"26-Jul-2004","Unsecured","Bond","N",0.34699999999999998,"--","--",-0.18099999999999999,"IS","MAT","22-Jul-2019",100.244,"N/A","JAPAN GOVERNMENT BOND FLOATING RATE NOTE","N","Auction","--"]
["JGBPS / JPGV  PO Str 15-Aug-2019","STRIP","15-Aug-2019",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP102379PH82","JP93790042=",null,"15-Aug-2017","Unsecured","Strip - Principal only","N",1.4179999999999999,1.419,2.6,-0.14899999999999999,"IS","MAT","15-Aug-2019",100.212,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBST / JPGV  IO Str 15-Aug-2019","STRIP","15-Aug-2019",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1801982008","JP19080085=",null,"15-Aug-2017","Unsecured","Strip - Interest only","N",1.4179999999999999,1.419,2.6,-0.14899999999999999,"IS","MAT","15-Aug-2019",100.212,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGB2Y / JPGV   0.100 15-Aug-2019",null,"15-Aug-2019",2209400000000,2209400000000,0.1,"Fixed Coupon","Japan","Japanese Yen","JP1023791H85","JP03790042=",null,"15-Aug-2017","Unsecured","Bond","N",1.417,1.419,1.6,-0.159,"IS","MAT","15-Aug-2019",100.369,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 2YR","N","Auction","--"]
["JGBR / JPGV   0.120 15-Aug-2019",null,"15-Aug-2019",57680750000,65396800000,0.12,"Fixed Coupon","Japan","Japanese Yen","JP1130401E83","JP00400084=",null,"15-Aug-2014","Unsecured","Bond","N",1.4119999999999999,1.4139999999999999,29.7,0.12,"IS","MAT","15-Aug-2019",99.998999999999995,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBR / JPGV   0.050 15-Aug-2019",null,"15-Aug-2019",37306760000,39617810000,0.05,"Fixed Coupon","Japan","Japanese Yen","JP1140741G89","JP00740086=",null,"15-Aug-2016","Unsecured","Bond","N",1.413,1.415,22.6,0.05,"IS","MAT","15-Aug-2019",99.998999999999995,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBPS / JPGV  PO Str 15-Sep-2019","STRIP","15-Sep-2019",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP102380PH97","JP93800042=",null,"15-Sep-2017","Unsecured","Strip - Principal only","N",1.5009999999999999,1.51,2.6,-0.14899999999999999,"IS","MAT","17-Sep-2019",100.22499999999999,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBR / JPGV   0.050 15-Sep-2019",null,"15-Sep-2019",40832850000,42973820000,0.05,"Fixed Coupon","Japan","Japanese Yen","JP1140751G94","JP00750086=",null,"15-Sep-2016","Unsecured","Bond","N",1.496,1.5049999999999999,22.6,0.05,"IS","MAT","17-Sep-2019",99.998999999999995,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBST / JPGV  IO Str 15-Sep-2019","STRIP","15-Sep-2019",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1801992007","JP19090085=",null,"15-Sep-2017","Unsecured","Strip - Interest only","N",1.5009999999999999,1.51,2.6,-0.14899999999999999,"IS","MAT","17-Sep-2019",100.22499999999999,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGBR / JPGV   0.100 15-Sep-2019",null,"15-Sep-2019",24346900000,28970970000,0.1,"Fixed Coupon","Japan","Japanese Yen","JP1130411E99","JP00410084=",null,"16-Sep-2014","Unsecured","Bond","N",1.496,1.504,27.5,0.1,"IS","MAT","17-Sep-2019",99.998999999999995,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGB2Y / JPGV   0.100 15-Sep-2019",null,"15-Sep-2019",2453204000000,2453204000000,0.1,"Fixed Coupon","Japan","Japanese Yen","JP1023801H91","JP03800042=",null,"15-Sep-2017","Unsecured","Bond","N",1.5,1.5089999999999999,2.6,-0.14899999999999999,"IS","MAT","17-Sep-2019",100.376,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 2YR","N","Auction","--"]
["JGBF / JPGV         20-Sep-2019 FRN",null,"20-Sep-2019",761900000000,1099000000000,"--","Floating Coupon","Japan","Japanese Yen","JP1150301495","JP00300062=",null,"21-Sep-2004","Unsecured","Bond","N",1.4E-2,"--","--",-0.16,"IS","MAT","20-Sep-2019",100.24299999999999,"N/A","JAPAN GOVERNMENT BOND FLOATING RATE NOTE","N","Auction","--"]
["JGB20Y / JPGV   2.900 20-Sep-2019",null,"20-Sep-2019",1415500000000,1415500000000,2.9,"Fixed Coupon","Japan","Japanese Yen","JP1200431W03","JP00430069=",null,"21-Jul-1999","Unsecured","Bond","N",1.474,1.4770000000000001,2.2999999999999998,-0.14899999999999999,"IS","MAT","20-Sep-2019",104.639,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGB10Y / JPGV   1.300 20-Sep-2019",null,"20-Sep-2019",2810548200000,2810548200000,1.3,"Fixed Coupon","Japan","Japanese Yen","JP11030419A9","JP03040067=",null,"09-Oct-2009","Unsecured","Bond","N",1.496,1.4990000000000001,2.4,-0.14899999999999999,"IS","MAT","20-Sep-2019",102.205,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 10YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Sep-2019","STRIP","20-Sep-2019",1200000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP110304P9A1","JP93040067=",null,"09-Oct-2009","Unsecured","Strip - Principal only","N",1.5149999999999999,1.518,2.5,-0.14899999999999999,"IS","MAT","20-Sep-2019",100.227,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB5Y / JPGV   0.200 20-Sep-2019",null,"20-Sep-2019",5719779600000,5719779600000,0.2,"Fixed Coupon","Japan","Japanese Yen","JP1051201E91","JP01200045=",null,"22-Sep-2014","Unsecured","Bond","N",1.512,1.5149999999999999,2.5,-0.14899999999999999,"IS","MAT","20-Sep-2019",100.53100000000001,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 5YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Sep-2019","STRIP","20-Sep-2019",100000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP105120PE98","JP91200045=",null,"22-Sep-2014","Unsecured","Strip - Principal only","N",1.5149999999999999,1.518,2.5,-0.14899999999999999,"IS","MAT","20-Sep-2019",100.227,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB5Y / JPGV   0.100 20-Sep-2019",null,"20-Sep-2019",3090516300000,3090516300000,0.1,"Fixed Coupon","Japan","Japanese Yen","JP1051211EA9","JP01210045=",null,"21-Oct-2014","Unsecured","Bond","N",1.514,1.516,2.5,-0.14899999999999999,"IS","MAT","20-Sep-2019",100.379,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 5YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Sep-2019","STRIP","20-Sep-2019",200000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP105121PEA2","JP91210045=",null,"21-Oct-2014","Unsecured","Strip - Principal only","N",1.5149999999999999,1.518,2.5,-0.14899999999999999,"IS","MAT","20-Sep-2019",100.227,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB10Y / JPGV   1.400 20-Sep-2019",null,"20-Sep-2019",4897261400000,4897261400000,1.4,"Fixed Coupon","Japan","Japanese Yen","JP1103031991","JP03030067=",null,"24-Sep-2009","Unsecured","Bond","N",1.4950000000000001,1.4970000000000001,2.4,-0.14899999999999999,"IS","MAT","20-Sep-2019",102.357,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 10YR","N","Auction","--"]
["JGBST / JPGV  IO Str 20-Sep-2019","STRIP","20-Sep-2019",1884000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1801991009","JP19090081=",null,"25-Apr-2003","Unsecured","Strip - Interest only","N",1.5149999999999999,1.518,2.5,-0.14899999999999999,"IS","MAT","20-Sep-2019",100.227,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGBPS / JPGV  PO Str 20-Sep-2019","STRIP","20-Sep-2019",3600000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP110303P991","JP93030067=",null,"24-Sep-2009","Unsecured","Strip - Principal only","N",1.5149999999999999,1.518,2.5,-0.14899999999999999,"IS","MAT","20-Sep-2019",100.227,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB2Y / JPGV   0.100 15-Oct-2019",null,"15-Oct-2019",2199500000000,2199500000000,0.1,"Fixed Coupon","Japan","Japanese Yen","JP1023811HA4","JP03810042=",null,"16-Oct-2017","Unsecured","Bond","N",1.583,1.585,1.2,-0.159,"IS","MAT","15-Oct-2019",100.41200000000001,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 2YR","N","Auction","--"]
["JGBR / JPGV   0.050 15-Oct-2019",null,"15-Oct-2019",40716210000,42789590000,0.05,"Fixed Coupon","Japan","Japanese Yen","JP1140761GA1","JP00760086=",null,"17-Oct-2016","Unsecured","Bond","N",1.579,1.581,22.3,5.0999999999999997E-2,"IS","MAT","15-Oct-2019",99.998000000000005,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBPS / JPGV  PO Str 15-Oct-2019","STRIP","15-Oct-2019",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP102381PHA8","JP93810042=",null,"16-Oct-2017","Unsecured","Strip - Principal only","N",1.585,1.5860000000000001,2.2000000000000002,-0.14899999999999999,"IS","MAT","15-Oct-2019",100.23699999999999,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBR / JPGV   0.050 15-Oct-2019 FRN",null,"15-Oct-2019",15417880000,41384130000,0.05,"Floating Coupon","Japan","Japanese Yen","JP11102819A3","JP00280082=",null,"15-Oct-2009","Unsecured","Bond","N",8.1000000000000003E-2,"--","--",0.06,"IS","MAT","15-Oct-2019",99.983999999999995,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBR / JPGV   0.120 15-Oct-2019",null,"15-Oct-2019",33944130000,41965150000,0.12,"Fixed Coupon","Japan","Japanese Yen","JP1130421EA9","JP00420084=",null,"15-Oct-2014","Unsecured","Bond","N",1.5780000000000001,1.58,29.3,0.121,"IS","MAT","15-Oct-2019",99.998000000000005,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBST / JPGV  IO Str 15-Oct-2019","STRIP","15-Oct-2019",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP18019A2002","JP19100085=",null,"16-Oct-2017","Unsecured","Strip - Interest only","N",1.585,1.5860000000000001,2.2000000000000002,-0.14899999999999999,"IS","MAT","15-Oct-2019",100.23699999999999,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGBST / JPGV  IO Str 15-Nov-2019","STRIP","15-Nov-2019",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP18019B2001","JP19110085=",null,"15-Nov-2017","Unsecured","Strip - Interest only","N",1.6679999999999999,1.671,1.9,-0.14799999999999999,"IS","MAT","15-Nov-2019",100.249,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGB2Y / JPGV   0.100 15-Nov-2019",null,"15-Nov-2019",2363300000000,2363300000000,0.1,"Fixed Coupon","Japan","Japanese Yen","JP1023821HB1","JP03820042=",null,"15-Nov-2017","Unsecured","Bond","N",1.6659999999999999,1.67,0.9,-0.158,"IS","MAT","15-Nov-2019",100.434,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 2YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 15-Nov-2019","STRIP","15-Nov-2019",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP102382PHB4","JP93820042=",null,"15-Nov-2017","Unsecured","Strip - Principal only","N",1.6679999999999999,1.671,1.9,-0.14799999999999999,"IS","MAT","15-Nov-2019",100.249,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBR / JPGV   0.110 15-Nov-2019",null,"15-Nov-2019",46736050000,53851230000,0.11,"Fixed Coupon","Japan","Japanese Yen","JP1130431EB6","JP00430084=",null,"17-Nov-2014","Unsecured","Bond","N",1.661,1.665,27.9,0.111,"IS","MAT","15-Nov-2019",99.998000000000005,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBR / JPGV   0.050 15-Nov-2019",null,"15-Nov-2019",41657960000,43353860000,0.05,"Fixed Coupon","Japan","Japanese Yen","JP1140771GB8","JP00770086=",null,"15-Nov-2016","Unsecured","Bond","N",1.663,1.6659999999999999,21.9,5.0999999999999997E-2,"IS","MAT","15-Nov-2019",99.998000000000005,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBF / JPGV         20-Nov-2019 FRN",null,"20-Nov-2019",911700000000,1301700000000,"--","Floating Coupon","Japan","Japanese Yen","JP11503114B2","JP00310062=",null,"22-Nov-2004","Unsecured","Bond","N",0.18099999999999999,"--","--",-0.18,"IS","MAT","20-Nov-2019",100.303,"N/A","JAPAN GOVERNMENT BOND FLOATING RATE NOTE","N","Auction","--"]
["JGBR / JPGV   0.080 15-Dec-2019",null,"15-Dec-2019",11441280000,14836570000,0.08,"Fixed Coupon","Japan","Japanese Yen","JP1130441EC3","JP00440084=",null,"15-Dec-2014","Unsecured","Bond","N",1.7450000000000001,1.75,24.6,8.1000000000000003E-2,"IS","MAT","16-Dec-2019",99.997,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGB2Y / JPGV   0.100 15-Dec-2019",null,"15-Dec-2019",2199100000000,2199100000000,0.1,"Fixed Coupon","Japan","Japanese Yen","JP1023831HC8","JP03830042=",null,"15-Dec-2017","Unsecured","Bond","N",1.75,1.7549999999999999,0.6,-0.158,"IS","MAT","16-Dec-2019",100.45399999999999,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 2YR","N","Auction","--"]
["JGBR / JPGV   0.050 15-Dec-2019",null,"15-Dec-2019",45814400000,47640480000,0.05,"Fixed Coupon","Japan","Japanese Yen","JP1140781GC5","JP00780086=",null,"15-Dec-2016","Unsecured","Bond","N",1.746,1.7509999999999999,21.6,5.0999999999999997E-2,"IS","MAT","16-Dec-2019",99.997,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBPS / JPGV  PO Str 15-Dec-2019","STRIP","15-Dec-2019",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP102383PHC0","JP93830042=",null,"15-Dec-2017","Unsecured","Strip - Principal only","N",1.7509999999999999,1.756,2.6,-0.13800000000000001,"IS","MAT","16-Dec-2019",100.24299999999999,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBST / JPGV  IO Str 15-Dec-2019","STRIP","15-Dec-2019",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP18019C2000","JP19120085=",null,"15-Dec-2017","Unsecured","Strip - Interest only","N",1.7509999999999999,1.756,2.6,-0.13800000000000001,"IS","MAT","16-Dec-2019",100.24299999999999,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGB10Y / JPGV   1.300 20-Dec-2019",null,"20-Dec-2019",7664339550000,7664339550000,1.3,"Fixed Coupon","Japan","Japanese Yen","JP11030519C2","JP03050067=",null,"21-Dec-2009","Unsecured","Bond","N",1.746,1.748,1.4,-0.14799999999999999,"IS","MAT","20-Dec-2019",102.566,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 10YR","N","Auction","--"]
["JGB5Y / JPGV   0.100 20-Dec-2019",null,"20-Dec-2019",8978917600000,8978917600000,0.1,"Fixed Coupon","Japan","Japanese Yen","JP1051221EC4","JP01220045=",null,"22-Dec-2014","Unsecured","Bond","N",1.764,1.766,1.5,-0.14799999999999999,"IS","MAT","20-Dec-2019",100.44,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 5YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Dec-2019","STRIP","20-Dec-2019",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP105122PEC6","JP91220045=",null,"22-Dec-2014","Unsecured","Strip - Principal only","N",1.7649999999999999,1.7669999999999999,2.5,-0.13800000000000001,"IS","MAT","20-Dec-2019",100.245,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBST / JPGV  IO Str 20-Dec-2019","STRIP","20-Dec-2019",800000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP18019C1002","JP19120081=",null,"30-Jan-2003","Unsecured","Strip - Interest only","N",1.7649999999999999,1.7669999999999999,2.5,-0.13800000000000001,"IS","MAT","20-Dec-2019",100.245,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGBPS / JPGV  PO Str 20-Dec-2019","STRIP","20-Dec-2019",8400000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP110305P9C6","JP93050067=",null,"21-Dec-2009","Unsecured","Strip - Principal only","N",1.7649999999999999,1.7669999999999999,2.5,-0.13800000000000001,"IS","MAT","20-Dec-2019",100.245,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBPS / JPGV  PO Str 15-Jan-2020","STRIP","15-Jan-2020",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP102384PJ18","JP93840042=",null,"15-Jan-2018","Unsecured","Strip - Principal only","N",1.835,1.8380000000000001,2,-0.13800000000000001,"IS","MAT","15-Jan-2020",100.255,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBST / JPGV  IO Str 15-Jan-2020","STRIP","15-Jan-2020",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1802012003","JP20010085=",null,"15-Jan-2018","Unsecured","Strip - Interest only","N",1.835,1.8380000000000001,2,-0.13800000000000001,"IS","MAT","15-Jan-2020",100.255,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGBR / JPGV   0.050 15-Jan-2020",null,"15-Jan-2020",67783640000,69785840000,0.05,"Fixed Coupon","Japan","Japanese Yen","JP1140791H12","JP00790086=",null,"16-Jan-2017","Unsecured","Bond","N",1.829,1.833,21,5.0999999999999997E-2,"IS","MAT","15-Jan-2020",99.997,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBR / JPGV   0.050 15-Jan-2020",null,"15-Jan-2020",7113750000,9595490000,0.05,"Fixed Coupon","Japan","Japanese Yen","JP1130451F16","JP00450084=",null,"15-Jan-2015","Unsecured","Bond","N",1.829,1.833,21,5.0999999999999997E-2,"IS","MAT","15-Jan-2020",99.997,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBR / JPGV   0.050 15-Jan-2020 FRN",null,"15-Jan-2020",19906070000,54577340000,0.05,"Floating Coupon","Japan","Japanese Yen","JP1110291A17","JP00290082=",null,"15-Jan-2010","Unsecured","Bond","N",0.33100000000000002,"--","--",0.06,"IS","MAT","15-Jan-2020",99.980999999999995,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGB2Y / JPGV   0.100 15-Jan-2020",null,"15-Jan-2020",2521500000000,2521500000000,0.1,"Fixed Coupon","Japan","Japanese Yen","JP1023841J18","JP03840042=",null,"15-Jan-2018","Unsecured","Bond","N",1.833,1.837,0,-0.158,"IS","MAT","15-Jan-2020",100.476,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 2YR","N","Auction","--"]
["JGBF / JPGV         20-Jan-2020 FRN",null,"20-Jan-2020",965800000000,1404500000000,"--","Floating Coupon","Japan","Japanese Yen","JP1150321519","JP00320062=",null,"25-Jan-2005","Unsecured","Bond","N",0.34699999999999998,"--","--",-0.16,"IS","MAT","20-Jan-2020",100.29600000000001,"N/A","JAPAN GOVERNMENT BOND FLOATING RATE NOTE","N","Auction","--"]
["JGBST / JPGV  IO Str 15-Feb-2020","STRIP","15-Feb-2020",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1802022002","JP20020085=",null,"15-Feb-2018","Unsecured","Strip - Interest only","N",1.9179999999999999,1.929,1.4,-0.13700000000000001,"IS","MAT","17-Feb-2020",100.26600000000001,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGBPS / JPGV  PO Str 15-Feb-2020","STRIP","15-Feb-2020",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP102385PJ25","JP93850042=",null,"15-Feb-2018","Unsecured","Strip - Principal only","N",1.9179999999999999,1.929,1.4,-0.13700000000000001,"IS","MAT","17-Feb-2020",100.26600000000001,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBR / JPGV   0.050 15-Feb-2020",null,"15-Feb-2020",52077370000,52301110000,0.05,"Fixed Coupon","Japan","Japanese Yen","JP1140801H28","JP00800086=",null,"15-Feb-2017","Unsecured","Bond","N",1.913,1.923,20.399999999999999,5.1999999999999998E-2,"IS","MAT","17-Feb-2020",99.995999999999995,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBR / JPGV   0.050 15-Feb-2020",null,"15-Feb-2020",8281690000,10287960000,0.05,"Fixed Coupon","Japan","Japanese Yen","JP1130461F22","JP00460084=",null,"16-Feb-2015","Unsecured","Bond","N",1.913,1.923,20.399999999999999,5.1999999999999998E-2,"IS","MAT","17-Feb-2020",99.995999999999995,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGB2Y / JPGV   0.100 15-Feb-2020",null,"15-Feb-2020",2391700000000,2391700000000,0.1,"Fixed Coupon","Japan","Japanese Yen","JP1023851J23","JP03850042=",null,"15-Feb-2018","Unsecured","Bond","N",1.917,1.927,-0.6,-0.158,"IS","MAT","17-Feb-2020",100.498,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 2YR","N","Auction","--"]
["JGBR / JPGV   0.050 15-Mar-2020",null,"15-Mar-2020",3407820000,4040780000,0.05,"Fixed Coupon","Japan","Japanese Yen","JP1130471F38","JP00470084=",null,"16-Mar-2015","Unsecured","Bond","N",1.996,2,20,5.1999999999999998E-2,"IS","MAT","16-Mar-2020",99.995999999999995,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBR / JPGV   0.050 15-Mar-2020",null,"15-Mar-2020",46619030000,46697240000,0.05,"Fixed Coupon","Japan","Japanese Yen","JP1140811H34","JP00810086=",null,"15-Mar-2017","Unsecured","Bond","N",1.996,2,20,5.1999999999999998E-2,"IS","MAT","16-Mar-2020",99.995999999999995,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGB20Y / JPGV   2.400 20-Mar-2020",null,"20-Mar-2020",1091000000000,1091000000000,2.4,"Fixed Coupon","Japan","Japanese Yen","JP1200451001","JP00450069=",null,"31-Jan-2000","Unsecured","Bond","N",1.9590000000000001,1.968,0.3,-0.14699999999999999,"IS","MAT","23-Mar-2020",105.145,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBST / JPGV  IO Str 20-Mar-2020","STRIP","20-Mar-2020",1851000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1802031003","JP20030081=",null,"25-Apr-2003","Unsecured","Strip - Interest only","N",2.0150000000000001,2.0249999999999999,0.1,-0.14699999999999999,"IS","MAT","23-Mar-2020",100.297,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGB20Y / JPGV   2.500 20-Mar-2020",null,"20-Mar-2020",1329900000000,1329900000000,2.5,"Fixed Coupon","Japan","Japanese Yen","JP1200441W01","JP00440069=",null,"20-Oct-1999","Unsecured","Bond","N",1.9570000000000001,1.966,0.3,-0.14699999999999999,"IS","MAT","23-Mar-2020",105.34699999999999,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGB10Y / JPGV   1.400 20-Mar-2020",null,"20-Mar-2020",5076346700000,5076346700000,1.4,"Fixed Coupon","Japan","Japanese Yen","JP1103061A36","JP03060067=",null,"23-Mar-2010","Unsecured","Bond","N",1.982,1.9910000000000001,0.2,-0.14699999999999999,"IS","MAT","23-Mar-2020",103.125,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 10YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Mar-2020","STRIP","20-Mar-2020",5300000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP110306PA31","JP93060067=",null,"23-Mar-2010","Unsecured","Strip - Principal only","N",2.0150000000000001,2.0249999999999999,0.1,-0.14699999999999999,"IS","MAT","23-Mar-2020",100.297,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB10Y / JPGV   1.300 20-Mar-2020",null,"20-Mar-2020",2747924700000,2747924700000,1.3,"Fixed Coupon","Japan","Japanese Yen","JP1103071A59","JP03070067=",null,"14-May-2010","Unsecured","Bond","N",1.984,1.9930000000000001,0.2,-0.14699999999999999,"IS","MAT","23-Mar-2020",102.923,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 10YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Mar-2020","STRIP","20-Mar-2020",500000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP110307PA55","JP93070067=",null,"14-May-2010","Unsecured","Strip - Principal only","N",2.0150000000000001,2.0249999999999999,0.1,-0.14699999999999999,"IS","MAT","23-Mar-2020",100.297,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB5Y / JPGV   0.100 20-Mar-2020",null,"20-Mar-2020",8563188100000,8563188100000,0.1,"Fixed Coupon","Japan","Japanese Yen","JP1051231F37","JP01230045=",null,"20-Mar-2015","Unsecured","Bond","N",2.0129999999999999,2.0219999999999998,1.1000000000000001,-0.13700000000000001,"IS","MAT","23-Mar-2020",100.479,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 5YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Mar-2020","STRIP","20-Mar-2020",300000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP105123PF37","JP91230045=",null,"20-Mar-2015","Unsecured","Strip - Principal only","N",2.0150000000000001,2.0249999999999999,0.1,-0.14699999999999999,"IS","MAT","23-Mar-2020",100.297,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBF / JPGV         20-Mar-2020 FRN",null,"20-Mar-2020",1004200000000,1393500000000,"--","Floating Coupon","Japan","Japanese Yen","JP1150331534","JP00330062=",null,"25-Mar-2005","Unsecured","Bond","N",1.4E-2,"--","--",-0.151,"IS","MAT","23-Mar-2020",100.304,"N/A","JAPAN GOVERNMENT BOND FLOATING RATE NOTE","N","Auction","--"]
["JGBR / JPGV   0.050 15-Apr-2020 FRN",null,"15-Apr-2020",15164570000,47555420000,0.05,"Floating Coupon","Japan","Japanese Yen","JP1110301A49","JP00300082=",null,"15-Apr-2010","Unsecured","Bond","N",8.1000000000000003E-2,"--","--",0.06,"IS","MAT","15-Apr-2020",99.978999999999999,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBR / JPGV   0.050 15-Apr-2020",null,"15-Apr-2020",7218300000,11787940000,0.05,"Fixed Coupon","Japan","Japanese Yen","JP1130481F44","JP00480084=",null,"15-Apr-2015","Unsecured","Bond","N",2.0790000000000002,2.0819999999999999,20,5.3999999999999999E-2,"IS","MAT","15-Apr-2020",99.991,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBR / JPGV   0.050 15-Apr-2020",null,"15-Apr-2020",45778430000,46047310000,0.05,"Fixed Coupon","Japan","Japanese Yen","JP1140821H40","JP00820086=",null,"17-Apr-2017","Unsecured","Bond","N",2.0790000000000002,2.0819999999999999,20,5.3999999999999999E-2,"IS","MAT","15-Apr-2020",99.991,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBR / JPGV   0.050 15-May-2020",null,"15-May-2020",40759490000,40836040000,0.05,"Fixed Coupon","Japan","Japanese Yen","JP1140831H55","JP00830086=",null,"15-May-2017","Unsecured","Bond","N",2.1619999999999999,2.1640000000000001,20,5.6000000000000001E-2,"IS","MAT","15-May-2020",99.986999999999995,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBR / JPGV   0.050 15-May-2020",null,"15-May-2020",11381770000,15182630000,0.05,"Fixed Coupon","Japan","Japanese Yen","JP1130491F59","JP00490084=",null,"15-May-2015","Unsecured","Bond","N",2.1619999999999999,2.1640000000000001,20,5.6000000000000001E-2,"IS","MAT","15-May-2020",99.986999999999995,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBF / JPGV         20-May-2020 FRN",null,"20-May-2020",1164100000000,1499700000000,"--","Floating Coupon","Japan","Japanese Yen","JP1150341558","JP00340062=",null,"25-May-2005","Unsecured","Bond","N",0.18099999999999999,"--","--",-0.14000000000000001,"IS","MAT","20-May-2020",100.306,"N/A","JAPAN GOVERNMENT BOND FLOATING RATE NOTE","N","Auction","--"]
["JGBR / JPGV   0.080 15-Jun-2020",null,"15-Jun-2020",9477540000,11079540000,0.08,"Fixed Coupon","Japan","Japanese Yen","JP1130501F65","JP00500084=",null,"15-Jun-2015","Unsecured","Bond","N",2.2440000000000002,2.2480000000000002,22,7.6999999999999999E-2,"IS","MAT","15-Jun-2020",100.005,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBR / JPGV   0.050 15-Jun-2020",null,"15-Jun-2020",38323590000,38401690000,0.05,"Fixed Coupon","Japan","Japanese Yen","JP1140841H61","JP00840086=",null,"15-Jun-2017","Unsecured","Bond","N",2.2450000000000001,2.2490000000000001,19,4.7E-2,"IS","MAT","15-Jun-2020",100.005,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGB10Y / JPGV   1.100 20-Jun-2020",null,"20-Jun-2020",5003336200000,5003336200000,1.1000000000000001,"Fixed Coupon","Japan","Japanese Yen","JP1103091A71","JP03090067=",null,"09-Jul-2010","Unsecured","Bond","N",2.2389999999999999,2.2469999999999999,-1,-0.151,"IS","MAT","22-Jun-2020",102.845,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 10YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Jun-2020","STRIP","20-Jun-2020",500000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP110309PA79","JP93090067=",null,"09-Jul-2010","Unsecured","Strip - Principal only","N",2.2650000000000001,2.274,0,-0.14099999999999999,"IS","MAT","22-Jun-2020",100.322,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB5Y / JPGV   0.100 20-Jun-2020",null,"20-Jun-2020",8281315400000,8281315400000,0.1,"Fixed Coupon","Japan","Japanese Yen","JP1051241F68","JP01240045=",null,"22-Jun-2015","Unsecured","Bond","N",2.2629999999999999,2.2709999999999999,1,-0.13100000000000001,"IS","MAT","22-Jun-2020",100.526,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 5YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Jun-2020","STRIP","20-Jun-2020",200000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP105124PF69","JP91240045=",null,"22-Jun-2015","Unsecured","Strip - Principal only","N",2.2650000000000001,2.274,0,-0.14099999999999999,"IS","MAT","22-Jun-2020",100.322,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB10Y / JPGV   1.300 20-Jun-2020",null,"20-Jun-2020",3046827300000,3046827300000,1.3,"Fixed Coupon","Japan","Japanese Yen","JP1103081A65","JP03080067=",null,"21-Jun-2010","Unsecured","Bond","N",2.234,2.2429999999999999,-1.1000000000000001,-0.151,"IS","MAT","22-Jun-2020",103.3,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 10YR","N","Auction","--"]
["JGBST / JPGV  IO Str 20-Jun-2020","STRIP","20-Jun-2020",745000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1802061000","JP20060081=",null,"30-Jan-2003","Unsecured","Strip - Interest only","N",2.2650000000000001,2.274,0,-0.14099999999999999,"IS","MAT","22-Jun-2020",100.322,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGBPS / JPGV  PO Str 20-Jun-2020","STRIP","20-Jun-2020",2500000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP110308PA62","JP93080067=",null,"21-Jun-2010","Unsecured","Strip - Principal only","N",2.2650000000000001,2.274,0,-0.14099999999999999,"IS","MAT","22-Jun-2020",100.322,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB20Y / JPGV   2.200 22-Jun-2020",null,"22-Jun-2020",1088400000000,1088400000000,2.2000000000000002,"Fixed Coupon","Japan","Japanese Yen","JP1200461000","JP00460069=",null,"20-Apr-2000","Unsecured","Bond","N",2.2189999999999999,2.222,-0.1,-0.14099999999999999,"IS","MAT","22-Jun-2020",105.33499999999999,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBR / JPGV   0.050 15-Jul-2020",null,"15-Jul-2020",5301420000,8185360000,0.05,"Fixed Coupon","Japan","Japanese Yen","JP1130511F71","JP00510084=",null,"15-Jul-2015","Unsecured","Bond","N",2.3290000000000002,2.331,19,0.05,"IS","MAT","15-Jul-2020",100,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBR / JPGV   0.050 15-Jul-2020 FRN",null,"15-Jul-2020",12929740000,56599680000,0.05,"Floating Coupon","Japan","Japanese Yen","JP1110311A70","JP00310082=",null,"15-Jul-2010","Unsecured","Bond","N",0.33100000000000002,"--","--",0.06,"IS","MAT","15-Jul-2020",99.975999999999999,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBR / JPGV   0.050 15-Jul-2020",null,"15-Jul-2020",49398480000,49425060000,0.05,"Fixed Coupon","Japan","Japanese Yen","JP1140851H76","JP00850086=",null,"18-Jul-2017","Unsecured","Bond","N",2.3290000000000002,2.331,19,0.05,"IS","MAT","15-Jul-2020",100,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBF / JPGV         20-Jul-2020 FRN",null,"20-Jul-2020",1323500000000,1498300000000,"--","Floating Coupon","Japan","Japanese Yen","JP1150351573","JP00350062=",null,"29-Jul-2005","Unsecured","Bond","N",0.34699999999999998,"--","--",-0.13,"IS","MAT","21-Jul-2020",100.306,"N/A","JAPAN GOVERNMENT BOND FLOATING RATE NOTE","N","Auction","--"]
["JGBR / JPGV   0.050 15-Aug-2020",null,"15-Aug-2020",44158820000,44253560000,0.05,"Fixed Coupon","Japan","Japanese Yen","JP1140861H82","JP00860086=",null,"15-Aug-2017","Unsecured","Bond","N",2.4119999999999999,2.4209999999999998,18.899999999999999,5.1999999999999998E-2,"IS","MAT","17-Aug-2020",99.995000000000005,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBR / JPGV   0.090 15-Aug-2020",null,"15-Aug-2020",24271460000,31067860000,0.09,"Fixed Coupon","Japan","Japanese Yen","JP1130521F87","JP00520084=",null,"17-Aug-2015","Unsecured","Bond","N",2.411,2.42,22.9,9.1999999999999998E-2,"IS","MAT","17-Aug-2020",99.995000000000005,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBR / JPGV   0.050 15-Sep-2020",null,"15-Sep-2020",42509460000,42598960000,0.05,"Fixed Coupon","Japan","Japanese Yen","JP1140871H98","JP00870086=",null,"15-Sep-2017","Unsecured","Bond","N",2.4950000000000001,2.5009999999999999,17.899999999999999,4.2999999999999997E-2,"IS","MAT","15-Sep-2020",100.01600000000001,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBR / JPGV   0.050 15-Sep-2020",null,"15-Sep-2020",4700160000,7234200000,0.05,"Fixed Coupon","Japan","Japanese Yen","JP1130531F93","JP00530084=",null,"15-Sep-2015","Unsecured","Bond","N",2.4950000000000001,2.5009999999999999,17.899999999999999,4.2999999999999997E-2,"IS","MAT","15-Sep-2020",100.01600000000001,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGB10Y / JPGV   0.800 20-Sep-2020",null,"20-Sep-2020",3196960850000,3196960850000,0.8,"Fixed Coupon","Japan","Japanese Yen","JP1103111AA7","JP03110067=",null,"13-Oct-2010","Unsecured","Bond","N",2.4860000000000002,2.4990000000000001,-1.1000000000000001,-0.14499999999999999,"IS","MAT","23-Sep-2020",102.39,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 10YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Sep-2020","STRIP","20-Sep-2020",100000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP110311PAA0","JP93110067=",null,"13-Oct-2010","Unsecured","Strip - Principal only","N",2.516,2.5289999999999999,-1,-0.14499999999999999,"IS","MAT","23-Sep-2020",100.36799999999999,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBST / JPGV  IO Str 20-Sep-2020","STRIP","20-Sep-2020",1810000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1802091007","JP20090081=",null,"25-Apr-2003","Unsecured","Strip - Interest only","N",2.516,2.5289999999999999,-1,-0.14499999999999999,"IS","MAT","23-Sep-2020",100.36799999999999,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGBPS / JPGV  PO Str 20-Sep-2020","STRIP","20-Sep-2020",200000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP105125PF92","JP91250045=",null,"24-Sep-2015","Unsecured","Strip - Principal only","N",2.516,2.5289999999999999,-1,-0.14499999999999999,"IS","MAT","23-Sep-2020",100.36799999999999,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBF / JPGV         20-Sep-2020 FRN",null,"20-Sep-2020",1099700000000,1498700000000,"--","Floating Coupon","Japan","Japanese Yen","JP1150361598","JP00360062=",null,"26-Sep-2005","Unsecured","Bond","N",1.4E-2,"--","--",-0.121,"IS","MAT","23-Sep-2020",100.304,"N/A","JAPAN GOVERNMENT BOND FLOATING RATE NOTE","N","Auction","--"]
["JGB10Y / JPGV   1.000 20-Sep-2020",null,"20-Sep-2020",5409900350000,5409900350000,1,"Fixed Coupon","Japan","Japanese Yen","JP1103101A95","JP03100067=",null,"21-Sep-2010","Unsecured","Bond","N",2.4790000000000001,2.492,-1.2,-0.14499999999999999,"IS","MAT","23-Sep-2020",102.896,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 10YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Sep-2020","STRIP","20-Sep-2020",2500000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP110310PA92","JP93100067=",null,"21-Sep-2010","Unsecured","Strip - Principal only","N",2.516,2.5289999999999999,-1,-0.14499999999999999,"IS","MAT","23-Sep-2020",100.36799999999999,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB5Y / JPGV   0.100 20-Sep-2020",null,"20-Sep-2020",8226555000000,8226555000000,0.1,"Fixed Coupon","Japan","Japanese Yen","JP1051251F99","JP01250045=",null,"24-Sep-2015","Unsecured","Bond","N",2.512,2.5249999999999999,-0.1,-0.13500000000000001,"IS","MAT","23-Sep-2020",100.596,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 5YR","N","Auction","--"]
["JGB20Y / JPGV   2.200 21-Sep-2020",null,"21-Sep-2020",1000400000000,1000400000000,2.2000000000000002,"Fixed Coupon","Japan","Japanese Yen","JP1200471009","JP00470069=",null,"21-Jul-2000","Unsecured","Bond","N",2.4409999999999998,2.4510000000000001,-1.3,-0.14499999999999999,"IS","MAT","23-Sep-2020",105.935,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBR / JPGV   0.050 15-Oct-2020 FRN",null,"15-Oct-2020",6021120000,15460320000,0.05,"Floating Coupon","Japan","Japanese Yen","JP1110321AA3","JP00320082=",null,"15-Oct-2010","Unsecured","Bond","N",8.1000000000000003E-2,"--","--",0.06,"IS","MAT","15-Oct-2020",99.974000000000004,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBR / JPGV   0.050 15-Oct-2020",null,"15-Oct-2020",5965820000,9171760000,0.05,"Fixed Coupon","Japan","Japanese Yen","JP1130541FA1","JP00540084=",null,"15-Oct-2015","Unsecured","Bond","N",2.5779999999999998,2.5819999999999999,17.899999999999999,4.4999999999999998E-2,"IS","MAT","15-Oct-2020",100.011,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBR / JPGV   0.050 15-Oct-2020",null,"15-Oct-2020",43645790000,43756890000,0.05,"Fixed Coupon","Japan","Japanese Yen","JP1140881HA5","JP00880086=",null,"16-Oct-2017","Unsecured","Bond","N",2.5779999999999998,2.5819999999999999,17.899999999999999,4.4999999999999998E-2,"IS","MAT","15-Oct-2020",100.011,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBR / JPGV   0.050 15-Nov-2020",null,"15-Nov-2020",8695540000,12940960000,0.05,"Fixed Coupon","Japan","Japanese Yen","JP1130551FB8","JP00550084=",null,"16-Nov-2015","Unsecured","Bond","N",2.661,2.67,17.899999999999999,4.7E-2,"IS","MAT","16-Nov-2020",100.00700000000001,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBR / JPGV   0.050 15-Nov-2020",null,"15-Nov-2020",41244510000,41283960000,0.05,"Fixed Coupon","Japan","Japanese Yen","JP1140891HB2","JP00890086=",null,"15-Nov-2017","Unsecured","Bond","N",2.661,2.67,17.899999999999999,4.7E-2,"IS","MAT","16-Nov-2020",100.00700000000001,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBF / JPGV         20-Nov-2020 FRN",null,"20-Nov-2020",790900000000,1499500000000,"--","Floating Coupon","Japan","Japanese Yen","JP11503715B6","JP00370062=",null,"25-Nov-2005","Unsecured","Bond","N",0.18099999999999999,"--","--",-0.15,"IS","MAT","20-Nov-2020",100.404,"N/A","JAPAN GOVERNMENT BOND FLOATING RATE NOTE","N","Auction","--"]
["JGBR / JPGV   0.050 15-Dec-2020",null,"15-Dec-2020",47181540000,47247200000,0.05,"Fixed Coupon","Japan","Japanese Yen","JP1140901HC7","JP00900086=",null,"15-Dec-2017","Unsecured","Bond","N",2.7450000000000001,2.7490000000000001,16.899999999999999,3.9E-2,"IS","MAT","15-Dec-2020",100.029,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBR / JPGV   0.050 15-Dec-2020",null,"15-Dec-2020",2397730000,3719330000,0.05,"Fixed Coupon","Japan","Japanese Yen","JP1130561FC5","JP00560084=",null,"15-Dec-2015","Unsecured","Bond","N",2.7450000000000001,2.7490000000000001,16.899999999999999,3.9E-2,"IS","MAT","15-Dec-2020",100.029,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBPS / JPGV  PO Str 20-Dec-2020","STRIP","20-Dec-2020",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP105126PFC4","JP91260045=",null,"21-Dec-2015","Unsecured","Strip - Principal only","N",2.766,2.7730000000000001,-1.1000000000000001,-0.14000000000000001,"IS","MAT","21-Dec-2020",100.389,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBPS / JPGV  PO Str 20-Dec-2020","STRIP","20-Dec-2020",800000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP110312PAC4","JP93120067=",null,"20-Dec-2010","Unsecured","Strip - Principal only","N",2.766,2.7730000000000001,-1.1000000000000001,-0.14000000000000001,"IS","MAT","21-Dec-2020",100.389,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB5Y / JPGV   0.100 20-Dec-2020",null,"20-Dec-2020",7806100000000,7806100000000,0.1,"Fixed Coupon","Japan","Japanese Yen","JP1051261FC7","JP01260045=",null,"21-Dec-2015","Unsecured","Bond","N",2.762,2.7690000000000001,-0.1,-0.13,"IS","MAT","21-Dec-2020",100.639,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 5YR","N","Auction","--"]
["JGBST / JPGV  IO Str 20-Dec-2020","STRIP","20-Dec-2020",726000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP18020C1009","JP20120081=",null,"30-Jan-2003","Unsecured","Strip - Interest only","N",2.766,2.7730000000000001,-1.1000000000000001,-0.14000000000000001,"IS","MAT","21-Dec-2020",100.389,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGB10Y / JPGV   1.200 20-Dec-2020",null,"20-Dec-2020",8004919000000,8004919000000,1.2,"Fixed Coupon","Japan","Japanese Yen","JP1103121AC2","JP03120067=",null,"20-Dec-2010","Unsecured","Bond","N",2.722,2.7290000000000001,-1.2,-0.14000000000000001,"IS","MAT","21-Dec-2020",103.723,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 10YR","N","Auction","--"]
["JGB20Y / JPGV   2.500 21-Dec-2020",null,"21-Dec-2020",1537300000000,1537300000000,2.5,"Fixed Coupon","Japan","Japanese Yen","JP1200481008","JP00480069=",null,"20-Oct-2000","Unsecured","Bond","N",2.681,2.6850000000000001,-1.4,-0.14000000000000001,"IS","MAT","21-Dec-2020",107.34099999999999,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBR / JPGV   0.050 15-Jan-2021 FRN",null,"15-Jan-2021",9736370000,24123440000,0.05,"Floating Coupon","Japan","Japanese Yen","JP1110331B18","JP00330082=",null,"17-Jan-2011","Unsecured","Bond","N",0.33100000000000002,"--","--",0.06,"IS","MAT","15-Jan-2021",99.971000000000004,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBR / JPGV   0.050 15-Jan-2021",null,"15-Jan-2021",66453830000,66534440000,0.05,"Fixed Coupon","Japan","Japanese Yen","JP1140911J15","JP00910086=",null,"15-Jan-2018","Unsecured","Bond","N",2.8279999999999998,2.8340000000000001,16.899999999999999,4.1000000000000002E-2,"IS","MAT","15-Jan-2021",100.02500000000001,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBR / JPGV   0.050 15-Jan-2021",null,"15-Jan-2021",7760860000,14337690000,0.05,"Fixed Coupon","Japan","Japanese Yen","JP1130571G10","JP00570084=",null,"15-Jan-2016","Unsecured","Bond","N",2.8279999999999998,2.8340000000000001,16.899999999999999,4.1000000000000002E-2,"IS","MAT","15-Jan-2021",100.02500000000001,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBF / JPGV         20-Jan-2021 FRN",null,"20-Jan-2021",1148200000000,1569600000000,"--","Floating Coupon","Japan","Japanese Yen","JP1150381612","JP00380062=",null,"30-Jan-2006","Unsecured","Bond","N",0.34699999999999998,"--","--",-0.16,"IS","MAT","20-Jan-2021",100.45699999999999,"N/A","JAPAN GOVERNMENT BOND FLOATING RATE NOTE","N","Auction","--"]
["JGBR / JPGV   0.050 15-Feb-2021",null,"15-Feb-2021",41885140000,41885140000,0.05,"Fixed Coupon","Japan","Japanese Yen","JP1140921J21","JP00920086=",null,"15-Feb-2018","Unsecured","Bond","N",2.911,2.919,16.899999999999999,4.2999999999999997E-2,"IS","MAT","15-Feb-2021",100.02,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBR / JPGV   0.050 15-Feb-2021",null,"15-Feb-2021",6900950000,12261220000,0.05,"Fixed Coupon","Japan","Japanese Yen","JP1130581G26","JP00580084=",null,"15-Feb-2016","Unsecured","Bond","N",2.911,2.919,16.899999999999999,4.2999999999999997E-2,"IS","MAT","15-Feb-2021",100.02,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBR / JPGV   0.050 15-Mar-2021",null,"15-Mar-2021",12323260000,31129640000,0.05,"Fixed Coupon","Japan","Japanese Yen","JP1130591G32","JP00590084=",null,"15-Mar-2016","Unsecured","Bond","N",2.9950000000000001,2.9950000000000001,17,4.4999999999999998E-2,"IS","MAT","15-Mar-2021",100.014,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGB10Y / JPGV   1.300 20-Mar-2021",null,"20-Mar-2021",5168212000000,5168212000000,1.3,"Fixed Coupon","Japan","Japanese Yen","JP1103131B31","JP03130067=",null,"22-Mar-2011","Unsecured","Bond","N",2.9510000000000001,2.9569999999999999,-1,-0.13400000000000001,"IS","MAT","22-Mar-2021",104.34099999999999,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 10YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Mar-2021","STRIP","20-Mar-2021",2700000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP110313PB31","JP93130067=",null,"22-Mar-2011","Unsecured","Strip - Principal only","N",3.016,3.0219999999999998,-2,-0.14399999999999999,"IS","MAT","22-Mar-2021",100.438,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB10Y / JPGV   1.100 20-Mar-2021",null,"20-Mar-2021",2619056650000,2619056650000,1.1000000000000001,"Fixed Coupon","Japan","Japanese Yen","JP1103141B54","JP03140067=",null,"17-May-2011","Unsecured","Bond","N",2.96,2.9660000000000002,-1,-0.13400000000000001,"IS","MAT","22-Mar-2021",103.736,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 10YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Mar-2021","STRIP","20-Mar-2021",100000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP110314PB55","JP93140067=",null,"17-May-2011","Unsecured","Strip - Principal only","N",3.016,3.0219999999999998,-2,-0.14399999999999999,"IS","MAT","22-Mar-2021",100.438,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBST / JPGV  IO Str 20-Mar-2021","STRIP","20-Mar-2021",1797000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1802131001","JP21030081=",null,"25-Apr-2003","Unsecured","Strip - Interest only","N",3.016,3.0219999999999998,-2,-0.14399999999999999,"IS","MAT","22-Mar-2021",100.438,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGB5Y / JPGV   0.100 20-Mar-2021",null,"20-Mar-2021",8229500000000,8229500000000,0.1,"Fixed Coupon","Japan","Japanese Yen","JP1051271G37","JP01270045=",null,"22-Mar-2016","Unsecured","Bond","N",3.0110000000000001,3.0169999999999999,-1,-0.13400000000000001,"IS","MAT","22-Mar-2021",100.71,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 5YR","N","Auction","--"]
["JGBF / JPGV         20-Mar-2021 FRN",null,"20-Mar-2021",1095800000000,1359900000000,"--","Floating Coupon","Japan","Japanese Yen","JP1150391637","JP00390062=",null,"20-Mar-2006","Unsecured","Bond","N",1.4E-2,"--","--",-0.311,"IS","MAT","22-Mar-2021",100.941,"N/A","JAPAN GOVERNMENT BOND FLOATING RATE NOTE","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Mar-2021","STRIP","20-Mar-2021",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP105127PG32","JP91270045=",null,"22-Mar-2016","Unsecured","Strip - Principal only","N",3.016,3.0219999999999998,-2,-0.14399999999999999,"IS","MAT","22-Mar-2021",100.438,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB20Y / JPGV   2.100 22-Mar-2021",null,"22-Mar-2021",1287300000000,1287300000000,2.1,"Fixed Coupon","Japan","Japanese Yen","JP1200491106","JP00490069=",null,"25-Jan-2001","Unsecured","Bond","N",2.919,2.92,-2.1,-0.14399999999999999,"IS","MAT","22-Mar-2021",106.807,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGB20Y / JPGV   1.900 22-Mar-2021",null,"22-Mar-2021",1408400000000,1408400000000,1.9,"Fixed Coupon","Japan","Japanese Yen","JP1200501144","JP00500069=",null,"20-Apr-2001","Unsecured","Bond","N",2.9279999999999999,2.9289999999999998,-2,-0.14399999999999999,"IS","MAT","22-Mar-2021",106.2,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBR / JPGV   0.050 15-Apr-2021",null,"15-Apr-2021",63984490000,111745390000,0.05,"Fixed Coupon","Japan","Japanese Yen","JP1130601G48","JP00600084=",null,"15-Apr-2016","Unsecured","Bond","N",3.077,3.08,16.899999999999999,4.4999999999999998E-2,"IS","MAT","15-Apr-2021",100.01300000000001,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBR / JPGV   0.050 15-Apr-2021 FRN",null,"15-Apr-2021",5133690000,12567960000,0.05,"Floating Coupon","Japan","Japanese Yen","JP1110341B40","JP00340082=",null,"15-Apr-2011","Unsecured","Bond","N",8.1000000000000003E-2,"--","--",0.06,"IS","MAT","15-Apr-2021",99.968999999999994,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBR / JPGV   0.050 15-May-2021",null,"15-May-2021",55590490000,85104040000,0.05,"Fixed Coupon","Japan","Japanese Yen","JP1130611G53","JP00610084=",null,"16-May-2016","Unsecured","Bond","N",3.161,3.1669999999999998,16.899999999999999,4.5999999999999999E-2,"IS","MAT","17-May-2021",100.01,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBF / JPGV         20-May-2021 FRN",null,"20-May-2021",963200000000,1099300000000,"--","Floating Coupon","Japan","Japanese Yen","JP1150401659","JP00400062=",null,"30-May-2006","Unsecured","Bond","N",0.18099999999999999,"--","--",-0.31,"IS","MAT","20-May-2021",100.992,"N/A","JAPAN GOVERNMENT BOND FLOATING RATE NOTE","N","Auction","--"]
["JGBR / JPGV   0.050 15-Jun-2021",null,"15-Jun-2021",29200400000,55508500000,0.05,"Fixed Coupon","Japan","Japanese Yen","JP1130621G69","JP00620084=",null,"15-Jun-2016","Unsecured","Bond","N",3.2440000000000002,3.2469999999999999,15.9,3.6999999999999998E-2,"IS","MAT","15-Jun-2021",100.041,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGB10Y / JPGV   1.200 20-Jun-2021",null,"20-Jun-2021",5157987000000,5157987000000,1.2,"Fixed Coupon","Japan","Japanese Yen","JP1103151B69","JP03150067=",null,"20-Jun-2011","Unsecured","Bond","N",3.206,3.2109999999999999,-2.2999999999999998,-0.14199999999999999,"IS","MAT","21-Jun-2021",104.405,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 10YR","N","Auction","--"]
["JGB10Y / JPGV   1.100 20-Jun-2021",null,"20-Jun-2021",2773018400000,2773018400000,1.1000000000000001,"Fixed Coupon","Japan","Japanese Yen","JP1103161B83","JP03160067=",null,"05-Aug-2011","Unsecured","Bond","N",3.2109999999999999,3.2160000000000002,-1.3,-0.13200000000000001,"IS","MAT","21-Jun-2021",104.042,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 10YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Jun-2021","STRIP","20-Jun-2021",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP110316PB87","JP93160067=",null,"05-Aug-2011","Unsecured","Strip - Principal only","N",3.266,3.2709999999999999,-1.2,-0.13200000000000001,"IS","MAT","21-Jun-2021",100.434,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB5Y / JPGV   0.100 20-Jun-2021",null,"20-Jun-2021",7651200000000,7651200000000,0.1,"Fixed Coupon","Japan","Japanese Yen","JP1051281G68","JP01280045=",null,"20-Jun-2016","Unsecured","Bond","N",3.2610000000000001,3.266,-1.2,-0.13200000000000001,"IS","MAT","21-Jun-2021",100.762,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 5YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Jun-2021","STRIP","20-Jun-2021",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP105128PG64","JP91280045=",null,"20-Jun-2016","Unsecured","Strip - Principal only","N",3.266,3.2709999999999999,-1.2,-0.13200000000000001,"IS","MAT","21-Jun-2021",100.434,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBPS / JPGV  PO Str 20-Jun-2021","STRIP","20-Jun-2021",1400000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP110315PB62","JP93150067=",null,"20-Jun-2011","Unsecured","Strip - Principal only","N",3.266,3.2709999999999999,-1.2,-0.13200000000000001,"IS","MAT","21-Jun-2021",100.434,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBST / JPGV  IO Str 20-Jun-2021","STRIP","20-Jun-2021",722000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1802161008","JP21060081=",null,"30-Jan-2003","Unsecured","Strip - Interest only","N",3.266,3.2709999999999999,-1.2,-0.13200000000000001,"IS","MAT","21-Jun-2021",100.434,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGB20Y / JPGV   2.000 21-Jun-2021",null,"21-Jun-2021",783100000000,783100000000,2,"Fixed Coupon","Japan","Japanese Yen","JP1200511184","JP00510069=",null,"20-Aug-2001","Unsecured","Bond","N",3.1709999999999998,3.173,-2.4,-0.14199999999999999,"IS","MAT","21-Jun-2021",107.035,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBR / JPGV   0.050 15-Jul-2021",null,"15-Jul-2021",49606510000,99959390000,0.05,"Fixed Coupon","Japan","Japanese Yen","JP1130631G75","JP00630084=",null,"15-Jul-2016","Unsecured","Bond","N",3.327,3.3290000000000002,15.8,3.7999999999999999E-2,"IS","MAT","15-Jul-2021",100.039,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBR / JPGV   0.050 15-Jul-2021 FRN",null,"15-Jul-2021",107858430000,231944300000,0.05,"Floating Coupon","Japan","Japanese Yen","JP1110351B70","JP00350082=",null,"15-Jul-2011","Unsecured","Bond","N",0.33100000000000002,"--","--",0.06,"IS","MAT","15-Jul-2021",99.995999999999995,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBF / JPGV         20-Jul-2021 FRN",null,"20-Jul-2021",947300000000,1151200000000,"--","Floating Coupon","Japan","Japanese Yen","JP1150411674","JP00410062=",null,"25-Jul-2006","Unsecured","Bond","N",0.34699999999999998,"--","--",-0.31,"IS","MAT","20-Jul-2021",101.044,"N/A","JAPAN GOVERNMENT BOND FLOATING RATE NOTE","N","Auction","--"]
["JGBR / JPGV   0.050 15-Aug-2021",null,"15-Aug-2021",55544410000,93852290000,0.05,"Fixed Coupon","Japan","Japanese Yen","JP1130641G81","JP00640084=",null,"15-Aug-2016","Unsecured","Bond","N",3.411,3.4159999999999999,15.8,3.7999999999999999E-2,"IS","MAT","16-Aug-2021",100.038,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBR / JPGV   0.050 15-Sep-2021",null,"15-Sep-2021",23557630000,43619510000,0.05,"Fixed Coupon","Japan","Japanese Yen","JP1130651G96","JP00650084=",null,"15-Sep-2016","Unsecured","Bond","N",3.4940000000000002,3.4980000000000002,15.8,3.9E-2,"IS","MAT","15-Sep-2021",100.036,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGB10Y / JPGV   1.100 20-Sep-2021",null,"20-Sep-2021",2467787950000,2467787950000,1.1000000000000001,"Fixed Coupon","Japan","Japanese Yen","JP1103171B99","JP03170067=",null,"20-Sep-2011","Unsecured","Bond","N",3.4430000000000001,3.45,-1.4,-0.13,"IS","MAT","21-Sep-2021",104.348,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 10YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Sep-2021","STRIP","20-Sep-2021",1700000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP110317PB94","JP93170067=",null,"20-Sep-2011","Unsecured","Strip - Principal only","N",3.516,3.5230000000000001,-2.2999999999999998,-0.14000000000000001,"IS","MAT","21-Sep-2021",100.496,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB10Y / JPGV   1.000 20-Sep-2021",null,"20-Sep-2021",4998150400000,4998150400000,1,"Fixed Coupon","Japan","Japanese Yen","JP1103181BA8","JP03180067=",null,"07-Oct-2011","Unsecured","Bond","N",3.4489999999999998,3.456,-1.4,-0.13,"IS","MAT","21-Sep-2021",103.994,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 10YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Sep-2021","STRIP","20-Sep-2021",1000000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP110318PBA3","JP93180067=",null,"07-Oct-2011","Unsecured","Strip - Principal only","N",3.516,3.5230000000000001,-2.2999999999999998,-0.14000000000000001,"IS","MAT","21-Sep-2021",100.496,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB5Y / JPGV   0.100 20-Sep-2021",null,"20-Sep-2021",7556700000000,7556700000000,0.1,"Fixed Coupon","Japan","Japanese Yen","JP1051291G90","JP01290045=",null,"20-Sep-2016","Unsecured","Bond","N",3.5089999999999999,3.516,-1.3,-0.13,"IS","MAT","21-Sep-2021",100.81399999999999,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 5YR","N","Auction","--"]
["JGBST / JPGV  IO Str 20-Sep-2021","STRIP","20-Sep-2021",1779000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1802191005","JP21090081=",null,"25-Apr-2003","Unsecured","Strip - Interest only","N",3.516,3.5230000000000001,-2.2999999999999998,-0.14000000000000001,"IS","MAT","21-Sep-2021",100.496,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGBF / JPGV         20-Sep-2021 FRN",null,"20-Sep-2021",987000000000,1188200000000,"--","Floating Coupon","Japan","Japanese Yen","JP1150421699","JP00420062=",null,"25-Sep-2006","Unsecured","Bond","N",1.4E-2,"--","--",-0.251,"IS","MAT","21-Sep-2021",100.88500000000001,"N/A","JAPAN GOVERNMENT BOND FLOATING RATE NOTE","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Sep-2021","STRIP","20-Sep-2021",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP105129PG97","JP91290045=",null,"20-Sep-2016","Unsecured","Strip - Principal only","N",3.516,3.5230000000000001,-2.2999999999999998,-0.14000000000000001,"IS","MAT","21-Sep-2021",100.496,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB20Y / JPGV   2.100 21-Sep-2021",null,"21-Sep-2021",760800000000,760800000000,2.1,"Fixed Coupon","Japan","Japanese Yen","JP12005211A9","JP00520069=",null,"22-Oct-2001","Unsecured","Bond","N",3.3839999999999999,3.3879999999999999,-1.6,-0.13,"IS","MAT","21-Sep-2021",107.88800000000001,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBR / JPGV   0.050 15-Oct-2021 FRN",null,"15-Oct-2021",130720180000,227613140000,0.05,"Floating Coupon","Japan","Japanese Yen","JP1110361BA7","JP00360082=",null,"17-Oct-2011","Unsecured","Bond","N",8.1000000000000003E-2,"--","--",0.06,"IS","MAT","15-Oct-2021",99.998999999999995,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBR / JPGV   0.050 15-Oct-2021",null,"15-Oct-2021",62689790000,94869500000,0.05,"Fixed Coupon","Japan","Japanese Yen","JP1130661GA5","JP00660084=",null,"17-Oct-2016","Unsecured","Bond","N",3.5760000000000001,3.58,15.8,0.04,"IS","MAT","15-Oct-2021",100.03400000000001,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBR / JPGV   0.050 15-Nov-2021",null,"15-Nov-2021",51809040000,68792440000,0.05,"Fixed Coupon","Japan","Japanese Yen","JP1130671GB2","JP00670084=",null,"15-Nov-2016","Unsecured","Bond","N",3.66,3.665,15.8,0.04,"IS","MAT","15-Nov-2021",100.033,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBF / JPGV         20-Nov-2021 FRN",null,"20-Nov-2021",819000000000,1175500000000,"--","Floating Coupon","Japan","Japanese Yen","JP11504316B2","JP00430062=",null,"27-Nov-2006","Unsecured","Bond","N",0.18099999999999999,"--","--",-0.27100000000000002,"IS","MAT","22-Nov-2021",101.002,"N/A","JAPAN GOVERNMENT BOND FLOATING RATE NOTE","N","Auction","--"]
["JGBR / JPGV   0.050 15-Dec-2021",null,"15-Dec-2021",25888730000,38359730000,0.05,"Fixed Coupon","Japan","Japanese Yen","JP1130681GC9","JP00680084=",null,"15-Dec-2016","Unsecured","Bond","N",3.7429999999999999,3.7469999999999999,15.9,4.1000000000000002E-2,"IS","MAT","15-Dec-2021",100.03,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBST / JPGV  IO Str 20-Dec-2021","STRIP","20-Dec-2021",714000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP18021C1008","JP21120081=",null,"30-Jan-2003","Unsecured","Strip - Interest only","N",3.766,3.77,-2.1,-0.13700000000000001,"IS","MAT","20-Dec-2021",100.52200000000001,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGB10Y / JPGV   1.100 20-Dec-2021",null,"20-Dec-2021",3159934550000,3159934550000,1.1000000000000001,"Fixed Coupon","Japan","Japanese Yen","JP1103191BC3","JP03190067=",null,"20-Dec-2011","Unsecured","Bond","N",3.6930000000000001,3.6960000000000002,-1.3,-0.127,"IS","MAT","20-Dec-2021",104.648,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 10YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Dec-2021","STRIP","20-Dec-2021",2000000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP110319PBC7","JP93190067=",null,"20-Dec-2011","Unsecured","Strip - Principal only","N",3.766,3.77,-2.1,-0.13700000000000001,"IS","MAT","20-Dec-2021",100.52200000000001,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB10Y / JPGV   1.000 20-Dec-2021",null,"20-Dec-2021",5329053450000,5329053450000,1,"Fixed Coupon","Japan","Japanese Yen","JP1103201C19","JP03200067=",null,"17-Jan-2012","Unsecured","Bond","N",3.6989999999999998,3.7029999999999998,-1.3,-0.128,"IS","MAT","20-Dec-2021",104.27,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 10YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Dec-2021","STRIP","20-Dec-2021",400000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP110320PC15","JP93200067=",null,"17-Jan-2012","Unsecured","Strip - Principal only","N",3.766,3.77,-2.1,-0.13700000000000001,"IS","MAT","20-Dec-2021",100.52200000000001,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB20Y / JPGV   2.100 20-Dec-2021",null,"20-Dec-2021",856500000000,856500000000,2.1,"Fixed Coupon","Japan","Japanese Yen","JP12005311C3","JP00530069=",null,"20-Dec-2001","Unsecured","Bond","N",3.6309999999999998,3.6339999999999999,-0.5,-0.11799999999999999,"IS","MAT","20-Dec-2021",108.393,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Dec-2021","STRIP","20-Dec-2021",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP105130PGC4","JP91300045=",null,"20-Dec-2016","Unsecured","Strip - Principal only","N",3.766,3.77,-2.1,-0.13700000000000001,"IS","MAT","20-Dec-2021",100.52200000000001,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB20Y / JPGV   2.200 20-Dec-2021",null,"20-Dec-2021",905600000000,905600000000,2.2000000000000002,"Fixed Coupon","Japan","Japanese Yen","JP1200541223","JP00540069=",null,"20-Feb-2002","Unsecured","Bond","N",3.625,3.6280000000000001,-0.5,-0.11700000000000001,"IS","MAT","20-Dec-2021",108.771,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGB5Y / JPGV   0.100 20-Dec-2021",null,"20-Dec-2021",7625800000000,7625800000000,0.1,"Fixed Coupon","Japan","Japanese Yen","JP1051301GC9","JP01300045=",null,"20-Dec-2016","Unsecured","Bond","N",3.7589999999999999,3.7629999999999999,-0.2,-0.11799999999999999,"IS","MAT","20-Dec-2021",100.825,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 5YR","N","Auction","--"]
["JGBR / JPGV   0.050 15-Jan-2022",null,"15-Jan-2022",138913800000,181581040000,0.05,"Fixed Coupon","Japan","Japanese Yen","JP1130691H14","JP00690084=",null,"16-Jan-2017","Unsecured","Bond","N",3.8260000000000001,3.8370000000000002,15.9,4.2000000000000003E-2,"IS","MAT","17-Jan-2022",100.02800000000001,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBR / JPGV   0.050 15-Jan-2022 FRN",null,"15-Jan-2022",189989670000,405085800000,0.05,"Floating Coupon","Japan","Japanese Yen","JP1110371C18","JP00370082=",null,"16-Jan-2012","Unsecured","Bond","N",0.33100000000000002,"--","--",0.06,"IS","MAT","17-Jan-2022",99.995999999999995,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBR / JPGV   0.050 15-Feb-2022",null,"15-Feb-2022",169469850000,169996510000,0.05,"Fixed Coupon","Japan","Japanese Yen","JP1130701H20","JP00700084=",null,"15-Feb-2017","Unsecured","Bond","N",3.91,3.9159999999999999,16,4.2999999999999997E-2,"IS","MAT","15-Feb-2022",100.026,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBF / JPGV         20-Feb-2022 FRN",null,"20-Feb-2022",569600000000,999100000000,"--","Floating Coupon","Japan","Japanese Yen","JP1150441721","JP00440062=",null,"20-Feb-2007","Unsecured","Bond","N",0.43099999999999999,"--","--",-0.311,"IS","MAT","21-Feb-2022",101.23,"N/A","JAPAN GOVERNMENT BOND FLOATING RATE NOTE","N","Auction","--"]
["JGBR / JPGV   0.050 15-Mar-2022",null,"15-Mar-2022",206976840000,207580600000,0.05,"Fixed Coupon","Japan","Japanese Yen","JP1130711H36","JP00710084=",null,"15-Mar-2017","Unsecured","Bond","N",3.9929999999999999,3.9929999999999999,16,4.3999999999999997E-2,"IS","MAT","15-Mar-2022",100.023,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGB10Y / JPGV   1.000 20-Mar-2022",null,"20-Mar-2022",5464242350000,5464242350000,1,"Fixed Coupon","Japan","Japanese Yen","JP1103211C33","JP03210067=",null,"21-Mar-2012","Unsecured","Bond","N",3.93,3.9359999999999999,-0.1,-0.115,"IS","MAT","22-Mar-2022",104.5,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 10YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Mar-2022","STRIP","20-Mar-2022",1200000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP110321PC30","JP93210067=",null,"21-Mar-2012","Unsecured","Strip - Principal only","N",4.0170000000000003,4.0220000000000002,-2,-0.13500000000000001,"IS","MAT","22-Mar-2022",100.548,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB10Y / JPGV   0.900 20-Mar-2022",null,"20-Mar-2022",2774911950000,2774911950000,0.9,"Fixed Coupon","Japan","Japanese Yen","JP1103221C56","JP03220067=",null,"10-May-2012","Unsecured","Bond","N",3.9390000000000001,3.944,0,-0.115,"IS","MAT","22-Mar-2022",104.096,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 10YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Mar-2022","STRIP","20-Mar-2022",300000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP110322PC54","JP93220067=",null,"10-May-2012","Unsecured","Strip - Principal only","N",4.0170000000000003,4.0220000000000002,-2,-0.13500000000000001,"IS","MAT","22-Mar-2022",100.548,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB5Y / JPGV   0.100 20-Mar-2022",null,"20-Mar-2022",7218900000000,7218900000000,0.1,"Fixed Coupon","Japan","Japanese Yen","JP1051311H38","JP01310045=",null,"21-Mar-2017","Unsecured","Bond","N",4.0069999999999997,4.0129999999999999,0,-0.115,"IS","MAT","22-Mar-2022",100.87,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 5YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Mar-2022","STRIP","20-Mar-2022",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP105131PH35","JP91310045=",null,"21-Mar-2017","Unsecured","Strip - Principal only","N",4.0170000000000003,4.0220000000000002,-2,-0.13500000000000001,"IS","MAT","22-Mar-2022",100.548,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBST / JPGV  IO Str 20-Mar-2022","STRIP","20-Mar-2022",1765000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1802231009","JP22030081=",null,"25-Apr-2003","Unsecured","Strip - Interest only","N",4.0170000000000003,4.0220000000000002,-2,-0.13500000000000001,"IS","MAT","22-Mar-2022",100.548,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGB20Y / JPGV   2.000 21-Mar-2022",null,"21-Mar-2022",1095600000000,1095600000000,2,"Fixed Coupon","Japan","Japanese Yen","JP1200551248","JP00550069=",null,"22-Apr-2002","Unsecured","Bond","N",3.8540000000000001,3.8570000000000002,-1.2,-0.125,"IS","MAT","22-Mar-2022",108.58199999999999,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBR / JPGV   0.050 15-Apr-2022 FRN",null,"15-Apr-2022",49577350000,72641400000,0.05,"Floating Coupon","Japan","Japanese Yen","JP1118011C41","JP08010082=",null,"16-Apr-2012","Unsecured","Bond","N",1.4390000000000001,"--","--",0.06,"IS","MAT","15-Apr-2022",99.998999999999995,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBR / JPGV   0.050 15-Apr-2022",null,"15-Apr-2022",19811990000,19936940000,0.05,"Fixed Coupon","Japan","Japanese Yen","JP1130721H42","JP00720084=",null,"17-Apr-2017","Unsecured","Bond","N",4.0750000000000002,4.077,16.100000000000001,4.3999999999999997E-2,"IS","MAT","15-Apr-2022",100.024,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBR / JPGV   0.050 15-Apr-2022 FRN",null,"15-Apr-2022",95110080000,167965650000,0.05,"Floating Coupon","Japan","Japanese Yen","JP1110381C40","JP00380082=",null,"16-Apr-2012","Unsecured","Bond","N",8.1000000000000003E-2,"--","--",0.06,"IS","MAT","15-Apr-2022",99.998999999999995,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBR / JPGV   0.050 15-May-2022",null,"15-May-2022",23830430000,23998130000,0.05,"Fixed Coupon","Japan","Japanese Yen","JP1130731H57","JP00730084=",null,"15-May-2017","Unsecured","Bond","N",4.1580000000000004,4.1619999999999999,16.100000000000001,4.3999999999999997E-2,"IS","MAT","16-May-2022",100.024,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBF / JPGV         20-May-2022 FRN",null,"20-May-2022",635000000000,1016500000000,"--","Floating Coupon","Japan","Japanese Yen","JP1150451753","JP00450062=",null,"25-May-2007","Unsecured","Bond","N",0.18099999999999999,"--","--",-0.31,"IS","MAT","20-May-2022",101.306,"N/A","JAPAN GOVERNMENT BOND FLOATING RATE NOTE","N","Auction","--"]
["JGBR / JPGV   0.050 15-Jun-2022",null,"15-Jun-2022",10872760000,10957310000,0.05,"Fixed Coupon","Japan","Japanese Yen","JP1130741H63","JP00740084=",null,"15-Jun-2017","Unsecured","Bond","N",4.242,4.2439999999999998,16.2,4.3999999999999997E-2,"IS","MAT","15-Jun-2022",100.024,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBST / JPGV  IO Str 20-Jun-2022","STRIP","20-Jun-2022",701000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1802261006","JP22060081=",null,"30-Jan-2003","Unsecured","Strip - Interest only","N",4.2670000000000003,4.2679999999999998,-0.9,-0.125,"IS","MAT","20-Jun-2022",100.539,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGB10Y / JPGV   0.900 20-Jun-2022",null,"20-Jun-2022",2736821100000,2736821100000,0.9,"Fixed Coupon","Japan","Japanese Yen","JP1103231C62","JP03230067=",null,"20-Jun-2012","Unsecured","Bond","N",4.1890000000000001,4.1909999999999998,0,-0.115,"IS","MAT","20-Jun-2022",104.354,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 10YR","N","Auction","--"]
["JGB10Y / JPGV   0.800 20-Jun-2022",null,"20-Jun-2022",5222543750000,5222543750000,0.8,"Fixed Coupon","Japan","Japanese Yen","JP1103241C78","JP03240067=",null,"05-Jul-2012","Unsecured","Bond","N",4.1970000000000001,4.1989999999999998,0,-0.115,"IS","MAT","20-Jun-2022",103.925,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 10YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Jun-2022","STRIP","20-Jun-2022",200000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP110324PC78","JP93240067=",null,"05-Jul-2012","Unsecured","Strip - Principal only","N",4.2670000000000003,4.2679999999999998,-0.9,-0.125,"IS","MAT","20-Jun-2022",100.539,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB5Y / JPGV   0.100 20-Jun-2022",null,"20-Jun-2022",7200500000000,7200500000000,0.1,"Fixed Coupon","Japan","Japanese Yen","JP1051321H69","JP01320045=",null,"20-Jun-2017","Unsecured","Bond","N",4.2569999999999997,4.2590000000000003,0.1,-0.115,"IS","MAT","20-Jun-2022",100.92400000000001,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 5YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Jun-2022","STRIP","20-Jun-2022",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP105132PH67","JP91320045=",null,"20-Jun-2017","Unsecured","Strip - Principal only","N",4.2670000000000003,4.2679999999999998,-0.9,-0.125,"IS","MAT","20-Jun-2022",100.539,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB20Y / JPGV   1.900 20-Jun-2022",null,"20-Jun-2022",993100000000,993100000000,1.9,"Fixed Coupon","Japan","Japanese Yen","JP1200571287","JP00570069=",null,"20-Aug-2002","Unsecured","Bond","N",4.109,4.1109999999999998,-0.1,-0.115,"IS","MAT","20-Jun-2022",108.64100000000001,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGB20Y / JPGV   2.000 20-Jun-2022",null,"20-Jun-2022",1006000000000,1006000000000,2,"Fixed Coupon","Japan","Japanese Yen","JP1200561262","JP00560069=",null,"20-Jun-2002","Unsecured","Bond","N",4.1020000000000003,4.1040000000000001,-0.1,-0.115,"IS","MAT","20-Jun-2022",109.069,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Jun-2022","STRIP","20-Jun-2022",600000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP110323PC61","JP93230067=",null,"20-Jun-2012","Unsecured","Strip - Principal only","N",4.2670000000000003,4.2679999999999998,-0.9,-0.125,"IS","MAT","20-Jun-2022",100.539,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBR / JPGV   0.050 15-Jul-2022",null,"15-Jul-2022",33151460000,33375930000,0.05,"Fixed Coupon","Japan","Japanese Yen","JP1130751H78","JP00750084=",null,"18-Jul-2017","Unsecured","Bond","N",4.3250000000000002,4.3259999999999996,16.2,4.3999999999999997E-2,"IS","MAT","15-Jul-2022",100.024,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBR / JPGV   0.050 15-Jul-2022 FRN",null,"15-Jul-2022",15970790000,23505320000,0.05,"Floating Coupon","Japan","Japanese Yen","JP1118021C72","JP08020082=",null,"17-Jul-2012","Unsecured","Bond","N",1.6890000000000001,"--","--",0.06,"IS","MAT","15-Jul-2022",99.995999999999995,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBR / JPGV   0.050 15-Jul-2022 FRN",null,"15-Jul-2022",172784080000,379794480000,0.05,"Floating Coupon","Japan","Japanese Yen","JP1110391C71","JP00390082=",null,"17-Jul-2012","Unsecured","Bond","N",0.33100000000000002,"--","--",0.06,"IS","MAT","15-Jul-2022",99.995999999999995,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBR / JPGV   0.050 15-Aug-2022",null,"15-Aug-2022",32394280000,32510580000,0.05,"Fixed Coupon","Japan","Japanese Yen","JP1130761H84","JP00760084=",null,"15-Aug-2017","Unsecured","Bond","N",4.4080000000000004,4.4109999999999996,16.2,4.3999999999999997E-2,"IS","MAT","15-Aug-2022",100.024,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBF / JPGV         20-Aug-2022 FRN",null,"20-Aug-2022",775400000000,999900000000,"--","Floating Coupon","Japan","Japanese Yen","JP1150461786","JP00460062=",null,"27-Aug-2007","Unsecured","Bond","N",0.43099999999999999,"--","--",-0.36099999999999999,"IS","MAT","22-Aug-2022",101.613,"N/A","JAPAN GOVERNMENT BOND FLOATING RATE NOTE","N","Auction","--"]
["JGBR / JPGV   0.050 15-Sep-2022",null,"15-Sep-2022",9422810000,9503570000,0.05,"Fixed Coupon","Japan","Japanese Yen","JP1130771H90","JP00770084=",null,"15-Sep-2017","Unsecured","Bond","N",4.492,4.4960000000000004,15.3,3.4000000000000002E-2,"IS","MAT","15-Sep-2022",100.069,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBPS / JPGV  PO Str 20-Sep-2022","STRIP","20-Sep-2022",800000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP110325PC93","JP93250067=",null,"20-Sep-2012","Unsecured","Strip - Principal only","N",4.5170000000000003,4.5199999999999996,-0.8,-0.125,"IS","MAT","20-Sep-2022",100.57,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB20Y / JPGV   1.900 20-Sep-2022",null,"20-Sep-2022",1237300000000,1237300000000,1.9,"Fixed Coupon","Japan","Japanese Yen","JP12005812A4","JP00580069=",null,"21-Oct-2002","Unsecured","Bond","N",4.3220000000000001,4.3259999999999996,-0.1,-0.115,"IS","MAT","20-Sep-2022",109.15300000000001,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGB5Y / JPGV   0.100 20-Sep-2022",null,"20-Sep-2022",7197000000000,7197000000000,0.1,"Fixed Coupon","Japan","Japanese Yen","JP1051331H91","JP01330045=",null,"20-Sep-2017","Unsecured","Bond","N",4.5049999999999999,4.5090000000000003,0.2,-0.115,"IS","MAT","20-Sep-2022",100.97799999999999,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 5YR","N","Auction","--"]
["JGBST / JPGV  IO Str 20-Sep-2022","STRIP","20-Sep-2022",1757000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1802291003","JP22090081=",null,"25-Apr-2003","Unsecured","Strip - Interest only","N",4.5170000000000003,4.5199999999999996,-0.8,-0.125,"IS","MAT","20-Sep-2022",100.57,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGB10Y / JPGV   0.800 20-Sep-2022",null,"20-Sep-2022",7899467350000,7899467350000,0.8,"Fixed Coupon","Japan","Japanese Yen","JP1103251C91","JP03250067=",null,"20-Sep-2012","Unsecured","Bond","N",4.43,4.4340000000000002,1.1000000000000001,-0.105,"IS","MAT","20-Sep-2022",104.11,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 10YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Sep-2022","STRIP","20-Sep-2022",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP105133PH90","JP91330045=",null,"20-Sep-2017","Unsecured","Strip - Principal only","N",4.5170000000000003,4.5199999999999996,-0.8,-0.125,"IS","MAT","20-Sep-2022",100.57,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBR / JPGV   0.050 15-Oct-2022",null,"15-Oct-2022",17413560000,17538280000,0.05,"Fixed Coupon","Japan","Japanese Yen","JP1130781HA9","JP00780084=",null,"16-Oct-2017","Unsecured","Bond","N",4.5739999999999998,4.5819999999999999,15.2,3.4000000000000002E-2,"IS","MAT","17-Oct-2022",100.07,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBR / JPGV   0.050 15-Oct-2022 FRN",null,"15-Oct-2022",124419440000,209024140000,0.05,"Floating Coupon","Japan","Japanese Yen","JP1110401CA9","JP00400082=",null,"15-Oct-2012","Unsecured","Bond","N",8.1000000000000003E-2,"--","--",0.06,"IS","MAT","17-Oct-2022",99.998000000000005,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBR / JPGV   0.050 15-Oct-2022 FRN",null,"15-Oct-2022",9353410000,13493620000,0.05,"Floating Coupon","Japan","Japanese Yen","JP1118031CA6","JP08030082=",null,"15-Oct-2012","Unsecured","Bond","N",1.6080000000000001,"--","--",0.06,"IS","MAT","17-Oct-2022",99.998000000000005,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBR / JPGV   0.050 15-Nov-2022",null,"15-Nov-2022",17479070000,17611130000,0.05,"Fixed Coupon","Japan","Japanese Yen","JP1130791HB6","JP00790084=",null,"15-Nov-2017","Unsecured","Bond","N",4.657,4.6619999999999999,15.2,3.4000000000000002E-2,"IS","MAT","15-Nov-2022",100.071,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBF / JPGV         20-Nov-2022 FRN",null,"20-Nov-2022",1050600000000,1534100000000,"--","Floating Coupon","Japan","Japanese Yen","JP11504717B1","JP00470062=",null,"20-Nov-2007","Unsecured","Bond","N",0.18099999999999999,"--","--",-0.33100000000000002,"IS","MAT","21-Nov-2022",101.56100000000001,"N/A","JAPAN GOVERNMENT BOND FLOATING RATE NOTE","N","Auction","--"]
["JGBR / JPGV   0.050 15-Dec-2022",null,"15-Dec-2022",12715760000,12854640000,0.05,"Fixed Coupon","Japan","Japanese Yen","JP1130801HC1","JP00800084=",null,"15-Dec-2017","Unsecured","Bond","N",4.7409999999999997,4.7439999999999998,15.1,3.4000000000000002E-2,"IS","MAT","15-Dec-2022",100.072,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGB20Y / JPGV   1.400 20-Dec-2022",null,"20-Dec-2022",1206600000000,1226600000000,1.4,"Fixed Coupon","Japan","Japanese Yen","JP1200601324","JP00600069=",null,"25-Feb-2003","Unsecured","Bond","N",4.62,4.6230000000000002,-0.2,-0.115,"IS","MAT","20-Dec-2022",107.26300000000001,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Dec-2022","STRIP","20-Dec-2022",200000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120060P326","JP90600069=",null,"25-Feb-2003","Unsecured","Strip - Principal only","N",4.7670000000000003,4.7699999999999996,-0.9,-0.125,"IS","MAT","20-Dec-2022",100.6,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB10Y / JPGV   0.700 20-Dec-2022",null,"20-Dec-2022",2830743850000,2830743850000,0.7,"Fixed Coupon","Japan","Japanese Yen","JP1103261CC2","JP03260067=",null,"20-Dec-2012","Unsecured","Bond","N",4.6909999999999998,4.6929999999999996,1,-0.105,"IS","MAT","20-Dec-2022",103.858,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 10YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Dec-2022","STRIP","20-Dec-2022",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP110326PCC0","JP93260067=",null,"20-Dec-2012","Unsecured","Strip - Principal only","N",4.7670000000000003,4.7699999999999996,-0.9,-0.125,"IS","MAT","20-Dec-2022",100.6,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB10Y / JPGV   0.800 20-Dec-2022",null,"20-Dec-2022",5596065950000,5596065950000,0.8,"Fixed Coupon","Japan","Japanese Yen","JP1103271D13","JP03270067=",null,"10-Jan-2013","Unsecured","Bond","N",4.68,4.6829999999999998,0.9,-0.105,"IS","MAT","20-Dec-2022",104.337,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 10YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Dec-2022","STRIP","20-Dec-2022",200000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP110327PD17","JP93270067=",null,"10-Jan-2013","Unsecured","Strip - Principal only","N",4.7670000000000003,4.7699999999999996,-0.9,-0.125,"IS","MAT","20-Dec-2022",100.6,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB5Y / JPGV   0.100 20-Dec-2022",null,"20-Dec-2022",7418900000000,7418900000000,0.1,"Fixed Coupon","Japan","Japanese Yen","JP1051341HC3","JP01340045=",null,"20-Dec-2017","Unsecured","Bond","N",4.7549999999999999,4.758,0.1,-0.115,"IS","MAT","20-Dec-2022",101.03100000000001,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 5YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Dec-2022","STRIP","20-Dec-2022",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP105134PHC4","JP91340045=",null,"20-Dec-2017","Unsecured","Strip - Principal only","N",4.7670000000000003,4.7699999999999996,-0.9,-0.125,"IS","MAT","20-Dec-2022",100.6,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB20Y / JPGV   1.700 20-Dec-2022",null,"20-Dec-2022",1211000000000,1211000000000,1.7,"Fixed Coupon","Japan","Japanese Yen","JP12005912C8","JP00590069=",null,"20-Dec-2002","Unsecured","Bond","N",4.5910000000000002,4.5940000000000003,-0.3,-0.115,"IS","MAT","20-Dec-2022",108.70099999999999,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBST / JPGV  IO Str 20-Dec-2022","STRIP","20-Dec-2022",697000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP18022C1007","JP22120081=",null,"30-Jan-2003","Unsecured","Strip - Interest only","N",4.7670000000000003,4.7699999999999996,-0.9,-0.125,"IS","MAT","20-Dec-2022",100.6,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGBR / JPGV   0.050 15-Jan-2023",null,"15-Jan-2023",19956940000,20043240000,0.05,"Fixed Coupon","Japan","Japanese Yen","JP1130811J17","JP00810084=",null,"15-Jan-2018","Unsecured","Bond","N",4.8239999999999998,4.8310000000000004,15.1,3.4000000000000002E-2,"IS","MAT","16-Jan-2023",100.07299999999999,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBR / JPGV   0.050 15-Jan-2023 FRN",null,"15-Jan-2023",135339070000,262745630000,0.05,"Floating Coupon","Japan","Japanese Yen","JP1110411D19","JP00410082=",null,"15-Jan-2013","Unsecured","Bond","N",0.33100000000000002,"--","--",0.06,"IS","MAT","16-Jan-2023",99.995999999999995,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBR / JPGV   0.050 15-Jan-2023 FRN",null,"15-Jan-2023",11038350000,15532170000,0.05,"Floating Coupon","Japan","Japanese Yen","JP1118041D10","JP08040082=",null,"15-Jan-2013","Unsecured","Bond","N",1.8560000000000001,"--","--",0.06,"IS","MAT","16-Jan-2023",99.995999999999995,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBR / JPGV   0.050 15-Feb-2023",null,"15-Feb-2023",15802910000,15802910000,0.05,"Fixed Coupon","Japan","Japanese Yen","JP1130821J23","JP00820084=",null,"15-Feb-2018","Unsecured","Bond","N",4.907,4.9139999999999997,15,3.4000000000000002E-2,"IS","MAT","15-Feb-2023",100.074,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBPS / JPGV  PO Str 20-Mar-2023","STRIP","20-Mar-2023",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120061P340","JP90610069=",null,"25-Apr-2003","Unsecured","Strip - Principal only","N",5.0170000000000003,5.016,-1,-0.124,"IS","MAT","20-Mar-2023",100.628,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBST / JPGV  IO Str 20-Mar-2023","STRIP","20-Mar-2023",1754000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1802331007","JP23030081=",null,"25-Apr-2003","Unsecured","Strip - Interest only","N",5.0170000000000003,5.016,-1,-0.124,"IS","MAT","20-Mar-2023",100.628,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGBPS / JPGV  PO Str 20-Mar-2023","STRIP","20-Mar-2023",700000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP110328PD32","JP93280067=",null,"21-Mar-2013","Unsecured","Strip - Principal only","N",5.0170000000000003,5.016,-1,-0.124,"IS","MAT","20-Mar-2023",100.628,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB20Y / JPGV   1.000 20-Mar-2023",null,"20-Mar-2023",1635800000000,1638800000000,1,"Fixed Coupon","Japan","Japanese Yen","JP1200611349","JP00610069=",null,"25-Apr-2003","Unsecured","Bond","N",4.8869999999999996,4.8860000000000001,0.9,-0.104,"IS","MAT","20-Mar-2023",105.566,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGB10Y / JPGV   0.600 20-Mar-2023",null,"20-Mar-2023",8226931950000,8226931950000,0.6,"Fixed Coupon","Japan","Japanese Yen","JP1103281D37","JP03280067=",null,"21-Mar-2013","Unsecured","Bond","N",4.9370000000000003,4.9359999999999999,0.9,-0.104,"IS","MAT","20-Mar-2023",103.55,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 10YR","N","Auction","--"]
["JGBR / JPGV   0.050 15-Apr-2023 FRN",null,"15-Apr-2023",116569930000,207114850000,0.05,"Floating Coupon","Japan","Japanese Yen","JP1110421D41","JP00420082=",null,"15-Apr-2013","Unsecured","Bond","N",8.1000000000000003E-2,"--","--",0.06,"IS","MAT","17-Apr-2023",99.998000000000005,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBF / JPGV         20-May-2023 FRN",null,"20-May-2023",376800000000,638500000000,"--","Floating Coupon","Japan","Japanese Yen","JP1150481859","JP00480062=",null,"26-May-2008","Unsecured","Bond","N",0.18099999999999999,"--","--",-0.59099999999999997,"IS","MAT","22-May-2023",103.113,"N/A","JAPAN GOVERNMENT BOND FLOATING RATE NOTE","N","Auction","--"]
["JGB20Y / JPGV   0.800 20-Jun-2023",null,"20-Jun-2023",1603600000000,1603600000000,0.8,"Fixed Coupon","Japan","Japanese Yen","JP1200621363","JP00620069=",null,"20-Jun-2003","Unsecured","Bond","N",5.1619999999999999,5.1630000000000003,-0.1,-0.104,"IS","MAT","20-Jun-2023",104.791,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Jun-2023","STRIP","20-Jun-2023",100000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120062P363","JP90620069=",null,"20-Jun-2003","Unsecured","Strip - Principal only","N",5.2670000000000003,5.2679999999999998,-1.9,-0.124,"IS","MAT","20-Jun-2023",100.66200000000001,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB20Y / JPGV   1.800 20-Jun-2023",null,"20-Jun-2023",1097900000000,1097900000000,1.8,"Fixed Coupon","Japan","Japanese Yen","JP1200631388","JP00630069=",null,"25-Aug-2003","Unsecured","Bond","N",5.0419999999999998,5.0439999999999996,-0.2,-0.104,"IS","MAT","20-Jun-2023",110.086,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Jun-2023","STRIP","20-Jun-2023",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120063P387","JP90630069=",null,"25-Aug-2003","Unsecured","Strip - Principal only","N",5.2670000000000003,5.2679999999999998,-1.9,-0.124,"IS","MAT","20-Jun-2023",100.66200000000001,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBST / JPGV  IO Str 20-Jun-2023","STRIP","20-Jun-2023",695000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1802361004","JP23060081=",null,"30-Jan-2003","Unsecured","Strip - Interest only","N",5.2670000000000003,5.2679999999999998,-1.9,-0.124,"IS","MAT","20-Jun-2023",100.66200000000001,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGBPS / JPGV  PO Str 20-Jun-2023","STRIP","20-Jun-2023",100000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP110329PD64","JP93290067=",null,"20-Jun-2013","Unsecured","Strip - Principal only","N",5.2670000000000003,5.2679999999999998,-1.9,-0.124,"IS","MAT","20-Jun-2023",100.66200000000001,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB10Y / JPGV   0.800 20-Jun-2023",null,"20-Jun-2023",8688066900000,8688066900000,0.8,"Fixed Coupon","Japan","Japanese Yen","JP1103291D68","JP03290067=",null,"20-Jun-2013","Unsecured","Bond","N",5.1619999999999999,5.1630000000000003,-0.1,-0.104,"IS","MAT","20-Jun-2023",104.791,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 10YR","N","Auction","--"]
["JGBR / JPGV   0.050 15-Jul-2023 FRN",null,"15-Jul-2023",157782730000,296633940000,0.05,"Floating Coupon","Japan","Japanese Yen","JP1110431D72","JP00430082=",null,"16-Jul-2013","Unsecured","Bond","N",0.33100000000000002,"--","--",0.06,"IS","MAT","18-Jul-2023",99.995999999999995,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JPILB / JPGV   0.100 10-Sep-2023",null,"10-Sep-2023",624700000000,646700000000,0.1,"Fixed Coupon","Japan","Japanese Yen","JP1120171DA4","JP00170083=",null,"10-Oct-2013","Unsecured","Bond","Y",5.492,5.4980000000000002,-59.1,-0.67600000000000005,"IS","MAT","11-Sep-2023",104.426,"N/A","JAPAN - INFLATION PROTECTED BOND","N","Auction","--"]
["JGBST / JPGV  IO Str 20-Sep-2023","STRIP","20-Sep-2023",1752000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1802391001","JP23090081=",null,"26-May-2003","Unsecured","Strip - Interest only","N",5.5170000000000003,5.52,-1.8,-0.115,"IS","MAT","20-Sep-2023",100.64100000000001,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGB10Y / JPGV   0.800 20-Sep-2023",null,"20-Sep-2023",6004517450000,6004517450000,0.8,"Fixed Coupon","Japan","Japanese Yen","JP1103301D90","JP03300067=",null,"20-Sep-2013","Unsecured","Bond","N",5.391,5.3940000000000001,0.1,-9.5000000000000001E-2,"IS","MAT","20-Sep-2023",104.967,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 10YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Sep-2023","STRIP","20-Sep-2023",600000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP110330PD95","JP93300067=",null,"20-Sep-2013","Unsecured","Strip - Principal only","N",5.5170000000000003,5.52,-1.8,-0.115,"IS","MAT","20-Sep-2023",100.64100000000001,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB10Y / JPGV   0.600 20-Sep-2023",null,"20-Sep-2023",2743858850000,2743858850000,0.6,"Fixed Coupon","Japan","Japanese Yen","JP1103311DB5","JP03310067=",null,"08-Nov-2013","Unsecured","Bond","N",5.4210000000000003,5.4240000000000004,0.1,-9.5000000000000001E-2,"IS","MAT","20-Sep-2023",103.857,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 10YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Sep-2023","STRIP","20-Sep-2023",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP110331PDB0","JP93310067=",null,"08-Nov-2013","Unsecured","Strip - Principal only","N",5.5170000000000003,5.52,-1.8,-0.115,"IS","MAT","20-Sep-2023",100.64100000000001,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB20Y / JPGV   1.900 20-Sep-2023",null,"20-Sep-2023",1716700000000,1716700000000,1.9,"Fixed Coupon","Japan","Japanese Yen","JP12006413A0","JP00640069=",null,"27-Oct-2003","Unsecured","Bond","N",5.2359999999999998,5.2389999999999999,-0.1,-9.5000000000000001E-2,"IS","MAT","20-Sep-2023",111.068,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Sep-2023","STRIP","20-Sep-2023",100000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120064P3A3","JP90640069=",null,"27-Oct-2003","Unsecured","Strip - Principal only","N",5.5170000000000003,5.52,-1.8,-0.115,"IS","MAT","20-Sep-2023",100.64100000000001,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBR / JPGV   0.050 15-Oct-2023 FRN",null,"15-Oct-2023",291064610000,666050090000,0.05,"Floating Coupon","Japan","Japanese Yen","JP1110441DA3","JP00440082=",null,"15-Oct-2013","Unsecured","Bond","N",8.1000000000000003E-2,"--","--",0.06,"IS","MAT","16-Oct-2023",99.998000000000005,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGB20Y / JPGV   1.900 20-Dec-2023",null,"20-Dec-2023",1204400000000,1204400000000,1.9,"Fixed Coupon","Japan","Japanese Yen","JP12006513C3","JP00650069=",null,"25-Dec-2003","Unsecured","Bond","N",5.4850000000000003,5.4880000000000004,0.9,-7.4999999999999997E-2,"IS","MAT","20-Dec-2023",111.44499999999999,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBST / JPGV  IO Str 20-Dec-2023","STRIP","20-Dec-2023",694000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP18023C1006","JP23120081=",null,"30-Jan-2003","Unsecured","Strip - Interest only","N",5.7670000000000003,5.7690000000000001,-2,-0.105,"IS","MAT","20-Dec-2023",100.614,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGBPS / JPGV  PO Str 20-Dec-2023","STRIP","20-Dec-2023",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120066P422","JP90660069=",null,"25-Feb-2004","Unsecured","Strip - Principal only","N",5.7670000000000003,5.7690000000000001,-2,-0.105,"IS","MAT","20-Dec-2023",100.614,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB10Y / JPGV   0.600 20-Dec-2023",null,"20-Dec-2023",8817662600000,8817662600000,0.6,"Fixed Coupon","Japan","Japanese Yen","JP1103321DC2","JP03320067=",null,"20-Dec-2013","Unsecured","Bond","N",5.6710000000000003,5.673,0,-8.5000000000000006E-2,"IS","MAT","20-Dec-2023",103.97499999999999,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 10YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Dec-2023","STRIP","20-Dec-2023",200000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP110332PDC6","JP93320067=",null,"20-Dec-2013","Unsecured","Strip - Principal only","N",5.7670000000000003,5.7690000000000001,-2,-0.105,"IS","MAT","20-Dec-2023",100.614,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBPS / JPGV  PO Str 20-Dec-2023","STRIP","20-Dec-2023",3200000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120065P3C8","JP90650069=",null,"25-Dec-2003","Unsecured","Strip - Principal only","N",5.7670000000000003,5.7690000000000001,-2,-0.105,"IS","MAT","20-Dec-2023",100.614,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB20Y / JPGV   1.800 20-Dec-2023",null,"20-Dec-2023",818400000000,818400000000,1.8,"Fixed Coupon","Japan","Japanese Yen","JP1200661427","JP00660069=",null,"25-Feb-2004","Unsecured","Bond","N",5.4989999999999997,5.5010000000000003,0.9,-7.4999999999999997E-2,"IS","MAT","20-Dec-2023",110.866,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBR / JPGV   0.050 15-Jan-2024 FRN",null,"15-Jan-2024",305233690000,625346890000,0.05,"Floating Coupon","Japan","Japanese Yen","JP1110451E19","JP00450082=",null,"15-Jan-2014","Unsecured","Bond","N",0.33100000000000002,"--","--",0.06,"IS","MAT","15-Jan-2024",99.995999999999995,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBR / JPGV   0.050 15-Feb-2024 FRN",null,"15-Feb-2024",119222570000,235454230000,0.05,"Floating Coupon","Japan","Japanese Yen","JP1110461E25","JP00460082=",null,"17-Feb-2014","Unsecured","Bond","N",0.41399999999999998,"--","--",0.06,"IS","MAT","15-Feb-2024",99.995000000000005,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JPILB / JPGV   0.100 10-Mar-2024",null,"10-Mar-2024",805800000000,821700000000,0.1,"Fixed Coupon","Japan","Japanese Yen","JP1120181E49","JP00180083=",null,"10-Apr-2014","Unsecured","Bond","Y",5.99,5.9950000000000001,-59.3,-0.65700000000000003,"IS","MAT","11-Mar-2024",104.718,"N/A","JAPAN - INFLATION PROTECTED BOND","N","Auction","--"]
["JGBR / JPGV   0.050 15-Mar-2024 FRN",null,"15-Mar-2024",69594810000,166223530000,0.05,"Floating Coupon","Japan","Japanese Yen","JP1110471E31","JP00470082=",null,"17-Mar-2014","Unsecured","Bond","N",0.497,"--","--",0.06,"IS","MAT","15-Mar-2024",99.994,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGB20Y / JPGV   1.900 20-Mar-2024",null,"20-Mar-2024",896900000000,896900000000,1.9,"Fixed Coupon","Japan","Japanese Yen","JP1200671434","JP00670069=",null,"25-Mar-2004","Unsecured","Bond","N",5.6870000000000003,5.6909999999999998,-0.1,-7.5999999999999998E-2,"IS","MAT","21-Mar-2024",111.94,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Mar-2024","STRIP","20-Mar-2024",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120067P438","JP90670069=",null,"25-Mar-2004","Unsecured","Strip - Principal only","N",6.0170000000000003,6.0209999999999999,-3.1,-0.106,"IS","MAT","21-Mar-2024",100.64400000000001,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB20Y / JPGV   2.200 20-Mar-2024",null,"20-Mar-2024",732500000000,732500000000,2.2000000000000002,"Fixed Coupon","Japan","Japanese Yen","JP1200681441","JP00680069=",null,"30-Apr-2004","Unsecured","Bond","N",5.6420000000000003,5.6459999999999999,-0.1,-7.5999999999999998E-2,"IS","MAT","21-Mar-2024",113.753,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Mar-2024","STRIP","20-Mar-2024",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120068P444","JP90680069=",null,"30-Apr-2004","Unsecured","Strip - Principal only","N",6.0170000000000003,6.0209999999999999,-3.1,-0.106,"IS","MAT","21-Mar-2024",100.64400000000001,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBPS / JPGV  PO Str 20-Mar-2024","STRIP","20-Mar-2024",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120069P459","JP90690069=",null,"31-May-2004","Unsecured","Strip - Principal only","N",6.0170000000000003,6.0209999999999999,-3.1,-0.106,"IS","MAT","21-Mar-2024",100.64400000000001,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBST / JPGV  IO Str 20-Mar-2024","STRIP","20-Mar-2024",1749000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1802431005","JP24030081=",null,"26-May-2003","Unsecured","Strip - Interest only","N",6.0170000000000003,6.0209999999999999,-3.1,-0.106,"IS","MAT","21-Mar-2024",100.64400000000001,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGB10Y / JPGV   0.600 20-Mar-2024",null,"20-Mar-2024",7938796750000,7938796750000,0.6,"Fixed Coupon","Japan","Japanese Yen","JP1103331E36","JP03330067=",null,"20-Mar-2014","Unsecured","Bond","N",5.9039999999999999,5.9080000000000004,0,-7.5999999999999998E-2,"IS","MAT","21-Mar-2024",104.086,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 10YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Mar-2024","STRIP","20-Mar-2024",700000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP110333PE34","JP93330067=",null,"20-Mar-2014","Unsecured","Strip - Principal only","N",6.0170000000000003,6.0209999999999999,-3.1,-0.106,"IS","MAT","21-Mar-2024",100.64400000000001,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB20Y / JPGV   2.100 20-Mar-2024",null,"20-Mar-2024",1555700000000,1555700000000,2.1,"Fixed Coupon","Japan","Japanese Yen","JP1200691457","JP00690069=",null,"31-May-2004","Unsecured","Bond","N",5.657,5.6609999999999996,-0.1,-7.5999999999999998E-2,"IS","MAT","21-Mar-2024",113.149,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBR / JPGV   0.050 15-Apr-2024 FRN",null,"15-Apr-2024",132416040000,265734610000,0.05,"Floating Coupon","Japan","Japanese Yen","JP1110481E47","JP00480082=",null,"15-Apr-2014","Unsecured","Bond","N",8.1000000000000003E-2,"--","--",0.06,"IS","MAT","15-Apr-2024",99.998000000000005,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBR / JPGV   0.050 15-May-2024 FRN",null,"15-May-2024",109299450000,210041430000,0.05,"Floating Coupon","Japan","Japanese Yen","JP1110491E52","JP00490082=",null,"15-May-2014","Unsecured","Bond","N",0.16400000000000001,"--","--",0.06,"IS","MAT","15-May-2024",99.998000000000005,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBR / JPGV   0.050 15-Jun-2024 FRN",null,"15-Jun-2024",58662000000,96302820000,0.05,"Floating Coupon","Japan","Japanese Yen","JP1110501E68","JP00500082=",null,"16-Jun-2014","Unsecured","Bond","N",0.247,"--","--",0.06,"IS","MAT","17-Jun-2024",99.997,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGB20Y / JPGV   2.400 20-Jun-2024",null,"20-Jun-2024",1752500000000,1752500000000,2.4,"Fixed Coupon","Japan","Japanese Yen","JP1200701462","JP00700069=",null,"25-Jun-2004","Unsecured","Bond","N",5.8620000000000001,5.8650000000000002,-0.2,-6.8000000000000005E-2,"IS","MAT","20-Jun-2024",115.533,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Jun-2024","STRIP","20-Jun-2024",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120070P465","JP90700069=",null,"25-Jun-2004","Unsecured","Strip - Principal only","N",6.2670000000000003,6.27,-3.2,-9.8000000000000004E-2,"IS","MAT","20-Jun-2024",100.62,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB20Y / JPGV   2.200 20-Jun-2024",null,"20-Jun-2024",786800000000,786800000000,2.2000000000000002,"Fixed Coupon","Japan","Japanese Yen","JP1200711487","JP00710069=",null,"30-Aug-2004","Unsecured","Bond","N",5.8920000000000003,5.8949999999999996,-0.2,-6.8000000000000005E-2,"IS","MAT","20-Jun-2024",114.27500000000001,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Jun-2024","STRIP","20-Jun-2024",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120071P489","JP90710069=",null,"30-Aug-2004","Unsecured","Strip - Principal only","N",6.2670000000000003,6.27,-3.2,-9.8000000000000004E-2,"IS","MAT","20-Jun-2024",100.62,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB10Y / JPGV   0.600 20-Jun-2024",null,"20-Jun-2024",7971414400000,7971414400000,0.6,"Fixed Coupon","Japan","Japanese Yen","JP1103341E67","JP03340067=",null,"20-Jun-2014","Unsecured","Bond","N",6.1539999999999999,6.157,-1.2,-7.8E-2,"IS","MAT","20-Jun-2024",104.27200000000001,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 10YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Jun-2024","STRIP","20-Jun-2024",100000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP110334PE66","JP93340067=",null,"20-Jun-2014","Unsecured","Strip - Principal only","N",6.2670000000000003,6.27,-3.2,-9.8000000000000004E-2,"IS","MAT","20-Jun-2024",100.62,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBST / JPGV  IO Str 20-Jun-2024","STRIP","20-Jun-2024",193000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1802461002","JP24060081=",null,"30-Jan-2003","Unsecured","Strip - Interest only","N",6.2670000000000003,6.27,-3.2,-9.8000000000000004E-2,"IS","MAT","20-Jun-2024",100.62,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGBR / JPGV   0.050 15-Jul-2024 FRN",null,"15-Jul-2024",125097020000,256201700000,0.05,"Floating Coupon","Japan","Japanese Yen","JP1110511E74","JP00510082=",null,"15-Jul-2014","Unsecured","Bond","N",0.33100000000000002,"--","--",0.06,"IS","MAT","16-Jul-2024",99.995999999999995,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBR / JPGV   0.050 15-Aug-2024 FRN",null,"15-Aug-2024",98789690000,169328950000,0.05,"Floating Coupon","Japan","Japanese Yen","JP1110521E80","JP00520082=",null,"15-Aug-2014","Unsecured","Bond","N",0.41399999999999998,"--","--",0.06,"IS","MAT","15-Aug-2024",99.995000000000005,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JPILB / JPGV   0.100 10-Sep-2024",null,"10-Sep-2024",1084800000000,1091800000000,0.1,"Fixed Coupon","Japan","Japanese Yen","JP1120191EA0","JP00190083=",null,"10-Oct-2014","Unsecured","Bond","Y",6.4889999999999999,6.4950000000000001,-61.7,-0.66100000000000003,"IS","MAT","10-Sep-2024",105.16200000000001,"N/A","JAPAN - INFLATION PROTECTED BOND","N","Auction","--"]
["JGBR / JPGV   0.050 15-Sep-2024 FRN",null,"15-Sep-2024",66054780000,124962450000,0.05,"Floating Coupon","Japan","Japanese Yen","JP1110531E96","JP00530082=",null,"16-Sep-2014","Unsecured","Bond","N",0.497,"--","--",0.06,"IS","MAT","17-Sep-2024",99.994,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBST / JPGV  IO Str 20-Sep-2024","STRIP","20-Sep-2024",1230000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1802491009","JP24090081=",null,"26-May-2003","Unsecured","Strip - Interest only","N",6.5170000000000003,6.5220000000000002,-3.2,-0.09,"IS","MAT","20-Sep-2024",100.593,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGB20Y / JPGV   2.100 20-Sep-2024",null,"20-Sep-2024",2223800000000,2223800000000,2.1,"Fixed Coupon","Japan","Japanese Yen","JP1200721494","JP00720069=",null,"27-Sep-2004","Unsecured","Bond","N",6.1,6.1050000000000004,-0.3,-0.06,"IS","MAT","20-Sep-2024",114.137,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Sep-2024","STRIP","20-Sep-2024",400000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120072P495","JP90720069=",null,"27-Sep-2004","Unsecured","Strip - Principal only","N",6.5170000000000003,6.5220000000000002,-3.2,-0.09,"IS","MAT","20-Sep-2024",100.593,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB10Y / JPGV   0.500 20-Sep-2024",null,"20-Sep-2024",7420550700000,7420550700000,0.5,"Fixed Coupon","Japan","Japanese Yen","JP1103351E98","JP03350067=",null,"22-Sep-2014","Unsecured","Bond","N",6.407,6.4119999999999999,-1.3,-7.0000000000000007E-2,"IS","MAT","20-Sep-2024",103.735,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 10YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Sep-2024","STRIP","20-Sep-2024",500000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP110335PE99","JP93350067=",null,"22-Sep-2014","Unsecured","Strip - Principal only","N",6.5170000000000003,6.5220000000000002,-3.2,-0.09,"IS","MAT","20-Sep-2024",100.593,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBR / JPGV   0.050 15-Oct-2024 FRN",null,"15-Oct-2024",78034380000,163321700000,0.05,"Floating Coupon","Japan","Japanese Yen","JP1110541EA8","JP00540082=",null,"15-Oct-2014","Unsecured","Bond","N",8.1000000000000003E-2,"--","--",0.06,"IS","MAT","15-Oct-2024",99.998000000000005,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBR / JPGV   0.050 15-Nov-2024 FRN",null,"15-Nov-2024",77858440000,142776950000,0.05,"Floating Coupon","Japan","Japanese Yen","JP1110551EB5","JP00550082=",null,"17-Nov-2014","Unsecured","Bond","N",0.16400000000000001,"--","--",0.06,"IS","MAT","15-Nov-2024",99.998000000000005,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBR / JPGV   0.050 15-Dec-2024 FRN",null,"15-Dec-2024",31660880000,63433390000,0.05,"Floating Coupon","Japan","Japanese Yen","JP1110561EC2","JP00560082=",null,"15-Dec-2014","Unsecured","Bond","N",0.247,"--","--",0.06,"IS","MAT","16-Dec-2024",99.997,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBST / JPGV  IO Str 20-Dec-2024","STRIP","20-Dec-2024",180000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP18024C1005","JP24120081=",null,"30-Jan-2003","Unsecured","Strip - Interest only","N",6.7670000000000003,6.7709999999999999,-3.2,-8.2000000000000003E-2,"IS","MAT","20-Dec-2024",100.56100000000001,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGB20Y / JPGV   2.000 20-Dec-2024",null,"20-Dec-2024",1455900000000,1455900000000,2,"Fixed Coupon","Japan","Japanese Yen","JP12007314C5","JP00730069=",null,"20-Dec-2004","Unsecured","Bond","N",6.3680000000000003,6.3719999999999999,-1.2,-6.2E-2,"IS","MAT","20-Dec-2024",114.01600000000001,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Dec-2024","STRIP","20-Dec-2024",100000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120073P4C6","JP90730069=",null,"20-Dec-2004","Unsecured","Strip - Principal only","N",6.7670000000000003,6.7709999999999999,-3.2,-8.2000000000000003E-2,"IS","MAT","20-Dec-2024",100.56100000000001,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB20Y / JPGV   2.100 20-Dec-2024",null,"20-Dec-2024",829200000000,829200000000,2.1,"Fixed Coupon","Japan","Japanese Yen","JP1200741526","JP00740069=",null,"28-Feb-2005","Unsecured","Bond","N",6.351,6.3540000000000001,-1.2,-6.2E-2,"IS","MAT","20-Dec-2024",114.696,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Dec-2024","STRIP","20-Dec-2024",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120074P525","JP90740069=",null,"28-Feb-2005","Unsecured","Strip - Principal only","N",6.7670000000000003,6.7709999999999999,-3.2,-8.2000000000000003E-2,"IS","MAT","20-Dec-2024",100.56100000000001,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB10Y / JPGV   0.500 20-Dec-2024",null,"20-Dec-2024",2868253400000,2868253400000,0.5,"Fixed Coupon","Japan","Japanese Yen","JP1103361EC6","JP03360067=",null,"22-Dec-2014","Unsecured","Bond","N",6.6559999999999997,6.6609999999999996,-1.1000000000000001,-6.2E-2,"IS","MAT","20-Dec-2024",103.822,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 10YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Dec-2024","STRIP","20-Dec-2024",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP110336PEC5","JP93360067=",null,"22-Dec-2014","Unsecured","Strip - Principal only","N",6.7670000000000003,6.7709999999999999,-3.2,-8.2000000000000003E-2,"IS","MAT","20-Dec-2024",100.56100000000001,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB10Y / JPGV   0.300 20-Dec-2024",null,"20-Dec-2024",5166143950000,5166143950000,0.3,"Fixed Coupon","Japan","Japanese Yen","JP1103371F10","JP03370067=",null,"08-Jan-2015","Unsecured","Bond","N",6.6989999999999998,6.7039999999999997,-1.1000000000000001,-6.2E-2,"IS","MAT","20-Dec-2024",102.46299999999999,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 10YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Dec-2024","STRIP","20-Dec-2024",100000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP110337PF13","JP93370067=",null,"08-Jan-2015","Unsecured","Strip - Principal only","N",6.7670000000000003,6.7709999999999999,-3.2,-8.2000000000000003E-2,"IS","MAT","20-Dec-2024",100.56100000000001,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBR / JPGV   0.050 15-Jan-2025 FRN",null,"15-Jan-2025",70426130000,139068440000,0.05,"Floating Coupon","Japan","Japanese Yen","JP1110571F13","JP00570082=",null,"15-Jan-2015","Unsecured","Bond","N",0.33100000000000002,"--","--",0.06,"IS","MAT","15-Jan-2025",99.995999999999995,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBR / JPGV   0.050 15-Feb-2025 FRN",null,"15-Feb-2025",48057140000,92377180000,0.05,"Floating Coupon","Japan","Japanese Yen","JP1110581F29","JP00580082=",null,"16-Feb-2015","Unsecured","Bond","N",0.41399999999999998,"--","--",0.06,"IS","MAT","17-Feb-2025",99.995000000000005,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JPILB / JPGV   0.100 10-Mar-2025",null,"10-Mar-2025",2097500000000,2139400000000,0.1,"Fixed Coupon","Japan","Japanese Yen","JP1120201F51","JP00200083=",null,"12-May-2015","Unsecured","Bond","Y",6.9859999999999998,6.9870000000000001,-57.4,-0.60499999999999998,"IS","MAT","10-Mar-2025",105.145,"N/A","JAPAN - INFLATION PROTECTED BOND","N","Auction","--"]
["JGBR / JPGV   0.050 15-Mar-2025 FRN",null,"15-Mar-2025",39387700000,90807660000,0.05,"Floating Coupon","Japan","Japanese Yen","JP1110591F35","JP00590082=",null,"16-Mar-2015","Unsecured","Bond","N",0.497,"--","--",0.06,"IS","MAT","17-Mar-2025",99.994,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBPS / JPGV  PO Str 20-Mar-2025","STRIP","20-Mar-2025",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120075P530","JP90750069=",null,"25-Mar-2005","Unsecured","Strip - Principal only","N",7.016,7.02,-3,-7.3999999999999996E-2,"IS","MAT","21-Mar-2025",100.526,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB20Y / JPGV   1.900 20-Mar-2025",null,"20-Mar-2025",1156600000000,1156600000000,1.9,"Fixed Coupon","Japan","Japanese Yen","JP1200761540","JP00760069=",null,"28-Apr-2005","Unsecured","Bond","N",6.58,6.5830000000000002,-0.9,-5.3999999999999999E-2,"IS","MAT","21-Mar-2025",113.761,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Mar-2025","STRIP","20-Mar-2025",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120076P546","JP90760069=",null,"28-Apr-2005","Unsecured","Strip - Principal only","N",7.016,7.02,-3,-7.3999999999999996E-2,"IS","MAT","21-Mar-2025",100.526,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB20Y / JPGV   2.000 20-Mar-2025",null,"20-Mar-2025",843700000000,843700000000,2,"Fixed Coupon","Japan","Japanese Yen","JP1200771556","JP00770069=",null,"30-May-2005","Unsecured","Bond","N",6.56,6.5629999999999997,-0.9,-5.3999999999999999E-2,"IS","MAT","21-Mar-2025",114.465,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Mar-2025","STRIP","20-Mar-2025",400000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120077P551","JP90770069=",null,"30-May-2005","Unsecured","Strip - Principal only","N",7.016,7.02,-3,-7.3999999999999996E-2,"IS","MAT","21-Mar-2025",100.526,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBPS / JPGV  PO Str 20-Mar-2025","STRIP","20-Mar-2025",400000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP110338PF38","JP93380067=",null,"20-Mar-2015","Unsecured","Strip - Principal only","N",7.016,7.02,-3,-7.3999999999999996E-2,"IS","MAT","21-Mar-2025",100.526,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB10Y / JPGV   0.400 20-Mar-2025",null,"20-Mar-2025",7638602550000,7638602550000,0.4,"Fixed Coupon","Japan","Japanese Yen","JP1103381F34","JP03380067=",null,"20-Mar-2015","Unsecured","Bond","N",6.9139999999999997,6.9180000000000001,-1,-5.3999999999999999E-2,"IS","MAT","21-Mar-2025",103.2,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 10YR","N","Auction","--"]
["JGBST / JPGV  IO Str 20-Mar-2025","STRIP","20-Mar-2025",1224000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1802531002","JP25030081=",null,"26-May-2003","Unsecured","Strip - Interest only","N",7.016,7.02,-3,-7.3999999999999996E-2,"IS","MAT","21-Mar-2025",100.526,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGB20Y / JPGV   2.100 20-Mar-2025",null,"20-Mar-2025",783600000000,783600000000,2.1,"Fixed Coupon","Japan","Japanese Yen","JP1200751533","JP00750069=",null,"25-Mar-2005","Unsecured","Bond","N",6.5410000000000004,6.5439999999999996,-0.8,-5.3999999999999999E-2,"IS","MAT","21-Mar-2025",115.169,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBR / JPGV   0.050 15-Apr-2025 FRN",null,"15-Apr-2025",59753780000,135537910000,0.05,"Floating Coupon","Japan","Japanese Yen","JP1110601F41","JP00600082=",null,"15-Apr-2015","Unsecured","Bond","N",8.1000000000000003E-2,"--","--",0.06,"IS","MAT","15-Apr-2025",99.998000000000005,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBR / JPGV   0.050 15-May-2025 FRN",null,"15-May-2025",73126350000,127849690000,0.05,"Floating Coupon","Japan","Japanese Yen","JP1110611F56","JP00610082=",null,"15-May-2015","Unsecured","Bond","N",0.16400000000000001,"--","--",0.06,"IS","MAT","15-May-2025",99.998000000000005,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBR / JPGV   0.050 15-Jun-2025 FRN",null,"15-Jun-2025",42745770000,114935190000,0.05,"Floating Coupon","Japan","Japanese Yen","JP1110621F62","JP00620082=",null,"15-Jun-2015","Unsecured","Bond","N",0.247,"--","--",0.06,"IS","MAT","16-Jun-2025",99.997,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGB20Y / JPGV   2.000 20-Jun-2025",null,"20-Jun-2025",752800000000,752800000000,2,"Fixed Coupon","Japan","Japanese Yen","JP1200791570","JP00790069=",null,"29-Jul-2005","Unsecured","Bond","N",6.81,6.8120000000000003,0.2,-3.7999999999999999E-2,"IS","MAT","20-Jun-2025",114.85299999999999,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Jun-2025","STRIP","20-Jun-2025",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120079P573","JP90790069=",null,"29-Jul-2005","Unsecured","Strip - Principal only","N",7.266,7.2690000000000001,-2,-5.8000000000000003E-2,"IS","MAT","20-Jun-2025",100.42700000000001,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB20Y / JPGV   2.100 20-Jun-2025",null,"20-Jun-2025",945200000000,945200000000,2.1,"Fixed Coupon","Japan","Japanese Yen","JP1200801585","JP00800069=",null,"30-Aug-2005","Unsecured","Bond","N",6.79,6.7919999999999998,0.2,-3.7999999999999999E-2,"IS","MAT","20-Jun-2025",115.58199999999999,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGB10Y / JPGV   0.400 20-Jun-2025",null,"20-Jun-2025",8220355000000,8220355000000,0.4,"Fixed Coupon","Japan","Japanese Yen","JP1103391F65","JP03390067=",null,"22-Jun-2015","Unsecured","Bond","N",7.1639999999999997,7.1669999999999998,-1,-4.8000000000000001E-2,"IS","MAT","20-Jun-2025",103.271,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 10YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Jun-2025","STRIP","20-Jun-2025",600000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP110339PF60","JP93390067=",null,"22-Jun-2015","Unsecured","Strip - Principal only","N",7.266,7.2690000000000001,-2,-5.8000000000000003E-2,"IS","MAT","20-Jun-2025",100.42700000000001,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBST / JPGV  IO Str 20-Jun-2025","STRIP","20-Jun-2025",178000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1802561009","JP25060081=",null,"30-Jan-2003","Unsecured","Strip - Interest only","N",7.266,7.2690000000000001,-2,-5.8000000000000003E-2,"IS","MAT","20-Jun-2025",100.42700000000001,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGBPS / JPGV  PO Str 20-Jun-2025","STRIP","20-Jun-2025",100000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120078P567","JP90780069=",null,"27-Jun-2005","Unsecured","Strip - Principal only","N",7.266,7.2690000000000001,-2,-5.8000000000000003E-2,"IS","MAT","20-Jun-2025",100.42700000000001,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB20Y / JPGV   1.900 20-Jun-2025",null,"20-Jun-2025",923900000000,923900000000,1.9,"Fixed Coupon","Japan","Japanese Yen","JP1200781563","JP00780069=",null,"27-Jun-2005","Unsecured","Bond","N",6.8289999999999997,6.8319999999999999,0.2,-3.7999999999999999E-2,"IS","MAT","20-Jun-2025",114.125,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBR / JPGV   0.050 15-Jul-2025 FRN",null,"15-Jul-2025",80368230000,159347890000,0.05,"Floating Coupon","Japan","Japanese Yen","JP1110631F78","JP00630082=",null,"15-Jul-2015","Unsecured","Bond","N",0.33100000000000002,"--","--",0.06,"IS","MAT","15-Jul-2025",99.995999999999995,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBR / JPGV   0.050 15-Aug-2025 FRN",null,"15-Aug-2025",96415690000,175279540000,0.05,"Floating Coupon","Japan","Japanese Yen","JP1110641F84","JP00640082=",null,"17-Aug-2015","Unsecured","Bond","N",0.41399999999999998,"--","--",0.06,"IS","MAT","15-Aug-2025",99.995000000000005,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBR / JPGV   0.050 15-Sep-2025 FRN",null,"15-Sep-2025",65221380000,132606630000,0.05,"Floating Coupon","Japan","Japanese Yen","JP1110651F99","JP00650082=",null,"15-Sep-2015","Unsecured","Bond","N",0.497,"--","--",0.06,"IS","MAT","16-Sep-2025",99.994,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBPS / JPGV  PO Str 20-Sep-2025","STRIP","20-Sep-2025",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120082P5A6","JP90820069=",null,"31-Oct-2005","Unsecured","Strip - Principal only","N",7.516,7.5259999999999998,-2,-5.1999999999999998E-2,"IS","MAT","22-Sep-2025",100.396,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBPS / JPGV  PO Str 20-Sep-2025","STRIP","20-Sep-2025",200000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP110340PF91","JP93400067=",null,"24-Sep-2015","Unsecured","Strip - Principal only","N",7.516,7.5259999999999998,-2,-5.1999999999999998E-2,"IS","MAT","22-Sep-2025",100.396,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB10Y / JPGV   0.400 20-Sep-2025",null,"20-Sep-2025",8089397900000,8089397900000,0.4,"Fixed Coupon","Japan","Japanese Yen","JP1103401F97","JP03400067=",null,"24-Sep-2015","Unsecured","Bond","N",7.399,7.4089999999999998,-0.9,-4.2000000000000003E-2,"IS","MAT","22-Sep-2025",103.337,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 10YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Sep-2025","STRIP","20-Sep-2025",900000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120081P595","JP90810069=",null,"30-Sep-2005","Unsecured","Strip - Principal only","N",7.516,7.5259999999999998,-2,-5.1999999999999998E-2,"IS","MAT","22-Sep-2025",100.396,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBST / JPGV  IO Str 20-Sep-2025","STRIP","20-Sep-2025",1220000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1802591006","JP25090081=",null,"26-May-2003","Unsecured","Strip - Interest only","N",7.516,7.5259999999999998,-2,-5.1999999999999998E-2,"IS","MAT","22-Sep-2025",100.396,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGB20Y / JPGV   2.000 20-Sep-2025",null,"20-Sep-2025",1033400000000,1033400000000,2,"Fixed Coupon","Japan","Japanese Yen","JP1200811592","JP00810069=",null,"30-Sep-2005","Unsecured","Bond","N",6.9989999999999997,7.0069999999999997,0.2,-3.2000000000000001E-2,"IS","MAT","22-Sep-2025",115.31699999999999,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGB20Y / JPGV   2.100 20-Sep-2025",null,"20-Sep-2025",1538200000000,1539200000000,2.1,"Fixed Coupon","Japan","Japanese Yen","JP12008215A7","JP00820069=",null,"31-Oct-2005","Unsecured","Bond","N",6.9770000000000003,6.9850000000000003,0.3,-3.2000000000000001E-2,"IS","MAT","22-Sep-2025",116.071,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBR / JPGV   0.050 15-Oct-2025 FRN",null,"15-Oct-2025",58129230000,130999050000,0.05,"Floating Coupon","Japan","Japanese Yen","JP1110661FA1","JP00660082=",null,"15-Oct-2015","Unsecured","Bond","N",8.1000000000000003E-2,"--","--",0.06,"IS","MAT","15-Oct-2025",99.998000000000005,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBR / JPGV   0.050 15-Nov-2025 FRN",null,"15-Nov-2025",67159310000,147563150000,0.05,"Floating Coupon","Japan","Japanese Yen","JP1110671FB8","JP00670082=",null,"16-Nov-2015","Unsecured","Bond","N",0.16400000000000001,"--","--",0.06,"IS","MAT","17-Nov-2025",99.998000000000005,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBR / JPGV   0.050 15-Dec-2025 FRN",null,"15-Dec-2025",29950310000,54742340000,0.05,"Floating Coupon","Japan","Japanese Yen","JP1110681FC5","JP00680082=",null,"15-Dec-2015","Unsecured","Bond","N",0.247,"--","--",0.06,"IS","MAT","15-Dec-2025",99.997,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGB20Y / JPGV   2.000 20-Dec-2025",null,"20-Dec-2025",1762700000000,1762700000000,2,"Fixed Coupon","Japan","Japanese Yen","JP1200841615","JP00840069=",null,"31-Jan-2006","Unsecured","Bond","N",7.2480000000000002,7.2560000000000002,0.3,-2.5999999999999999E-2,"IS","MAT","22-Dec-2025",115.77200000000001,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Dec-2025","STRIP","20-Dec-2025",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120084P615","JP90840069=",null,"31-Jan-2006","Unsecured","Strip - Principal only","N",7.766,7.7750000000000004,-2,-4.5999999999999999E-2,"IS","MAT","22-Dec-2025",100.36199999999999,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB10Y / JPGV   0.300 20-Dec-2025",null,"20-Dec-2025",7839514850000,7839514850000,0.3,"Fixed Coupon","Japan","Japanese Yen","JP1103411FC6","JP03410067=",null,"21-Dec-2015","Unsecured","Bond","N",7.6779999999999999,7.6870000000000003,-1,-3.5999999999999997E-2,"IS","MAT","22-Dec-2025",102.62,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 10YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Dec-2025","STRIP","20-Dec-2025",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP110341PFC2","JP93410067=",null,"21-Dec-2015","Unsecured","Strip - Principal only","N",7.766,7.7750000000000004,-2,-4.5999999999999999E-2,"IS","MAT","22-Dec-2025",100.36199999999999,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBST / JPGV  IO Str 20-Dec-2025","STRIP","20-Dec-2025",176000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP18025C1004","JP25120081=",null,"30-Jan-2003","Unsecured","Strip - Interest only","N",7.766,7.7750000000000004,-2,-4.5999999999999999E-2,"IS","MAT","22-Dec-2025",100.36199999999999,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGB20Y / JPGV   2.100 20-Dec-2025",null,"20-Dec-2025",1001600000000,1001600000000,2.1,"Fixed Coupon","Japan","Japanese Yen","JP12008315C1","JP00830069=",null,"20-Dec-2005","Unsecured","Bond","N",7.226,7.234,0.3,-2.5999999999999999E-2,"IS","MAT","22-Dec-2025",116.55,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Dec-2025","STRIP","20-Dec-2025",300000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120083P5C1","JP90830069=",null,"20-Dec-2005","Unsecured","Strip - Principal only","N",7.766,7.7750000000000004,-2,-4.5999999999999999E-2,"IS","MAT","22-Dec-2025",100.36199999999999,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBR / JPGV   0.050 15-Jan-2026 FRN",null,"15-Jan-2026",92213780000,189045770000,0.05,"Floating Coupon","Japan","Japanese Yen","JP1110691G17","JP00690082=",null,"15-Jan-2016","Unsecured","Bond","N",0.33100000000000002,"--","--",0.06,"IS","MAT","15-Jan-2026",99.995999999999995,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBR / JPGV   0.050 15-Feb-2026 FRN",null,"15-Feb-2026",63496530000,148969990000,0.05,"Floating Coupon","Japan","Japanese Yen","JP1110701G23","JP00700082=",null,"15-Feb-2016","Unsecured","Bond","N",0.41399999999999998,"--","--",0.06,"IS","MAT","16-Feb-2026",99.995000000000005,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JPILB / JPGV   0.100 10-Mar-2026",null,"10-Mar-2026",1646200000000,1727200000000,0.1,"Fixed Coupon","Japan","Japanese Yen","JP1120211G41","JP00210083=",null,"14-Apr-2016","Unsecured","Bond","Y",7.9809999999999999,7.9809999999999999,-56.4,-0.57099999999999995,"IS","MAT","10-Mar-2026",105.616,"N/A","JAPAN - INFLATION PROTECTED BOND","N","Auction","--"]
["JGBR / JPGV   0.050 15-Mar-2026 FRN",null,"15-Mar-2026",70403760000,165903520000,0.05,"Floating Coupon","Japan","Japanese Yen","JP1110711G39","JP00710082=",null,"15-Mar-2016","Unsecured","Bond","N",0.497,"--","--",0.06,"IS","MAT","16-Mar-2026",99.994,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGB20Y / JPGV   2.300 20-Mar-2026",null,"20-Mar-2026",999500000000,1031400000000,2.2999999999999998,"Fixed Coupon","Japan","Japanese Yen","JP1200861647","JP00860069=",null,"28-Apr-2006","Unsecured","Bond","N",7.3609999999999998,7.3680000000000003,0.5,-0.02,"IS","MAT","23-Mar-2026",118.623,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Mar-2026","STRIP","20-Mar-2026",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP110342PG31","JP93420067=",null,"22-Mar-2016","Unsecured","Strip - Principal only","N",8.0150000000000006,8.0239999999999991,-2,-0.04,"IS","MAT","23-Mar-2026",100.32299999999999,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBPS / JPGV  PO Str 20-Mar-2026","STRIP","20-Mar-2026",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120087P659","JP90870069=",null,"30-May-2006","Unsecured","Strip - Principal only","N",8.0150000000000006,8.0239999999999991,-2,-0.04,"IS","MAT","23-Mar-2026",100.32299999999999,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBST / JPGV  IO Str 20-Mar-2026","STRIP","20-Mar-2026",1211000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1802631000","JP26030081=",null,"26-May-2003","Unsecured","Strip - Interest only","N",8.0150000000000006,8.0239999999999991,-2,-0.04,"IS","MAT","23-Mar-2026",100.32299999999999,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGB10Y / JPGV   0.100 20-Mar-2026",null,"20-Mar-2026",8076650000000,8076650000000,0.1,"Fixed Coupon","Japan","Japanese Yen","JP1103421G35","JP03420067=",null,"22-Mar-2016","Unsecured","Bond","N",7.9809999999999999,7.99,0,-0.02,"IS","MAT","23-Mar-2026",100.965,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 10YR","N","Auction","--"]
["JGB20Y / JPGV   2.200 20-Mar-2026",null,"20-Mar-2026",984900000000,984900000000,2.2000000000000002,"Fixed Coupon","Japan","Japanese Yen","JP1200871653","JP00870069=",null,"30-May-2006","Unsecured","Bond","N",7.3849999999999998,7.3920000000000003,0.5,-0.02,"IS","MAT","23-Mar-2026",117.821,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGB20Y / JPGV   2.100 20-Mar-2026",null,"20-Mar-2026",1206400000000,1206400000000,2.1,"Fixed Coupon","Japan","Japanese Yen","JP1200851630","JP00850069=",null,"27-Mar-2006","Unsecured","Bond","N",7.4089999999999998,7.4160000000000004,0.4,-0.02,"IS","MAT","23-Mar-2026",117.018,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Mar-2026","STRIP","20-Mar-2026",500000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120085P638","JP90850069=",null,"27-Mar-2006","Unsecured","Strip - Principal only","N",8.0150000000000006,8.0239999999999991,-2,-0.04,"IS","MAT","23-Mar-2026",100.32299999999999,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBR / JPGV   0.050 15-Apr-2026 FRN",null,"15-Apr-2026",117639090000,246695050000,0.05,"Floating Coupon","Japan","Japanese Yen","JP1110721G45","JP00720082=",null,"15-Apr-2016","Unsecured","Bond","N",8.1000000000000003E-2,"--","--",0.06,"IS","MAT","15-Apr-2026",99.998000000000005,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBR / JPGV   0.050 15-May-2026 FRN",null,"15-May-2026",83510210000,159589550000,0.05,"Floating Coupon","Japan","Japanese Yen","JP1110731G50","JP00730082=",null,"16-May-2016","Unsecured","Bond","N",0.16400000000000001,"--","--",0.06,"IS","MAT","15-May-2026",99.998000000000005,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBR / JPGV   0.050 15-Jun-2026 FRN",null,"15-Jun-2026",52973870000,123454070000,0.05,"Floating Coupon","Japan","Japanese Yen","JP1110741G66","JP00740082=",null,"15-Jun-2016","Unsecured","Bond","N",0.247,"--","--",0.06,"IS","MAT","15-Jun-2026",99.997,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBPS / JPGV  PO Str 20-Jun-2026","STRIP","20-Jun-2026",300000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120088P665","JP90880069=",null,"26-Jun-2006","Unsecured","Strip - Principal only","N",8.2650000000000006,8.2729999999999997,-2,-3.1E-2,"IS","MAT","22-Jun-2026",100.261,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB20Y / JPGV   2.200 20-Jun-2026",null,"20-Jun-2026",1050600000000,1050600000000,2.2000000000000002,"Fixed Coupon","Japan","Japanese Yen","JP1200891685","JP00890069=",null,"30-Aug-2006","Unsecured","Bond","N",7.6349999999999998,7.64,0.5,-1.0999999999999999E-2,"IS","MAT","22-Jun-2026",118.297,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Jun-2026","STRIP","20-Jun-2026",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120089P689","JP90890069=",null,"30-Aug-2006","Unsecured","Strip - Principal only","N",8.2650000000000006,8.2729999999999997,-2,-3.1E-2,"IS","MAT","22-Jun-2026",100.261,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB10Y / JPGV   0.100 20-Jun-2026",null,"20-Jun-2026",8113429000000,8113429000000,0.1,"Fixed Coupon","Japan","Japanese Yen","JP1103431G66","JP03430067=",null,"20-Jun-2016","Unsecured","Bond","N",8.2309999999999999,8.2379999999999995,0,-1.0999999999999999E-2,"IS","MAT","22-Jun-2026",100.922,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 10YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Jun-2026","STRIP","20-Jun-2026",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP110343PG63","JP93430067=",null,"20-Jun-2016","Unsecured","Strip - Principal only","N",8.2650000000000006,8.2729999999999997,-2,-3.1E-2,"IS","MAT","22-Jun-2026",100.261,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBST / JPGV  IO Str 20-Jun-2026","STRIP","20-Jun-2026",173000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1802661007","JP26060081=",null,"30-Jan-2003","Unsecured","Strip - Interest only","N",8.2650000000000006,8.2729999999999997,-2,-3.1E-2,"IS","MAT","22-Jun-2026",100.261,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGB20Y / JPGV   2.300 20-Jun-2026",null,"20-Jun-2026",1886800000000,1886800000000,2.2999999999999998,"Fixed Coupon","Japan","Japanese Yen","JP1200881660","JP00880069=",null,"26-Jun-2006","Unsecured","Bond","N",7.6109999999999998,7.6159999999999997,0.6,-1.0999999999999999E-2,"IS","MAT","22-Jun-2026",119.124,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBR / JPGV   0.050 15-Jul-2026 FRN",null,"15-Jul-2026",73842810000,165262410000,0.05,"Floating Coupon","Japan","Japanese Yen","JP1110751G71","JP00750082=",null,"15-Jul-2016","Unsecured","Bond","N",0.33100000000000002,"--","--",0.06,"IS","MAT","15-Jul-2026",99.995999999999995,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBR / JPGV   0.050 15-Aug-2026 FRN",null,"15-Aug-2026",83148100000,187457720000,0.05,"Floating Coupon","Japan","Japanese Yen","JP1110761G87","JP00760082=",null,"15-Aug-2016","Unsecured","Bond","N",0.41399999999999998,"--","--",0.06,"IS","MAT","17-Aug-2026",99.995000000000005,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBR / JPGV   0.050 15-Sep-2026 FRN",null,"15-Sep-2026",41705450000,82619170000,0.05,"Floating Coupon","Japan","Japanese Yen","JP1110771G93","JP00770082=",null,"15-Sep-2016","Unsecured","Bond","N",0.497,"--","--",0.06,"IS","MAT","15-Sep-2026",99.994,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBPS / JPGV  PO Str 20-Sep-2026","STRIP","20-Sep-2026",1300000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120090P695","JP90900069=",null,"29-Sep-2006","Unsecured","Strip - Principal only","N",8.5150000000000006,8.5310000000000006,-2.9,-3.2000000000000001E-2,"IS","MAT","24-Sep-2026",100.27800000000001,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB20Y / JPGV   2.200 20-Sep-2026",null,"20-Sep-2026",1983500000000,1984500000000,2.2000000000000002,"Fixed Coupon","Japan","Japanese Yen","JP1200901690","JP00900069=",null,"29-Sep-2006","Unsecured","Bond","N",7.8120000000000003,7.8230000000000004,0.7,-2E-3,"IS","MAT","24-Sep-2026",118.765,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGB10Y / JPGV   0.100 20-Sep-2026",null,"20-Sep-2026",7912509000000,7912509000000,0.1,"Fixed Coupon","Japan","Japanese Yen","JP1103441G98","JP03440067=",null,"20-Sep-2016","Unsecured","Bond","N",8.4760000000000009,8.4909999999999997,0.1,-2E-3,"IS","MAT","24-Sep-2026",100.874,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 10YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Sep-2026","STRIP","20-Sep-2026",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP110344PG96","JP93440067=",null,"20-Sep-2016","Unsecured","Strip - Principal only","N",8.5150000000000006,8.5310000000000006,-2.9,-3.2000000000000001E-2,"IS","MAT","24-Sep-2026",100.27800000000001,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB20Y / JPGV   2.300 20-Sep-2026",null,"20-Sep-2026",941800000000,952300000000,2.2999999999999998,"Fixed Coupon","Japan","Japanese Yen","JP12009116A6","JP00910069=",null,"30-Oct-2006","Unsecured","Bond","N",7.7850000000000001,7.7969999999999997,0.7,-2E-3,"IS","MAT","24-Sep-2026",119.617,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBST / JPGV  IO Str 20-Sep-2026","STRIP","20-Sep-2026",1206000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1802691004","JP26090081=",null,"26-May-2003","Unsecured","Strip - Interest only","N",8.5150000000000006,8.5310000000000006,-2.9,-3.2000000000000001E-2,"IS","MAT","24-Sep-2026",100.27800000000001,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGBPS / JPGV  PO Str 20-Sep-2026","STRIP","20-Sep-2026",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120091P6A3","JP90910069=",null,"30-Oct-2006","Unsecured","Strip - Principal only","N",8.5150000000000006,8.5310000000000006,-2.9,-3.2000000000000001E-2,"IS","MAT","24-Sep-2026",100.27800000000001,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBR / JPGV   0.050 15-Oct-2026 FRN",null,"15-Oct-2026",132173980000,205760710000,0.05,"Floating Coupon","Japan","Japanese Yen","JP1110781GA5","JP00780082=",null,"17-Oct-2016","Unsecured","Bond","N",8.1000000000000003E-2,"--","--",0.06,"IS","MAT","15-Oct-2026",99.998999999999995,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBR / JPGV   0.050 15-Nov-2026 FRN",null,"15-Nov-2026",47276170000,84258480000,0.05,"Floating Coupon","Japan","Japanese Yen","JP1110791GB2","JP00790082=",null,"15-Nov-2016","Unsecured","Bond","N",0.16400000000000001,"--","--",0.06,"IS","MAT","16-Nov-2026",99.997,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBR / JPGV   0.050 15-Dec-2026 FRN",null,"15-Dec-2026",60254240000,105263530000,0.05,"Floating Coupon","Japan","Japanese Yen","JP1110801GC7","JP00800082=",null,"15-Dec-2016","Unsecured","Bond","N",0.247,"--","--",0.06,"IS","MAT","15-Dec-2026",99.997,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBST / JPGV  IO Str 20-Dec-2026","STRIP","20-Dec-2026",170000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP18026C1003","JP26120081=",null,"30-Jan-2003","Unsecured","Strip - Interest only","N",8.7650000000000006,8.7710000000000008,-2,-1.4E-2,"IS","MAT","21-Dec-2026",100.123,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGBPS / JPGV  PO Str 20-Dec-2026","STRIP","20-Dec-2026",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP110345PGC1","JP93450067=",null,"20-Dec-2016","Unsecured","Strip - Principal only","N",8.7650000000000006,8.7710000000000008,-2,-1.4E-2,"IS","MAT","21-Dec-2026",100.123,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBPS / JPGV  PO Str 20-Dec-2026","STRIP","20-Dec-2026",300000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120092P6C8","JP90920069=",null,"25-Dec-2006","Unsecured","Strip - Principal only","N",8.7650000000000006,8.7710000000000008,-2,-1.4E-2,"IS","MAT","21-Dec-2026",100.123,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB20Y / JPGV   2.100 20-Dec-2026",null,"20-Dec-2026",2910000000000,2910000000000,2.1,"Fixed Coupon","Japan","Japanese Yen","JP12009216C0","JP00920069=",null,"25-Dec-2006","Unsecured","Bond","N",8.0879999999999992,8.0920000000000005,0.7,5.0000000000000001E-3,"IS","MAT","21-Dec-2026",118.349,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGB10Y / JPGV   0.100 20-Dec-2026",null,"20-Dec-2026",7423223450000,7423223450000,0.1,"Fixed Coupon","Japan","Japanese Yen","JP1103451GC0","JP03450067=",null,"20-Dec-2016","Unsecured","Bond","N",8.7260000000000009,8.7319999999999993,0,5.0000000000000001E-3,"IS","MAT","21-Dec-2026",100.824,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 10YR","N","Auction","--"]
["JGBR / JPGV   0.050 15-Jan-2027 FRN",null,"15-Jan-2027",275708350000,382820750000,0.05,"Floating Coupon","Japan","Japanese Yen","JP1110811H11","JP00810082=",null,"16-Jan-2017","Unsecured","Bond","N",0.33100000000000002,"--","--",0.06,"IS","MAT","15-Jan-2027",99.995999999999995,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBR / JPGV   0.050 15-Feb-2027 FRN",null,"15-Feb-2027",349892750000,350389680000,0.05,"Floating Coupon","Japan","Japanese Yen","JP1110821H27","JP00820082=",null,"15-Feb-2017","Unsecured","Bond","N",0.41399999999999998,"--","--",0.06,"IS","MAT","15-Feb-2027",99.995000000000005,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JPILB / JPGV   0.100 10-Mar-2027",null,"10-Mar-2027",1687600000000,1760400000000,0.1,"Fixed Coupon","Japan","Japanese Yen","JP1120221H48","JP00220083=",null,"13-Apr-2017","Unsecured","Bond","Y",8.9749999999999996,8.9749999999999996,-57.5,-0.54600000000000004,"IS","MAT","10-Mar-2027",106.108,"N/A","JAPAN - INFLATION PROTECTED BOND","N","Auction","--"]
["JGBR / JPGV   0.050 15-Mar-2027 FRN",null,"15-Mar-2027",676330900000,677174690000,0.05,"Floating Coupon","Japan","Japanese Yen","JP1110831H33","JP00830082=",null,"15-Mar-2017","Unsecured","Bond","N",0.497,"--","--",0.06,"IS","MAT","15-Mar-2027",99.994,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBPS / JPGV  PO Str 20-Mar-2027","STRIP","20-Mar-2027",900000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120093P731","JP90930069=",null,"26-Mar-2007","Unsecured","Strip - Principal only","N",9.0150000000000006,9.0229999999999997,-3,-1.4999999999999999E-2,"IS","MAT","23-Mar-2027",100.137,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB20Y / JPGV   2.100 20-Mar-2027",null,"20-Mar-2027",1967300000000,1967300000000,2.1,"Fixed Coupon","Japan","Japanese Yen","JP1200941746","JP00940069=",null,"27-Apr-2007","Unsecured","Bond","N",8.2639999999999993,8.2690000000000001,0.9,1.4E-2,"IS","MAT","23-Mar-2027",118.77,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Mar-2027","STRIP","20-Mar-2027",1300000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120094P747","JP90940069=",null,"27-Apr-2007","Unsecured","Strip - Principal only","N",9.0150000000000006,9.0229999999999997,-3,-1.4999999999999999E-2,"IS","MAT","23-Mar-2027",100.137,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB10Y / JPGV   0.100 20-Mar-2027",null,"20-Mar-2027",7706646700000,7706646700000,0.1,"Fixed Coupon","Japan","Japanese Yen","JP1103461H35","JP03460067=",null,"21-Mar-2017","Unsecured","Bond","N",8.9710000000000001,8.9789999999999992,0,1.4E-2,"IS","MAT","23-Mar-2027",100.767,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 10YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Mar-2027","STRIP","20-Mar-2027",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP110346PH36","JP93460067=",null,"21-Mar-2017","Unsecured","Strip - Principal only","N",9.0150000000000006,9.0229999999999997,-3,-1.4999999999999999E-2,"IS","MAT","23-Mar-2027",100.137,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBST / JPGV  IO Str 20-Mar-2027","STRIP","20-Mar-2027",1192000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1802731008","JP27030081=",null,"26-May-2003","Unsecured","Strip - Interest only","N",9.0139999999999993,9.0220000000000002,-2,-5.0000000000000001E-3,"IS","MAT","23-Mar-2027",100.04600000000001,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGB20Y / JPGV   2.000 20-Mar-2027",null,"20-Mar-2027",1194583000000,1194700000000,2,"Fixed Coupon","Japan","Japanese Yen","JP1200931739","JP00930069=",null,"26-Mar-2007","Unsecured","Bond","N",8.2940000000000005,8.3000000000000007,0.8,1.4E-2,"IS","MAT","23-Mar-2027",117.87,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBR / JPGV   0.050 15-Apr-2027 FRN",null,"15-Apr-2027",136902230000,137050510000,0.05,"Floating Coupon","Japan","Japanese Yen","JP1110841H49","JP00840082=",null,"17-Apr-2017","Unsecured","Bond","N",8.1000000000000003E-2,"--","--",0.06,"IS","MAT","15-Apr-2027",99.998999999999995,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBR / JPGV   0.050 15-May-2027 FRN",null,"15-May-2027",124393450000,124606000000,0.05,"Floating Coupon","Japan","Japanese Yen","JP1110851H53","JP00850082=",null,"15-May-2017","Unsecured","Bond","N",0.16400000000000001,"--","--",0.06,"IS","MAT","17-May-2027",99.997,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBR / JPGV   0.050 15-Jun-2027 FRN",null,"15-Jun-2027",183780480000,184032540000,0.05,"Floating Coupon","Japan","Japanese Yen","JP1110861H69","JP00860082=",null,"15-Jun-2017","Unsecured","Bond","N",0.247,"--","--",0.06,"IS","MAT","15-Jun-2027",99.997,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBPS / JPGV  PO Str 20-Jun-2027","STRIP","20-Jun-2027",400000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120095P769","JP90950069=",null,"29-Jun-2007","Unsecured","Strip - Principal only","N",9.2639999999999993,9.2680000000000007,-2.1,3.0000000000000001E-3,"IS","MAT","21-Jun-2027",99.965999999999994,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBPS / JPGV  PO Str 20-Jun-2027","STRIP","20-Jun-2027",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120096P783","JP90960069=",null,"31-Aug-2007","Unsecured","Strip - Principal only","N",9.2639999999999993,9.2680000000000007,-2.1,3.0000000000000001E-3,"IS","MAT","21-Jun-2027",99.965999999999994,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBPS / JPGV  PO Str 20-Jun-2027","STRIP","20-Jun-2027",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP110347PH68","JP93470067=",null,"20-Jun-2017","Unsecured","Strip - Principal only","N",9.2639999999999993,9.2680000000000007,-2.1,3.0000000000000001E-3,"IS","MAT","21-Jun-2027",99.965999999999994,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB10Y / JPGV   0.100 20-Jun-2027",null,"20-Jun-2027",7176327750000,7176327750000,0.1,"Fixed Coupon","Japan","Japanese Yen","JP1103471H66","JP03470067=",null,"20-Jun-2017","Unsecured","Bond","N",9.2210000000000001,9.2249999999999996,-1.1000000000000001,1.2999999999999999E-2,"IS","MAT","21-Jun-2027",100.798,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 10YR","N","Auction","--"]
["JGBST / JPGV  IO Str 20-Jun-2027","STRIP","20-Jun-2027",167000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1802761005","JP27060081=",null,"30-Jan-2003","Unsecured","Strip - Interest only","N",9.2639999999999993,9.2680000000000007,-2.1,3.0000000000000001E-3,"IS","MAT","21-Jun-2027",99.965999999999994,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGB20Y / JPGV   2.100 20-Jun-2027",null,"20-Jun-2027",1024400000000,1024400000000,2.1,"Fixed Coupon","Japan","Japanese Yen","JP1200961785","JP00960069=",null,"31-Aug-2007","Unsecured","Bond","N",8.5139999999999993,8.516,-0.2,1.2999999999999999E-2,"IS","MAT","21-Jun-2027",119.307,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGB20Y / JPGV   2.300 20-Jun-2027",null,"20-Jun-2027",2023100000000,2023100000000,2.2999999999999998,"Fixed Coupon","Japan","Japanese Yen","JP1200951760","JP00950069=",null,"29-Jun-2007","Unsecured","Bond","N",8.4559999999999995,8.4570000000000007,-0.1,1.2999999999999999E-2,"IS","MAT","21-Jun-2027",121.157,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBR / JPGV   0.050 15-Jul-2027 FRN",null,"15-Jul-2027",241973000000,242826570000,0.05,"Floating Coupon","Japan","Japanese Yen","JP1110871H75","JP00870082=",null,"18-Jul-2017","Unsecured","Bond","N",0.33100000000000002,"--","--",0.06,"IS","MAT","15-Jul-2027",99.995999999999995,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBR / JPGV   0.050 15-Aug-2027 FRN",null,"15-Aug-2027",274001590000,274266040000,0.05,"Floating Coupon","Japan","Japanese Yen","JP1110881H81","JP00880082=",null,"15-Aug-2017","Unsecured","Bond","N",0.41399999999999998,"--","--",0.06,"IS","MAT","16-Aug-2027",99.995000000000005,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBR / JPGV   0.050 15-Sep-2027 FRN",null,"15-Sep-2027",159162640000,159403290000,0.05,"Floating Coupon","Japan","Japanese Yen","JP1110891H97","JP00890082=",null,"15-Sep-2017","Unsecured","Bond","N",0.497,"--","--",0.06,"IS","MAT","15-Sep-2027",99.994,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBPS / JPGV  PO Str 20-Sep-2027","STRIP","20-Sep-2027",100000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120097P799","JP90970069=",null,"28-Sep-2007","Unsecured","Strip - Principal only","N",9.5129999999999999,9.52,-2.1,1.2E-2,"IS","MAT","21-Sep-2027",99.88,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB20Y / JPGV   2.100 20-Sep-2027",null,"20-Sep-2027",1291000000000,1291000000000,2.1,"Fixed Coupon","Japan","Japanese Yen","JP12009817B7","JP00980069=",null,"30-Nov-2007","Unsecured","Bond","N",8.6869999999999994,8.6910000000000007,-0.1,2.1999999999999999E-2,"IS","MAT","21-Sep-2027",119.729,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Sep-2027","STRIP","20-Sep-2027",200000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120098P7B2","JP90980069=",null,"30-Nov-2007","Unsecured","Strip - Principal only","N",9.5129999999999999,9.52,-2.1,1.2E-2,"IS","MAT","21-Sep-2027",99.88,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBPS / JPGV  PO Str 20-Sep-2027","STRIP","20-Sep-2027",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP110348PH91","JP93480067=",null,"20-Sep-2017","Unsecured","Strip - Principal only","N",9.5129999999999999,9.52,-2.1,1.2E-2,"IS","MAT","21-Sep-2027",99.88,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB10Y / JPGV   0.100 20-Sep-2027",null,"20-Sep-2027",7132294400000,7132294400000,0.1,"Fixed Coupon","Japan","Japanese Yen","JP1103481H98","JP03480067=",null,"20-Sep-2017","Unsecured","Bond","N",9.4659999999999993,9.4719999999999995,-1.1000000000000001,2.1999999999999999E-2,"IS","MAT","21-Sep-2027",100.735,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 10YR","N","Auction","--"]
["JGBST / JPGV  IO Str 20-Sep-2027","STRIP","20-Sep-2027",1170000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1802791002","JP27090081=",null,"26-May-2003","Unsecured","Strip - Interest only","N",9.5129999999999999,9.52,-2.1,1.2E-2,"IS","MAT","21-Sep-2027",99.88,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGB20Y / JPGV   2.200 20-Sep-2027",null,"20-Sep-2027",1757000000000,1757000000000,2.2000000000000002,"Fixed Coupon","Japan","Japanese Yen","JP1200971792","JP00970069=",null,"28-Sep-2007","Unsecured","Bond","N",8.6549999999999994,8.6579999999999995,-0.1,2.1999999999999999E-2,"IS","MAT","21-Sep-2027",120.679,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBR / JPGV   0.050 15-Oct-2027 FRN",null,"15-Oct-2027",289870190000,290327770000,0.05,"Floating Coupon","Japan","Japanese Yen","JP1110901HA7","JP00900082=",null,"16-Oct-2017","Unsecured","Bond","N",8.1000000000000003E-2,"--","--",0.06,"IS","MAT","15-Oct-2027",99.998999999999995,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBR / JPGV   0.050 15-Nov-2027 FRN",null,"15-Nov-2027",218436570000,218655070000,0.05,"Floating Coupon","Japan","Japanese Yen","JP1110911HB4","JP00910082=",null,"15-Nov-2017","Unsecured","Bond","N",0.16400000000000001,"--","--",0.06,"IS","MAT","15-Nov-2027",99.997,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBR / JPGV   0.050 15-Dec-2027 FRN",null,"15-Dec-2027",207912480000,208124070000,0.05,"Floating Coupon","Japan","Japanese Yen","JP1110921HC1","JP00920082=",null,"15-Dec-2017","Unsecured","Bond","N",0.247,"--","--",0.06,"IS","MAT","15-Dec-2027",99.997,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGB20Y / JPGV   2.100 20-Dec-2027",null,"20-Dec-2027",2882300000000,2882300000000,2.1,"Fixed Coupon","Japan","Japanese Yen","JP12009917C3","JP00990069=",null,"25-Dec-2007","Unsecured","Bond","N",8.9359999999999999,8.9359999999999999,0.1,3.1E-2,"IS","MAT","20-Dec-2027",120.14,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBST / JPGV  IO Str 20-Dec-2027","STRIP","20-Dec-2027",162000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP18027C1002","JP27120081=",null,"30-Jan-2003","Unsecured","Strip - Interest only","N",9.7629999999999999,9.766,-2.1,2.1000000000000001E-2,"IS","MAT","20-Dec-2027",99.789000000000001,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGB10Y / JPGV   0.100 20-Dec-2027",null,"20-Dec-2027",7383745300000,7383745300000,0.1,"Fixed Coupon","Japan","Japanese Yen","JP1103491HC4","JP03490067=",null,"20-Dec-2017","Unsecured","Bond","N",9.7149999999999999,9.718,-1.1000000000000001,3.1E-2,"IS","MAT","20-Dec-2027",100.666,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 10YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Dec-2027","STRIP","20-Dec-2027",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP110349PHC1","JP93490067=",null,"20-Dec-2017","Unsecured","Strip - Principal only","N",9.7629999999999999,9.766,-2.1,2.1000000000000001E-2,"IS","MAT","20-Dec-2027",99.789000000000001,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBPS / JPGV  PO Str 20-Dec-2027","STRIP","20-Dec-2027",400000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120099P7C9","JP90990069=",null,"25-Dec-2007","Unsecured","Strip - Principal only","N",9.7629999999999999,9.766,-2.1,2.1000000000000001E-2,"IS","MAT","20-Dec-2027",99.789000000000001,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBR / JPGV   0.050 15-Jan-2028 FRN",null,"15-Jan-2028",281606870000,281932730000,0.05,"Floating Coupon","Japan","Japanese Yen","JP1110931J14","JP00930082=",null,"15-Jan-2018","Unsecured","Bond","N",0.33100000000000002,"--","--",0.06,"IS","MAT","17-Jan-2028",99.995000000000005,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBR / JPGV   0.050 15-Feb-2028 FRN",null,"15-Feb-2028",278273850000,278273850000,0.05,"Floating Coupon","Japan","Japanese Yen","JP1110941J20","JP00940082=",null,"15-Feb-2018","Unsecured","Bond","N",0.41399999999999998,"--","--",0.06,"IS","MAT","15-Feb-2028",99.995000000000005,"N/A","JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)","N","Public Offering","--"]
["JGBPS / JPGV  PO Str 20-Mar-2028","STRIP","20-Mar-2028",900000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120100P833","JP91000069=",null,"25-Mar-2008","Unsecured","Strip - Principal only","N",10.012,10.016999999999999,-1.1000000000000001,0.04,"IS","MAT","21-Mar-2028",99.593000000000004,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB20Y / JPGV   2.400 20-Mar-2028",null,"20-Mar-2028",1056200000000,1056200000000,2.4,"Fixed Coupon","Japan","Japanese Yen","JP1201011853","JP01010069=",null,"30-May-2008","Unsecured","Bond","N",9.0030000000000001,9.0039999999999996,0.5,0.04,"IS","MAT","21-Mar-2028",123.529,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Mar-2028","STRIP","20-Mar-2028",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120101P856","JP91010069=",null,"30-May-2008","Unsecured","Strip - Principal only","N",10.012,10.016999999999999,-1.1000000000000001,0.04,"IS","MAT","21-Mar-2028",99.593000000000004,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBST / JPGV  IO Str 20-Mar-2028","STRIP","20-Mar-2028",1167000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1802831006","JP28030081=",null,"26-May-2003","Unsecured","Strip - Interest only","N",10.012,10.016999999999999,-1.1000000000000001,0.04,"IS","MAT","21-Mar-2028",99.593000000000004,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGB20Y / JPGV   2.200 20-Mar-2028",null,"20-Mar-2028",2066900000000,2066900000000,2.2000000000000002,"Fixed Coupon","Japan","Japanese Yen","JP1201001839","JP01000069=",null,"25-Mar-2008","Unsecured","Bond","N",9.0709999999999997,9.0719999999999992,0.4,0.04,"IS","MAT","21-Mar-2028",121.53400000000001,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Jun-2028","STRIP","20-Jun-2028",200000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120102P862","JP91020069=",null,"20-Jun-2008","Unsecured","Strip - Principal only","N",10.262,10.266,-2,4.1000000000000002E-2,"IS","MAT","20-Jun-2028",99.575000000000003,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB20Y / JPGV   2.300 20-Jun-2028",null,"20-Jun-2028",1159900000000,1159900000000,2.2999999999999998,"Fixed Coupon","Japan","Japanese Yen","JP1201031877","JP01030069=",null,"29-Jul-2008","Unsecured","Bond","N",9.2850000000000001,9.2850000000000001,0.6,5.0999999999999997E-2,"IS","MAT","20-Jun-2028",122.96,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGB20Y / JPGV   2.100 20-Jun-2028",null,"20-Jun-2028",933100000000,933100000000,2.1,"Fixed Coupon","Japan","Japanese Yen","JP1201041884","JP01040069=",null,"29-Aug-2008","Unsecured","Bond","N",9.3550000000000004,9.3550000000000004,0.5,5.0999999999999997E-2,"IS","MAT","20-Jun-2028",120.91800000000001,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Jun-2028","STRIP","20-Jun-2028",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120104P884","JP91040069=",null,"29-Aug-2008","Unsecured","Strip - Principal only","N",10.262,10.266,-2,4.1000000000000002E-2,"IS","MAT","20-Jun-2028",99.575000000000003,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBST / JPGV  IO Str 20-Jun-2028","STRIP","20-Jun-2028",158000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1802861003","JP28060081=",null,"30-Jan-2003","Unsecured","Strip - Interest only","N",10.262,10.266,-2,4.1000000000000002E-2,"IS","MAT","20-Jun-2028",99.575000000000003,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGB20Y / JPGV   2.400 20-Jun-2028",null,"20-Jun-2028",1261400000000,1261400000000,2.4,"Fixed Coupon","Japan","Japanese Yen","JP1201021860","JP01020069=",null,"20-Jun-2008","Unsecured","Bond","N",9.2520000000000007,9.2509999999999994,0.7,5.0999999999999997E-2,"IS","MAT","20-Jun-2028",123.98099999999999,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Jun-2028","STRIP","20-Jun-2028",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120103P878","JP91030069=",null,"29-Jul-2008","Unsecured","Strip - Principal only","N",10.262,10.266,-2,4.1000000000000002E-2,"IS","MAT","20-Jun-2028",99.575000000000003,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB20Y / JPGV   2.200 20-Sep-2028",null,"20-Sep-2028",1051500000000,1051500000000,2.2000000000000002,"Fixed Coupon","Japan","Japanese Yen","JP12010618A8","JP01060069=",null,"31-Oct-2008","Unsecured","Bond","N",9.4830000000000005,9.4849999999999994,0.8,6.2E-2,"IS","MAT","20-Sep-2028",122.337,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Sep-2028","STRIP","20-Sep-2028",200000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120105P899","JP91050069=",null,"24-Sep-2008","Unsecured","Strip - Principal only","N",10.510999999999999,10.516999999999999,-1,6.2E-2,"IS","MAT","20-Sep-2028",99.349000000000004,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB20Y / JPGV   2.100 20-Sep-2028",null,"20-Sep-2028",1912700000000,1912700000000,2.1,"Fixed Coupon","Japan","Japanese Yen","JP1201051891","JP01050069=",null,"24-Sep-2008","Unsecured","Bond","N",9.5210000000000008,9.5229999999999997,0.7,6.2E-2,"IS","MAT","20-Sep-2028",121.292,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBST / JPGV  IO Str 20-Sep-2028","STRIP","20-Sep-2028",1157000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1802891000","JP28090081=",null,"26-May-2003","Unsecured","Strip - Interest only","N",10.510999999999999,10.516999999999999,-1,6.2E-2,"IS","MAT","20-Sep-2028",99.349000000000004,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGBPS / JPGV  PO Str 20-Sep-2028","STRIP","20-Sep-2028",200000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120106P8A2","JP91060069=",null,"31-Oct-2008","Unsecured","Strip - Principal only","N",10.510999999999999,10.516999999999999,-1,6.2E-2,"IS","MAT","20-Sep-2028",99.349000000000004,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBST / JPGV  IO Str 20-Dec-2028","STRIP","20-Dec-2028",155000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP18028C1001","JP28120081=",null,"30-Jan-2003","Unsecured","Strip - Interest only","N",10.76,10.766,-0.8,7.2999999999999995E-2,"IS","MAT","20-Dec-2028",99.216999999999999,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGB20Y / JPGV   2.100 20-Dec-2028",null,"20-Dec-2028",1364300000000,1364300000000,2.1,"Fixed Coupon","Japan","Japanese Yen","JP12010718C2","JP01070069=",null,"22-Dec-2008","Unsecured","Bond","N",9.77,9.77,1.1000000000000001,7.2999999999999995E-2,"IS","MAT","20-Dec-2028",121.651,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Dec-2028","STRIP","20-Dec-2028",200000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120107P8C7","JP91070069=",null,"22-Dec-2008","Unsecured","Strip - Principal only","N",10.76,10.766,-0.8,7.2999999999999995E-2,"IS","MAT","20-Dec-2028",99.216999999999999,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB20Y / JPGV   1.900 20-Dec-2028",null,"20-Dec-2028",2248900000000,2248900000000,1.9,"Fixed Coupon","Japan","Japanese Yen","JP1201081914","JP01080069=",null,"30-Jan-2009","Unsecured","Bond","N",9.8480000000000008,9.8480000000000008,0.9,7.2999999999999995E-2,"IS","MAT","20-Dec-2028",119.515,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Dec-2028","STRIP","20-Dec-2028",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120108P919","JP91080069=",null,"30-Jan-2009","Unsecured","Strip - Principal only","N",10.76,10.766,-0.8,7.2999999999999995E-2,"IS","MAT","20-Dec-2028",99.216999999999999,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBPS / JPGV  PO Str 20-Mar-2029","STRIP","20-Mar-2029",500000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120109P933","JP91090069=",null,"23-Mar-2009","Unsecured","Strip - Principal only","N",11.009,11.013999999999999,-0.7,8.4000000000000005E-2,"IS","MAT","21-Mar-2029",99.081999999999994,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB20Y / JPGV   2.100 20-Mar-2029",null,"20-Mar-2029",1953700000000,1953700000000,2.1,"Fixed Coupon","Japan","Japanese Yen","JP1201101944","JP01100069=",null,"24-Apr-2009","Unsecured","Bond","N",9.9329999999999998,9.9320000000000004,1.5,8.4000000000000005E-2,"IS","MAT","21-Mar-2029",121.998,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Mar-2029","STRIP","20-Mar-2029",400000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120110P949","JP91100069=",null,"24-Apr-2009","Unsecured","Strip - Principal only","N",11.009,11.013999999999999,-0.7,8.4000000000000005E-2,"IS","MAT","21-Mar-2029",99.081999999999994,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBST / JPGV  IO Str 20-Mar-2029","STRIP","20-Mar-2029",1154000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1802931004","JP29030081=",null,"26-May-2003","Unsecured","Strip - Interest only","N",11.009,11.013999999999999,-0.7,8.4000000000000005E-2,"IS","MAT","21-Mar-2029",99.081999999999994,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGB20Y / JPGV   1.900 20-Mar-2029",null,"20-Mar-2029",1509000000000,1509000000000,1.9,"Fixed Coupon","Japan","Japanese Yen","JP1201091939","JP01090069=",null,"23-Mar-2009","Unsecured","Bond","N",10.016999999999999,10.016999999999999,1.3,8.4000000000000005E-2,"IS","MAT","21-Mar-2029",119.816,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Jun-2029","STRIP","20-Jun-2029",400000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120111P962","JP91110069=",null,"22-Jun-2009","Unsecured","Strip - Principal only","N",11.259,11.263,-0.7,9.5000000000000001E-2,"IS","MAT","20-Jun-2029",98.941000000000003,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB20Y / JPGV   2.200 20-Jun-2029",null,"20-Jun-2029",1267800000000,1267800000000,2.2000000000000002,"Fixed Coupon","Japan","Japanese Yen","JP1201111968","JP01110069=",null,"22-Jun-2009","Unsecured","Bond","N",10.141,10.138,1.7,9.4E-2,"IS","MAT","20-Jun-2029",123.464,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBST / JPGV  IO Str 20-Jun-2029","STRIP","20-Jun-2029",153000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1802961001","JP29060081=",null,"30-Jan-2003","Unsecured","Strip - Interest only","N",11.259,11.263,-0.7,9.5000000000000001E-2,"IS","MAT","20-Jun-2029",98.941000000000003,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGB20Y / JPGV   2.100 20-Jun-2029",null,"20-Jun-2029",2276300000000,2276300000000,2.1,"Fixed Coupon","Japan","Japanese Yen","JP1201121975","JP01120069=",null,"27-Jul-2009","Unsecured","Bond","N",10.182,10.179,1.6,9.4E-2,"IS","MAT","20-Jun-2029",122.349,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGB20Y / JPGV   2.100 20-Sep-2029",null,"20-Sep-2029",3644500000000,3644500000000,2.1,"Fixed Coupon","Japan","Japanese Yen","JP1201131990","JP01130069=",null,"24-Sep-2009","Unsecured","Bond","N",10.342000000000001,10.34,1.8,0.105,"IS","MAT","20-Sep-2029",122.693,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBST / JPGV  IO Str 20-Sep-2029","STRIP","20-Sep-2029",1145000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1802991008","JP29090081=",null,"26-May-2003","Unsecured","Strip - Interest only","N",11.507999999999999,11.513999999999999,-0.7,0.105,"IS","MAT","20-Sep-2029",98.796999999999997,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGB30Y / JPGV   2.800 20-Sep-2029",null,"20-Sep-2029",206100000000,257900000000,2.8,"Fixed Coupon","Japan","Japanese Yen","JP1300011W09","JP00010068=",null,"20-Sep-1999","Unsecured","Bond","N",10.052,10.048999999999999,1.4,9.5000000000000001E-2,"IS","MAT","20-Sep-2029",130.80799999999999,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 30YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Sep-2029","STRIP","20-Sep-2029",400000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120113P992","JP91130069=",null,"24-Sep-2009","Unsecured","Strip - Principal only","N",11.507999999999999,11.513999999999999,-0.7,0.105,"IS","MAT","20-Sep-2029",98.796999999999997,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBPS / JPGV  PO Str 20-Dec-2029","STRIP","20-Dec-2029",500000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120114P9C6","JP91140069=",null,"21-Dec-2009","Unsecured","Strip - Principal only","N",11.757,11.762,-0.6,0.11600000000000001,"IS","MAT","20-Dec-2029",98.646000000000001,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB20Y / JPGV   2.200 20-Dec-2029",null,"20-Dec-2029",1250000000000,1250000000000,2.2000000000000002,"Fixed Coupon","Japan","Japanese Yen","JP1201151A21","JP01150069=",null,"26-Feb-2010","Unsecured","Bond","N",10.545999999999999,10.542999999999999,2.2000000000000002,0.11600000000000001,"IS","MAT","20-Dec-2029",124.18300000000001,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Dec-2029","STRIP","20-Dec-2029",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120115PA23","JP91150069=",null,"26-Feb-2010","Unsecured","Strip - Principal only","N",11.757,11.762,-0.6,0.11600000000000001,"IS","MAT","20-Dec-2029",98.646000000000001,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBST / JPGV  IO Str 20-Dec-2029","STRIP","20-Dec-2029",149000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP18029C1000","JP29120081=",null,"30-Jan-2003","Unsecured","Strip - Interest only","N",11.757,11.762,-0.6,0.11600000000000001,"IS","MAT","20-Dec-2029",98.646000000000001,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGB20Y / JPGV   2.100 20-Dec-2029",null,"20-Dec-2029",2476300000000,2476300000000,2.1,"Fixed Coupon","Japan","Japanese Yen","JP12011419C6","JP01140069=",null,"21-Dec-2009","Unsecured","Bond","N",10.59,10.587,2.1,0.11600000000000001,"IS","MAT","20-Dec-2029",123.02200000000001,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGB30Y / JPGV   2.400 20-Feb-2030",null,"20-Feb-2030",336900000000,349900000000,2.4,"Fixed Coupon","Japan","Japanese Yen","JP1300021001","JP00020068=",null,"21-Feb-2000","Unsecured","Bond","N",10.627000000000001,10.625999999999999,1.5,0.113,"IS","MAT","20-Feb-2030",126.923,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 30YR","N","Auction","--"]
["JGB20Y / JPGV   2.200 20-Mar-2030",null,"20-Mar-2030",1561300000000,1561300000000,2.2000000000000002,"Fixed Coupon","Japan","Japanese Yen","JP1201161A37","JP01160069=",null,"23-Mar-2010","Unsecured","Bond","N",10.7,10.695,2.6,0.127,"IS","MAT","21-Mar-2030",124.52200000000001,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Mar-2030","STRIP","20-Mar-2030",300000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120116PA30","JP91160069=",null,"23-Mar-2010","Unsecured","Strip - Principal only","N",12.006,12.01,0.5,0.13700000000000001,"IS","MAT","21-Mar-2030",98.373999999999995,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB20Y / JPGV   2.100 20-Mar-2030",null,"20-Mar-2030",2601300000000,2601300000000,2.1,"Fixed Coupon","Japan","Japanese Yen","JP1201171A43","JP01170069=",null,"27-Apr-2010","Unsecured","Bond","N",10.747,10.743,2.4,0.127,"IS","MAT","21-Mar-2030",123.339,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Mar-2030","STRIP","20-Mar-2030",500000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120117PA47","JP91170069=",null,"27-Apr-2010","Unsecured","Strip - Principal only","N",12.006,12.01,0.5,0.13700000000000001,"IS","MAT","21-Mar-2030",98.373999999999995,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBST / JPGV  IO Str 20-Mar-2030","STRIP","20-Mar-2030",1141000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1803031002","JP30030081=",null,"26-May-2003","Unsecured","Strip - Interest only","N",12.006,12.01,0.5,0.13700000000000001,"IS","MAT","21-Mar-2030",98.373999999999995,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGB30Y / JPGV   2.300 20-May-2030",null,"20-May-2030",371700000000,380300000000,2.2999999999999998,"Fixed Coupon","Japan","Japanese Yen","JP1300031000","JP00030068=",null,"25-May-2000","Unsecured","Bond","N",10.82,10.813000000000001,1.7,0.124,"IS","MAT","20-May-2030",126.101,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 30YR","N","Auction","--"]
["JGB20Y / JPGV   2.000 20-Jun-2030",null,"20-Jun-2030",1437900000000,1437900000000,2,"Fixed Coupon","Japan","Japanese Yen","JP1201181A66","JP01180069=",null,"21-Jun-2010","Unsecured","Bond","N",11.042999999999999,11.037000000000001,2.4,0.13800000000000001,"IS","MAT","20-Jun-2030",122.453,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Jun-2030","STRIP","20-Jun-2030",300000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120118PA61","JP91180069=",null,"21-Jun-2010","Unsecured","Strip - Principal only","N",12.255000000000001,12.259,0.4,0.14799999999999999,"IS","MAT","20-Jun-2030",98.212999999999994,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB20Y / JPGV   1.800 20-Jun-2030",null,"20-Jun-2030",1284400000000,1284400000000,1.8,"Fixed Coupon","Japan","Japanese Yen","JP1201191A72","JP01190069=",null,"27-Jul-2010","Unsecured","Bond","N",11.141999999999999,11.137,2.2000000000000002,0.13800000000000001,"IS","MAT","20-Jun-2030",120.041,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Jun-2030","STRIP","20-Jun-2030",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120119PA78","JP91190069=",null,"27-Jul-2010","Unsecured","Strip - Principal only","N",12.255000000000001,12.259,0.4,0.14799999999999999,"IS","MAT","20-Jun-2030",98.212999999999994,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB20Y / JPGV   1.600 20-Jun-2030",null,"20-Jun-2030",1736700000000,1736700000000,1.6,"Fixed Coupon","Japan","Japanese Yen","JP1201201A88","JP01200069=",null,"27-Aug-2010","Unsecured","Bond","N",11.244999999999999,11.241,1.9,0.13800000000000001,"IS","MAT","20-Jun-2030",117.629,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Jun-2030","STRIP","20-Jun-2030",100000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120120PA83","JP91200069=",null,"27-Aug-2010","Unsecured","Strip - Principal only","N",12.255000000000001,12.259,0.4,0.14799999999999999,"IS","MAT","20-Jun-2030",98.212999999999994,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBST / JPGV  IO Str 20-Jun-2030","STRIP","20-Jun-2030",144000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1803061009","JP30060081=",null,"30-Jan-2003","Unsecured","Strip - Interest only","N",12.255000000000001,12.259,0.4,0.14799999999999999,"IS","MAT","20-Jun-2030",98.212999999999994,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGB20Y / JPGV   1.900 20-Sep-2030",null,"20-Sep-2030",2417100000000,2417100000000,1.9,"Fixed Coupon","Japan","Japanese Yen","JP1201211A94","JP01210069=",null,"21-Sep-2010","Unsecured","Bond","N",11.254,11.25,1.4,0.13900000000000001,"IS","MAT","20-Sep-2030",121.66500000000001,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBST / JPGV  IO Str 20-Sep-2030","STRIP","20-Sep-2030",1132000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1803091006","JP30090081=",null,"26-May-2003","Unsecured","Strip - Interest only","N",12.504,12.51,0.3,0.159,"IS","MAT","20-Sep-2030",98.046999999999997,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGB20Y / JPGV   1.800 20-Sep-2030",null,"20-Sep-2030",1485000000000,1485000000000,1.8,"Fixed Coupon","Japan","Japanese Yen","JP1201221AA5","JP01220069=",null,"26-Oct-2010","Unsecured","Bond","N",11.307,11.303000000000001,1.2,0.13900000000000001,"IS","MAT","20-Sep-2030",120.435,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Sep-2030","STRIP","20-Sep-2030",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120122PAA9","JP91220069=",null,"26-Oct-2010","Unsecured","Strip - Principal only","N",12.504,12.51,0.3,0.159,"IS","MAT","20-Sep-2030",98.046999999999997,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBPS / JPGV  PO Str 20-Sep-2030","STRIP","20-Sep-2030",1800000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120121PA90","JP91210069=",null,"21-Sep-2010","Unsecured","Strip - Principal only","N",12.504,12.51,0.3,0.159,"IS","MAT","20-Sep-2030",98.046999999999997,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB30Y / JPGV   2.900 20-Nov-2030",null,"20-Nov-2030",690800000000,690800000000,2.9,"Fixed Coupon","Japan","Japanese Yen","JP1300041009","JP00040068=",null,"20-Nov-2000","Unsecured","Bond","N",10.941000000000001,10.933,2.9,0.14599999999999999,"IS","MAT","20-Nov-2030",134.29300000000001,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 30YR","N","Auction","--"]
["JGBST / JPGV  IO Str 20-Dec-2030","STRIP","20-Dec-2030",140000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP18030C1007","JP30120081=",null,"30-Jan-2003","Unsecured","Strip - Interest only","N",12.753,12.757999999999999,0.3,0.17,"IS","MAT","20-Dec-2030",97.875,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGB20Y / JPGV   2.000 20-Dec-2030",null,"20-Dec-2030",1445300000000,1445300000000,2,"Fixed Coupon","Japan","Japanese Yen","JP1201241B22","JP01240069=",null,"25-Feb-2011","Unsecured","Bond","N",11.449,11.443,1.7,0.15,"IS","MAT","20-Dec-2030",123.17400000000001,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Dec-2030","STRIP","20-Dec-2030",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120124PB21","JP91240069=",null,"25-Feb-2011","Unsecured","Strip - Principal only","N",12.753,12.757999999999999,0.3,0.17,"IS","MAT","20-Dec-2030",97.875,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB20Y / JPGV   2.100 20-Dec-2030",null,"20-Dec-2030",2594800000000,2594800000000,2.1,"Fixed Coupon","Japan","Japanese Yen","JP1201231AC0","JP01230069=",null,"20-Dec-2010","Unsecured","Bond","N",11.398,11.391,1.9,0.15,"IS","MAT","20-Dec-2030",124.42700000000001,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Dec-2030","STRIP","20-Dec-2030",500000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120123PAC3","JP91230069=",null,"20-Dec-2010","Unsecured","Strip - Principal only","N",12.753,12.757999999999999,0.3,0.17,"IS","MAT","20-Dec-2030",97.875,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBPS / JPGV  PO Str 20-Mar-2031","STRIP","20-Mar-2031",1200000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120125PB38","JP91250069=",null,"22-Mar-2011","Unsecured","Strip - Principal only","N",13.002000000000001,13.003,1.3,0.19,"IS","MAT","20-Mar-2031",97.576999999999998,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB20Y / JPGV   1.900 20-Mar-2031",null,"20-Mar-2031",1312800000000,1312800000000,1.9,"Fixed Coupon","Japan","Japanese Yen","JP1201271B58","JP01270069=",null,"31-May-2011","Unsecured","Bond","N",11.657,11.648,3,0.17,"IS","MAT","20-Mar-2031",122.014,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Mar-2031","STRIP","20-Mar-2031",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120126PB45","JP91260069=",null,"26-Apr-2011","Unsecured","Strip - Principal only","N",13.002000000000001,13.003,1.3,0.19,"IS","MAT","20-Mar-2031",97.576999999999998,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB20Y / JPGV   2.200 20-Mar-2031",null,"20-Mar-2031",1606400000000,1606400000000,2.2000000000000002,"Fixed Coupon","Japan","Japanese Yen","JP1201251B37","JP01250069=",null,"22-Mar-2011","Unsecured","Bond","N",11.494999999999999,11.484999999999999,2.4,0.16,"IS","MAT","20-Mar-2031",125.99299999999999,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Mar-2031","STRIP","20-Mar-2031",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120127PB51","JP91270069=",null,"31-May-2011","Unsecured","Strip - Principal only","N",13.002000000000001,13.003,1.3,0.19,"IS","MAT","20-Mar-2031",97.576999999999998,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBST / JPGV  IO Str 20-Mar-2031","STRIP","20-Mar-2031",1115000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1803131000","JP31030081=",null,"26-May-2003","Unsecured","Strip - Interest only","N",13.002000000000001,13.003,1.3,0.19,"IS","MAT","20-Mar-2031",97.576999999999998,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGB20Y / JPGV   2.000 20-Mar-2031",null,"20-Mar-2031",1423000000000,1423000000000,2,"Fixed Coupon","Japan","Japanese Yen","JP1201261B43","JP01260069=",null,"26-Apr-2011","Unsecured","Bond","N",11.602,11.592000000000001,3.1,0.17,"IS","MAT","20-Mar-2031",123.28700000000001,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGB30Y / JPGV   2.200 20-May-2031",null,"20-May-2031",401700000000,415900000000,2.2000000000000002,"Fixed Coupon","Japan","Japanese Yen","JP1300051156","JP00050068=",null,"25-May-2001","Unsecured","Bond","N",11.659000000000001,11.648,3.5,0.17799999999999999,"IS","MAT","20-May-2031",126.039,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 30YR","N","Auction","--"]
["JGB20Y / JPGV   1.900 20-Jun-2031",null,"20-Jun-2031",2408200000000,2408200000000,1.9,"Fixed Coupon","Japan","Japanese Yen","JP1201281B64","JP01280069=",null,"20-Jun-2011","Unsecured","Bond","N",11.904999999999999,11.896000000000001,3,0.18099999999999999,"IS","MAT","20-Jun-2031",122.25700000000001,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Jun-2031","STRIP","20-Jun-2031",400000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120128PB68","JP91280069=",null,"20-Jun-2011","Unsecured","Strip - Principal only","N",13.250999999999999,13.255000000000001,0.2,0.191,"IS","MAT","20-Jun-2031",97.519000000000005,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB20Y / JPGV   1.800 20-Jun-2031",null,"20-Jun-2031",1329500000000,1329500000000,1.8,"Fixed Coupon","Japan","Japanese Yen","JP1201291B88","JP01290069=",null,"30-Aug-2011","Unsecured","Bond","N",11.962,11.954000000000001,2.9,0.18099999999999999,"IS","MAT","20-Jun-2031",120.962,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Jun-2031","STRIP","20-Jun-2031",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120129PB83","JP91290069=",null,"30-Aug-2011","Unsecured","Strip - Principal only","N",13.250999999999999,13.255000000000001,0.2,0.191,"IS","MAT","20-Jun-2031",97.519000000000005,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBST / JPGV  IO Str 20-Jun-2031","STRIP","20-Jun-2031",135000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1803161007","JP31060081=",null,"30-Jan-2003","Unsecured","Strip - Interest only","N",13.250999999999999,13.254,1.2,0.20100000000000001,"IS","MAT","20-Jun-2031",97.393000000000001,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGB20Y / JPGV   1.800 20-Sep-2031",null,"20-Sep-2031",2472500000000,2472500000000,1.8,"Fixed Coupon","Japan","Japanese Yen","JP1201301B94","JP01300069=",null,"20-Sep-2011","Unsecured","Bond","N",12.12,12.117000000000001,2.9,0.192,"IS","MAT","22-Sep-2031",121.175,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Sep-2031","STRIP","20-Sep-2031",300000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120130PB98","JP91300069=",null,"20-Sep-2011","Unsecured","Strip - Principal only","N",13.5,13.510999999999999,1,0.21199999999999999,"IS","MAT","22-Sep-2031",97.203999999999994,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB20Y / JPGV   1.700 20-Sep-2031",null,"20-Sep-2031",1305200000000,1305200000000,1.7,"Fixed Coupon","Japan","Japanese Yen","JP1201311BB0","JP01310069=",null,"28-Nov-2011","Unsecured","Bond","N",12.182,12.179,2.7,0.192,"IS","MAT","22-Sep-2031",119.857,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Sep-2031","STRIP","20-Sep-2031",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120131PBB6","JP91310069=",null,"28-Nov-2011","Unsecured","Strip - Principal only","N",13.5,13.510999999999999,1,0.21199999999999999,"IS","MAT","22-Sep-2031",97.203999999999994,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBST / JPGV  IO Str 20-Sep-2031","STRIP","20-Sep-2031",1102000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1803191004","JP31090081=",null,"26-May-2003","Unsecured","Strip - Interest only","N",13.5,13.510999999999999,1,0.21199999999999999,"IS","MAT","22-Sep-2031",97.203999999999994,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGB30Y / JPGV   2.400 20-Nov-2031",null,"20-Nov-2031",658600000000,665300000000,2.4,"Fixed Coupon","Japan","Japanese Yen","JP13000611B1","JP00060068=",null,"20-Nov-2001","Unsecured","Bond","N",11.943,11.930999999999999,3.1,0.189,"IS","MAT","20-Nov-2031",129.48099999999999,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 30YR","N","Auction","--"]
["JGBST / JPGV  IO Str 20-Dec-2031","STRIP","20-Dec-2031",131000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP18031C1006","JP31120081=",null,"30-Jan-2003","Unsecured","Strip - Interest only","N",13.749000000000001,13.759,1,0.223,"IS","MAT","22-Dec-2031",97.012,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGBPS / JPGV  PO Str 20-Dec-2031","STRIP","20-Dec-2031",200000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120132PBC2","JP91320069=",null,"20-Dec-2011","Unsecured","Strip - Principal only","N",13.749000000000001,13.759,1,0.223,"IS","MAT","22-Dec-2031",97.012,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB20Y / JPGV   1.800 20-Dec-2031",null,"20-Dec-2031",2317400000000,2317400000000,1.8,"Fixed Coupon","Japan","Japanese Yen","JP1201331C14","JP01330069=",null,"31-Jan-2012","Unsecured","Bond","N",12.368,12.362,3.1,0.20300000000000001,"IS","MAT","22-Dec-2031",121.377,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Dec-2031","STRIP","20-Dec-2031",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120133PC11","JP91330069=",null,"31-Jan-2012","Unsecured","Strip - Principal only","N",13.749000000000001,13.759,1,0.223,"IS","MAT","22-Dec-2031",97.012,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB20Y / JPGV   1.700 20-Dec-2031",null,"20-Dec-2031",1753100000000,1753100000000,1.7,"Fixed Coupon","Japan","Japanese Yen","JP1201321BC7","JP01320069=",null,"20-Dec-2011","Unsecured","Bond","N",12.43,12.425000000000001,2.9,0.20300000000000001,"IS","MAT","22-Dec-2031",120.038,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGB20Y / JPGV   1.800 20-Mar-2032",null,"20-Mar-2032",1747600000000,1747600000000,1.8,"Fixed Coupon","Japan","Japanese Yen","JP1201341C38","JP01340069=",null,"21-Mar-2012","Unsecured","Bond","N",12.523,12.516,3.3,0.214,"IS","MAT","22-Mar-2032",121.571,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGB20Y / JPGV   1.700 20-Mar-2032",null,"20-Mar-2032",1228700000000,1228700000000,1.7,"Fixed Coupon","Japan","Japanese Yen","JP1201351C43","JP01350069=",null,"26-Apr-2012","Unsecured","Bond","N",12.589,12.582000000000001,3.1,0.214,"IS","MAT","22-Mar-2032",120.21,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Mar-2032","STRIP","20-Mar-2032",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120135PC43","JP91350069=",null,"26-Apr-2012","Unsecured","Strip - Principal only","N",13.997999999999999,14.007999999999999,0.9,0.23400000000000001,"IS","MAT","22-Mar-2032",96.819000000000003,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB20Y / JPGV   1.600 20-Mar-2032",null,"20-Mar-2032",1284677000000,1284800000000,1.6,"Fixed Coupon","Japan","Japanese Yen","JP1201361C58","JP01360069=",null,"28-May-2012","Unsecured","Bond","N",12.654,12.648,4,0.224,"IS","MAT","22-Mar-2032",118.688,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Mar-2032","STRIP","20-Mar-2032",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120136PC59","JP91360069=",null,"28-May-2012","Unsecured","Strip - Principal only","N",13.997999999999999,14.007999999999999,0.9,0.23400000000000001,"IS","MAT","22-Mar-2032",96.819000000000003,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBST / JPGV  IO Str 20-Mar-2032","STRIP","20-Mar-2032",1100000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1803231008","JP32030081=",null,"26-May-2003","Unsecured","Strip - Interest only","N",13.997,14.007,1.9,0.24399999999999999,"IS","MAT","22-Mar-2032",96.688000000000002,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGBPS / JPGV  PO Str 20-Mar-2032","STRIP","20-Mar-2032",1000000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120134PC36","JP91340069=",null,"21-Mar-2012","Unsecured","Strip - Principal only","N",13.997999999999999,14.007999999999999,0.9,0.23400000000000001,"IS","MAT","22-Mar-2032",96.819000000000003,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB30Y / JPGV   2.300 20-May-2032",null,"20-May-2032",639500000000,673600000000,2.2999999999999998,"Fixed Coupon","Japan","Japanese Yen","JP1300071253","JP00070068=",null,"20-May-2002","Unsecured","Bond","N",12.382999999999999,12.368,3.3,0.21099999999999999,"IS","MAT","20-May-2032",128.755,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 30YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Jun-2032","STRIP","20-Jun-2032",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120139PC80","JP91390069=",null,"27-Aug-2012","Unsecured","Strip - Principal only","N",14.246,14.255000000000001,1.6,0.255,"IS","MAT","21-Jun-2032",96.486000000000004,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB20Y / JPGV   1.700 20-Jun-2032",null,"20-Jun-2032",1416100000000,1416100000000,1.7,"Fixed Coupon","Japan","Japanese Yen","JP1201371C64","JP01370069=",null,"20-Jun-2012","Unsecured","Bond","N",12.836,12.827999999999999,3.1,0.22500000000000001,"IS","MAT","21-Jun-2032",120.383,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGB20Y / JPGV   1.500 20-Jun-2032",null,"20-Jun-2032",1503800000000,1503800000000,1.5,"Fixed Coupon","Japan","Japanese Yen","JP1201381C70","JP01380069=",null,"30-Jul-2012","Unsecured","Bond","N",12.972,12.965999999999999,2.6,0.22500000000000001,"IS","MAT","21-Jun-2032",117.619,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Jun-2032","STRIP","20-Jun-2032",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120138PC73","JP91380069=",null,"30-Jul-2012","Unsecured","Strip - Principal only","N",14.246,14.255000000000001,1.6,0.255,"IS","MAT","21-Jun-2032",96.486000000000004,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB20Y / JPGV   1.600 20-Jun-2032",null,"20-Jun-2032",1324700000000,1324700000000,1.6,"Fixed Coupon","Japan","Japanese Yen","JP1201391C86","JP01390069=",null,"27-Aug-2012","Unsecured","Bond","N",12.903,12.896000000000001,2.8,0.22500000000000001,"IS","MAT","21-Jun-2032",119.001,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBST / JPGV  IO Str 20-Jun-2032","STRIP","20-Jun-2032",130000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1803261005","JP32060081=",null,"30-Jan-2003","Unsecured","Strip - Interest only","N",14.246,14.255000000000001,1.6,0.255,"IS","MAT","21-Jun-2032",96.486000000000004,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGBPS / JPGV  PO Str 20-Jun-2032","STRIP","20-Jun-2032",300000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120137PC66","JP91370069=",null,"20-Jun-2012","Unsecured","Strip - Principal only","N",14.246,14.255000000000001,1.6,0.255,"IS","MAT","21-Jun-2032",96.486000000000004,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBST / JPGV  IO Str 20-Sep-2032","STRIP","20-Sep-2032",1091000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1803291002","JP32090081=",null,"26-May-2003","Unsecured","Strip - Interest only","N",14.494999999999999,14.512,1.3,0.26600000000000001,"IS","MAT","23-Sep-2032",96.278000000000006,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGB20Y / JPGV   1.700 20-Sep-2032",null,"20-Sep-2032",3908100000000,3908100000000,1.7,"Fixed Coupon","Japan","Japanese Yen","JP1201401C92","JP01400069=",null,"20-Sep-2012","Unsecured","Bond","N",12.992000000000001,12.989000000000001,3.1,0.23599999999999999,"IS","MAT","23-Sep-2032",120.545,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Sep-2032","STRIP","20-Sep-2032",400000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120140PC95","JP91400069=",null,"20-Sep-2012","Unsecured","Strip - Principal only","N",14.494999999999999,14.512,1.3,0.26600000000000001,"IS","MAT","23-Sep-2032",96.278000000000006,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB30Y / JPGV   1.800 22-Nov-2032",null,"22-Nov-2032",603600000000,607500000000,1.8,"Fixed Coupon","Japan","Japanese Yen","JP13000812B5","JP00080068=",null,"20-Nov-2002","Unsecured","Bond","N",13.092000000000001,13.08,3.4,0.24299999999999999,"IS","MAT","22-Nov-2032",122.077,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 30YR","N","Auction","--"]
["JGB30Y / JPGV   1.400 20-Dec-2032",null,"20-Dec-2032",509500000000,553100000000,1.4,"Fixed Coupon","Japan","Japanese Yen","JP1300091319","JP00090068=",null,"30-Jan-2003","Unsecured","Bond","N",13.457000000000001,13.448,3.4,0.25600000000000001,"IS","MAT","20-Dec-2032",116.264,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 30YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Dec-2032","STRIP","20-Dec-2032",600000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP130009P313","JP90090068=",null,"30-Jan-2003","Unsecured","Strip - Principal only","N",14.743,14.750999999999999,2.1,0.28599999999999998,"IS","MAT","20-Dec-2032",95.936000000000007,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBST / JPGV  IO Str 20-Dec-2032","STRIP","20-Dec-2032",127000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP18032C1005","JP32120081=",null,"30-Jan-2003","Unsecured","Strip - Interest only","N",14.743,14.750999999999999,2.1,0.28599999999999998,"IS","MAT","20-Dec-2032",95.936000000000007,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGB20Y / JPGV   1.700 20-Dec-2032",null,"20-Dec-2032",2807000000000,2807000000000,1.7,"Fixed Coupon","Japan","Japanese Yen","JP1201411CC4","JP01410069=",null,"20-Dec-2012","Unsecured","Bond","N",13.239000000000001,13.227,3.1,0.246,"IS","MAT","20-Dec-2032",120.70399999999999,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Dec-2032","STRIP","20-Dec-2032",300000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120141PCC1","JP91410069=",null,"20-Dec-2012","Unsecured","Strip - Principal only","N",14.743,14.750999999999999,2.1,0.28599999999999998,"IS","MAT","20-Dec-2032",95.936000000000007,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB20Y / JPGV   1.800 20-Dec-2032",null,"20-Dec-2032",1655800000000,1655800000000,1.8,"Fixed Coupon","Japan","Japanese Yen","JP1201421D22","JP01420069=",null,"25-Feb-2013","Unsecured","Bond","N",13.17,13.157,3.4,0.246,"IS","MAT","20-Dec-2032",122.129,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Dec-2032","STRIP","20-Dec-2032",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120142PD27","JP91420069=",null,"25-Feb-2013","Unsecured","Strip - Principal only","N",14.743,14.750999999999999,2.1,0.28599999999999998,"IS","MAT","20-Dec-2032",95.936000000000007,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB30Y / JPGV   1.100 20-Mar-2033",null,"20-Mar-2033",819649000000,933600000000,1.1000000000000001,"Fixed Coupon","Japan","Japanese Yen","JP1300101357","JP00100068=",null,"26-May-2003","Unsecured","Bond","N",13.874000000000001,13.868,2.6,0.26800000000000002,"IS","MAT","22-Mar-2033",112.00700000000001,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 30YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Mar-2033","STRIP","20-Mar-2033",800000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP130010P352","JP90100068=",null,"26-May-2003","Unsecured","Strip - Principal only","N",14.992000000000001,15.002000000000001,1.9,0.29799999999999999,"IS","MAT","22-Mar-2033",95.715999999999994,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB20Y / JPGV   1.600 20-Mar-2033",null,"20-Mar-2033",2632800000000,2632800000000,1.6,"Fixed Coupon","Japan","Japanese Yen","JP1201431D38","JP01430069=",null,"21-Mar-2013","Unsecured","Bond","N",13.468,13.457000000000001,3,0.25800000000000001,"IS","MAT","22-Mar-2033",119.396,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Mar-2033","STRIP","20-Mar-2033",200000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120143PD34","JP91430069=",null,"21-Mar-2013","Unsecured","Strip - Principal only","N",14.992000000000001,15.002000000000001,1.9,0.29799999999999999,"IS","MAT","22-Mar-2033",95.715999999999994,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB20Y / JPGV   1.500 20-Mar-2033",null,"20-Mar-2033",1620400000000,1620400000000,1.5,"Fixed Coupon","Japan","Japanese Yen","JP1201441D44","JP01440069=",null,"22-Apr-2013","Unsecured","Bond","N",13.542999999999999,13.532999999999999,3.8,0.26800000000000002,"IS","MAT","22-Mar-2033",117.78,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Mar-2033","STRIP","20-Mar-2033",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120144PD41","JP91440069=",null,"22-Apr-2013","Unsecured","Strip - Principal only","N",14.992000000000001,15.002000000000001,1.9,0.29799999999999999,"IS","MAT","22-Mar-2033",95.715999999999994,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBST / JPGV  IO Str 20-Mar-2033","STRIP","20-Mar-2033",1088000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1803331006","JP33030081=",null,"26-May-2003","Unsecured","Strip - Interest only","N",14.992000000000001,15.002000000000001,1.9,0.29799999999999999,"IS","MAT","22-Mar-2033",95.715999999999994,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGBST / JPGV  IO Str 20-Jun-2033","STRIP","20-Jun-2033",121000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1803361003","JP33060081=",null,"30-Jul-2003","Unsecured","Strip - Interest only","N",15.24,15.246,2.7,0.32100000000000001,"IS","MAT","20-Jun-2033",95.322000000000003,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGBPS / JPGV  PO Str 20-Jun-2033","STRIP","20-Jun-2033",2000000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP130011P376","JP90110068=",null,"30-Jul-2003","Unsecured","Strip - Principal only","N",15.24,15.246,2.7,0.32100000000000001,"IS","MAT","20-Jun-2033",95.322000000000003,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBPS / JPGV  PO Str 20-Jun-2033","STRIP","20-Jun-2033",300000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120145PD65","JP91450069=",null,"20-Jun-2013","Unsecured","Strip - Principal only","N",15.24,15.246,2.7,0.32100000000000001,"IS","MAT","20-Jun-2033",95.322000000000003,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB30Y / JPGV   1.700 20-Jun-2033",null,"20-Jun-2033",689900000000,689900000000,1.7,"Fixed Coupon","Japan","Japanese Yen","JP1300111372","JP00110068=",null,"30-Jul-2003","Unsecured","Bond","N",13.638999999999999,13.622999999999999,3.4,0.27100000000000002,"IS","MAT","20-Jun-2033",120.94,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 30YR","N","Auction","--"]
["JGB20Y / JPGV   1.700 20-Jun-2033",null,"20-Jun-2033",4010000000000,4010000000000,1.7,"Fixed Coupon","Japan","Japanese Yen","JP1201451D66","JP01450069=",null,"20-Jun-2013","Unsecured","Bond","N",13.638999999999999,13.622999999999999,3.4,0.27100000000000002,"IS","MAT","20-Jun-2033",120.94,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBST / JPGV  IO Str 20-Sep-2033","STRIP","20-Sep-2033",1082000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1803391000","JP33090081=",null,"20-Nov-2003","Unsecured","Strip - Interest only","N",15.489000000000001,15.497,2.5,0.33400000000000002,"IS","MAT","20-Sep-2033",95.058999999999997,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGB30Y / JPGV   2.100 20-Sep-2033",null,"20-Sep-2033",685600000000,698400000000,2.1,"Fixed Coupon","Japan","Japanese Yen","JP13001213B5","JP00120068=",null,"20-Nov-2003","Unsecured","Bond","N",13.49,13.47,4.7,0.28399999999999997,"IS","MAT","20-Sep-2033",126.973,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 30YR","N","Auction","--"]
["JGB20Y / JPGV   1.700 20-Sep-2033",null,"20-Sep-2033",3838600000000,3838600000000,1.7,"Fixed Coupon","Japan","Japanese Yen","JP1201461D98","JP01460069=",null,"20-Sep-2013","Unsecured","Bond","N",13.789,13.773,3.5,0.28399999999999997,"IS","MAT","20-Sep-2033",121.02800000000001,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Sep-2033","STRIP","20-Sep-2033",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP130012P3B3","JP90120068=",null,"20-Nov-2003","Unsecured","Strip - Principal only","N",15.489000000000001,15.497,2.5,0.33400000000000002,"IS","MAT","20-Sep-2033",95.058999999999997,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBPS / JPGV  PO Str 20-Sep-2033","STRIP","20-Sep-2033",500000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120146PD98","JP91460069=",null,"20-Sep-2013","Unsecured","Strip - Principal only","N",15.489000000000001,15.497,2.5,0.33400000000000002,"IS","MAT","20-Sep-2033",95.058999999999997,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB20Y / JPGV   1.600 20-Dec-2033",null,"20-Dec-2033",4075500000000,4075500000000,1.6,"Fixed Coupon","Japan","Japanese Yen","JP1201471DC6","JP01470069=",null,"20-Dec-2013","Unsecured","Bond","N",14.115,14.097,3.5,0.29799999999999999,"IS","MAT","20-Dec-2033",119.595,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBST / JPGV  IO Str 20-Dec-2033","STRIP","20-Dec-2033",101000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP18033C1004","JP33120081=",null,"27-Feb-2004","Unsecured","Strip - Interest only","N",15.737,15.744999999999999,2.4,0.34799999999999998,"IS","MAT","20-Dec-2033",94.789000000000001,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGB30Y / JPGV   2.000 20-Dec-2033",null,"20-Dec-2033",861700000000,866400000000,2,"Fixed Coupon","Japan","Japanese Yen","JP1300131420","JP00130068=",null,"27-Feb-2004","Unsecured","Bond","N",13.808,13.786,4.7,0.29799999999999999,"IS","MAT","20-Dec-2033",125.61799999999999,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 30YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Dec-2033","STRIP","20-Dec-2033",200000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120147PDC6","JP91470069=",null,"20-Dec-2013","Unsecured","Strip - Principal only","N",15.737,15.744999999999999,2.4,0.34799999999999998,"IS","MAT","20-Dec-2033",94.789000000000001,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBPS / JPGV  PO Str 20-Dec-2033","STRIP","20-Dec-2033",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP130013P422","JP90130068=",null,"27-Feb-2004","Unsecured","Strip - Principal only","N",15.738,15.746,1.5,0.33800000000000002,"IS","MAT","20-Dec-2033",94.930999999999997,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB20Y / JPGV   1.500 20-Mar-2034",null,"20-Mar-2034",3754500000000,3754500000000,1.5,"Fixed Coupon","Japan","Japanese Yen","JP1201481E36","JP01480069=",null,"20-Mar-2014","Unsecured","Bond","N",14.352,14.334,3.4,0.312,"IS","MAT","21-Mar-2034",118.113,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGB30Y / JPGV   2.400 20-Mar-2034",null,"20-Mar-2034",1138700000000,1138700000000,2.4,"Fixed Coupon","Japan","Japanese Yen","JP1300141445","JP00140068=",null,"20-Apr-2004","Unsecured","Bond","N",13.654,13.625999999999999,5.2,0.30199999999999999,"IS","MAT","21-Mar-2034",132.04,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 30YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Mar-2034","STRIP","20-Mar-2034",900000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP130014P446","JP90140068=",null,"20-Apr-2004","Unsecured","Strip - Principal only","N",15.986000000000001,15.993,2.2999999999999998,0.36199999999999999,"IS","MAT","21-Mar-2034",94.516000000000005,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBST / JPGV  IO Str 20-Mar-2034","STRIP","20-Mar-2034",1077000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1803431004","JP34030081=",null,"20-Apr-2004","Unsecured","Strip - Interest only","N",15.986000000000001,15.993,2.2999999999999998,0.36199999999999999,"IS","MAT","21-Mar-2034",94.516000000000005,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGB20Y / JPGV   1.500 20-Jun-2034",null,"20-Jun-2034",4081100000000,4081100000000,1.5,"Fixed Coupon","Japan","Japanese Yen","JP1201491E67","JP01490069=",null,"20-Jun-2014","Unsecured","Bond","N",14.599,14.577,3.4,0.32500000000000001,"IS","MAT","20-Jun-2034",118.137,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Jun-2034","STRIP","20-Jun-2034",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120149PE60","JP91490069=",null,"20-Jun-2014","Unsecured","Strip - Principal only","N",16.234000000000002,16.239999999999998,3,0.38500000000000001,"IS","MAT","20-Jun-2034",94.093999999999994,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBST / JPGV  IO Str 20-Jun-2034","STRIP","20-Jun-2034",100000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1803461001","JP34060081=",null,"20-Aug-2004","Unsecured","Strip - Interest only","N",16.234000000000002,16.239999999999998,3,0.38500000000000001,"IS","MAT","20-Jun-2034",94.093999999999994,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGB30Y / JPGV   2.500 20-Jun-2034",null,"20-Jun-2034",1206400000000,1235900000000,2.5,"Fixed Coupon","Japan","Japanese Yen","JP1300151485","JP00150068=",null,"20-Aug-2004","Unsecured","Bond","N",13.831,13.797000000000001,5.7,0.315,"IS","MAT","20-Jun-2034",133.79,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 30YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Jun-2034","STRIP","20-Jun-2034",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP130015P484","JP90150068=",null,"20-Aug-2004","Unsecured","Strip - Principal only","N",16.234000000000002,16.239999999999998,3,0.38500000000000001,"IS","MAT","20-Jun-2034",94.093999999999994,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBST / JPGV  IO Str 20-Sep-2034","STRIP","20-Sep-2034",1066000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1803491008","JP34090081=",null,"25-Oct-2004","Unsecured","Strip - Interest only","N",16.483000000000001,16.491,1.7,0.38900000000000001,"IS","MAT","20-Sep-2034",93.956999999999994,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGB20Y / JPGV   1.400 20-Sep-2034",null,"20-Sep-2034",4075500000000,4075500000000,1.4,"Fixed Coupon","Japan","Japanese Yen","JP1201501E99","JP01500069=",null,"22-Sep-2014","Unsecured","Bond","N",14.842000000000001,14.821999999999999,4.0999999999999996,0.34899999999999998,"IS","MAT","20-Sep-2034",116.407,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Sep-2034","STRIP","20-Sep-2034",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120150PE90","JP91500069=",null,"22-Sep-2014","Unsecured","Strip - Principal only","N",16.483000000000001,16.491,1.7,0.38900000000000001,"IS","MAT","20-Sep-2034",93.956999999999994,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB30Y / JPGV   2.500 20-Sep-2034",null,"20-Sep-2034",1046100000000,1046100000000,2.5,"Fixed Coupon","Japan","Japanese Yen","JP13001614A6","JP00160068=",null,"25-Oct-2004","Unsecured","Bond","N",13.946,13.912000000000001,5.9,0.32900000000000001,"IS","MAT","20-Sep-2034",134.00399999999999,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 30YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Sep-2034","STRIP","20-Sep-2034",100000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP130016P4A9","JP90160068=",null,"25-Oct-2004","Unsecured","Strip - Principal only","N",16.483000000000001,16.491,1.7,0.38900000000000001,"IS","MAT","20-Sep-2034",93.956999999999994,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBST / JPGV  IO Str 20-Dec-2034","STRIP","20-Dec-2034",100000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP18034C1003","JP34120081=",null,"21-Feb-2005","Unsecured","Strip - Interest only","N",16.731000000000002,16.739000000000001,1.5,0.40300000000000002,"IS","MAT","20-Dec-2034",93.668999999999997,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGB30Y / JPGV   2.400 20-Dec-2034",null,"20-Dec-2034",1056500000000,1058000000000,2.4,"Fixed Coupon","Japan","Japanese Yen","JP1300171525","JP00170068=",null,"21-Feb-2005","Unsecured","Bond","N",14.266,14.228999999999999,4.7,0.33300000000000002,"IS","MAT","20-Dec-2034",132.82300000000001,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 30YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Dec-2034","STRIP","20-Dec-2034",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120151PEC6","JP91510069=",null,"22-Dec-2014","Unsecured","Strip - Principal only","N",16.731000000000002,16.739000000000001,1.5,0.40300000000000002,"IS","MAT","20-Dec-2034",93.668999999999997,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBPS / JPGV  PO Str 20-Dec-2034","STRIP","20-Dec-2034",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP130017P522","JP90170068=",null,"21-Feb-2005","Unsecured","Strip - Principal only","N",16.731000000000002,16.739000000000001,1.5,0.40300000000000002,"IS","MAT","20-Dec-2034",93.668999999999997,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB20Y / JPGV   1.200 20-Dec-2034",null,"20-Dec-2034",3989300000000,3989300000000,1.2,"Fixed Coupon","Japan","Japanese Yen","JP1201511EC7","JP01510069=",null,"22-Dec-2014","Unsecured","Bond","N",15.282999999999999,15.263,3.4,0.36299999999999999,"IS","MAT","20-Dec-2034",113.227,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBST / JPGV  IO Str 20-Mar-2035","STRIP","20-Mar-2035",1065000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1803531001","JP35030081=",null,"20-Apr-2005","Unsecured","Strip - Interest only","N",16.978999999999999,16.984000000000002,2.2999999999999998,0.42599999999999999,"IS","MAT","20-Mar-2035",93.233000000000004,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGBPS / JPGV  PO Str 20-Mar-2035","STRIP","20-Mar-2035",100000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120152PF30","JP91520069=",null,"20-Mar-2015","Unsecured","Strip - Principal only","N",16.978999999999999,16.984000000000002,2.2999999999999998,0.42599999999999999,"IS","MAT","20-Mar-2035",93.233000000000004,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBPS / JPGV  PO Str 20-Mar-2035","STRIP","20-Mar-2035",1000000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP130018P546","JP90180068=",null,"20-Apr-2005","Unsecured","Strip - Principal only","N",16.978999999999999,16.984000000000002,2.2999999999999998,0.42599999999999999,"IS","MAT","20-Mar-2035",93.233000000000004,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB20Y / JPGV   1.200 20-Mar-2035",null,"20-Mar-2035",3988200000000,3988200000000,1.2,"Fixed Coupon","Japan","Japanese Yen","JP1201521F37","JP01520069=",null,"20-Mar-2015","Unsecured","Bond","N",15.45,15.426,2.5,0.36599999999999999,"IS","MAT","20-Mar-2035",113.34699999999999,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGB30Y / JPGV   2.300 20-Mar-2035",null,"20-Mar-2035",1267200000000,1267200000000,2.2999999999999998,"Fixed Coupon","Japan","Japanese Yen","JP1300181540","JP00180068=",null,"20-Apr-2005","Unsecured","Bond","N",14.458,14.417999999999999,4.7,0.34599999999999997,"IS","MAT","20-Mar-2035",131.38499999999999,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 30YR","N","Auction","--"]
["JGBST / JPGV  IO Str 20-Jun-2035","STRIP","20-Jun-2035",100000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1803561008","JP35060081=",null,"20-Jul-2005","Unsecured","Strip - Interest only","N",17.227,17.234000000000002,1.9,0.44,"IS","MAT","20-Jun-2035",92.935000000000002,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGBPS / JPGV  PO Str 20-Jun-2035","STRIP","20-Jun-2035",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120153PF62","JP91530069=",null,"22-Jun-2015","Unsecured","Strip - Principal only","N",17.227,17.234000000000002,1.9,0.44,"IS","MAT","20-Jun-2035",92.935000000000002,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB30Y / JPGV   2.300 20-Jun-2035",null,"20-Jun-2035",956700000000,956700000000,2.2999999999999998,"Fixed Coupon","Japan","Japanese Yen","JP1300191572","JP00190068=",null,"20-Jul-2005","Unsecured","Bond","N",14.702999999999999,14.66,4.8,0.36,"IS","MAT","20-Jun-2035",131.529,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 30YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Jun-2035","STRIP","20-Jun-2035",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP130019P577","JP90190068=",null,"20-Jul-2005","Unsecured","Strip - Principal only","N",17.227,17.234000000000002,1.9,0.44,"IS","MAT","20-Jun-2035",92.935000000000002,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB20Y / JPGV   1.300 20-Jun-2035",null,"20-Jun-2035",3955200000000,3955200000000,1.3,"Fixed Coupon","Japan","Japanese Yen","JP1201531F68","JP01530069=",null,"22-Jun-2015","Unsecured","Bond","N",15.592000000000001,15.565,2.9,0.38,"IS","MAT","20-Jun-2035",114.901,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Sep-2035","STRIP","20-Sep-2035",800000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP130020P5A0","JP90200068=",null,"25-Oct-2005","Unsecured","Strip - Principal only","N",17.475999999999999,17.484999999999999,1.6,0.45300000000000001,"IS","MAT","20-Sep-2035",92.635999999999996,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBST / JPGV  IO Str 20-Sep-2035","STRIP","20-Sep-2035",1053000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1803591005","JP35090081=",null,"25-Oct-2005","Unsecured","Strip - Interest only","N",17.475999999999999,17.484999999999999,1.6,0.45300000000000001,"IS","MAT","20-Sep-2035",92.635999999999996,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGB20Y / JPGV   1.200 20-Sep-2035",null,"20-Sep-2035",3822300000000,3822300000000,1.2,"Fixed Coupon","Japan","Japanese Yen","JP1201541F90","JP01540069=",null,"24-Sep-2015","Unsecured","Bond","N",15.856,15.831,3.4,0.40300000000000002,"IS","MAT","20-Sep-2035",113.027,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Sep-2035","STRIP","20-Sep-2035",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120154PF95","JP91540069=",null,"24-Sep-2015","Unsecured","Strip - Principal only","N",17.475999999999999,17.484999999999999,1.6,0.45300000000000001,"IS","MAT","20-Sep-2035",92.635999999999996,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB30Y / JPGV   2.500 20-Sep-2035",null,"20-Sep-2035",997100000000,999600000000,2.5,"Fixed Coupon","Japan","Japanese Yen","JP13002015A5","JP00200068=",null,"25-Oct-2005","Unsecured","Bond","N",14.66,14.613,5.8,0.373,"IS","MAT","20-Sep-2035",134.958,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 30YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Dec-2035","STRIP","20-Dec-2035",8700000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP130021P615","JP90210068=",null,"25-Jan-2006","Unsecured","Strip - Principal only","N",17.724,17.731999999999999,1.4,0.46700000000000003,"IS","MAT","20-Dec-2035",92.331000000000003,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBST / JPGV  IO Str 20-Dec-2035","STRIP","20-Dec-2035",100000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP18035C1002","JP35120081=",null,"25-Jan-2006","Unsecured","Strip - Interest only","N",17.724,17.731999999999999,1.4,0.46700000000000003,"IS","MAT","20-Dec-2035",92.331000000000003,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGBPS / JPGV  PO Str 20-Dec-2035","STRIP","20-Dec-2035",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120155PFC4","JP91550069=",null,"21-Dec-2015","Unsecured","Strip - Principal only","N",17.724,17.731999999999999,1.4,0.46700000000000003,"IS","MAT","20-Dec-2035",92.331000000000003,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB20Y / JPGV   1.000 20-Dec-2035",null,"20-Dec-2035",4131700000000,4131700000000,1,"Fixed Coupon","Japan","Japanese Yen","JP1201551FC0","JP01550069=",null,"21-Dec-2015","Unsecured","Bond","N",16.331,16.308,2.5,0.41699999999999998,"IS","MAT","20-Dec-2035",109.63500000000001,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGB30Y / JPGV   2.300 20-Dec-2035",null,"20-Dec-2035",995300000000,995300000000,2.2999999999999998,"Fixed Coupon","Japan","Japanese Yen","JP1300211610","JP00210068=",null,"25-Jan-2006","Unsecured","Bond","N",15.063000000000001,15.015000000000001,5.3,0.38700000000000001,"IS","MAT","20-Dec-2035",131.791,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 30YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Mar-2036","STRIP","20-Mar-2036",11200000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP130022P647","JP90220068=",null,"25-Apr-2006","Unsecured","Strip - Principal only","N",17.972000000000001,17.983000000000001,1.1000000000000001,0.48099999999999998,"IS","MAT","21-Mar-2036",92.024000000000001,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBST / JPGV  IO Str 20-Mar-2036","STRIP","20-Mar-2036",1043000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1803631009","JP36030081=",null,"25-Apr-2006","Unsecured","Strip - Interest only","N",17.972000000000001,17.983000000000001,1.1000000000000001,0.48099999999999998,"IS","MAT","21-Mar-2036",92.024000000000001,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGB20Y / JPGV   0.400 20-Mar-2036",null,"20-Mar-2036",3637500000000,3637500000000,0.4,"Fixed Coupon","Japan","Japanese Yen","JP1201561G37","JP01560069=",null,"22-Mar-2016","Unsecured","Bond","N",17.321999999999999,17.317,1,0.45100000000000001,"IS","MAT","21-Mar-2036",99.147999999999996,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Mar-2036","STRIP","20-Mar-2036",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120156PG35","JP91560069=",null,"22-Mar-2016","Unsecured","Strip - Principal only","N",17.972000000000001,17.983000000000001,1.1000000000000001,0.48099999999999998,"IS","MAT","21-Mar-2036",92.024000000000001,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB30Y / JPGV   2.500 20-Mar-2036",null,"20-Mar-2036",1190500000000,1190600000000,2.5,"Fixed Coupon","Japan","Japanese Yen","JP1300221643","JP00220068=",null,"25-Apr-2006","Unsecured","Bond","N",15.013,14.961,5.3,0.39100000000000001,"IS","MAT","21-Mar-2036",135.488,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 30YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Jun-2036","STRIP","20-Jun-2036",20000000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP130023P678","JP90230068=",null,"20-Jul-2006","Unsecured","Strip - Principal only","N",18.22,18.23,1.8,0.504,"IS","MAT","20-Jun-2036",91.56,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBST / JPGV  IO Str 20-Jun-2036","STRIP","20-Jun-2036",92000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1803661006","JP36060081=",null,"20-Jul-2006","Unsecured","Strip - Interest only","N",18.22,18.23,1.8,0.504,"IS","MAT","20-Jun-2036",91.56,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGB20Y / JPGV   0.200 20-Jun-2036",null,"20-Jun-2036",3777200000000,3777200000000,0.2,"Fixed Coupon","Japan","Japanese Yen","JP1201571G68","JP01570069=",null,"27-Jun-2016","Unsecured","Bond","N",17.882999999999999,17.884,0.4,0.47399999999999998,"IS","MAT","20-Jun-2036",95.382999999999996,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGB30Y / JPGV   2.500 20-Jun-2036",null,"20-Jun-2036",1222800000000,1225600000000,2.5,"Fixed Coupon","Japan","Japanese Yen","JP1300231675","JP00230068=",null,"20-Jul-2006","Unsecured","Bond","N",15.257,15.2,5.6,0.40400000000000003,"IS","MAT","20-Jun-2036",135.63800000000001,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 30YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Jun-2036","STRIP","20-Jun-2036",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120157PG67","JP91570069=",null,"27-Jun-2016","Unsecured","Strip - Principal only","N",18.22,18.23,1.8,0.504,"IS","MAT","20-Jun-2036",91.56,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBPS / JPGV  PO Str 20-Sep-2036","STRIP","20-Sep-2036",17000000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP130024P6A4","JP90240068=",null,"20-Oct-2006","Unsecured","Strip - Principal only","N",18.468,18.488,1.5,0.51800000000000002,"IS","MAT","23-Sep-2036",91.238,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB20Y / JPGV   0.500 20-Sep-2036",null,"20-Sep-2036",3714700000000,3714700000000,0.5,"Fixed Coupon","Japan","Japanese Yen","JP1201581G90","JP01580069=",null,"20-Sep-2016","Unsecured","Bond","N",17.623000000000001,17.62,1.3,0.47799999999999998,"IS","MAT","23-Sep-2036",100.364,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBST / JPGV  IO Str 20-Sep-2036","STRIP","20-Sep-2036",1028000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1803691003","JP36090081=",null,"20-Oct-2006","Unsecured","Strip - Interest only","N",18.468,18.488,1.5,0.51800000000000002,"IS","MAT","23-Sep-2036",91.238,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGB30Y / JPGV   2.500 20-Sep-2036",null,"20-Sep-2036",908100000000,952500000000,2.5,"Fixed Coupon","Japan","Japanese Yen","JP13002416A5","JP00240068=",null,"20-Oct-2006","Unsecured","Bond","N",15.36,15.305999999999999,5.9,0.41799999999999998,"IS","MAT","23-Sep-2036",135.77000000000001,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 30YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Sep-2036","STRIP","20-Sep-2036",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120158PG90","JP91580069=",null,"20-Sep-2016","Unsecured","Strip - Principal only","N",18.468,18.488,1.5,0.51800000000000002,"IS","MAT","23-Sep-2036",91.238,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBST / JPGV  IO Str 20-Dec-2036","STRIP","20-Dec-2036",91000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP18036C1001","JP36120081=",null,"25-Jan-2007","Unsecured","Strip - Interest only","N",18.716000000000001,18.733000000000001,1.3,0.53200000000000003,"IS","MAT","22-Dec-2036",90.918999999999997,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGB20Y / JPGV   0.600 20-Dec-2036",null,"20-Dec-2036",3719800000000,3719800000000,0.6,"Fixed Coupon","Japan","Japanese Yen","JP1201591GC4","JP01590069=",null,"20-Dec-2016","Unsecured","Bond","N",17.72,17.707999999999998,1,0.48199999999999998,"IS","MAT","22-Dec-2036",102.02800000000001,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Dec-2036","STRIP","20-Dec-2036",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120159PGC4","JP91590069=",null,"20-Dec-2016","Unsecured","Strip - Principal only","N",18.716000000000001,18.733000000000001,1.3,0.53200000000000003,"IS","MAT","22-Dec-2036",90.918999999999997,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB30Y / JPGV   2.300 20-Dec-2036",null,"20-Dec-2036",1085700000000,1085700000000,2.2999999999999998,"Fixed Coupon","Japan","Japanese Yen","JP1300251715","JP00250068=",null,"25-Jan-2007","Unsecured","Bond","N",15.776,15.718999999999999,5.3,0.432,"IS","MAT","22-Dec-2036",132.42400000000001,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 30YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Dec-2036","STRIP","20-Dec-2036",20000000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP130025P715","JP90250068=",null,"25-Jan-2007","Unsecured","Strip - Principal only","N",18.716000000000001,18.733000000000001,1.3,0.53200000000000003,"IS","MAT","22-Dec-2036",90.918999999999997,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBST / JPGV  IO Str 20-Mar-2037","STRIP","20-Mar-2037",1027000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1803731007","JP37030081=",null,"20-Apr-2007","Unsecured","Strip - Interest only","N",18.965,18.981000000000002,1.1000000000000001,0.54500000000000004,"IS","MAT","23-Mar-2037",90.597999999999999,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGB20Y / JPGV   0.700 20-Mar-2037",null,"20-Mar-2037",3294600000000,3294600000000,0.7,"Fixed Coupon","Japan","Japanese Yen","JP1201601H38","JP01600069=",null,"21-Mar-2017","Unsecured","Bond","N",17.759,17.742000000000001,1.7,0.495,"IS","MAT","23-Mar-2037",103.548,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Mar-2037","STRIP","20-Mar-2037",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120160PH38","JP91600069=",null,"21-Mar-2017","Unsecured","Strip - Principal only","N",18.965,18.981000000000002,1.1000000000000001,0.54500000000000004,"IS","MAT","23-Mar-2037",90.597999999999999,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB30Y / JPGV   2.400 20-Mar-2037",null,"20-Mar-2037",2054900000000,2054900000000,2.4,"Fixed Coupon","Japan","Japanese Yen","JP1300261748","JP00260068=",null,"20-Apr-2007","Unsecured","Bond","N",15.795,15.731999999999999,5.0999999999999996,0.435,"IS","MAT","23-Mar-2037",134.489,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 30YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Mar-2037","STRIP","20-Mar-2037",26200000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP130026P747","JP90260068=",null,"20-Apr-2007","Unsecured","Strip - Principal only","N",18.965,18.981000000000002,1.1000000000000001,0.54500000000000004,"IS","MAT","23-Mar-2037",90.597999999999999,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBST / JPGV  IO Str 20-Jun-2037","STRIP","20-Jun-2037",33000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1803761004","JP37060081=",null,"20-Jun-2013","Unsecured","Strip - Interest only","N",19.213999999999999,19.228999999999999,0.2,0.54900000000000004,"IS","MAT","22-Jun-2037",90.429000000000002,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGB20Y / JPGV   0.600 20-Jun-2037",null,"20-Jun-2037",3327900000000,3327900000000,0.6,"Fixed Coupon","Japan","Japanese Yen","JP1201611H69","JP01610069=",null,"20-Jun-2017","Unsecured","Bond","N",18.158000000000001,18.143000000000001,2,0.51900000000000002,"IS","MAT","22-Jun-2037",101.41200000000001,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Jun-2037","STRIP","20-Jun-2037",100000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120161PH60","JP91610069=",null,"20-Jun-2017","Unsecured","Strip - Principal only","N",19.213999999999999,19.228999999999999,0.2,0.54900000000000004,"IS","MAT","22-Jun-2037",90.429000000000002,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBPS / JPGV  PO Str 20-Sep-2037","STRIP","20-Sep-2037",4800000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP130027P7A9","JP90270068=",null,"22-Oct-2007","Unsecured","Strip - Principal only","N",19.462,19.484999999999999,0.1,0.56299999999999994,"IS","MAT","24-Sep-2037",90.096999999999994,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBST / JPGV  IO Str 20-Sep-2037","STRIP","20-Sep-2037",892000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1803791001","JP37090081=",null,"22-Oct-2007","Unsecured","Strip - Interest only","N",19.462,19.484999999999999,0.1,0.56299999999999994,"IS","MAT","24-Sep-2037",90.096999999999994,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGB30Y / JPGV   2.500 20-Sep-2037",null,"20-Sep-2037",1758000000000,1764600000000,2.5,"Fixed Coupon","Japan","Japanese Yen","JP13002717A6","JP00270068=",null,"22-Oct-2007","Unsecured","Bond","N",16.045999999999999,15.978,6.4,0.46300000000000002,"IS","MAT","24-Sep-2037",136.459,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 30YR","N","Auction","--"]
["JGB20Y / JPGV   0.600 20-Sep-2037",null,"20-Sep-2037",3215200000000,3215200000000,0.6,"Fixed Coupon","Japan","Japanese Yen","JP1201621H91","JP01620069=",null,"20-Sep-2017","Unsecured","Bond","N",18.352,18.341999999999999,1.1000000000000001,0.52300000000000002,"IS","MAT","24-Sep-2037",101.361,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Sep-2037","STRIP","20-Sep-2037",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120162PH93","JP91620069=",null,"20-Sep-2017","Unsecured","Strip - Principal only","N",19.462,19.484999999999999,0.1,0.56299999999999994,"IS","MAT","24-Sep-2037",90.096999999999994,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBST / JPGV  IO Str 20-Dec-2037","STRIP","20-Dec-2037",33000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP18037C1000","JP37120081=",null,"20-Jun-2013","Unsecured","Strip - Interest only","N",19.709,19.724,1,0.58599999999999997,"IS","MAT","21-Dec-2037",89.611999999999995,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGBPS / JPGV  PO Str 20-Dec-2037","STRIP","20-Dec-2037",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP120163PHC4","JP91630069=",null,"20-Dec-2017","Unsecured","Strip - Principal only","N",19.709,19.724,1,0.58599999999999997,"IS","MAT","21-Dec-2037",89.611999999999995,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB20Y / JPGV   0.600 20-Dec-2037",null,"20-Dec-2037",3353400000000,3353400000000,0.6,"Fixed Coupon","Japan","Japanese Yen","JP1201631HC6","JP01630069=",null,"20-Dec-2017","Unsecured","Bond","N",18.599,18.579000000000001,1.3,0.53600000000000003,"IS","MAT","21-Dec-2037",101.136,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR","N","Auction","--"]
["JGB30Y / JPGV   2.500 20-Mar-2038",null,"20-Mar-2038",2243000000000,2243000000000,2.5,"Fixed Coupon","Japan","Japanese Yen","JP1300281845","JP00280068=",null,"18-Apr-2008","Unsecured","Bond","N",16.388000000000002,16.303999999999998,6.4,0.47899999999999998,"IS","MAT","22-Mar-2038",136.898,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 30YR","N","Auction","--"]
["JGBST / JPGV  IO Str 20-Mar-2038","STRIP","20-Mar-2038",832000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1803831005","JP38030081=",null,"20-Nov-2007","Unsecured","Strip - Interest only","N",19.957999999999998,19.972000000000001,0,0.58899999999999997,"IS","MAT","22-Mar-2038",89.447999999999993,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGBPS / JPGV  PO Str 20-Mar-2038","STRIP","20-Mar-2038",2100000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP130028P842","JP90280068=",null,"18-Apr-2008","Unsecured","Strip - Principal only","N",19.957999999999998,19.972000000000001,0,0.58899999999999997,"IS","MAT","22-Mar-2038",89.447999999999993,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBST / JPGV  IO Str 20-Jun-2038","STRIP","20-Jun-2038",33000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1803861002","JP38060081=",null,"20-Jun-2013","Unsecured","Strip - Interest only","N",20.206,20.22,0.4,0.60499999999999998,"IS","MAT","21-Jun-2038",89.078000000000003,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGBST / JPGV  IO Str 20-Sep-2038","STRIP","20-Sep-2038",797000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1803891009","JP38090081=",null,"20-Nov-2007","Unsecured","Strip - Interest only","N",20.454999999999998,20.471,-0.1,0.61,"IS","MAT","21-Sep-2038",88.867000000000004,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGB30Y / JPGV   2.400 20-Sep-2038",null,"20-Sep-2038",2316000000000,2316000000000,2.4,"Fixed Coupon","Japan","Japanese Yen","JP13002918A0","JP00290068=",null,"24-Oct-2008","Unsecured","Bond","N",16.827000000000002,16.738,5.5,0.49,"IS","MAT","21-Sep-2038",135.595,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 30YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Sep-2038","STRIP","20-Sep-2038",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP130029P8A5","JP90290068=",null,"24-Oct-2008","Unsecured","Strip - Principal only","N",20.454999999999998,20.471,-0.1,0.61,"IS","MAT","21-Sep-2038",88.867000000000004,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBST / JPGV  IO Str 20-Dec-2038","STRIP","20-Dec-2038",33000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP18038C1009","JP38120081=",null,"20-Jun-2013","Unsecured","Strip - Interest only","N",20.702999999999999,20.715,0.4,0.626,"IS","MAT","20-Dec-2038",88.494,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGB30Y / JPGV   2.300 20-Mar-2039",null,"20-Mar-2039",2548700000000,2548700000000,2.2999999999999998,"Fixed Coupon","Japan","Japanese Yen","JP1300301940","JP00300068=",null,"17-Apr-2009","Unsecured","Bond","N",17.266999999999999,17.172999999999998,5.8,0.51100000000000001,"IS","MAT","22-Mar-2039",133.929,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 30YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Mar-2039","STRIP","20-Mar-2039",11400000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP130030P947","JP90300068=",null,"17-Apr-2009","Unsecured","Strip - Principal only","N",20.952000000000002,20.966999999999999,-0.1,0.63100000000000001,"IS","MAT","22-Mar-2039",88.28,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBST / JPGV  IO Str 20-Mar-2039","STRIP","20-Mar-2039",806000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1803931003","JP39030081=",null,"20-Nov-2007","Unsecured","Strip - Interest only","N",20.952000000000002,20.966999999999999,-0.1,0.63100000000000001,"IS","MAT","22-Mar-2039",88.28,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGBST / JPGV  IO Str 20-Jun-2039","STRIP","20-Jun-2039",33000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1803961000","JP39060081=",null,"20-Jun-2013","Unsecured","Strip - Interest only","N",21.2,21.212,-0.3,0.63700000000000001,"IS","MAT","20-Jun-2039",88.066000000000003,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGBST / JPGV  IO Str 20-Sep-2039","STRIP","20-Sep-2039",675000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1803991007","JP39090081=",null,"20-Nov-2007","Unsecured","Strip - Interest only","N",21.448,21.462,0.3,0.65200000000000002,"IS","MAT","20-Sep-2039",87.683999999999997,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGB30Y / JPGV   2.200 20-Sep-2039",null,"20-Sep-2039",2357200000000,2357200000000,2.2000000000000002,"Fixed Coupon","Japan","Japanese Yen","JP13003119A4","JP00310068=",null,"14-Oct-2009","Unsecured","Bond","N",17.721,17.62,5.2,0.52200000000000002,"IS","MAT","20-Sep-2039",132.441,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 30YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Sep-2039","STRIP","20-Sep-2039",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP130031P9A9","JP90310068=",null,"14-Oct-2009","Unsecured","Strip - Principal only","N",21.448,21.462,0.3,0.65200000000000002,"IS","MAT","20-Sep-2039",87.683999999999997,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBST / JPGV  IO Str 20-Dec-2039","STRIP","20-Dec-2039",33000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP18039C1008","JP39120081=",null,"20-Jun-2013","Unsecured","Strip - Interest only","N",21.696999999999999,21.71,0,0.65800000000000003,"IS","MAT","20-Dec-2039",87.465000000000003,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGBST / JPGV  IO Str 20-Mar-2040","STRIP","20-Mar-2040",675000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1804031001","JP40030081=",null,"20-Nov-2007","Unsecured","Strip - Interest only","N",21.946000000000002,21.960999999999999,-0.3,0.66400000000000003,"IS","MAT","21-Mar-2040",87.247,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGB30Y / JPGV   2.300 20-Mar-2040",null,"20-Mar-2040",3036300000000,3036300000000,2.2999999999999998,"Fixed Coupon","Japan","Japanese Yen","JP1300321A34","JP00320068=",null,"23-Mar-2010","Unsecured","Bond","N",17.948,17.837,5.9,0.53300000000000003,"IS","MAT","21-Mar-2040",134.78700000000001,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 30YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Mar-2040","STRIP","20-Mar-2040",1200000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP130032PA30","JP90320068=",null,"23-Mar-2010","Unsecured","Strip - Principal only","N",21.946000000000002,21.960999999999999,-0.3,0.66400000000000003,"IS","MAT","21-Mar-2040",87.247,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBST / JPGV  IO Str 20-Jun-2040","STRIP","20-Jun-2040",33000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1804061008","JP40060081=",null,"20-Jun-2013","Unsecured","Strip - Interest only","N",22.193999999999999,22.209,0.4,0.67900000000000005,"IS","MAT","20-Jun-2040",86.858000000000004,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGBST / JPGV  IO Str 20-Sep-2040","STRIP","20-Sep-2040",661000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1804091005","JP40090081=",null,"20-Nov-2007","Unsecured","Strip - Interest only","N",22.442,22.46,0.2,0.68500000000000005,"IS","MAT","20-Sep-2040",86.635000000000005,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGB30Y / JPGV   2.000 20-Sep-2040",null,"20-Sep-2040",3404300000000,3404300000000,2,"Fixed Coupon","Japan","Japanese Yen","JP1300331A99","JP00330068=",null,"21-Sep-2010","Unsecured","Bond","N",18.648,18.54,5.2,0.55500000000000005,"IS","MAT","20-Sep-2040",128.922,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 30YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Sep-2040","STRIP","20-Sep-2040",1200000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP130033PA96","JP90330068=",null,"21-Sep-2010","Unsecured","Strip - Principal only","N",22.442,22.46,0.2,0.68500000000000005,"IS","MAT","20-Sep-2040",86.635000000000005,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBST / JPGV  IO Str 20-Dec-2040","STRIP","20-Dec-2040",33000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP18040C1005","JP40120081=",null,"20-Jun-2013","Unsecured","Strip - Interest only","N",22.690999999999999,22.707999999999998,0,0.69,"IS","MAT","20-Dec-2040",86.411000000000001,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGBST / JPGV  IO Str 20-Mar-2041","STRIP","20-Mar-2041",649000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1804131009","JP41030081=",null,"20-Nov-2007","Unsecured","Strip - Interest only","N",22.939,22.954999999999998,0.7,0.70599999999999996,"IS","MAT","21-Mar-2041",86.018000000000001,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGBPS / JPGV  PO Str 20-Mar-2041","STRIP","20-Mar-2041",1000000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP130034PB37","JP90340068=",null,"22-Mar-2011","Unsecured","Strip - Principal only","N",22.939,22.954999999999998,0.7,0.70599999999999996,"IS","MAT","21-Mar-2041",86.018000000000001,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB30Y / JPGV   2.200 20-Mar-2041",null,"20-Mar-2041",3128100000000,3128100000000,2.2000000000000002,"Fixed Coupon","Japan","Japanese Yen","JP1300341B39","JP00340068=",null,"22-Mar-2011","Unsecured","Bond","N",18.739999999999998,18.617000000000001,5.7,0.55600000000000005,"IS","MAT","21-Mar-2041",133.535,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 30YR","N","Auction","--"]
["JGBST / JPGV  IO Str 20-Jun-2041","STRIP","20-Jun-2041",33000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1804161006","JP41060081=",null,"20-Jun-2013","Unsecured","Strip - Interest only","N",23.187000000000001,23.204000000000001,0.6,0.71099999999999997,"IS","MAT","20-Jun-2041",85.790999999999997,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGBST / JPGV  IO Str 20-Sep-2041","STRIP","20-Sep-2041",638000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1804191003","JP41090081=",null,"20-Nov-2007","Unsecured","Strip - Interest only","N",23.436,23.454999999999998,0.4,0.71699999999999997,"IS","MAT","20-Sep-2041",85.563999999999993,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGB30Y / JPGV   2.000 20-Sep-2041",null,"20-Sep-2041",3524000000000,3524000000000,2,"Fixed Coupon","Japan","Japanese Yen","JP1300351B93","JP00350068=",null,"20-Sep-2011","Unsecured","Bond","N",19.34,19.216999999999999,4.5,0.56699999999999995,"IS","MAT","20-Sep-2041",129.726,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 30YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Sep-2041","STRIP","20-Sep-2041",3500000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP130035PB93","JP90350068=",null,"20-Sep-2011","Unsecured","Strip - Principal only","N",23.436,23.454999999999998,0.4,0.71699999999999997,"IS","MAT","20-Sep-2041",85.563999999999993,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBST / JPGV  IO Str 20-Dec-2041","STRIP","20-Dec-2041",33000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP18041C1004","JP41120081=",null,"20-Jun-2013","Unsecured","Strip - Interest only","N",23.684000000000001,23.702000000000002,1.1000000000000001,0.73299999999999998,"IS","MAT","20-Dec-2041",85.162999999999997,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGB30Y / JPGV   2.000 20-Mar-2042",null,"20-Mar-2042",3599400000000,3599400000000,2,"Fixed Coupon","Japan","Japanese Yen","JP1300361C33","JP00360068=",null,"21-Mar-2012","Unsecured","Bond","N",19.678999999999998,19.547999999999998,4.8,0.57799999999999996,"IS","MAT","21-Mar-2042",129.96899999999999,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 30YR","N","Auction","--"]
["JGBST / JPGV  IO Str 20-Mar-2042","STRIP","20-Mar-2042",603000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1804231007","JP42030081=",null,"20-Nov-2007","Unsecured","Strip - Interest only","N",23.931999999999999,23.95,1,0.73799999999999999,"IS","MAT","21-Mar-2042",84.935000000000002,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGBPS / JPGV  PO Str 20-Mar-2042","STRIP","20-Mar-2042",1100000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP130036PC34","JP90360068=",null,"21-Mar-2012","Unsecured","Strip - Principal only","N",23.931999999999999,23.95,1,0.73799999999999999,"IS","MAT","21-Mar-2042",84.935000000000002,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBST / JPGV  IO Str 20-Jun-2042","STRIP","20-Jun-2042",33000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1804261004","JP42060081=",null,"20-Jun-2013","Unsecured","Strip - Interest only","N",24.181000000000001,24.198,0.8,0.74399999999999999,"IS","MAT","20-Jun-2042",84.703999999999994,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGBST / JPGV  IO Str 20-Sep-2042","STRIP","20-Sep-2042",592000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1804291001","JP42090081=",null,"20-Nov-2007","Unsecured","Strip - Interest only","N",24.43,24.454999999999998,0.7,0.749,"IS","MAT","22-Sep-2042",84.471000000000004,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGB30Y / JPGV   1.900 20-Sep-2042",null,"20-Sep-2042",3814900000000,3814900000000,1.9,"Fixed Coupon","Japan","Japanese Yen","JP1300371C98","JP00370068=",null,"20-Sep-2012","Unsecured","Bond","N",20.164999999999999,20.033999999999999,4.3,0.58899999999999997,"IS","MAT","22-Sep-2042",128.065,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 30YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Sep-2042","STRIP","20-Sep-2042",3400000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP130037PC90","JP90370068=",null,"20-Sep-2012","Unsecured","Strip - Principal only","N",24.43,24.454999999999998,0.7,0.749,"IS","MAT","22-Sep-2042",84.471000000000004,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBST / JPGV  IO Str 20-Dec-2042","STRIP","20-Dec-2042",33000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP18042C1003","JP42120081=",null,"20-Jun-2013","Unsecured","Strip - Interest only","N",24.677,24.702000000000002,1.4,0.76500000000000001,"IS","MAT","22-Dec-2042",84.063999999999993,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGBPS / JPGV  PO Str 20-Mar-2043","STRIP","20-Mar-2043",900000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP130038PD31","JP90380068=",null,"21-Mar-2013","Unsecured","Strip - Principal only","N",24.927,24.943000000000001,0.4,0.76,"IS","MAT","20-Mar-2043",84.012,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBST / JPGV  IO Str 20-Mar-2043","STRIP","20-Mar-2043",560000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1804331005","JP43030081=",null,"20-Nov-2007","Unsecured","Strip - Interest only","N",24.925999999999998,24.942,1.3,0.77,"IS","MAT","20-Mar-2043",83.834999999999994,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGB30Y / JPGV   1.800 20-Mar-2043",null,"20-Mar-2043",2442800000000,2442800000000,1.8,"Fixed Coupon","Japan","Japanese Yen","JP1300381D38","JP00380068=",null,"21-Mar-2013","Unsecured","Bond","N",20.667999999999999,20.527999999999999,2.8,0.59,"IS","MAT","20-Mar-2043",126.352,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 30YR","N","Auction","--"]
["JGBST / JPGV  IO Str 20-Jun-2043","STRIP","20-Jun-2043",33000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1804361002","JP43060081=",null,"20-Jun-2013","Unsecured","Strip - Interest only","N",25.175000000000001,25.199000000000002,1.1000000000000001,0.77600000000000002,"IS","MAT","22-Jun-2043",83.597999999999999,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGBPS / JPGV  PO Str 20-Jun-2043","STRIP","20-Jun-2043",3500000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP130039PD63","JP90390068=",null,"20-Jun-2013","Unsecured","Strip - Principal only","N",25.175999999999998,25.2,0.3,0.76600000000000001,"IS","MAT","22-Jun-2043",83.774000000000001,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB30Y / JPGV   1.900 20-Jun-2043",null,"20-Jun-2043",2172900000000,2172900000000,1.9,"Fixed Coupon","Japan","Japanese Yen","JP1300391D69","JP00390068=",null,"20-Jun-2013","Unsecured","Bond","N",20.754999999999999,20.609000000000002,3.7,0.59599999999999997,"IS","MAT","22-Jun-2043",128.619,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 30YR","N","Auction","--"]
["JGBST / JPGV  IO Str 20-Sep-2043","STRIP","20-Sep-2043",552000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1804391009","JP43090081=",null,"20-Nov-2007","Unsecured","Strip - Interest only","N",25.423999999999999,25.451000000000001,0.1,0.77200000000000002,"IS","MAT","22-Sep-2043",83.54,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGB30Y / JPGV   1.800 20-Sep-2043",null,"20-Sep-2043",1916700000000,1916700000000,1.8,"Fixed Coupon","Japan","Japanese Yen","JP1300401D91","JP00400068=",null,"20-Sep-2013","Unsecured","Bond","N",21.01,20.867000000000001,3,0.60199999999999998,"IS","MAT","22-Sep-2043",126.497,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 30YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Sep-2043","STRIP","20-Sep-2043",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP130040PD94","JP90400068=",null,"20-Sep-2013","Unsecured","Strip - Principal only","N",25.423999999999999,25.451000000000001,0.1,0.77200000000000002,"IS","MAT","22-Sep-2043",83.54,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB30Y / JPGV   1.700 20-Dec-2043",null,"20-Dec-2043",2025300000000,2025300000000,1.7,"Fixed Coupon","Japan","Japanese Yen","JP1300411DC2","JP00410068=",null,"20-Dec-2013","Unsecured","Bond","N",21.417000000000002,21.271999999999998,3.4,0.61699999999999999,"IS","MAT","21-Dec-2043",124.06,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 30YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Dec-2043","STRIP","20-Dec-2043",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP130041PDC9","JP90410068=",null,"20-Dec-2013","Unsecured","Strip - Principal only","N",25.672000000000001,25.695,0.8,0.78700000000000003,"IS","MAT","21-Dec-2043",83.128,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBST / JPGV  IO Str 20-Dec-2043","STRIP","20-Dec-2043",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP18043C1002","JP43120081=",null,"20-Dec-2013","Unsecured","Strip - Interest only","N",25.672000000000001,25.695,0.8,0.78700000000000003,"IS","MAT","21-Dec-2043",83.128,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGB30Y / JPGV   1.700 20-Mar-2044",null,"20-Mar-2044",2182300000000,2182300000000,1.7,"Fixed Coupon","Japan","Japanese Yen","JP1300421E39","JP00420068=",null,"20-Mar-2014","Unsecured","Bond","N",21.513999999999999,21.367999999999999,3.5,0.623,"IS","MAT","22-Mar-2044",124.10299999999999,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 30YR","N","Auction","--"]
["JGBST / JPGV  IO Str 20-Mar-2044","STRIP","20-Mar-2044",552000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1804431003","JP44030081=",null,"20-Nov-2007","Unsecured","Strip - Interest only","N",25.92,25.946000000000002,0.7,0.79300000000000004,"IS","MAT","22-Mar-2044",82.894000000000005,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGBPS / JPGV  PO Str 20-Mar-2044","STRIP","20-Mar-2044",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP130042PE34","JP90420068=",null,"20-Mar-2014","Unsecured","Strip - Principal only","N",25.92,25.946000000000002,0.7,0.79300000000000004,"IS","MAT","22-Mar-2044",82.894000000000005,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB30Y / JPGV   1.700 20-Jun-2044",null,"20-Jun-2044",2138800000000,2138800000000,1.7,"Fixed Coupon","Japan","Japanese Yen","JP1300431E60","JP00430068=",null,"20-Jun-2014","Unsecured","Bond","N",21.759,21.605,3.7,0.628,"IS","MAT","20-Jun-2044",124.149,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 30YR","N","Auction","--"]
["JGBST / JPGV  IO Str 20-Jun-2044","STRIP","20-Jun-2044",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1804461000","JP44060081=",null,"20-Jun-2014","Unsecured","Strip - Interest only","N",26.169,26.192,0.6,0.79800000000000004,"IS","MAT","20-Jun-2044",82.658000000000001,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGBPS / JPGV  PO Str 20-Jun-2044","STRIP","20-Jun-2044",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP130043PE66","JP90430068=",null,"20-Jun-2014","Unsecured","Strip - Principal only","N",26.169,26.192,0.6,0.79800000000000004,"IS","MAT","20-Jun-2044",82.658000000000001,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB30Y / JPGV   1.700 20-Sep-2044",null,"20-Sep-2044",2106000000000,2106000000000,1.7,"Fixed Coupon","Japan","Japanese Yen","JP1300441E92","JP00440068=",null,"22-Sep-2014","Unsecured","Bond","N",21.853999999999999,21.698,3.8,0.63400000000000001,"IS","MAT","20-Sep-2044",124.19199999999999,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 30YR","N","Auction","--"]
["JGBST / JPGV  IO Str 20-Sep-2044","STRIP","20-Sep-2044",552000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1804491007","JP44090081=",null,"20-Nov-2007","Unsecured","Strip - Interest only","N",26.417000000000002,26.443000000000001,0.4,0.80400000000000005,"IS","MAT","20-Sep-2044",82.421000000000006,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGBPS / JPGV  PO Str 20-Sep-2044","STRIP","20-Sep-2044",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP130044PE99","JP90440068=",null,"22-Sep-2014","Unsecured","Strip - Principal only","N",26.417000000000002,26.443000000000001,0.4,0.80400000000000005,"IS","MAT","20-Sep-2044",82.421000000000006,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB30Y / JPGV   1.500 20-Dec-2044",null,"20-Dec-2044",2437500000000,2437500000000,1.5,"Fixed Coupon","Japan","Japanese Yen","JP1300451EC6","JP00450068=",null,"22-Dec-2014","Unsecured","Bond","N",22.472000000000001,22.323,3.2,0.64900000000000002,"IS","MAT","20-Dec-2044",119.383,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 30YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Dec-2044","STRIP","20-Dec-2044",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP130045PEC8","JP90450068=",null,"22-Dec-2014","Unsecured","Strip - Principal only","N",26.666,26.690999999999999,0.3,0.80900000000000005,"IS","MAT","20-Dec-2044",82.183999999999997,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBST / JPGV  IO Str 20-Dec-2044","STRIP","20-Dec-2044",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP18044C1001","JP44120081=",null,"22-Dec-2014","Unsecured","Strip - Interest only","N",26.666,26.690999999999999,0.3,0.80900000000000005,"IS","MAT","20-Dec-2044",82.183999999999997,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGBST / JPGV  IO Str 20-Mar-2045","STRIP","20-Mar-2045",552000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1804531000","JP45030081=",null,"20-Nov-2007","Unsecured","Strip - Interest only","N",26.914999999999999,26.939,0.1,0.81499999999999995,"IS","MAT","21-Mar-2045",81.947000000000003,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGB30Y / JPGV   1.500 20-Mar-2045",null,"20-Mar-2045",2851500000000,2851500000000,1.5,"Fixed Coupon","Japan","Japanese Yen","JP1300461F39","JP00460068=",null,"20-Mar-2015","Unsecured","Bond","N",22.574999999999999,22.422000000000001,3.3,0.65500000000000003,"IS","MAT","21-Mar-2045",119.38200000000001,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 30YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Mar-2045","STRIP","20-Mar-2045",3100000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP130046PF39","JP90460068=",null,"20-Mar-2015","Unsecured","Strip - Principal only","N",26.914999999999999,26.939,0.1,0.81499999999999995,"IS","MAT","21-Mar-2045",81.947000000000003,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBST / JPGV  IO Str 20-Jun-2045","STRIP","20-Jun-2045",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1804561007","JP45060081=",null,"22-Jun-2015","Unsecured","Strip - Interest only","N",27.163,27.187000000000001,0,0.82099999999999995,"IS","MAT","20-Jun-2045",81.707999999999998,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGBPS / JPGV  PO Str 20-Jun-2045","STRIP","20-Jun-2045",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP130047PF61","JP90470068=",null,"22-Jun-2015","Unsecured","Strip - Principal only","N",27.163,27.187000000000001,0,0.82099999999999995,"IS","MAT","20-Jun-2045",81.707999999999998,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB30Y / JPGV   1.600 20-Jun-2045",null,"20-Jun-2045",2662600000000,2662600000000,1.6,"Fixed Coupon","Japan","Japanese Yen","JP1300471F60","JP00470068=",null,"22-Jun-2015","Unsecured","Bond","N",22.628,22.462,3.3,0.65100000000000002,"IS","MAT","20-Jun-2045",121.973,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 30YR","N","Auction","--"]
["JGBST / JPGV  IO Str 20-Sep-2045","STRIP","20-Sep-2045",529000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1804591004","JP45090081=",null,"20-Nov-2007","Unsecured","Strip - Interest only","N",27.411000000000001,27.437000000000001,0.7,0.83599999999999997,"IS","MAT","20-Sep-2045",81.287000000000006,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGBPS / JPGV  PO Str 20-Sep-2045","STRIP","20-Sep-2045",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP130048PF94","JP90480068=",null,"24-Sep-2015","Unsecured","Strip - Principal only","N",27.411000000000001,27.437000000000001,0.7,0.83599999999999997,"IS","MAT","20-Sep-2045",81.287000000000006,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB30Y / JPGV   1.400 20-Sep-2045",null,"20-Sep-2045",2768700000000,2768700000000,1.4,"Fixed Coupon","Japan","Japanese Yen","JP1300481F92","JP00480068=",null,"24-Sep-2015","Unsecured","Bond","N",23.134,22.981000000000002,2.6,0.66600000000000004,"IS","MAT","20-Sep-2045",117.054,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 30YR","N","Auction","--"]
["JGB30Y / JPGV   1.400 20-Dec-2045",null,"20-Dec-2045",2740500000000,2740500000000,1.4,"Fixed Coupon","Japan","Japanese Yen","JP1300491FC9","JP00490068=",null,"21-Dec-2015","Unsecured","Bond","N",23.379000000000001,23.22,2.7,0.67200000000000004,"IS","MAT","20-Dec-2045",117.03,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 30YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Dec-2045","STRIP","20-Dec-2045",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP130049PFC7","JP90490068=",null,"21-Dec-2015","Unsecured","Strip - Principal only","N",27.66,27.687000000000001,-0.3,0.83199999999999996,"IS","MAT","20-Dec-2045",81.23,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBST / JPGV  IO Str 20-Dec-2045","STRIP","20-Dec-2045",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP18045C1000","JP45120081=",null,"21-Dec-2015","Unsecured","Strip - Interest only","N",27.66,27.687000000000001,-0.3,0.83199999999999996,"IS","MAT","20-Dec-2045",81.23,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGBST / JPGV  IO Str 20-Mar-2046","STRIP","20-Mar-2046",529000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1804631008","JP46030081=",null,"20-Nov-2007","Unsecured","Strip - Interest only","N",27.908999999999999,27.934999999999999,-0.4,0.83699999999999997,"IS","MAT","21-Mar-2046",80.992000000000004,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGBPS / JPGV  PO Str 20-Mar-2046","STRIP","20-Mar-2046",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP130050PG31","JP90500068=",null,"22-Mar-2016","Unsecured","Strip - Principal only","N",27.908999999999999,27.934999999999999,-0.4,0.83699999999999997,"IS","MAT","21-Mar-2046",80.992000000000004,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB30Y / JPGV   0.800 20-Mar-2046",null,"20-Mar-2046",2657400000000,2657400000000,0.8,"Fixed Coupon","Japan","Japanese Yen","JP1300501G30","JP00500068=",null,"22-Mar-2016","Unsecured","Bond","N",25,24.896999999999998,0.2,0.71699999999999997,"IS","MAT","21-Mar-2046",101.91800000000001,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 30YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Jun-2046","STRIP","20-Jun-2046",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP130051PG63","JP90510068=",null,"20-Jun-2016","Unsecured","Strip - Principal only","N",28.157,28.183,-0.6,0.84299999999999997,"IS","MAT","20-Jun-2046",80.751000000000005,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB30Y / JPGV   0.300 20-Jun-2046",null,"20-Jun-2046",2695100000000,2695100000000,0.3,"Fixed Coupon","Japan","Japanese Yen","JP1300511G61","JP00510068=",null,"20-Jun-2016","Unsecured","Bond","N",26.91,26.876000000000001,-1.8,0.77300000000000002,"IS","MAT","20-Jun-2046",89.02,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 30YR","N","Auction","--"]
["JGBST / JPGV  IO Str 20-Jun-2046","STRIP","20-Jun-2046",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1804661005","JP46060081=",null,"20-Jun-2016","Unsecured","Strip - Interest only","N",28.157,28.183,-0.6,0.84299999999999997,"IS","MAT","20-Jun-2046",80.751000000000005,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGBST / JPGV  IO Str 20-Sep-2046","STRIP","20-Sep-2046",529000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1804691002","JP46090081=",null,"20-Nov-2007","Unsecured","Strip - Interest only","N",28.405999999999999,28.434000000000001,-0.7,0.84799999999999998,"IS","MAT","20-Sep-2046",80.510000000000005,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGB30Y / JPGV   0.500 20-Sep-2046",null,"20-Sep-2046",2836600000000,2836600000000,0.5,"Fixed Coupon","Japan","Japanese Yen","JP1300521G93","JP00520068=",null,"20-Sep-2016","Unsecured","Bond","N",26.366,26.298999999999999,-0.8,0.75800000000000001,"IS","MAT","20-Sep-2046",93.930999999999997,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 30YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Sep-2046","STRIP","20-Sep-2046",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP130052PG96","JP90520068=",null,"20-Sep-2016","Unsecured","Strip - Principal only","N",28.405999999999999,28.434000000000001,-0.7,0.84799999999999998,"IS","MAT","20-Sep-2046",80.510000000000005,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB30Y / JPGV   0.600 20-Dec-2046",null,"20-Dec-2046",2517800000000,2517800000000,0.6,"Fixed Coupon","Japan","Japanese Yen","JP1300531GC0","JP00530068=",null,"20-Dec-2016","Unsecured","Bond","N",26.27,26.184999999999999,-0.4,0.754,"IS","MAT","20-Dec-2046",96.347999999999999,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 30YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Dec-2046","STRIP","20-Dec-2046",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP130053PGC7","JP90530068=",null,"20-Dec-2016","Unsecured","Strip - Principal only","N",28.652999999999999,28.681999999999999,0,0.86399999999999999,"IS","MAT","20-Dec-2046",80.084000000000003,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBST / JPGV  IO Str 20-Dec-2046","STRIP","20-Dec-2046",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP18046C1009","JP46120081=",null,"20-Dec-2016","Unsecured","Strip - Interest only","N",28.652999999999999,28.681999999999999,0,0.86399999999999999,"IS","MAT","20-Dec-2046",80.084000000000003,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGBST / JPGV  IO Str 20-Mar-2047","STRIP","20-Mar-2047",529000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1804731006","JP47030081=",null,"20-Nov-2007","Unsecured","Strip - Interest only","N",28.902000000000001,28.927,-0.2,0.87,"IS","MAT","20-Mar-2047",79.844999999999999,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGB30Y / JPGV   0.800 20-Mar-2047",null,"20-Mar-2047",2566300000000,2566300000000,0.8,"Fixed Coupon","Japan","Japanese Yen","JP1300541H31","JP00540068=",null,"21-Mar-2017","Unsecured","Bond","N",25.783000000000001,25.664000000000001,0.4,0.74,"IS","MAT","20-Mar-2047",101.432,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 30YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Mar-2047","STRIP","20-Mar-2047",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP130054PH36","JP90540068=",null,"21-Mar-2017","Unsecured","Strip - Principal only","N",28.902999999999999,28.928000000000001,-1,0.86,"IS","MAT","20-Mar-2047",80.03,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB30Y / JPGV   0.800 20-Jun-2047",null,"20-Jun-2047",2493900000000,2493900000000,0.8,"Fixed Coupon","Japan","Japanese Yen","JP1300551H61","JP00550068=",null,"20-Jun-2017","Unsecured","Bond","N",26.027999999999999,25.908000000000001,0.4,0.745,"IS","MAT","20-Jun-2047",101.306,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 30YR","N","Auction","--"]
["JGBST / JPGV  IO Str 20-Jun-2047","STRIP","20-Jun-2047",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1804761003","JP47060081=",null,"20-Jun-2017","Unsecured","Strip - Interest only","N",29.151,29.178999999999998,-1.1000000000000001,0.86499999999999999,"IS","MAT","20-Jun-2047",79.787000000000006,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGBPS / JPGV  PO Str 20-Jun-2047","STRIP","20-Jun-2047",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP130055PH68","JP90550068=",null,"20-Jun-2017","Unsecured","Strip - Principal only","N",29.151,29.178999999999998,-1.1000000000000001,0.86499999999999999,"IS","MAT","20-Jun-2047",79.787000000000006,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBPS / JPGV  PO Str 20-Sep-2047","STRIP","20-Sep-2047",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP130056PH91","JP90560068=",null,"20-Sep-2017","Unsecured","Strip - Principal only","N",29.4,29.43,-1.2,0.871,"IS","MAT","20-Sep-2047",79.545000000000002,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB30Y / JPGV   0.800 20-Sep-2047",null,"20-Sep-2047",2544800000000,2544800000000,0.8,"Fixed Coupon","Japan","Japanese Yen","JP1300561H93","JP00560068=",null,"20-Sep-2017","Unsecured","Bond","N",26.173999999999999,26.052,0,0.746,"IS","MAT","20-Sep-2047",101.30200000000001,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 30YR","N","Auction","--"]
["JGBST / JPGV  IO Str 20-Sep-2047","STRIP","20-Sep-2047",529000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1804791000","JP47090081=",null,"20-Nov-2007","Unsecured","Strip - Interest only","N",29.4,29.43,-1.2,0.871,"IS","MAT","20-Sep-2047",79.545000000000002,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGBPS / JPGV  PO Str 20-Dec-2047","STRIP","20-Dec-2047",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP130057PHC6","JP90570068=",null,"20-Dec-2017","Unsecured","Strip - Principal only","N",29.648,29.678999999999998,-1.3,0.876,"IS","MAT","20-Dec-2047",79.302000000000007,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGB30Y / JPGV   0.800 20-Dec-2047",null,"20-Dec-2047",2628500000000,2628500000000,0.8,"Fixed Coupon","Japan","Japanese Yen","JP1300571HC4","JP00570068=",null,"20-Dec-2017","Unsecured","Bond","N",26.416,26.29,0.5,0.75600000000000001,"IS","MAT","20-Dec-2047",101.05,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 30YR","N","Auction","--"]
["JGBST / JPGV  IO Str 20-Dec-2047","STRIP","20-Dec-2047",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP18047C1008","JP47120081=",null,"20-Dec-2017","Unsecured","Strip - Interest only","N",29.648,29.678999999999998,-1.3,0.876,"IS","MAT","20-Dec-2047",79.302000000000007,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGBPS / JPGV  PO Str 20-Mar-2048","STRIP","20-Mar-2048",29900000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP140001P7B6","JP90010054=",null,"20-Nov-2007","Unsecured","Strip - Principal only","N",29.896999999999998,29.934999999999999,-1.5,0.88200000000000001,"IS","MAT","23-Mar-2048",79.063000000000002,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBST / JPGV  IO Str 20-Mar-2048","STRIP","20-Mar-2048",529000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1804831004","JP48030081=",null,"20-Nov-2007","Unsecured","Strip - Interest only","N",29.896999999999998,29.934999999999999,-1.5,0.88200000000000001,"IS","MAT","23-Mar-2048",79.063000000000002,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGB40Y / JPGV   2.400 20-Mar-2048",null,"20-Mar-2048",839500000000,839500000000,2.4,"Fixed Coupon","Japan","Japanese Yen","JP14000117B7","JP00010054=",null,"20-Nov-2007","Unsecured","Bond","N",22.891999999999999,22.63,5.7,0.65200000000000002,"IS","MAT","23-Mar-2048",143.86699999999999,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 40YR","N","Auction","--"]
["JGBST / JPGV  IO Str 20-Sep-2048","STRIP","20-Sep-2048",170000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1804891008","JP48090081=",null,"19-May-2009","Unsecured","Strip - Interest only","N",30.393999999999998,30.437999999999999,-1.9,0.88800000000000001,"IS","MAT","23-Sep-2048",78.661000000000001,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGB40Y / JPGV   2.200 20-Mar-2049",null,"20-Mar-2049",1312400000000,1312400000000,2.2000000000000002,"Fixed Coupon","Japan","Japanese Yen","JP1400021950","JP00020054=",null,"19-May-2009","Unsecured","Bond","N",23.823,23.547000000000001,5.9,0.68,"IS","MAT","22-Mar-2049",138.91399999999999,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 40YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Mar-2049","STRIP","20-Mar-2049",1600000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP140002P951","JP90020054=",null,"19-May-2009","Unsecured","Strip - Principal only","N",30.891999999999999,30.93,-2.2999999999999998,0.89500000000000002,"IS","MAT","22-Mar-2049",78.263999999999996,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBST / JPGV  IO Str 20-Mar-2049","STRIP","20-Mar-2049",170000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1804931002","JP49030081=",null,"19-May-2009","Unsecured","Strip - Interest only","N",30.891999999999999,30.93,-2.2999999999999998,0.89500000000000002,"IS","MAT","22-Mar-2049",78.263999999999996,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGBST / JPGV  IO Str 20-Sep-2049","STRIP","20-Sep-2049",153000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1804991006","JP49090081=",null,"18-May-2010","Unsecured","Strip - Interest only","N",31.388000000000002,31.428999999999998,-2,0.91200000000000003,"IS","MAT","21-Sep-2049",77.673000000000002,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGB40Y / JPGV   2.200 20-Mar-2050",null,"20-Mar-2050",1330700000000,1330700000000,2.2000000000000002,"Fixed Coupon","Japan","Japanese Yen","JP1400031A58","JP00030054=",null,"18-May-2010","Unsecured","Bond","N",24.423999999999999,24.126000000000001,5.6,0.68799999999999994,"IS","MAT","22-Mar-2050",139.643,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 40YR","N","Auction","--"]
["JGBST / JPGV  IO Str 20-Mar-2050","STRIP","20-Mar-2050",153000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1805031000","JP50030081=",null,"18-May-2010","Unsecured","Strip - Interest only","N",31.885000000000002,31.925999999999998,-2.4,0.91800000000000004,"IS","MAT","22-Mar-2050",77.274000000000001,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGBPS / JPGV  PO Str 20-Mar-2050","STRIP","20-Mar-2050",1350000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP140003PA59","JP90030054=",null,"18-May-2010","Unsecured","Strip - Principal only","N",31.885000000000002,31.925999999999998,-2.4,0.91800000000000004,"IS","MAT","22-Mar-2050",77.274000000000001,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBST / JPGV  IO Str 20-Sep-2050","STRIP","20-Sep-2050",138000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1805091004","JP50090081=",null,"20-May-2011","Unsecured","Strip - Interest only","N",32.383000000000003,32.423000000000002,-2.8,0.92500000000000004,"IS","MAT","20-Sep-2050",76.872,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGB40Y / JPGV   2.200 20-Mar-2051",null,"20-Mar-2051",1926400000000,1926400000000,2.2000000000000002,"Fixed Coupon","Japan","Japanese Yen","JP1400041B55","JP00040054=",null,"20-May-2011","Unsecured","Bond","N",25.018000000000001,24.692,5.4,0.69599999999999995,"IS","MAT","20-Mar-2051",140.345,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 40YR","N","Auction","--"]
["JGBST / JPGV  IO Str 20-Mar-2051","STRIP","20-Mar-2051",138000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1805131008","JP51030081=",null,"20-May-2011","Unsecured","Strip - Interest only","N",32.880000000000003,32.917999999999999,-3.1,0.93100000000000005,"IS","MAT","20-Mar-2051",76.474999999999994,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGBPS / JPGV  PO Str 20-Mar-2051","STRIP","20-Mar-2051",2350000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP140004PB57","JP90040054=",null,"20-May-2011","Unsecured","Strip - Principal only","N",32.880000000000003,32.917999999999999,-3.1,0.93100000000000005,"IS","MAT","20-Mar-2051",76.474999999999994,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBST / JPGV  IO Str 20-Sep-2051","STRIP","20-Sep-2051",112000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1805191002","JP51090081=",null,"17-May-2012","Unsecured","Strip - Interest only","N",33.375999999999998,33.42,-2.8,0.94799999999999995,"IS","MAT","20-Sep-2051",75.879000000000005,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGB40Y / JPGV   2.000 20-Mar-2052",null,"20-Mar-2052",1875600000000,1875600000000,2,"Fixed Coupon","Japan","Japanese Yen","JP1400051C51","JP00050054=",null,"17-May-2012","Unsecured","Bond","N",26.009,25.677,5.3,0.72499999999999998,"IS","MAT","21-Mar-2052",134.78700000000001,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 40YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Mar-2052","STRIP","20-Mar-2052",2060000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP140005PC55","JP90050054=",null,"17-May-2012","Unsecured","Strip - Principal only","N",33.874000000000002,33.92,-3.2,0.95499999999999996,"IS","MAT","21-Mar-2052",75.480999999999995,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBST / JPGV  IO Str 20-Mar-2052","STRIP","20-Mar-2052",112000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1805231006","JP52030081=",null,"17-May-2012","Unsecured","Strip - Interest only","N",33.874000000000002,33.92,-3.2,0.95499999999999996,"IS","MAT","21-Mar-2052",75.480999999999995,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGBST / JPGV  IO Str 20-Sep-2052","STRIP","20-Sep-2052",91000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1805291000","JP52090081=",null,"23-May-2013","Unsecured","Strip - Interest only","N",34.371000000000002,34.42,-3.6,0.96099999999999997,"IS","MAT","20-Sep-2052",75.078999999999994,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGB40Y / JPGV   1.900 20-Mar-2053",null,"20-Mar-2053",1964200000000,1964200000000,1.9,"Fixed Coupon","Japan","Japanese Yen","JP1400061D58","JP00060054=",null,"23-May-2013","Unsecured","Bond","N",26.826000000000001,26.477,5.0999999999999996,0.74299999999999999,"IS","MAT","21-Mar-2053",132.13900000000001,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 40YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Mar-2053","STRIP","20-Mar-2053",1900000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP140006PD53","JP90060054=",null,"23-May-2013","Unsecured","Strip - Principal only","N",34.866999999999997,34.915999999999997,-3.2,0.97799999999999998,"IS","MAT","21-Mar-2053",74.486999999999995,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBST / JPGV  IO Str 20-Mar-2053","STRIP","20-Mar-2053",91000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1805331004","JP53030081=",null,"23-May-2013","Unsecured","Strip - Interest only","N",34.866999999999997,34.915999999999997,-3.2,0.97799999999999998,"IS","MAT","21-Mar-2053",74.486999999999995,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGBST / JPGV  IO Str 20-Sep-2053","STRIP","20-Sep-2053",73000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1805391008","JP53090081=",null,"29-May-2014","Unsecured","Strip - Interest only","N",35.363999999999997,35.424999999999997,-3.6,0.98399999999999999,"IS","MAT","23-Sep-2053",74.084000000000003,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGB40Y / JPGV   1.700 20-Mar-2054",null,"20-Mar-2054",2094400000000,2094400000000,1.7,"Fixed Coupon","Japan","Japanese Yen","JP1400071E55","JP00070054=",null,"29-May-2014","Unsecured","Bond","N",27.931999999999999,27.579000000000001,4.2,0.76600000000000001,"IS","MAT","23-Mar-2054",126.346,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 40YR","N","Auction","--"]
["JGBST / JPGV  IO Str 20-Mar-2054","STRIP","20-Mar-2054",73000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1805431002","JP54030081=",null,"29-May-2014","Unsecured","Strip - Interest only","N",35.862000000000002,35.92,-4,0.99099999999999999,"IS","MAT","23-Mar-2054",73.688000000000002,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGBPS / JPGV  PO Str 20-Mar-2054","STRIP","20-Mar-2054",300000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP140007PE51","JP90070054=",null,"29-May-2014","Unsecured","Strip - Principal only","N",35.862000000000002,35.92,-4,0.99099999999999999,"IS","MAT","23-Mar-2054",73.688000000000002,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBST / JPGV  IO Str 20-Sep-2054","STRIP","20-Sep-2054",71000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1805491006","JP54090081=",null,"27-Apr-2015","Unsecured","Strip - Interest only","N",36.359000000000002,36.42,-4.4000000000000004,0.998,"IS","MAT","22-Sep-2054",73.287999999999997,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGB40Y / JPGV   1.400 20-Mar-2055",null,"20-Mar-2055",2312500000000,2312500000000,1.4,"Fixed Coupon","Japan","Japanese Yen","JP1400081F45","JP00080054=",null,"27-Apr-2015","Unsecured","Bond","N",29.425999999999998,29.085000000000001,3.6,0.80900000000000005,"IS","MAT","23-Mar-2055",116.81100000000001,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 40YR","N","Auction","--"]
["JGBST / JPGV  IO Str 20-Mar-2055","STRIP","20-Mar-2055",71000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1805531009","JP55030081=",null,"27-Apr-2015","Unsecured","Strip - Interest only","N",36.854999999999997,36.915999999999997,-4.0999999999999996,1.014,"IS","MAT","23-Mar-2055",72.695999999999998,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGBPS / JPGV  PO Str 20-Mar-2055","STRIP","20-Mar-2055",10100000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP140008PF42","JP90080054=",null,"27-Apr-2015","Unsecured","Strip - Principal only","N",36.854999999999997,36.915999999999997,-4.0999999999999996,1.014,"IS","MAT","23-Mar-2055",72.695999999999998,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBST / JPGV  IO Str 20-Sep-2055","STRIP","20-Sep-2055",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1805591003","JP55090081=",null,"30-May-2016","Unsecured","Strip - Interest only","N",37.351999999999997,37.414000000000001,-4.5,1.0209999999999999,"IS","MAT","21-Sep-2055",72.299000000000007,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGBST / JPGV  IO Str 20-Mar-2056","STRIP","20-Mar-2056",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1805631007","JP56030081=",null,"30-May-2016","Unsecured","Strip - Interest only","N",37.850999999999999,37.912999999999997,-5.7,1.0169999999999999,"IS","MAT","21-Mar-2056",72.102000000000004,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGB40Y / JPGV   0.400 20-Mar-2056",null,"20-Mar-2056",3305500000000,3305500000000,0.4,"Fixed Coupon","Japan","Japanese Yen","JP1400091G59","JP00090054=",null,"30-May-2016","Unsecured","Bond","N",34.759,34.631999999999998,-1.5,0.95199999999999996,"IS","MAT","21-Mar-2056",84.572999999999993,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 40YR","N","Auction","--"]
["JGBPS / JPGV  PO Str 20-Mar-2056","STRIP","20-Mar-2056",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP140009PG57","JP90090054=",null,"30-May-2016","Unsecured","Strip - Principal only","N",37.850999999999999,37.912999999999997,-5.7,1.0169999999999999,"IS","MAT","21-Mar-2056",72.102000000000004,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["JGBST / JPGV  IO Str 20-Sep-2056","STRIP","20-Sep-2056",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1805691001","JP56090081=",null,"29-May-2017","Unsecured","Strip - Interest only","N",38.347000000000001,38.412999999999997,-5.4,1.034,"IS","MAT","20-Sep-2056",71.509,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGB40Y / JPGV   0.900 20-Mar-2057",null,"20-Mar-2057",2756400000000,2756400000000,0.9,"Fixed Coupon","Japan","Japanese Yen","JP1400101H56","JP00100054=",null,"29-May-2017","Unsecured","Bond","N",32.707000000000001,32.409999999999997,1.2,0.89100000000000001,"IS","MAT","21-Mar-2057",100.26,"N/A","JAPAN GOVERNMENT BOND JGB COUPON BEARING 40YR","N","Auction","--"]
["JGBST / JPGV  IO Str 20-Mar-2057","STRIP","20-Mar-2057",0,0,"--","Stripped Coupon","Japan","Japanese Yen","JP1805731005","JP57030081=",null,"29-May-2017","Unsecured","Strip - Interest only","N",38.844000000000001,38.911000000000001,-5.8,1.0409999999999999,"IS","MAT","21-Mar-2057",71.116,"N/A","JAPAN - INTEREST STRIP","N",null,"--"]
["JGBPS / JPGV  PO Str 20-Mar-2057","STRIP","20-Mar-2057",100000000,0,"--","Stripped Coupon","Japan","Japanese Yen","JP140010PH53","JP90100054=",null,"29-May-2017","Unsecured","Strip - Principal only","N",38.844000000000001,38.911000000000001,-5.8,1.0409999999999999,"IS","MAT","21-Mar-2057",71.116,"N/A","JAPAN - PRINCIPAL STRIP","N",null,"--"]
["Total",966,1033441124190000,1050457425120000]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Program Type"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]

{"sheet":"KOREA","index":16,"n_rows":418,"n_cols":33,"rows_kept":418,"cut":false,"hidden":true,"merged":[[0,0,0,20],[2,0,2,20],[3,0,3,20],[4,0,4,27],[9,29,9,32]]}
["KOREA, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:47","KOREA, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:47","KOREA, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:47","KOREA, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:47","KOREA, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:47","KOREA, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:47","KOREA, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:47","KOREA, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:47","KOREA, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:47","KOREA, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:47","KOREA, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:47","KOREA, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:47","KOREA, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:47","KOREA, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:47","KOREA, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:47","KOREA, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:47","KOREA, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:47","KOREA, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:47","KOREA, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:47","KOREA, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:47","KOREA, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:47"]
[]
["Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure"]
["Currency: South Korean Won","Currency: South Korean Won","Currency: South Korean Won","Currency: South Korean Won","Currency: South Korean Won","Currency: South Korean Won","Currency: South Korean Won","Currency: South Korean Won","Currency: South Korean Won","Currency: South Korean Won","Currency: South Korean Won","Currency: South Korean Won","Currency: South Korean Won","Currency: South Korean Won","Currency: South Korean Won","Currency: South Korean Won","Currency: South Korean Won","Currency: South Korean Won","Currency: South Korean Won","Currency: South Korean Won","Currency: South Korean Won"]
["Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds",null,"Issuer Description"]
["Bond Type","Issues","Outstanding","Issued",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description","KOREA, REPUBLIC OF (GOVERNMENT)"]
["Domestic",383,634242558140000,666257314930000,null,null,null,null,null,null,{"$f":"COUNTA(K9:K391)","v":383},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Parent","--"]
["Description","Asset Duplicated","Maturity Date","Amount Outstanding","Issued Amount","Coupon","Coupon Class","Market of Issue","Currency","ISIN","RIC","Cusip","Issue Date","Seniority Type","Instrument Type","Principal Index Link Flag","Modified Duration","Option Adjusted Duration","Option Adjusted Spread","Yield","Yield Type","Yield Event","Yield Date","Last Price","Capital Tier","Government Bond Type","Is Convertible","Offering Type","Program Type","Ultimate Parent","--"]
["KNHB / KRGV   3.000 31-Mar-2018",null,"31-Mar-2018",7186760000,7186760000,3,"Fixed Coupon","South Korea","South Korean Won","KR1017014J31","KR1017014J3=",null,"31-Mar-1998","Senior Unsecured","Bond","N",4.7E-2,4.2999999999999997E-2,-31.6,1.395,"IS","MAT","30-Mar-2018",18049.27,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV         31-Mar-2018",null,"31-Mar-2018",1105380000,1105380000,"--","Discount/Zero Coupon","South Korea","South Korean Won","KR1017014V35","KR1017014V3=",null,"31-Mar-2008","Senior Unsecured","Bond","N",4.7E-2,5.1999999999999998E-2,-76.7,1.1559999999999999,"IS","MAT","02-Apr-2018",9994.6200000000008,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--","Debt Structure","Debt Structure","Debt Structure","Debt Structure"]
["KNHB / KRGV   2.500 31-Mar-2018",null,"31-Mar-2018",744423130000,797072870000,2.5,"Fixed Coupon","South Korea","South Korean Won","KR1015014338","KR101501433=",null,"31-Mar-2013","Senior Unsecured","Bond","N",4.7E-2,4.2999999999999997E-2,27.3,1.9450000000000001,"IS","MAT","30-Mar-2018",11303.76,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--","Name","#","Amount Issued","Amount Outstanding"]
["KNHB / KRGV         30-Apr-2018",null,"30-Apr-2018",352620000,352620000,"--","Discount/Zero Coupon","South Korea","South Korean Won","KR1017014V43","KR1017014V4=",null,"30-Apr-2008","Senior Unsecured","Bond","N",0.128,0.128,-62.6,1.175,"IS","MAT","30-Apr-2018",9984.89,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--","Bonds",391,673451695064672,641436938274672]
["KNHB / KRGV   2.500 30-Apr-2018",null,"30-Apr-2018",1014953900000,1028158710000,2.5,"Fixed Coupon","South Korea","South Korean Won","KR1015014346","KR101501434=",null,"30-Apr-2013","Senior Unsecured","Bond","N",0.127,0.127,19,1.9850000000000001,"IS","MAT","30-Apr-2018",11285.15,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--","Bonds - To Be Issued",8,672292960000,672292960000]
["KNHB / KRGV   3.000 30-Apr-2018",null,"30-Apr-2018",483140000,483140000,3,"Fixed Coupon","South Korea","South Korean Won","KR1017014J49","KR1017014J4=",null,"30-Apr-1998","Senior Unsecured","Bond","N",0.128,0.128,-31.4,1.4850000000000001,"IS","MAT","30-Apr-2018",18026.52,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--","Bonds (As Borrower)",0,0,0]
["KNHB / KRGV   2.250 31-May-2018",null,"31-May-2018",857840430000,912796470000,2.25,"Fixed Coupon","South Korea","South Korean Won","KR101501D355","KR101501D35=",null,"31-May-2013","Senior Unsecured","Bond","N",0.21299999999999999,0.21099999999999999,21.8,2.0150000000000001,"IS","MAT","31-May-2018",11128.08,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--","Bonds (As Borrower) - To Be Issued",0,0,0]
["KNHB / KRGV         31-May-2018",null,"31-May-2018",715350000,715350000,"--","Discount/Zero Coupon","South Korea","South Korean Won","KR1017014V50","KR1017014V5=",null,"31-May-2008","Senior Unsecured","Bond","N",0.21299999999999999,0.21199999999999999,-60.6,1.1950000000000001,"IS","MAT","31-May-2018",9974.52,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--","Loans",0,0,"--"]
["KNHB / KRGV   3.000 31-May-2018",null,"31-May-2018",1150000,1150000,3,"Fixed Coupon","South Korea","South Korean Won","KR1017014J56","KR1017014J5=",null,"31-May-1998","Senior Unsecured","Bond","N",0.21299999999999999,0.21199999999999999,-15.4,1.645,"IS","MAT","31-May-2018",17997.73,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--","Total",399,674123988024672,642109231234672]
["KTBINT / KRGV  IO Str 10-Jun-2018","STRIP","10-Jun-2018",623985260000,623985260000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C1860","KRC0350C186=",null,"27-Jan-2010","Senior Unsecured","Strip - Interest only","N",0.23599999999999999,0.24099999999999999,19.2,2.0249999999999999,"IS","MAT","11-Jun-2018",9951.7000000000007,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTB / KRGV   1.625 10-Jun-2018",null,"10-Jun-2018",6019000000000,11377000000000,1.625,"Fixed Coupon","South Korea","South Korean Won","KR103502G560","KR103502G56=",null,"10-Jun-2015","Senior Unsecured","Bond","N",0.23799999999999999,0.23400000000000001,-30.9,1.4530000000000001,"IS","MAT","08-Jun-2018",10045.950000000001,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - T-BOND","N","Auction","--"]
["KTBPRI / KRGV  PO Str 10-Jun-2018","STRIP","10-Jun-2018",731088000000,731088000000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0353P1862","KRC0353P186=",null,"28-Aug-2017","Senior Unsecured","Strip - Principal only","N",0.23699999999999999,0.24099999999999999,15.3,1.9850000000000001,"IS","MAT","11-Jun-2018",9952.65,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - PRINCIPAL STRIP","N","Public Offering","--"]
["KNHB / KRGV         30-Jun-2018",null,"30-Jun-2018",624290000,624290000,"--","Discount/Zero Coupon","South Korea","South Korean Won","KR1017014V68","KR1017014V6=",null,"30-Jun-2008","Senior Unsecured","Bond","N",0.29299999999999998,0.29899999999999999,-65.5,1.1950000000000001,"IS","MAT","02-Jul-2018",9964.76,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV   3.000 30-Jun-2018",null,"30-Jun-2018",2200000,2200000,3,"Fixed Coupon","South Korea","South Korean Won","KR1017014J64","KR1017014J6=",null,"30-Jun-1998","Senior Unsecured","Bond","N",0.29299999999999998,0.29099999999999998,-15.3,1.655,"IS","MAT","29-Jun-2018",17972.98,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV   2.250 30-Jun-2018",null,"30-Jun-2018",1122978040000,1144840720000,2.25,"Fixed Coupon","South Korea","South Korean Won","KR101501D363","KR101501D36=",null,"30-Jun-2013","Senior Unsecured","Bond","N",0.29299999999999998,0.28999999999999998,25.3,2.0550000000000002,"IS","MAT","29-Jun-2018",11108.45,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV   3.000 31-Jul-2018",null,"31-Jul-2018",18600000000,18600000000,3,"Fixed Coupon","South Korea","South Korean Won","KR1017014J72","KR1017014J7=",null,"31-Jul-1998","Senior Unsecured","Bond","N",0.378,0.377,21.3,2.0649999999999999,"IS","MAT","31-Jul-2018",17920.07,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV   2.250 31-Jul-2018",null,"31-Jul-2018",714165430000,760973550000,2.25,"Fixed Coupon","South Korea","South Korean Won","KR101501D371","KR101501D37=",null,"31-Jul-2013","Senior Unsecured","Bond","N",0.378,0.378,-23.8,1.615,"IS","MAT","31-Jul-2018",11107.68,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV   3.000 31-Aug-2018",null,"31-Aug-2018",1530000,1530000,3,"Fixed Coupon","South Korea","South Korean Won","KR1017014J80","KR1017014J8=",null,"31-Aug-1998","Senior Unsecured","Bond","N",0.46100000000000002,0.46200000000000002,-49.3,1.379,"IS","MAT","31-Aug-2018",17945.759999999998,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV   2.250 31-Aug-2018",null,"31-Aug-2018",788195410000,833170910000,2.25,"Fixed Coupon","South Korea","South Korean Won","KR101501D389","KR101501D38=",null,"31-Aug-2013","Senior Unsecured","Bond","N",0.46,0.46200000000000002,-22.3,1.649,"IS","MAT","31-Aug-2018",11090.83,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV         31-Aug-2018",null,"31-Aug-2018",20000000,20000000,"--","Discount/Zero Coupon","South Korea","South Korean Won","KR1017014V84","KR1017014V8=",null,"31-Aug-2008","Senior Unsecured","Bond","N",0.46200000000000002,0.46400000000000002,-110.4,0.76900000000000002,"IS","MAT","31-Aug-2018",9964.32,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KTB / KRGV   5.750 10-Sep-2018",null,"10-Sep-2018",21171110000000,28638110000000,5.75,"Fixed Coupon","South Korea","South Korean Won","KR1035027V99","KR1035027V9=",null,"10-Sep-2008","Senior Unsecured","Bond","N",0.48399999999999999,0.48799999999999999,17.2,2.0649999999999999,"IS","MAT","10-Sep-2018",10184.620000000001,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - T-BOND","N","Auction","--"]
["KTBPRI / KRGV  PO Str 10-Sep-2018","STRIP","10-Sep-2018",711560000000,711560000000,"--","Stripped Coupon","South Korea","South Korean Won","KRC035AP1895","KRC035AP189=",null,"06-Mar-2012","Senior Unsecured","Strip - Principal only","N",0.48499999999999999,0.48899999999999999,-24,1.6439999999999999,"IS","MAT","10-Sep-2018",9919.94,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - PRINCIPAL STRIP","N","Public Offering","--"]
["KTBPRI / KRGV  PO Str 10-Sep-2018","STRIP","10-Sep-2018",70000000000,70000000000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0355P1894","KRC0355P189=KT",null,"29-Mar-2017","Senior Unsecured","Strip - Principal only","N","--","--","--","--","--","--",null,"--","N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - PRINCIPAL STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Sep-2018","STRIP","10-Sep-2018",172294680000,172294680000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C1894","KRC0350C189=",null,"17-Apr-2007","Senior Unsecured","Strip - Interest only","N",0.48499999999999999,0.48899999999999999,-24,1.6439999999999999,"IS","MAT","10-Sep-2018",9919.94,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTB / KRGV   3.250 10-Sep-2018",null,"10-Sep-2018",5408059000000,12763059000000,3.25,"Fixed Coupon","South Korea","South Korean Won","KR103501G398","KR103501G39=",null,"10-Sep-2013","Senior Unsecured","Bond","N",0.48499999999999999,0.48899999999999999,-33.5,1.554,"IS","MAT","10-Sep-2018",10085.84,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - T-BOND","N","Auction","--"]
["KNHB / KRGV   3.000 30-Sep-2018",null,"30-Sep-2018",18600000000,18600000000,3,"Fixed Coupon","South Korea","South Korean Won","KR1017014J98","KR1017014J9=",null,"30-Sep-1998","Senior Unsecured","Bond","N",0.53800000000000003,0.54500000000000004,15.5,2.0649999999999999,"IS","MAT","01-Oct-2018",17858.919999999998,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV   2.250 30-Sep-2018",null,"30-Sep-2018",741329440000,753709790000,2.25,"Fixed Coupon","South Korea","South Korean Won","KR101501D397","KR101501D39=",null,"30-Sep-2013","Senior Unsecured","Bond","N",0.53900000000000003,0.53700000000000003,-18.7,1.6919999999999999,"IS","MAT","28-Sep-2018",11073.31,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV   3.000 31-Oct-2018",null,"31-Oct-2018",18600000000,18600000000,3,"Fixed Coupon","South Korea","South Korean Won","KR1017014JA4","KR1017014JA=",null,"31-Oct-1998","Senior Unsecured","Bond","N",0.622,0.626,14.8,2.0750000000000002,"IS","MAT","31-Oct-2018",17826.89,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV         31-Oct-2018",null,"31-Oct-2018",533230000,533230000,"--","Discount/Zero Coupon","South Korea","South Korean Won","KR1017014VA9","KR1017014VA=",null,"31-Oct-2008","Senior Unsecured","Bond","N",0.627,0.63,-108,0.84499999999999997,"IS","MAT","31-Oct-2018",9946.7800000000007,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV   2.250 31-Oct-2018",null,"31-Oct-2018",780824260000,884619670000,2.25,"Fixed Coupon","South Korea","South Korean Won","KR101501D3A3","KR101501D3A=",null,"31-Oct-2013","Senior Unsecured","Bond","N",0.624,0.627,-19.100000000000001,1.7350000000000001,"IS","MAT","31-Oct-2018",11054.59,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV   3.000 30-Nov-2018",null,"30-Nov-2018",18600000000,18600000000,3,"Fixed Coupon","South Korea","South Korean Won","KR1017014JB2","KR1017014JB=",null,"30-Nov-1998","Senior Unsecured","Bond","N",0.70299999999999996,0.70899999999999996,-42.3,1.5229999999999999,"IS","MAT","30-Nov-2018",17866.37,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV   2.250 30-Nov-2018",null,"30-Nov-2018",827392500000,891167520000,2.25,"Fixed Coupon","South Korea","South Korean Won","KR101501D3B1","KR101501D3B=",null,"30-Nov-2013","Senior Unsecured","Bond","N",0.70199999999999996,0.70799999999999996,-15.4,1.7929999999999999,"IS","MAT","30-Nov-2018",11034.49,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KTB / KRGV   1.750 10-Dec-2018",null,"10-Dec-2018",9841000000000,12768000000000,1.75,"Fixed Coupon","South Korea","South Korean Won","KR103501G5C7","KR103501G5C=",null,"10-Dec-2015","Senior Unsecured","Bond","N",0.72699999999999998,0.73,8.6,2.0350000000000001,"IS","MAT","10-Dec-2018",10024.07,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - T-BOND","N","Auction","--"]
["KTBINT / KRGV  IO Str 10-Dec-2018","STRIP","10-Dec-2018",618045170000,618045170000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C18C7","KRC0350C18C=",null,"27-Jan-2010","Senior Unsecured","Strip - Interest only","N",0.73199999999999998,0.73499999999999999,-17.100000000000001,1.78,"IS","MAT","10-Dec-2018",9869.35,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBPRI / KRGV  PO Str 10-Dec-2018","STRIP","10-Dec-2018",182000000000,182000000000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0353P18C3","KRC0353P18C=KT",null,"24-Feb-2016","Senior Unsecured","Strip - Principal only","N","--","--","--","--","--","--",null,"--","N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - PRINCIPAL STRIP","N","Public Offering","--"]
["KNHB / KRGV   3.000 31-Dec-2018",null,"31-Dec-2018",18600000000,18600000000,3,"Fixed Coupon","South Korea","South Korean Won","KR1017014JC0","KR1017014JC=",null,"31-Dec-1998","Senior Unsecured","Bond","N",0.78400000000000003,0.79700000000000004,10.3,2.0950000000000002,"IS","MAT","02-Jan-2019",17763.28,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV   2.250 31-Dec-2018",null,"31-Dec-2018",1077491560000,1111693430000,2.25,"Fixed Coupon","South Korea","South Korean Won","KR101501D3C9","KR101501D3C=",null,"31-Dec-2013","Senior Unsecured","Bond","N",0.78600000000000003,0.78400000000000003,-10.4,1.849,"IS","MAT","28-Dec-2018",11013.1,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV   2.250 31-Jan-2019",null,"31-Jan-2019",767872110000,790656380000,2.25,"Fixed Coupon","South Korea","South Korean Won","KR101501D413","KR101501D41=",null,"31-Jan-2014","Senior Unsecured","Bond","N",0.86499999999999999,0.875,9.1,2.0950000000000002,"IS","MAT","31-Jan-2019",10972.57,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV   3.000 31-Jan-2019",null,"31-Jan-2019",16667000000,16667000000,3,"Fixed Coupon","South Korea","South Korean Won","KR1017014K12","KR1017014K1=",null,"31-Jan-1999","Senior Unsecured","Bond","N",0.86499999999999999,0.875,9.1,2.0950000000000002,"IS","MAT","31-Jan-2019",17732.25,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV         28-Feb-2019",null,"28-Feb-2019",242160000,242160000,"--","Discount/Zero Coupon","South Korea","South Korean Won","KR1017014W26","KR1017014W2=",null,"28-Feb-2009","Senior Unsecured","Bond","N",0.94499999999999995,0.95499999999999996,-83.5,1.1850000000000001,"IS","MAT","28-Feb-2019",9887.32,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV   2.250 28-Feb-2019",null,"28-Feb-2019",818593750000,883472710000,2.25,"Fixed Coupon","South Korea","South Korean Won","KR101501D421","KR101501D42=",null,"28-Feb-2014","Senior Unsecured","Bond","N",0.93700000000000006,0.95099999999999996,6.9,2.0950000000000002,"IS","MAT","28-Feb-2019",10955.28,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV   3.000 28-Feb-2019",null,"28-Feb-2019",16667000000,16667000000,3,"Fixed Coupon","South Korea","South Korean Won","KR1017014K20","KR1017014K2=",null,"28-Feb-1999","Senior Unsecured","Bond","N",0.93700000000000006,0.95099999999999996,7.9,2.105,"IS","MAT","28-Feb-2019",17702.650000000001,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KTB / KRGV   3.125 10-Mar-2019",null,"10-Mar-2019",13935000000000,14062000000000,3.125,"Fixed Coupon","South Korea","South Korean Won","KR103501G430","KR103501G43=",null,"10-Mar-2014","Senior Unsecured","Bond","N",0.97099999999999997,0.96499999999999997,4.7,2.0550000000000002,"IS","MAT","08-Mar-2019",10107.6,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - T-BOND","N","Auction","--"]
["KTBINT / KRGV  IO Str 10-Mar-2019","STRIP","10-Mar-2019",150699830000,150699830000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C1936","KRC0350C193=",null,"17-Apr-2007","Senior Unsecured","Strip - Interest only","N",0.97899999999999998,0.98099999999999998,-0.5,2.0150000000000001,"IS","MAT","11-Mar-2019",9802.7999999999993,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KNHB / KRGV         31-Mar-2019",null,"31-Mar-2019",3531130000,3531130000,"--","Discount/Zero Coupon","South Korea","South Korean Won","KR1017014W34","KR1017014W3=",null,"31-Mar-2009","Senior Unsecured","Bond","N",1.0409999999999999,1.042,-85.2,1.196,"IS","MAT","01-Apr-2019",9876.27,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV   2.250 31-Mar-2019",null,"31-Mar-2019",905245620000,931952870000,2.25,"Fixed Coupon","South Korea","South Korean Won","KR101501D439","KR101501D43=",null,"31-Mar-2014","Senior Unsecured","Bond","N",1.036,1.03,5.7,2.0950000000000002,"IS","MAT","29-Mar-2019",10936.04,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV   3.000 31-Mar-2019",null,"31-Mar-2019",16667000000,16667000000,3,"Fixed Coupon","South Korea","South Korean Won","KR1017014K38","KR1017014K3=",null,"31-Mar-1999","Senior Unsecured","Bond","N",1.036,1.038,6.9,2.1259999999999999,"IS","MAT","01-Apr-2019",17667.45,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV   2.250 30-Apr-2019",null,"30-Apr-2019",961705190000,1026007490000,2.25,"Fixed Coupon","South Korea","South Korean Won","KR101501D447","KR101501D44=",null,"30-Apr-2014","Senior Unsecured","Bond","N",1.1160000000000001,1.1160000000000001,4,2.1150000000000002,"IS","MAT","30-Apr-2019",10914.83,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV   3.000 30-Apr-2019",null,"30-Apr-2019",10000000,10000000,3,"Fixed Coupon","South Korea","South Korean Won","KR1017014K46","KR1017014K4=",null,"30-Apr-1999","Senior Unsecured","Bond","N",1.1180000000000001,1.1180000000000001,-32.799999999999997,1.7450000000000001,"IS","MAT","30-Apr-2019",17711.5,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV         30-Apr-2019",null,"30-Apr-2019",2950900000,2950900000,"--","Discount/Zero Coupon","South Korea","South Korean Won","KR1017014W42","KR1017014W4=",null,"30-Apr-2009","Senior Unsecured","Bond","N",1.121,1.121,-85.5,1.2150000000000001,"IS","MAT","30-Apr-2019",9864.5499999999993,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV   2.250 31-May-2019",null,"31-May-2019",886312420000,981125520000,2.25,"Fixed Coupon","South Korea","South Korean Won","KR101501D454","KR101501D45=",null,"31-May-2014","Senior Unsecured","Bond","N",1.2010000000000001,1.2,2.8,2.1240000000000001,"IS","MAT","31-May-2019",10894.07,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV         31-May-2019",null,"31-May-2019",4399090000,4399090000,"--","Discount/Zero Coupon","South Korea","South Korean Won","KR1017014W59","KR1017014W5=",null,"31-May-2009","Senior Unsecured","Bond","N",1.206,1.2050000000000001,-85.8,1.234,"IS","MAT","31-May-2019",9852.08,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV   3.000 31-May-2019",null,"31-May-2019",16667000000,16667000000,3,"Fixed Coupon","South Korea","South Korean Won","KR1017014K53","KR1017014K5=",null,"31-May-1999","Senior Unsecured","Bond","N",1.2010000000000001,1.2,8.6999999999999993,2.1840000000000002,"IS","MAT","31-May-2019",17592.8,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KTB / KRGV   1.500 10-Jun-2019",null,"10-Jun-2019",11868000000000,12050000000000,1.5,"Fixed Coupon","South Korea","South Korean Won","KR103501G661","KR103501G66=",null,"10-Jun-2016","Senior Unsecured","Bond","N",1.2150000000000001,1.216,-0.1,2.0910000000000002,"IS","MAT","10-Jun-2019",9966.48,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - T-BOND","N","Auction","--"]
["KTBINT / KRGV  IO Str 10-Jun-2019","STRIP","10-Jun-2019",616452670000,616452670000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C1969","KRC0350C196=",null,"27-Jan-2010","Senior Unsecured","Strip - Interest only","N",1.2250000000000001,1.2270000000000001,9.1999999999999993,2.181,"IS","MAT","10-Jun-2019",9733.6200000000008,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KNHB / KRGV         30-Jun-2019",null,"30-Jun-2019",93822540000,93822540000,"--","Discount/Zero Coupon","South Korea","South Korean Won","KR1017014W67","KR1017014W6=",null,"30-Jun-2009","Senior Unsecured","Bond","N",1.286,1.29,-86.4,1.254,"IS","MAT","01-Jul-2019",9839.61,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV   3.000 30-Jun-2019",null,"30-Jun-2019",16667000000,16667000000,3,"Fixed Coupon","South Korea","South Korean Won","KR1017014K61","KR1017014K6=",null,"30-Jun-1999","Senior Unsecured","Bond","N",1.28,1.284,8.9,2.214,"IS","MAT","01-Jul-2019",17554.73,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV   2.250 30-Jun-2019",null,"30-Jun-2019",869775250000,993976240000,2.25,"Fixed Coupon","South Korea","South Korean Won","KR101501D462","KR101501D46=",null,"30-Jun-2014","Senior Unsecured","Bond","N",1.2809999999999999,1.276,3.4,2.1419999999999999,"IS","MAT","28-Jun-2019",10872.72,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV   2.250 31-Jul-2019",null,"31-Jul-2019",864845990000,1039070320000,2.25,"Fixed Coupon","South Korea","South Korean Won","KR101501D470","KR101501D47=",null,"31-Jul-2014","Senior Unsecured","Bond","N",1.3660000000000001,1.365,1.1000000000000001,2.153,"IS","MAT","31-Jul-2019",10851.43,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV   3.000 31-Jul-2019",null,"31-Jul-2019",16667000000,16667000000,3,"Fixed Coupon","South Korea","South Korean Won","KR1017014K79","KR1017014K7=",null,"31-Jul-1999","Senior Unsecured","Bond","N",1.365,1.365,10,2.2429999999999999,"IS","MAT","31-Jul-2019",17515.09,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV         31-Jul-2019",null,"31-Jul-2019",40321030000,40321030000,"--","Discount/Zero Coupon","South Korea","South Korean Won","KR1017014W75","KR1017014W7=",null,"31-Jul-2009","Senior Unsecured","Bond","N",1.3720000000000001,1.371,-86.5,1.2729999999999999,"IS","MAT","31-Jul-2019",9826.61,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV   3.000 31-Aug-2019",null,"31-Aug-2019",16667000000,16667000000,3,"Fixed Coupon","South Korea","South Korean Won","KR1017014K87","KR1017014K8=",null,"31-Aug-1999","Senior Unsecured","Bond","N",1.448,1.454,8.8000000000000007,2.2629999999999999,"IS","MAT","02-Sep-2019",17477.240000000002,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV   2.250 31-Aug-2019",null,"31-Aug-2019",821960110000,1015357630000,2.25,"Fixed Coupon","South Korea","South Korean Won","KR101501D488","KR101501D48=",null,"31-Aug-2014","Senior Unsecured","Bond","N",1.448,1.446,1.2,2.1709999999999998,"IS","MAT","30-Aug-2019",10828.99,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV         31-Aug-2019",null,"31-Aug-2019",106509050000,106509050000,"--","Discount/Zero Coupon","South Korea","South Korean Won","KR1017014W83","KR1017014W8=",null,"31-Aug-2009","Senior Unsecured","Bond","N",1.454,1.4610000000000001,-84.3,1.323,"IS","MAT","02-Sep-2019",9809.0499999999993,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KTB / KRGV   2.750 10-Sep-2019",null,"10-Sep-2019",11553000000000,11564000000000,2.75,"Fixed Coupon","South Korea","South Korean Won","KR103501G497","KR103501G49=",null,"10-Sep-2014","Senior Unsecured","Bond","N",1.4530000000000001,1.456,-4.8,2.1179999999999999,"IS","MAT","10-Sep-2019",10095.200000000001,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - T-BOND","N","Auction","--"]
["KTBINT / KRGV  IO Str 10-Sep-2019","STRIP","10-Sep-2019",150699830000,150699830000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C1993","KRC0350C199=",null,"17-Apr-2007","Senior Unsecured","Strip - Interest only","N",1.4730000000000001,1.4770000000000001,-5.0999999999999996,2.1080000000000001,"IS","MAT","10-Sep-2019",9691.2800000000007,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KNHB / KRGV         30-Sep-2019",null,"30-Sep-2019",102956890000,102956890000,"--","Discount/Zero Coupon","South Korea","South Korean Won","KR1017014W91","KR1017014W9=",null,"30-Sep-2009","Senior Unsecured","Bond","N",1.534,1.5369999999999999,-85.9,1.32,"IS","MAT","30-Sep-2019",9798.82,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV   3.000 30-Sep-2019",null,"30-Sep-2019",16666000000,16666000000,3,"Fixed Coupon","South Korea","South Korean Won","KR1017014K95","KR1017014K9=",null,"30-Sep-1999","Senior Unsecured","Bond","N",1.5269999999999999,1.53,9.5,2.2799999999999998,"IS","MAT","30-Sep-2019",17440.45,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV   2.250 30-Sep-2019",null,"30-Sep-2019",1120934890000,1153602170000,2.25,"Fixed Coupon","South Korea","South Korean Won","KR101501D496","KR101501D49=",null,"30-Sep-2014","Senior Unsecured","Bond","N",1.528,1.53,-1.4,2.17,"IS","MAT","30-Sep-2019",10810.06,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV   3.000 31-Oct-2019",null,"31-Oct-2019",16666000000,16666000000,3,"Fixed Coupon","South Korea","South Korean Won","KR1017014KA2","KR1017014KA=",null,"31-Oct-1999","Senior Unsecured","Bond","N",1.609,1.613,9.5,2.2999999999999998,"IS","MAT","31-Oct-2019",17401.669999999998,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV         31-Oct-2019",null,"31-Oct-2019",117633660000,117633660000,"--","Discount/Zero Coupon","South Korea","South Korean Won","KR1017014WA7","KR1017014WA=",null,"31-Oct-2009","Senior Unsecured","Bond","N",1.617,1.621,-85.9,1.34,"IS","MAT","31-Oct-2019",9784.81,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV   2.000 31-Oct-2019",null,"31-Oct-2019",1179670740000,1214447640000,2,"Fixed Coupon","South Korea","South Korean Won","KR101501D4A1","KR101501D4A=",null,"31-Oct-2014","Senior Unsecured","Bond","N",1.61,1.6140000000000001,-3.4,2.17,"IS","MAT","31-Oct-2019",10659.15,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV   3.000 30-Nov-2019",null,"30-Nov-2019",16666000000,16666000000,3,"Fixed Coupon","South Korea","South Korean Won","KR1017014KB0","KR1017014KB=",null,"30-Nov-1999","Senior Unsecured","Bond","N",1.6919999999999999,1.7,8.9,2.3210000000000002,"IS","MAT","02-Dec-2019",17363.27,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV         30-Nov-2019",null,"30-Nov-2019",117721600000,117721600000,"--","Discount/Zero Coupon","South Korea","South Korean Won","KR1017014WB5","KR1017014WB=",null,"30-Nov-2009","Senior Unsecured","Bond","N",1.6990000000000001,1.708,-85.2,1.371,"IS","MAT","02-Dec-2019",9769.0499999999993,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV   2.000 30-Nov-2019",null,"30-Nov-2019",1122198170000,1126930630000,2,"Fixed Coupon","South Korea","South Korean Won","KR101501D4B9","KR101501D4B=",null,"30-Nov-2014","Senior Unsecured","Bond","N",1.6919999999999999,1.6919999999999999,1,2.2280000000000002,"IS","MAT","29-Nov-2019",10629.98,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KTB / KRGV   1.250 10-Dec-2019",null,"10-Dec-2019",11710000000000,11710000000000,1.25,"Fixed Coupon","South Korea","South Korean Won","KR103501G6C5","KR103501G6C=",null,"10-Dec-2016","Senior Unsecured","Bond","N",1.7010000000000001,1.704,-1.1000000000000001,2.206,"IS","MAT","10-Dec-2019",9869.6299999999992,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - T-BOND","N","Auction","--"]
["KTBINT / KRGV  IO Str 10-Dec-2019","STRIP","10-Dec-2019",616452670000,616452670000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C19C5","KRC0350C19C=",null,"27-Jan-2010","Senior Unsecured","Strip - Interest only","N",1.72,1.722,0.4,2.2160000000000002,"IS","MAT","10-Dec-2019",9622.32,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KNHB / KRGV   2.000 31-Dec-2019",null,"31-Dec-2019",1277504110000,1281258970000,2,"Fixed Coupon","South Korea","South Korean Won","KR101501D4C7","KR101501D4C=",null,"31-Dec-2014","Senior Unsecured","Bond","N",1.7749999999999999,1.7789999999999999,0.1,2.2389999999999999,"IS","MAT","31-Dec-2019",10608.28,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV   3.000 31-Dec-2019",null,"31-Dec-2019",16666000000,16666000000,3,"Fixed Coupon","South Korea","South Korean Won","KR1017014KC8","KR1017014KC=",null,"31-Dec-1999","Senior Unsecured","Bond","N",1.774,1.778,10,2.339,"IS","MAT","31-Dec-2019",17324.150000000001,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV         31-Dec-2019",null,"31-Dec-2019",44844030000,44844030000,"--","Discount/Zero Coupon","South Korea","South Korean Won","KR1017014WC3","KR1017014WC=",null,"31-Dec-2009","Senior Unsecured","Bond","N",1.782,1.786,-85.3,1.379,"IS","MAT","31-Dec-2019",9756.4,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV   2.000 31-Jan-2020",null,"31-Jan-2020",1030709220000,1034577160000,2,"Fixed Coupon","South Korea","South Korean Won","KR101501D512","KR101501D51=",null,"31-Jan-2015","Senior Unsecured","Bond","N",1.86,1.863,1.6,2.2679999999999998,"IS","MAT","31-Jan-2020",10582.7,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV         31-Jan-2020",null,"31-Jan-2020",18079430000,18079430000,"--","Discount/Zero Coupon","South Korea","South Korean Won","KR1017014013","KR101701401=",null,"31-Jan-2010","Senior Unsecured","Bond","N",1.8680000000000001,1.871,-84.7,1.3979999999999999,"IS","MAT","31-Jan-2020",9741.5499999999993,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV         29-Feb-2020",null,"29-Feb-2020",11114800000,11114800000,"--","Discount/Zero Coupon","South Korea","South Korean Won","KR1017014021","KR101701402=",null,"28-Feb-2010","Senior Unsecured","Bond","N",1.9450000000000001,1.9550000000000001,-87.6,1.3879999999999999,"IS","MAT","02-Mar-2020",9733.27,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV   2.000 29-Feb-2020",null,"29-Feb-2020",993464930000,997426900000,2,"Fixed Coupon","South Korea","South Korean Won","KR101501D520","KR101501D52=",null,"28-Feb-2015","Senior Unsecured","Bond","N",1.9370000000000001,1.9390000000000001,-1.8,2.246,"IS","MAT","28-Feb-2020",10569.18,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Mar-2020","STRIP","10-Mar-2020",150699830000,150699830000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C2033","KRC0350C203=",null,"17-Apr-2007","Senior Unsecured","Strip - Interest only","N",1.966,1.968,3.5,2.2829999999999999,"IS","MAT","10-Mar-2020",9556.51,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTB / KRGV   2.000 10-Mar-2020",null,"10-Mar-2020",12398000000000,12584000000000,2,"Fixed Coupon","South Korea","South Korean Won","KR103501G539","KR103501G53=",null,"10-Mar-2015","Senior Unsecured","Bond","N",1.9370000000000001,1.9379999999999999,4.7,2.3029999999999999,"IS","MAT","10-Mar-2020",9943.66,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - T-BOND","N","Auction","--"]
["KNHB / KRGV   2.000 31-Mar-2020",null,"31-Mar-2020",2520046660000,2534225560000,2,"Fixed Coupon","South Korea","South Korean Won","KR101501D538","KR101501D53=",null,"31-Mar-2015","Senior Unsecured","Bond","N",2.024,2.0249999999999999,0.2,2.2770000000000001,"IS","MAT","31-Mar-2020",10542.68,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV         31-Mar-2020",null,"31-Mar-2020",4309040000,4309040000,"--","Discount/Zero Coupon","South Korea","South Korean Won","KR1017014039","KR101701403=",null,"31-Mar-2010","Senior Unsecured","Bond","N",2.0329999999999999,2.0339999999999998,-86,1.407,"IS","MAT","31-Mar-2020",9718.02,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV         30-Apr-2020",null,"30-Apr-2020",3513100000,3513100000,"--","Discount/Zero Coupon","South Korea","South Korean Won","KR1017014047","KR101701404=",null,"30-Apr-2010","Senior Unsecured","Bond","N",2.113,2.1259999999999999,-84.9,1.4319999999999999,"IS","MAT","04-May-2020",9701.82,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV   1.750 30-Apr-2020",null,"30-Apr-2020",1336178520000,1342296020000,1.75,"Fixed Coupon","South Korea","South Korean Won","KR101501D546","KR101501D54=",null,"30-Apr-2015","Senior Unsecured","Bond","N",2.1040000000000001,2.1030000000000002,1.4,2.2909999999999999,"IS","MAT","29-Apr-2020",10392.299999999999,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV         31-May-2020",null,"31-May-2020",1610370000,1610370000,"--","Discount/Zero Coupon","South Korea","South Korean Won","KR1017014054","KR101701405=",null,"31-May-2010","Senior Unsecured","Bond","N",2.1989999999999998,2.2029999999999998,-92.4,1.355,"IS","MAT","01-Jun-2020",9706.26,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV   1.750 31-May-2020",null,"31-May-2020",1198996960000,1203208450000,1.75,"Fixed Coupon","South Korea","South Korean Won","KR101501D553","KR101501D55=",null,"31-May-2015","Senior Unsecured","Bond","N",2.1890000000000001,2.1840000000000002,3.6,2.3149999999999999,"IS","MAT","29-May-2020",10366.799999999999,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KTB / KRGV   5.000 10-Jun-2020",null,"10-Jun-2020",17901000000000,18848000000000,5,"Fixed Coupon","South Korea","South Korean Won","KR1035027062","KR103502706=",null,"10-Jun-2010","Senior Unsecured","Bond","N",2.1,2.1030000000000002,4,2.306,"IS","MAT","10-Jun-2020",10713.8,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - T-BOND","N","Auction","--"]
["KRILB / KRGV   2.750 10-Jun-2020",null,"10-Jun-2020",1042000000000,1765000000000,2.75,"Fixed Coupon","South Korea","South Korean Won","KR1035037061","KR103503706=",null,"10-Jun-2010","Senior Unsecured","Bond","Y",2.1659999999999999,2.169,-153.4,0.73599999999999999,"IS","MAT","10-Jun-2020",10517.82,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INFLATION PROTECTED BOND","N","Direct","--"]
["KTBPRI / KRGV  PO Str 10-Jun-2020","STRIP","10-Jun-2020",80000000000,80000000000,"--","Stripped Coupon","South Korea","South Korean Won","KRC035AP2067","KRC035AP206=",null,"18-Aug-2010","Senior Unsecured","Strip - Principal only","N",2.2130000000000001,2.2170000000000001,4,2.306,"IS","MAT","10-Jun-2020",9497.1200000000008,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - PRINCIPAL STRIP","N","Public Offering","--"]
["KTB / KRGV   1.750 10-Jun-2020",null,"10-Jun-2020",9423000000000,9423000000000,1.75,"Fixed Coupon","South Korea","South Korean Won","KR103501G760","KR103501G76=",null,"10-Jun-2017","Senior Unsecured","Bond","N",2.1709999999999998,2.1739999999999999,2.5,2.2959999999999998,"IS","MAT","10-Jun-2020",9926.18,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - T-BOND","N","Auction","--"]
["KTBINT / KRGV  IO Str 10-Jun-2020","STRIP","10-Jun-2020",616452670000,616452670000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C2066","KRC0350C206=",null,"27-Jan-2010","Senior Unsecured","Strip - Interest only","N",2.2130000000000001,2.2170000000000001,4,2.306,"IS","MAT","10-Jun-2020",9497.1200000000008,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KNHB / KRGV         30-Jun-2020",null,"30-Jun-2020",1148520000,1148520000,"--","Discount/Zero Coupon","South Korea","South Korean Won","KR1017014062","KR101701406=",null,"30-Jun-2010","Senior Unsecured","Bond","N",2.2789999999999999,2.282,-91.1,1.369,"IS","MAT","30-Jun-2020",9692.4699999999993,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV   1.750 30-Jun-2020",null,"30-Jun-2020",1334782150000,1338367590000,1.75,"Fixed Coupon","South Korea","South Korean Won","KR101501D561","KR101501D56=",null,"30-Jun-2015","Senior Unsecured","Bond","N",2.2690000000000001,2.2719999999999998,-3.8,2.2490000000000001,"IS","MAT","30-Jun-2020",10362.56,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV   1.750 31-Jul-2020",null,"31-Jul-2020",1291656320000,1296133520000,1.75,"Fixed Coupon","South Korea","South Korean Won","KR101501D579","KR101501D57=",null,"31-Jul-2015","Senior Unsecured","Bond","N",2.3540000000000001,2.355,-2.6,2.2629999999999999,"IS","MAT","31-Jul-2020",10339.540000000001,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV         31-Jul-2020",null,"31-Jul-2020",853490000,853490000,"--","Discount/Zero Coupon","South Korea","South Korean Won","KR1017014070","KR101701407=",null,"31-Jul-2010","Senior Unsecured","Bond","N",2.3639999999999999,2.3650000000000002,-86.9,1.413,"IS","MAT","31-Jul-2020",9671.2199999999993,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV         31-Aug-2020",null,"31-Aug-2020",502610000,502610000,"--","Discount/Zero Coupon","South Korea","South Korean Won","KR1017014088","KR101701408=",null,"31-Aug-2010","Senior Unsecured","Bond","N",2.4470000000000001,2.4500000000000002,-89.7,1.387,"IS","MAT","31-Aug-2020",9665.89,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV   1.750 31-Aug-2020",null,"31-Aug-2020",1185561630000,1191098440000,1.75,"Fixed Coupon","South Korea","South Korean Won","KR101501D587","KR101501D58=",null,"31-Aug-2015","Senior Unsecured","Bond","N",2.4359999999999999,2.4390000000000001,-1.4,2.2770000000000001,"IS","MAT","31-Aug-2020",10316.459999999999,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Sep-2020","STRIP","10-Sep-2020",150699830000,150699830000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C2090","KRC0350C209=",null,"17-Apr-2007","Senior Unsecured","Strip - Interest only","N",2.46,2.4660000000000002,4.5,2.3180000000000001,"IS","MAT","10-Sep-2020",9439.84,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTB / KRGV   2.000 10-Sep-2020",null,"10-Sep-2020",14966000000000,15238000000000,2,"Fixed Coupon","South Korea","South Korean Won","KR103501G596","KR103501G59=",null,"10-Sep-2015","Senior Unsecured","Bond","N",2.4119999999999999,2.4169999999999998,0.2,2.2839999999999998,"IS","MAT","10-Sep-2020",9933.85,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - T-BOND","N","Auction","--"]
["KNHB / KRGV   1.750 30-Sep-2020",null,"30-Sep-2020",1135224350000,1138781400000,1.75,"Fixed Coupon","South Korea","South Korean Won","KR101501D595","KR101501D59=",null,"30-Sep-2015","Senior Unsecured","Bond","N",2.5150000000000001,2.5169999999999999,2.9,2.3199999999999998,"IS","MAT","29-Sep-2020",10286.16,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV         30-Sep-2020",null,"30-Sep-2020",512040000,512040000,"--","Discount/Zero Coupon","South Korea","South Korean Won","KR1017014096","KR101701409=",null,"30-Sep-2010","Senior Unsecured","Bond","N",2.5270000000000001,2.5449999999999999,-88.4,1.411,"IS","MAT","05-Oct-2020",9648.9699999999993,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV         31-Oct-2020",null,"31-Oct-2020",744770000,744770000,"--","Discount/Zero Coupon","South Korea","South Korean Won","KR10170140A7","KR10170140A=",null,"31-Oct-2010","Senior Unsecured","Bond","N",2.609,2.62,-83.1,1.4650000000000001,"IS","MAT","02-Nov-2020",9624.11,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV   1.750 31-Oct-2020",null,"31-Oct-2020",1429460200000,1440526850000,1.75,"Fixed Coupon","South Korea","South Korean Won","KR101501D5A8","KR101501D5A=",null,"31-Oct-2015","Senior Unsecured","Bond","N",2.5979999999999999,2.601,1.8,2.3149999999999999,"IS","MAT","30-Oct-2020",10267.74,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV   1.750 30-Nov-2020",null,"30-Nov-2020",1208426510000,1212478150000,1.75,"Fixed Coupon","South Korea","South Korean Won","KR101501D5B6","KR101501D5B=",null,"30-Nov-2015","Senior Unsecured","Bond","N",2.68,2.6850000000000001,3.4,2.339,"IS","MAT","30-Nov-2020",10242.01,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Dec-2020","STRIP","10-Dec-2020",614452670000,614452670000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C20C3","KRC0350C20C=",null,"27-Jan-2010","Senior Unsecured","Strip - Interest only","N",2.7069999999999999,2.7120000000000002,3.4,2.3199999999999998,"IS","MAT","10-Dec-2020",9384.8700000000008,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTB / KRGV   1.750 10-Dec-2020",null,"10-Dec-2020",8136000000000,8136000000000,1.75,"Fixed Coupon","South Korea","South Korean Won","KR103501G7C3","KR103501G7C=",null,"10-Dec-2017","Senior Unsecured","Bond","N",2.6429999999999998,2.6469999999999998,3.8,2.33,"IS","MAT","10-Dec-2020",9891.74,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - T-BOND","N","Auction","--"]
["KNHB / KRGV         31-Dec-2020",null,"31-Dec-2020",345500000,345500000,"--","Discount/Zero Coupon","South Korea","South Korean Won","KR10170140C3","KR10170140C=",null,"31-Dec-2010","Senior Unsecured","Bond","N",2.7730000000000001,2.7789999999999999,-75.900000000000006,1.5429999999999999,"IS","MAT","31-Dec-2020",9580.26,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV   1.750 31-Dec-2020",null,"31-Dec-2020",1440309150000,1444994950000,1.75,"Fixed Coupon","South Korea","South Korean Won","KR101501D5C4","KR101501D5C=",null,"31-Dec-2015","Senior Unsecured","Bond","N",2.7610000000000001,2.7679999999999998,9.3000000000000007,2.403,"IS","MAT","31-Dec-2020",10204.129999999999,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV   1.750 31-Jan-2021",null,"31-Jan-2021",1008174770000,1012489430000,1.75,"Fixed Coupon","South Korea","South Korean Won","KR101501D611","KR101501D61=",null,"31-Jan-2016","Senior Unsecured","Bond","N",2.8460000000000001,2.8460000000000001,9.6999999999999993,2.4060000000000001,"IS","MAT","29-Jan-2021",10182.66,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV         28-Feb-2021",null,"28-Feb-2021",254440000,254440000,"--","Discount/Zero Coupon","South Korea","South Korean Won","KR1017014120","KR101701412=",null,"28-Feb-2011","Senior Unsecured","Bond","N",2.9329999999999998,2.9460000000000002,-80.2,1.51,"IS","MAT","02-Mar-2021",9565.67,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV   1.750 28-Feb-2021",null,"28-Feb-2021",1611270690000,1905137680000,1.75,"Fixed Coupon","South Korea","South Korean Won","KR101501D629","KR101501D62=",null,"29-Feb-2016","Senior Unsecured","Bond","N",2.9209999999999998,2.9220000000000002,8.6,2.4,"IS","MAT","26-Feb-2021",10165.23,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV   1.500 28-Feb-2021",null,"28-Feb-2021",581014550000,585485080000,1.5,"Fixed Coupon","South Korea","South Korean Won","KR101502D627","KR101502D62=",null,"29-Feb-2016","Senior Unsecured","Bond","N",2.9209999999999998,2.9220000000000002,8.6,2.4,"IS","MAT","26-Feb-2021",10041.25,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KTB / KRGV   2.000 10-Mar-2021",null,"10-Mar-2021",14162000000000,14366000000000,2,"Fixed Coupon","South Korea","South Korean Won","KR103501G638","KR103501G63=",null,"10-Mar-2016","Senior Unsecured","Bond","N",2.8809999999999998,2.8820000000000001,4.9000000000000004,2.351,"IS","MAT","10-Mar-2021",9901.26,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - T-BOND","N","Auction","--"]
["KTBINT / KRGV  IO Str 10-Mar-2021","STRIP","10-Mar-2021",150699830000,150699830000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C2132","KRC0350C213=",null,"17-Apr-2007","Senior Unsecured","Strip - Interest only","N",2.9540000000000002,2.9550000000000001,3.7,2.331,"IS","MAT","10-Mar-2021",9327.42,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KNHB / KRGV   1.500 31-Mar-2021",null,"31-Mar-2021",1038768190000,1041064940000,1.5,"Fixed Coupon","South Korea","South Korean Won","KR101501D637","KR101501D63=",null,"31-Mar-2016","Senior Unsecured","Bond","N",3.0110000000000001,3.0110000000000001,7,2.4009999999999998,"IS","MAT","31-Mar-2021",10020.6,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV         31-Mar-2021",null,"31-Mar-2021",91060000,91060000,"--","Discount/Zero Coupon","South Korea","South Korean Won","KR1017014138","KR101701413=",null,"31-Mar-2011","Senior Unsecured","Bond","N",3.024,3.0249999999999999,-81.099999999999994,1.5109999999999999,"IS","MAT","31-Mar-2021",9553.24,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV   1.500 30-Apr-2021",null,"30-Apr-2021",1025159890000,1028397800000,1.5,"Fixed Coupon","South Korea","South Korean Won","KR101501D645","KR101501D64=",null,"30-Apr-2016","Senior Unsecured","Bond","N",3.0910000000000002,3.0920000000000001,6,2.4079999999999999,"IS","MAT","30-Apr-2021",9998.9,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV   1.500 31-May-2021",null,"31-May-2021",1126902910000,1134036060000,1.5,"Fixed Coupon","South Korea","South Korean Won","KR101501D652","KR101501D65=",null,"31-May-2016","Senior Unsecured","Bond","N",3.1760000000000002,3.1760000000000002,5.9,2.4249999999999998,"IS","MAT","31-May-2021",9973.2199999999993,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Jun-2021","STRIP","10-Jun-2021",614452670000,614452670000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C2165","KRC0350C216=",null,"27-Jan-2010","Senior Unsecured","Strip - Interest only","N",3.2010000000000001,3.2040000000000002,2.2999999999999998,2.37,"IS","MAT","10-Jun-2021",9261.6200000000008,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTB / KRGV   4.250 10-Jun-2021",null,"10-Jun-2021",21164959000000,21178959000000,4.25,"Fixed Coupon","South Korea","South Korean Won","KR1035027161","KR103502716=",null,"10-Jun-2011","Senior Unsecured","Bond","N",2.9990000000000001,3.0009999999999999,6.2,2.41,"IS","MAT","10-Jun-2021",10679.61,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - T-BOND","N","Auction and Direct","--"]
["KRILB / KRGV   1.500 10-Jun-2021",null,"10-Jun-2021",3374051000000,5086051000000,1.5,"Fixed Coupon","South Korea","South Korean Won","KR1035037160","KR103503716=",null,"10-Jun-2011","Senior Unsecured","Bond","Y",3.1469999999999998,3.15,-139.4,0.96,"IS","MAT","10-Jun-2021",10210.5,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INFLATION PROTECTED BOND","N","Direct","--"]
["KNHB / KRGV   1.500 30-Jun-2021",null,"30-Jun-2021",745632980000,763352860000,1.5,"Fixed Coupon","South Korea","South Korean Won","KR101501D660","KR101501D66=",null,"30-Jun-2016","Senior Unsecured","Bond","N",3.2549999999999999,3.2570000000000001,6,2.4409999999999998,"IS","MAT","30-Jun-2021",9948.2000000000007,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV   1.250 30-Jun-2021",null,"30-Jun-2021",702986210000,705504480000,1.25,"Fixed Coupon","South Korea","South Korean Won","KR101502D668","KR101502D66=",null,"30-Jun-2016","Senior Unsecured","Bond","N",3.2549999999999999,3.2570000000000001,6,2.4409999999999998,"IS","MAT","30-Jun-2021",9826.2900000000009,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Underwritten","--"]
["KNHB / KRGV         31-Jul-2021",null,"31-Jul-2021",245630000,245630000,"--","Discount/Zero Coupon","South Korea","South Korean Won","KR1017014179","KR101701417=",null,"31-Jul-2011","Senior Unsecured","Bond","N",3.3540000000000001,3.36,-80.3,1.59,"IS","MAT","02-Aug-2021",9480.4,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV   1.250 31-Jul-2021",null,"31-Jul-2021",1228946260000,1296032610000,1.25,"Fixed Coupon","South Korea","South Korean Won","KR101501D678","KR101501D67=",null,"31-Jul-2016","Senior Unsecured","Bond","N",3.34,3.3380000000000001,3.2,2.427,"IS","MAT","30-Jul-2021",9810.86,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV   1.250 31-Aug-2021",null,"31-Aug-2021",1343746120000,1350724340000,1.25,"Fixed Coupon","South Korea","South Korean Won","KR101501D686","KR101501D68=",null,"31-Aug-2016","Senior Unsecured","Bond","N",3.4220000000000002,3.4239999999999999,6.2,2.4740000000000002,"IS","MAT","31-Aug-2021",9775.0499999999993,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KTB / KRGV   1.375 10-Sep-2021",null,"10-Sep-2021",10077000000000,10077000000000,1.375,"Fixed Coupon","South Korea","South Korean Won","KR103501G695","KR103501G69=",null,"10-Sep-2016","Senior Unsecured","Bond","N",3.375,3.38,2.7,2.4300000000000002,"IS","MAT","10-Sep-2021",9650.6299999999992,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - T-BOND","N","Auction","--"]
["KTBINT / KRGV  IO Str 10-Sep-2021","STRIP","10-Sep-2021",150699830000,150699830000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C2199","KRC0350C219=",null,"17-Apr-2007","Senior Unsecured","Strip - Interest only","N",3.4470000000000001,3.452,-0.5,2.39,"IS","MAT","10-Sep-2021",9200.7099999999991,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KNHB / KRGV   1.250 30-Sep-2021",null,"30-Sep-2021",1299185420000,1302705160000,1.25,"Fixed Coupon","South Korea","South Korean Won","KR101501D694","KR101501D69=",null,"30-Sep-2016","Senior Unsecured","Bond","N",3.5019999999999998,3.5049999999999999,3.1,2.4609999999999999,"IS","MAT","30-Sep-2021",9760.02,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV   1.250 31-Oct-2021",null,"31-Oct-2021",1268176330000,1272212380000,1.25,"Fixed Coupon","South Korea","South Korean Won","KR101501D6A6","KR101501D6A=",null,"31-Oct-2016","Senior Unsecured","Bond","N",3.5840000000000001,3.5840000000000001,1.2,2.4569999999999999,"IS","MAT","29-Oct-2021",9741.17,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV   1.250 30-Nov-2021",null,"30-Nov-2021",880570890000,895255760000,1.25,"Fixed Coupon","South Korea","South Korean Won","KR101501D6B4","KR101501D6B=",null,"30-Nov-2016","Senior Unsecured","Bond","N",3.6659999999999999,3.67,-0.4,2.4649999999999999,"IS","MAT","30-Nov-2021",9719.27,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV   1.500 30-Nov-2021",null,"30-Nov-2021",373292950000,374322370000,1.5,"Fixed Coupon","South Korea","South Korean Won","KR101502D6B3","KR101502D6B=",null,"30-Nov-2016","Senior Unsecured","Bond","N",3.6659999999999999,3.67,-0.4,2.4649999999999999,"IS","MAT","30-Nov-2021",9839.85,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Dec-2021","STRIP","10-Dec-2021",614452670000,614452670000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C21C1","KRC0350C21C=",null,"27-Jan-2010","Senior Unsecured","Strip - Interest only","N",3.6930000000000001,3.6970000000000001,2,2.4700000000000002,"IS","MAT","10-Dec-2021",9118.51,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KNHB / KRGV   1.500 31-Dec-2021",null,"31-Dec-2021",1257797180000,1264025600000,1.5,"Fixed Coupon","South Korea","South Korean Won","KR101501D6C2","KR101501D6C=",null,"31-Dec-2016","Senior Unsecured","Bond","N",3.7480000000000002,3.754,-0.6,2.4820000000000002,"IS","MAT","31-Dec-2021",9813.41,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV   1.750 31-Jan-2022",null,"31-Jan-2022",1002507720000,1006620780000,1.75,"Fixed Coupon","South Korea","South Korean Won","KR101501D710","KR101501D71=",null,"31-Jan-2017","Senior Unsecured","Bond","N",3.8330000000000002,3.8290000000000002,-1.1000000000000001,2.4870000000000001,"IS","MAT","28-Jan-2022",9912.93,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV   1.750 28-Feb-2022",null,"28-Feb-2022",1081448620000,1087381520000,1.75,"Fixed Coupon","South Korea","South Korean Won","KR101501D728","KR101501D72=",null,"28-Feb-2017","Senior Unsecured","Bond","N",3.907,3.9129999999999998,-2.7,2.4940000000000002,"IS","MAT","28-Feb-2022",9891.74,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Mar-2022","STRIP","10-Mar-2022",150699830000,150699830000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C2231","KRC0350C223=",null,"17-Apr-2007","Senior Unsecured","Strip - Interest only","N",3.94,3.94,-2.8,2.4700000000000002,"IS","MAT","10-Mar-2022",9062.6200000000008,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTB / KRGV   1.875 10-Mar-2022",null,"10-Mar-2022",13790000000000,13790000000000,1.875,"Fixed Coupon","South Korea","South Korean Won","KR103501G737","KR103501G73=",null,"10-Mar-2017","Senior Unsecured","Bond","N",3.8119999999999998,3.8109999999999999,-0.3,2.5,"IS","MAT","10-Mar-2022",9766.18,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - T-BOND","N","Auction","--"]
["KNHB / KRGV   1.750 31-Mar-2022",null,"31-Mar-2022",1114603670000,1121664810000,1.75,"Fixed Coupon","South Korea","South Korean Won","KR101501D736","KR101501D73=",null,"31-Mar-2017","Senior Unsecured","Bond","N",3.9969999999999999,3.996,-0.8,2.5249999999999999,"IS","MAT","31-Mar-2022",9859.25,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV   1.750 30-Apr-2022",null,"30-Apr-2022",1086441450000,1089198980000,1.75,"Fixed Coupon","South Korea","South Korean Won","KR101501D744","KR101501D74=",null,"30-Apr-2017","Senior Unsecured","Bond","N",4.0759999999999996,4.0750000000000002,0,2.5390000000000001,"IS","MAT","29-Apr-2022",9833.19,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV   1.750 31-May-2022",null,"31-May-2022",1122645820000,1130988260000,1.75,"Fixed Coupon","South Korea","South Korean Won","KR101501D751","KR101501D75=",null,"31-May-2017","Senior Unsecured","Bond","N",4.1609999999999996,4.1609999999999996,1.5,2.5640000000000001,"IS","MAT","31-May-2022",9802.1200000000008,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Jun-2022","STRIP","10-Jun-2022",614452670000,614452670000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C2264","KRC0350C226=",null,"27-Jan-2010","Senior Unsecured","Strip - Interest only","N",4.1849999999999996,4.1870000000000003,2.1,2.5449999999999999,"IS","MAT","10-Jun-2022",8978.27,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTB / KRGV   3.750 10-Jun-2022",null,"10-Jun-2022",15281500100000,15281500100000,3.75,"Fixed Coupon","South Korea","South Korean Won","KR1035027260","KR103502726=",null,"10-Jun-2012","Senior Unsecured","Bond","N",3.8820000000000001,3.883,0.6,2.5249999999999999,"IS","MAT","10-Jun-2022",10586.14,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - T-BOND","N","Auction","--"]
["KNHB / KRGV   1.750 30-Jun-2022",null,"30-Jun-2022",1358839080000,1363384640000,1.75,"Fixed Coupon","South Korea","South Korean Won","KR101501D769","KR101501D76=",null,"30-Jun-2017","Senior Unsecured","Bond","N",4.24,4.242,1.2,2.5680000000000001,"IS","MAT","30-Jun-2022",9779.7999999999993,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV   1.750 31-Jul-2022",null,"31-Jul-2022",1244973120000,1247771900000,1.75,"Fixed Coupon","South Korea","South Korean Won","KR101501D777","KR101501D77=",null,"31-Jul-2017","Senior Unsecured","Bond","N",4.3250000000000002,4.319,3.3,2.5920000000000001,"IS","MAT","29-Jul-2022",9748.49,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV   1.750 31-Aug-2022",null,"31-Aug-2022",1378296670000,1381479270000,1.75,"Fixed Coupon","South Korea","South Korean Won","KR101501D785","KR101501D78=",null,"31-Aug-2017","Senior Unsecured","Bond","N",4.407,4.4089999999999998,2.6,2.597,"IS","MAT","31-Aug-2022",9725.3700000000008,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Sep-2022","STRIP","10-Sep-2022",150699830000,150699830000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C2298","KRC0350C229=",null,"17-Apr-2007","Senior Unsecured","Strip - Interest only","N",4.4320000000000004,4.444,0.7,2.5590000000000002,"IS","MAT","13-Sep-2022",8915.8700000000008,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTB / KRGV   2.000 10-Sep-2022",null,"10-Sep-2022",9626000000000,9626000000000,2,"Fixed Coupon","South Korea","South Korean Won","KR103501G794","KR103501G79=",null,"10-Sep-2017","Senior Unsecured","Bond","N",4.258,4.2560000000000002,1.1000000000000001,2.5579999999999998,"IS","MAT","08-Sep-2022",9766.86,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - T-BOND","N","Auction","--"]
["KNHB / KRGV   1.750 30-Sep-2022",null,"30-Sep-2022",1327562150000,1342674540000,1.75,"Fixed Coupon","South Korea","South Korean Won","KR101501D793","KR101501D79=",null,"30-Sep-2017","Senior Unsecured","Bond","N",4.4859999999999998,4.4889999999999999,6.7,2.641,"IS","MAT","30-Sep-2022",9685.7800000000007,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV   1.750 31-Oct-2022",null,"31-Oct-2022",1007165700000,1009784580000,1.75,"Fixed Coupon","South Korea","South Korean Won","KR101501D7A4","KR101501D7A=",null,"31-Oct-2017","Senior Unsecured","Bond","N",4.5670000000000002,4.5720000000000001,7.9,2.6560000000000001,"IS","MAT","31-Oct-2022",9658.02,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV   1.750 30-Nov-2022",null,"30-Nov-2022",1256915280000,1260390560000,1.75,"Fixed Coupon","South Korea","South Korean Won","KR101501D7B2","KR101501D7B=",null,"30-Nov-2017","Senior Unsecured","Bond","N",4.649,4.6529999999999996,9.1999999999999993,2.67,"IS","MAT","30-Nov-2022",9630.92,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Dec-2022","STRIP","10-Dec-2022",614452670000,614452670000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C22C9","KRC0350C22C=",null,"27-Jan-2010","Senior Unsecured","Strip - Interest only","N",4.6779999999999999,4.6870000000000003,1.8,2.5720000000000001,"IS","MAT","12-Dec-2022",8853.43,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KNHB / KRGV   1.750 31-Dec-2022",null,"31-Dec-2022",1297606820000,1300148090000,1.75,"Fixed Coupon","South Korea","South Korean Won","KR101501D7C0","KR101501D7C=",null,"31-Dec-2017","Senior Unsecured","Bond","N",4.7309999999999999,4.734,10.6,2.6850000000000001,"IS","MAT","30-Dec-2022",9603,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV   1.750 31-Jan-2023",null,"31-Jan-2023",1189345150000,1191350750000,1.75,"Fixed Coupon","South Korea","South Korean Won","KR101501D819","KR101501D81=",null,"31-Jan-2018","Senior Unsecured","Bond","N",4.8150000000000004,4.819,13.7,2.72,"IS","MAT","31-Jan-2023",9565.7900000000009,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV   1.750 28-Feb-2023",null,"28-Feb-2023",1435909930000,1435909930000,1.75,"Fixed Coupon","South Korea","South Korean Won","KR101501D827","KR101501D82=",null,"28-Feb-2018","Senior Unsecured","Bond","N",4.8890000000000002,4.8940000000000001,15.9,2.7440000000000002,"IS","MAT","28-Feb-2023",9535.2000000000007,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KTB / KRGV   2.375 10-Mar-2023",null,"10-Mar-2023",3357000000000,3357000000000,2.375,"Fixed Coupon","South Korea","South Korean Won","KR103501G836","KR103501G83=",null,"10-Mar-2018","Senior Unsecured","Bond","N",4.6719999999999997,4.67,-0.1,2.5550000000000002,"IS","MAT","10-Mar-2023",9918.5400000000009,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - T-BOND","N","Auction","--"]
["KTBINT / KRGV  IO Str 10-Mar-2023","STRIP","10-Mar-2023",150699830000,150699830000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C2330","KRC0350C233=",null,"17-Apr-2007","Senior Unsecured","Strip - Interest only","N",4.9249999999999998,4.9240000000000004,4.3,2.5950000000000002,"IS","MAT","10-Mar-2023",8786.64,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTB / KRGV   3.000 10-Mar-2023",null,"10-Mar-2023",12262020000000,12262020000000,3,"Fixed Coupon","South Korea","South Korean Won","KR1035027336","KR103502733=",null,"10-Mar-2013","Senior Unsecured","Bond","N",4.6120000000000001,4.6109999999999998,6.2,2.6150000000000002,"IS","MAT","10-Mar-2023",10182.01,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - T-BOND","N","Auction","--"]
["KRILB / KRGV   1.125 10-Jun-2023",null,"10-Jun-2023",980312100000,2261312100000,1.125,"Fixed Coupon","South Korea","South Korean Won","KR103502G362","KR103502G36=",null,"10-Jun-2013","Senior Unsecured","Bond","Y",5.0670000000000002,5.0659999999999998,-171.2,0.85499999999999998,"IS","MAT","09-Jun-2023",10167.07,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INFLATION PROTECTED BOND","N","Direct","--"]
["KTBINT / KRGV  IO Str 10-Jun-2023","STRIP","10-Jun-2023",614452670000,614452670000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C2363","KRC0350C236=",null,"27-Jan-2010","Senior Unsecured","Strip - Interest only","N",5.1710000000000003,5.1779999999999999,3.4,2.5950000000000002,"IS","MAT","12-Jun-2023",8729.8799999999992,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Sep-2023","STRIP","10-Sep-2023",150699830000,150699830000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C2397","KRC0350C239=",null,"17-Apr-2007","Senior Unsecured","Strip - Interest only","N",5.4169999999999998,5.4240000000000004,5.9,2.625,"IS","MAT","11-Sep-2023",8659.58,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTB / KRGV   3.375 10-Sep-2023",null,"10-Sep-2023",12430026000000,12430026000000,3.375,"Fixed Coupon","South Korea","South Korean Won","KR103502G396","KR103502G39=",null,"10-Sep-2013","Senior Unsecured","Bond","N",4.9980000000000002,4.9939999999999998,8.3000000000000007,2.6440000000000001,"IS","MAT","08-Sep-2023",10374.65,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - T-BOND","N","Auction","--"]
["KTBINT / KRGV  IO Str 10-Dec-2023","STRIP","10-Dec-2023",614452670000,614452670000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C23C7","KRC0350C23C=",null,"27-Jan-2010","Senior Unsecured","Strip - Interest only","N",5.6639999999999997,5.6689999999999996,6.1,2.6339999999999999,"IS","MAT","11-Dec-2023",8598.27,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KNHB / KRGV         29-Feb-2024",null,"29-Feb-2024",20000000,20000000,"--","Discount/Zero Coupon","South Korea","South Korean Won","KR101701D427","KR101701D42=",null,"28-Feb-2014","Senior Unsecured","Bond","N",5.9039999999999999,5.9089999999999998,-74.8,1.853,"IS","MAT","29-Feb-2024",8963.3799999999992,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Mar-2024","STRIP","10-Mar-2024",150699830000,150699830000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C2439","KRC0350C243=",null,"17-Apr-2007","Senior Unsecured","Strip - Interest only","N",5.91,5.915,7.4,2.6539999999999999,"IS","MAT","11-Mar-2024",8532,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTB / KRGV   3.500 10-Mar-2024",null,"10-Mar-2024",13194001000000,13194001000000,3.5,"Fixed Coupon","South Korea","South Korean Won","KR103502G438","KR103502G43=",null,"10-Mar-2014","Senior Unsecured","Bond","N",5.3949999999999996,5.3890000000000002,10.8,2.6829999999999998,"IS","MAT","08-Mar-2024",10452.790000000001,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - T-BOND","N","Auction","--"]
["KNHB / KRGV         31-Mar-2024",null,"31-Mar-2024",20000000,20000000,"--","Discount/Zero Coupon","South Korea","South Korean Won","KR101701D435","KR101701D43=",null,"31-Mar-2014","Senior Unsecured","Bond","N",5.992,5.9960000000000004,-74.900000000000006,1.8560000000000001,"IS","MAT","01-Apr-2024",8947.6299999999992,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV         30-Apr-2024",null,"30-Apr-2024",20000000,20000000,"--","Discount/Zero Coupon","South Korea","South Korean Won","KR101701D443","KR101701D44=",null,"30-Apr-2014","Senior Unsecured","Bond","N",6.0720000000000001,6.0739999999999998,-74.8,1.859,"IS","MAT","30-Apr-2024",8932.3799999999992,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV         31-May-2024",null,"31-May-2024",25000000,25000000,"--","Discount/Zero Coupon","South Korea","South Korean Won","KR101701D450","KR101701D45=",null,"31-May-2014","Senior Unsecured","Bond","N",6.157,6.1580000000000004,-74.8,1.8620000000000001,"IS","MAT","31-May-2024",8916.58,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Jun-2024","STRIP","10-Jun-2024",614452670000,614452670000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C2462","KRC0350C246=",null,"27-Jan-2010","Senior Unsecured","Strip - Interest only","N",6.1559999999999997,6.16,8.4,2.673,"IS","MAT","10-Jun-2024",8465.36,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KNHB / KRGV         30-Jun-2024",null,"30-Jun-2024",25000000,25000000,"--","Discount/Zero Coupon","South Korea","South Korean Won","KR101701D468","KR101701D46=",null,"30-Jun-2014","Senior Unsecured","Bond","N",6.2370000000000001,6.2430000000000003,-76.900000000000006,1.845,"IS","MAT","01-Jul-2024",8912.2000000000007,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV         31-Jul-2024",null,"31-Jul-2024",15000000,15000000,"--","Discount/Zero Coupon","South Korea","South Korean Won","KR101701D476","KR101701D47=",null,"31-Jul-2014","Senior Unsecured","Bond","N",6.3220000000000001,6.3239999999999998,-76.8,1.849,"IS","MAT","31-Jul-2024",8896.58,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV         31-Aug-2024",null,"31-Aug-2024",20000000,20000000,"--","Discount/Zero Coupon","South Korea","South Korean Won","KR101701D484","KR101701D48=",null,"31-Aug-2014","Senior Unsecured","Bond","N",6.4050000000000002,6.4139999999999997,-77,1.8520000000000001,"IS","MAT","02-Sep-2024",8880.94,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Sep-2024","STRIP","10-Sep-2024",150699830000,150699830000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C2496","KRC0350C249=",null,"17-Apr-2007","Senior Unsecured","Strip - Interest only","N",6.4029999999999996,6.4080000000000004,8.3000000000000007,2.6829999999999998,"IS","MAT","10-Sep-2024",8403.92,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTB / KRGV   3.000 10-Sep-2024",null,"10-Sep-2024",16459030000000,16621030000000,3,"Fixed Coupon","South Korea","South Korean Won","KR103502G495","KR103502G49=",null,"10-Sep-2014","Senior Unsecured","Bond","N",5.87,5.8719999999999999,8.1999999999999993,2.6829999999999998,"IS","MAT","10-Sep-2024",10191.11,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - T-BOND","N","Auction","--"]
["KNHB / KRGV         30-Sep-2024",null,"30-Sep-2024",20000000,20000000,"--","Discount/Zero Coupon","South Korea","South Korean Won","KR101701D492","KR101701D49=",null,"30-Sep-2014","Senior Unsecured","Bond","N",6.484,6.4880000000000004,-73.900000000000006,1.885,"IS","MAT","30-Sep-2024",8848.7999999999993,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV         31-Oct-2024",null,"31-Oct-2024",20000000,20000000,"--","Discount/Zero Coupon","South Korea","South Korean Won","KR101701D4A9","KR101701D4A=",null,"31-Oct-2014","Senior Unsecured","Bond","N",6.5659999999999998,6.5730000000000004,-74.900000000000006,1.8779999999999999,"IS","MAT","31-Oct-2024",8838.69,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV         30-Nov-2024",null,"30-Nov-2024",20000000,20000000,"--","Discount/Zero Coupon","South Korea","South Korean Won","KR101701D4B7","KR101701D4B=",null,"30-Nov-2014","Senior Unsecured","Bond","N",6.6479999999999997,6.6589999999999998,-74.2,1.891,"IS","MAT","02-Dec-2024",8817.42,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Dec-2024","STRIP","10-Dec-2024",614452670000,614452670000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C24C5","KRC0350C24C=",null,"27-Jan-2010","Senior Unsecured","Strip - Interest only","N",6.649,6.6539999999999999,8.1999999999999993,2.6920000000000002,"IS","MAT","10-Dec-2024",8342.43,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KNHB / KRGV         31-Dec-2024",null,"31-Dec-2024",20000000,20000000,"--","Discount/Zero Coupon","South Korea","South Korean Won","KR101701D4C5","KR101701D4C=",null,"31-Dec-2014","Senior Unsecured","Bond","N",6.7309999999999999,6.7380000000000004,-74.099999999999994,1.8939999999999999,"IS","MAT","31-Dec-2024",8801.7099999999991,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV         31-Jan-2025",null,"31-Jan-2025",20000000,20000000,"--","Discount/Zero Coupon","South Korea","South Korean Won","KR101701D518","KR101701D51=",null,"31-Jan-2015","Senior Unsecured","Bond","N",6.8159999999999998,6.8220000000000001,-74.099999999999994,1.8979999999999999,"IS","MAT","31-Jan-2025",8785.85,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV         28-Feb-2025",null,"28-Feb-2025",20000000,20000000,"--","Discount/Zero Coupon","South Korea","South Korean Won","KR101701D526","KR101701D52=",null,"28-Feb-2015","Senior Unsecured","Bond","N",6.89,6.8979999999999997,-74.2,1.901,"IS","MAT","28-Feb-2025",8771.5300000000007,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Mar-2025","STRIP","10-Mar-2025",150699830000,150699830000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C2538","KRC0350C253=",null,"17-Apr-2007","Senior Unsecured","Strip - Interest only","N",6.8959999999999999,6.8970000000000002,7.2,2.6920000000000002,"IS","MAT","10-Mar-2025",8286.8799999999992,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KNHB / KRGV         31-Mar-2025",null,"31-Mar-2025",3000000000,3000000000,"--","Discount/Zero Coupon","South Korea","South Korean Won","KR101701D534","KR101701D53=",null,"31-Mar-2015","Senior Unsecured","Bond","N",6.9809999999999999,6.9820000000000002,-74.3,1.9039999999999999,"IS","MAT","31-Mar-2025",8755.5400000000009,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV         30-Apr-2025",null,"30-Apr-2025",450000000,450000000,"--","Discount/Zero Coupon","South Korea","South Korean Won","KR101701D542","KR101701D54=",null,"30-Apr-2015","Senior Unsecured","Bond","N",7.0620000000000003,7.0640000000000001,-77.3,1.877,"IS","MAT","30-Apr-2025",8758.33,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV         31-May-2025",null,"31-May-2025",25000000,25000000,"--","Discount/Zero Coupon","South Korea","South Korean Won","KR101701D559","KR101701D55=",null,"31-May-2015","Senior Unsecured","Bond","N",7.1470000000000002,7.1529999999999996,-76.5,1.89,"IS","MAT","02-Jun-2025",8736.1,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Jun-2025","STRIP","10-Jun-2025",614452670000,614452670000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C2561","KRC0350C256=",null,"27-Jan-2010","Senior Unsecured","Strip - Interest only","N",7.1420000000000003,7.1449999999999996,6.9,2.7010000000000001,"IS","MAT","10-Jun-2025",8225.66,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KRILB / KRGV   1.750 10-Jun-2025",null,"10-Jun-2025",1279030000000,2039030000000,1.75,"Fixed Coupon","South Korea","South Korean Won","KR103503G568","KR103503G56=",null,"10-Jun-2015","Senior Unsecured","Bond","Y",6.7569999999999997,6.758,-119.6,1.4410000000000001,"IS","MAT","10-Jun-2025",10256.68,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INFLATION PROTECTED BOND","N","Direct","--"]
["KTB / KRGV   2.250 10-Jun-2025",null,"10-Jun-2025",15096000000000,15232000000000,2.25,"Fixed Coupon","South Korea","South Korean Won","KR103501G562","KR103501G56=",null,"10-Jun-2015","Senior Unsecured","Bond","N",6.5830000000000002,6.5830000000000002,5.7,2.6909999999999998,"IS","MAT","10-Jun-2025",9769.16,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - T-BOND","N","Auction and Direct","--"]
["KNHB / KRGV         30-Jun-2025",null,"30-Jun-2025",25000000,25000000,"--","Discount/Zero Coupon","South Korea","South Korean Won","KR101701D567","KR101701D56=",null,"30-Jun-2015","Senior Unsecured","Bond","N",7.2270000000000003,7.2290000000000001,-77.400000000000006,1.883,"IS","MAT","30-Jun-2025",8727.02,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV         31-Jul-2025",null,"31-Jul-2025",15000000,15000000,"--","Discount/Zero Coupon","South Korea","South Korean Won","KR101701D575","KR101701D57=",null,"31-Jul-2015","Senior Unsecured","Bond","N",7.3120000000000003,7.3129999999999997,-76.5,1.897,"IS","MAT","31-Jul-2025",8704.76,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV         31-Aug-2025",null,"31-Aug-2025",20000000,20000000,"--","Discount/Zero Coupon","South Korea","South Korean Won","KR101701D583","KR101701D58=",null,"31-Aug-2015","Senior Unsecured","Bond","N",7.3940000000000001,7.399,-76.7,1.9,"IS","MAT","01-Sep-2025",8688.91,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Sep-2025","STRIP","10-Sep-2025",150699830000,150699830000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C2595","KRC0350C259=",null,"17-Apr-2007","Senior Unsecured","Strip - Interest only","N",7.3890000000000002,7.3940000000000001,4.5999999999999996,2.6909999999999998,"IS","MAT","10-Sep-2025",8176.83,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KNHB / KRGV         30-Sep-2025",null,"30-Sep-2025",20000000,20000000,"--","Discount/Zero Coupon","South Korea","South Korean Won","KR101701D591","KR101701D59=",null,"30-Sep-2015","Senior Unsecured","Bond","N",7.4740000000000002,7.4779999999999998,-76.7,1.903,"IS","MAT","30-Sep-2025",8673.5400000000009,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV         31-Oct-2025",null,"31-Oct-2025",20000000,20000000,"--","Discount/Zero Coupon","South Korea","South Korean Won","KR101701D5A6","KR101701D5A=",null,"31-Oct-2015","Senior Unsecured","Bond","N",7.556,7.5620000000000003,-76.8,1.9059999999999999,"IS","MAT","31-Oct-2025",8657.57,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Dec-2025","STRIP","10-Dec-2025",613890170000,613890170000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C25C2","KRC0350C25C=",null,"27-Jan-2010","Senior Unsecured","Strip - Interest only","N",7.6349999999999998,7.64,4.4000000000000004,2.7,"IS","MAT","10-Dec-2025",8116.06,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTB / KRGV   2.250 10-Dec-2025",null,"10-Dec-2025",13004012000000,13030012000000,2.25,"Fixed Coupon","South Korea","South Korean Won","KR103502G5C6","KR103502G5C=",null,"10-Dec-2015","Senior Unsecured","Bond","N",6.9969999999999999,6.9969999999999999,5.3,2.71,"IS","MAT","10-Dec-2025",9738.26,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - T-BOND","N","Auction","--"]
["KNHB / KRGV         31-Jan-2026",null,"31-Jan-2026",20000000,20000000,"--","Discount/Zero Coupon","South Korea","South Korean Won","KR101701D617","KR101701D61=",null,"31-Jan-2016","Senior Unsecured","Bond","N",7.806,7.8170000000000002,-77.2,1.9159999999999999,"IS","MAT","02-Feb-2026",8610.1,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV         28-Feb-2026",null,"28-Feb-2026",20000000,20000000,"--","Discount/Zero Coupon","South Korea","South Korean Won","KR101701D625","KR101701D62=",null,"29-Feb-2016","Senior Unsecured","Bond","N",7.88,7.8920000000000003,-77.3,1.919,"IS","MAT","02-Mar-2026",8595.68,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Mar-2026","STRIP","10-Mar-2026",150699830000,150699830000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C2637","KRC0350C263=",null,"17-Apr-2007","Senior Unsecured","Strip - Interest only","N",7.8819999999999997,7.8819999999999997,4.3,2.71,"IS","MAT","10-Mar-2026",8055.48,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTB / KRGV   5.750 10-Mar-2026",null,"10-Mar-2026",6663210000000,6670210000000,5.75,"Fixed Coupon","South Korea","South Korean Won","KR1035017S39","KR1035017S3=",null,"10-Mar-2006","Senior Unsecured","Bond","N",6.5839999999999996,6.577,6.9,2.72,"IS","MAT","10-Mar-2026",12169.13,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - T-BOND","N","Syndicate","--"]
["KNHB / KRGV         31-Mar-2026",null,"31-Mar-2026",20000000,20000000,"--","Discount/Zero Coupon","South Korea","South Korean Won","KR101701D633","KR101701D63=",null,"31-Mar-2016","Senior Unsecured","Bond","N",7.9720000000000004,7.9720000000000004,-80.2,1.8919999999999999,"IS","MAT","31-Mar-2026",8600.11,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV         30-Apr-2026",null,"30-Apr-2026",20000000,20000000,"--","Discount/Zero Coupon","South Korea","South Korean Won","KR101701D641","KR101701D64=",null,"30-Apr-2016","Senior Unsecured","Bond","N",8.0510000000000002,8.0519999999999996,-77.3,1.925,"IS","MAT","30-Apr-2026",8564.11,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV         31-May-2026",null,"31-May-2026",25000000,25000000,"--","Discount/Zero Coupon","South Korea","South Korean Won","KR101701D658","KR101701D65=",null,"31-May-2016","Senior Unsecured","Bond","N",8.1359999999999992,8.1389999999999993,-77.400000000000006,1.9279999999999999,"IS","MAT","01-Jun-2026",8547.86,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV         31-May-2026",null,"31-May-2026",20000000,20000000,"--","Discount/Zero Coupon","South Korea","South Korean Won","KR101702D656","KR101702D65=",null,"31-May-2016","Senior Unsecured","Bond","N",8.1359999999999992,8.1389999999999993,-77.400000000000006,1.9279999999999999,"IS","MAT","01-Jun-2026",8547.86,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Jun-2026","STRIP","10-Jun-2026",613890170000,613890170000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C2660","KRC0350C266=",null,"27-Jan-2010","Senior Unsecured","Strip - Interest only","N",8.1270000000000007,8.1300000000000008,5,2.7290000000000001,"IS","MAT","10-Jun-2026",7988.28,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTB / KRGV   1.875 10-Jun-2026",null,"10-Jun-2026",12212000000000,12250000000000,1.875,"Fixed Coupon","South Korea","South Korean Won","KR103502G669","KR103502G66=",null,"10-Jun-2016","Senior Unsecured","Bond","N",7.5069999999999997,7.5060000000000002,4.8,2.7290000000000001,"IS","MAT","10-Jun-2026",9421.4,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - T-BOND","N","Auction","--"]
["KRILB / KRGV   1.000 10-Jun-2026",null,"10-Jun-2026",3813020000000,3813020000000,1,"Fixed Coupon","South Korea","South Korean Won","KR103503G667","KR103503G66=",null,"10-Jun-2016","Senior Unsecured","Bond","Y",7.8230000000000004,7.8230000000000004,-85.8,1.829,"IS","MAT","10-Jun-2026",9393.9599999999991,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INFLATION PROTECTED BOND","N","Direct","--"]
["KNHB / KRGV         30-Jun-2026",null,"30-Jun-2026",25000000,25000000,"--","Discount/Zero Coupon","South Korea","South Korean Won","KR101701D666","KR101701D66=",null,"30-Jun-2016","Senior Unsecured","Bond","N",8.2170000000000005,8.2189999999999994,-80.400000000000006,1.901,"IS","MAT","30-Jun-2026",8553.16,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV         31-Aug-2026",null,"31-Aug-2026",20000000,20000000,"--","Discount/Zero Coupon","South Korea","South Korean Won","KR101701D682","KR101701D68=",null,"31-Aug-2016","Senior Unsecured","Bond","N",8.3840000000000003,8.3870000000000005,-80.599999999999994,1.9079999999999999,"IS","MAT","31-Aug-2026",8521.33,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Sep-2026","STRIP","10-Sep-2026",150699830000,150699830000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C2694","KRC0350C269=",null,"17-Apr-2007","Senior Unsecured","Strip - Interest only","N",8.3740000000000006,8.3780000000000001,4.7,2.7389999999999999,"IS","MAT","10-Sep-2026",7927.71,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KNHB / KRGV         30-Sep-2026",null,"30-Sep-2026",20000000,20000000,"--","Discount/Zero Coupon","South Korea","South Korean Won","KR101701D690","KR101701D69=",null,"30-Sep-2016","Senior Unsecured","Bond","N",8.4640000000000004,8.468,-80.599999999999994,1.911,"IS","MAT","30-Sep-2026",8505.8700000000008,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV         31-Oct-2026",null,"31-Oct-2026",20000000,20000000,"--","Discount/Zero Coupon","South Korea","South Korean Won","KR101701D6A4","KR101701D6A=",null,"31-Oct-2016","Senior Unsecured","Bond","N",8.5459999999999994,8.5570000000000004,-80.900000000000006,1.9139999999999999,"IS","MAT","02-Nov-2026",8489.74,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV         30-Nov-2026",null,"30-Nov-2026",20000000,20000000,"--","Discount/Zero Coupon","South Korea","South Korean Won","KR101701D6B2","KR101701D6B=",null,"30-Nov-2016","Senior Unsecured","Bond","N",8.6280000000000001,8.6329999999999991,-79.8,1.927,"IS","MAT","30-Nov-2026",8467.19,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KTB / KRGV   1.500 10-Dec-2026",null,"10-Dec-2026",13063000000000,13063000000000,1.5,"Fixed Coupon","South Korea","South Korean Won","KR103502G6C4","KR103502G6C=",null,"10-Dec-2016","Senior Unsecured","Bond","N",8.0449999999999999,8.0449999999999999,1.2,2.718,"IS","MAT","10-Dec-2026",9096.2199999999993,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - T-BOND","N","Auction","--"]
["KTBINT / KRGV  IO Str 10-Dec-2026","STRIP","10-Dec-2026",613890170000,613890170000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C26C0","KRC0350C26C=",null,"27-Jan-2010","Senior Unsecured","Strip - Interest only","N",8.6199999999999992,8.6240000000000006,4.5,2.7480000000000002,"IS","MAT","10-Dec-2026",7867.09,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KNHB / KRGV         31-Dec-2026",null,"31-Dec-2026",20000000,20000000,"--","Discount/Zero Coupon","South Korea","South Korean Won","KR101701D6C0","KR101701D6C=",null,"31-Dec-2016","Senior Unsecured","Bond","N",8.7110000000000003,8.7170000000000005,-79.900000000000006,1.93,"IS","MAT","31-Dec-2026",8451.17,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV         31-Jan-2027",null,"31-Jan-2027",282120000,282120000,"--","Discount/Zero Coupon","South Korea","South Korean Won","KR101701D716","KR101701D71=",null,"31-Jan-2017","Senior Unsecured","Bond","N",8.7959999999999994,8.8030000000000008,-80,1.9339999999999999,"IS","MAT","01-Feb-2027",8435.07,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Mar-2027","STRIP","10-Mar-2027",150699830000,150699830000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C2736","KRC0350C273=",null,"17-Apr-2007","Senior Unsecured","Strip - Interest only","N",8.8659999999999997,8.8670000000000009,3.5,2.7480000000000002,"IS","MAT","10-Mar-2027",7813.7,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBPRI / KRGV  PO Str 10-Mar-2027","STRIP","10-Mar-2027",84000000000,84000000000,"--","Stripped Coupon","South Korea","South Korean Won","KRC035FP2732","KRC035FP273=",null,"17-Apr-2007","Senior Unsecured","Strip - Principal only","N",8.8659999999999997,8.8670000000000009,3.5,2.7480000000000002,"IS","MAT","10-Mar-2027",7813.7,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - PRINCIPAL STRIP","N","Public Offering","--"]
["KTB / KRGV   5.250 10-Mar-2027",null,"10-Mar-2027",5191000000000,5203000000000,5.25,"Fixed Coupon","South Korea","South Korean Won","KR1035037T34","KR1035037T3=",null,"10-Mar-2007","Senior Unsecured","Bond","N",7.35,7.3390000000000004,4.4000000000000004,2.738,"IS","MAT","10-Mar-2027",11995.67,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - T-BOND","N","Auction","--"]
["KNHB / KRGV         30-Apr-2027",null,"30-Apr-2027",20000000,20000000,"--","Discount/Zero Coupon","South Korea","South Korean Won","KR101701D740","KR101701D74=",null,"30-Apr-2017","Senior Unsecured","Bond","N",9.0399999999999991,9.0410000000000004,-79,1.9530000000000001,"IS","MAT","30-Apr-2027",8381.32,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV         31-May-2027",null,"31-May-2027",282120000,282120000,"--","Discount/Zero Coupon","South Korea","South Korean Won","KR101701D757","KR101701D75=",null,"31-May-2017","Senior Unsecured","Bond","N",9.125,9.125,-79,1.956,"IS","MAT","31-May-2027",8365.0300000000007,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Jun-2027","STRIP","10-Jun-2027",613890170000,613890170000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C2769","KRC0350C276=",null,"27-Jan-2010","Senior Unsecured","Strip - Interest only","N",9.1129999999999995,9.1150000000000002,3.4,2.7570000000000001,"IS","MAT","10-Jun-2027",7753.41,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBPRI / KRGV  PO Str 10-Jun-2027","STRIP","10-Jun-2027",40240000000,40240000000,"--","Stripped Coupon","South Korea","South Korean Won","KRC035AP2760","KRC035AP276=",null,"06-Dec-2017","Senior Unsecured","Strip - Principal only","N",9.1129999999999995,9.1150000000000002,3.4,2.7570000000000001,"IS","MAT","10-Jun-2027",7753.41,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - PRINCIPAL STRIP","N","Public Offering","--"]
["KTB / KRGV   2.125 10-Jun-2027",null,"10-Jun-2027",12572000000000,12572000000000,2.125,"Fixed Coupon","South Korea","South Korean Won","KR103502G768","KR103502G76=",null,"10-Jun-2017","Senior Unsecured","Bond","N",8.2490000000000006,8.2449999999999992,2.6,2.7469999999999999,"IS","MAT","10-Jun-2027",9549.69,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - T-BOND","N","Auction","--"]
["KNHB / KRGV         30-Jun-2027",null,"30-Jun-2027",20000000,20000000,"--","Discount/Zero Coupon","South Korea","South Korean Won","KR101701D765","KR101701D76=",null,"30-Jun-2017","Senior Unsecured","Bond","N",9.2050000000000001,9.2059999999999995,-79.099999999999994,1.9590000000000001,"IS","MAT","30-Jun-2027",8349.27,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV         31-Jul-2027",null,"31-Jul-2027",20000000,20000000,"--","Discount/Zero Coupon","South Korea","South Korean Won","KR101701D773","KR101701D77=",null,"31-Jul-2017","Senior Unsecured","Bond","N",9.2899999999999991,9.2959999999999994,-79.2,1.9630000000000001,"IS","MAT","02-Aug-2027",8332.7800000000007,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV         31-Aug-2027",null,"31-Aug-2027",20000000,20000000,"--","Discount/Zero Coupon","South Korea","South Korean Won","KR101701D781","KR101701D78=",null,"31-Aug-2017","Senior Unsecured","Bond","N",9.3719999999999999,9.3740000000000006,-79.099999999999994,1.966,"IS","MAT","31-Aug-2027",8316.8799999999992,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Sep-2027","STRIP","10-Sep-2027",148494830000,148494830000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C2793","KRC0350C279=",null,"25-Nov-2009","Senior Unsecured","Strip - Interest only","N",9.359,9.3629999999999995,2.2999999999999998,2.7570000000000001,"IS","MAT","10-Sep-2027",7700.65,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KNHB / KRGV         31-Oct-2027",null,"31-Oct-2027",20000000,20000000,"--","Discount/Zero Coupon","South Korea","South Korean Won","KR101701D7A2","KR101701D7A=",null,"31-Oct-2017","Senior Unsecured","Bond","N",9.5340000000000007,9.5419999999999998,-79.099999999999994,1.972,"IS","MAT","01-Nov-2027",8284.82,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV         30-Nov-2027",null,"30-Nov-2027",20000000,20000000,"--","Discount/Zero Coupon","South Korea","South Korean Won","KR101701D7B0","KR101701D7B=",null,"30-Nov-2017","Senior Unsecured","Bond","N",9.6159999999999997,9.6199999999999992,-78,1.9850000000000001,"IS","MAT","30-Nov-2027",8261.2999999999993,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Dec-2027","STRIP","10-Dec-2027",613462620000,613462620000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C27C8","KRC0350C27C=",null,"27-Jan-2010","Senior Unsecured","Strip - Interest only","N",9.6059999999999999,9.61,0.4,2.746,"IS","MAT","10-Dec-2027",7655.56,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTB / KRGV   2.375 10-Dec-2027",null,"10-Dec-2027",6797000000000,6797000000000,2.375,"Fixed Coupon","South Korea","South Korean Won","KR103502G7C2","KR103502G7C=",null,"10-Dec-2017","Senior Unsecured","Bond","N",8.5619999999999994,8.5559999999999992,-1.1000000000000001,2.726,"IS","MAT","10-Dec-2027",9762.2199999999993,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - T-BOND","N","Auction","--"]
["KNHB / KRGV         31-Dec-2027",null,"31-Dec-2027",20000000,20000000,"--","Discount/Zero Coupon","South Korea","South Korean Won","KR101701D7C8","KR101701D7C=",null,"31-Dec-2017","Senior Unsecured","Bond","N",9.6989999999999998,9.7040000000000006,-79,1.978,"IS","MAT","31-Dec-2027",8252.94,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV         31-Jan-2028",null,"31-Jan-2028",20000000,20000000,"--","Discount/Zero Coupon","South Korea","South Korean Won","KR101701D815","KR101701D81=",null,"31-Jan-2018","Senior Unsecured","Bond","N",9.7840000000000007,9.7880000000000003,-78,1.992,"IS","MAT","31-Jan-2028",8228.73,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KNHB / KRGV         29-Feb-2028",null,"29-Feb-2028",20000000,20000000,"--","Discount/Zero Coupon","South Korea","South Korean Won","KR101701D823","KR101701D82=",null,"28-Feb-2018","Senior Unsecured","Bond","N",9.8610000000000007,9.8670000000000009,-79.099999999999994,1.9850000000000001,"IS","MAT","29-Feb-2028",8222.06,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Mar-2028","STRIP","10-Mar-2028",148494830000,148494830000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C2835","KRC0350C283=",null,"25-Nov-2009","Senior Unsecured","Strip - Interest only","N",9.8539999999999992,9.8569999999999993,-2.5,2.726,"IS","MAT","10-Mar-2028",7618.86,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBPRI / KRGV  PO Str 10-Mar-2028","STRIP","10-Mar-2028",170000000000,170000000000,"--","Stripped Coupon","South Korea","South Korean Won","KRC035FP2831","KRC035FP283=",null,"25-Nov-2009","Senior Unsecured","Strip - Principal only","N",9.8539999999999992,9.8569999999999993,-2.5,2.726,"IS","MAT","10-Mar-2028",7618.86,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - PRINCIPAL STRIP","N","Public Offering","--"]
["KTB / KRGV   5.500 10-Mar-2028",null,"10-Mar-2028",10927000000000,10979000000000,5.5,"Fixed Coupon","South Korea","South Korean Won","KR1035027V32","KR1035027V3=",null,"10-Mar-2008","Senior Unsecured","Bond","N",7.96,7.9470000000000001,1.9,2.746,"IS","MAT","10-Mar-2028",12398.04,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - T-BOND","N","Auction","--"]
["KTBINT / KRGV  IO Str 10-Jun-2028","STRIP","10-Jun-2028",613462620000,613462620000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C2868","KRC0350C286=",null,"27-Jan-2010","Senior Unsecured","Strip - Interest only","N",10.1,10.111000000000001,-3.1,2.726,"IS","MAT","12-Jun-2028",7566.69,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Sep-2028","STRIP","10-Sep-2028",143819830000,143819830000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C2892","KRC0350C289=",null,"13-Oct-2015","Senior Unsecured","Strip - Interest only","N",10.347,10.356,-3.5,2.726,"IS","MAT","11-Sep-2028",7515.18,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Dec-2028","STRIP","10-Dec-2028",613462620000,613462620000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C28C6","KRC0350C28C=",null,"27-Jan-2010","Senior Unsecured","Strip - Interest only","N",10.593999999999999,10.602,-3.8,2.7269999999999999,"IS","MAT","11-Dec-2028",7464.01,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Mar-2029","STRIP","10-Mar-2029",143819830000,143819830000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C2934","KRC0350C293=",null,"13-Oct-2015","Senior Unsecured","Strip - Interest only","N",10.84,10.848000000000001,-4.0999999999999996,2.7269999999999999,"IS","MAT","12-Mar-2029",7413.18,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Jun-2029","STRIP","10-Jun-2029",613462620000,613462620000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C2967","KRC0350C296=",null,"27-Jan-2010","Senior Unsecured","Strip - Interest only","N",11.087,11.093999999999999,-4.2,2.7269999999999999,"IS","MAT","11-Jun-2029",7362.68,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Sep-2029","STRIP","10-Sep-2029",143819830000,143819830000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C2991","KRC0350C299=",null,"13-Oct-2015","Senior Unsecured","Strip - Interest only","N",11.333,11.339,-3.3,2.7370000000000001,"IS","MAT","10-Sep-2029",7304.15,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTB / KRGV   5.500 10-Dec-2029",null,"10-Dec-2029",11375300000000,11450300000000,5.5,"Fixed Coupon","South Korea","South Korean Won","KR1035027WC3","KR1035027WC=",null,"10-Dec-2009","Senior Unsecured","Bond","N",8.9610000000000003,8.9450000000000003,0,2.7480000000000002,"IS","MAT","10-Dec-2029",12887.65,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - T-BOND","N","Auction","--"]
["KTBINT / KRGV  IO Str 10-Dec-2029","STRIP","10-Dec-2029",613462620000,613462620000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C29C4","KRC0350C29C=",null,"27-Jan-2010","Senior Unsecured","Strip - Interest only","N",11.579000000000001,11.585000000000001,-3.4,2.738,"IS","MAT","10-Dec-2029",7254.2,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBPRI / KRGV  PO Str 10-Dec-2029","STRIP","10-Dec-2029",4989000000000,4989000000000,"--","Stripped Coupon","South Korea","South Korean Won","KRC035FP29C6","KRC035FP29C=",null,"27-Jan-2010","Senior Unsecured","Strip - Principal only","N",11.579000000000001,11.585000000000001,-3.4,2.738,"IS","MAT","10-Dec-2029",7254.2,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - PRINCIPAL STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Mar-2030","STRIP","10-Mar-2030",143819830000,143819830000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C3031","KRC0350C303=",null,"13-Oct-2015","Senior Unsecured","Strip - Interest only","N",11.827,11.832000000000001,-4.5,2.7280000000000002,"IS","MAT","11-Mar-2030",7213.21,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Jun-2030","STRIP","10-Jun-2030",476265120000,476265120000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C3064","KRC0350C306=",null,"05-Jan-2011","Senior Unsecured","Strip - Interest only","N",12.073,12.077,-3.4,2.738,"IS","MAT","10-Jun-2030",7155.3,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Sep-2030","STRIP","10-Sep-2030",143819830000,143819830000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C3098","KRC0350C309=",null,"13-Oct-2015","Senior Unsecured","Strip - Interest only","N",12.319000000000001,12.324999999999999,-3.5,2.738,"IS","MAT","10-Sep-2030",7106.35,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTB / KRGV   4.750 10-Dec-2030",null,"10-Dec-2030",11401300000000,11519300000000,4.75,"Fixed Coupon","South Korea","South Korean Won","KR10350270C0","KR10350270C=",null,"10-Dec-2010","Senior Unsecured","Bond","N",9.7910000000000004,9.7739999999999991,-0.6,2.7480000000000002,"IS","MAT","10-Dec-2030",12261.33,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - T-BOND","N","Auction","--"]
["KTBINT / KRGV  IO Str 10-Dec-2030","STRIP","10-Dec-2030",476265120000,476265120000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C30C2","KRC0350C30C=",null,"05-Jan-2011","Senior Unsecured","Strip - Interest only","N",12.566000000000001,12.571,-3.4,2.738,"IS","MAT","10-Dec-2030",7057.72,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBPRI / KRGV  PO Str 10-Dec-2030","STRIP","10-Dec-2030",5158000000000,5158000000000,"--","Stripped Coupon","South Korea","South Korean Won","KRC035FP30C4","KRC035FP30C=",null,"05-Jan-2011","Senior Unsecured","Strip - Principal only","N",12.566000000000001,12.571,-3.4,2.738,"IS","MAT","10-Dec-2030",7057.72,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - PRINCIPAL STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Mar-2031","STRIP","10-Mar-2031",143819830000,143819830000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C3130","KRC0350C313=",null,"13-Oct-2015","Senior Unsecured","Strip - Interest only","N",12.811999999999999,12.814,-3.3,2.7389999999999999,"IS","MAT","10-Mar-2031",7009.41,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Jun-2031","STRIP","10-Jun-2031",353762620000,353762620000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C3163","KRC0350C316=",null,"28-Dec-2011","Senior Unsecured","Strip - Interest only","N",13.058999999999999,13.063000000000001,-3.3,2.7389999999999999,"IS","MAT","10-Jun-2031",6961.43,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Sep-2031","STRIP","10-Sep-2031",143819830000,143819830000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C3197","KRC0350C319=",null,"13-Oct-2015","Senior Unsecured","Strip - Interest only","N",13.304,13.31,-1.2,2.7589999999999999,"IS","MAT","10-Sep-2031",6895.19,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBPRI / KRGV  PO Str 10-Dec-2031","STRIP","10-Dec-2031",6241000000000,6241000000000,"--","Stripped Coupon","South Korea","South Korean Won","KRC035FP31C2","KRC035FP31C=",null,"28-Dec-2011","Senior Unsecured","Strip - Principal only","N",13.551,13.555999999999999,-1.1000000000000001,2.7589999999999999,"IS","MAT","10-Dec-2031",6847.63,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - PRINCIPAL STRIP","N","Public Offering","--"]
["KTB / KRGV   4.000 10-Dec-2031",null,"10-Dec-2031",19960560000000,19960560000000,4,"Fixed Coupon","South Korea","South Korean Won","KR10350271C8","KR10350271C=",null,"10-Dec-2011","Senior Unsecured","Bond","N",10.686,10.667999999999999,-1,2.7490000000000001,"IS","MAT","10-Dec-2031",11525.89,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - T-BOND","N","Auction","--"]
["KTBINT / KRGV  IO Str 10-Dec-2031","STRIP","10-Dec-2031",353762620000,353762620000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C31C0","KRC0350C31C=",null,"28-Dec-2011","Senior Unsecured","Strip - Interest only","N",13.551,13.555999999999999,-1.1000000000000001,2.7589999999999999,"IS","MAT","10-Dec-2031",6847.63,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Mar-2032","STRIP","10-Mar-2032",143819830000,143819830000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C3239","KRC0350C323=",null,"13-Oct-2015","Senior Unsecured","Strip - Interest only","N",13.798999999999999,13.803000000000001,-3.1,2.74,"IS","MAT","10-Mar-2032",6819.41,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Jun-2032","STRIP","10-Jun-2032",228942620000,228942620000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C3262","KRC0350C326=",null,"21-Sep-2012","Senior Unsecured","Strip - Interest only","N",14.045,14.052,-3,2.74,"IS","MAT","10-Jun-2032",6772.7,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Sep-2032","STRIP","10-Sep-2032",143819830000,143819830000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C3296","KRC0350C329=",null,"13-Oct-2015","Senior Unsecured","Strip - Interest only","N",14.292,14.301,-2.9,2.74,"IS","MAT","10-Sep-2032",6726.3,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Dec-2032","STRIP","10-Dec-2032",228942620000,228942620000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C32C8","KRC0350C32C=",null,"21-Sep-2012","Senior Unsecured","Strip - Interest only","N",14.539,14.547000000000001,-2.8,2.74,"IS","MAT","10-Dec-2032",6680.21,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Mar-2033","STRIP","10-Mar-2033",143819830000,143819830000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C3338","KRC0350C333=",null,"13-Oct-2015","Senior Unsecured","Strip - Interest only","N",14.785,14.79,-2.7,2.74,"IS","MAT","10-Mar-2033",6634.44,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Jun-2033","STRIP","10-Jun-2033",228942620000,228942620000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C3361","KRC0350C336=",null,"21-Sep-2012","Senior Unsecured","Strip - Interest only","N",15.032,15.038,-2.6,2.7410000000000001,"IS","MAT","10-Jun-2033",6588.96,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Sep-2033","STRIP","10-Sep-2033",143819830000,143819830000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C3395","KRC0350C339=",null,"13-Oct-2015","Senior Unsecured","Strip - Interest only","N",15.278,15.292,-2.6,2.7410000000000001,"IS","MAT","12-Sep-2033",6543.79,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Dec-2033","STRIP","10-Dec-2033",228942620000,228942620000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C33C6","KRC0350C33C=",null,"21-Sep-2012","Senior Unsecured","Strip - Interest only","N",15.525,15.538,-2.5,2.7410000000000001,"IS","MAT","12-Dec-2033",6498.92,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTB / KRGV   3.750 10-Dec-2033",null,"10-Dec-2033",17673540000000,17673540000000,3.75,"Fixed Coupon","South Korea","South Korean Won","KR103502G3C1","KR103502G3C=",null,"10-Dec-2013","Senior Unsecured","Bond","N",12.01,11.99,-0.8,2.7509999999999999,"IS","MAT","09-Dec-2033",11365.42,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - T-BOND","N","Auction","--"]
["KTBPRI / KRGV  PO Str 10-Dec-2033","STRIP","10-Dec-2033",2736000000000,2736000000000,"--","Stripped Coupon","South Korea","South Korean Won","KRC035FP33C8","KRC035FP33C=",null,"09-Jan-2014","Senior Unsecured","Strip - Principal only","N",15.525,15.538,-2.5,2.7410000000000001,"IS","MAT","12-Dec-2033",6498.92,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - PRINCIPAL STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Mar-2034","STRIP","10-Mar-2034",143819830000,143819830000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C3437","KRC0350C343=",null,"13-Oct-2015","Senior Unsecured","Strip - Interest only","N",15.771000000000001,15.776,-2.2000000000000002,2.7410000000000001,"IS","MAT","10-Mar-2034",6454.36,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Jun-2034","STRIP","10-Jun-2034",177642620000,177642620000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C3460","KRC0350C346=",null,"21-Sep-2012","Senior Unsecured","Strip - Interest only","N",16.018000000000001,16.03,-2.2000000000000002,2.742,"IS","MAT","12-Jun-2034",6410.09,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Sep-2034","STRIP","10-Sep-2034",143819830000,143819830000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C3494","KRC0350C349=",null,"13-Oct-2015","Senior Unsecured","Strip - Interest only","N",16.265000000000001,16.276,-2.1,2.742,"IS","MAT","11-Sep-2034",6366.12,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Dec-2034","STRIP","10-Dec-2034",177642620000,177642620000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C34C4","KRC0350C34C=",null,"21-Sep-2012","Senior Unsecured","Strip - Interest only","N",16.510999999999999,16.521999999999998,-2,2.742,"IS","MAT","11-Dec-2034",6322.44,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Mar-2035","STRIP","10-Mar-2035",143819830000,143819830000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C3536","KRC0350C353=",null,"13-Oct-2015","Senior Unsecured","Strip - Interest only","N",16.757999999999999,16.768000000000001,-1.8,2.742,"IS","MAT","12-Mar-2035",6279.06,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Jun-2035","STRIP","10-Jun-2035",177642620000,177642620000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C3569","KRC0350C356=",null,"21-Sep-2012","Senior Unsecured","Strip - Interest only","N",17.004000000000001,17.013999999999999,-1.7,2.7429999999999999,"IS","MAT","11-Jun-2035",6235.97,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBPRI / KRGV  PO Str 10-Sep-2035","STRIP","10-Sep-2035",1526000000000,1526000000000,"--","Stripped Coupon","South Korea","South Korean Won","KRC035FP3599","KRC035FP359=",null,"13-Oct-2015","Senior Unsecured","Strip - Principal only","N",17.251000000000001,17.260000000000002,-1.6,2.7429999999999999,"IS","MAT","10-Sep-2035",6193.17,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - PRINCIPAL STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Sep-2035","STRIP","10-Sep-2035",143819830000,143819830000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C3593","KRC0350C359=",null,"13-Oct-2015","Senior Unsecured","Strip - Interest only","N",17.251000000000001,17.260000000000002,-1.6,2.7429999999999999,"IS","MAT","10-Sep-2035",6193.17,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTB / KRGV   2.625 10-Sep-2035",null,"10-Sep-2035",12359092000000,12359092000000,2.625,"Fixed Coupon","South Korea","South Korean Won","KR103502G594","KR103502G59=",null,"10-Sep-2015","Senior Unsecured","Bond","N",13.904,13.888,-0.8,2.7530000000000001,"IS","MAT","10-Sep-2035",9826.44,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - T-BOND","N","Auction","--"]
["KTBINT / KRGV  IO Str 10-Dec-2035","STRIP","10-Dec-2035",177642620000,177642620000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C35C1","KRC0350C35C=",null,"21-Sep-2012","Senior Unsecured","Strip - Interest only","N",17.498000000000001,17.506,-1.5,2.7429999999999999,"IS","MAT","10-Dec-2035",6150.65,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Mar-2036","STRIP","10-Mar-2036",123791080000,123791080000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C3635","KRC0350C363=",null,"12-Feb-2016","Senior Unsecured","Strip - Interest only","N",17.745000000000001,17.753,-2.4,2.7330000000000001,"IS","MAT","10-Mar-2036",6119.39,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Jun-2036","STRIP","10-Jun-2036",177642620000,177642620000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C3668","KRC0350C366=",null,"21-Sep-2012","Senior Unsecured","Strip - Interest only","N",17.991,18.001000000000001,-1.3,2.7429999999999999,"IS","MAT","10-Jun-2036",6066.47,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTB / KRGV   1.500 10-Sep-2036",null,"10-Sep-2036",9793000000000,9793000000000,1.5,"Fixed Coupon","South Korea","South Korean Won","KR103502G693","KR103502G69=",null,"10-Sep-2016","Senior Unsecured","Bond","N",15.692,15.683999999999999,-1,2.754,"IS","MAT","10-Sep-2036",8194.7000000000007,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - T-BOND","N","Auction","--"]
["KTBINT / KRGV  IO Str 10-Sep-2036","STRIP","10-Sep-2036",123791080000,123791080000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C3692","KRC0350C369=",null,"12-Feb-2016","Senior Unsecured","Strip - Interest only","N",18.236999999999998,18.248999999999999,-1.2,2.7440000000000002,"IS","MAT","10-Sep-2036",6024.8,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBPRI / KRGV  PO Str 10-Sep-2036","STRIP","10-Sep-2036",530000000000,530000000000,"--","Stripped Coupon","South Korea","South Korean Won","KRC035FP3698","KRC035FP369=",null,"28-Sep-2016","Senior Unsecured","Strip - Principal only","N",18.236999999999998,18.248999999999999,-1.2,2.7440000000000002,"IS","MAT","10-Sep-2036",6024.8,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - PRINCIPAL STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Dec-2036","STRIP","10-Dec-2036",177642620000,177642620000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C36C9","KRC0350C36C=",null,"21-Sep-2012","Senior Unsecured","Strip - Interest only","N",18.484999999999999,18.495999999999999,-2.1,2.734,"IS","MAT","10-Dec-2036",5994.61,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Mar-2037","STRIP","10-Mar-2037",119816080000,119816080000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C3734","KRC0350C373=",null,"12-Feb-2016","Senior Unsecured","Strip - Interest only","N",18.731000000000002,18.739999999999998,-1.9,2.734,"IS","MAT","10-Mar-2037",5953.57,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Jun-2037","STRIP","10-Jun-2037",177642620000,177642620000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C3767","KRC0350C376=",null,"21-Sep-2012","Senior Unsecured","Strip - Interest only","N",18.978000000000002,18.988,-1.9,2.734,"IS","MAT","10-Jun-2037",5912.8,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Sep-2037","STRIP","10-Sep-2037",119816080000,119816080000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C3791","KRC0350C379=",null,"12-Feb-2016","Senior Unsecured","Strip - Interest only","N",19.225000000000001,19.236999999999998,-1.8,2.7349999999999999,"IS","MAT","10-Sep-2037",5872.32,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBPRI / KRGV  PO Str 10-Sep-2037","STRIP","10-Sep-2037",890000000000,890000000000,"--","Stripped Coupon","South Korea","South Korean Won","KRC035FP3797","KRC035FP379=",null,"20-Sep-2017","Senior Unsecured","Strip - Principal only","N",19.225000000000001,19.236999999999998,-1.8,2.7349999999999999,"IS","MAT","10-Sep-2037",5872.32,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - PRINCIPAL STRIP","N","Public Offering","--"]
["KTB / KRGV   2.250 10-Sep-2037",null,"10-Sep-2037",4340000000000,4340000000000,2.25,"Fixed Coupon","South Korea","South Korean Won","KR103502G792","KR103502G79=",null,"10-Sep-2017","Senior Unsecured","Bond","N",15.489000000000001,15.476000000000001,-0.4,2.7549999999999999,"IS","MAT","10-Sep-2037",9245.4500000000007,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - T-BOND","N","Auction and Direct","--"]
["KTBINT / KRGV  IO Str 10-Dec-2037","STRIP","10-Dec-2037",177642620000,177642620000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C37C7","KRC0350C37C=",null,"21-Sep-2012","Senior Unsecured","Strip - Interest only","N",19.471,19.483000000000001,-1.7,2.7349999999999999,"IS","MAT","10-Dec-2037",5832.09,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Mar-2038","STRIP","10-Mar-2038",109803580000,109803580000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C3833","KRC0350C383=",null,"12-Feb-2016","Senior Unsecured","Strip - Interest only","N",19.718,19.725999999999999,-1.6,2.7349999999999999,"IS","MAT","10-Mar-2038",5792.14,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Jun-2038","STRIP","10-Jun-2038",177642620000,177642620000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C3866","KRC0350C386=",null,"21-Sep-2012","Senior Unsecured","Strip - Interest only","N",19.963999999999999,19.975000000000001,-1.6,2.7349999999999999,"IS","MAT","10-Jun-2038",5753.02,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Sep-2038","STRIP","10-Sep-2038",109803580000,109803580000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C3890","KRC0350C389=",null,"12-Feb-2016","Senior Unsecured","Strip - Interest only","N",20.210999999999999,20.224,-1.5,2.734,"IS","MAT","10-Sep-2038",5714.18,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Dec-2038","STRIP","10-Dec-2038",177642620000,177642620000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C38C5","KRC0350C38C=",null,"21-Sep-2012","Senior Unsecured","Strip - Interest only","N",20.457000000000001,20.469000000000001,-0.4,2.7440000000000002,"IS","MAT","10-Dec-2038",5663.89,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Mar-2039","STRIP","10-Mar-2039",109803580000,109803580000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C3932","KRC0350C393=",null,"12-Feb-2016","Senior Unsecured","Strip - Interest only","N",20.702999999999999,20.713000000000001,-0.3,2.7440000000000002,"IS","MAT","10-Mar-2039",5625.53,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Jun-2039","STRIP","10-Jun-2039",177642620000,177642620000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C3965","KRC0350C396=",null,"21-Sep-2012","Senior Unsecured","Strip - Interest only","N",20.95,20.960999999999999,-0.3,2.7440000000000002,"IS","MAT","10-Jun-2039",5587.44,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Sep-2039","STRIP","10-Sep-2039",109803580000,109803580000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C3999","KRC0350C399=",null,"12-Feb-2016","Senior Unsecured","Strip - Interest only","N",21.196000000000002,21.216000000000001,-0.4,2.7429999999999999,"IS","MAT","12-Sep-2039",5549.62,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Dec-2039","STRIP","10-Dec-2039",177642620000,177642620000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C39C3","KRC0350C39C=",null,"21-Sep-2012","Senior Unsecured","Strip - Interest only","N",21.443000000000001,21.462,-0.3,2.7429999999999999,"IS","MAT","12-Dec-2039",5512.07,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Mar-2040","STRIP","10-Mar-2040",109803580000,109803580000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C4039","KRC0350C403=",null,"12-Feb-2016","Senior Unsecured","Strip - Interest only","N",21.69,21.707999999999998,-0.3,2.7429999999999999,"IS","MAT","12-Mar-2040",5474.77,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Jun-2040","STRIP","10-Jun-2040",177642620000,177642620000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C4062","KRC0350C406=",null,"21-Sep-2012","Senior Unsecured","Strip - Interest only","N",21.936,21.954000000000001,-0.3,2.7429999999999999,"IS","MAT","11-Jun-2040",5437.73,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Sep-2040","STRIP","10-Sep-2040",109803580000,109803580000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C4096","KRC0350C409=",null,"12-Feb-2016","Senior Unsecured","Strip - Interest only","N",22.183,22.2,-0.2,2.742,"IS","MAT","10-Sep-2040",5400.94,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Dec-2040","STRIP","10-Dec-2040",177642620000,177642620000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C40C1","KRC0350C40C=",null,"21-Sep-2012","Senior Unsecured","Strip - Interest only","N",22.43,22.446999999999999,-0.2,2.742,"IS","MAT","10-Dec-2040",5364.42,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Mar-2041","STRIP","10-Mar-2041",109803580000,109803580000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C4138","KRC0350C413=",null,"12-Feb-2016","Senior Unsecured","Strip - Interest only","N",22.675999999999998,22.693000000000001,-0.2,2.742,"IS","MAT","11-Mar-2041",5328.15,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Jun-2041","STRIP","10-Jun-2041",177642620000,177642620000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C4161","KRC0350C416=",null,"21-Sep-2012","Senior Unsecured","Strip - Interest only","N",22.922999999999998,22.939,-0.1,2.7410000000000001,"IS","MAT","10-Jun-2041",5292.14,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Sep-2041","STRIP","10-Sep-2041",109803580000,109803580000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C4195","KRC0350C419=",null,"12-Feb-2016","Senior Unsecured","Strip - Interest only","N",23.17,23.187999999999999,-0.1,2.7410000000000001,"IS","MAT","10-Sep-2041",5256.37,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Dec-2041","STRIP","10-Dec-2041",177642620000,177642620000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C41C9","KRC0350C41C=",null,"21-Sep-2012","Senior Unsecured","Strip - Interest only","N",23.416,23.434000000000001,-0.1,2.7410000000000001,"IS","MAT","10-Dec-2041",5220.8500000000004,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Mar-2042","STRIP","10-Mar-2042",109803580000,109803580000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C4237","KRC0350C423=",null,"12-Feb-2016","Senior Unsecured","Strip - Interest only","N",23.663,23.678000000000001,0,2.7410000000000001,"IS","MAT","10-Mar-2042",5185.58,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Jun-2042","STRIP","10-Jun-2042",177642620000,177642620000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C4260","KRC0350C426=",null,"21-Sep-2012","Senior Unsecured","Strip - Interest only","N",23.908999999999999,23.927,0,2.74,"IS","MAT","10-Jun-2042",5150.5600000000004,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Sep-2042","STRIP","10-Sep-2042",109803580000,109803580000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C4294","KRC0350C429=",null,"12-Feb-2016","Senior Unsecured","Strip - Interest only","N",24.155999999999999,24.175999999999998,0,2.74,"IS","MAT","10-Sep-2042",5115.7700000000004,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTB / KRGV   3.000 10-Dec-2042",null,"10-Dec-2042",20278021600000,20278021600000,3,"Fixed Coupon","South Korea","South Korean Won","KR10350172C8","KR10350172C=",null,"10-Dec-2012","Senior Unsecured","Bond","N",17.425999999999998,17.408999999999999,2.2000000000000002,2.77,"IS","MAT","10-Dec-2042",10487.3,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - T-BOND","N","Underwritten","--"]
["KTBPRI / KRGV  PO Str 10-Dec-2042","STRIP","10-Dec-2042",8145008000000,8145008000000,"--","Stripped Coupon","South Korea","South Korean Won","KRC035LP42C7","KRC035LP42C=",null,"21-Sep-2012","Senior Unsecured","Strip - Principal only","N",24.402999999999999,24.422000000000001,0,2.74,"IS","MAT","10-Dec-2042",5081.24,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - PRINCIPAL STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Dec-2042","STRIP","10-Dec-2042",177642620000,177642620000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C42C7","KRC0350C42C=",null,"21-Sep-2012","Senior Unsecured","Strip - Interest only","N",24.402999999999999,24.422000000000001,0,2.74,"IS","MAT","10-Dec-2042",5081.24,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Mar-2043","STRIP","10-Mar-2043",109803580000,109803580000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C4336","KRC0350C433=",null,"12-Feb-2016","Senior Unsecured","Strip - Interest only","N",24.649000000000001,24.664999999999999,0,2.74,"IS","MAT","10-Mar-2043",5046.93,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Jun-2043","STRIP","10-Jun-2043",55467500000,55467500000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C4369","KRC0350C436=",null,"03-Dec-2014","Senior Unsecured","Strip - Interest only","N",24.896000000000001,24.914000000000001,0,2.7389999999999999,"IS","MAT","10-Jun-2043",5012.88,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Sep-2043","STRIP","10-Sep-2043",109803580000,109803580000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C4393","KRC0350C439=",null,"12-Feb-2016","Senior Unsecured","Strip - Interest only","N",25.143000000000001,25.163,0,2.7389999999999999,"IS","MAT","10-Sep-2043",4979.05,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Dec-2043","STRIP","10-Dec-2043",55467500000,55467500000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C43C5","KRC0350C43C=",null,"03-Dec-2014","Senior Unsecured","Strip - Interest only","N",25.388999999999999,25.41,0,2.7389999999999999,"IS","MAT","10-Dec-2043",4945.46,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Mar-2044","STRIP","10-Mar-2044",109803580000,109803580000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C4435","KRC0350C443=",null,"12-Feb-2016","Senior Unsecured","Strip - Interest only","N",25.635999999999999,25.655999999999999,0.1,2.738,"IS","MAT","10-Mar-2044",4912.1000000000004,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Jun-2044","STRIP","10-Jun-2044",55467500000,55467500000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C4468","KRC0350C446=",null,"03-Dec-2014","Senior Unsecured","Strip - Interest only","N",25.882999999999999,25.905000000000001,0.1,2.738,"IS","MAT","10-Jun-2044",4878.9799999999996,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Sep-2044","STRIP","10-Sep-2044",109803580000,109803580000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C4492","KRC0350C449=",null,"12-Feb-2016","Senior Unsecured","Strip - Interest only","N",26.129000000000001,26.16,0,2.738,"IS","MAT","12-Sep-2044",4846.09,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTB / KRGV   2.750 10-Dec-2044",null,"10-Dec-2044",15083029000000,15083029000000,2.75,"Fixed Coupon","South Korea","South Korean Won","KR103502G4C9","KR103502G4C=",null,"10-Dec-2014","Senior Unsecured","Bond","N",18.695,18.681000000000001,2.1,2.7679999999999998,"IS","MAT","09-Dec-2044",10037.459999999999,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - T-BOND","N","Auction","--"]
["KTBPRI / KRGV  PO Str 10-Dec-2044","STRIP","10-Dec-2044",4034000000000,4034000000000,"--","Stripped Coupon","South Korea","South Korean Won","KRC035LP44C3","KRC035LP44C=",null,"03-Dec-2014","Senior Unsecured","Strip - Principal only","N",26.376000000000001,26.405999999999999,0,2.738,"IS","MAT","12-Dec-2044",4813.43,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - PRINCIPAL STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Dec-2044","STRIP","10-Dec-2044",55467500000,55467500000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C44C3","KRC0350C44C=",null,"03-Dec-2014","Senior Unsecured","Strip - Interest only","N",26.376000000000001,26.405999999999999,0,2.738,"IS","MAT","12-Dec-2044",4813.43,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Mar-2045","STRIP","10-Mar-2045",109803580000,109803580000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C4534","KRC0350C453=",null,"12-Feb-2016","Senior Unsecured","Strip - Interest only","N",26.622,26.643999999999998,0.1,2.7370000000000001,"IS","MAT","10-Mar-2045",4780.9799999999996,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Sep-2045","STRIP","10-Sep-2045",109803580000,109803580000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C4591","KRC0350C459=",null,"12-Feb-2016","Senior Unsecured","Strip - Interest only","N",27.116,27.145,0.1,2.7370000000000001,"IS","MAT","11-Sep-2045",4716.78,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBPRI / KRGV  PO Str 10-Mar-2046","STRIP","10-Mar-2046",3614608000000,3614608000000,"--","Stripped Coupon","South Korea","South Korean Won","KRC035LP4631","KRC035LP463=",null,"12-Feb-2016","Senior Unsecured","Strip - Principal only","N",27.61,27.638999999999999,-0.9,2.726,"IS","MAT","12-Mar-2046",4666.4799999999996,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - PRINCIPAL STRIP","N","Public Offering","--"]
["KTB / KRGV   2.000 10-Mar-2046",null,"10-Mar-2046",14387000000000,14387000000000,2,"Fixed Coupon","South Korea","South Korean Won","KR103502G636","KR103502G63=",null,"10-Mar-2016","Senior Unsecured","Bond","N",20.637,20.626999999999999,1,2.7559999999999998,"IS","MAT","09-Mar-2046",8533.69,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - T-BOND","N","Auction and Direct","--"]
["KTBINT / KRGV  IO Str 10-Mar-2046","STRIP","10-Mar-2046",109803580000,109803580000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C4633","KRC0350C463=",null,"12-Feb-2016","Senior Unsecured","Strip - Interest only","N",27.61,27.638999999999999,-0.9,2.726,"IS","MAT","12-Mar-2046",4666.4799999999996,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Sep-2046","STRIP","10-Sep-2046",73657500000,73657500000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C4690","KRC0350C469=",null,"12-Oct-2016","Senior Unsecured","Strip - Interest only","N",28.103999999999999,28.132000000000001,-0.9,2.726,"IS","MAT","10-Sep-2046",4604.08,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTB / KRGV   2.125 10-Mar-2047",null,"10-Mar-2047",21413000000000,21413000000000,2.125,"Fixed Coupon","South Korea","South Korean Won","KR103502G735","KR103502G73=",null,"10-Mar-2017","Senior Unsecured","Bond","N",20.913,20.901,0,2.7450000000000001,"IS","MAT","08-Mar-2047",8768.1299999999992,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - T-BOND","N","Auction","--"]
["KTBINT / KRGV  IO Str 10-Mar-2047","STRIP","10-Mar-2047",73657500000,73657500000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C4732","KRC0350C473=",null,"12-Oct-2016","Senior Unsecured","Strip - Interest only","N",28.597000000000001,28.625,-0.8,2.7250000000000001,"IS","MAT","11-Mar-2047",4542.5600000000004,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBPRI / KRGV  PO Str 10-Mar-2047","STRIP","10-Mar-2047",6246000000000,6246000000000,"--","Stripped Coupon","South Korea","South Korean Won","KRC035LP4730","KRC035LP473=",null,"24-Feb-2017","Senior Unsecured","Strip - Principal only","N",28.597000000000001,28.625,-0.8,2.7250000000000001,"IS","MAT","11-Mar-2047",4542.5600000000004,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - PRINCIPAL STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Sep-2047","STRIP","10-Sep-2047",7293750000,7293750000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C4799","KRC0350C479=",null,"12-Oct-2016","Senior Unsecured","Strip - Interest only","N",29.09,29.120999999999999,-0.8,2.7250000000000001,"IS","MAT","10-Sep-2047",4481.88,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBPRI / KRGV  PO Str 10-Mar-2048","STRIP","10-Mar-2048",470000000000,470000000000,"--","Stripped Coupon","South Korea","South Korean Won","KRC035LP4839","KRC035LP483=",null,"12-Feb-2018","Senior Unsecured","Strip - Principal only","N",29.584,29.614000000000001,-0.8,2.7240000000000002,"IS","MAT","10-Mar-2048",4422.03,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - PRINCIPAL STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Mar-2048","STRIP","10-Mar-2048",7293750000,7293750000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C4831","KRC0350C483=",null,"12-Oct-2016","Senior Unsecured","Strip - Interest only","N",29.584,29.614000000000001,-0.8,2.7240000000000002,"IS","MAT","10-Mar-2048",4422.03,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTB / KRGV   2.625 10-Mar-2048",null,"10-Mar-2048",2976000000000,2976000000000,2.625,"Fixed Coupon","South Korea","South Korean Won","KR103502G834","KR103502G83=",null,"10-Mar-2018","Senior Unsecured","Bond","N",20.513000000000002,20.501999999999999,0.9,2.754,"IS","MAT","10-Mar-2048",9740.6200000000008,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - T-BOND","N","Auction and Direct","--"]
["KTBINT / KRGV  IO Str 10-Sep-2048","STRIP","10-Sep-2048",1125000000,1125000000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C4898","KRC0350C489=",null,"12-Oct-2016","Senior Unsecured","Strip - Interest only","N",30.077000000000002,30.111999999999998,-0.9,2.7240000000000002,"IS","MAT","10-Sep-2048",4362,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Mar-2049","STRIP","10-Mar-2049",1125000000,1125000000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C4930","KRC0350C493=",null,"12-Oct-2016","Senior Unsecured","Strip - Interest only","N",30.57,30.602,-0.8,2.7240000000000002,"IS","MAT","10-Mar-2049",4302.76,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Sep-2049","STRIP","10-Sep-2049",1125000000,1125000000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C4997","KRC0350C499=",null,"12-Oct-2016","Senior Unsecured","Strip - Interest only","N",31.062999999999999,31.100999999999999,-0.8,2.7250000000000001,"IS","MAT","10-Sep-2049",4244.3100000000004,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Mar-2050","STRIP","10-Mar-2050",1125000000,1125000000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C5036","KRC0350C503=",null,"12-Oct-2016","Senior Unsecured","Strip - Interest only","N",31.556000000000001,31.591000000000001,-0.8,2.7250000000000001,"IS","MAT","10-Mar-2050",4186.6400000000003,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Sep-2050","STRIP","10-Sep-2050",1125000000,1125000000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C5093","KRC0350C509=",null,"12-Oct-2016","Senior Unsecured","Strip - Interest only","N",32.049999999999997,32.094999999999999,-0.8,2.7250000000000001,"IS","MAT","12-Sep-2050",4129.74,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Mar-2051","STRIP","10-Mar-2051",1125000000,1125000000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C5135","KRC0350C513=",null,"12-Oct-2016","Senior Unsecured","Strip - Interest only","N",32.542999999999999,32.58,-0.8,2.7250000000000001,"IS","MAT","10-Mar-2051",4073.62,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Sep-2051","STRIP","10-Sep-2051",1125000000,1125000000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C5192","KRC0350C519=",null,"12-Oct-2016","Senior Unsecured","Strip - Interest only","N",33.036000000000001,33.081000000000003,-0.8,2.726,"IS","MAT","11-Sep-2051",4018.25,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Mar-2052","STRIP","10-Mar-2052",1125000000,1125000000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C5234","KRC0350C523=",null,"12-Oct-2016","Senior Unsecured","Strip - Interest only","N",33.529000000000003,33.575000000000003,-0.8,2.726,"IS","MAT","11-Mar-2052",3963.62,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Sep-2052","STRIP","10-Sep-2052",1125000000,1125000000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C5291","KRC0350C529=",null,"12-Oct-2016","Senior Unsecured","Strip - Interest only","N",34.023000000000003,34.070999999999998,-0.8,2.726,"IS","MAT","10-Sep-2052",3909.72,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Mar-2053","STRIP","10-Mar-2053",1125000000,1125000000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C5333","KRC0350C533=",null,"12-Oct-2016","Senior Unsecured","Strip - Interest only","N",34.515999999999998,34.561,-0.8,2.726,"IS","MAT","10-Mar-2053",3856.55,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Sep-2053","STRIP","10-Sep-2053",1125000000,1125000000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C5390","KRC0350C539=",null,"12-Oct-2016","Senior Unsecured","Strip - Interest only","N",35.009,35.06,-0.9,2.726,"IS","MAT","10-Sep-2053",3804.09,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Mar-2054","STRIP","10-Mar-2054",1125000000,1125000000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C5432","KRC0350C543=",null,"12-Oct-2016","Senior Unsecured","Strip - Interest only","N",35.502000000000002,35.551000000000002,-0.8,2.7269999999999999,"IS","MAT","10-Mar-2054",3752.34,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Sep-2054","STRIP","10-Sep-2054",1125000000,1125000000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C5499","KRC0350C549=",null,"12-Oct-2016","Senior Unsecured","Strip - Interest only","N",35.994999999999997,36.049999999999997,-0.9,2.7269999999999999,"IS","MAT","10-Sep-2054",3701.28,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Mar-2055","STRIP","10-Mar-2055",1125000000,1125000000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C5531","KRC0350C553=",null,"12-Oct-2016","Senior Unsecured","Strip - Interest only","N",36.488999999999997,36.540999999999997,-0.9,2.7269999999999999,"IS","MAT","10-Mar-2055",3650.91,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Sep-2055","STRIP","10-Sep-2055",1125000000,1125000000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C5598","KRC0350C559=",null,"12-Oct-2016","Senior Unsecured","Strip - Interest only","N",36.981999999999999,37.04,-0.9,2.7269999999999999,"IS","MAT","10-Sep-2055",3601.22,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Mar-2056","STRIP","10-Mar-2056",1125000000,1125000000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C5630","KRC0350C563=",null,"12-Oct-2016","Senior Unsecured","Strip - Interest only","N",37.475000000000001,37.533000000000001,-0.9,2.7280000000000002,"IS","MAT","10-Mar-2056",3552.2,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Sep-2056","STRIP","10-Sep-2056",1125000000,1125000000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C5697","KRC0350C569=",null,"12-Oct-2016","Senior Unsecured","Strip - Interest only","N",37.968000000000004,38.034999999999997,-1,2.7280000000000002,"IS","MAT","11-Sep-2056",3503.83,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Mar-2057","STRIP","10-Mar-2057",1125000000,1125000000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C5739","KRC0350C573=",null,"12-Oct-2016","Senior Unsecured","Strip - Interest only","N",38.460999999999999,38.529000000000003,-1,2.7280000000000002,"IS","MAT","12-Mar-2057",3456.12,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Sep-2057","STRIP","10-Sep-2057",1125000000,1125000000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C5796","KRC0350C579=",null,"12-Oct-2016","Senior Unsecured","Strip - Interest only","N",38.954000000000001,39.023000000000003,-1,2.7280000000000002,"IS","MAT","10-Sep-2057",3409.05,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Mar-2058","STRIP","10-Mar-2058",1125000000,1125000000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C5838","KRC0350C583=",null,"12-Oct-2016","Senior Unsecured","Strip - Interest only","N",39.448,39.517000000000003,-1,2.7280000000000002,"IS","MAT","11-Mar-2058",3362.61,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Sep-2058","STRIP","10-Sep-2058",1125000000,1125000000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C5895","KRC0350C589=",null,"12-Oct-2016","Senior Unsecured","Strip - Interest only","N",39.941000000000003,40.014000000000003,-0.9,2.7290000000000001,"IS","MAT","10-Sep-2058",3316.8,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Mar-2059","STRIP","10-Mar-2059",1125000000,1125000000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C5937","KRC0350C593=",null,"12-Oct-2016","Senior Unsecured","Strip - Interest only","N",40.433999999999997,40.505000000000003,-0.9,2.7290000000000001,"IS","MAT","10-Mar-2059",3271.6,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Sep-2059","STRIP","10-Sep-2059",1125000000,1125000000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C5994","KRC0350C599=",null,"12-Oct-2016","Senior Unsecured","Strip - Interest only","N",40.927,41.005000000000003,-0.9,2.7290000000000001,"IS","MAT","10-Sep-2059",3227.01,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Mar-2060","STRIP","10-Mar-2060",1125000000,1125000000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C6034","KRC0350C603=",null,"12-Oct-2016","Senior Unsecured","Strip - Interest only","N",41.42,41.499000000000002,-0.9,2.7290000000000001,"IS","MAT","10-Mar-2060",3183.03,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Sep-2060","STRIP","10-Sep-2060",1125000000,1125000000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C6091","KRC0350C609=",null,"12-Oct-2016","Senior Unsecured","Strip - Interest only","N",41.914000000000001,41.997999999999998,-0.9,2.73,"IS","MAT","10-Sep-2060",3139.63,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Mar-2061","STRIP","10-Mar-2061",1125000000,1125000000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C6133","KRC0350C613=",null,"12-Oct-2016","Senior Unsecured","Strip - Interest only","N",42.406999999999996,42.49,-0.8,2.73,"IS","MAT","10-Mar-2061",3096.82,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Sep-2061","STRIP","10-Sep-2061",1125000000,1125000000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C6190","KRC0350C619=",null,"12-Oct-2016","Senior Unsecured","Strip - Interest only","N",42.9,42.994999999999997,-0.8,2.73,"IS","MAT","12-Sep-2061",3054.58,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Mar-2062","STRIP","10-Mar-2062",1125000000,1125000000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C6232","KRC0350C623=",null,"12-Oct-2016","Senior Unsecured","Strip - Interest only","N",43.395000000000003,43.484000000000002,-1.8,2.72,"IS","MAT","10-Mar-2062",3026.18,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Sep-2062","STRIP","10-Sep-2062",1125000000,1125000000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C6299","KRC0350C629=",null,"12-Oct-2016","Senior Unsecured","Strip - Interest only","N",43.886000000000003,43.984000000000002,-0.8,2.7309999999999999,"IS","MAT","11-Sep-2062",2971.82,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Mar-2063","STRIP","10-Mar-2063",1125000000,1125000000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C6331","KRC0350C633=",null,"12-Oct-2016","Senior Unsecured","Strip - Interest only","N",44.381999999999998,44.481000000000002,-1.8,2.7210000000000001,"IS","MAT","12-Mar-2063",2944.46,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Sep-2063","STRIP","10-Sep-2063",1125000000,1125000000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C6398","KRC0350C639=",null,"12-Oct-2016","Senior Unsecured","Strip - Interest only","N",44.875,44.975000000000001,-1.7,2.7210000000000001,"IS","MAT","10-Sep-2063",2904.42,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Mar-2064","STRIP","10-Mar-2064",1125000000,1125000000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C6430","KRC0350C643=",null,"12-Oct-2016","Senior Unsecured","Strip - Interest only","N",45.368000000000002,45.47,-1.7,2.7210000000000001,"IS","MAT","10-Mar-2064",2864.93,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Sep-2064","STRIP","10-Sep-2064",1125000000,1125000000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C6497","KRC0350C649=",null,"12-Oct-2016","Senior Unsecured","Strip - Interest only","N",45.860999999999997,45.97,-1.7,2.7210000000000001,"IS","MAT","10-Sep-2064",2825.96,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Mar-2065","STRIP","10-Mar-2065",1125000000,1125000000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C6539","KRC0350C653=",null,"12-Oct-2016","Senior Unsecured","Strip - Interest only","N",46.353999999999999,46.463000000000001,-1.6,2.722,"IS","MAT","10-Mar-2065",2787.52,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Sep-2065","STRIP","10-Sep-2065",1125000000,1125000000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C6596","KRC0350C659=",null,"12-Oct-2016","Senior Unsecured","Strip - Interest only","N",46.847999999999999,46.963000000000001,-1.6,2.722,"IS","MAT","10-Sep-2065",2749.59,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBINT / KRGV  IO Str 10-Mar-2066","STRIP","10-Mar-2066",1125000000,1125000000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C6638","KRC0350C663=",null,"12-Oct-2016","Senior Unsecured","Strip - Interest only","N",47.341000000000001,47.454999999999998,-1.6,2.722,"IS","MAT","10-Mar-2066",2712.17,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["KTBPRI / KRGV  PO Str 10-Sep-2066","STRIP","10-Sep-2066",150000000000,150000000000,"--","Stripped Coupon","South Korea","South Korean Won","KRC035RP6697","KRC035RP669=",null,"12-Oct-2016","Senior Unsecured","Strip - Principal only","N",47.834000000000003,47.956000000000003,-1.6,2.722,"IS","MAT","10-Sep-2066",2675.26,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - PRINCIPAL STRIP","N","Public Offering","--"]
["KTB / KRGV   1.500 10-Sep-2066",null,"10-Sep-2066",1319000000000,1319000000000,1.5,"Fixed Coupon","South Korea","South Korean Won","KR103503G691","KR103503G69=",null,"10-Sep-2016","Senior Unsecured","Bond","N",30.512,30.533000000000001,0.2,2.7519999999999998,"IS","MAT","10-Sep-2066",6660.39,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - T-BOND","N","Auction","--"]
["KTBINT / KRGV  IO Str 10-Sep-2066","STRIP","10-Sep-2066",1125000000,1125000000,"--","Stripped Coupon","South Korea","South Korean Won","KRC0350C6695","KRC0350C669=",null,"12-Oct-2016","Senior Unsecured","Strip - Interest only","N",47.834000000000003,47.956000000000003,-1.6,2.722,"IS","MAT","10-Sep-2066",2675.26,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA) - INTEREST STRIP","N","Public Offering","--"]
["Eurobond",1,492056049000,492056049000]
["Description","Asset Duplicated","Maturity Date","Amount Outstanding","Issued Amount","Coupon","Coupon Class","Market of Issue","Currency","ISIN","RIC","Cusip","Issue Date","Seniority Type","Instrument Type","Principal Index Link Flag","Modified Duration","Option Adjusted Duration","Option Adjusted Spread","Yield","Yield Type","Yield Event","Yield Date","Last Price","Capital Tier","Government Bond Type","Is Convertible","Offering Type","Program Type"]
["KOREA / KRGV   4.250 07-Dec-2021",null,"07-Dec-2021",492056049000,492056049000,4.25,"Fixed Coupon","Eurobond","Euro","XS0277265269","KR027726526=",null,"07-Dec-2006","Unsecured","Note","N",3.5059999999999998,3.51,53.2,0.27600000000000002,"IS","MAT","07-Dec-2021",114.74299999999999,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA)","N","Underwritten","--"]
["Foreign",2,1568533987671.8799,1568533987671.8799]
["Description","Asset Duplicated","Maturity Date","Amount Outstanding","Issued Amount","Coupon","Coupon Class","Market of Issue","Currency","ISIN","RIC","Cusip","Issue Date","Seniority Type","Instrument Type","Principal Index Link Flag","Modified Duration","Option Adjusted Duration","Option Adjusted Spread","Yield","Yield Type","Yield Event","Yield Date","Last Price","Capital Tier","Government Bond Type","Is Convertible","Offering Type","Program Type"]
["KOREA / KRGV   3.000 16-Dec-2018",null,"16-Dec-2018",504513987672,504513987672,3,"Fixed Coupon","China","Chinese Yuan","CND10000C3J9","CN091508001=",null,"15-Dec-2015","Unsecured","China Enterprise Bond","N",0.73,0.74399999999999999,127.1,4.57,"IS","MAT","17-Dec-2018",98.842299999999994,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA)","N","Underwritten","--"]
["KOREA / KRGV   2.750 19-Jan-2027",null,"19-Jan-2027",1064020000000,1064020000000,2.75,"Fixed Coupon","United States","U.S. Dollar","US50064FAM68","50064FAM6=","50064FAM6","19-Jan-2017","Senior Unsecured","Note","N",7.7169999999999996,7.7130000000000001,56.5,3.42,"CB","MAT","19-Jan-2027",94.92,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA)","N","Underwritten","--"]
["Global",5,5133790098000,5133790098000]
["Description","Asset Duplicated","Maturity Date","Amount Outstanding","Issued Amount","Coupon","Coupon Class","Market of Issue","Currency","ISIN","RIC","Cusip","Issue Date","Seniority Type","Instrument Type","Principal Index Link Flag","Modified Duration","Option Adjusted Duration","Option Adjusted Spread","Yield","Yield Type","Yield Event","Yield Date","Last Price","Capital Tier","Government Bond Type","Is Convertible","Offering Type","Program Type"]
["KOREA / KRGV   7.125 16-Apr-2019",null,"16-Apr-2019",1596030000000,1596030000000,7.125,"Fixed Coupon","United States","U.S. Dollar","US50064FAJ30","50064FAJ3=","50064FAJ3","16-Apr-2009","Senior Unsecured","Note","N",1.026,1.0269999999999999,60.5,2.6669999999999998,"CB","MAT","16-Apr-2019",104.75,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA)","N","Underwritten","--"]
["KOREA / KRGV   3.875 11-Sep-2023",null,"11-Sep-2023",1064020000000,1064020000000,3.875,"Fixed Coupon","United States","U.S. Dollar","US50064FAK03","50064FAK0=","50064FAK0","11-Sep-2013","Senior Unsecured","Note","N",4.9290000000000003,4.9290000000000003,52.6,3.2050000000000001,"CB","MAT","11-Sep-2023",103.349,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA)","N","Underwritten","--"]
["KOREA / KRGV   2.125 10-Jun-2024",null,"10-Jun-2024",984112098000,984112098000,2.125,"Fixed Coupon","Multi Country","Euro","XS1075371986","KR107537198=",null,"10-Jun-2014","Senior Unsecured","Note","N",5.81,5.81,75.2,0.90200000000000002,"IS","MAT","10-Jun-2024",107.386,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA)","N","Underwritten","--"]
["KOREA / KRGV   5.625 03-Nov-2025",null,"03-Nov-2025",425608000000,425608000000,5.625,"Fixed Coupon","United States","U.S. Dollar","US50064FAE43","KR023431084=","50064FAE4","02-Nov-2005","Senior Unsecured","Note","N",6.2,6.1959999999999997,58.4,3.39,"CB","MAT","03-Nov-2025",114.92100000000001,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA)","N","Underwritten","--"]
["KOREA / KRGV   4.125 10-Jun-2044",null,"10-Jun-2044",1064020000000,1064020000000,4.125,"Fixed Coupon","United States","U.S. Dollar","US50064FAL85","50064FAL8=","50064FAL8","10-Jun-2014","Senior Unsecured","Note","N",16.195,16.071999999999999,61.1,3.669,"CB","MAT","10-Jun-2044",107.6328,"N/A","KOREA, REPUBLIC OF (SOUTH KOREA)","N","Underwritten","--"]
["Total",391,641436938274672,673451695064672]
[null,null,{"$f":"SUMIF(B9:B391,\"STRIP\",D9:D391)","v":75298437620000}]
[null,null,{"$f":"C406+C407","v":716735375894672}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Program Type"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]

{"sheet":"LATVIA","index":17,"n_rows":35,"n_cols":33,"rows_kept":35,"cut":false,"hidden":true,"merged":[[0,0,0,20],[2,0,2,20],[3,0,3,20],[9,29,9,32],[4,0,4,27]]}
["LATVIA, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:04","LATVIA, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:04","LATVIA, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:04","LATVIA, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:04","LATVIA, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:04","LATVIA, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:04","LATVIA, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:04","LATVIA, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:04","LATVIA, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:04","LATVIA, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:04","LATVIA, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:04","LATVIA, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:04","LATVIA, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:04","LATVIA, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:04","LATVIA, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:04","LATVIA, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:04","LATVIA, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:04","LATVIA, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:04","LATVIA, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:04","LATVIA, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:04","LATVIA, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:04"]
[]
["Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure"]
["Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro"]
["Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds",null,"Issuer Description"]
["Bond Type","Issues","Outstanding","Issued",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description","LATVIA, REPUBLIC OF (GOVERNMENT)"]
["Domestic",10,994629655.89489603,6925204752.6227798,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Parent","--"]
["Description","Asset Duplicated","Maturity Date","Amount Outstanding","Issued Amount","Coupon","Coupon Class","Market of Issue","Currency","ISIN","RIC","Cusip","Issue Date","Seniority Type","Instrument Type","Principal Index Link Flag","Modified Duration","Option Adjusted Duration","Option Adjusted Spread","Yield","Yield Type","Yield Event","Yield Date","Last Price","Capital Tier","Government Bond Type","Is Convertible","Offering Type","Program Type","Ultimate Parent","--"]
["LATVIA / LVGV   5.625 10-Aug-2018",null,"10-Aug-2018",19686997,40283066,5.625,"Fixed Coupon","Latvia","Euro","LV0000590016","LV590016=",null,"10-Aug-2007","Unsecured","Bond","N",0.40500000000000003,0.40799999999999997,73.7,0.05,"IS","MAT","10-Aug-2018",102.2747,"N/A","LATVIA, REPUBLIC OF","N","Auction","--"]
["LATVIA / LVGV   2.125 04-Oct-2018",null,"04-Oct-2018",124388905,124388905,2.125,"Fixed Coupon","Latvia","Euro","LV0000570117","LV570117=",null,"04-Oct-2013","Unsecured","Bond","N",0.55500000000000005,0.55800000000000005,71.5,0.05,"IS","MAT","04-Oct-2018",101.15900000000001,"N/A","LATVIA, REPUBLIC OF","N","Auction","--","Debt Structure","Debt Structure","Debt Structure","Debt Structure"]
["LATVIA / LVGV         12-Feb-2019",null,"12-Feb-2019",224000000,224000000,"--","Fixed Coupon","Latvia","Euro","LV0000560076","LV560076=",null,"12-Feb-2016","Unsecured","Bond","N",0.91100000000000003,0.91700000000000004,71.3,5.5E-2,"NA","MAT","12-Feb-2019",99.95,"N/A","LATVIA, REPUBLIC OF","N","Auction","--","Name","#","Amount Issued","Amount Outstanding"]
["LATVIA / LVGV   6.750 04-Jul-2019",null,"04-Jul-2019",4756803,5914735830,6.75,"Fixed Coupon","Latvia","Euro","LV0000590024","LV590024=",null,"04-Jul-2008","Unsecured","Bond","N",1.246,1.246,71.8,4.9000000000000002E-2,"IS","MAT","04-Jul-2019",108.75149999999999,"N/A","LATVIA, REPUBLIC OF","N","Auction","--","Bonds",22,13694277085,7236260373]
["LATVIA / LVGV   1.875 21-Nov-2019",null,"21-Nov-2019",140000000,140000000,1.875,"Fixed Coupon","Latvia","Euro","LV0000570125","LV570125=",null,"23-May-2014","Unsecured","Bond","N",1.667,1.67,71.099999999999994,9.8000000000000004E-2,"IS","MAT","21-Nov-2019",103,"N/A","LATVIA, REPUBLIC OF","N","Auction","--","Bonds - To Be Issued",0,0,0]
["LATVIA / LVGV   0.625 05-Jun-2020",null,"05-Jun-2020",110000000,110000000,0.625,"Fixed Coupon","Latvia","Euro","LV0000570133","LV570133=",null,"05-Jun-2015","Unsecured","Bond","N",2.2050000000000001,2.2090000000000001,65.599999999999994,0.14299999999999999,"IS","MAT","05-Jun-2020",101.07,"N/A","LATVIA, REPUBLIC OF","N","Auction","--","Bonds (As Borrower)",0,0,0]
["LATVIA / LVGV   6.625 04-Feb-2021",null,"04-Feb-2021",87075486,87075486,6.625,"Fixed Coupon","Latvia","Euro","LV0000580041","LV580041=",null,"04-Feb-2011","Unsecured","Bond","N",2.718,2.726,70.5,0.29599999999999999,"IS","MAT","04-Feb-2021",118.22150000000001,"N/A","LATVIA, REPUBLIC OF","N","Auction","--","Bonds (As Borrower) - To Be Issued",0,0,0]
["LATVIA / LVGV   0.375 27-Jan-2022",null,"27-Jan-2022",150180000,150180000,0.375,"Fixed Coupon","Latvia","Euro","LV0000570141","LV570141=",null,"27-May-2016","Unsecured","Bond","N",3.8380000000000001,3.843,67,0.45300000000000001,"IS","MAT","27-Jan-2022",99.7,"N/A","LATVIA, REPUBLIC OF","N","Auction","--","Loans",0,0,"--"]
["LATVIA / LVGV   5.250 27-Oct-2022",null,"27-Oct-2022",64541465,64541465,5.25,"Fixed Coupon","Latvia","Euro","LV0000580058","LV580058=",null,"27-Apr-2012","Unsecured","Bond","N",4.1130000000000004,4.1130000000000004,58.9,0.498,"IS","MAT","27-Oct-2022",121.6493,"N/A","LATVIA, REPUBLIC OF","N","Auction","--","Total",22,13694277085,7236260373]
["LATVIA / LVGV   0.250 12-May-2023",null,"12-May-2023",70000000,70000000,0.25,"Fixed Coupon","Latvia","Euro","LV0000570158","LV570158=",null,"12-Jan-2018","Unsecured","Bond","N",5.1189999999999998,5.1180000000000003,52.1,0.54700000000000004,"IS","MAT","12-May-2023",98.49,"N/A","LATVIA, REPUBLIC OF","N","Auction","--"]
["Eurobond",9,4350000000,4350000000]
["Description","Asset Duplicated","Maturity Date","Amount Outstanding","Issued Amount","Coupon","Coupon Class","Market of Issue","Currency","ISIN","RIC","Cusip","Issue Date","Seniority Type","Instrument Type","Principal Index Link Flag","Modified Duration","Option Adjusted Duration","Option Adjusted Spread","Yield","Yield Type","Yield Event","Yield Date","Last Price","Capital Tier","Government Bond Type","Is Convertible","Offering Type","Program Type"]
["LATVIA / LVGV   2.750 12-Jan-2020","RGSRS","12-Jan-2020",566063088,1013623094,2.75,"Fixed Coupon","Eurobond","U.S. Dollar","XS0863522149","LV086352214=",null,"12-Dec-2012","Senior Unsecured","Note","N",1.76,1.766,84.5,3.097,"IS","MAT","13-Jan-2020",99.385599999999997,"N/A","LATVIA, REPUBLIC OF","N","Regulation S","--"]
["LATVIA / LVGV   0.500 15-Dec-2020 MTN",null,"15-Dec-2020",550000000,550000000,0.5,"Fixed Coupon","Eurobond","Euro","XS1333704713","LV133370471=",null,"15-Dec-2015","Senior Unsecured","Note","N",2.7370000000000001,2.7410000000000001,49.4,7.2999999999999995E-2,"IS","MAT","15-Dec-2020",101.17400000000001,"N/A","LATVIA, REPUBLIC OF","N","Regulation S","Medium Term Note Program"]
["LVBL / LVGV   2.625 21-Jan-2021 MTN","RGSRS","21-Jan-2021",1000000000,1000000000,2.625,"Fixed Coupon","Eurobond","Euro","XS1017763100","LV101776310=",null,"21-Jan-2014","Unsecured","Note","N",2.7789999999999999,2.7839999999999998,48.7,7.9000000000000001E-2,"IS","MAT","21-Jan-2021",107.265,"N/A","LATVIA, REPUBLIC OF - T-BILL","N","Regulation S","Medium Term Note Program"]
["LATVIA / LVGV   5.250 16-Jun-2021","RGSRS","16-Jun-2021",325567629,405449238,5.25,"Fixed Coupon","Eurobond","U.S. Dollar","XS0638326263","LV063832626=",null,"16-Jun-2011","Senior Unsecured","Note","N",2.96,2.9620000000000002,78.8,3.2469999999999999,"IS","MAT","16-Jun-2021",106.1356,"N/A","LATVIA, REPUBLIC OF","N","Regulation S","--"]
["LATVIA / LVGV   2.875 30-Apr-2024 MTN",null,"30-Apr-2024",1000000000,1000000000,2.875,"Fixed Coupon","Eurobond","Euro","XS1063399536","LV106339953=",null,"30-Apr-2014","Senior Unsecured","Note","N",5.6040000000000001,5.6020000000000003,31.4,0.442,"IS","MAT","30-Apr-2024",114.68,"N/A","LATVIA, REPUBLIC OF","N","Regulation S","Medium Term Note Program"]
["LATVIA / LVGV   1.375 23-Sep-2025 MTN",null,"23-Sep-2025",500000000,500000000,1.375,"Fixed Coupon","Eurobond","Euro","XS1295778275","LV129577827=",null,"23-Sep-2015","Unsecured","Note","N",7.14,7.14,40.4,0.72599999999999998,"IS","MAT","23-Sep-2025",104.73699999999999,"N/A","LATVIA, REPUBLIC OF","N","Regulation S","Medium Term Note Program"]
["LATVIA / LVGV   0.375 07-Oct-2026 MTN",null,"07-Oct-2026",950000000,950000000,0.375,"Fixed Coupon","Eurobond","Euro","XS1501554874","LV150155487=",null,"07-Oct-2016","Senior Unsecured","Note","N",8.39,8.391,41,0.875,"IS","MAT","07-Oct-2026",95.885999999999996,"N/A","LATVIA, REPUBLIC OF","N","Regulation S","Medium Term Note Program"]
["LATVIA / LVGV   1.375 16-May-2036 MTN",null,"16-May-2036",850000000,850000000,1.375,"Fixed Coupon","Eurobond","Euro","XS1409726731","LV140972673=",null,"16-May-2016","Senior Unsecured","Note","N",15.832000000000001,15.766999999999999,64.099999999999994,1.6439999999999999,"IS","MAT","16-May-2036",95.808999999999997,"N/A","LATVIA, REPUBLIC OF","N","Regulation S","Medium Term Note Program"]
["LATVIA / LVGV   2.250 15-Feb-2047 MTN",null,"15-Feb-2047",500000000,500000000,2.25,"Fixed Coupon","Eurobond","Euro","XS1566190945","LV156619094=",null,"15-Feb-2017","Senior Unsecured","Note","N",21.661999999999999,21.367000000000001,65.2,1.8740000000000001,"IS","MAT","15-Feb-2047",108.337,"N/A","LATVIA, REPUBLIC OF","N","Regulation S","Medium Term Note Program"]
["Foreign",3,1891630716.83425,2419072332.1440201]
["Description","Asset Duplicated","Maturity Date","Amount Outstanding","Issued Amount","Coupon","Coupon Class","Market of Issue","Currency","ISIN","RIC","Cusip","Issue Date","Seniority Type","Instrument Type","Principal Index Link Flag","Modified Duration","Option Adjusted Duration","Option Adjusted Spread","Yield","Yield Type","Yield Event","Yield Date","Last Price","Capital Tier","Government Bond Type","Is Convertible","Offering Type","Program Type"]
["LATVIA / LVGV   2.750 12-Jan-2020",null,"12-Jan-2020",566063088,1013623094,2.75,"Fixed Coupon","United States","U.S. Dollar","US518417AC46","518417AC4=","518417AC4","12-Dec-2012","Senior Unsecured","Note","N",1.76,1.7669999999999999,83.6,3.085,"CB","MAT","13-Jan-2020",99.406700000000001,"N/A","LATVIA, REPUBLIC OF","N","Private placement-144A","--"]
["LVBL / LVGV   2.625 21-Jan-2021 MTN",null,"21-Jan-2021",1000000000,1000000000,2.625,"Fixed Coupon","United States","Euro","XS1017790251","LV101779025=",null,"21-Jan-2014","Unsecured","Note","N",2.7789999999999999,2.7839999999999998,49.4,8.3000000000000004E-2,"CB","MAT","21-Jan-2021",107.252,"N/A","LATVIA, REPUBLIC OF - T-BILL","N","Private placement-144A","Medium Term Note Program"]
["LATVIA / LVGV   5.250 16-Jun-2021",null,"16-Jun-2021",325567629,405449238,5.25,"Fixed Coupon","United States","U.S. Dollar","US518417AA89","518417AA8=","518417AA8","16-Jun-2011","Senior Unsecured","Note","N",2.96,2.9620000000000002,77.099999999999994,3.2349999999999999,"CB","MAT","16-Jun-2021",106.1738,"N/A","LATVIA, REPUBLIC OF","N","Private placement-144A","--"]
["Total",22,7236260373,13694277085]

{"sheet":"LUXEMBOURG","index":18,"n_rows":17,"n_cols":33,"rows_kept":17,"cut":false,"hidden":true,"merged":[[0,0,0,20],[2,0,2,20],[3,0,3,20],[9,29,9,32],[4,0,4,27]]}
["LUXEMBOURG, GRAND DUCHY OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:18","LUXEMBOURG, GRAND DUCHY OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:18","LUXEMBOURG, GRAND DUCHY OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:18","LUXEMBOURG, GRAND DUCHY OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:18","LUXEMBOURG, GRAND DUCHY OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:18","LUXEMBOURG, GRAND DUCHY OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:18","LUXEMBOURG, GRAND DUCHY OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:18","LUXEMBOURG, GRAND DUCHY OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:18","LUXEMBOURG, GRAND DUCHY OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:18","LUXEMBOURG, GRAND DUCHY OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:18","LUXEMBOURG, GRAND DUCHY OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:18","LUXEMBOURG, GRAND DUCHY OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:18","LUXEMBOURG, GRAND DUCHY OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:18","LUXEMBOURG, GRAND DUCHY OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:18","LUXEMBOURG, GRAND DUCHY OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:18","LUXEMBOURG, GRAND DUCHY OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:18","LUXEMBOURG, GRAND DUCHY OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:18","LUXEMBOURG, GRAND DUCHY OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:18","LUXEMBOURG, GRAND DUCHY OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:18","LUXEMBOURG, GRAND DUCHY OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:18","LUXEMBOURG, GRAND DUCHY OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:18"]
[]
["Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure"]
["Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro"]
["Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds",null,"Issuer Description"]
["Bond Type","Issues","Outstanding","Issued",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description","LUXEMBOURG, GRAND DUCHY OF (GOVERNMENT)"]
["Eurobond",6,8050000000,8050000000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Parent","--"]
["Description","Asset Duplicated","Maturity Date","Amount Outstanding","Issued Amount","Coupon","Coupon Class","Market of Issue","Currency","ISIN","RIC","Cusip","Issue Date","Seniority Type","Instrument Type","Principal Index Link Flag","Modified Duration","Option Adjusted Duration","Option Adjusted Spread","Yield","Yield Type","Yield Event","Yield Date","Last Price","Capital Tier","Government Bond Type","Is Convertible","Offering Type","Program Type","Ultimate Parent","--"]
["LUXEMB / LUGV   3.375 18-May-2020",null,"18-May-2020",2000000000,2000000000,3.375,"Fixed Coupon","Eurobond","Euro","XS0506445963","LU050644596=",null,"18-May-2010","Senior Unsecured","Bond","N",2.0910000000000002,2.0920000000000001,10.6,-0.41599999999999998,"IS","MAT","18-May-2020",108.312,"N/A","LUXEMBOURG, GRAND DUCHY OF","N","Underwritten","--"]
["LUXEMB / LUGV   2.250 21-Mar-2022",null,"21-Mar-2022",1000000000,1000000000,2.25,"Fixed Coupon","Eurobond","Euro","XS0757376610","LU075737661=",null,"21-Mar-2012","Senior Unsecured","Bond","N",3.82,3.819,10.3,-9.4E-2,"IS","MAT","21-Mar-2022",109.44499999999999,"N/A","LUXEMBOURG, GRAND DUCHY OF","N","Regulation S","--","Debt Structure","Debt Structure","Debt Structure","Debt Structure"]
["LUXEMB / LUGV   2.125 10-Jul-2023",null,"10-Jul-2023",2000000000,2000000000,2.125,"Fixed Coupon","Eurobond","Euro","LU0945626439","LU094562643=",null,"10-Jul-2013","Senior Unsecured","Bond","N",5.0339999999999998,5.032,12.8,0.16300000000000001,"IS","MAT","10-Jul-2023",110.393,"N/A","LUXEMBOURG, GRAND DUCHY OF","N","Regulation S","--","Name","#","Amount Issued","Amount Outstanding"]
["LUXEMB / LUGV   0.625 01-Feb-2027",null,"01-Feb-2027",2000000000,2000000000,0.625,"Fixed Coupon","Eurobond","Euro","LU1556942974","LU155694297=",null,"01-Feb-2017","Senior Unsecured","Note","N",8.6270000000000007,8.6300000000000008,23.8,0.73699999999999999,"IS","MAT","01-Feb-2027",99.036000000000001,"N/A","LUXEMBOURG, GRAND DUCHY OF","N","Regulation S","--","Bonds",6,8050000000,8050000000]
["LUXEMB / LUGV   2.250 19-Mar-2028",null,"19-Mar-2028",750000000,750000000,2.25,"Fixed Coupon","Eurobond","Euro","LU0905090048","LU090509004=",null,"19-Mar-2013","Senior Unsecured","Bond","N",8.9320000000000004,8.9160000000000004,24.7,0.85,"IS","MAT","20-Mar-2028",113.389,"N/A","LUXEMBOURG, GRAND DUCHY OF","N","Regulation S","--","Bonds - To Be Issued",0,0,0]
["LUXEMB / LUGV   2.750 20-Aug-2043 MTN",null,"20-Aug-2043",300000000,300000000,2.75,"Fixed Coupon","Eurobond","Euro","LU0962396452","LU096239645=",null,"20-Aug-2013","Senior Unsecured","Note","N",19.128,18.907,33,1.462,"IS","MAT","20-Aug-2043",127.181,"N/A","LUXEMBOURG, GRAND DUCHY OF","N","Underwritten-Agent","Medium Term Note Program","Bonds (As Borrower)",0,0,0]
["Total",6,8050000000,8050000000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bonds (As Borrower) - To Be Issued",0,0,0]
[null,null,null,null,null,null,null,null,null,"Loans",0,0,"--"]
[null,null,null,null,null,null,null,null,null,"Total",6,8050000000,8050000000]

{"sheet":"MEXICO","index":19,"n_rows":306,"n_cols":33,"rows_kept":306,"cut":false,"hidden":true,"merged":[[9,29,9,32],[4,0,4,27],[0,0,0,20],[2,0,2,20],[3,0,3,20]]}
["MEXICO (UNITED MEXICAN STATES) (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:18","MEXICO (UNITED MEXICAN STATES) (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:18","MEXICO (UNITED MEXICAN STATES) (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:18","MEXICO (UNITED MEXICAN STATES) (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:18","MEXICO (UNITED MEXICAN STATES) (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:18","MEXICO (UNITED MEXICAN STATES) (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:18","MEXICO (UNITED MEXICAN STATES) (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:18","MEXICO (UNITED MEXICAN STATES) (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:18","MEXICO (UNITED MEXICAN STATES) (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:18","MEXICO (UNITED MEXICAN STATES) (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:18","MEXICO (UNITED MEXICAN STATES) (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:18","MEXICO (UNITED MEXICAN STATES) (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:18","MEXICO (UNITED MEXICAN STATES) (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:18","MEXICO (UNITED MEXICAN STATES) (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:18","MEXICO (UNITED MEXICAN STATES) (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:18","MEXICO (UNITED MEXICAN STATES) (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:18","MEXICO (UNITED MEXICAN STATES) (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:18","MEXICO (UNITED MEXICAN STATES) (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:18","MEXICO (UNITED MEXICAN STATES) (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:18","MEXICO (UNITED MEXICAN STATES) (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:18","MEXICO (UNITED MEXICAN STATES) (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:18"]
[]
["Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure"]
["Currency: Mexican Peso","Currency: Mexican Peso","Currency: Mexican Peso","Currency: Mexican Peso","Currency: Mexican Peso","Currency: Mexican Peso","Currency: Mexican Peso","Currency: Mexican Peso","Currency: Mexican Peso","Currency: Mexican Peso","Currency: Mexican Peso","Currency: Mexican Peso","Currency: Mexican Peso","Currency: Mexican Peso","Currency: Mexican Peso","Currency: Mexican Peso","Currency: Mexican Peso","Currency: Mexican Peso","Currency: Mexican Peso","Currency: Mexican Peso","Currency: Mexican Peso"]
["Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds",null,"Issuer Description"]
["Bond Type","Issues","Outstanding","Issued",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description","MEXICO (UNITED MEXICAN STATES) (GOVERNMENT)"]
["Domestic",238,6426764400162.8701,6834076581316.4297,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Parent","--"]
["Description","Asset Duplicated","Maturity Date","Amount Outstanding","Issued Amount","Coupon","Coupon Class","Market of Issue","Currency","ISIN","RIC","Cusip","Issue Date","Seniority Type","Instrument Type","Principal Index Link Flag","Modified Duration","Option Adjusted Duration","Option Adjusted Spread","Yield","Yield Type","Yield Event","Yield Date","Last Price","Capital Tier","Government Bond Type","Is Convertible","Offering Type","Program Type","Ultimate Parent","--"]
["CETES / MXGV         15-Mar-2018",null,"15-Mar-2018",48470025400,48470025400,"--","Discount/Zero Coupon","Mexico","Mexican Peso","MXBIGO000M61","BI180315=",null,"14-Sep-2017","Unsecured","Bill","N",3.0000000000000001E-3,3.0000000000000001E-3,20.100000000000001,7.54,"IS","MAT","15-Mar-2018",9.9978999999999996,"N/A","MEXICO CERTIFICADOS DE LA TESORERIA","N","Auction and Direct","--"]
["MXSTRI / MXGV  IO Str 15-Mar-2018","STRIP","15-Mar-2018",0,0,"--","Stripped Coupon","Mexico","Mexican Peso","MXMCGO0003I6","MXMCGO0003I6=",null,"16-Oct-2015","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--","Debt Structure","Debt Structure","Debt Structure","Debt Structure"]
["CETES / MXGV         22-Mar-2018",null,"22-Mar-2018",20259192620,20259192620,"--","Discount/Zero Coupon","Mexico","Mexican Peso","MXBIGO000MK8","BI180322=",null,"21-Dec-2017","Unsecured","Bill","N",2.1999999999999999E-2,2.1000000000000001E-2,19.5,7.54,"IS","MAT","22-Mar-2018",9.9832999999999998,"N/A","MEXICO CERTIFICADOS DE LA TESORERIA","N","Auction and Direct","--","Name","#","Amount Issued","Amount Outstanding"]
["BONDED / MXGV   7.580 28-Mar-2018 FRN",null,"28-Mar-2018",26341185300,26341185300,7.58,"Floating Coupon","Mexico","Mexican Peso","MXLDGO0001P5","LD180328=",null,"07-Apr-2011","Unsecured","Bond","N",3.9E-2,"--","--",7.4710000000000001,"IS","MAT","28-Mar-2018",100.27549999999999,"N/A","MEXICO BONOS DE DESARROLLO DEL GOBIERNO FEDERAL CON PAGO MENSUAL DE INTERES","N","Auction","--","Bonds",284,8409031864032,7730410090926]
["CETES / MXGV         28-Mar-2018",null,"28-Mar-2018",50975442720,50975442720,"--","Discount/Zero Coupon","Mexico","Mexican Peso","MXBIGO000M87","BI180328=",null,"28-Sep-2017","Unsecured","Bill","N",3.9E-2,3.6999999999999998E-2,19,7.54,"IS","MAT","28-Mar-2018",9.9708000000000006,"N/A","MEXICO CERTIFICADOS DE LA TESORERIA","N","Auction and Direct","--","Bonds - To Be Issued",3,0,0]
["CETES / MXGV         05-Apr-2018",null,"05-Apr-2018",38700458680,38700458680,"--","Discount/Zero Coupon","Mexico","Mexican Peso","MXBIGO000LI4","BI180405=",null,"06-Apr-2017","Unsecured","Bill","N",5.8000000000000003E-2,5.8000000000000003E-2,18.3,7.54,"IS","MAT","05-Apr-2018",9.9541000000000004,"N/A","MEXICO CERTIFICADOS DE LA TESORERIA","N","Auction","--","Bonds (As Borrower)",0,0,0]
["BONDED / MXGV   7.560 05-Apr-2018 FRN",null,"05-Apr-2018",19280790300,19280790300,7.56,"Floating Coupon","Mexico","Mexican Peso","MXLDGO0003A3","LD180405=",null,"06-Apr-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","MEXICO BONOS DE DESARROLLO DEL GOBIERNO FEDERAL CON PAGO MENSUAL DE INTERES","N","Auction","--","Bonds (As Borrower) - To Be Issued",0,0,0]
["CETES / MXGV         12-Apr-2018",null,"12-Apr-2018",45250275280,45250275280,"--","Discount/Zero Coupon","Mexico","Mexican Peso","MXBIGO000MB7","BI180412=",null,"12-Oct-2017","Unsecured","Bill","N",7.6999999999999999E-2,7.5999999999999998E-2,18.8,7.55,"IS","MAT","12-Apr-2018",9.9395000000000007,"N/A","MEXICO CERTIFICADOS DE LA TESORERIA","N","Auction and Direct","--","Loans",0,0,"--"]
["BONDED / MXGV   7.570 19-Apr-2018 FRN",null,"19-Apr-2018",28031553600,34188653600,7.57,"Floating Coupon","Mexico","Mexican Peso","MXLDGO0002A5","LD180419=",null,"25-Apr-2013","Unsecured","Bond","N",2.1999999999999999E-2,"--","--",7.6520000000000001,"IS","MAT","19-Apr-2018",100.4084,"N/A","MEXICO BONOS DE DESARROLLO DEL GOBIERNO FEDERAL CON PAGO MENSUAL DE INTERES","N","Auction","--","Total",287,8409031864032,7730410090926]
["CETES / MXGV         19-Apr-2018",null,"19-Apr-2018",15794606540,15794606540,"--","Discount/Zero Coupon","Mexico","Mexican Peso","MXBIGO000MN2","BI180419=",null,"18-Jan-2018","Unsecured","Bill","N",9.6000000000000002E-2,9.5000000000000001E-2,21.4,7.58,"IS","MAT","19-Apr-2018",9.9247999999999994,"N/A","MEXICO CERTIFICADOS DE LA TESORERIA","N","Auction and Direct","--"]
["CETES / MXGV         26-Apr-2018",null,"26-Apr-2018",76868675840,76868675840,"--","Discount/Zero Coupon","Mexico","Mexican Peso","MXBIGO000LM6","BI180426=",null,"27-Apr-2017","Unsecured","Bill","N",0.11600000000000001,0.113,20.8,7.58,"IS","MAT","26-Apr-2018",9.9102999999999994,"N/A","MEXICO CERTIFICADOS DE LA TESORERIA","N","Auction and Direct","--"]
["CETES / MXGV         03-May-2018",null,"03-May-2018",12546142360,12546142360,"--","Discount/Zero Coupon","Mexico","Mexican Peso","MXBIGO000MO0","BI180503=",null,"01-Feb-2018","Unsecured","Bill","N",0.13500000000000001,0.13200000000000001,22.3,7.6,"IS","MAT","03-May-2018",9.8955000000000002,"N/A","MEXICO CERTIFICADOS DE LA TESORERIA","N","Auction and Direct","--"]
["CETES / MXGV         10-May-2018",null,"10-May-2018",38994183630,38994183630,"--","Discount/Zero Coupon","Mexico","Mexican Peso","MXBIGO000MF8","BI180510=",null,"09-Nov-2017","Unsecured","Bill","N",0.154,0.15,21.7,7.6,"IS","MAT","10-May-2018",9.8811,"N/A","MEXICO CERTIFICADOS DE LA TESORERIA","N","Auction and Direct","--"]
["CETES / MXGV         17-May-2018",null,"17-May-2018",11549665270,11549665270,"--","Discount/Zero Coupon","Mexico","Mexican Peso","MXBIGO000MR3","BI180517=",null,"15-Feb-2018","Unsecured","Bill","N",0.17299999999999999,0.16900000000000001,22.2,7.61,"IS","MAT","17-May-2018",9.8665000000000003,"N/A","MEXICO CERTIFICADOS DE LA TESORERIA","N","Auction and Direct","--"]
["CETES / MXGV         24-May-2018",null,"24-May-2018",75506567150,75506567150,"--","Discount/Zero Coupon","Mexico","Mexican Peso","MXBIGO000LR5","BI180524=",null,"01-Jun-2017","Unsecured","Bill","N",0.192,0.187,24.7,7.64,"IS","MAT","24-May-2018",9.8515999999999995,"N/A","MEXICO CERTIFICADOS DE LA TESORERIA","N","Auction","--"]
["CETES / MXGV         31-May-2018",null,"31-May-2018",13806095540,13806095540,"--","Discount/Zero Coupon","Mexico","Mexican Peso","MXBIGO000MU7","MXBIGO000MU7=",null,"01-Mar-2018","Unsecured","Bill","N",0.21,0.20499999999999999,25.2,7.65,"IS","MAT","31-May-2018",9.8369999999999997,"N/A","MEXICO CERTIFICADOS DE LA TESORERIA","N","Auction and Direct","--"]
["CETES / MXGV         07-Jun-2018",null,"07-Jun-2018",37107414130,37107414130,"--","Discount/Zero Coupon","Mexico","Mexican Peso","MXBIGO000MH4","BI180607=",null,"07-Dec-2017","Unsecured","Bill","N",0.22600000000000001,0.224,24.6,7.65,"IS","MAT","07-Jun-2018",9.8225999999999996,"N/A","MEXICO CERTIFICADOS DE LA TESORERIA","N","Auction and Direct","--"]
["MXBONO / MXGV   4.750 14-Jun-2018",null,"14-Jun-2018",128399809000,219304761000,4.75,"Fixed Coupon","Mexico","Mexican Peso","MX0MGO0000T4","MXBN180614=",null,"30-Aug-2013","Unsecured","Bond","N",0.245,0.24199999999999999,22.4,7.72,"IS","MAT","14-Jun-2018",100.43859999999999,"N/A","MEXICO BONOS DE DESARROLLO DEL GOBIERNO FEDERAL CON TASA DE INTERES FIJA","N","Auction","--"]
["MXSTRP / MXGV  PO Str 14-Jun-2018","STRIP","14-Jun-2018",0,0,"--","Stripped Coupon","Mexico","Mexican Peso","MXMPGO000160","BONOS180614=",null,"08-Oct-2013","Unsecured","Strip - Principal only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND PRINCIPAL STRIP","N",null,"--"]
["MXSTRI / MXGV  IO Str 14-Jun-2018","STRIP","14-Jun-2018",329868444,1176003951,"--","Stripped Coupon","Mexico","Mexican Unidad de Inversion (UDI)","MXSCGO0001C0","SC180614=",null,"05-Jan-2006","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXSTRI / MXGV  IO Str 14-Jun-2018","STRIP","14-Jun-2018",188171600,621064080,"--","Stripped Coupon","Mexico","Mexican Peso","MXMCGO0001P5","MC180614=",null,"30-Oct-2003","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["BONDED / MXGV   7.570 14-Jun-2018 FRN",null,"14-Jun-2018",29686345900,31586345900,7.57,"Floating Coupon","Mexico","Mexican Peso","MXLDGO0002B3","LD180614=",null,"20-Jun-2013","Unsecured","Bond","N",2.1999999999999999E-2,"--","--",7.6520000000000001,"IS","MAT","14-Jun-2018",100.39,"N/A","MEXICO BONOS DE DESARROLLO DEL GOBIERNO FEDERAL CON PAGO MENSUAL DE INTERES","N","Auction","--"]
["CETES / MXGV         21-Jun-2018",null,"21-Jun-2018",80873872920,80873872920,"--","Discount/Zero Coupon","Mexico","Mexican Peso","MXBIGO000LW5","BI180621=",null,"22-Jun-2017","Unsecured","Bill","N",0.26400000000000001,0.26100000000000001,22.1,7.68,"IS","MAT","21-Jun-2018",9.7932000000000006,"N/A","MEXICO CERTIFICADOS DE LA TESORERIA","N","Auction and Direct","--"]
["BONDED / MXGV   7.560 28-Jun-2018 FRN",null,"28-Jun-2018",34277886200,39532046200,7.56,"Floating Coupon","Mexico","Mexican Peso","MXLDGO0001S9","LD180628=",null,"07-Jul-2011","Unsecured","Bond","N",5.8000000000000003E-2,"--","--",7.6520000000000001,"IS","MAT","28-Jun-2018",100.0902,"N/A","MEXICO BONOS DE DESARROLLO DEL GOBIERNO FEDERAL CON PAGO MENSUAL DE INTERES","N","Auction","--"]
["CETES / MXGV         05-Jul-2018",null,"05-Jul-2018",25954630020,25954630020,"--","Discount/Zero Coupon","Mexico","Mexican Peso","MXBIGO000LX3","BI180705=",null,"04-Jan-2018","Unsecured","Bill","N",0.30099999999999999,0.29799999999999999,18,7.7,"IS","MAT","05-Jul-2018",9.7639999999999993,"N/A","MEXICO CERTIFICADOS DE LA TESORERIA","N","Auction and Direct","--"]
["BONDED / MXGV   7.570 05-Jul-2018 FRN",null,"05-Jul-2018",20976713900,20976713900,7.57,"Floating Coupon","Mexico","Mexican Peso","MXLDGO0003C9","LD180705=",null,"06-Jul-2017","Unsecured","Bond","N",3.0000000000000001E-3,"--","--",7.6619999999999999,"IS","MAT","05-Jul-2018",100.4644,"N/A","MEXICO BONOS DE DESARROLLO DEL GOBIERNO FEDERAL CON PAGO MENSUAL DE INTERES","N","Auction","--"]
["CETES / MXGV         19-Jul-2018",null,"19-Jul-2018",27450781040,27450781040,"--","Discount/Zero Coupon","Mexico","Mexican Peso","MXBIGO000MM4","BI180719=",null,"18-Jan-2018","Unsecured","Bill","N",0.33800000000000002,0.33500000000000002,16,7.73,"IS","MAT","19-Jul-2018",9.7345000000000006,"N/A","MEXICO CERTIFICADOS DE LA TESORERIA","N","Auction and Direct","--"]
["CETES / MXGV         02-Aug-2018",null,"02-Aug-2018",26610943070,26610943070,"--","Discount/Zero Coupon","Mexico","Mexican Peso","MXBIGO000MP7","BI180802=",null,"01-Feb-2018","Unsecured","Bill","N",0.372,0.371,14.8,7.76,"IS","MAT","02-Aug-2018",9.7050000000000001,"N/A","MEXICO CERTIFICADOS DE LA TESORERIA","N","Auction and Direct","--"]
["BONDED / MXGV   7.580 16-Aug-2018 FRN",null,"16-Aug-2018",26447876100,28879721100,7.58,"Floating Coupon","Mexico","Mexican Peso","MXLDGO0002D9","LD180816=",null,"22-Aug-2013","Unsecured","Bond","N",3.9E-2,"--","--",7.6609999999999996,"IS","MAT","16-Aug-2018",100.2182,"N/A","MEXICO BONOS DE DESARROLLO DEL GOBIERNO FEDERAL CON PAGO MENSUAL DE INTERES","N","Auction and Direct","--"]
["CETES / MXGV         16-Aug-2018",null,"16-Aug-2018",80127990910,80127990910,"--","Discount/Zero Coupon","Mexico","Mexican Peso","MXBIGO000M38","MXBIGO000M38=",null,"17-Aug-2017","Unsecured","Bill","N",0.40899999999999997,0.40799999999999997,13.1,7.78,"IS","MAT","16-Aug-2018",9.6759000000000004,"N/A","MEXICO CERTIFICADOS DE LA TESORERIA","N","Auction and Direct","--"]
["CETES / MXGV         30-Aug-2018",null,"30-Aug-2018",28855148090,28855148090,"--","Discount/Zero Coupon","Mexico","Mexican Peso","MXBIGO000MT9","BI180830=",null,"01-Mar-2018","Unsecured","Bill","N",0.44500000000000001,0.44500000000000001,12.8,7.81,"IS","MAT","30-Aug-2018",9.6463000000000001,"N/A","MEXICO CERTIFICADOS DE LA TESORERIA","N","Auction and Direct","--"]
["MXSTRI / MXGV  IO Str 13-Sep-2018","STRIP","13-Sep-2018",0,0,"--","Stripped Coupon","Mexico","Mexican Peso","MXMCGO0003J4","MXMCGO0003J4=",null,"16-Oct-2015","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["BONDED / MXGV   7.570 27-Sep-2018 FRN",null,"27-Sep-2018",37021192900,37021192900,7.57,"Floating Coupon","Mexico","Mexican Peso","MXLDGO0001U5","LD180927=",null,"06-Oct-2011","Unsecured","Bond","N",3.0000000000000001E-3,"--","--",7.6619999999999999,"IS","MAT","27-Sep-2018",100.4979,"N/A","MEXICO BONOS DE DESARROLLO DEL GOBIERNO FEDERAL CON PAGO MENSUAL DE INTERES","N","Auction","--"]
["CETES / MXGV         11-Oct-2018",null,"11-Oct-2018",31267596380,31267596380,"--","Discount/Zero Coupon","Mexico","Mexican Peso","MXBIGO000M95","BI181011=",null,"12-Oct-2017","Unsecured","Bill","N",0.55000000000000004,0.55600000000000005,8.8000000000000007,7.81,"IS","MAT","11-Oct-2018",9.5623000000000005,"N/A","MEXICO CERTIFICADOS DE LA TESORERIA","N","Auction and Direct","--"]
["BONDED / MXGV   7.580 11-Oct-2018 FRN",null,"11-Oct-2018",41149962200,41149962200,7.58,"Floating Coupon","Mexico","Mexican Peso","MXLDGO0002E7","LD181011=",null,"17-Oct-2013","Unsecured","Bond","N",3.9E-2,"--","--",7.657,"IS","MAT","11-Oct-2018",100.2013,"N/A","MEXICO BONOS DE DESARROLLO DEL GOBIERNO FEDERAL CON PAGO MENSUAL DE INTERES","N","Auction and Direct","--"]
["CETES / MXGV         06-Dec-2018",null,"06-Dec-2018",28167947480,28167947480,"--","Discount/Zero Coupon","Mexico","Mexican Peso","MXBIGO000MJ0","BI181206=",null,"07-Dec-2017","Unsecured","Bill","N",0.68799999999999994,0.70299999999999996,5.4,7.81,"IS","MAT","06-Dec-2018",9.4525000000000006,"N/A","MEXICO CERTIFICADOS DE LA TESORERIA","N","Auction and Direct","--"]
["MXSTRI / MXGV  IO Str 13-Dec-2018","STRIP","13-Dec-2018",188171600,621064080,"--","Stripped Coupon","Mexico","Mexican Peso","MXMCGO0001Q3","MC181213=",null,"30-Oct-2003","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["BONDED / MXGV   7.560 13-Dec-2018 FRN",null,"13-Dec-2018",42342941800,42342941800,7.56,"Floating Coupon","Mexico","Mexican Peso","MXLDGO0002F4","LD181213=",null,"19-Dec-2013","Unsecured","Bond","N",5.8000000000000003E-2,"--","--",7.657,"IS","MAT","13-Dec-2018",100.03270000000001,"N/A","MEXICO BONOS DE DESARROLLO DEL GOBIERNO FEDERAL CON PAGO MENSUAL DE INTERES","N","Auction","--"]
["MXSTRI / MXGV  IO Str 13-Dec-2018","STRIP","13-Dec-2018",329868444,1176003951,"--","Stripped Coupon","Mexico","Mexican Unidad de Inversion (UDI)","MXSCGO0001D8","SC181213=",null,"05-Jan-2006","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXBONO / MXGV   8.500 13-Dec-2018",null,"13-Dec-2018",146409622000,265906632000,8.5,"Fixed Coupon","Mexico","Mexican Peso","MX0MGO0000G1","MXBN181213=",null,"12-Feb-2009","Unsecured","Bond","N",0.69899999999999995,0.70199999999999996,8.9,7.77,"IS","MAT","13-Dec-2018",102.63379999999999,"N/A","MEXICO BONOS DE DESARROLLO DEL GOBIERNO FEDERAL CON TASA DE INTERES FIJA","N","Auction","--"]
["MXSTRP / MXGV  PO Str 13-Dec-2018","STRIP","13-Dec-2018",0,0,"--","Stripped Coupon","Mexico","Mexican Peso","MXMPGO0000V7","MP181213=",null,"12-Feb-2009","Unsecured","Strip - Principal only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND PRINCIPAL STRIP","N",null,"--"]
["BONDED / MXGV   7.570 27-Dec-2018 FRN",null,"27-Dec-2018",13258436100,13258436100,7.57,"Floating Coupon","Mexico","Mexican Peso","MXLDGO0001X9","LD181227=",null,"05-Jan-2012","Unsecured","Bond","N",2.1999999999999999E-2,"--","--",7.6520000000000001,"IS","MAT","27-Dec-2018",100.32689999999999,"N/A","MEXICO BONOS DE DESARROLLO DEL GOBIERNO FEDERAL CON PAGO MENSUAL DE INTERES","N","Auction","--"]
["CETES / MXGV         31-Jan-2019",null,"31-Jan-2019",33039459990,33039459990,"--","Discount/Zero Coupon","Mexico","Mexican Peso","MXBIGO000MQ5","BI190131=",null,"01-Feb-2018","Unsecured","Bill","N",0.82299999999999995,0.85099999999999998,-1.2,7.79,"IS","MAT","31-Jan-2019",9.3467000000000002,"N/A","MEXICO CERTIFICADOS DE LA TESORERIA","N","Auction and Direct","--"]
["BONDED / MXGV   7.560 07-Feb-2019 FRN",null,"07-Feb-2019",32641463000,32641463000,7.56,"Floating Coupon","Mexico","Mexican Peso","MXLDGO0002H0","LD190207=",null,"13-Feb-2014","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","MEXICO BONOS DE DESARROLLO DEL GOBIERNO FEDERAL CON PAGO MENSUAL DE INTERES","N","Auction","--"]
["MXSTRI / MXGV  IO Str 14-Mar-2019","STRIP","14-Mar-2019",0,0,"--","Stripped Coupon","Mexico","Mexican Peso","MXMCGO0003K2","MXMCGO0003K2=",null,"16-Oct-2015","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["BONDED / MXGV   7.580 28-Mar-2019 FRN",null,"28-Mar-2019",20793372600,20793372600,7.58,"Floating Coupon","Mexico","Mexican Peso","MXLDGO0001Z4","LD190328=",null,"04-Apr-2012","Unsecured","Bond","N",3.9E-2,"--","--",7.6710000000000003,"IS","MAT","28-Mar-2019",100.1319,"N/A","MEXICO BONOS DE DESARROLLO DEL GOBIERNO FEDERAL CON PAGO MENSUAL DE INTERES","N","Auction","--"]
["BONDED / MXGV   7.570 11-Apr-2019 FRN",null,"11-Apr-2019",24106066900,24106066900,7.57,"Floating Coupon","Mexico","Mexican Peso","MXLDGO0002I8","LD190411=",null,"16-Apr-2014","Unsecured","Bond","N",3.0000000000000001E-3,"--","--",7.6820000000000004,"IS","MAT","11-Apr-2019",100.41030000000001,"N/A","MEXICO BONOS DE DESARROLLO DEL GOBIERNO FEDERAL CON PAGO MENSUAL DE INTERES","N","Auction and Direct","--"]
["BONDED / MXGV   7.570 06-Jun-2019 FRN",null,"06-Jun-2019",28621816200,28621816200,7.57,"Floating Coupon","Mexico","Mexican Peso","MXLDGO0002J6","LD190606=",null,"12-Jun-2014","Unsecured","Bond","N",3.0000000000000001E-3,"--","--",7.6879999999999997,"IS","MAT","06-Jun-2019",100.3818,"N/A","MEXICO BONOS DE DESARROLLO DEL GOBIERNO FEDERAL CON PAGO MENSUAL DE INTERES","N","Auction and Direct","--"]
["MXSTRI / MXGV  IO Str 13-Jun-2019","STRIP","13-Jun-2019",188171600,621064080,"--","Stripped Coupon","Mexico","Mexican Peso","MXMCGO0001R1","MC190613=",null,"30-Oct-2003","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["UDIBON / MXGV   4.000 13-Jun-2019",null,"13-Jun-2019",204794018493,230387519035,4,"Fixed Coupon","Mexico","Mexican Unidad de Inversion (UDI)","MX0SGO000072","MX190613UD=",null,"23-Jul-2009","Unsecured","Bond","N",1.19,1.1919999999999999,-63.9,4.4960000000000004,"IS","MAT","13-Jun-2019",100.3903,"N/A","BONOS DE DESARROLLO DEL GOBIERNO FEDERAL DENOMINADOS EN UDIS","N","Auction","--"]
["MXSTRP / MXGV  PO Str 13-Jun-2019","STRIP","13-Jun-2019",165583871,417747545,"--","Stripped Coupon","Mexico","Mexican Unidad de Inversion (UDI)","MXSPGO0000D2","SP190613=",null,"23-Jul-2009","Unsecured","Strip - Principal only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND PRINCIPAL STRIP","N",null,"--"]
["MXSTRI / MXGV  IO Str 13-Jun-2019","STRIP","13-Jun-2019",311714344,1176003951,"--","Stripped Coupon","Mexico","Mexican Unidad de Inversion (UDI)","MXSCGO0001E6","SC190613=",null,"05-Jan-2006","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["BONDED / MXGV   7.560 27-Jun-2019 FRN",null,"27-Jun-2019",35609856500,35609856500,7.56,"Floating Coupon","Mexico","Mexican Peso","MXLDGO000231","LD190627=",null,"12-Jul-2012","Unsecured","Bond","N",5.8000000000000003E-2,"--","--",7.6920000000000002,"IS","MAT","27-Jun-2019",99.925799999999995,"N/A","MEXICO BONOS DE DESARROLLO DEL GOBIERNO FEDERAL CON PAGO MENSUAL DE INTERES","N","Auction","--"]
["BONDED / MXGV   7.570 08-Aug-2019 FRN",null,"08-Aug-2019",39673700000,39673700000,7.57,"Floating Coupon","Mexico","Mexican Peso","MXLDGO0002K4","LD190808=",null,"14-Aug-2014","Unsecured","Bond","N",2.1999999999999999E-2,"--","--",7.6920000000000002,"IS","MAT","08-Aug-2019",100.2042,"N/A","MEXICO BONOS DE DESARROLLO DEL GOBIERNO FEDERAL CON PAGO MENSUAL DE INTERES","N","Auction","--"]
["MXSTRI / MXGV  IO Str 12-Sep-2019","STRIP","12-Sep-2019",0,0,"--","Stripped Coupon","Mexico","Mexican Peso","MXMCGO0003L0","MXMCGO0003L0=",null,"16-Oct-2015","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["BONDED / MXGV   7.570 03-Oct-2019 FRN",null,"03-Oct-2019",36957999900,36957999900,7.57,"Floating Coupon","Mexico","Mexican Peso","MXLDGO0002M0","LD191003=",null,"09-Oct-2014","Unsecured","Bond","N",2.1999999999999999E-2,"--","--",7.6920000000000002,"IS","MAT","03-Oct-2019",100.1816,"N/A","MEXICO BONOS DE DESARROLLO DEL GOBIERNO FEDERAL CON PAGO MENSUAL DE INTERES","N","Auction","--"]
["BONDED / MXGV   7.580 05-Dec-2019 FRN",null,"05-Dec-2019",36788773800,36788773800,7.58,"Floating Coupon","Mexico","Mexican Peso","MXLDGO0002N8","LD191205=",null,"11-Dec-2014","Unsecured","Bond","N",3.9E-2,"--","--",7.6980000000000004,"IS","MAT","05-Dec-2019",100.00020000000001,"N/A","MEXICO BONOS DE DESARROLLO DEL GOBIERNO FEDERAL CON PAGO MENSUAL DE INTERES","N","Auction and Direct","--"]
["MXSTRI / MXGV  IO Str 11-Dec-2019","STRIP","11-Dec-2019",187137700,617651640,"--","Stripped Coupon","Mexico","Mexican Peso","MXMCGO0001S9","MC191211=",null,"30-Oct-2003","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXBONO / MXGV   5.000 11-Dec-2019",null,"11-Dec-2019",221265417300,242805028300,5,"Fixed Coupon","Mexico","Mexican Peso","MX0MGO0000V0","MXBN191211=",null,"07-Nov-2014","Unsecured","Bond","N",1.6060000000000001,1.6080000000000001,-10.6,7.52,"IS","MAT","11-Dec-2019",97.135800000000003,"N/A","MEXICO BONOS DE DESARROLLO DEL GOBIERNO FEDERAL CON TASA DE INTERES FIJA","N","Auction","--"]
["MXSTRP / MXGV  PO Str 11-Dec-2019","STRIP","11-Dec-2019",0,0,"--","Stripped Coupon","Mexico","Mexican Peso","MXMPGO000186","MPBOO191211=PIPB",null,"07-Nov-2014","Unsecured","Strip - Principal only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND PRINCIPAL STRIP","N",null,"--"]
["MXSTRI / MXGV  IO Str 11-Dec-2019","STRIP","11-Dec-2019",311714344,1161140664,"--","Stripped Coupon","Mexico","Mexican Unidad de Inversion (UDI)","MXSCGO0001F3","SC191211=",null,"05-Jan-2006","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["BONDED / MXGV   7.570 26-Dec-2019 FRN",null,"26-Dec-2019",27389847900,27389847900,7.57,"Floating Coupon","Mexico","Mexican Peso","MXLDGO000280","LD191226=",null,"03-Jan-2013","Unsecured","Bond","N",2.1999999999999999E-2,"--","--",7.702,"IS","MAT","26-Dec-2019",100.1317,"N/A","MEXICO BONOS DE DESARROLLO DEL GOBIERNO FEDERAL CON PAGO MENSUAL DE INTERES","N","Auction","--"]
["BONDED / MXGV   7.580 30-Jan-2020 FRN",null,"30-Jan-2020",42247969200,42247969200,7.58,"Floating Coupon","Mexico","Mexican Peso","MXLDGO0002O6","LD200130=",null,"05-Feb-2015","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","MEXICO BONOS DE DESARROLLO DEL GOBIERNO FEDERAL CON PAGO MENSUAL DE INTERES","N","Auction and Direct","--"]
["MXSTRI / MXGV  IO Str 12-Mar-2020","STRIP","12-Mar-2020",0,0,"--","Stripped Coupon","Mexico","Mexican Peso","MXMCGO0003N6","MXMCGO0003N6=",null,"16-Oct-2015","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["BONDED / MXGV   7.560 02-Apr-2020 FRN",null,"02-Apr-2020",40204081000,40204081000,7.56,"Floating Coupon","Mexico","Mexican Peso","MXLDGO0002Q1","LD200402=",null,"09-Apr-2015","Unsecured","Bond","N",5.8000000000000003E-2,"--","--",7.702,"IS","MAT","02-Apr-2020",99.796899999999994,"N/A","MEXICO BONOS DE DESARROLLO DEL GOBIERNO FEDERAL CON PAGO MENSUAL DE INTERES","N","Auction","--"]
["BONDED / MXGV   7.560 28-May-2020 FRN",null,"28-May-2020",40666924600,40666924600,7.56,"Floating Coupon","Mexico","Mexican Peso","MXLDGO0002R9","LD200528=",null,"04-Jun-2015","Unsecured","Bond","N",5.8000000000000003E-2,"--","--",7.702,"IS","MAT","28-May-2020",99.7744,"N/A","MEXICO BONOS DE DESARROLLO DEL GOBIERNO FEDERAL CON PAGO MENSUAL DE INTERES","N","Auction","--"]
["MXBONO / MXGV   8.000 11-Jun-2020",null,"11-Jun-2020",334230630000,351305017460,8,"Fixed Coupon","Mexico","Mexican Peso","MX0MGO0000L1","MXBN200611=",null,"25-Feb-2010","Unsecured","Bond","N",1.982,1.9850000000000001,-7.9,7.43,"IS","MAT","11-Jun-2020",103.1557,"N/A","MEXICO BONOS DE DESARROLLO DEL GOBIERNO FEDERAL CON TASA DE INTERES FIJA","N","Auction","--"]
["MXSTRI / MXGV  IO Str 11-Jun-2020","STRIP","11-Jun-2020",189205500,624476520,"--","Stripped Coupon","Mexico","Mexican Peso","MXMCGO0001T7","MC200611=",null,"30-Oct-2003","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXSTRP / MXGV  PO Str 11-Jun-2020","STRIP","11-Jun-2020",0,0,"--","Stripped Coupon","Mexico","Mexican Peso","MXMPGO0000Y1","MP200611=",null,"25-Feb-2010","Unsecured","Strip - Principal only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND PRINCIPAL STRIP","N",null,"--"]
["MXSTRI / MXGV  IO Str 11-Jun-2020","STRIP","11-Jun-2020",311714344,1173971310,"--","Stripped Coupon","Mexico","Mexican Unidad de Inversion (UDI)","MXSCGO0001G1","SC200611=",null,"05-Jan-2006","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["BONDED / MXGV   7.570 02-Jul-2020 FRN",null,"02-Jul-2020",38475900000,38475900000,7.57,"Floating Coupon","Mexico","Mexican Peso","MXLDGO0002C1","LD200702=",null,"11-Jul-2013","Unsecured","Bond","N",3.0000000000000001E-3,"--","--",7.7069999999999999,"IS","MAT","02-Jul-2020",100.1927,"N/A","MEXICO BONOS DE DESARROLLO DEL GOBIERNO FEDERAL CON PAGO MENSUAL DE INTERES","N","Auction","--"]
["BONDED / MXGV   7.570 30-Jul-2020 FRN",null,"30-Jul-2020",36105425700,36105425700,7.57,"Floating Coupon","Mexico","Mexican Peso","MXLDGO0002T5","LD200730=",null,"06-Aug-2015","Unsecured","Bond","N",3.0000000000000001E-3,"--","--",7.7119999999999997,"IS","MAT","30-Jul-2020",100.1698,"N/A","MEXICO BONOS DE DESARROLLO DEL GOBIERNO FEDERAL CON PAGO MENSUAL DE INTERES","N","Auction and Direct","--"]
["MXSTRI / MXGV  IO Str 10-Sep-2020","STRIP","10-Sep-2020",0,0,"--","Stripped Coupon","Mexico","Mexican Peso","MXMCGO0003M8","MXMCGO0003M8=",null,"16-Oct-2015","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["BONDED / MXGV   7.570 24-Sep-2020 FRN",null,"24-Sep-2020",43076911100,43076911100,7.57,"Floating Coupon","Mexico","Mexican Peso","MXLDGO0002V1","LD200924=",null,"01-Oct-2015","Unsecured","Bond","N",3.0000000000000001E-3,"--","--",7.7119999999999997,"IS","MAT","24-Sep-2020",100.14660000000001,"N/A","MEXICO BONOS DE DESARROLLO DEL GOBIERNO FEDERAL CON PAGO MENSUAL DE INTERES","N","Auction and Direct","--"]
["BONDED / MXGV   7.570 26-Nov-2020 FRN",null,"26-Nov-2020",35062671100,35062671100,7.57,"Floating Coupon","Mexico","Mexican Peso","MXLDGO0002W9","LD201126=",null,"03-Dec-2015","Unsecured","Bond","N",2.1999999999999999E-2,"--","--",7.702,"IS","MAT","26-Nov-2020",99.998199999999997,"N/A","MEXICO BONOS DE DESARROLLO DEL GOBIERNO FEDERAL CON PAGO MENSUAL DE INTERES","N","Auction","--"]
["MXSTRI / MXGV  IO Str 10-Dec-2020","STRIP","10-Dec-2020",188171600,621064080,"--","Stripped Coupon","Mexico","Mexican Peso","MXMCGO0001U5","MC201210=",null,"30-Oct-2003","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["UDIBON / MXGV   2.500 10-Dec-2020",null,"10-Dec-2020",200842583668,200842654616,2.5,"Fixed Coupon","Mexico","Mexican Unidad de Inversion (UDI)","MX0SGO0000A1","MX201210UD=",null,"03-Mar-2011","Unsecured","Bond","N",2.5960000000000001,2.601,-9.1999999999999993,3.7549999999999999,"IS","MAT","10-Dec-2020",97.334800000000001,"N/A","BONOS DE DESARROLLO DEL GOBIERNO FEDERAL DENOMINADOS EN UDIS","N","Auction","--"]
["MXSTRP / MXGV  PO Str 10-Dec-2020","STRIP","10-Dec-2020",0,0,"--","Stripped Coupon","Mexico","Mexican Unidad de Inversion (UDI)","MXSPGO0000F7","SP201210=",null,"03-Mar-2011","Unsecured","Strip - Principal only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND PRINCIPAL STRIP","N",null,"--"]
["MXSTRI / MXGV  IO Str 10-Dec-2020","STRIP","10-Dec-2020",306671671,1167555687,"--","Stripped Coupon","Mexico","Mexican Unidad de Inversion (UDI)","MXSCGO0001H9","SC201210=",null,"05-Jan-2006","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["BONDED / MXGV   7.570 24-Dec-2020 FRN",null,"24-Dec-2020",35251027000,35251027000,7.57,"Floating Coupon","Mexico","Mexican Peso","MXLDGO0002G2","LD201224=",null,"05-Nov-2015","Unsecured","Bond","N",2.1999999999999999E-2,"--","--",7.7119999999999997,"IS","MAT","24-Dec-2020",99.9619,"N/A","MEXICO BONOS DE DESARROLLO DEL GOBIERNO FEDERAL CON PAGO MENSUAL DE INTERES","N","Direct","--"]
["BONDED / MXGV   7.570 21-Jan-2021 FRN",null,"21-Jan-2021",33093593000,33093593000,7.57,"Floating Coupon","Mexico","Mexican Peso","MXLDGO0002Y5","LD210121=",null,"28-Jan-2016","Unsecured","Bond","N",2.1999999999999999E-2,"--","--",7.7119999999999997,"IS","MAT","21-Jan-2021",99.950699999999998,"N/A","MEXICO BONOS DE DESARROLLO DEL GOBIERNO FEDERAL CON PAGO MENSUAL DE INTERES","N","Auction","--"]
["MXSTRI / MXGV  IO Str 11-Mar-2021","STRIP","11-Mar-2021",0,0,"--","Stripped Coupon","Mexico","Mexican Peso","MXMCGO0003O4","MXMCGO0003O4=",null,"16-Oct-2015","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["BONDED / MXGV   7.580 25-Mar-2021 FRN",null,"25-Mar-2021",20534336500,20534336500,7.58,"Floating Coupon","Mexico","Mexican Peso","MXLDGO0002Z2","LD210325=",null,"31-Mar-2016","Unsecured","Bond","N",3.9E-2,"--","--",7.7160000000000002,"IS","MAT","25-Mar-2021",99.768000000000001,"N/A","MEXICO BONOS DE DESARROLLO DEL GOBIERNO FEDERAL CON PAGO MENSUAL DE INTERES","N","Auction and Direct","--"]
["BONDED / MXGV   7.580 20-May-2021 FRN",null,"20-May-2021",39425600000,39425600000,7.58,"Floating Coupon","Mexico","Mexican Peso","MXLDGO000314","LD210520=",null,"26-May-2016","Unsecured","Bond","N",3.9E-2,"--","--",7.7140000000000004,"IS","MAT","20-May-2021",99.751199999999997,"N/A","MEXICO BONOS DE DESARROLLO DEL GOBIERNO FEDERAL CON PAGO MENSUAL DE INTERES","N","Auction and Direct","--"]
["MXSTRI / MXGV  IO Str 10-Jun-2021","STRIP","10-Jun-2021",188171600,621064080,"--","Stripped Coupon","Mexico","Mexican Peso","MXMCGO0001V3","MC210610=",null,"30-Oct-2003","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXBONO / MXGV   6.500 10-Jun-2021",null,"10-Jun-2021",303516230000,324668127000,6.5,"Fixed Coupon","Mexico","Mexican Peso","MX0MGO0000N7","MXBN210610=",null,"03-Feb-2011","Unsecured","Bond","N",2.8039999999999998,2.8079999999999998,51.2,7.81,"IS","MAT","10-Jun-2021",97.873800000000003,"N/A","MEXICO BONOS DE DESARROLLO DEL GOBIERNO FEDERAL CON TASA DE INTERES FIJA","N","Underwritten","--"]
["MXSTRI / MXGV  IO Str 10-Jun-2021","STRIP","10-Jun-2021",310060309,1167555687,"--","Stripped Coupon","Mexico","Mexican Unidad de Inversion (UDI)","MXSCGO0001I7","SC210610=",null,"05-Jan-2006","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXSTRP / MXGV  PO Str 10-Jun-2021","STRIP","10-Jun-2021",0,0,"--","Stripped Coupon","Mexico","Mexican Peso","MXMPGO000103","MP210610=",null,"03-Feb-2011","Unsecured","Strip - Principal only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND PRINCIPAL STRIP","N",null,"--"]
["BONDED / MXGV   7.560 22-Jul-2021 FRN",null,"22-Jul-2021",18052858100,18052858100,7.56,"Floating Coupon","Mexico","Mexican Peso","MXLDGO000330","LD210722=",null,"28-Jul-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","MEXICO BONOS DE DESARROLLO DEL GOBIERNO FEDERAL CON PAGO MENSUAL DE INTERES","N","Auction","--"]
["MXSTRI / MXGV  IO Str 09-Sep-2021","STRIP","09-Sep-2021",0,0,"--","Stripped Coupon","Mexico","Mexican Peso","MXMCGO0003P1","MXMCGO0003P1=",null,"16-Oct-2015","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["BONDED / MXGV   7.560 15-Sep-2021 FRN",null,"15-Sep-2021",18806571800,18806571800,7.56,"Floating Coupon","Mexico","Mexican Peso","MXLDGO000348","LD210915=",null,"22-Sep-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","MEXICO BONOS DE DESARROLLO DEL GOBIERNO FEDERAL CON PAGO MENSUAL DE INTERES","N","Auction","--"]
["BONDED / MXGV   7.570 18-Nov-2021 FRN",null,"18-Nov-2021",23056166700,23056166700,7.57,"Floating Coupon","Mexico","Mexican Peso","MXLDGO000363","LD211118=",null,"24-Nov-2016","Unsecured","Bond","N",3.0000000000000001E-3,"--","--",7.73,"IS","MAT","18-Nov-2021",99.923299999999998,"N/A","MEXICO BONOS DE DESARROLLO DEL GOBIERNO FEDERAL CON PAGO MENSUAL DE INTERES","N","Auction and Direct","--"]
["MXSTRI / MXGV  IO Str 09-Dec-2021","STRIP","09-Dec-2021",188171600,621064080,"--","Stripped Coupon","Mexico","Mexican Peso","MXMCGO0001W1","MC211209=",null,"30-Oct-2003","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXSTRI / MXGV  IO Str 09-Dec-2021","STRIP","09-Dec-2021",308365990,1167555687,"--","Stripped Coupon","Mexico","Mexican Unidad de Inversion (UDI)","MXSCGO0001J5","SC211209=",null,"05-Jan-2006","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["BONDED / MXGV   7.570 13-Jan-2022 FRN",null,"13-Jan-2022",33719000000,33719000000,7.57,"Floating Coupon","Mexico","Mexican Peso","MXLDGO000389","LD220113=",null,"19-Jan-2017","Unsecured","Bond","N",3.0000000000000001E-3,"--","--",7.7309999999999999,"IS","MAT","13-Jan-2022",99.897000000000006,"N/A","MEXICO BONOS DE DESARROLLO DEL GOBIERNO FEDERAL CON PAGO MENSUAL DE INTERES","N","Auction and Direct","--"]
["MXSTRI / MXGV  IO Str 10-Mar-2022","STRIP","10-Mar-2022",0,0,"--","Stripped Coupon","Mexico","Mexican Peso","MXMCGO0003R7","MXMCGO0003R7=",null,"16-Oct-2015","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["BONDED / MXGV   7.570 17-Mar-2022 FRN",null,"17-Mar-2022",30567854200,30567854200,7.57,"Floating Coupon","Mexico","Mexican Peso","MXLDGO000397","LD220317=",null,"23-Mar-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","MEXICO BONOS DE DESARROLLO DEL GOBIERNO FEDERAL CON PAGO MENSUAL DE INTERES","N","Auction","--"]
["BONDED / MXGV   7.570 12-May-2022 FRN",null,"12-May-2022",30837322000,30837322000,7.57,"Floating Coupon","Mexico","Mexican Peso","MXLDGO0003B1","LD220512=",null,"18-May-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","MEXICO BONOS DE DESARROLLO DEL GOBIERNO FEDERAL CON PAGO MENSUAL DE INTERES","N","Auction","--"]
["MXSTRI / MXGV  IO Str 09-Jun-2022","STRIP","09-Jun-2022",188171600,621064080,"--","Stripped Coupon","Mexico","Mexican Peso","MXMCGO0001X9","MC220609=",null,"30-Oct-2003","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXBONO / MXGV   6.500 09-Jun-2022",null,"09-Jun-2022",260213535700,260213535700,6.5,"Fixed Coupon","Mexico","Mexican Peso","MX0MGO0000Q0","MXBN220609=",null,"17-Feb-2012","Unsecured","Bond","N",3.5590000000000002,3.5630000000000002,15.1,7.45,"IS","MAT","09-Jun-2022",98.169200000000004,"N/A","MEXICO BONOS DE DESARROLLO DEL GOBIERNO FEDERAL CON TASA DE INTERES FIJA","N","Auction","--"]
["UDIBON / MXGV   2.000 09-Jun-2022",null,"09-Jun-2022",131313060497,131313060497,2,"Fixed Coupon","Mexico","Mexican Unidad de Inversion (UDI)","MX0SGO0000B9","MX220609UD=",null,"07-Sep-2012","Unsecured","Bond","N",3.9790000000000001,3.984,13.9,3.6419999999999999,"IS","MAT","09-Jun-2022",94.017099999999999,"N/A","BONOS DE DESARROLLO DEL GOBIERNO FEDERAL DENOMINADOS EN UDIS","N","Auction","--"]
["MXSTRP / MXGV  PO Str 09-Jun-2022","STRIP","09-Jun-2022",0,0,"--","Stripped Coupon","Mexico","Mexican Unidad de Inversion (UDI)","MXSPGO0000G5","SP220609=",null,"21-Jun-2012","Unsecured","Strip - Principal only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND PRINCIPAL STRIP","N",null,"--"]
["MXSTRI / MXGV  IO Str 09-Jun-2022","STRIP","09-Jun-2022",308365990,1167555687,"--","Stripped Coupon","Mexico","Mexican Unidad de Inversion (UDI)","MXSCGO0001K3","SC220609=",null,"05-Jan-2006","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXSTRP / MXGV  PO Str 09-Jun-2022","STRIP","09-Jun-2022",0,0,"--","Stripped Coupon","Mexico","Mexican Peso","MXMPGO000145","MP220609=",null,"17-Feb-2012","Unsecured","Strip - Principal only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND PRINCIPAL STRIP","N",null,"--"]
["BONDED / MXGV   7.580 14-Jul-2022 FRN",null,"14-Jul-2022",27065390300,27065390300,7.58,"Floating Coupon","Mexico","Mexican Peso","MXLDGO0003D7","LD220714=",null,"20-Jul-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","MEXICO BONOS DE DESARROLLO DEL GOBIERNO FEDERAL CON PAGO MENSUAL DE INTERES","N","Auction and Direct","--"]
["BONDED / MXGV   7.580 08-Sep-2022 FRN",null,"08-Sep-2022",32332483000,32332483000,7.58,"Floating Coupon","Mexico","Mexican Peso","MXLDGO0003E5","LD220908=",null,"14-Sep-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","MEXICO BONOS DE DESARROLLO DEL GOBIERNO FEDERAL CON PAGO MENSUAL DE INTERES","N","Auction and Direct","--"]
["MXSTRI / MXGV  IO Str 08-Sep-2022","STRIP","08-Sep-2022",0,0,"--","Stripped Coupon","Mexico","Mexican Peso","MXMCGO0003S5","MXMCGO0003S5=",null,"16-Oct-2015","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["BONDED / MXGV   7.560 10-Nov-2022 FRN",null,"10-Nov-2022",27817208000,27817208000,7.56,"Floating Coupon","Mexico","Mexican Peso","MXLDGO0003F2","LD221110=",null,"16-Nov-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","MEXICO BONOS DE DESARROLLO DEL GOBIERNO FEDERAL CON PAGO MENSUAL DE INTERES","N","Auction","--"]
["MXSTRI / MXGV  IO Str 08-Dec-2022","STRIP","08-Dec-2022",308365990,1167555687,"--","Stripped Coupon","Mexico","Mexican Unidad de Inversion (UDI)","MXSCGO0001L1","SC221208=",null,"05-Jan-2006","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXSTRI / MXGV  IO Str 08-Dec-2022","STRIP","08-Dec-2022",188171600,621064080,"--","Stripped Coupon","Mexico","Mexican Peso","MXMCGO0001Y7","MC221208=",null,"30-Oct-2003","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["BONDED / MXGV   7.320 05-Jan-2023 FRN",null,"05-Jan-2023",32393714500,32393714500,7.32,"Floating Coupon","Mexico","Mexican Peso","MXLDGO0003G0","LD230105=",null,"11-Jan-2018","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","MEXICO BONOS DE DESARROLLO DEL GOBIERNO FEDERAL CON PAGO MENSUAL DE INTERES","N","Auction","--"]
["MXSTRI / MXGV  IO Str 09-Mar-2023","STRIP","09-Mar-2023",0,0,"--","Stripped Coupon","Mexico","Mexican Peso","MXMCGO0003Q9","MXMCGO0003Q9=",null,"16-Oct-2015","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXSTRI / MXGV  IO Str 08-Jun-2023","STRIP","08-Jun-2023",308365990,1167555687,"--","Stripped Coupon","Mexico","Mexican Unidad de Inversion (UDI)","MXSCGO0001M9","SC230608=",null,"05-Jan-2006","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXSTRI / MXGV  IO Str 08-Jun-2023","STRIP","08-Jun-2023",188171600,621064080,"--","Stripped Coupon","Mexico","Mexican Peso","MXMCGO0001Z4","MC230608=",null,"30-Oct-2003","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXSTRI / MXGV  IO Str 07-Sep-2023","STRIP","07-Sep-2023",0,0,"--","Stripped Coupon","Mexico","Mexican Peso","MXMCGO0003T3","MXMCGO0003T3=",null,"16-Oct-2015","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXBONO / MXGV   8.000 07-Dec-2023",null,"07-Dec-2023",90095897800,95702776800,8,"Fixed Coupon","Mexico","Mexican Peso","MX0MGO000003","MXBN231207=",null,"30-Oct-2003","Unsecured","Bond","N",4.4530000000000003,4.4569999999999999,11.1,7.45,"IS","MAT","07-Dec-2023",104.53919999999999,"N/A","MEXICO BONOS DE DESARROLLO DEL GOBIERNO FEDERAL CON TASA DE INTERES FIJA","N","Auction","--"]
["MXSTRP / MXGV  PO Str 07-Dec-2023","STRIP","07-Dec-2023",122355000,122355000,"--","Stripped Coupon","Mexico","Mexican Peso","MXMPGO0000G8","MP231207=",null,"30-Oct-2003","Unsecured","Strip - Principal only","N",5.4829999999999997,5.4850000000000003,159.80000000000001,9.1039999999999992,"IS","MAT","07-Dec-2023",6.0240999999999998,"N/A","MEXICO - GOVERNMENT BOND PRINCIPAL STRIP","N",null,"--"]
["MXSTRI / MXGV  IO Str 07-Dec-2023","STRIP","07-Dec-2023",188171600,621064080,"--","Stripped Coupon","Mexico","Mexican Peso","MXMCGO000207","MC231207=",null,"30-Oct-2003","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXSTRI / MXGV  IO Str 07-Dec-2023","STRIP","07-Dec-2023",308365990,1167555687,"--","Stripped Coupon","Mexico","Mexican Unidad de Inversion (UDI)","MXSCGO0001N7","SC231207=",null,"05-Jan-2006","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXSTRI / MXGV  IO Str 07-Mar-2024","STRIP","07-Mar-2024",0,0,"--","Stripped Coupon","Mexico","Mexican Peso","MXMCGO0003V9","MXMCGO0003V9=",null,"16-Oct-2015","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXSTRI / MXGV  IO Str 06-Jun-2024","STRIP","06-Jun-2024",308365990,1167555687,"--","Stripped Coupon","Mexico","Mexican Unidad de Inversion (UDI)","MXSCGO0001O5","SC240606=",null,"05-Jan-2006","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXSTRI / MXGV  IO Str 06-Jun-2024","STRIP","06-Jun-2024",183223000,616115500,"--","Stripped Coupon","Mexico","Mexican Peso","MXMCGO000215","MC240606=",null,"20-Jan-2005","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXSTRI / MXGV  IO Str 05-Sep-2024","STRIP","05-Sep-2024",0,0,"--","Stripped Coupon","Mexico","Mexican Peso","MXMCGO0003U1","MXMCGO0003U1=",null,"16-Oct-2015","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXBONO / MXGV  10.000 05-Dec-2024",null,"05-Dec-2024",258710183000,283364671200,10,"Fixed Coupon","Mexico","Mexican Peso","MX0MGO000078","MXBN241205=",null,"20-Jan-2005","Unsecured","Bond","N",4.8559999999999999,4.8620000000000001,10.9,7.46,"IS","MAT","05-Dec-2024",115.8732,"N/A","MEXICO BONOS DE DESARROLLO DEL GOBIERNO FEDERAL CON TASA DE INTERES FIJA","N","Auction","--"]
["MXSTRI / MXGV  IO Str 05-Dec-2024","STRIP","05-Dec-2024",308365990,1175171823,"--","Stripped Coupon","Mexico","Mexican Unidad de Inversion (UDI)","MXSCGO0001P2","SC241205=",null,"05-Jan-2006","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXSTRP / MXGV  PO Str 05-Dec-2024","STRIP","05-Dec-2024",3624120000,7722648000,"--","Stripped Coupon","Mexico","Mexican Peso","MXMPGO0000H6","MP241205=",null,"20-Jan-2005","Unsecured","Strip - Principal only","N",6.423,6.4279999999999999,194.1,9.4730000000000008,"IS","MAT","05-Dec-2024",5.3902999999999999,"N/A","MEXICO - GOVERNMENT BOND PRINCIPAL STRIP","N",null,"--"]
["MXSTRI / MXGV  IO Str 05-Dec-2024","STRIP","05-Dec-2024",183223000,616115500,"--","Stripped Coupon","Mexico","Mexican Peso","MXMCGO000223","MC241205=",null,"20-Jan-2005","Unsecured","Strip - Interest only","N",6.423,6.4279999999999999,194.1,9.4730000000000008,"IS","MAT","05-Dec-2024",5.3902999999999999,"N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXSTRI / MXGV  IO Str 06-Mar-2025","STRIP","06-Mar-2025",0,0,"--","Stripped Coupon","Mexico","Mexican Peso","MXMCGO0003W7","MXMCGO0003W7=",null,"16-Oct-2015","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXSTRI / MXGV  IO Str 05-Jun-2025","STRIP","05-Jun-2025",3600,290213560,"--","Stripped Coupon","Mexico","Mexican Peso","MXMCGO000231","MC250605=",null,"26-Oct-2006","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXSTRI / MXGV  IO Str 05-Jun-2025","STRIP","05-Jun-2025",308365990,1167555687,"--","Stripped Coupon","Mexico","Mexican Unidad de Inversion (UDI)","MXSCGO0001Q0","SC250605=",null,"05-Jan-2006","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXSTRI / MXGV  IO Str 04-Sep-2025","STRIP","04-Sep-2025",0,0,"--","Stripped Coupon","Mexico","Mexican Peso","MXMCGO0003X5","MXMCGO0003X5=",null,"16-Oct-2015","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXSTRI / MXGV  IO Str 04-Dec-2025","STRIP","04-Dec-2025",308365990,1167555687,"--","Stripped Coupon","Mexico","Mexican Unidad de Inversion (UDI)","MXSCGO0001R8","SC251204=",null,"05-Jan-2006","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXSTRI / MXGV  IO Str 04-Dec-2025","STRIP","04-Dec-2025",3600,290213560,"--","Stripped Coupon","Mexico","Mexican Peso","MXMCGO0002K4","MC250412=",null,"26-Oct-2006","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["UDIBON / MXGV   4.500 04-Dec-2025",null,"04-Dec-2025",244834332425,254704580169,4.5,"Fixed Coupon","Mexico","Mexican Unidad de Inversion (UDI)","MX0SGO000015","MX251204UD=",null,"05-Jan-2006","Unsecured","Bond","N",6.4459999999999997,6.4580000000000002,-3.9,3.6019999999999999,"IS","MAT","04-Dec-2025",107.20489999999999,"N/A","BONOS DE DESARROLLO DEL GOBIERNO FEDERAL DENOMINADOS EN UDIS","N","Auction","--"]
["MXSTRP / MXGV  PO Str 04-Dec-2025","STRIP","04-Dec-2025",96680779,16477579323,"--","Stripped Coupon","Mexico","Mexican Unidad de Inversion (UDI)","MXSPGO000057","SP251204=",null,"05-Jan-2006","Unsecured","Strip - Principal only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND PRINCIPAL STRIP","N",null,"--"]
["MXSTRI / MXGV  IO Str 05-Mar-2026","STRIP","05-Mar-2026",0,0,"--","Stripped Coupon","Mexico","Mexican Peso","MXMCGO0003Y3","MXMCGO0003Y3=",null,"16-Oct-2015","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXSTRP / MXGV  PO Str 05-Mar-2026","STRIP","05-Mar-2026",0,0,"--","Stripped Coupon","Mexico","Mexican Peso","MXMPGO0001B7","MXMPGO0001B7=",null,"16-Oct-2015","Unsecured","Strip - Principal only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND PRINCIPAL STRIP","N",null,"--"]
["MXBONO / MXGV   5.750 05-Mar-2026",null,"05-Mar-2026",154900530000,154900530000,5.75,"Fixed Coupon","Mexico","Mexican Peso","MX0MGO0000Y4","MXBN260305=",null,"16-Oct-2015","Unsecured","Bond","N",5.9569999999999999,5.9589999999999996,15,7.5289999999999999,"IS","MAT","05-Mar-2026",92.256799999999998,"N/A","MEXICO BONOS DE DESARROLLO DEL GOBIERNO FEDERAL CON TASA DE INTERES FIJA","N","Auction","--"]
["MXSTRI / MXGV  IO Str 04-Jun-2026","STRIP","04-Jun-2026",308365990,818680210,"--","Stripped Coupon","Mexico","Mexican Unidad de Inversion (UDI)","MXSCGO0001S6","SC260604=",null,"05-Jan-2006","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXSTRI / MXGV  IO Str 04-Jun-2026","STRIP","04-Jun-2026",3600,290213560,"--","Stripped Coupon","Mexico","Mexican Peso","MXMCGO000256","MC260604=",null,"26-Oct-2006","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXSTRI / MXGV  IO Str 03-Dec-2026","STRIP","03-Dec-2026",3600,290213560,"--","Stripped Coupon","Mexico","Mexican Peso","MXMCGO000264","MC261203=",null,"26-Oct-2006","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXSTRI / MXGV  IO Str 03-Dec-2026","STRIP","03-Dec-2026",308365990,808503476,"--","Stripped Coupon","Mexico","Mexican Unidad de Inversion (UDI)","MXSCGO0001T4","SC261203=",null,"05-Jan-2006","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXBONO / MXGV   7.500 03-Jun-2027",null,"03-Jun-2027",168443900000,181465969400,7.5,"Fixed Coupon","Mexico","Mexican Peso","MX0MGO0000D8","MXBN270603=",null,"18-Jan-2007","Unsecured","Bond","N",6.415,6.415,12.8,7.55,"IS","MAT","03-Jun-2027",101.5261,"N/A","MEXICO BONOS DE DESARROLLO DEL GOBIERNO FEDERAL CON TASA DE INTERES FIJA","N","Auction","--"]
["MXSTRP / MXGV  PO Str 03-Jun-2027","STRIP","03-Jun-2027",96000,1702320000,"--","Stripped Coupon","Mexico","Mexican Peso","MXMPGO0000N4","MP270603=",null,"18-Jan-2007","Unsecured","Strip - Principal only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND PRINCIPAL STRIP","N",null,"--"]
["MXSTRI / MXGV  IO Str 03-Jun-2027","STRIP","03-Jun-2027",306166622,808503476,"--","Stripped Coupon","Mexico","Mexican Unidad de Inversion (UDI)","MXSCGO0001U2","SC270603=",null,"05-Jan-2006","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXSTRI / MXGV  IO Str 03-Jun-2027","STRIP","03-Jun-2027",3600,290213560,"--","Stripped Coupon","Mexico","Mexican Peso","MXMCGO000272","MC270603=",null,"26-Oct-2006","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXSTRI / MXGV  IO Str 02-Dec-2027","STRIP","02-Dec-2027",306166622,808503476,"--","Stripped Coupon","Mexico","Mexican Unidad de Inversion (UDI)","MXSCGO0001V0","SC271202=",null,"05-Jan-2006","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXSTRI / MXGV  IO Str 01-Jun-2028","STRIP","01-Jun-2028",306166622,818680210,"--","Stripped Coupon","Mexico","Mexican Unidad de Inversion (UDI)","MXSCGO0001W8","SC280601=",null,"05-Jan-2006","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXSTRI / MXGV  IO Str 30-Nov-2028","STRIP","30-Nov-2028",306166622,808503476,"--","Stripped Coupon","Mexico","Mexican Unidad de Inversion (UDI)","MXSCGO0001X6","SC281130=",null,"05-Jan-2006","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["UDIBON / MXGV   4.000 30-Nov-2028",null,"30-Nov-2028",69432995711,69432995711,4,"Fixed Coupon","Mexico","Mexican Unidad de Inversion (UDI)","MX0SGO0000F0","MX281130UD=",null,"07-Apr-2017","Unsecured","Bond","N",8.5779999999999994,8.5920000000000005,4.2,3.69,"IS","MAT","30-Nov-2028",103.7508,"N/A","BONOS DE DESARROLLO DEL GOBIERNO FEDERAL DENOMINADOS EN UDIS","N","Auction","--"]
["MXSTRI / MXGV  IO Str 31-May-2029","STRIP","31-May-2029",306166622,808503476,"--","Stripped Coupon","Mexico","Mexican Unidad de Inversion (UDI)","MXSCGO0001Y4","SC290531=",null,"05-Jan-2006","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXBONO / MXGV   8.500 31-May-2029",null,"31-May-2029",99497261000,99497296600,8.5,"Fixed Coupon","Mexico","Mexican Peso","MX0MGO0000H9","MXBN290531=",null,"15-Jan-2009","Unsecured","Bond","N",7.11,7.1020000000000003,14.5,7.63,"IS","MAT","31-May-2029",108.64230000000001,"N/A","MEXICO BONOS DE DESARROLLO DEL GOBIERNO FEDERAL CON TASA DE INTERES FIJA","N","Auction","--"]
["MXSTRI / MXGV  IO Str 29-Nov-2029","STRIP","29-Nov-2029",5551000,102607960,"--","Stripped Coupon","Mexico","Mexican Peso","MXMCGO0002C1","MC291129=",null,"26-Oct-2006","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXSTRI / MXGV  IO Str 29-Nov-2029","STRIP","29-Nov-2029",306166622,808503476,"--","Stripped Coupon","Mexico","Mexican Unidad de Inversion (UDI)","MXSCGO0001Z1","SC291129=",null,"05-Jan-2006","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXSTRI / MXGV  IO Str 30-May-2030","STRIP","30-May-2030",306166622,818680210,"--","Stripped Coupon","Mexico","Mexican Unidad de Inversion (UDI)","MXSCGO000201","SC300530=",null,"05-Jan-2006","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXSTRI / MXGV  IO Str 30-May-2030","STRIP","30-May-2030",5551000,102607960,"--","Stripped Coupon","Mexico","Mexican Peso","MXMCGO0002D9","MC300530=",null,"26-Oct-2006","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXSTRI / MXGV  IO Str 28-Nov-2030","STRIP","28-Nov-2030",306166622,808503476,"--","Stripped Coupon","Mexico","Mexican Unidad de Inversion (UDI)","MXSCGO000219","SC301128=",null,"05-Jan-2006","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXSTRI / MXGV  IO Str 28-Nov-2030","STRIP","28-Nov-2030",5551000,102607960,"--","Stripped Coupon","Mexico","Mexican Peso","MXMCGO0002E7","MC301128=",null,"26-Oct-2006","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXSTRI / MXGV  IO Str 29-May-2031","STRIP","29-May-2031",5551000,102607960,"--","Stripped Coupon","Mexico","Mexican Peso","MXMCGO0002F4","MC310529=",null,"26-Oct-2006","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXSTRI / MXGV  IO Str 29-May-2031","STRIP","29-May-2031",306166622,808503476,"--","Stripped Coupon","Mexico","Mexican Unidad de Inversion (UDI)","MXSCGO000227","SC310529=",null,"05-Jan-2006","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXBONO / MXGV   7.750 29-May-2031",null,"29-May-2031",131701100000,138823266700,7.75,"Fixed Coupon","Mexico","Mexican Peso","MX0MGO0000P2","MXBN310529=",null,"09-Sep-2011","Unsecured","Bond","N",7.9820000000000002,7.96,16.399999999999999,7.71,"IS","MAT","29-May-2031",102.24930000000001,"N/A","MEXICO BONOS DE DESARROLLO DEL GOBIERNO FEDERAL CON TASA DE INTERES FIJA","N","Auction","--"]
["MXSTRP / MXGV  PO Str 29-May-2031","STRIP","29-May-2031",0,0,"--","Stripped Coupon","Mexico","Mexican Peso","MXMPGO000129","MP310529=",null,"09-Sep-2011","Unsecured","Strip - Principal only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND PRINCIPAL STRIP","N",null,"--"]
["MXSTRI / MXGV  IO Str 27-Nov-2031","STRIP","27-Nov-2031",5551000,102607960,"--","Stripped Coupon","Mexico","Mexican Peso","MXMCGO0002G2","MC311127=",null,"26-Oct-2006","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXSTRI / MXGV  IO Str 27-Nov-2031","STRIP","27-Nov-2031",306166622,808503476,"--","Stripped Coupon","Mexico","Mexican Unidad de Inversion (UDI)","MXSCGO000235","SC311127=",null,"05-Jan-2006","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXSTRI / MXGV  IO Str 27-May-2032","STRIP","27-May-2032",306166622,808503476,"--","Stripped Coupon","Mexico","Mexican Unidad de Inversion (UDI)","MXSCGO000243","SC320527=",null,"05-Jan-2006","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXSTRI / MXGV  IO Str 27-May-2032","STRIP","27-May-2032",5551000,102607960,"--","Stripped Coupon","Mexico","Mexican Peso","MXMCGO0002H0","MC320527=",null,"26-Oct-2006","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXSTRI / MXGV  IO Str 25-Nov-2032","STRIP","25-Nov-2032",5551000,102607960,"--","Stripped Coupon","Mexico","Mexican Peso","MXMCGO0002I8","MC321125=",null,"26-Oct-2006","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXSTRI / MXGV  IO Str 25-Nov-2032","STRIP","25-Nov-2032",306166622,808503476,"--","Stripped Coupon","Mexico","Mexican Unidad de Inversion (UDI)","MXSCGO000250","SC321125=",null,"05-Jan-2006","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXSTRI / MXGV  IO Str 26-May-2033","STRIP","26-May-2033",306166622,808503476,"--","Stripped Coupon","Mexico","Mexican Unidad de Inversion (UDI)","MXSCGO000268","SC330526=",null,"05-Jan-2006","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXSTRI / MXGV  IO Str 26-May-2033","STRIP","26-May-2033",5551000,102607960,"--","Stripped Coupon","Mexico","Mexican Peso","MXMCGO0002J6","MC330526=",null,"26-Oct-2006","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXSTRI / MXGV  IO Str 24-Nov-2033","STRIP","24-Nov-2033",5551000,102607960,"--","Stripped Coupon","Mexico","Mexican Peso","MXMCGO000314","MC331124=",null,"26-Oct-2006","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXSTRI / MXGV  IO Str 24-Nov-2033","STRIP","24-Nov-2033",306166622,808503476,"--","Stripped Coupon","Mexico","Mexican Unidad de Inversion (UDI)","MXSCGO000276","SC331124=",null,"05-Jan-2006","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXSTRI / MXGV  IO Str 25-May-2034","STRIP","25-May-2034",5551000,102607960,"--","Stripped Coupon","Mexico","Mexican Peso","MXMCGO000322","MC340525=",null,"26-Oct-2006","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXSTRI / MXGV  IO Str 25-May-2034","STRIP","25-May-2034",306166622,808503476,"--","Stripped Coupon","Mexico","Mexican Unidad de Inversion (UDI)","MXSCGO000284","SC340525=",null,"05-Jan-2006","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXSTRI / MXGV  IO Str 23-Nov-2034","STRIP","23-Nov-2034",5551000,102607960,"--","Stripped Coupon","Mexico","Mexican Peso","MXMCGO000330","MC341123=",null,"26-Oct-2006","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXSTRI / MXGV  IO Str 23-Nov-2034","STRIP","23-Nov-2034",306166622,818680210,"--","Stripped Coupon","Mexico","Mexican Unidad de Inversion (UDI)","MXSCGO000292","SC341123=",null,"05-Jan-2006","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXBONO / MXGV   7.750 23-Nov-2034",null,"23-Nov-2034",88901100900,97094297900,7.75,"Fixed Coupon","Mexico","Mexican Peso","MX0MGO0000U2","MXBN341123=",null,"11-Apr-2014","Unsecured","Bond","N",9.0210000000000008,8.9649999999999999,14.7,7.78,"IS","MAT","23-Nov-2034",101.63890000000001,"N/A","MEXICO BONOS DE DESARROLLO DEL GOBIERNO FEDERAL CON TASA DE INTERES FIJA","N","Auction","--"]
["MXSTRP / MXGV  PO Str 23-Nov-2034","STRIP","23-Nov-2034",0,0,"--","Stripped Coupon","Mexico","Mexican Peso","MXMPGO000178","BONOS341123=",null,"28-Apr-2014","Unsecured","Strip - Principal only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND PRINCIPAL STRIP","N",null,"--"]
["MXSTRI / MXGV  IO Str 24-May-2035","STRIP","24-May-2035",5551000,102607960,"--","Stripped Coupon","Mexico","Mexican Peso","MXMCGO0002O6","MC350524=",null,"26-Oct-2006","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXSTRI / MXGV  IO Str 24-May-2035","STRIP","24-May-2035",306166622,818680210,"--","Stripped Coupon","Mexico","Mexican Unidad de Inversion (UDI)","MXSCGO0002A2","SC350524=",null,"05-Jan-2006","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["UDIBON / MXGV   4.500 22-Nov-2035",null,"22-Nov-2035",148969027001,152828547746,4.5,"Fixed Coupon","Mexico","Mexican Unidad de Inversion (UDI)","MX0SGO000023","MX351122UD=",null,"05-Jan-2006","Unsecured","Bond","N",12.193,12.183999999999999,8.1,3.85,"IS","MAT","22-Nov-2035",109.4872,"N/A","BONOS DE DESARROLLO DEL GOBIERNO FEDERAL DENOMINADOS EN UDIS","N","Auction","--"]
["MXSTRP / MXGV  PO Str 22-Nov-2035","STRIP","22-Nov-2035",11718095206,33295705868,"--","Stripped Coupon","Mexico","Mexican Unidad de Inversion (UDI)","MXSPGO000065","SP351122=",null,"05-Jan-2006","Unsecured","Strip - Principal only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND PRINCIPAL STRIP","N",null,"--"]
["MXSTRI / MXGV  IO Str 22-Nov-2035","STRIP","22-Nov-2035",306166622,821161984,"--","Stripped Coupon","Mexico","Mexican Unidad de Inversion (UDI)","MXSCGO0002B0","SC351122=",null,"05-Jan-2006","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXSTRI / MXGV  IO Str 22-Nov-2035","STRIP","22-Nov-2035",5551000,102607960,"--","Stripped Coupon","Mexico","Mexican Peso","MXMCGO0002P3","MC351122=",null,"26-Oct-2006","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXSTRI / MXGV  IO Str 22-May-2036","STRIP","22-May-2036",54450879,63675596,"--","Stripped Coupon","Mexico","Mexican Unidad de Inversion (UDI)","MXSCGO0002C8","SC360522=",null,"06-Apr-2010","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXSTRI / MXGV  IO Str 22-May-2036","STRIP","22-May-2036",5551000,102607960,"--","Stripped Coupon","Mexico","Mexican Peso","MXMCGO000363","MC360522=",null,"26-Oct-2006","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXSTRP / MXGV  PO Str 20-Nov-2036","STRIP","20-Nov-2036",109800000,312336000,"--","Stripped Coupon","Mexico","Mexican Peso","MXMPGO0000L8","MP361120=",null,"26-Oct-2006","Unsecured","Strip - Principal only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND PRINCIPAL STRIP","N",null,"--"]
["MXSTRI / MXGV  IO Str 20-Nov-2036","STRIP","20-Nov-2036",5551000,102607960,"--","Stripped Coupon","Mexico","Mexican Peso","MXMCGO0002S7","MC361120=",null,"29-Jan-2009","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXSTRI / MXGV  IO Str 20-Nov-2036","STRIP","20-Nov-2036",39579596,63675596,"--","Stripped Coupon","Mexico","Mexican Unidad de Inversion (UDI)","MXSCGO0002K1","SC361120=",null,"06-Apr-2010","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXBONO / MXGV  10.000 20-Nov-2036",null,"20-Nov-2036",86697477400,91888338200,10,"Fixed Coupon","Mexico","Mexican Peso","MX0MGO0000B2","MXBN361120=",null,"26-Oct-2006","Unsecured","Bond","N",9.0269999999999992,8.9469999999999992,16.5,7.82,"IS","MAT","20-Nov-2036",123.84099999999999,"N/A","MEXICO BONOS DE DESARROLLO DEL GOBIERNO FEDERAL CON TASA DE INTERES FIJA","N","Auction","--"]
["MXSTRI / MXGV  IO Str 21-May-2037","STRIP","21-May-2037",1115917,56694138,"--","Stripped Coupon","Mexico","Mexican Unidad de Inversion (UDI)","MXSCGO0002G9","SC370521=",null,"06-Apr-2010","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXSTRI / MXGV  IO Str 19-Nov-2037","STRIP","19-Nov-2037",39579596,63675596,"--","Stripped Coupon","Mexico","Mexican Unidad de Inversion (UDI)","MXSCGO0002J3","SC371119=",null,"06-Apr-2010","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXSTRI / MXGV  IO Str 20-May-2038","STRIP","20-May-2038",39579596,63675596,"--","Stripped Coupon","Mexico","Mexican Unidad de Inversion (UDI)","MXSCGO0002F1","SC380520=",null,"06-Apr-2010","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXSTRP / MXGV  PO Str 18-Nov-2038","STRIP","18-Nov-2038",2020320000,2020320000,"--","Stripped Coupon","Mexico","Mexican Peso","MXMPGO0000U9","MP381118=",null,"29-Jan-2009","Unsecured","Strip - Principal only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND PRINCIPAL STRIP","N","Underwritten","--"]
["MXSTRI / MXGV  IO Str 18-Nov-2038","STRIP","18-Nov-2038",39579596,63675596,"--","Stripped Coupon","Mexico","Mexican Unidad de Inversion (UDI)","MXSCGO0002D6","SC381118=",null,"06-Apr-2010","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXBONO / MXGV   8.500 18-Nov-2038",null,"18-Nov-2038",97762263600,110830791800,8.5,"Fixed Coupon","Mexico","Mexican Peso","MX0MGO0000J5","MXBN381118=",null,"29-Jan-2009","Unsecured","Bond","N",9.7240000000000002,9.6180000000000003,13.9,7.83,"IS","MAT","18-Nov-2038",108.9528,"N/A","MEXICO BONOS DE DESARROLLO DEL GOBIERNO FEDERAL CON TASA DE INTERES FIJA","N","Auction","--"]
["MXSTRI / MXGV  IO Str 19-May-2039","STRIP","19-May-2039",39579596,63675596,"--","Stripped Coupon","Mexico","Mexican Unidad de Inversion (UDI)","MXSCGO0002H7","SC390519=",null,"06-Apr-2010","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXSTRI / MXGV  IO Str 19-May-2039","STRIP","19-May-2039",0,0,"--","Stripped Coupon","Mexico","Mexican Peso","MXMCGO000306","MC390519=",null,"20-Apr-2012","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXSTRI / MXGV  IO Str 17-Nov-2039","STRIP","17-Nov-2039",0,0,"--","Stripped Coupon","Mexico","Mexican Peso","MXMCGO000348","MC391117=",null,"20-Apr-2012","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXSTRI / MXGV  IO Str 17-Nov-2039","STRIP","17-Nov-2039",39579596,63675596,"--","Stripped Coupon","Mexico","Mexican Unidad de Inversion (UDI)","MXSCGO0002E4","SC391117=",null,"06-Apr-2010","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXSTRI / MXGV  IO Str 17-May-2040","STRIP","17-May-2040",0,0,"--","Stripped Coupon","Mexico","Mexican Peso","MXMCGO000355","MC400517=",null,"20-Apr-2012","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXSTRI / MXGV  IO Str 17-May-2040","STRIP","17-May-2040",39579596,63675596,"--","Stripped Coupon","Mexico","Mexican Unidad de Inversion (UDI)","MXSCGO0002L9","SC400517=",null,"06-Apr-2010","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXSTRP / MXGV  PO Str 15-Nov-2040","STRIP","15-Nov-2040",9134169114,10356026570,"--","Stripped Coupon","Mexico","Mexican Unidad de Inversion (UDI)","MXSPGO0000E0","SP401115=",null,"25-Mar-2010","Unsecured","Strip - Principal only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND PRINCIPAL STRIP","N",null,"--"]
["UDIBON / MXGV   4.000 15-Nov-2040",null,"15-Nov-2040",277012317099,282228433915,4,"Fixed Coupon","Mexico","Mexican Unidad de Inversion (UDI)","MX0SGO000098","MX401115UD=",null,"25-Mar-2010","Unsecured","Bond","N",14.657,14.612,6.4,3.8959999999999999,"IS","MAT","15-Nov-2040",102.5656,"N/A","BONOS DE DESARROLLO DEL GOBIERNO FEDERAL DENOMINADOS EN UDIS","N","Auction","--"]
["MXSTRI / MXGV  IO Str 15-Nov-2040","STRIP","15-Nov-2040",0,0,"--","Stripped Coupon","Mexico","Mexican Peso","MXMCGO000397","MC401115=",null,"20-Apr-2012","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXSTRI / MXGV  IO Str 15-Nov-2040","STRIP","15-Nov-2040",39579596,66531648,"--","Stripped Coupon","Mexico","Mexican Unidad de Inversion (UDI)","MXSCGO0002I5","SC401115=",null,"06-Apr-2010","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXSTRI / MXGV  IO Str 10-May-2041","STRIP","10-May-2041",1115917,1115917,"--","Stripped Coupon","Mexico","Mexican Unidad de Inversion (UDI)","MXSCGO0002T2","SC460510=",null,"24-Jun-2014","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXSTRI / MXGV  IO Str 16-May-2041","STRIP","16-May-2041",0,0,"--","Stripped Coupon","Mexico","Mexican Peso","MXMCGO0003C9","MC410516=",null,"20-Apr-2012","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXSTRI / MXGV  IO Str 16-May-2041","STRIP","16-May-2041",765991,765991,"--","Stripped Coupon","Mexico","Mexican Unidad de Inversion (UDI)","MXSCGO0002N5","SC410516=",null,"24-Jun-2014","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXSTRI / MXGV  IO Str 14-Nov-2041","STRIP","14-Nov-2041",0,0,"--","Stripped Coupon","Mexico","Mexican Peso","MXMCGO0003A3","MC411114=",null,"20-Apr-2012","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXSTRI / MXGV  IO Str 14-Nov-2041","STRIP","14-Nov-2041",765991,765991,"--","Stripped Coupon","Mexico","Mexican Unidad de Inversion (UDI)","MXSCGO0002X4","SC411114=",null,"24-Jun-2014","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXSTRI / MXGV  IO Str 15-May-2042","STRIP","15-May-2042",0,0,"--","Stripped Coupon","Mexico","Mexican Peso","MXMCGO0003B1","MC420515=",null,"20-Apr-2012","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXSTRI / MXGV  IO Str 15-May-2042","STRIP","15-May-2042",1115917,1115917,"--","Stripped Coupon","Mexico","Mexican Unidad de Inversion (UDI)","MXSCGO0002V8","SC420515=",null,"24-Jun-2014","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXSTRP / MXGV  PO Str 13-Nov-2042","STRIP","13-Nov-2042",0,0,"--","Stripped Coupon","Mexico","Mexican Peso","MXMPGO000137","MP421113=",null,"20-Apr-2012","Unsecured","Strip - Principal only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND PRINCIPAL STRIP","N",null,"--"]
["MXSTRI / MXGV  IO Str 13-Nov-2042","STRIP","13-Nov-2042",0,0,"--","Stripped Coupon","Mexico","Mexican Peso","MXMCGO000371","MC421113=",null,"20-Apr-2012","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXSTRI / MXGV  IO Str 13-Nov-2042","STRIP","13-Nov-2042",1115917,1115917,"--","Stripped Coupon","Mexico","Mexican Unidad de Inversion (UDI)","MXSCGO0002O3","SC421113=",null,"24-Jun-2014","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXBONO / MXGV   7.750 13-Nov-2042",null,"13-Nov-2042",192534133800,192537670800,7.75,"Fixed Coupon","Mexico","Mexican Peso","MX0MGO0000R8","MXBN421113=",null,"20-Apr-2012","Unsecured","Bond","N",10.551,10.412000000000001,13.1,7.84,"IS","MAT","13-Nov-2042",100.93810000000001,"N/A","MEXICO BONOS DE DESARROLLO DEL GOBIERNO FEDERAL CON TASA DE INTERES FIJA","N","Auction","--"]
["MXSTRI / MXGV  IO Str 14-May-2043","STRIP","14-May-2043",1115917,1115917,"--","Stripped Coupon","Mexico","Mexican Unidad de Inversion (UDI)","MXSCGO0002Q8","SC430514=",null,"24-Jun-2014","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXSTRI / MXGV  IO Str 14-May-2043","STRIP","14-May-2043",0,0,"--","Stripped Coupon","Mexico","Mexican Peso","MXMCGO000421","MXMCGO000421=",null,"23-Feb-2017","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXSTRI / MXGV  IO Str 12-Nov-2043","STRIP","12-Nov-2043",1115917,1115917,"--","Stripped Coupon","Mexico","Mexican Unidad de Inversion (UDI)","MXSCGO0002M7","SC431112=",null,"24-Jun-2014","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXSTRI / MXGV  IO Str 12-Nov-2043","STRIP","12-Nov-2043",0,0,"--","Stripped Coupon","Mexico","Mexican Peso","MXMCGO000405","MXMCGO000405=",null,"23-Feb-2017","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXSTRI / MXGV  IO Str 12-May-2044","STRIP","12-May-2044",1115917,1115917,"--","Stripped Coupon","Mexico","Mexican Unidad de Inversion (UDI)","MXSCGO0002P0","SC440512=",null,"24-Jun-2014","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXSTRI / MXGV  IO Str 12-May-2044","STRIP","12-May-2044",0,0,"--","Stripped Coupon","Mexico","Mexican Peso","MXMCGO000488","MXMCGO000488=",null,"23-Feb-2017","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXSTRI / MXGV  IO Str 10-Nov-2044","STRIP","10-Nov-2044",1115917,1115917,"--","Stripped Coupon","Mexico","Mexican Unidad de Inversion (UDI)","MXSCGO0002U0","SC441110=",null,"24-Jun-2014","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXSTRI / MXGV  IO Str 10-Nov-2044","STRIP","10-Nov-2044",0,0,"--","Stripped Coupon","Mexico","Mexican Peso","MXMCGO000439","MXMCGO000439=",null,"23-Feb-2017","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXSTRI / MXGV  IO Str 11-May-2045","STRIP","11-May-2045",1115917,1115917,"--","Stripped Coupon","Mexico","Mexican Unidad de Inversion (UDI)","MXSCGO0002R6","SC450511=",null,"24-Jun-2014","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXSTRI / MXGV  IO Str 11-May-2045","STRIP","11-May-2045",0,0,"--","Stripped Coupon","Mexico","Mexican Peso","MXMCGO000454","MC450511=",null,"23-Feb-2017","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXSTRI / MXGV  IO Str 09-Nov-2045","STRIP","09-Nov-2045",1115917,1115917,"--","Stripped Coupon","Mexico","Mexican Unidad de Inversion (UDI)","MXSCGO0002W6","SC451109=",null,"24-Jun-2014","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXSTRI / MXGV  IO Str 09-Nov-2045","STRIP","09-Nov-2045",0,0,"--","Stripped Coupon","Mexico","Mexican Peso","MXMCGO0003Z0","MC451109=",null,"23-Feb-2017","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXSTRI / MXGV  IO Str 10-May-2046","STRIP","10-May-2046",0,0,"--","Stripped Coupon","Mexico","Mexican Peso","MXMCGO000470","MXMCGO000470=",null,"23-Feb-2017","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["UDIBON / MXGV   4.000 08-Nov-2046",null,"08-Nov-2046",195886634709,195886634709,4,"Fixed Coupon","Mexico","Mexican Unidad de Inversion (UDI)","MX0SGO0000E3","MX461108UD=",null,"13-Jun-2014","Unsecured","Bond","N",16.783000000000001,16.684999999999999,3.7,3.907,"IS","MAT","08-Nov-2046",102.5981,"N/A","BONOS DE DESARROLLO DEL GOBIERNO FEDERAL DENOMINADOS EN UDIS","N","Direct","--"]
["MXSTRI / MXGV  IO Str 08-Nov-2046","STRIP","08-Nov-2046",1115917,1115917,"--","Stripped Coupon","Mexico","Mexican Unidad de Inversion (UDI)","MXSCGO0002S4","SC461108=",null,"24-Jun-2014","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXSTRP / MXGV  PO Str 08-Nov-2046","STRIP","08-Nov-2046",8488608,8388500569,"--","Stripped Coupon","Mexico","Mexican Unidad de Inversion (UDI)","MXSPGO0000H3","SP461108=",null,"22-Jul-2011","Unsecured","Strip - Principal only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND PRINCIPAL STRIP","N",null,"--"]
["MXSTRI / MXGV  IO Str 08-Nov-2046","STRIP","08-Nov-2046",0,0,"--","Stripped Coupon","Mexico","Mexican Peso","MXMCGO000413","MXMCGO000413=",null,"23-Feb-2017","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXSTRI / MXGV  IO Str 09-May-2047","STRIP","09-May-2047",0,0,"--","Stripped Coupon","Mexico","Mexican Peso","MXMCGO000462","MC470509=",null,"23-Feb-2017","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXSTRP / MXGV  PO Str 07-Nov-2047","STRIP","07-Nov-2047",0,0,"--","Stripped Coupon","Mexico","Mexican Peso","MXMPGO0001D3","MXMPGO0001D3=",null,"10-Mar-2017","Unsecured","Strip - Principal only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND PRINCIPAL STRIP","N",null,"--"]
["MXSTRI / MXGV  IO Str 07-Nov-2047","STRIP","07-Nov-2047",0,0,"--","Stripped Coupon","Mexico","Mexican Peso","MXMCGO000447","MXMCGO000447=",null,"10-Mar-2017","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","MEXICO - GOVERNMENT BOND COUPON STRIP","N",null,"--"]
["MXBONO / MXGV   8.000 07-Nov-2047",null,"07-Nov-2047",62032435100,62032435100,8,"Fixed Coupon","Mexico","Mexican Peso","MX0MGO000102","MXBN471107=",null,"10-Mar-2017","Unsecured","Bond","N",11.04,10.875,16.899999999999999,7.88,"IS","MAT","07-Nov-2047",103.3541,"N/A","MEXICO BONOS DE DESARROLLO DEL GOBIERNO FEDERAL CON TASA DE INTERES FIJA","N","Auction","--"]
["Eurobond",13,366102562900,366102562900]
["Description","Asset Duplicated","Maturity Date","Amount Outstanding","Issued Amount","Coupon","Coupon Class","Market of Issue","Currency","ISIN","RIC","Cusip","Issue Date","Seniority Type","Instrument Type","Principal Index Link Flag","Modified Duration","Option Adjusted Duration","Option Adjusted Spread","Yield","Yield Type","Yield Event","Yield Date","Last Price","Capital Tier","Government Bond Type","Is Convertible","Offering Type","Program Type"]
["MEXICO / MXGV         31-Dec-2019 FRN",null,"31-Dec-2019",28977133000,28977133000,"--","Floating Coupon","Eurobond","U.S. Dollar","XS0015159261","XS0015159261=TE",null,"16-Dec-1990","Unsecured","Note","N","--","--","--","--","--","--",null,"--","N/A","MEXICO (UNITED MEXICAN STATES)","N","Underwritten","--"]
["MEXICO / MXGV   2.375 09-Apr-2021 MTN",null,"09-Apr-2021",22921488400,22921488400,2.375,"Fixed Coupon","Eurobond","Euro","XS1054418196","MX105441819=",null,"09-Apr-2014","Unsecured","Note","N",2.93,2.9319999999999999,92.7,0.55500000000000005,"IS","MAT","09-Apr-2021",105.526,"N/A","MEXICO (UNITED MEXICAN STATES)","N","Underwritten-Agent","Medium Term Note Program"]
["MEXICO / MXGV   1.875 23-Feb-2022",null,"23-Feb-2022",34382232600,34382232600,1.875,"Fixed Coupon","Eurobond","Euro","XS1369322927","MX136932292=",null,"23-Feb-2016","Senior Unsecured","Note","N",3.8170000000000002,3.823,112.8,0.92,"IS","MAT","23-Feb-2022",103.685,"N/A","MEXICO (UNITED MEXICAN STATES)","N","Underwritten","--"]
["MEXICO / MXGV   2.750 22-Apr-2023 MTN",null,"22-Apr-2023",36674381440,36674381440,2.75,"Fixed Coupon","Eurobond","Euro","XS0916766057","MX091676605=",null,"22-Apr-2013","Unsecured","Note","N",4.7080000000000002,4.7119999999999997,121,1.2150000000000001,"IS","MAT","24-Apr-2023",107.553,"N/A","MEXICO (UNITED MEXICAN STATES)","N","Underwritten-Agent","Medium Term Note Program"]
["MEXICO / MXGV   1.625 06-Mar-2024 MTN",null,"06-Mar-2024",28651860500,28651860500,1.625,"Fixed Coupon","Eurobond","Euro","XS1198102052","MX119810205=",null,"06-Mar-2015","Senior Unsecured","Note","N",5.7039999999999997,5.7030000000000003,131,1.4339999999999999,"IS","MAT","06-Mar-2024",101.087,"N/A","MEXICO (UNITED MEXICAN STATES)","N","Underwritten-Agent","Medium Term Note Program"]
["MEXICO / MXGV   1.375 15-Jan-2025",null,"15-Jan-2025",27505786080,27505786080,1.375,"Fixed Coupon","Eurobond","Euro","XS1511779305","MX151177930=",null,"01-Nov-2016","Senior Unsecured","Note","N",6.5010000000000003,6.5030000000000001,142.30000000000001,1.6619999999999999,"IS","MAT","15-Jan-2025",98.156000000000006,"N/A","MEXICO (UNITED MEXICAN STATES)","N","Underwritten","--"]
["MEXICO / MXGV   1.750 17-Apr-2028",null,"17-Apr-2028",34382232600,34382232600,1.75,"Fixed Coupon","Eurobond","Euro","XS1751001139","MX175100113=",null,"17-Jan-2018","Senior Unsecured","Note","N",9.1980000000000004,9.1859999999999999,149.6,2.1240000000000001,"IS","MAT","18-Apr-2028",96.637,"N/A","MEXICO (UNITED MEXICAN STATES)","N","Underwritten","--"]
["MEXICO / MXGV   3.625 09-Apr-2029 MTN",null,"09-Apr-2029",22921488400,22921488400,3.625,"Fixed Coupon","Eurobond","Euro","XS1054418600","MX105441860=",null,"09-Apr-2014","Unsecured","Note","N",9.0690000000000008,9.0329999999999995,154.1,2.2160000000000002,"IS","MAT","09-Apr-2029",113.69199999999999,"N/A","MEXICO (UNITED MEXICAN STATES)","N","Underwritten-Agent","Medium Term Note Program"]
["MEXICO / MXGV   3.375 23-Feb-2031",null,"23-Feb-2031",38966530280,38966530280,3.375,"Fixed Coupon","Eurobond","Euro","XS1369323149","MX136932314=",null,"23-Feb-2016","Senior Unsecured","Note","N",10.694000000000001,10.641999999999999,153.19999999999999,2.3340000000000001,"IS","MAT","24-Feb-2031",111.51300000000001,"N/A","MEXICO (UNITED MEXICAN STATES)","N","Underwritten","--"]
["MEXICO / MXGV   3.000 06-Mar-2045 MTN",null,"06-Mar-2045",28651860500,28651860500,3,"Fixed Coupon","Eurobond","Euro","XS1198103456","MX119810345=",null,"06-Mar-2015","Senior Unsecured","Note","N",18.385000000000002,18.074000000000002,205.6,3.21,"IS","MAT","06-Mar-2045",96.244,"N/A","MEXICO (UNITED MEXICAN STATES)","N","Underwritten-Agent","Medium Term Note Program"]
["MXGOVT / MXGV   5.750 12-Oct-2110",null,"12-Oct-2110",1840113000,1840113000,5.75,"Fixed Coupon","Eurobond","U.S. Dollar","XS0694196584","MX069419658=",null,"12-Oct-2011","Senior Unsecured","Bond","N",17.056999999999999,16.460999999999999,254.5,5.6920000000000002,"IS","MAT","13-Oct-2110",101.012,"N/A","--","N","Regulation S","--"]
["MEXICO / MXGV   5.625 19-Mar-2114 MTN",null,"19-Mar-2114",25845223500,25845223500,5.625,"Fixed Coupon","Eurobond","Great Britain Pound","XS1046593908","MX104659390=",null,"19-Mar-2014","Unsecured","Note","N",18.306999999999999,18.224,345,5.2119999999999997,"IS","MAT","19-Mar-2114",106.479,"N/A","MEXICO (UNITED MEXICAN STATES)","N","Regulation S","Medium Term Note Program"]
["MEXICO / MXGV   4.000 15-Mar-2115 MTN",null,"15-Mar-2115",34382232600,34382232600,4,"Fixed Coupon","Eurobond","Euro","XS1218289103","MX121828910=",null,"15-Apr-2015","Senior Unsecured","Note","N",22.280999999999999,20.686,299.7,4.3419999999999996,"IS","MAT","15-Mar-2115",92.251000000000005,"N/A","MEXICO (UNITED MEXICAN STATES)","N","Regulation S","Medium Term Note Program"]
["Foreign",11,92052899163.612396,92052899163.612396]
["Description","Asset Duplicated","Maturity Date","Amount Outstanding","Issued Amount","Coupon","Coupon Class","Market of Issue","Currency","ISIN","RIC","Cusip","Issue Date","Seniority Type","Instrument Type","Principal Index Link Flag","Modified Duration","Option Adjusted Duration","Option Adjusted Spread","Yield","Yield Type","Yield Event","Yield Date","Last Price","Capital Tier","Government Bond Type","Is Convertible","Offering Type","Program Type"]
["MEXICO / MXGV   1.390 08-Aug-2018",null,"08-Aug-2018",2620101494,2620101494,1.39,"Fixed Coupon","Japan","Japanese Yen","JP548400BD89","JP10160805=",null,"08-Aug-2013","Unsecured","Bond","N",0.39400000000000002,0.39700000000000002,25.8,9.5000000000000001E-2,"IS","MAT","08-Aug-2018",100.514,"N/A","MEXICO (UNITED MEXICAN STATES)","N","Underwritten","--"]
["MEXICO / MXGV   0.400 14-Jun-2019",null,"14-Jun-2019",8017510572,8017510572,0.4,"Fixed Coupon","Japan","Japanese Yen","JP548400AG61","JP10210805=",null,"16-Jun-2016","Unsecured","Bond","N",1.24,1.2410000000000001,40.5,0.23,"IS","MAT","14-Jun-2019",100.211,"N/A","MEXICO (UNITED MEXICAN STATES)","N","Underwritten","--"]
["MEXICO / MXGV   0.800 24-Jul-2019",null,"24-Jul-2019",5903962034,5903962034,0.8,"Fixed Coupon","Japan","Japanese Yen","JP548400AE71","JP10180805=",null,"24-Jul-2014","Unsecured","Bond","N",1.3480000000000001,1.3480000000000001,37.799999999999997,0.2,"IS","MAT","24-Jul-2019",100.81100000000001,"N/A","MEXICO (UNITED MEXICAN STATES)","N","Underwritten","--"]
["MEXICO / MXGV   1.540 08-Aug-2019",null,"08-Aug-2019",2969448360,2969448360,1.54,"Fixed Coupon","Japan","Japanese Yen","JP548400CD88","JP10170805=",null,"08-Aug-2013","Unsecured","Bond","N",1.381,1.383,49.2,0.31,"IS","MAT","08-Aug-2019",101.71,"N/A","MEXICO (UNITED MEXICAN STATES)","N","Underwritten","--"]
["MEXICO / MXGV   2.220 20-Dec-2019",null,"20-Dec-2019",26201014942,26201014942,2.2200000000000002,"Fixed Coupon","Japan","Japanese Yen","JP548400A9Q8","JP548400A9Q8=",null,"22-Dec-2009","Unsecured","Bond","N",1.728,1.73,33.799999999999997,0.17100000000000001,"IS","MAT","20-Dec-2019",103.60299999999999,"N/A","MEXICO (UNITED MEXICAN STATES)","N","Private Placement","--"]
["MEXICO / MXGV   1.510 28-Oct-2020",null,"28-Oct-2020",26201014942,26201014942,1.51,"Fixed Coupon","Japan","Japanese Yen","JP548400AAN8","JP548400AAN8=",null,"28-Oct-2010","Unsecured","Bond","N",2.5590000000000002,2.5630000000000002,36.200000000000003,0.22600000000000001,"IS","MAT","28-Oct-2020",103.342,"N/A","MEXICO (UNITED MEXICAN STATES)","N","Private Placement","--"]
["MEXICO / MXGV   0.700 16-Jun-2021",null,"16-Jun-2021",8890877737,8890877737,0.7,"Fixed Coupon","Japan","Japanese Yen","JP548400BG60","JP10220805=",null,"16-Jun-2016","Unsecured","Bond","N",3.2069999999999999,3.21,54,0.41699999999999998,"IS","MAT","16-Jun-2021",100.907,"N/A","MEXICO (UNITED MEXICAN STATES)","N","Underwritten","--"]
["MEXICO / MXGV   1.440 24-Jul-2024",null,"24-Jul-2024",2427960718,2427960718,1.44,"Fixed Coupon","Japan","Japanese Yen","JP548400BE70","JP10190805=",null,"24-Jul-2014","Unsecured","Bond","N",6.0709999999999997,6.0730000000000004,74.5,0.66400000000000003,"IS","MAT","24-Jul-2024",104.73,"N/A","MEXICO (UNITED MEXICAN STATES)","N","Underwritten","--"]
["MEXICO / MXGV   1.090 16-Jun-2026",null,"16-Jun-2026",2847176957,2847176957,1.0900000000000001,"Fixed Coupon","Japan","Japanese Yen","JP548400CG69","JP10230805=",null,"16-Jun-2016","Unsecured","Bond","N",7.851,7.8529999999999998,106.5,1.0469999999999999,"IS","MAT","16-Jun-2026",100.32,"N/A","MEXICO (UNITED MEXICAN STATES)","N","Underwritten","--"]
["MEXICO / MXGV   2.570 24-Jul-2034",null,"24-Jul-2034",2148483225,2148483225,2.57,"Fixed Coupon","Japan","Japanese Yen","JP548400CE79","JP10200805=",null,"24-Jul-2014","Unsecured","Bond","N",13.471,13.432,148.1,1.7,"IS","MAT","24-Jul-2034",111.122,"N/A","MEXICO (UNITED MEXICAN STATES)","N","Underwritten","--"]
["MEXICO / MXGV   2.400 16-Jun-2036",null,"16-Jun-2036",3825348182,3825348182,2.4,"Fixed Coupon","Japan","Japanese Yen","JP548400DG68","JP10240805=",null,"16-Jun-2016","Unsecured","Bond","N",14.625999999999999,14.563000000000001,198.6,2.383,"IS","MAT","16-Jun-2036",100.20399999999999,"N/A","MEXICO (UNITED MEXICAN STATES)","N","Underwritten","--"]
["Global",22,845490228699.229,1116799820652]
["Description","Asset Duplicated","Maturity Date","Amount Outstanding","Issued Amount","Coupon","Coupon Class","Market of Issue","Currency","ISIN","RIC","Cusip","Issue Date","Seniority Type","Instrument Type","Principal Index Link Flag","Modified Duration","Option Adjusted Duration","Option Adjusted Spread","Yield","Yield Type","Yield Event","Yield Date","Last Price","Capital Tier","Government Bond Type","Is Convertible","Offering Type","Program Type"]
["MEXICO / MXGV   8.125 30-Dec-2019",null,"30-Dec-2019",24974812877,61337100000,8.125,"Fixed Coupon","United States","U.S. Dollar","US593048BN00","MX012690282=","593048BN0","30-Mar-2001","Senior Unsecured","Bond","N",1.669,1.671,-3.9,2.1859999999999999,"CB","MAT","30-Dec-2019",110.3897,"N/A","MEXICO (UNITED MEXICAN STATES)","N","Exchange Offer","--"]
["MEXICO / MXGV   5.500 17-Feb-2020 MTN",null,"17-Feb-2020",9144550719,17191116300,5.5,"Fixed Coupon","Multi Country","Euro","XS0206170390","MX020617039=",null,"22-Nov-2004","Unsecured","Note","N",1.875,1.88,64.5,8.1000000000000003E-2,"IS","MAT","17-Feb-2020",110.45399999999999,"N/A","MEXICO (UNITED MEXICAN STATES)","N","Regulation S","Medium Term Note Program"]
["MEXICO / MXGV   3.500 21-Jan-2021 MTN",null,"21-Jan-2021",17333938808,18587000000,3.5,"Fixed Coupon","United States","U.S. Dollar","US91086QBD97","91086QBD9=","91086QBD9","21-Jan-2014","Senior Unsecured","Note","N",2.69,2.6949999999999998,40.299999999999997,2.8250000000000002,"CB","MAT","21-Jan-2021",101.83580000000001,"N/A","MEXICO (UNITED MEXICAN STATES)","N","Underwritten-Agent","Medium Term Note Program"]
["MEXICO / MXGV   3.625 15-Mar-2022 MTN",null,"15-Mar-2022",41178123062,47568854098,3.625,"Fixed Coupon","United States","U.S. Dollar","US91086QBA58","91086QBA5=","91086QBA5","06-Jan-2012","Senior Unsecured","Note","N",3.6419999999999999,3.6419999999999999,58,3.125,"CB","MAT","15-Mar-2022",101.86750000000001,"N/A","MEXICO (UNITED MEXICAN STATES)","N","Underwritten-Agent","Medium Term Note Program"]
["MEXICO / MXGV   8.000 24-Sep-2022 MTN",null,"24-Sep-2022",11360244291,32527250000,8,"Fixed Coupon","United States","U.S. Dollar","US91086QAJ76","MX015531886=","91086QAJ7","24-Sep-2002","Senior Unsecured","Note","N",3.7970000000000002,3.802,-11.8,2.4660000000000002,"CB","MAT","26-Sep-2022",123.572,"N/A","MEXICO (UNITED MEXICAN STATES)","N","Underwritten-Agent","Medium Term Note Program"]
["MEXICO / MXGV   4.000 02-Oct-2023 MTN",null,"02-Oct-2023",61055990212,72489300000,4,"Fixed Coupon","United States","U.S. Dollar","US91086QBC15","91086QBC1=","91086QBC1","02-Oct-2013","Senior Unsecured","Note","N",4.867,4.867,83.2,3.5150000000000001,"CB","MAT","02-Oct-2023",102.4246,"N/A","MEXICO (UNITED MEXICAN STATES)","N","Underwritten-Agent","Medium Term Note Program"]
["MEXICO / MXGV   6.750 06-Feb-2024 MTN",null,"06-Feb-2024",12315920974,12922611750,6.75,"Fixed Coupon","United Kingdom","Great Britain Pound","XS0184889490","MX018488949=",null,"06-Feb-2004","Unsecured","Note","N",5.0620000000000003,5.0640000000000001,117.3,2.3690000000000002,"IS","MAT","06-Feb-2024",123.77,"N/A","MEXICO (UNITED MEXICAN STATES)","N","Regulation S","Medium Term Note Program"]
["MEXICO / MXGV   3.600 30-Jan-2025 MTN",null,"30-Jan-2025",45604394068,55761000000,3.6,"Fixed Coupon","United States","U.S. Dollar","US91087BAA89","91087BAA8=","91087BAA8","25-Nov-2014","Senior Unsecured","Note","N",6.0030000000000001,6.0019999999999998,110.6,3.89,"CB","MAT","30-Jan-2025",98.261600000000001,"N/A","MEXICO (UNITED MEXICAN STATES)","N","Underwritten-Agent","Medium Term Note Program"]
["MEXICO / MXGV   4.125 21-Jan-2026 MTN",null,"21-Jan-2026",50737324227,55946870000,4.125,"Fixed Coupon","United States","U.S. Dollar","US91086QBG29","91086QBG2=","91086QBG2","21-Jan-2016","Senior Unsecured","Note","N",6.625,6.6210000000000004,112.8,3.95,"CB","MAT","21-Jan-2026",101.1677,"N/A","MEXICO (UNITED MEXICAN STATES)","N","Underwritten-Agent","Medium Term Note Program"]
["MEXICO / MXGV  11.500 15-May-2026",null,"15-May-2026",5965404715,32527250000,11.5,"Fixed Coupon","United States","U.S. Dollar","US593048AX90","MX006573584=","593048AX9","07-May-1996","Senior Unsecured","Bond","N",5.806,5.7930000000000001,101.9,3.81,"CB","MAT","15-May-2026",153.54079999999999,"N/A","MEXICO (UNITED MEXICAN STATES)","N","Underwritten","--"]
["MEXICO / MXGV   4.150 28-Mar-2027",null,"28-Mar-2027",58556763605,58556763605,4.1500000000000004,"Fixed Coupon","United States","U.S. Dollar","US91087BAC46","91087BAC4=","91087BAC4","28-Mar-2017","Senior Unsecured","Note","N",7.3339999999999996,7.3239999999999998,130.30000000000001,4.1500000000000004,"CB","MAT","29-Mar-2027",99.998699999999999,"N/A","MEXICO (UNITED MEXICAN STATES)","N","Underwritten","--"]
["MEXICO / MXGV   3.750 11-Jan-2028",null,"11-Jan-2028",47493428052,47493428052,3.75,"Fixed Coupon","United States","U.S. Dollar","US91087BAE02","91087BAE0=","91087BAE0","11-Jan-2018","Senior Unsecured","Note","N",8.0449999999999999,8.0359999999999996,138.69999999999999,4.25,"CB","MAT","11-Jan-2028",96.013800000000003,"N/A","MEXICO (UNITED MEXICAN STATES)","N","Underwritten","--"]
["MEXICO / MXGV   8.300 15-Aug-2031 MTN",null,"15-Aug-2031",21524582415,60407750000,8.3000000000000007,"Fixed Coupon","United States","U.S. Dollar","US91086QAG38","MX013412855=","91086QAG3","13-Aug-2001","Senior Unsecured","Note","N",9.1150000000000002,9.0869999999999997,71.7,3.6080000000000001,"CB","MAT","15-Aug-2031",149.56,"N/A","MEXICO (UNITED MEXICAN STATES)","N","Underwritten-Agent","Medium Term Note Program"]
["MEXICO / MXGV   7.500 08-Apr-2033 MTN",null,"08-Apr-2033",14634678907,56817150514,7.5,"Fixed Coupon","United States","U.S. Dollar","US91086QAN88","MX016699314=","91086QAN8","11-Apr-2003","Senior Unsecured","Note","N",9.5980000000000008,9.5609999999999999,167.1,4.5819999999999999,"CB","MAT","08-Apr-2033",131.5,"N/A","MEXICO (UNITED MEXICAN STATES)","N","Underwritten-Agent","Medium Term Note Program"]
["MEXICO / MXGV   6.750 27-Sep-2034 MTN",null,"27-Sep-2034",33581355944,79302662242,6.75,"Fixed Coupon","United States","U.S. Dollar","US91086QAS75","MX020218118=","91086QAS7","27-Sep-2004","Senior Unsecured","Note","N",10.367000000000001,10.321999999999999,176.8,4.6989999999999998,"CB","MAT","27-Sep-2034",123.3934,"N/A","MEXICO (UNITED MEXICAN STATES)","N","Underwritten-Agent","Medium Term Note Program"]
["MEXICO / MXGV   6.050 11-Jan-2040 MTN",null,"11-Jan-2040",61659751733,78994750000,6.05,"Fixed Coupon","United States","U.S. Dollar","US91086QAV05","91086QAV0=","91086QAV0","11-Jan-2008","Senior Unsecured","Note","N",12.494,12.409000000000001,213.2,5.12,"CB","MAT","11-Jan-2040",112.1224,"N/A","MEXICO (UNITED MEXICAN STATES)","N","Underwritten-Agent","Medium Term Note Program"]
["MEXICO / MXGV   4.750 08-Mar-2044 MTN",null,"08-Mar-2044",82959803188,82959803188,4.75,"Fixed Coupon","United States","U.S. Dollar","US91086QBB32","91086QBB3=","91086QBB3","08-Mar-2012","Senior Unsecured","Note","N",14.558,14.428000000000001,201.2,5.0490000000000004,"CB","MAT","08-Mar-2044",95.695300000000003,"N/A","MEXICO (UNITED MEXICAN STATES)","N","Underwritten-Agent","Medium Term Note Program"]
["MEXICO / MXGV   5.550 21-Jan-2045 MTN",null,"21-Jan-2045",55761000000,55761000000,5.55,"Fixed Coupon","United States","U.S. Dollar","US91086QBE70","91086QBE7=","91086QBE7","21-Jan-2014","Senior Unsecured","Note","N",14.209,14.069000000000001,203.1,5.069,"CB","MAT","23-Jan-2045",107.0046,"N/A","MEXICO (UNITED MEXICAN STATES)","N","Underwritten-Agent","Medium Term Note Program"]
["MEXICO / MXGV   4.600 23-Jan-2046 MTN",null,"23-Jan-2046",55761018587,55761018587,4.5999999999999996,"Fixed Coupon","United States","U.S. Dollar","US91086QBF46","91086QBF4=","91086QBF4","23-Jan-2015","Senior Unsecured","Note","N",15.098000000000001,14.944000000000001,195.3,5.0090000000000003,"CB","MAT","23-Jan-2046",93.883899999999997,"N/A","MEXICO (UNITED MEXICAN STATES)","N","Underwritten-Agent","Medium Term Note Program"]
["MEXICO / MXGV   4.350 15-Jan-2047",null,"15-Jan-2047",37174000000,37174000000,4.3499999999999996,"Fixed Coupon","United States","U.S. Dollar","US91087BAB62","91087BAB6=","91087BAB6","11-Aug-2016","Senior Unsecured","Note","N",15.558999999999999,15.391999999999999,189.2,4.9589999999999996,"CB","MAT","15-Jan-2047",90.7012,"N/A","MEXICO (UNITED MEXICAN STATES)","N","Underwritten","--"]
["MEXICO / MXGV   4.600 10-Feb-2048",null,"10-Feb-2048",46937267838,46937267838,4.5999999999999996,"Fixed Coupon","United States","U.S. Dollar","US91087BAD29","91087BAD2=","91087BAD2","10-Oct-2017","Senior Unsecured","Note","N",15.619,15.436,193.6,5.0090000000000003,"CB","MAT","10-Feb-2048",93.687100000000001,"N/A","MEXICO (UNITED MEXICAN STATES)","N","Underwritten","--"]
["MEXICO / MXGV   5.750 12-Oct-2110 MTN",null,"12-Oct-2110",49775874478,49775874478,5.75,"Fixed Coupon","United States","U.S. Dollar","US91086QAZ19","91086QAZ1=","91086QAZ1","12-Oct-2010","Senior Unsecured","Note","N",17.038,16.440000000000001,256.39999999999998,5.6989999999999998,"CB","MAT","13-Oct-2110",100.8811,"N/A","MEXICO (UNITED MEXICAN STATES)","N","Underwritten-Agent","Medium Term Note Program"]
["Total",284,7730410090926,8409031864032]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Program Type"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]

{"sheet":"NETHERLANDS","index":20,"n_rows":162,"n_cols":33,"rows_kept":162,"cut":false,"hidden":true,"merged":[[9,29,9,32],[4,0,4,27],[0,0,0,20],[2,0,2,20],[3,0,3,20]]}
["NETHERLANDS, KINGDOM OF THE (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:26","NETHERLANDS, KINGDOM OF THE (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:26","NETHERLANDS, KINGDOM OF THE (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:26","NETHERLANDS, KINGDOM OF THE (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:26","NETHERLANDS, KINGDOM OF THE (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:26","NETHERLANDS, KINGDOM OF THE (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:26","NETHERLANDS, KINGDOM OF THE (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:26","NETHERLANDS, KINGDOM OF THE (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:26","NETHERLANDS, KINGDOM OF THE (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:26","NETHERLANDS, KINGDOM OF THE (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:26","NETHERLANDS, KINGDOM OF THE (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:26","NETHERLANDS, KINGDOM OF THE (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:26","NETHERLANDS, KINGDOM OF THE (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:26","NETHERLANDS, KINGDOM OF THE (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:26","NETHERLANDS, KINGDOM OF THE (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:26","NETHERLANDS, KINGDOM OF THE (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:26","NETHERLANDS, KINGDOM OF THE (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:26","NETHERLANDS, KINGDOM OF THE (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:26","NETHERLANDS, KINGDOM OF THE (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:26","NETHERLANDS, KINGDOM OF THE (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:26","NETHERLANDS, KINGDOM OF THE (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:26"]
[]
["Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure"]
["Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro"]
["Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds",null,"Issuer Description"]
["Bond Type","Issues","Outstanding","Issued",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description","NETHERLANDS, KINGDOM OF THE (GOVERNMENT)"]
["Domestic",144,317904445221.03601,337249149355.21698,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Parent","--"]
["Description","Asset Duplicated","Maturity Date","Amount Outstanding","Issued Amount","Coupon","Coupon Class","Market of Issue","Currency","ISIN","RIC","Cusip","Issue Date","Seniority Type","Instrument Type","Principal Index Link Flag","Modified Duration","Option Adjusted Duration","Option Adjusted Spread","Yield","Yield Type","Yield Event","Yield Date","Last Price","Capital Tier","Government Bond Type","Is Convertible","Offering Type","Program Type","Ultimate Parent","--"]
["NEDS / NLGV   2.500 Perp",null,"Perpetual",9644463,20470502,2.5,"Fixed Coupon","Netherlands","Netherlands Guilder (pre 1 Mar 2002)",null,"--",null,"01-Jan-1995","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","NETHERLANDS, STATE OF","N","Direct","--"]
["NEDS / NLGV   3.000 Perp",null,"Perpetual",2820992,408402194,3,"Fixed Coupon","Netherlands","Netherlands Guilder (pre 1 Mar 2002)",null,"--",null,"05-Oct-1995","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","NETHERLANDS, STATE OF","N","Direct","--","Debt Structure","Debt Structure","Debt Structure","Debt Structure"]
["NEDS / NLGV   2.500 Perp",null,"Perpetual",9481170,20470502,2.5,"Fixed Coupon","Netherlands","Euro","NL0000006286","NL000000628=",null,"01-Jan-1995","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","NETHERLANDS, STATE OF","N","Direct","--","Name","#","Amount Issued","Amount Outstanding"]
["NLDSL / NLGV   3.500 Perp",null,"Perpetual",157961,363024173,3.5,"Fixed Coupon","Netherlands","Euro","NL0000002707","NL00270=",null,"01-Dec-1911","Unsecured","Dutch State Loan","N","--","--","--","--","--","--",null,"--","N/A","NETHERLANDS, STATE OF - DUTCH STATE LOAN","N","Direct","--","Bonds",146,338238380623,318893676489]
["NEDS / NLGV   3.000 Perp",null,"Perpetual",2751109,408402194,3,"Fixed Coupon","Netherlands","Euro","NL0000004802","NL00480=",null,"05-Oct-1995","Unsecured","Bond","N",69.962999999999994,61.969000000000001,-14.2,1.4339999999999999,"IS","MAT",null,210,"N/A","NETHERLANDS, STATE OF","N","Direct","--","Bonds - To Be Issued",1,5849941000,5849941000]
["NEDS / NLGV   2.500 Perp",null,"Perpetual",69882153,69882153,2.5,"Fixed Coupon","Netherlands","Netherlands Guilder (pre 1 Mar 2002)","NL0000006278","NL00627=",null,"01-Jul-1980","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","NETHERLANDS, STATE OF","N","Direct","--","Bonds (As Borrower)",0,0,0]
["NLBL / NLGV         29-Mar-2018",null,"29-Mar-2018",4320000000,4320000000,"--","Discount/Zero Coupon","Netherlands","Euro","NL0012650303","NL65030=",null,"04-Oct-2017","Unsecured","Dutch Treasury","N",4.2000000000000003E-2,4.1000000000000002E-2,13.3,-0.6,"IS","MAT","29-Mar-2018",100.02500000000001,"N/A","NETHERLANDS, STATE OF - T-BILL","N","Auction","--","Bonds (As Borrower) - To Be Issued",0,0,0]
["NLDSL / NLGV         15-Apr-2018",null,"15-Apr-2018",12104000000,15338000000,"--","Fixed Coupon","Netherlands","Euro","NL0011005137","NL00513=",null,"15-Jan-2015","Senior Unsecured","Dutch State Loan","N",8.5999999999999993E-2,9.0999999999999998E-2,7.8,-0.68400000000000005,"IS","MAT","16-Apr-2018",100.06,"N/A","NETHERLANDS, STATE OF - DUTCH STATE LOAN","N","Auction","--","Loans",0,0,"--"]
["NLBL / NLGV         30-Apr-2018",null,"30-Apr-2018",3870000000,3870000000,"--","Discount/Zero Coupon","Netherlands","Euro","NL0012650733","NL65073=",null,"08-Nov-2017","Unsecured","Dutch Treasury","N",0.128,0.129,3.5,-0.69599999999999995,"IS","MAT","30-Apr-2018",100.09099999999999,"N/A","NETHERLANDS, STATE OF - T-BILL","N","Auction","--","Total",147,344088321623,324743617489]
["NLBL / NLGV         31-May-2018",null,"31-May-2018",2500000000,2500000000,"--","Discount/Zero Coupon","Netherlands","Euro","NL0012703144","NL70314=",null,"06-Dec-2017","Unsecured","Dutch Treasury","N",0.214,0.214,1.7,-0.71399999999999997,"IS","MAT","31-May-2018",100.155,"N/A","NETHERLANDS, STATE OF - T-BILL","N","Auction","--"]
["NEDS / NLGV   8.000 18-Jun-2018",null,"18-Jun-2018",58787406,58787406,8,"Fixed Coupon","Netherlands","Netherlands Antillean Guilder",null,"--",null,"18-Jun-2003","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","NETHERLANDS, STATE OF","N","Auction","--"]
["NLBL / NLGV         29-Jun-2018",null,"29-Jun-2018",0,0,"--","Discount/Zero Coupon","Netherlands","Euro",null,"--",null,"10-Jan-2018","Unsecured","Dutch Treasury","N",0.29199999999999998,0.29399999999999998,4.0999999999999996,-0.66800000000000004,"IS","MAT","29-Jun-2018",100.1991,"N/A","NETHERLANDS, STATE OF - T-BILL","N","Auction","--"]
["NLBL / NLGV         29-Jun-2018",null,"29-Jun-2018",2640000000,2640000000,"--","Discount/Zero Coupon","Netherlands","Euro","NL0012730493","NL73049=",null,"10-Jan-2018","Unsecured","Dutch Treasury","N",0.29199999999999998,0.29399999999999998,4.0999999999999996,-0.66800000000000004,"IS","MAT","29-Jun-2018",100.1991,"N/A","NETHERLANDS, STATE OF - T-BILL","N","Auction","--"]
["NLFNG / NLGV         15-Jul-2018","STRIP","15-Jul-2018",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0011613427","NL61342=",null,"03-May-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",0.33700000000000002,0.34,11.6,-0.59199999999999997,"IS","MAT","16-Jul-2018",100.2,"N/A","NETHERLANDS, STATE OF - FUNGIBLE STRIP","N",null,"--"]
["NLINT / NLGV  IO Str 15-Jul-2018","STRIP","15-Jul-2018",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0006227332","NL22733=",null,"25-Feb-2008","Unsecured","Strip - Interest only","N",0.33700000000000002,0.34,20.3,-0.504,"IS","MAT","16-Jul-2018",100.17010000000001,"N/A","NETHERLANDS, STATE OF - INTEREST STRIP","N",null,"--"]
["NLDSL / NLGV   4.000 15-Jul-2018",null,"15-Jul-2018",13175020000,15081020000,4,"Fixed Coupon","Netherlands","Euro","NL0006227316","NL22731=",null,"25-Feb-2008","Senior Unsecured","Dutch State Loan","N",0.33700000000000002,0.34100000000000003,9,-0.60399999999999998,"IS","MAT","16-Jul-2018",101.56,"N/A","NETHERLANDS, STATE OF - DUTCH STATE LOAN","N","Auction","--"]
["NLFNG / NLGV         15-Jul-2018","STRIP","15-Jul-2018",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0011613831","NL61383=",null,"03-May-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",0.33700000000000002,0.34,11.6,-0.59199999999999997,"IS","MAT","16-Jul-2018",100.2,"N/A","NETHERLANDS, STATE OF - FUNGIBLE STRIP","N",null,"--"]
["NLPRI / NLGV  PO Str 15-Jul-2018","STRIP","15-Jul-2018",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0006227324","NL22732=",null,"25-Feb-2008","Unsecured","Strip - Principal only","N",0.33700000000000002,0.34100000000000003,10.4,-0.60399999999999998,"IS","MAT","16-Jul-2018",100.2039,"N/A","NETHERLANDS, STATE OF - PRINCIPAL STRIP","N",null,"--"]
["NLBL / NLGV         31-Jul-2018",null,"31-Jul-2018",2630000000,2630000000,"--","Discount/Zero Coupon","Netherlands","Euro","NL0012757371","NL75737=",null,"07-Feb-2018","Unsecured","Dutch Treasury","N",0.38200000000000001,0.38200000000000001,2.4,-0.65900000000000003,"IS","MAT","31-Jul-2018",100.2552,"N/A","NETHERLANDS, STATE OF - T-BILL","N","Auction","--"]
["NLBL / NLGV         31-Aug-2018",null,"31-Aug-2018",1580000000,1580000000,"--","Discount/Zero Coupon","Netherlands","Euro","NL0012797013","NL79701=",null,"07-Mar-2018","Unsecured","Dutch Treasury","N",0.46500000000000002,0.46700000000000003,1.9,-0.64900000000000002,"IS","MAT","31-Aug-2018",100.3074,"N/A","NETHERLANDS, STATE OF - T-BILL","N","Auction","--"]
["NLFNG / NLGV         15-Jan-2019","STRIP","15-Jan-2019",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0011613435","NL61343=",null,"03-May-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",0.84099999999999997,0.84299999999999997,3.2,-0.627,"IS","MAT","15-Jan-2019",100.53,"N/A","NETHERLANDS, STATE OF - FUNGIBLE STRIP","N",null,"--"]
["NLFNG / NLGV         15-Jan-2019","STRIP","15-Jan-2019",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0011613849","NL61384=",null,"03-May-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N","--","--","--","--","--","--",null,"--","N/A","NETHERLANDS, STATE OF - FUNGIBLE STRIP","N",null,"--"]
["NLDSL / NLGV   1.250 15-Jan-2019",null,"15-Jan-2019",15211224000,15321224000,1.25,"Fixed Coupon","Netherlands","Euro","NL0010514246","NL51424=",null,"28-Jun-2013","Senior Unsecured","Dutch State Loan","N",0.84099999999999997,0.84299999999999997,3,-0.629,"IS","MAT","15-Jan-2019",101.59,"N/A","NETHERLANDS, STATE OF - DUTCH STATE LOAN","N","Auction","--"]
["NLINT / NLGV  IO Str 15-Jan-2019","STRIP","15-Jan-2019",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0000103265","NL10326=",null,"15-Jan-1993","Unsecured","Strip - Interest only","N",0.84,0.84299999999999997,11.5,-0.54400000000000004,"IS","MAT","15-Jan-2019",100.46,"N/A","NETHERLANDS, STATE OF - INTEREST STRIP","N",null,"--"]
["NLINT / NLGV  IO Str 15-Jul-2019","STRIP","15-Jul-2019",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0009086214","NL08621=",null,"13-Feb-2009","Unsecured","Strip - Interest only","N",1.34,1.34,12.1,-0.54300000000000004,"IS","MAT","15-Jul-2019",100.73,"N/A","NETHERLANDS, STATE OF - INTEREST STRIP","N",null,"--"]
["NLPRI / NLGV  PO Str 15-Jul-2019","STRIP","15-Jul-2019",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0009086206","NL08620=",null,"13-Feb-2009","Unsecured","Strip - Principal only","N",1.34,1.34,1.7,-0.64600000000000002,"IS","MAT","15-Jul-2019",100.87,"N/A","NETHERLANDS, STATE OF - PRINCIPAL STRIP","N",null,"--"]
["NLFNG / NLGV         15-Jul-2019","STRIP","15-Jul-2019",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0011613443","NL61344=",null,"03-May-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",1.34,1.34,1.7,-0.64600000000000002,"IS","MAT","15-Jul-2019",100.87,"N/A","NETHERLANDS, STATE OF - FUNGIBLE STRIP","N",null,"--"]
["NLDSL / NLGV   4.000 15-Jul-2019",null,"15-Jul-2019",14371398000,14671398000,4,"Fixed Coupon","Netherlands","Euro","NL0009086115","NL08611=",null,"13-Feb-2009","Senior Unsecured","Dutch State Loan","N",1.304,1.304,1.9,-0.64500000000000002,"IS","MAT","15-Jul-2019",106.26,"N/A","NETHERLANDS, STATE OF - DUTCH STATE LOAN","N","Auction","--"]
["NLFNG / NLGV         15-Jul-2019","STRIP","15-Jul-2019",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0011613856","NL61385=",null,"03-May-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N","--","--","--","--","--","--",null,"--","N/A","NETHERLANDS, STATE OF - FUNGIBLE STRIP","N",null,"--"]
["NLINT / NLGV  IO Str 15-Jan-2020","STRIP","15-Jan-2020",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0000103273","NL10327=",null,"15-Jan-1993","Unsecured","Strip - Interest only","N",1.841,1.8440000000000001,10,-0.48,"IS","MAT","15-Jan-2020",100.89,"N/A","NETHERLANDS, STATE OF - INTEREST STRIP","N",null,"--"]
["NLDSL / NLGV   0.250 15-Jan-2020",null,"15-Jan-2020",15318184000,15318184000,0.25,"Fixed Coupon","Netherlands","Euro","NL0010881827","NL88182=",null,"29-Sep-2014","Senior Unsecured","Dutch State Loan","N",1.839,1.843,0,-0.57999999999999996,"IS","MAT","15-Jan-2020",101.54,"N/A","NETHERLANDS, STATE OF - DUTCH STATE LOAN","N","Auction","--"]
["NLFNG / NLGV         15-Jan-2020","STRIP","15-Jan-2020",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0011613864","NL61386=",null,"03-May-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N","--","--","--","--","--","--",null,"--","N/A","NETHERLANDS, STATE OF - FUNGIBLE STRIP","N",null,"--"]
["NLFNG / NLGV         15-Jan-2020","STRIP","15-Jan-2020",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0011613450","NL61345=",null,"03-May-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",1.841,1.845,2,-0.56000000000000005,"IS","MAT","15-Jan-2020",101.04,"N/A","NETHERLANDS, STATE OF - FUNGIBLE STRIP","N",null,"--"]
["NLFNG / NLGV         15-Jul-2020","STRIP","15-Jul-2020",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0011613468","NL61346=",null,"03-May-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",2.3410000000000002,2.343,4.2,-0.45,"IS","MAT","15-Jul-2020",101.06,"N/A","NETHERLANDS, STATE OF - FUNGIBLE STRIP","N",null,"--"]
["NLFNG / NLGV         15-Jul-2020","STRIP","15-Jul-2020",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0011613872","NL61387=",null,"03-May-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",2.3410000000000002,2.343,4.2,-0.45,"IS","MAT","15-Jul-2020",101.06,"N/A","NETHERLANDS, STATE OF - FUNGIBLE STRIP","N",null,"--"]
["NLINT / NLGV  IO Str 15-Jul-2020","STRIP","15-Jul-2020",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0009363761","NL36376=",null,"05-Feb-2010","Unsecured","Strip - Interest only","N",2.3410000000000002,2.343,9.6999999999999993,-0.39500000000000002,"IS","MAT","15-Jul-2020",100.93,"N/A","NETHERLANDS, STATE OF - INTEREST STRIP","N",null,"--"]
["NLPRI / NLGV  PO Str 15-Jul-2020","STRIP","15-Jul-2020",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0009363753","NL36375=",null,"05-Feb-2010","Unsecured","Strip - Principal only","N",2.3420000000000001,2.3439999999999999,2.6,-0.46700000000000003,"IS","MAT","15-Jul-2020",101.1,"N/A","NETHERLANDS, STATE OF - PRINCIPAL STRIP","N",null,"--"]
["NLDSL / NLGV   3.500 15-Jul-2020",null,"15-Jul-2020",15069615000,15070000000,3.5,"Fixed Coupon","Netherlands","Euro","NL0009348242","NL34824=",null,"05-Feb-2010","Senior Unsecured","Dutch State Loan","N",2.2469999999999999,2.2490000000000001,0,-0.497,"IS","MAT","15-Jul-2020",109.42,"N/A","NETHERLANDS, STATE OF - DUTCH STATE LOAN","N","Auction","--"]
["NLFNG / NLGV         15-Jan-2021","STRIP","15-Jan-2021",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0011613880","NL61388=",null,"03-May-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N","--","--","--","--","--","--",null,"--","N/A","NETHERLANDS, STATE OF - FUNGIBLE STRIP","N",null,"--"]
["NLFNG / NLGV         15-Jan-2021","STRIP","15-Jan-2021",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0011613476","NL61347=",null,"03-May-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",2.8410000000000002,2.847,3.9,-0.36699999999999999,"IS","MAT","15-Jan-2021",101.05,"N/A","NETHERLANDS, STATE OF - FUNGIBLE STRIP","N",null,"--"]
["NLINT / NLGV  IO Str 15-Jan-2021","STRIP","15-Jan-2021",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0000103281","NL10328=",null,"15-Jan-1993","Unsecured","Strip - Interest only","N",2.8410000000000002,2.8460000000000001,9.4,-0.311,"IS","MAT","15-Jan-2021",100.89,"N/A","NETHERLANDS, STATE OF - INTEREST STRIP","N",null,"--"]
["NLFNG / NLGV         15-Jul-2021","STRIP","15-Jul-2021",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0011613898","NL61389=",null,"03-May-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N","--","--","--","--","--","--",null,"--","N/A","NETHERLANDS, STATE OF - FUNGIBLE STRIP","N",null,"--"]
["NLINT / NLGV  IO Str 15-Jul-2021","STRIP","15-Jul-2021",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0009712504","NL71250=",null,"04-Mar-2011","Unsecured","Strip - Interest only","N",3.34,3.3410000000000002,11.2,-0.20599999999999999,"IS","MAT","15-Jul-2021",100.69,"N/A","NETHERLANDS, STATE OF - INTEREST STRIP","N",null,"--"]
["NLPRI / NLGV  PO Str 15-Jul-2021","STRIP","15-Jul-2021",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0009712496","NL71249=",null,"04-Mar-2011","Unsecured","Strip - Principal only","N",3.3410000000000002,3.3420000000000001,3.2,-0.28599999999999998,"IS","MAT","15-Jul-2021",100.96,"N/A","NETHERLANDS, STATE OF - PRINCIPAL STRIP","N",null,"--"]
["NLDSL / NLGV   3.250 15-Jul-2021",null,"15-Jul-2021",16493985000,16493985000,3.25,"Fixed Coupon","Netherlands","Euro","NL0009712470","NL71247=",null,"04-Mar-2011","Senior Unsecured","Dutch State Loan","N",3.17,3.17,2,-0.307,"IS","MAT","15-Jul-2021",111.95,"N/A","NETHERLANDS, STATE OF - DUTCH STATE LOAN","N","Auction","--"]
["NLFNG / NLGV         15-Jul-2021","STRIP","15-Jul-2021",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0011613484","NL61348=",null,"03-May-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",3.3410000000000002,3.3420000000000001,3.2,-0.28599999999999998,"IS","MAT","15-Jul-2021",100.96,"N/A","NETHERLANDS, STATE OF - FUNGIBLE STRIP","N",null,"--"]
["NLDSL / NLGV         15-Jan-2022",null,"15-Jan-2022",15380112000,15380112000,"--","Fixed Coupon","Netherlands","Euro","NL0011896857","NL89685=",null,"09-Jun-2016","Senior Unsecured","Dutch State Loan","N",3.839,3.85,4.7,-0.17399999999999999,"IS","MAT","17-Jan-2022",100.67,"N/A","NETHERLANDS, STATE OF - DUTCH STATE LOAN","N","Auction","--"]
["NLINT / NLGV  IO Str 15-Jan-2022","STRIP","15-Jan-2022",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0000103299","NL10329=",null,"15-Jan-1993","Unsecured","Strip - Interest only","N",3.8380000000000001,3.8479999999999999,14.8,-7.2999999999999995E-2,"IS","MAT","17-Jan-2022",100.28,"N/A","NETHERLANDS, STATE OF - INTEREST STRIP","N",null,"--"]
["NLFNG / NLGV         15-Jan-2022","STRIP","15-Jan-2022",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0011613906","NL61390=",null,"03-May-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N","--","--","--","--","--","--",null,"--","N/A","NETHERLANDS, STATE OF - FUNGIBLE STRIP","N",null,"--"]
["NLFNG / NLGV         15-Jan-2022","STRIP","15-Jan-2022",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0011613492","NL61349=",null,"03-May-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",3.839,3.85,6.8,-0.153,"IS","MAT","17-Jan-2022",100.59,"N/A","NETHERLANDS, STATE OF - FUNGIBLE STRIP","N",null,"--"]
["NLDSL / NLGV   2.250 15-Jul-2022",null,"15-Jul-2022",15252147000,15252147000,2.25,"Fixed Coupon","Netherlands","Euro","NL0010060257","NL06025=",null,"10-Feb-2012","Senior Unsecured","Dutch State Loan","N",4.1369999999999996,4.1369999999999996,2.4,-0.109,"IS","MAT","15-Jul-2022",110.26,"N/A","NETHERLANDS, STATE OF - DUTCH STATE LOAN","N","Auction","--"]
["NLINT / NLGV  IO Str 15-Jul-2022","STRIP","15-Jul-2022",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0010060273","NL06027=",null,"10-Feb-2012","Unsecured","Strip - Interest only","N",4.3360000000000003,4.3369999999999997,11.2,-8.9999999999999993E-3,"IS","MAT","15-Jul-2022",100.04,"N/A","NETHERLANDS, STATE OF - INTEREST STRIP","N",null,"--"]
["NLPRI / NLGV  PO Str 15-Jul-2022","STRIP","15-Jul-2022",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0010060265","NL06026=",null,"10-Feb-2012","Unsecured","Strip - Principal only","N",4.3380000000000001,4.3390000000000004,4.3,-7.8E-2,"IS","MAT","15-Jul-2022",100.34,"N/A","NETHERLANDS, STATE OF - PRINCIPAL STRIP","N",null,"--"]
["NLFNG / NLGV         15-Jul-2022","STRIP","15-Jul-2022",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0011613914","NL61391=",null,"03-May-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N","--","--","--","--","--","--",null,"--","N/A","NETHERLANDS, STATE OF - FUNGIBLE STRIP","N",null,"--"]
["NLFNG / NLGV         15-Jul-2022","STRIP","15-Jul-2022",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0011613500","NL61350=",null,"03-May-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",4.3380000000000001,4.3390000000000004,4.3,-7.8E-2,"IS","MAT","15-Jul-2022",100.34,"N/A","NETHERLANDS, STATE OF - FUNGIBLE STRIP","N",null,"--"]
["NLPRI / NLGV  PO Str 15-Jan-2023","STRIP","15-Jan-2023",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0000103000","NL10300=",null,"15-Jan-1993","Unsecured","Strip - Principal only","N",4.835,4.8419999999999996,6.5,4.1000000000000002E-2,"IS","MAT","16-Jan-2023",99.8,"N/A","NETHERLANDS, STATE OF - PRINCIPAL STRIP","N",null,"--"]
["NLFNG / NLGV         15-Jan-2023","STRIP","15-Jan-2023",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0011613518","NL61351=",null,"03-May-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",4.8360000000000003,4.843,4.4000000000000004,2.1000000000000001E-2,"IS","MAT","16-Jan-2023",99.9,"N/A","NETHERLANDS, STATE OF - FUNGIBLE STRIP","N",null,"--"]
["NLDSL / NLGV   7.500 15-Jan-2023",null,"15-Jan-2023",8241488737,12954342000,7.5,"Fixed Coupon","Netherlands","Euro","NL0000102077","NL10207=",null,"15-Jan-1993","Senior Unsecured","Dutch State Loan","N",4.2910000000000004,4.2939999999999996,5.6,-0.01,"IS","MAT","16-Jan-2023",136.37,"N/A","NETHERLANDS, STATE OF - DUTCH STATE LOAN","N","Auction","--"]
["NLFNG / NLGV         15-Jan-2023","STRIP","15-Jan-2023",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0011613922","NL61392=",null,"03-May-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N","--","--","--","--","--","--",null,"--","N/A","NETHERLANDS, STATE OF - FUNGIBLE STRIP","N",null,"--"]
["NLINT / NLGV  IO Str 15-Jan-2023","STRIP","15-Jan-2023",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0000103307","NL10330=",null,"15-Jan-1993","Unsecured","Strip - Interest only","N",4.8339999999999996,4.8410000000000002,11.5,9.0999999999999998E-2,"IS","MAT","16-Jan-2023",99.56,"N/A","NETHERLANDS, STATE OF - INTEREST STRIP","N",null,"--"]
["NLDSL / NLGV   3.750 15-Jan-2023",null,"15-Jan-2023",4263000000,12148552000,3.75,"Fixed Coupon","Netherlands","Euro","NL0000102275","NL10227=",null,"17-Feb-2006","Senior Unsecured","Dutch State Loan","N",4.5209999999999999,4.5250000000000004,3.9,-8.9999999999999993E-3,"IS","MAT","16-Jan-2023",118.2,"N/A","NETHERLANDS, STATE OF - DUTCH STATE LOAN","N","Auction","--"]
["NLDSL / NLGV   1.750 15-Jul-2023",null,"15-Jul-2023",15825963000,15825963000,1.75,"Fixed Coupon","Netherlands","Euro","NL0010418810","NL41881=",null,"22-Mar-2013","Senior Unsecured","Dutch State Loan","N",5.0949999999999998,5.0990000000000002,5.5,9.4E-2,"IS","MAT","17-Jul-2023",108.81,"N/A","NETHERLANDS, STATE OF - DUTCH STATE LOAN","N","Auction","--"]
["NLINT / NLGV  IO Str 15-Jul-2023","STRIP","15-Jul-2023",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0010420873","NL42087=",null,"22-Mar-2013","Unsecured","Strip - Interest only","N",5.3310000000000004,5.3369999999999997,14,0.19400000000000001,"IS","MAT","17-Jul-2023",98.97,"N/A","NETHERLANDS, STATE OF - INTEREST STRIP","N",null,"--"]
["NLFNG / NLGV         15-Jul-2023","STRIP","15-Jul-2023",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0011613526","NL61352=",null,"03-May-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",5.3319999999999999,5.3380000000000001,9.1,0.14499999999999999,"IS","MAT","17-Jul-2023",99.23,"N/A","NETHERLANDS, STATE OF - FUNGIBLE STRIP","N",null,"--"]
["NLDSL / NLGV         15-Jan-2024",null,"15-Jan-2024",8462277000,8462277000,"--","Fixed Coupon","Netherlands","Euro","NL0012650469","NL65046=",null,"13-Oct-2017","Unsecured","Dutch State Loan","N",5.83,5.8339999999999996,10.3,0.221,"IS","MAT","15-Jan-2024",98.72,"N/A","NETHERLANDS, STATE OF - DUTCH STATE LOAN","N","Auction","--"]
["NLINT / NLGV  IO Str 15-Jan-2024","STRIP","15-Jan-2024",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0000103315","NL10331=",null,"15-Jan-1998","Unsecured","Strip - Interest only","N",5.827,5.8310000000000004,20.3,0.32,"IS","MAT","15-Jan-2024",98.15,"N/A","NETHERLANDS, STATE OF - INTEREST STRIP","N",null,"--"]
["NLFNG / NLGV         15-Jan-2024","STRIP","15-Jan-2024",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0011613534","NL61353=",null,"03-May-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",5.8280000000000003,5.8319999999999999,15.4,0.27100000000000002,"IS","MAT","15-Jan-2024",98.43,"N/A","NETHERLANDS, STATE OF - FUNGIBLE STRIP","N",null,"--"]
["NLFNG / NLGV         15-Jan-2024","STRIP","15-Jan-2024",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0011613930","NL61393=",null,"03-May-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",5.8280000000000003,5.8319999999999999,15.4,0.27100000000000002,"IS","MAT","15-Jan-2024",98.43,"N/A","NETHERLANDS, STATE OF - FUNGIBLE STRIP","N",null,"--"]
["NLDSL / NLGV   2.000 15-Jul-2024",null,"15-Jul-2024",15315132000,15315132000,2,"Fixed Coupon","Netherlands","Euro","NL0010733424","NL73342=",null,"28-Mar-2014","Senior Unsecured","Dutch State Loan","N",5.9560000000000004,5.9539999999999997,11,0.27100000000000002,"IS","MAT","15-Jul-2024",110.85,"N/A","NETHERLANDS, STATE OF - DUTCH STATE LOAN","N","Auction","--"]
["NLFNG / NLGV         15-Jul-2024","STRIP","15-Jul-2024",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0011613542","NL61354=",null,"03-May-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",6.3259999999999996,6.3280000000000003,14,0.32100000000000001,"IS","MAT","15-Jul-2024",97.99,"N/A","NETHERLANDS, STATE OF - FUNGIBLE STRIP","N",null,"--"]
["NLFNG / NLGV         15-Jan-2025","STRIP","15-Jan-2025",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0011613948","NL61394=",null,"03-May-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N","--","--","--","--","--","--",null,"--","N/A","NETHERLANDS, STATE OF - FUNGIBLE STRIP","N",null,"--"]
["NLFNG / NLGV         15-Jan-2025","STRIP","15-Jan-2025",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0011613559","NL61355=",null,"03-May-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",6.8230000000000004,6.8289999999999997,14.3,0.39200000000000002,"IS","MAT","15-Jan-2025",97.36,"N/A","NETHERLANDS, STATE OF - FUNGIBLE STRIP","N",null,"--"]
["NLINT / NLGV  IO Str 15-Jan-2025","STRIP","15-Jan-2025",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0000103323","NL10332=",null,"15-Jan-1998","Unsecured","Strip - Interest only","N",6.82,6.8259999999999996,22.8,0.47699999999999998,"IS","MAT","15-Jan-2025",96.8,"N/A","NETHERLANDS, STATE OF - INTEREST STRIP","N",null,"--"]
["NLFNG / NLGV         15-Jul-2025","STRIP","15-Jul-2025",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0011613567","NL61356=",null,"03-May-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",7.3179999999999996,7.319,18.899999999999999,0.505,"IS","MAT","15-Jul-2025",96.37,"N/A","NETHERLANDS, STATE OF - FUNGIBLE STRIP","N",null,"--"]
["NLDSL / NLGV   0.250 15-Jul-2025",null,"15-Jul-2025",15220159000,15220159000,0.25,"Fixed Coupon","Netherlands","Euro","NL0011220108","NL22010=",null,"26-Mar-2015","Senior Unsecured","Dutch State Loan","N",7.2510000000000003,7.2519999999999998,11.3,0.42499999999999999,"IS","MAT","15-Jul-2025",98.74,"N/A","NETHERLANDS, STATE OF - DUTCH STATE LOAN","N","Auction","--"]
["NLFNG / NLGV         15-Jan-2026","STRIP","15-Jan-2026",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0011613575","NL61357=",null,"03-May-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",7.8120000000000003,7.8179999999999996,23.5,0.61699999999999999,"IS","MAT","15-Jan-2026",95.29,"N/A","NETHERLANDS, STATE OF - FUNGIBLE STRIP","N",null,"--"]
["NLINT / NLGV  IO Str 15-Jan-2026","STRIP","15-Jan-2026",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0000103331","NL10333=",null,"15-Jan-1998","Unsecured","Strip - Interest only","N",7.8129999999999997,7.8179999999999996,21.7,0.59799999999999998,"IS","MAT","15-Jan-2026",95.43,"N/A","NETHERLANDS, STATE OF - INTEREST STRIP","N",null,"--"]
["NLFNG / NLGV         15-Jan-2026","STRIP","15-Jan-2026",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0011613955","NL61395=",null,"03-May-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",7.8120000000000003,7.8179999999999996,23.5,0.61699999999999999,"IS","MAT","15-Jan-2026",95.29,"N/A","NETHERLANDS, STATE OF - FUNGIBLE STRIP","N",null,"--"]
["NLFNG / NLGV         15-Jul-2026","STRIP","15-Jul-2026",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0011821186","NL82118=",null,"03-May-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",8.3130000000000006,8.3140000000000001,12.3,0.56599999999999995,"IS","MAT","15-Jul-2026",95.4,"N/A","NETHERLANDS, STATE OF - FUNGIBLE STRIP","N",null,"--"]
["NLDSL / NLGV   0.500 15-Jul-2026",null,"15-Jul-2026",15113051000,15113051000,0.5,"Fixed Coupon","Netherlands","Euro","NL0011819040","NL81904=",null,"24-Mar-2016","Senior Unsecured","Dutch State Loan","N",8.1370000000000005,8.1349999999999998,10.8,0.54300000000000004,"IS","MAT","15-Jul-2026",99.65,"N/A","NETHERLANDS, STATE OF - DUTCH STATE LOAN","N","Auction","--"]
["NLFNG / NLGV         15-Jan-2027","STRIP","15-Jan-2027",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0011613963","NL61396=",null,"03-May-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",8.8030000000000008,8.8079999999999998,25,0.75600000000000001,"IS","MAT","15-Jan-2027",93.56,"N/A","NETHERLANDS, STATE OF - FUNGIBLE STRIP","N",null,"--"]
["NLINT / NLGV  IO Str 15-Jan-2027","STRIP","15-Jan-2027",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0000103349","NL10334=",null,"19-Mar-1998","Unsecured","Strip - Interest only","N",8.8030000000000008,8.8079999999999998,24.9,0.755,"IS","MAT","15-Jan-2027",93.57,"N/A","NETHERLANDS, STATE OF - INTEREST STRIP","N",null,"--"]
["NLFNG / NLGV         15-Jan-2027","STRIP","15-Jan-2027",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0011613583","NL61358=",null,"03-May-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",8.8030000000000008,8.8079999999999998,25,0.75600000000000001,"IS","MAT","15-Jan-2027",93.56,"N/A","NETHERLANDS, STATE OF - FUNGIBLE STRIP","N",null,"--"]
["NLFNG / NLGV         15-Jul-2027","STRIP","15-Jul-2027",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0012191548","NL19154=",null,"14-Jul-2017","Unsecured","Strip - Fungible - Interest and/or Principal","N",9.2989999999999995,9.3000000000000007,22.4,0.79300000000000004,"IS","MAT","15-Jul-2027",92.89,"N/A","NETHERLANDS, STATE OF - FUNGIBLE STRIP","N",null,"--"]
["NLDSL / NLGV   0.750 15-Jul-2027",null,"15-Jul-2027",15380926000,15380926000,0.75,"Fixed Coupon","Netherlands","Euro","NL0012171458","NL17145=",null,"09-Feb-2017","Unsecured","Dutch State Loan","N",8.9789999999999992,8.9740000000000002,12,0.67300000000000004,"IS","MAT","15-Jul-2027",100.69,"N/A","NETHERLANDS, STATE OF - DUTCH STATE LOAN","N","Auction","--"]
["NLFNG / NLGV         15-Jan-2028","STRIP","15-Jan-2028",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0011613971","NL61397=",null,"03-May-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",9.798,9.8079999999999998,15.6,0.78600000000000003,"IS","MAT","17-Jan-2028",92.58,"N/A","NETHERLANDS, STATE OF - FUNGIBLE STRIP","N",null,"--"]
["NLFNG / NLGV         15-Jan-2028","STRIP","15-Jan-2028",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0011613591","NL61359=",null,"03-May-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N","--","--","--","--","--","--",null,"--","N/A","NETHERLANDS, STATE OF - FUNGIBLE STRIP","N",null,"--"]
["NLINT / NLGV  IO Str 15-Jan-2028","STRIP","15-Jan-2028",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0000103364","NL10336=",null,"15-Jan-1998","Unsecured","Strip - Interest only","N",9.7970000000000006,9.8070000000000004,17.100000000000001,0.80100000000000005,"IS","MAT","17-Jan-2028",92.45,"N/A","NETHERLANDS, STATE OF - INTEREST STRIP","N",null,"--"]
["NLDSL / NLGV   5.500 15-Jan-2028",null,"15-Jan-2028",13028814230,13028814230,5.5,"Fixed Coupon","Netherlands","Euro","NL0000102317","NL10231=",null,"19-Mar-1998","Senior Unsecured","Dutch State Loan","N",8.1620000000000008,8.1370000000000005,12.3,0.65600000000000003,"IS","MAT","17-Jan-2028",146.01,"N/A","NETHERLANDS, STATE OF - DUTCH STATE LOAN","N","Auction","--"]
["NLPRI / NLGV  PO Str 15-Jan-2028","STRIP","15-Jan-2028",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0000103455","NL10345=",null,"15-Jan-1998","Unsecured","Strip - Principal only","N",9.798,9.8089999999999993,14.2,0.77200000000000002,"IS","MAT","17-Jan-2028",92.71,"N/A","NETHERLANDS, STATE OF - PRINCIPAL STRIP","N",null,"--"]
["NLFNG / NLGV         15-Jan-2029","STRIP","15-Jan-2029",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0011613609","NL61360=",null,"03-May-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",10.787000000000001,10.794,18.7,0.91700000000000004,"IS","MAT","15-Jan-2029",90.58,"N/A","NETHERLANDS, STATE OF - FUNGIBLE STRIP","N",null,"--"]
["NLFNG / NLGV         15-Jan-2029","STRIP","15-Jan-2029",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0011613989","NL61398=",null,"03-May-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N","--","--","--","--","--","--",null,"--","N/A","NETHERLANDS, STATE OF - FUNGIBLE STRIP","N",null,"--"]
["NLINT / NLGV  IO Str 15-Jan-2029","STRIP","15-Jan-2029",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0000003515","NL00351=",null,"25-Apr-2005","Unsecured","Strip - Interest only","N",10.786,10.792999999999999,20.6,0.93600000000000005,"IS","MAT","15-Jan-2029",90.39,"N/A","NETHERLANDS, STATE OF - INTEREST STRIP","N",null,"--"]
["NLFNG / NLGV         15-Jan-2030","STRIP","15-Jan-2030",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0011613997","NL61399=",null,"03-May-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",11.779,11.787000000000001,15.3,0.96299999999999997,"IS","MAT","15-Jan-2030",89.27,"N/A","NETHERLANDS, STATE OF - FUNGIBLE STRIP","N",null,"--"]
["NLINT / NLGV  IO Str 15-Jan-2030","STRIP","15-Jan-2030",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0000003523","NL00352=",null,"25-Apr-2005","Unsecured","Strip - Interest only","N",11.778,11.785,17.3,0.98299999999999998,"IS","MAT","15-Jan-2030",89.06,"N/A","NETHERLANDS, STATE OF - INTEREST STRIP","N",null,"--"]
["NLFNG / NLGV         15-Jan-2030","STRIP","15-Jan-2030",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0011613617","NL61361=",null,"03-May-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",11.779,11.787000000000001,15.3,0.96299999999999997,"IS","MAT","15-Jan-2030",89.27,"N/A","NETHERLANDS, STATE OF - FUNGIBLE STRIP","N",null,"--"]
["NLFNG / NLGV         15-Jan-2031","STRIP","15-Jan-2031",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0011614003","NL61400=",null,"03-May-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",12.771000000000001,12.778,14.8,1.0249999999999999,"IS","MAT","15-Jan-2031",87.73,"N/A","NETHERLANDS, STATE OF - FUNGIBLE STRIP","N",null,"--"]
["NLINT / NLGV  IO Str 15-Jan-2031","STRIP","15-Jan-2031",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0000003531","NL00353=",null,"25-Apr-2005","Unsecured","Strip - Interest only","N",12.77,12.776,16.8,1.044,"IS","MAT","15-Jan-2031",87.51,"N/A","NETHERLANDS, STATE OF - INTEREST STRIP","N",null,"--"]
["NLFNG / NLGV         15-Jan-2031","STRIP","15-Jan-2031",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0011613625","NL61362=",null,"03-May-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",12.771000000000001,12.778,14.8,1.0249999999999999,"IS","MAT","15-Jan-2031",87.73,"N/A","NETHERLANDS, STATE OF - FUNGIBLE STRIP","N",null,"--"]
["NLFNG / NLGV         15-Jan-2032","STRIP","15-Jan-2032",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0011613633","NL61363=",null,"03-May-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",13.763,13.77,12.4,1.0580000000000001,"IS","MAT","15-Jan-2032",86.44,"N/A","NETHERLANDS, STATE OF - FUNGIBLE STRIP","N",null,"--"]
["NLINT / NLGV  IO Str 15-Jan-2032","STRIP","15-Jan-2032",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0000003549","NL00354=",null,"25-Apr-2005","Unsecured","Strip - Interest only","N",13.762,13.769,14.5,1.079,"IS","MAT","15-Jan-2032",86.2,"N/A","NETHERLANDS, STATE OF - INTEREST STRIP","N",null,"--"]
["NLFNG / NLGV         15-Jan-2032","STRIP","15-Jan-2032",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0011614011","NL61401=",null,"03-May-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",13.763,13.77,12.4,1.0580000000000001,"IS","MAT","15-Jan-2032",86.44,"N/A","NETHERLANDS, STATE OF - FUNGIBLE STRIP","N",null,"--"]
["NLFNG / NLGV         15-Jan-2033","STRIP","15-Jan-2033",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0011614029","NL61402=",null,"03-May-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N","--","--","--","--","--","--",null,"--","N/A","NETHERLANDS, STATE OF - FUNGIBLE STRIP","N",null,"--"]
["NLFNG / NLGV         15-Jan-2033","STRIP","15-Jan-2033",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0011613641","NL61364=",null,"03-May-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",14.757999999999999,14.773,8.3000000000000007,1.0620000000000001,"IS","MAT","17-Jan-2033",85.49,"N/A","NETHERLANDS, STATE OF - FUNGIBLE STRIP","N",null,"--"]
["NLDSL / NLGV   2.500 15-Jan-2033",null,"15-Jan-2033",13555900000,13555900000,2.5,"Fixed Coupon","Netherlands","Euro","NL0010071189","NL07118=",null,"09-Mar-2012","Senior Unsecured","Dutch State Loan","N",12.715,12.659000000000001,7.5,0.98199999999999998,"IS","MAT","17-Jan-2033",120.87,"N/A","NETHERLANDS, STATE OF - DUTCH STATE LOAN","N","Auction","--"]
["NLINT / NLGV  IO Str 15-Jan-2033","STRIP","15-Jan-2033",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0000003556","NL00355=",null,"25-Apr-2005","Unsecured","Strip - Interest only","N",14.755000000000001,14.77,11.8,1.097,"IS","MAT","17-Jan-2033",85.05,"N/A","NETHERLANDS, STATE OF - INTEREST STRIP","N",null,"--"]
["NLPRI / NLGV  PO Str 15-Jan-2033","STRIP","15-Jan-2033",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0010107975","NL10797=",null,"09-Mar-2012","Unsecured","Strip - Principal only","N",14.757999999999999,14.773,8.3000000000000007,1.0620000000000001,"IS","MAT","17-Jan-2033",85.49,"N/A","NETHERLANDS, STATE OF - PRINCIPAL STRIP","N",null,"--"]
["NLFNG / NLGV         15-Jan-2034","STRIP","15-Jan-2034",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0011614037","NL61403=",null,"03-May-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",15.746,15.757999999999999,13.8,1.147,"IS","MAT","16-Jan-2034",83.47,"N/A","NETHERLANDS, STATE OF - FUNGIBLE STRIP","N",null,"--"]
["NLFNG / NLGV         15-Jan-2034","STRIP","15-Jan-2034",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0011613658","NL61365=",null,"03-May-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",15.746,15.757999999999999,13.8,1.147,"IS","MAT","16-Jan-2034",83.47,"N/A","NETHERLANDS, STATE OF - FUNGIBLE STRIP","N",null,"--"]
["NLINT / NLGV  IO Str 15-Jan-2034","STRIP","15-Jan-2034",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0000003564","NL00356=",null,"25-Apr-2005","Unsecured","Strip - Interest only","N",15.744999999999999,15.757999999999999,14.8,1.157,"IS","MAT","16-Jan-2034",83.34,"N/A","NETHERLANDS, STATE OF - INTEREST STRIP","N",null,"--"]
["NLFNG / NLGV         15-Jan-2035","STRIP","15-Jan-2035",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0011614045","NL61404=",null,"03-May-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",16.739999999999998,16.75,12.4,1.151,"IS","MAT","15-Jan-2035",82.47,"N/A","NETHERLANDS, STATE OF - FUNGIBLE STRIP","N",null,"--"]
["NLFNG / NLGV         15-Jan-2035","STRIP","15-Jan-2035",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0011613666","NL61366=",null,"03-May-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",16.739999999999998,16.75,12.4,1.151,"IS","MAT","15-Jan-2035",82.47,"N/A","NETHERLANDS, STATE OF - FUNGIBLE STRIP","N",null,"--"]
["NLINT / NLGV  IO Str 15-Jan-2035","STRIP","15-Jan-2035",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0000003572","NL00357=",null,"25-Apr-2005","Unsecured","Strip - Interest only","N",16.739999999999998,16.75,12.4,1.151,"IS","MAT","15-Jan-2035",82.47,"N/A","NETHERLANDS, STATE OF - INTEREST STRIP","N",null,"--"]
["NLFNG / NLGV         15-Jan-2036","STRIP","15-Jan-2036",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0011613674","NL61367=",null,"03-May-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",17.731999999999999,17.742000000000001,13.7,1.177,"IS","MAT","15-Jan-2036",81.16,"N/A","NETHERLANDS, STATE OF - FUNGIBLE STRIP","N",null,"--"]
["NLINT / NLGV  IO Str 15-Jan-2036","STRIP","15-Jan-2036",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0000003580","NL00358=",null,"25-Apr-2005","Unsecured","Strip - Interest only","N",17.731999999999999,17.742000000000001,13.7,1.177,"IS","MAT","15-Jan-2036",81.16,"N/A","NETHERLANDS, STATE OF - INTEREST STRIP","N",null,"--"]
["NLFNG / NLGV         15-Jan-2036","STRIP","15-Jan-2036",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0011614052","NL61405=",null,"03-May-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",17.731999999999999,17.742000000000001,13.7,1.177,"IS","MAT","15-Jan-2036",81.16,"N/A","NETHERLANDS, STATE OF - FUNGIBLE STRIP","N",null,"--"]
["NLPRI / NLGV  PO Str 15-Jan-2037","STRIP","15-Jan-2037",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0000102788","NL10278=",null,"25-Apr-2005","Unsecured","Strip - Principal only","N",18.728000000000002,18.741,10.5,1.1559999999999999,"IS","MAT","15-Jan-2037",80.53,"N/A","NETHERLANDS, STATE OF - PRINCIPAL STRIP","N",null,"--"]
["NLINT / NLGV  IO Str 15-Jan-2037","STRIP","15-Jan-2037",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0000003598","NL00359=",null,"25-Apr-2005","Unsecured","Strip - Interest only","N",18.721,18.734000000000002,17.8,1.23,"IS","MAT","15-Jan-2037",79.430000000000007,"N/A","NETHERLANDS, STATE OF - INTEREST STRIP","N",null,"--"]
["NLFNG / NLGV         15-Jan-2037","STRIP","15-Jan-2037",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0011614060","NL61406=",null,"03-May-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",18.728000000000002,18.742000000000001,10.1,1.153,"IS","MAT","15-Jan-2037",80.58,"N/A","NETHERLANDS, STATE OF - FUNGIBLE STRIP","N",null,"--"]
["NLFNG / NLGV         15-Jan-2037","STRIP","15-Jan-2037",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0011613682","NL61368=",null,"03-May-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",18.728000000000002,18.742000000000001,10.1,1.153,"IS","MAT","15-Jan-2037",80.58,"N/A","NETHERLANDS, STATE OF - FUNGIBLE STRIP","N",null,"--"]
["NLDSL / NLGV   4.000 15-Jan-2037",null,"15-Jan-2037",14848427000,14848427000,4,"Fixed Coupon","Netherlands","Euro","NL0000102234","NL10223=",null,"25-Apr-2005","Senior Unsecured","Dutch State Loan","N",14.516999999999999,14.391999999999999,9.9,1.0529999999999999,"IS","MAT","15-Jan-2037",150.13,"N/A","NETHERLANDS, STATE OF - DUTCH STATE LOAN","N","Auction","--"]
["NLFNG / NLGV         15-Jan-2038","STRIP","15-Jan-2038",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0011613690","NL61369=",null,"03-May-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",19.712,19.725999999999999,19.5,1.262,"IS","MAT","15-Jan-2038",77.97,"N/A","NETHERLANDS, STATE OF - FUNGIBLE STRIP","N",null,"--"]
["NLINT / NLGV  IO Str 15-Jan-2038","STRIP","15-Jan-2038",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0009446616","NL44661=",null,"21-May-2010","Unsecured","Strip - Interest only","N",19.712,19.725999999999999,19.5,1.262,"IS","MAT","15-Jan-2038",77.97,"N/A","NETHERLANDS, STATE OF - INTEREST STRIP","N",null,"--"]
["NLFNG / NLGV         15-Jan-2038","STRIP","15-Jan-2038",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0011614078","NL61407=",null,"03-May-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",19.712,19.725999999999999,19.5,1.262,"IS","MAT","15-Jan-2038",77.97,"N/A","NETHERLANDS, STATE OF - FUNGIBLE STRIP","N",null,"--"]
["NLINT / NLGV  IO Str 15-Jan-2039","STRIP","15-Jan-2039",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0009446624","NL44662=",null,"21-May-2010","Unsecured","Strip - Interest only","N",20.702999999999999,20.722999999999999,19.399999999999999,1.2849999999999999,"IS","MAT","17-Jan-2039",76.63,"N/A","NETHERLANDS, STATE OF - INTEREST STRIP","N",null,"--"]
["NLFNG / NLGV         15-Jan-2039","STRIP","15-Jan-2039",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0011614086","NL61408=",null,"03-May-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",20.702999999999999,20.722999999999999,19.399999999999999,1.2849999999999999,"IS","MAT","17-Jan-2039",76.63,"N/A","NETHERLANDS, STATE OF - FUNGIBLE STRIP","N",null,"--"]
["NLFNG / NLGV         15-Jan-2039","STRIP","15-Jan-2039",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0011613708","NL61370=",null,"03-May-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",20.702999999999999,20.722999999999999,19.399999999999999,1.2849999999999999,"IS","MAT","17-Jan-2039",76.63,"N/A","NETHERLANDS, STATE OF - FUNGIBLE STRIP","N",null,"--"]
["NLFNG / NLGV         15-Jan-2040","STRIP","15-Jan-2040",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0011613716","NL61371=",null,"03-May-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",21.693999999999999,21.712,19.3,1.3120000000000001,"IS","MAT","16-Jan-2040",75.22,"N/A","NETHERLANDS, STATE OF - FUNGIBLE STRIP","N",null,"--"]
["NLINT / NLGV  IO Str 15-Jan-2040","STRIP","15-Jan-2040",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0009446632","NL44663=",null,"21-May-2010","Unsecured","Strip - Interest only","N",21.693999999999999,21.712,19.3,1.3120000000000001,"IS","MAT","16-Jan-2040",75.22,"N/A","NETHERLANDS, STATE OF - INTEREST STRIP","N",null,"--"]
["NLFNG / NLGV         15-Jan-2040","STRIP","15-Jan-2040",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0011614094","NL61409=",null,"03-May-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",21.693999999999999,21.712,19.3,1.3120000000000001,"IS","MAT","16-Jan-2040",75.22,"N/A","NETHERLANDS, STATE OF - FUNGIBLE STRIP","N",null,"--"]
["NLINT / NLGV  IO Str 15-Jan-2041","STRIP","15-Jan-2041",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0009446640","NL44664=",null,"21-May-2010","Unsecured","Strip - Interest only","N",22.684999999999999,22.704000000000001,18.7,1.3380000000000001,"IS","MAT","15-Jan-2041",73.819999999999993,"N/A","NETHERLANDS, STATE OF - INTEREST STRIP","N",null,"--"]
["NLFNG / NLGV         15-Jan-2041","STRIP","15-Jan-2041",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0011614102","NL61410=",null,"03-May-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",22.684999999999999,22.704000000000001,18.7,1.3380000000000001,"IS","MAT","15-Jan-2041",73.819999999999993,"N/A","NETHERLANDS, STATE OF - FUNGIBLE STRIP","N",null,"--"]
["NLFNG / NLGV         15-Jan-2041","STRIP","15-Jan-2041",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0011613724","NL61372=",null,"03-May-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",22.684999999999999,22.704000000000001,18.7,1.3380000000000001,"IS","MAT","15-Jan-2041",73.819999999999993,"N/A","NETHERLANDS, STATE OF - FUNGIBLE STRIP","N",null,"--"]
["NLFNG / NLGV         15-Jan-2042","STRIP","15-Jan-2042",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0011614110","NL61411=",null,"03-May-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N","--","--","--","--","--","--",null,"--","N/A","NETHERLANDS, STATE OF - FUNGIBLE STRIP","N",null,"--"]
["NLPRI / NLGV  PO Str 15-Jan-2042","STRIP","15-Jan-2042",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0009446608","NL44660=",null,"21-May-2010","Unsecured","Strip - Principal only","N",23.683,23.702999999999999,11.2,1.2949999999999999,"IS","MAT","15-Jan-2042",73.59,"N/A","NETHERLANDS, STATE OF - PRINCIPAL STRIP","N",null,"--"]
["NLDSL / NLGV   3.750 15-Jan-2042",null,"15-Jan-2042",15331910000,15331910000,3.75,"Fixed Coupon","Netherlands","Euro","NL0009446418","NL44641=",null,"21-May-2010","Senior Unsecured","Dutch State Loan","N",17.61,17.405000000000001,9.6999999999999993,1.169,"IS","MAT","15-Jan-2042",153.41999999999999,"N/A","NETHERLANDS, STATE OF - DUTCH STATE LOAN","N","Auction","--"]
["NLFNG / NLGV         15-Jan-2042","STRIP","15-Jan-2042",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0011613732","NL61373=",null,"03-May-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",23.683,23.702999999999999,11.2,1.2949999999999999,"IS","MAT","15-Jan-2042",73.59,"N/A","NETHERLANDS, STATE OF - FUNGIBLE STRIP","N",null,"--"]
["NLINT / NLGV  IO Str 15-Jan-2042","STRIP","15-Jan-2042",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0009446657","NL44665=",null,"21-May-2010","Unsecured","Strip - Interest only","N",23.678000000000001,23.698,15.5,1.3380000000000001,"IS","MAT","15-Jan-2042",72.849999999999994,"N/A","NETHERLANDS, STATE OF - INTEREST STRIP","N",null,"--"]
["NLFNG / NLGV         15-Jan-2043","STRIP","15-Jan-2043",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0011613740","NL61374=",null,"03-May-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",24.669,24.69,14.9,1.3620000000000001,"IS","MAT","15-Jan-2043",71.45,"N/A","NETHERLANDS, STATE OF - FUNGIBLE STRIP","N",null,"--"]
["NLFNG / NLGV         15-Jan-2044","STRIP","15-Jan-2044",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0011613757","NL61375=",null,"03-May-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",25.658999999999999,25.681999999999999,13.9,1.381,"IS","MAT","15-Jan-2044",70.150000000000006,"N/A","NETHERLANDS, STATE OF - FUNGIBLE STRIP","N",null,"--"]
["NLFNG / NLGV         15-Jan-2045","STRIP","15-Jan-2045",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0011613765","NL61376=",null,"03-May-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",26.65,26.68,12.9,1.4,"IS","MAT","16-Jan-2045",68.86,"N/A","NETHERLANDS, STATE OF - FUNGIBLE STRIP","N",null,"--"]
["NLFNG / NLGV         15-Jan-2046","STRIP","15-Jan-2046",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0011613773","NL61377=",null,"03-May-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",27.640999999999998,27.669,12.1,1.4179999999999999,"IS","MAT","15-Jan-2046",67.569999999999993,"N/A","NETHERLANDS, STATE OF - FUNGIBLE STRIP","N",null,"--"]
["NLDSL / NLGV   2.750 15-Jan-2047",null,"15-Jan-2047",13248187000,13248187000,2.75,"Fixed Coupon","Netherlands","Euro","NL0010721999","NL72199=",null,"21-Feb-2014","Senior Unsecured","Dutch State Loan","N",21.436,21.137,4.7,1.2569999999999999,"IS","MAT","15-Jan-2047",135.91999999999999,"N/A","NETHERLANDS, STATE OF - DUTCH STATE LOAN","N","Auction","--"]
["NLFNG / NLGV         15-Jan-2047","STRIP","15-Jan-2047",0,0,"--","Stripped Coupon","Netherlands","Euro","NL0011613781","NL61378=",null,"03-May-2016","Unsecured","Strip - Fungible - Interest and/or Principal","N",28.628,28.658000000000001,13.5,1.458,"IS","MAT","15-Jan-2047",65.88,"N/A","NETHERLANDS, STATE OF - FUNGIBLE STRIP","N",null,"--"]
["Eurobond",2,989231268.24521601,989231268.24521601]
["Description","Asset Duplicated","Maturity Date","Amount Outstanding","Issued Amount","Coupon","Coupon Class","Market of Issue","Currency","ISIN","RIC","Cusip","Issue Date","Seniority Type","Instrument Type","Principal Index Link Flag","Modified Duration","Option Adjusted Duration","Option Adjusted Spread","Yield","Yield Type","Yield Event","Yield Date","Last Price","Capital Tier","Government Bond Type","Is Convertible","Offering Type","Program Type"]
["NLCP / NLGV         17-Aug-2018",null,"17-Aug-2018",389231268,389231268,"--","Discount/Zero Coupon","Eurobond","U.S. Dollar","XS1660813350","--",null,"03-Aug-2017","Unsecured","Commercial Paper","N","--","--","--","--","--","--",null,"--","N/A","NETHERLANDS, STATE OF - COMMERCIAL PAPER","N","Underwritten","--"]
["NEDS / NLGV   1.000 18-Feb-2019 MTN",null,"18-Feb-2019",600000000,600000000,1,"Fixed Coupon","Eurobond","Euro","XS1033023745","NL103302374=",null,"18-Feb-2014","Senior Unsecured","Note","N",0.93200000000000005,0.93600000000000005,15.9,-0.50800000000000001,"IS","MAT","18-Feb-2019",101.416,"N/A","NETHERLANDS, STATE OF","N","Regulation S","Medium Term Note Program"]
["Total",146,318893676489,338238380623]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Program Type"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]

{"sheet":"NEW ZEALAND","index":21,"n_rows":48,"n_cols":33,"rows_kept":48,"cut":false,"hidden":true,"merged":[[9,29,9,32],[4,0,4,27],[0,0,0,20],[2,0,2,20],[3,0,3,20]]}
["NEW ZEALAND (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:21","NEW ZEALAND (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:21","NEW ZEALAND (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:21","NEW ZEALAND (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:21","NEW ZEALAND (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:21","NEW ZEALAND (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:21","NEW ZEALAND (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:21","NEW ZEALAND (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:21","NEW ZEALAND (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:21","NEW ZEALAND (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:21","NEW ZEALAND (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:21","NEW ZEALAND (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:21","NEW ZEALAND (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:21","NEW ZEALAND (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:21","NEW ZEALAND (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:21","NEW ZEALAND (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:21","NEW ZEALAND (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:21","NEW ZEALAND (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:21","NEW ZEALAND (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:21","NEW ZEALAND (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:21","NEW ZEALAND (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:21"]
[]
["Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure"]
["Currency: New Zealand Dollar","Currency: New Zealand Dollar","Currency: New Zealand Dollar","Currency: New Zealand Dollar","Currency: New Zealand Dollar","Currency: New Zealand Dollar","Currency: New Zealand Dollar","Currency: New Zealand Dollar","Currency: New Zealand Dollar","Currency: New Zealand Dollar","Currency: New Zealand Dollar","Currency: New Zealand Dollar","Currency: New Zealand Dollar","Currency: New Zealand Dollar","Currency: New Zealand Dollar","Currency: New Zealand Dollar","Currency: New Zealand Dollar","Currency: New Zealand Dollar","Currency: New Zealand Dollar","Currency: New Zealand Dollar","Currency: New Zealand Dollar"]
["Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds",null,"Issuer Description"]
["Bond Type","Issues","Outstanding","Issued",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description","NEW ZEALAND (GOVERNMENT)"]
["Domestic",34,78899000000,80392000000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Parent","--"]
["Description","Asset Duplicated","Maturity Date","Amount Outstanding","Issued Amount","Coupon","Coupon Class","Market of Issue","Currency","ISIN","RIC","Cusip","Issue Date","Seniority Type","Instrument Type","Principal Index Link Flag","Modified Duration","Option Adjusted Duration","Option Adjusted Spread","Yield","Yield Type","Yield Event","Yield Date","Last Price","Capital Tier","Government Bond Type","Is Convertible","Offering Type","Program Type","Ultimate Parent","--"]
["NZTBIL / NZGV         28-Mar-2018",null,"28-Mar-2018",100000000,100000000,"--","Discount/Zero Coupon","New Zealand","New Zealand Dollar","NZRTBDTICRC4","NZTB280318=",null,"27-Sep-2017","Unsecured","Bill","N",4.2000000000000003E-2,4.1000000000000002E-2,-32.799999999999997,1.59,"IS","MAT","28-Mar-2018",99.934700000000007,"N/A","NEW ZEALAND - T-BILL","N","Auction","--"]
["NZTBIL / NZGV         11-Apr-2018",null,"11-Apr-2018",200000000,200000000,"--","Discount/Zero Coupon","New Zealand","New Zealand Dollar","NZRTBDTIDAC8","NZTB110418=",null,"12-Apr-2017","Unsecured","Bill","N",7.8E-2,7.9000000000000001E-2,4.4000000000000004,1.96,"IS","MAT","11-Apr-2018",99.844499999999996,"N/A","NEW ZEALAND - T-BILL","N","Auction","--","Debt Structure","Debt Structure","Debt Structure","Debt Structure"]
["NZTBIL / NZGV         26-Apr-2018",null,"26-Apr-2018",300000000,300000000,"--","Discount/Zero Coupon","New Zealand","New Zealand Dollar","NZRTBDTIDOC9","NZTB260418=",null,"27-Apr-2017","Unsecured","Bill","N",0.11899999999999999,0.11899999999999999,12.1,2.0369999999999999,"IS","MAT","26-Apr-2018",99.755099999999999,"N/A","NEW ZEALAND - T-BILL","N","Auction","--","Name","#","Amount Issued","Amount Outstanding"]
["NZTBIL / NZGV         09-May-2018",null,"09-May-2018",300000000,300000000,"--","Discount/Zero Coupon","New Zealand","New Zealand Dollar","NZRTBDTIE9C7","NZTB090518=",null,"10-May-2017","Unsecured","Bill","N",0.155,0.154,14,2.0569999999999999,"IS","MAT","09-May-2018",99.679900000000004,"N/A","NEW ZEALAND - T-BILL","N","Auction","--","Bonds",34,80392000000,78899000000]
["NZTBIL / NZGV         23-May-2018",null,"23-May-2018",300000000,300000000,"--","Discount/Zero Coupon","New Zealand","New Zealand Dollar","NZRTBDTIEMC1","NZTB230518=",null,"24-May-2017","Unsecured","Bill","N",0.19400000000000001,0.192,14.3,2.06,"IS","MAT","23-May-2018",99.600899999999996,"N/A","NEW ZEALAND - T-BILL","N","Auction","--","Bonds - To Be Issued",1,2150000000,2150000000]
["NZTBIL / NZGV         06-Jun-2018",null,"06-Jun-2018",300000000,300000000,"--","Discount/Zero Coupon","New Zealand","New Zealand Dollar","NZRTBDTIF6C2","NZTB060618=",null,"07-Jun-2017","Unsecured","Bill","N",0.23,0.23100000000000001,-10.7,1.8129999999999999,"IS","MAT","06-Jun-2018",99.579499999999996,"N/A","NEW ZEALAND - T-BILL","N","Auction","--","Bonds (As Borrower)",0,0,0]
["NZTBIL / NZGV         20-Jun-2018",null,"20-Jun-2018",200000000,200000000,"--","Discount/Zero Coupon","New Zealand","New Zealand Dollar","NZRTBDTIFJC4","NZTB200618=",null,"21-Jun-2017","Unsecured","Bill","N",0.26800000000000002,0.26800000000000002,11.6,2.0449999999999999,"IS","MAT","20-Jun-2018",99.448400000000007,"N/A","NEW ZEALAND - T-BILL","N","Auction","--","Bonds (As Borrower) - To Be Issued",0,0,0]
["NZTBIL / NZGV         18-Jul-2018",null,"18-Jul-2018",200000000,200000000,"--","Discount/Zero Coupon","New Zealand","New Zealand Dollar","NZRTBDTIGHC6","NZTB180718=",null,"19-Jul-2017","Unsecured","Bill","N",0.34499999999999997,0.34399999999999997,9.6,2.0539999999999998,"IS","MAT","18-Jul-2018",99.290599999999998,"N/A","NEW ZEALAND - T-BILL","N","Auction","--","Loans",0,0,"--"]
["NZTBIL / NZGV         01-Aug-2018",null,"01-Aug-2018",200000000,200000000,"--","Discount/Zero Coupon","New Zealand","New Zealand Dollar","NZRTBDTIH1C1","NZTB010818=",null,"02-Aug-2017","Unsecured","Bill","N",0.38,0.38200000000000001,-0.5,1.9630000000000001,"IS","MAT","01-Aug-2018",99.247500000000002,"N/A","NEW ZEALAND - T-BILL","N","Auction","--","Total",35,82542000000,81049000000]
["NZTBIL / NZGV         15-Aug-2018",null,"15-Aug-2018",200000000,200000000,"--","Discount/Zero Coupon","New Zealand","New Zealand Dollar","NZRTBDTIHEC1","NZTB150818=",null,"16-Aug-2017","Unsecured","Bill","N",0.41899999999999998,0.42,-0.4,1.972,"IS","MAT","15-Aug-2018",99.169600000000003,"N/A","NEW ZEALAND - T-BILL","N","Auction","--"]
["NZTBIL / NZGV         29-Aug-2018",null,"29-Aug-2018",200000000,200000000,"--","Discount/Zero Coupon","New Zealand","New Zealand Dollar","NZRTBDTIHSC1","NZTB290818=",null,"30-Aug-2017","Unsecured","Bill","N",0.45700000000000002,0.45800000000000002,-1.2,1.9710000000000001,"IS","MAT","29-Aug-2018",99.095600000000005,"N/A","NEW ZEALAND - T-BILL","N","Auction","--"]
["NZTBIL / NZGV         12-Sep-2018",null,"12-Sep-2018",200000000,200000000,"--","Discount/Zero Coupon","New Zealand","New Zealand Dollar","NZRTBDTIIBC5","NZTB120918=",null,"13-Sep-2017","Unsecured","Bill","N",0.49199999999999999,0.496,-0.9,1.9790000000000001,"IS","MAT","12-Sep-2018",99.017300000000006,"N/A","NEW ZEALAND - T-BILL","N","Auction","--"]
["NZTBIL / NZGV         26-Sep-2018",null,"26-Sep-2018",100000000,100000000,"--","Discount/Zero Coupon","New Zealand","New Zealand Dollar","NZRTBDTIIPC5","NZTB260918=",null,"27-Sep-2017","Unsecured","Bill","N",0.53100000000000003,0.53400000000000003,-4.0999999999999996,1.9359999999999999,"IS","MAT","26-Sep-2018",98.965599999999995,"N/A","NEW ZEALAND - T-BILL","N","Auction","--"]
["NZTBIL / NZGV         10-Oct-2018",null,"10-Oct-2018",100000000,100000000,"--","Discount/Zero Coupon","New Zealand","New Zealand Dollar","NZRTBDTIJ0C1","NZTB101018=",null,"11-Oct-2017","Unsecured","Bill","N",0.56899999999999995,0.57199999999999995,-0.7,1.9610000000000001,"IS","MAT","10-Oct-2018",98.879199999999997,"N/A","NEW ZEALAND - T-BILL","N","Auction","--"]
["NZTBIL / NZGV         24-Oct-2018",null,"24-Oct-2018",100000000,100000000,"--","Discount/Zero Coupon","New Zealand","New Zealand Dollar","NZRTBDTIJNC8","NZTB241018=",null,"25-Oct-2017","Unsecured","Bill","N",0.60699999999999998,0.61,-0.3,1.956,"IS","MAT","24-Oct-2018",98.808400000000006,"N/A","NEW ZEALAND - T-BILL","N","Auction","--"]
["NZTBIL / NZGV         07-Nov-2018",null,"07-Nov-2018",100000000,100000000,"--","Discount/Zero Coupon","New Zealand","New Zealand Dollar","NZRTBDTIK7C3","NZTB071118=",null,"08-Nov-2017","Unsecured","Bill","N",0.64200000000000002,0.64800000000000002,-4,1.913,"IS","MAT","07-Nov-2018",98.763000000000005,"N/A","NEW ZEALAND - T-BILL","N","Auction","--"]
["NZTBIL / NZGV         21-Nov-2018",null,"21-Nov-2018",100000000,100000000,"--","Discount/Zero Coupon","New Zealand","New Zealand Dollar","NZRTBDTIKKC2","NZTB211118=",null,"22-Nov-2017","Unsecured","Bill","N",0.68,0.68600000000000005,-1.8,1.9279999999999999,"IS","MAT","21-Nov-2018",98.681100000000001,"N/A","NEW ZEALAND - T-BILL","N","Auction","--"]
["NZTBIL / NZGV         05-Dec-2018",null,"05-Dec-2018",100000000,100000000,"--","Discount/Zero Coupon","New Zealand","New Zealand Dollar","NZRTBDTIL5C6","NZTB051218=",null,"06-Dec-2017","Unsecured","Bill","N",0.71799999999999997,0.72399999999999998,-3.8,1.903,"IS","MAT","05-Dec-2018",98.627399999999994,"N/A","NEW ZEALAND - T-BILL","N","Auction","--"]
["NZTBIL / NZGV         16-Jan-2019",null,"16-Jan-2019",100000000,100000000,"--","Discount/Zero Coupon","New Zealand","New Zealand Dollar","NZRTBDTJAFC1","NZTB160119=",null,"17-Jan-2018","Unsecured","Bill","N",0.82799999999999996,0.83799999999999997,0.2,1.88,"IS","MAT","16-Jan-2019",98.433499999999995,"N/A","NEW ZEALAND - T-BILL","N","Auction","--"]
["NZTBIL / NZGV         30-Jan-2019",null,"30-Jan-2019",100000000,100000000,"--","Discount/Zero Coupon","New Zealand","New Zealand Dollar","NZRTBDTJATC2","NZTB300119=",null,"31-Jan-2018","Unsecured","Bill","N",0.86599999999999999,0.876,-2.2000000000000002,1.835,"IS","MAT","30-Jan-2019",98.401899999999998,"N/A","NEW ZEALAND - T-BILL","N","Auction","--"]
["NZTBIL / NZGV         13-Feb-2019",null,"13-Feb-2019",100000000,100000000,"--","Discount/Zero Coupon","New Zealand","New Zealand Dollar","NZRTBDTJBCC6","NZTB130219=",null,"14-Feb-2018","Unsecured","Bill","N",0.90100000000000002,0.91400000000000003,3.1,1.871,"IS","MAT","13-Feb-2019",98.302099999999996,"N/A","NEW ZEALAND - T-BILL","N","Auction","--"]
["NZTBIL / NZGV         27-Feb-2019",null,"27-Feb-2019",200000000,200000000,"--","Discount/Zero Coupon","New Zealand","New Zealand Dollar","NZRTBDTJBQC6","NZTB270219=",null,"28-Feb-2018","Unsecured","Bill","N",0.93899999999999995,0.95199999999999996,6.4,1.8859999999999999,"IS","MAT","27-Feb-2019",98.218500000000006,"N/A","NEW ZEALAND - T-BILL","N","Auction","--"]
["NZEA / NZGV   5.000 15-Mar-2019",null,"15-Mar-2019",11605000000,11963000000,5,"Fixed Coupon","New Zealand","New Zealand Dollar","NZGOVDT319C0","NZG0319=",null,"05-Oct-2010","Unsecured","Bond","N",0.97899999999999998,0.97899999999999998,-0.9,1.79,"IS","MAT","15-Mar-2019",103.1674,"N/A","NEW ZEALAND","N","Auction","--"]
["NZEA / NZGV   3.000 15-Apr-2020",null,"15-Apr-2020",7540000000,7590000000,3,"Fixed Coupon","New Zealand","New Zealand Dollar","NZGOVDT420C6","NZG0420=",null,"15-Apr-2013","Unsecured","Bond","N",1.992,1.9950000000000001,-3.2,1.96,"IS","MAT","15-Apr-2020",102.11369999999999,"N/A","NEW ZEALAND","N","Underwritten","--"]
["NZEA / NZGV   6.000 15-May-2021",null,"15-May-2021",11309000000,11944000000,6,"Fixed Coupon","New Zealand","New Zealand Dollar","NZGOVD0521C2","NZG0521=",null,"12-May-2009","Unsecured","Bond","N",2.8650000000000002,2.87,-4.7,2.15,"IS","MAT","17-May-2021",111.7281,"N/A","NEW ZEALAND","N","Auction","--"]
["NZEA / NZGV   5.500 15-Apr-2023",null,"15-Apr-2023",9195000000,9245000000,5.5,"Fixed Coupon","New Zealand","New Zealand Dollar","NZGOVDT423C0","NZG0423=",null,"15-Jun-2011","Unsecured","Bond","N",4.4050000000000002,4.407,-0.9,2.4700000000000002,"IS","MAT","17-Apr-2023",114.39400000000001,"N/A","NEW ZEALAND","N","Auction","--"]
["NZEA / NZGV   2.750 15-Apr-2025",null,"15-Apr-2025",5150000000,5150000000,2.75,"Fixed Coupon","New Zealand","New Zealand Dollar","NZGOVDT425C5","NZG0425=",null,"15-Apr-2016","Unsecured","Bond","N",6.3230000000000004,6.3179999999999996,-1.8,2.7749999999999999,"IS","MAT","15-Apr-2025",99.838899999999995,"N/A","NEW ZEALAND","N","Syndicate","--"]
["NZILB / NZGV   2.000 20-Sep-2025",null,"20-Sep-2025",5450000000,5500000000,2,"Fixed Coupon","New Zealand","New Zealand Dollar","NZIIBDT002C2","NZG0925=",null,"31-Oct-2012","Unsecured","Bond","Y",6.9569999999999999,6.9589999999999996,-136.19999999999999,1.4850000000000001,"IS","MAT","22-Sep-2025",103.62739999999999,"N/A","NEW ZEALAND - INFLATION PROTECTED BOND","N","Underwritten","--"]
["NZEA / NZGV   4.500 15-Apr-2027",null,"15-Apr-2027",5950000000,6000000000,4.5,"Fixed Coupon","New Zealand","New Zealand Dollar","NZGOVDT427C1","NZG0427=",null,"09-Jul-2014","Unsecured","Bond","N",7.42,7.4009999999999998,6.2,2.98,"IS","MAT","15-Apr-2027",112.01779999999999,"N/A","NEW ZEALAND","N","Underwritten","--"]
["NZILB / NZGV   3.000 20-Sep-2030",null,"20-Sep-2030",4450000000,4500000000,3,"Fixed Coupon","New Zealand","New Zealand Dollar","NZIIBDT003C0","NZG0930=",null,"16-Oct-2013","Unsecured","Bond","Y",10.54,10.500999999999999,-137.9,1.8,"IS","MAT","20-Sep-2030",113.3771,"N/A","NEW ZEALAND - INFLATION PROTECTED BOND","N","Underwritten","--"]
["NZEA / NZGV   3.500 14-Apr-2033",null,"14-Apr-2033",4550000000,4550000000,3.5,"Fixed Coupon","New Zealand","New Zealand Dollar","NZGOVDT433C9","NZG0433=",null,"22-Oct-2015","Unsecured","Bond","N",11.522,11.436,-0.7,3.33,"IS","MAT","14-Apr-2033",102.0008,"N/A","NEW ZEALAND","N","Syndicate","--"]
["NZILB / NZGV   2.500 20-Sep-2035",null,"20-Sep-2035",4250000000,4400000000,2.5,"Fixed Coupon","New Zealand","New Zealand Dollar","NZIIBDT004C8","NZG0935=",null,"13-Nov-2014","Unsecured","Bond","Y",14.238,14.137,-145.80000000000001,2,"IS","MAT","20-Sep-2035",107.3377,"N/A","NEW ZEALAND - INFLATION PROTECTED BOND","N","Underwritten","--"]
["NZEA / NZGV   2.750 15-Apr-2037",null,"15-Apr-2037",3300000000,3300000000,2.75,"Fixed Coupon","New Zealand","New Zealand Dollar","NZGOVDT437C0","NZG0437=",null,"30-Aug-2016","Unsecured","Bond","N",14.27,14.128,-0.5,3.48,"IS","MAT","15-Apr-2037",89.880099999999999,"N/A","NEW ZEALAND","N","Syndicate","--"]
["NZILB / NZGV   2.500 20-Sep-2040",null,"20-Sep-2040",2350000000,2450000000,2.5,"Fixed Coupon","New Zealand","New Zealand Dollar","NZIIBDT005C5","NZG0940=",null,"10-Mar-2017","Unsecured","Bond","Y",17.268000000000001,17.077000000000002,-141.4,2.1850000000000001,"IS","MAT","20-Sep-2040",105.5551,"N/A","NEW ZEALAND - INFLATION PROTECTED BOND","N","Syndicate","--"]
["Total",34,78899000000,80392000000]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Program Type"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]

{"sheet":"NORWAY","index":22,"n_rows":20,"n_cols":33,"rows_kept":20,"cut":false,"hidden":true,"merged":[[0,0,0,20],[2,0,2,20],[3,0,3,20],[9,29,9,32],[4,0,4,27]]}
["NORWAY, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:19","NORWAY, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:19","NORWAY, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:19","NORWAY, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:19","NORWAY, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:19","NORWAY, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:19","NORWAY, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:19","NORWAY, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:19","NORWAY, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:19","NORWAY, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:19","NORWAY, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:19","NORWAY, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:19","NORWAY, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:19","NORWAY, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:19","NORWAY, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:19","NORWAY, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:19","NORWAY, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:19","NORWAY, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:19","NORWAY, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:19","NORWAY, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:19","NORWAY, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:19"]
[]
["Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure"]
["Currency: Norwegian Krone","Currency: Norwegian Krone","Currency: Norwegian Krone","Currency: Norwegian Krone","Currency: Norwegian Krone","Currency: Norwegian Krone","Currency: Norwegian Krone","Currency: Norwegian Krone","Currency: Norwegian Krone","Currency: Norwegian Krone","Currency: Norwegian Krone","Currency: Norwegian Krone","Currency: Norwegian Krone","Currency: Norwegian Krone","Currency: Norwegian Krone","Currency: Norwegian Krone","Currency: Norwegian Krone","Currency: Norwegian Krone","Currency: Norwegian Krone","Currency: Norwegian Krone","Currency: Norwegian Krone"]
["Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds",null,"Issuer Description"]
["Bond Type","Issues","Outstanding","Issued",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description","NORWAY, KINGDOM OF (GOVERNMENT)"]
["Domestic",11,487000000000,487000000000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Parent","--"]
["Description","Asset Duplicated","Maturity Date","Amount Outstanding","Issued Amount","Coupon","Coupon Class","Market of Issue","Currency","ISIN","RIC","Cusip","Issue Date","Seniority Type","Instrument Type","Principal Index Link Flag","Modified Duration","Option Adjusted Duration","Option Adjusted Spread","Yield","Yield Type","Yield Event","Yield Date","Last Price","Capital Tier","Government Bond Type","Is Convertible","Offering Type","Program Type","Ultimate Parent","--"]
["NORWAY / NOGV         21-Mar-2018",null,"21-Mar-2018",23000000000,23000000000,"--","Discount/Zero Coupon","Norway","Norwegian Krone","NO0010788458","NO0010788458=",null,"15-Mar-2017","Unsecured","Bill","N",1.9E-2,1.9E-2,1.2,0.57499999999999996,"IS","MAT","21-Mar-2018",99.989000000000004,"N/A","NORWAY, KINGDOM OF","N","Auction and Direct","--"]
["NORWAY / NOGV         20-Jun-2018",null,"20-Jun-2018",28000000000,28000000000,"--","Discount/Zero Coupon","Norway","Norwegian Krone","NO0010798275","NO0010798275=",null,"21-Jun-2017","Unsecured","Bill","N",0.26600000000000001,0.26800000000000002,-7.3,0.48199999999999998,"IS","MAT","20-Jun-2018",99.870999999999995,"N/A","NORWAY, KINGDOM OF","N","Auction and Direct","--","Debt Structure","Debt Structure","Debt Structure","Debt Structure"]
["NORWAY / NOGV         19-Sep-2018",null,"19-Sep-2018",21000000000,21000000000,"--","Discount/Zero Coupon","Norway","Norwegian Krone","NO0010806060","NO0010806060=",null,"20-Sep-2017","Unsecured","Bill","N",0.51300000000000001,0.51600000000000001,-1.5,0.50800000000000001,"IS","MAT","19-Sep-2018",99.738,"N/A","NORWAY, KINGDOM OF","N","Auction and Direct","--","Name","#","Amount Issued","Amount Outstanding"]
["NORWAY / NOGV         19-Dec-2018",null,"19-Dec-2018",14000000000,14000000000,"--","Discount/Zero Coupon","Norway","Norwegian Krone","NO0010812472","NO0010812472=",null,"20-Dec-2017","Unsecured","Bill","N",0.76100000000000001,0.76500000000000001,-1.9,0.52800000000000002,"IS","MAT","19-Dec-2018",99.596999999999994,"N/A","NORWAY, KINGDOM OF","N","Auction and Direct","--","Bonds",11,487000000000,487000000000]
["NORWAY / NOGV   4.500 22-May-2019",null,"22-May-2019",84000000000,84000000000,4.5,"Fixed Coupon","Norway","Norwegian Krone","NO0010429913","NO0010429913=",null,"22-May-2008","Unsecured","Bond","N",1.143,1.143,9.8000000000000007,0.70899999999999996,"IS","MAT","22-May-2019",104.47,"N/A","NORWAY, KINGDOM OF","N","Auction","--","Bonds - To Be Issued",0,0,0]
["NORWAY / NOGV   3.750 25-May-2021",null,"25-May-2021",86000000000,86000000000,3.75,"Fixed Coupon","Norway","Norwegian Krone","NO0010572878","NO0010572878=",null,"25-May-2010","Unsecured","Bond","N",2.9780000000000002,2.9780000000000002,-34.9,1.2210000000000001,"IS","MAT","25-May-2021",107.88,"N/A","NORWAY, KINGDOM OF","N","Auction","--","Bonds (As Borrower)",0,0,0]
["NORWAY / NOGV   2.000 24-May-2023",null,"24-May-2023",65000000000,65000000000,2,"Fixed Coupon","Norway","Norwegian Krone","NO0010646813","NO0010646813=",null,"24-May-2012","Unsecured","Bond","N",4.8739999999999997,4.8719999999999999,-2.5,1.581,"IS","MAT","24-May-2023",102.07,"N/A","NORWAY, KINGDOM OF","N","Auction","--","Bonds (As Borrower) - To Be Issued",0,0,0]
["NORWAY / NOGV   3.000 14-Mar-2024",null,"14-Mar-2024",48000000000,48000000000,3,"Fixed Coupon","Norway","Norwegian Krone","NO0010705536","NO0010705536=",null,"14-Mar-2014","Unsecured","Bond","N",5.5510000000000002,5.55,1.4,1.667,"IS","MAT","14-Mar-2024",107.55,"N/A","NORWAY, KINGDOM OF","N","Auction and Direct","--","Loans",0,0,"--"]
["NORWAY / NOGV   1.750 13-Mar-2025",null,"13-Mar-2025",39000000000,39000000000,1.75,"Fixed Coupon","Norway","Norwegian Krone","NO0010732555","NO0010732555=",null,"13-Mar-2015","Unsecured","Bond","N",6.5869999999999997,6.5860000000000003,4.9000000000000004,1.7789999999999999,"IS","MAT","13-Mar-2025",99.81,"N/A","NORWAY, KINGDOM OF","N","Auction and Direct","--","Total",11,487000000000,487000000000]
["NORWAY / NOGV   1.500 19-Feb-2026",null,"19-Feb-2026",40000000000,40000000000,1.5,"Fixed Coupon","Norway","Norwegian Krone","NO0010757925","NO0010757925=",null,"19-Feb-2016","Unsecured","Bond","N",7.4530000000000003,7.4560000000000004,6,1.865,"IS","MAT","19-Feb-2026",97.33,"N/A","NORWAY, KINGDOM OF","N","Auction and Direct","--"]
["NORWAY / NOGV   1.750 17-Feb-2027",null,"17-Feb-2027",39000000000,39000000000,1.75,"Fixed Coupon","Norway","Norwegian Krone","NO0010786288","NO0010786288=",null,"17-Feb-2017","Unsecured","Bond","N",8.2439999999999998,8.2439999999999998,6.8,1.948,"IS","MAT","17-Feb-2027",98.39,"N/A","NORWAY, KINGDOM OF","N","Auction and Direct","--"]
["Total",11,487000000000,487000000000]

{"sheet":"POLAND","index":23,"n_rows":98,"n_cols":33,"rows_kept":98,"cut":false,"hidden":true,"merged":[[0,0,0,20],[2,0,2,20],[3,0,3,20],[9,29,9,32],[4,0,4,27]]}
["POLAND, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:26","POLAND, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:26","POLAND, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:26","POLAND, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:26","POLAND, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:26","POLAND, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:26","POLAND, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:26","POLAND, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:26","POLAND, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:26","POLAND, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:26","POLAND, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:26","POLAND, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:26","POLAND, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:26","POLAND, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:26","POLAND, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:26","POLAND, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:26","POLAND, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:26","POLAND, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:26","POLAND, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:26","POLAND, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:26","POLAND, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:26"]
[]
["Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure"]
["Currency: Polish Zloty","Currency: Polish Zloty","Currency: Polish Zloty","Currency: Polish Zloty","Currency: Polish Zloty","Currency: Polish Zloty","Currency: Polish Zloty","Currency: Polish Zloty","Currency: Polish Zloty","Currency: Polish Zloty","Currency: Polish Zloty","Currency: Polish Zloty","Currency: Polish Zloty","Currency: Polish Zloty","Currency: Polish Zloty","Currency: Polish Zloty","Currency: Polish Zloty","Currency: Polish Zloty","Currency: Polish Zloty","Currency: Polish Zloty","Currency: Polish Zloty"]
["Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds",null,"Issuer Description"]
["Bond Type","Issues","Outstanding","Issued",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description","POLAND, REPUBLIC OF (GOVERNMENT)"]
["Domestic",33,619239881000,721206222000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Parent","--"]
["Description","Asset Duplicated","Maturity Date","Amount Outstanding","Issued Amount","Coupon","Coupon Class","Market of Issue","Currency","ISIN","RIC","Cusip","Issue Date","Seniority Type","Instrument Type","Principal Index Link Flag","Modified Duration","Option Adjusted Duration","Option Adjusted Spread","Yield","Yield Type","Yield Event","Yield Date","Last Price","Capital Tier","Government Bond Type","Is Convertible","Offering Type","Program Type","Ultimate Parent","--"]
["POLAND / PLGV   3.750 25-Apr-2018",null,"25-Apr-2018",14598635000,34885204000,3.75,"Fixed Coupon","Poland","Polish Zloty","PL0000107314","PL107314=",null,"12-Nov-2012","Unsecured","Bond","N",0.114,0.114,-27.3,1.2749999999999999,"IS","MAT","25-Apr-2018",100.28,"N/A","POLAND, REPUBLIC OF - GOVERNMENT BOND","N","Auction","--"]
["POLAND / PLGV   2.500 25-Jul-2018",null,"25-Jul-2018",18728906000,34976124000,2.5,"Fixed Coupon","Poland","Polish Zloty","PL0000107595","PL107595=",null,"13-May-2013","Unsecured","Bond","N",0.36199999999999999,0.36199999999999999,-21.7,1.288,"IS","MAT","25-Jul-2018",100.432,"N/A","POLAND, REPUBLIC OF - GOVERNMENT BOND","N","Auction","--","Debt Structure","Debt Structure","Debt Structure","Debt Structure"]
["POLAND / PLGV         25-Oct-2018",null,"25-Oct-2018",19735634000,28267842000,"--","Discount/Zero Coupon","Poland","Polish Zloty","PL0000109062","PL109062=",null,"01-Feb-2016","Unsecured","Bond","N",0.60899999999999999,0.61199999999999999,-19,1.2749999999999999,"IS","MAT","25-Oct-2018",99.22,"N/A","POLAND, REPUBLIC OF - GOVERNMENT BOND","N","Auction","--","Name","#","Amount Issued","Amount Outstanding"]
["POLAND / PLGV   1.810 25-Jan-2019 FRN",null,"25-Jan-2019",22233355000,25389579000,1.81,"Floating Coupon","Poland","Polish Zloty","PL0000107603","PL107603=",null,"10-Jun-2013","Unsecured","Bond","N","--","--","--","--","--","--",null,100.45,"N/A","POLAND, REPUBLIC OF - GOVERNMENT BOND","N","Auction","--","Bonds",83,941347606783,832842342000]
["POLAND / PLGV         25-Apr-2019",null,"25-Apr-2019",20861079000,20861079000,"--","Discount/Zero Coupon","Poland","Polish Zloty","PL0000109633","PL109633=",null,"19-Dec-2016","Unsecured","Bond","N",1.107,1.107,-2.9,1.3360000000000001,"IS","MAT","25-Apr-2019",98.53,"N/A","POLAND, REPUBLIC OF - GOVERNMENT BOND","N","Auction","--","Bonds - To Be Issued",0,0,0]
["POLAND / PLGV   3.250 25-Jul-2019",null,"25-Jul-2019",22876467000,22876467000,3.25,"Fixed Coupon","Poland","Polish Zloty","PL0000108148","PL108148=",null,"12-May-2014","Unsecured","Bond","N",1.3240000000000001,1.323,-2.5,1.3740000000000001,"IS","MAT","25-Jul-2019",102.512,"N/A","POLAND, REPUBLIC OF - GOVERNMENT BOND","N","Auction","--","Bonds (As Borrower)",0,0,0]
["POLAND / PLGV   5.500 25-Oct-2019",null,"25-Oct-2019",18701079000,25921531000,5.5,"Fixed Coupon","Poland","Polish Zloty","PL0000105441","PL105441=",null,"25-Oct-2008","Unsecured","Bond","N",1.5529999999999999,1.554,-7.6,1.383,"IS","MAT","25-Oct-2019",106.526,"N/A","POLAND, REPUBLIC OF - GOVERNMENT BOND","N","Auction","--","Bonds (As Borrower) - To Be Issued",0,0,0]
["POLAND / PLGV   1.810 25-Jan-2020 FRN",null,"25-Jan-2020",20582128000,20582128000,1.81,"Floating Coupon","Poland","Polish Zloty","PL0000108601","PL108601=",null,"30-Mar-2015","Unsecured","Bond","N","--","--","--","--","--","--",null,100.62,"N/A","POLAND, REPUBLIC OF - GOVERNMENT BOND","N","Auction","--","Loans",0,0,"--"]
["POLAND / PLGV   1.500 25-Apr-2020",null,"25-Apr-2020",29681368000,29681368000,1.5,"Fixed Coupon","Poland","Polish Zloty","PL0000108510","PL108510=",null,"26-Jan-2015","Unsecured","Bond","N",2.0539999999999998,2.0609999999999999,-6.5,1.5720000000000001,"IS","MAT","27-Apr-2020",99.85,"N/A","POLAND, REPUBLIC OF - GOVERNMENT BOND","N","Auction","--","Total",83,941347606783,832842342000]
["POLAND / PLGV         25-Jul-2020",null,"25-Jul-2020",8387410000,8387410000,"--","Discount/Zero Coupon","Poland","Polish Zloty","PL0000110375","PL110375=",null,"27-Oct-2017","Unsecured","Bond","N",2.3439999999999999,2.351,-6.1,1.6739999999999999,"IS","MAT","27-Jul-2020",96.15,"N/A","POLAND, REPUBLIC OF - GOVERNMENT BOND","N","Auction","--"]
["POLAND / PLGV   5.250 25-Oct-2020",null,"25-Oct-2020",18026415000,23370142000,5.25,"Fixed Coupon","Poland","Polish Zloty","PL0000106126","PL106126=",null,"16-Apr-2010","Unsecured","Bond","N",2.4540000000000002,2.4590000000000001,-13.2,1.6859999999999999,"IS","MAT","26-Oct-2020",109.036,"N/A","POLAND, REPUBLIC OF - GOVERNMENT BOND","N","Auction","--"]
["POLAND / PLGV   1.810 25-Jan-2021 FRN",null,"25-Jan-2021",26041350000,32456073000,1.81,"Floating Coupon","Poland","Polish Zloty","PL0000106068","PL106068=",null,"19-Mar-2010","Unsecured","Bond","N","--","--","--","--","--","--",null,100.538,"N/A","POLAND, REPUBLIC OF - GOVERNMENT BOND","N","Auction","--"]
["POLAND / PLGV   2.000 25-Apr-2021",null,"25-Apr-2021",26798293000,26798293000,2,"Fixed Coupon","Poland","Polish Zloty","PL0000108916","PL108916=",null,"12-Oct-2015","Unsecured","Bond","N",2.9689999999999999,2.9729999999999999,-5.5,1.9550000000000001,"IS","MAT","26-Apr-2021",100.13,"N/A","POLAND, REPUBLIC OF - GOVERNMENT BOND","N","Auction","--"]
["POLAND / PLGV   1.750 25-Jul-2021",null,"25-Jul-2021",30195157000,30195157000,1.75,"Fixed Coupon","Poland","Polish Zloty","PL0000109153","PL109153=",null,"29-Mar-2016","Unsecured","Bond","N",3.2280000000000002,3.2309999999999999,-5.2,2.0430000000000001,"IS","MAT","26-Jul-2021",99.05,"N/A","POLAND, REPUBLIC OF - GOVERNMENT BOND","N","Auction","--"]
["POLAND / PLGV   5.750 25-Oct-2021",null,"25-Oct-2021",16181628000,21848426000,5.75,"Fixed Coupon","Poland","Polish Zloty","PL0000106670","PL106670=",null,"25-Jul-2011","Unsecured","Bond","N",3.2869999999999999,3.2879999999999998,-4.5,2.1030000000000002,"IS","MAT","25-Oct-2021",112.559,"N/A","POLAND, REPUBLIC OF - GOVERNMENT BOND","N","Auction","--"]
["POLAND / PLGV   2.250 25-Apr-2022",null,"25-Apr-2022",28711511000,28711511000,2.25,"Fixed Coupon","Poland","Polish Zloty","PL0000109492","PL109492=",null,"25-Oct-2016","Unsecured","Bond","N",3.855,3.855,-4.9000000000000004,2.2690000000000001,"IS","MAT","25-Apr-2022",99.92,"N/A","POLAND, REPUBLIC OF - GOVERNMENT BOND","N","Auction","--"]
["POLAND / PLGV   1.660 21-Jul-2022 FRN",null,"21-Jul-2022",2000000000,2000000000,1.66,"Floating Coupon","Poland","Polish Zloty","PL0000110086","PL110086=",null,"21-Jul-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","POLAND, REPUBLIC OF - GOVERNMENT BOND","N","Direct","--"]
["POLAND / PLGV   5.750 23-Sep-2022",null,"23-Sep-2022",22529065000,26034999000,5.75,"Fixed Coupon","Poland","Polish Zloty","PL0000102646","PL102646=",null,"22-Apr-2002","Unsecured","Bond","N",4.0049999999999999,4.0039999999999996,-6.4,2.3359999999999999,"IS","MAT","23-Sep-2022",114.492,"N/A","POLAND, REPUBLIC OF - GOVERNMENT BOND","N","Auction","--"]
["POLAND / PLGV   1.810 25-Nov-2022 FRN",null,"25-Nov-2022",30525431000,30525431000,1.81,"Floating Coupon","Poland","Polish Zloty","PL0000109377","PL109377=",null,"01-Aug-2016","Unsecured","Bond","N","--","--","--","--","--","--",null,99.89,"N/A","POLAND, REPUBLIC OF - GOVERNMENT BOND","N","Auction","--"]
["POLAND / PLGV   2.500 25-Jan-2023",null,"25-Jan-2023",15628907000,15628907000,2.5,"Fixed Coupon","Poland","Polish Zloty","PL0000110151","PL110151=",null,"07-Aug-2017","Unsecured","Bond","N",4.569,4.57,-0.8,2.4940000000000002,"IS","MAT","25-Jan-2023",100.02,"N/A","POLAND, REPUBLIC OF - GOVERNMENT BOND","N","Auction","--"]
["PLINF / PLGV   2.750 25-Aug-2023",null,"25-Aug-2023",3889092000,13725519000,2.75,"Fixed Coupon","Poland","Polish Zloty","PL0000105359","PL105359=",null,"25-Aug-2008","Unsecured","Bond","Y",5.07,5.0670000000000002,-194.2,0.61399999999999999,"IS","MAT","25-Aug-2023",111.40600000000001,"N/A","POLAND, REPUBLIC OF - INFLATION PROTECTED BOND","N","Auction","--"]
["POLAND / PLGV   4.000 25-Oct-2023",null,"25-Oct-2023",26786861000,35405404000,4,"Fixed Coupon","Poland","Polish Zloty","PL0000107264","PL107264=",null,"25-Oct-2012","Unsecured","Bond","N",5.0220000000000002,5.0170000000000003,6.2,2.6459999999999999,"IS","MAT","25-Oct-2023",106.967,"N/A","POLAND, REPUBLIC OF - GOVERNMENT BOND","N","Auction","--"]
["POLAND / PLGV   1.810 25-Jan-2024 FRN",null,"25-Jan-2024",25984089000,30750042000,1.81,"Floating Coupon","Poland","Polish Zloty","PL0000107454","PL107454=",null,"15-Feb-2013","Unsecured","Bond","N","--","--","--","--","--","--",null,99.34,"N/A","POLAND, REPUBLIC OF - GOVERNMENT BOND","N","Auction","--"]
["POLAND / PLGV   1.810 25-May-2024 FRN",null,"25-May-2024",2405000000,2405000000,1.81,"Floating Coupon","Poland","Polish Zloty","PL0000110615","PL110615=",null,"26-Feb-2018","Unsecured","Bond","N","--","--","--","--","--","--",null,99.04,"N/A","POLAND, REPUBLIC OF - GOVERNMENT BOND","N","Auction","--"]
["POLAND / PLGV   3.250 25-Jul-2025",null,"25-Jul-2025",28428531000,28428531000,3.25,"Fixed Coupon","Poland","Polish Zloty","PL0000108197","PL108197=",null,"09-Jun-2014","Unsecured","Bond","N",6.4470000000000001,6.431,-7.9,3.0179999999999998,"IS","MAT","25-Jul-2025",101.497,"N/A","POLAND, REPUBLIC OF - GOVERNMENT BOND","N","Auction","--"]
["POLAND / PLGV   1.810 25-Jan-2026 FRN",null,"25-Jan-2026",24716480000,24716480000,1.81,"Floating Coupon","Poland","Polish Zloty","PL0000108817","PL108817=",null,"10-Aug-2015","Unsecured","Bond","N","--","--","--","--","--","--",null,97.66,"N/A","POLAND, REPUBLIC OF - GOVERNMENT BOND","N","Auction","--"]
["POLAND / PLGV   2.500 25-Jul-2026",null,"25-Jul-2026",36934794000,36934794000,2.5,"Fixed Coupon","Poland","Polish Zloty","PL0000108866","PL108866=",null,"14-Sep-2015","Unsecured","Bond","N",7.3940000000000001,7.3789999999999996,-7.6,3.129,"IS","MAT","27-Jul-2026",95.42,"N/A","POLAND, REPUBLIC OF - GOVERNMENT BOND","N","Auction","--"]
["POLAND / PLGV   2.500 25-Jul-2027",null,"25-Jul-2027",31971360000,31971360000,2.5,"Fixed Coupon","Poland","Polish Zloty","PL0000109427","PL109427=",null,"10-Oct-2016","Unsecured","Bond","N",8.1649999999999991,8.14,-8.1999999999999993,3.2210000000000001,"IS","MAT","26-Jul-2027",94.24,"N/A","POLAND, REPUBLIC OF - GOVERNMENT BOND","N","Auction","--"]
["POLAND / PLGV   2.750 25-Apr-2028",null,"25-Apr-2028",5051038000,5106367000,2.75,"Fixed Coupon","Poland","Polish Zloty","PL0000107611","PL107611=",null,"20-May-2013","Unsecured","Bond","N",8.57,8.5380000000000003,-2.6,3.3109999999999999,"IS","MAT","25-Apr-2028",95.230999999999995,"N/A","POLAND, REPUBLIC OF - GOVERNMENT BOND","N","Auction","--"]
["POLAND / PLGV   1.810 25-May-2028 FRN",null,"25-May-2028",7728865000,7728865000,1.81,"Floating Coupon","Poland","Polish Zloty","PL0000110383","PL110383=",null,"13-Nov-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,96.07,"N/A","POLAND, REPUBLIC OF - GOVERNMENT BOND","N","Auction","--"]
["POLAND / PLGV   5.750 25-Apr-2029",null,"25-Apr-2029",8629338000,10804878000,5.75,"Fixed Coupon","Poland","Polish Zloty","PL0000105391","PL105391=",null,"12-Sep-2008","Unsecured","Bond","N",8.3179999999999996,8.2629999999999999,-2.2999999999999998,3.242,"IS","MAT","25-Apr-2029",123.08799999999999,"N/A","POLAND, REPUBLIC OF - GOVERNMENT BOND","N","Auction","--"]
["POLAND / PLGV   5.000 25-Apr-2037",null,"25-Apr-2037",1246504000,1387200000,5,"Fixed Coupon","Poland","Polish Zloty","PL0000104857","PL104857=",null,"15-Jun-2007","Unsecured","Bond","N",12.695,12.678000000000001,41.8,3.4390000000000001,"IS","MAT","27-Apr-2037",121.583,"N/A","POLAND, REPUBLIC OF - GOVERNMENT BOND","N","Auction","--"]
["POLAND / PLGV   4.000 25-Apr-2047",null,"25-Apr-2047",2444111000,2444111000,4,"Fixed Coupon","Poland","Polish Zloty","PL0000109765","PL109765=",null,"20-Feb-2017","Unsecured","Bond","N",17.082999999999998,17.324000000000002,100.2,3.722,"IS","MAT","25-Apr-2047",104.87,"N/A","POLAND, REPUBLIC OF - GOVERNMENT BOND","N","Auction","--"]
["Eurobond",31,149983829229.535,150088922533.535]
["Description","Asset Duplicated","Maturity Date","Amount Outstanding","Issued Amount","Coupon","Coupon Class","Market of Issue","Currency","ISIN","RIC","Cusip","Issue Date","Seniority Type","Instrument Type","Principal Index Link Flag","Modified Duration","Option Adjusted Duration","Option Adjusted Spread","Yield","Yield Type","Yield Event","Yield Date","Last Price","Capital Tier","Government Bond Type","Is Convertible","Offering Type","Program Type"]
["POLAND / PLGV   5.625 20-Jun-2018 MTN",null,"20-Jun-2018",8407464320,8407464320,5.625,"Fixed Coupon","Eurobond","Euro","XS0371500611","PL037150061=",null,"20-Jun-2008","Senior Unsecured","Note","N",0.26700000000000002,0.26900000000000002,56.1,-0.16800000000000001,"IS","MAT","20-Jun-2018",101.55800000000001,"N/A","POLAND, REPUBLIC OF - GOVERNMENT BOND","N","Regulation S","Medium Term Note Program"]
["POLAND / PLGV         07-Nov-2018 MTN",null,"07-Nov-2018",1050933040,1050933040,"--","Fixed Coupon","Eurobond","Euro","XS1514045613","PL151404561=",null,"07-Nov-2016","Senior Unsecured","Note","N",0.64800000000000002,0.65200000000000002,48.9,-0.16700000000000001,"IS","MAT","07-Nov-2018",100.10899999999999,"N/A","POLAND, REPUBLIC OF - GOVERNMENT BOND","N","Underwritten-Agent","Medium Term Note Program"]
["POLAND / PLGV   1.625 15-Jan-2019 MTN",null,"15-Jan-2019",7041251368,7146344672,1.625,"Fixed Coupon","Eurobond","Euro","XS0874841066","PL087484106=",null,"15-Jan-2013","Senior Unsecured","Note","N",0.83699999999999997,0.84099999999999997,48.7,-0.17299999999999999,"IS","MAT","15-Jan-2019",101.515,"N/A","POLAND, REPUBLIC OF - GOVERNMENT BOND","N","Regulation S","Medium Term Note Program"]
["POLAND / PLGV   4.675 15-Oct-2019 MTN",null,"15-Oct-2019",2101866080,2101866080,4.6749999999999998,"Fixed Coupon","Eurobond","Euro","XS0458008496","PL045800849=",null,"15-Oct-2009","Senior Unsecured","Note","N",1.5449999999999999,1.5469999999999999,43.3,-0.19800000000000001,"IS","MAT","15-Oct-2019",107.765,"N/A","POLAND, REPUBLIC OF - GOVERNMENT BOND","N","Regulation S","Medium Term Note Program"]
["POLAND / PLGV   0.122 27-Nov-2019 FRN MTN",null,"27-Nov-2019",1261119648,1261119648,0.122,"Floating Coupon","Eurobond","Euro","XS1725523234","PL172552323=",null,"27-Nov-2017","Senior Unsecured","Note","N",0.20599999999999999,"--","--",0.13,"IS","MAT","27-Nov-2019",99.991,"N/A","POLAND, REPUBLIC OF - GOVERNMENT BOND","N","Regulation S","Medium Term Note Program"]
["POLAND / PLGV   4.200 15-Apr-2020 MTN",null,"15-Apr-2020",22069593840,22069593840,4.2,"Fixed Coupon","Eurobond","Euro","XS0210314299","PL021031429=",null,"18-Jan-2005","Senior Unsecured","Note","N",1.9750000000000001,1.978,43.4,-0.10199999999999999,"IS","MAT","15-Apr-2020",108.996,"N/A","POLAND, REPUBLIC OF - GOVERNMENT BOND","N","Regulation S","Medium Term Note Program"]
["POLAND / PLGV   4.000 23-Mar-2021 MTN",null,"23-Mar-2021",8407464320,8407464320,4,"Fixed Coupon","Eurobond","Euro","XS0543882095","PL054388209=",null,"23-Sep-2010","Senior Unsecured","Note","N",2.8180000000000001,2.8180000000000001,41.6,3.2000000000000001E-2,"IS","MAT","23-Mar-2021",111.995,"N/A","POLAND, REPUBLIC OF - GOVERNMENT BOND","N","Regulation S","Medium Term Note Program"]
["POLAND / PLGV   0.875 14-Oct-2021 MTN",null,"14-Oct-2021",7356531280,7356531280,0.875,"Fixed Coupon","Eurobond","Euro","XS1306382364","PL130638236=",null,"14-Oct-2015","Senior Unsecured","Note","N",3.53,3.5329999999999999,41.2,0.13700000000000001,"IS","MAT","14-Oct-2021",102.639,"N/A","POLAND, REPUBLIC OF - GOVERNMENT BOND","N","Regulation S","Medium Term Note Program"]
["POLAND / PLGV   0.500 20-Dec-2021",null,"20-Dec-2021",3152799120,3152799120,0.5,"Fixed Coupon","Eurobond","Euro","XS1536786939","PL153678693=",null,"20-Dec-2016","Senior Unsecured","Note","N",3.734,3.7370000000000001,40.799999999999997,0.17100000000000001,"IS","MAT","20-Dec-2021",101.235,"N/A","POLAND, REPUBLIC OF - GOVERNMENT BOND","N","Regulation S","Debt Issuance Program"]
["POLAND / PLGV   4.500 18-Jan-2022 MTN",null,"18-Jan-2022",6305598240,6305598240,4.5,"Fixed Coupon","Eurobond","Euro","XS0282701514","PL028270151=",null,"18-Jan-2007","Senior Unsecured","Note","N",3.6120000000000001,3.6160000000000001,39,0.154,"IS","MAT","18-Jan-2022",116.667,"N/A","POLAND, REPUBLIC OF - GOVERNMENT BOND","N","Regulation S","Medium Term Note Program"]
["POLAND / PLGV   3.750 19-Jan-2023 MTN",null,"19-Jan-2023",6305598240,6305598240,3.75,"Fixed Coupon","Eurobond","Euro","XS0794399674","PL079439967=",null,"18-Jun-2012","Senior Unsecured","Note","N",4.5179999999999998,4.5199999999999996,48.8,0.442,"IS","MAT","19-Jan-2023",115.843,"N/A","POLAND, REPUBLIC OF - GOVERNMENT BOND","N","Regulation S","Medium Term Note Program"]
["POLAND / PLGV   3.000 15-Jan-2024 MTN",null,"15-Jan-2024",8407464320,8407464320,3,"Fixed Coupon","Eurobond","Euro","XS1015428821","PL101542882=",null,"15-Jan-2014","Senior Unsecured","Note","N",5.4279999999999999,5.4279999999999999,58.1,0.67400000000000004,"IS","MAT","15-Jan-2024",113.279,"N/A","POLAND, REPUBLIC OF - GOVERNMENT BOND","N","Regulation S","Medium Term Note Program"]
["POLAND / PLGV   3.375 09-Jul-2024 MTN",null,"09-Jul-2024",10509330400,10509330400,3.375,"Fixed Coupon","Eurobond","Euro","XS0841073793","PL084107379=",null,"09-Oct-2012","Senior Unsecured","Note","N",5.7050000000000001,5.702,67.2,0.82,"IS","MAT","09-Jul-2024",115.669,"N/A","POLAND, REPUBLIC OF - GOVERNMENT BOND","N","Regulation S","Medium Term Note Program"]
["POLAND / PLGV   5.125 15-Oct-2024",null,"15-Oct-2024",1723530186,1723530186,5.125,"Fixed Coupon","Eurobond","Euro",null,"XF0000NS5EU2=",null,"13-Oct-2009","Unsecured","Note","N",5.7409999999999997,5.7370000000000001,75.599999999999994,0.92300000000000004,"IS","MAT","15-Oct-2024",126.73699999999999,"N/A","POLAND, REPUBLIC OF - GOVERNMENT BOND","N","Underwritten","--"]
["POLAND / PLGV   5.250 20-Jan-2025 MTN",null,"20-Jan-2025",12611196480,12611196480,5.25,"Fixed Coupon","Eurobond","Euro","XS0479333311","PL047933331=",null,"20-Jan-2010","Senior Unsecured","Note","N",5.9930000000000003,5.9880000000000004,67.400000000000006,0.873,"IS","MAT","20-Jan-2025",128.999,"N/A","POLAND, REPUBLIC OF - GOVERNMENT BOND","N","Regulation S","Medium Term Note Program"]
["POLAND / PLGV   1.500 09-Sep-2025 MTN",null,"09-Sep-2025",4203732160,4203732160,1.5,"Fixed Coupon","Eurobond","Euro","XS1288467605","PL128846760=",null,"09-Sep-2015","Senior Unsecured","Note","N",7.06,7.0590000000000002,65.7,0.97399999999999998,"IS","MAT","09-Sep-2025",103.782,"N/A","POLAND, REPUBLIC OF - GOVERNMENT BOND","N","Regulation S","Medium Term Note Program"]
["POLAND / PLGV   1.500 19-Jan-2026 MTN",null,"19-Jan-2026",4203732160,4203732160,1.5,"Fixed Coupon","Eurobond","Euro","XS1346201616","PL134620161=",null,"18-Jan-2016","Senior Unsecured","Note","N",7.4160000000000004,7.415,66.8,1.0309999999999999,"IS","MAT","19-Jan-2026",103.51600000000001,"N/A","POLAND, REPUBLIC OF - GOVERNMENT BOND","N","Regulation S","Medium Term Note Program"]
["POLAND / PLGV   3.000 26-Jan-2026 MTN",null,"26-Jan-2026",320345832,320345832,3,"Fixed Coupon","Eurobond","Japanese Yen","XS0644218249","PL064421824=",null,"26-Jul-2011","Senior Unsecured","Note","N",7.0549999999999997,7.0590000000000002,127.7,1.2509999999999999,"IS","MAT","26-Jan-2026",113.06399999999999,"N/A","POLAND, REPUBLIC OF - GOVERNMENT BOND","N","Private Placement","Medium Term Note Program"]
["POLAND / PLGV   3.000 26-Jan-2026 MTN",null,"26-Jan-2026",576622498,576622498,3,"Fixed Coupon","Eurobond","Japanese Yen","XS0581232187","PL058123218=",null,"26-Jan-2011","Unsecured","Note","N","--","--","--","--","--","--",null,"--","N/A","POLAND, REPUBLIC OF - GOVERNMENT BOND","N","Underwritten-Agent","Medium Term Note Program"]
["POLAND / PLGV   5.361 08-Jun-2026",null,"08-Jun-2026",1933716794,1933716794,5.3609999999999998,"Fixed Coupon","Eurobond","Euro",null,"PLPLGV0626=",null,"08-Jun-2011","Senior Unsecured","Bond","N",6.8280000000000003,6.8120000000000003,77.099999999999994,1.131,"IS","MAT","08-Jun-2026",133.07599999999999,"N/A","POLAND, REPUBLIC OF - GOVERNMENT BOND","N","Underwritten","--"]
["POLAND / PLGV   1.125 07-Aug-2026 MTN",null,"07-Aug-2026",4203732160,4203732160,1.125,"Fixed Coupon","Eurobond","Euro","XS1766612672","PL176661267=",null,"07-Feb-2018","Senior Unsecured","Note","N",8.0069999999999997,8.0039999999999996,65.099999999999994,1.085,"IS","MAT","07-Aug-2026",100.32,"N/A","POLAND, REPUBLIC OF - GOVERNMENT BOND","N","Regulation S","Medium Term Note Program"]
["POLAND / PLGV   0.875 10-May-2027 MTN",null,"10-May-2027",4203732160,4203732160,0.875,"Fixed Coupon","Eurobond","Euro","XS1209947271","PL120994727=",null,"07-Apr-2015","Senior Unsecured","Note","N",8.7159999999999993,8.7100000000000009,65.400000000000006,1.1839999999999999,"IS","MAT","10-May-2027",97.331000000000003,"N/A","POLAND, REPUBLIC OF - GOVERNMENT BOND","N","Regulation S","Medium Term Note Program"]
["POLAND / PLGV   1.375 22-Oct-2027 MTN",null,"22-Oct-2027",4203732160,4203732160,1.375,"Fixed Coupon","Eurobond","Euro","XS1584894650","PL158489465=",null,"23-Mar-2017","Senior Unsecured","Note","N",8.9649999999999999,8.9550000000000001,67.5,1.25,"IS","MAT","22-Oct-2027",101.119,"N/A","POLAND, REPUBLIC OF - GOVERNMENT BOND","N","Regulation S","Medium Term Note Program"]
["POLAND / PLGV   1.000 25-Oct-2028 MTN",null,"25-Oct-2028",3152799120,3152799120,1,"Fixed Coupon","Eurobond","Euro","XS1508566392","PL150856639=",null,"25-Oct-2016","Senior Unsecured","Note","N",10.007,9.9979999999999993,64.8,1.3360000000000001,"IS","MAT","25-Oct-2028",96.697999999999993,"N/A","POLAND, REPUBLIC OF - GOVERNMENT BOND","N","Regulation S","Medium Term Note Program"]
["POLAND / PLGV   2.648 29-Mar-2034 MTN",null,"29-Mar-2034",217835166,217835166,2.6475,"Fixed Coupon","Eurobond","Japanese Yen","XS0189021099","PL018902109=",null,"29-Mar-2004","Senior Unsecured","Note","N",13.327999999999999,13.292999999999999,72.2,1.0109999999999999,"IS","MAT","29-Mar-2034",124.173,"N/A","POLAND, REPUBLIC OF - GOVERNMENT BOND","N","Underwritten-Agent","Medium Term Note Program"]
["PLGOVT / PLGV   3.220 04-Aug-2034 MTN",null,"04-Aug-2034",538180998,538180998,3.22,"Fixed Coupon","Eurobond","Japanese Yen","XS0197118465","PL019711846=",null,"04-Aug-2004","Senior Unsecured","Note","N",13.071,13.029,149.5,1.7929999999999999,"IS","MAT","04-Aug-2034",120.18,"N/A","--","N","Regulation S","Medium Term Note Program"]
["POLAND / PLGV   4.450 02-Feb-2035 MTN",null,"02-Feb-2035",2101866080,2101866080,4.45,"Fixed Coupon","Eurobond","Euro","XS0211389753","PL021138975=",null,"04-Feb-2005","Senior Unsecured","Note","N",12.785,12.672000000000001,102.3,1.9379999999999999,"IS","MAT","02-Feb-2035",135.886,"N/A","POLAND, REPUBLIC OF - GOVERNMENT BOND","N","Underwritten-Agent","Medium Term Note Program"]
["POLAND / PLGV   2.375 18-Jan-2036 MTN",null,"18-Jan-2036",8407464320,8407464320,2.375,"Fixed Coupon","Eurobond","Euro","XS1346201889","PL134620188=",null,"18-Jan-2016","Senior Unsecured","Note","N",14.675000000000001,14.582000000000001,96.5,1.9379999999999999,"IS","MAT","18-Jan-2036",106.538,"N/A","POLAND, REPUBLIC OF - GOVERNMENT BOND","N","Regulation S","Medium Term Note Program"]
["POLAND / PLGV   3.300 16-Jun-2038 MTN",null,"16-Jun-2038",800864580,800864580,3.3,"Fixed Coupon","Eurobond","Japanese Yen","XS0370378936","PL037037893=",null,"16-Jun-2008","Senior Unsecured","Note","N",15.236000000000001,15.124000000000001,155.1,2.024,"IS","MAT","16-Jun-2038",121.10899999999999,"N/A","POLAND, REPUBLIC OF - GOVERNMENT BOND","N","Underwritten-Agent","Medium Term Note Program"]
["POLAND / PLGV   2.000 25-Oct-2046 MTN",null,"25-Oct-2046",2101866080,2101866080,2,"Fixed Coupon","Eurobond","Euro","XS1508566558","PL150856655=",null,"25-Oct-2016","Senior Unsecured","Note","N",21.669,21.39,78.7,2.0110000000000001,"IS","MAT","25-Oct-2046",99.76,"N/A","POLAND, REPUBLIC OF - GOVERNMENT BOND","N","Regulation S","Medium Term Note Program"]
["POLAND / PLGV   4.250 20-Jul-2055 MTN",null,"20-Jul-2055",2101866080,2101866080,4.25,"Fixed Coupon","Eurobond","Euro","XS0224427160","PL022442716=",null,"20-Jul-2005","Senior Unsecured","Note","N",21.513000000000002,20.832000000000001,121,2.512,"IS","MAT","20-Jul-2055",141.785,"N/A","POLAND, REPUBLIC OF - GOVERNMENT BOND","N","Regulation S","Medium Term Note Program"]
["Foreign",11,18087351529.1049,18087351529.1049]
["Description","Asset Duplicated","Maturity Date","Amount Outstanding","Issued Amount","Coupon","Coupon Class","Market of Issue","Currency","ISIN","RIC","Cusip","Issue Date","Seniority Type","Instrument Type","Principal Index Link Flag","Modified Duration","Option Adjusted Duration","Option Adjusted Spread","Yield","Yield Type","Yield Event","Yield Date","Last Price","Capital Tier","Government Bond Type","Is Convertible","Offering Type","Program Type"]
["POLAND / PLGV         08-May-2018 MTN",null,"08-May-2018",2086873549,2086873549,"--","Discount/Zero Coupon","Switzerland","Swiss Franc","CH0280565562","CH28056556=",null,"08-May-2015","Senior Unsecured","Note","N",0.15,0.151,12.9,-0.72399999999999998,"IS","MAT","08-May-2018",100.10899999999999,"N/A","POLAND, REPUBLIC OF - GOVERNMENT BOND","N","Underwritten-Agent","Medium Term Note Program"]
["POLAND / PLGV   2.250 15-May-2018 MTN",null,"15-May-2018",1619126029,1619126029,2.25,"Fixed Coupon","Switzerland","Swiss Franc","CH0184250261","CH18425026=",null,"15-May-2012","Senior Unsecured","Note","N",0.17,0.17,16.8,-0.68300000000000005,"IS","MAT","15-May-2018",100.5,"N/A","POLAND, REPUBLIC OF - GOVERNMENT BOND","N","Underwritten-Agent","Medium Term Note Program"]
["POLAND / PLGV   0.670 15-Nov-2018",null,"15-Nov-2018",1601729161,1601729161,0.67,"Fixed Coupon","Japan","Japanese Yen","JP561600ADB4","JP10141243=",null,"15-Nov-2013","Unsecured","Bond","N",0.66100000000000003,0.66500000000000004,49.8,0.36699999999999999,"IS","MAT","15-Nov-2018",100.202,"N/A","POLAND, REPUBLIC OF - GOVERNMENT BOND","N","Underwritten","--"]
["POLAND / PLGV   3.250 15-May-2019 MTN",null,"15-May-2019",3598057843,3598057843,3.25,"Fixed Coupon","Switzerland","Swiss Franc","CH0030644030","CH3064403=",null,"15-May-2007","Senior Unsecured","Note","N",1.1419999999999999,1.1419999999999999,14.3,-0.53800000000000003,"IS","MAT","15-May-2019",104.45699999999999,"N/A","POLAND, REPUBLIC OF - GOVERNMENT BOND","N","Underwritten-Agent","Medium Term Note Program"]
["POLAND / PLGV   3.400 26-Aug-2019",null,"26-Aug-2019",1616311048,1616311048,3.4,"Fixed Coupon","China","Chinese Yuan","CND10000C3H3","CN091611001=",null,"25-Aug-2016","Unsecured","China Enterprise Bond","N",1.379,1.38,197,5.4619999999999997,"IS","MAT","26-Aug-2019",97.171899999999994,"N/A","POLAND, REPUBLIC OF - GOVERNMENT BOND","N","Underwritten","--"]
["POLAND / PLGV   0.910 13-Nov-2020",null,"13-Nov-2020",320345832,320345832,0.91,"Fixed Coupon","Japan","Japanese Yen","JP561600BDB2","JP10151243=",null,"15-Nov-2013","Unsecured","Bond","N",2.617,2.6230000000000002,70.099999999999994,0.56699999999999995,"IS","MAT","13-Nov-2020",100.899,"N/A","POLAND, REPUBLIC OF - GOVERNMENT BOND","N","Underwritten","--"]
["POLAND / PLGV   2.240 18-Feb-2021",null,"18-Feb-2021",1601729161,1601729161,2.2400000000000002,"Fixed Coupon","Japan","Japanese Yen","JP561600A5B9","JP10041243=",null,"18-Nov-2005","Unsecured","Bond","N",2.8340000000000001,2.8410000000000002,72.099999999999994,0.58299999999999996,"IS","MAT","18-Feb-2021",104.77,"N/A","POLAND, REPUBLIC OF - GOVERNMENT BOND","N","Underwritten","--"]
["POLAND / PLGV   1.000 17-Sep-2021 MTN",null,"17-Sep-2021",1799028921,1799028921,1,"Fixed Coupon","Switzerland","Swiss Franc","CH0247904557","CH24790455=",null,"17-Sep-2014","Senior Unsecured","Note","N",3.45,3.4540000000000002,65.8,2.9000000000000001E-2,"IS","MAT","17-Sep-2021",103.404,"N/A","POLAND, REPUBLIC OF - GOVERNMENT BOND","N","Underwritten-Agent","Medium Term Note Program"]
["POLAND / PLGV   2.620 13-Nov-2026",null,"13-Nov-2026",1922074993,1922074993,2.62,"Fixed Coupon","Japan","Japanese Yen","JP561600B6B6","JP10061243=",null,"14-Nov-2006","Unsecured","Bond","N",7.7560000000000002,7.7590000000000003,113.5,1.0720000000000001,"IS","MAT","13-Nov-2026",112.27,"N/A","POLAND, REPUBLIC OF - GOVERNMENT BOND","N","Underwritten","--"]
["POLAND / PLGV   2.500 08-Nov-2027",null,"08-Nov-2027",320345832,320345832,2.5,"Fixed Coupon","Japan","Japanese Yen","JP561600BCB4","JP10131243=",null,"08-Nov-2012","Unsecured","Bond","N",8.577,8.5779999999999994,117.8,1.147,"IS","MAT","08-Nov-2027",111.752,"N/A","POLAND, REPUBLIC OF - GOVERNMENT BOND","N","Underwritten","--"]
["POLAND / PLGV   2.810 16-Nov-2037",null,"16-Nov-2037",1601729161,1601729161,2.81,"Fixed Coupon","Japan","Japanese Yen","JP561600A7B5","JP10071243=",null,"16-Nov-2007","Unsecured","Bond","N",15.307,15.215,147.4,1.82,"IS","MAT","16-Nov-2037",114.325,"N/A","POLAND, REPUBLIC OF - GOVERNMENT BOND","N","Underwritten","--"]
["Global",8,45531280241.599998,51965110720]
["Description","Asset Duplicated","Maturity Date","Amount Outstanding","Issued Amount","Coupon","Coupon Class","Market of Issue","Currency","ISIN","RIC","Cusip","Issue Date","Seniority Type","Instrument Type","Principal Index Link Flag","Modified Duration","Option Adjusted Duration","Option Adjusted Spread","Yield","Yield Type","Yield Event","Yield Date","Last Price","Capital Tier","Government Bond Type","Is Convertible","Offering Type","Program Type"]
["POLAND / PLGV   6.375 15-Jul-2019",null,"15-Jul-2019",8141894938,11930800000,6.375,"Fixed Coupon","United States","U.S. Dollar","US731011AR30","731011AR3=","731011AR3","15-Jul-2009","Senior Unsecured","Note","N",1.2749999999999999,1.2749999999999999,51.9,2.6360000000000001,"CB","MAT","15-Jul-2019",104.872,"N/A","POLAND, REPUBLIC OF - GOVERNMENT BOND","N","Underwritten","--"]
["POLAND / PLGV   5.125 21-Apr-2021",null,"21-Apr-2021",6817600000,6817600000,5.125,"Fixed Coupon","United States","U.S. Dollar","US857524AA08","857524AA0=","857524AA0","21-Apr-2011","Senior Unsecured","Note","N",2.82,2.8210000000000002,51.3,2.9580000000000002,"CB","MAT","21-Apr-2021",106.375,"N/A","POLAND, REPUBLIC OF - GOVERNMENT BOND","N","Underwritten","--"]
["POLAND / PLGV   5.000 23-Mar-2022",null,"23-Mar-2022",10226400000,10226400000,5,"Fixed Coupon","United States","U.S. Dollar","US857524AB80","857524AB8=","857524AB8","03-Nov-2011","Senior Unsecured","Note","N",3.5710000000000002,3.57,62.5,3.1669999999999998,"CB","MAT","23-Mar-2022",106.875,"N/A","POLAND, REPUBLIC OF - GOVERNMENT BOND","N","Underwritten","--"]
["POLAND / PLGV   3.000 17-Mar-2023",null,"17-Mar-2023",6817600000,6817600000,3,"Fixed Coupon","United States","U.S. Dollar","US731011AT95","731011AT9=","731011AT9","17-Sep-2012","Senior Unsecured","Note","N",4.5430000000000001,4.5410000000000004,60.7,3.2450000000000001,"CB","MAT","17-Mar-2023",98.875,"N/A","POLAND, REPUBLIC OF - GOVERNMENT BOND","N","Underwritten","--"]
["POLAND / PLGV   4.000 22-Jan-2024",null,"22-Jan-2024",6817600000,6817600000,4,"Fixed Coupon","United States","U.S. Dollar","US857524AC63","857524AC6=","857524AC6","22-Jan-2014","Senior Unsecured","Note","N",5.1790000000000003,5.1790000000000003,55.7,3.2669999999999999,"CB","MAT","22-Jan-2024",103.875,"N/A","POLAND, REPUBLIC OF - GOVERNMENT BOND","N","Underwritten","--"]
["POLAND / PLGV   5.000 27-Oct-2024 '18",null,"27-Oct-2024",403905303,3048830720,5,"Variable Coupon","United States","U.S. Dollar","US731011AJ14","731011AJ1=","731011AJ1","27-Oct-1994","Unsecured","Bond","N",5.4660000000000002,3.5630000000000002,226.2,5.1349999999999998,"CB","MAT","28-Oct-2024",99.244,"N/A","POLAND, REPUBLIC OF - GOVERNMENT BOND","N",null,"Brady Bond Program"]
["POLAND / PLGV   3.250 06-Apr-2026",null,"06-Apr-2026",5965400000,5965400000,3.25,"Fixed Coupon","United States","U.S. Dollar","US731011AU68","731011AU6=","731011AU6","06-Apr-2016","Senior Unsecured","Note","N",6.931,6.9260000000000002,57.7,3.411,"CB","MAT","06-Apr-2026",98.875,"N/A","POLAND, REPUBLIC OF - GOVERNMENT BOND","N","Underwritten","--"]
["POLAND / PLGV   5.408 19-Oct-2035",null,"19-Oct-2035",340880000,340880000,5.4080000000000004,"Fixed Coupon","United States","U.S. Dollar","US731011AQ56","731011AQ5=","731011AQ5","19-Oct-2005","Senior Unsecured","Note","N",10.991,10.941000000000001,253.2,5.4790000000000001,"CB","MAT","19-Oct-2035",99.195999999999998,"N/A","POLAND, REPUBLIC OF - GOVERNMENT BOND","N","Underwritten","--"]
["Total",83,832842342000,941347606783]

{"sheet":"PORTUGAL","index":24,"n_rows":65,"n_cols":33,"rows_kept":65,"cut":false,"hidden":true,"merged":[[9,29,9,32],[4,0,4,27],[0,0,0,20],[2,0,2,20],[3,0,3,20]]}
["PORTUGAL, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:27","PORTUGAL, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:27","PORTUGAL, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:27","PORTUGAL, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:27","PORTUGAL, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:27","PORTUGAL, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:27","PORTUGAL, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:27","PORTUGAL, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:27","PORTUGAL, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:27","PORTUGAL, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:27","PORTUGAL, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:27","PORTUGAL, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:27","PORTUGAL, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:27","PORTUGAL, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:27","PORTUGAL, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:27","PORTUGAL, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:27","PORTUGAL, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:27","PORTUGAL, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:27","PORTUGAL, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:27","PORTUGAL, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:27","PORTUGAL, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:27"]
[]
["Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure"]
["Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro"]
["Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds",null,"Issuer Description"]
["Bond Type","Issues","Outstanding","Issued",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description","PORTUGAL, REPUBLIC OF (GOVERNMENT)"]
["Domestic",32,145751317689.09,152124767721.41,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Parent","--"]
["Description","Asset Duplicated","Maturity Date","Amount Outstanding","Issued Amount","Coupon","Coupon Class","Market of Issue","Currency","ISIN","RIC","Cusip","Issue Date","Seniority Type","Instrument Type","Principal Index Link Flag","Modified Duration","Option Adjusted Duration","Option Adjusted Spread","Yield","Yield Type","Yield Event","Yield Date","Last Price","Capital Tier","Government Bond Type","Is Convertible","Offering Type","Program Type","Ultimate Parent","--"]
["PORTGL / PTGV   4.000 Perp",null,"Perpetual",2022818,9990513,4,"Fixed Coupon","Portugal","Euro","PTCON4OE0005","PT75900104=",null,"01-Jan-1940","Senior Unsecured","Bond","N",24.786000000000001,22.893000000000001,267.5,4.0419999999999998,"IS","MAT",null,99.95,"N/A","PORTUGAL, REPUBLIC OF","N","Underwritten","--"]
["PORTGL / PTGV   3.500 Perp",null,"Perpetual",848618,112147556,3.5,"Fixed Coupon","Portugal","Euro","PTCON1OE0008","PT75900103=",null,"01-Mar-1941","Senior Unsecured","Bond","N",25.469000000000001,22.939,254.2,3.94,"IS","MAT",null,90.135000000000005,"N/A","PORTUGAL, REPUBLIC OF","N","Underwritten","--","Debt Structure","Debt Structure","Debt Structure","Debt Structure"]
["PORTGL / PTGV   3.000 Perp",null,"Perpetual",3305254,15422891,3,"Fixed Coupon","Portugal","Euro","PTCON2OE0007","PT75900102=",null,"01-Feb-1942","Senior Unsecured","Bond","N",24.619,22.239000000000001,267.60000000000002,4.0620000000000003,"IS","MAT",null,74.962999999999994,"N/A","PORTUGAL, REPUBLIC OF","N","Underwritten","--","Name","#","Amount Issued","Amount Outstanding"]
["PORTGL / PTGV   2.750 Perp",null,"Perpetual",1141116,8335596,2.75,"Fixed Coupon","Portugal","Euro","PTCON3OE0006","PT75900101=",null,"15-Mar-1943","Unsecured","Bond","N",23.798999999999999,21.547000000000001,280.39999999999998,4.181,"IS","MAT",null,66.793999999999997,"N/A","PORTUGAL, REPUBLIC OF","N","Underwritten","--","Bonds",39,156063889743,149690439711]
["PTBL / PTGV         16-Mar-2018",null,"16-Mar-2018",2530543000,2530543000,"--","Discount/Zero Coupon","Portugal","Euro","PTPBTZGE0024","PTPBTZGE024=",null,"17-Mar-2017","Senior Unsecured","Bill","N",6.0000000000000001E-3,6.0000000000000001E-3,-17,"--","IS","MAT","16-Mar-2018",100,"N/A","PORTUGAL, REPUBLIC OF - T-BILL","N","Auction","--","Bonds - To Be Issued",1,0,0]
["PTBL / PTGV         18-May-2018",null,"18-May-2018",3020894000,3020894000,"--","Discount/Zero Coupon","Portugal","Euro","PTPBTPGE0034","PTPBTPGE034=",null,"19-May-2017","Senior Unsecured","Bill","N",0.17799999999999999,0.17799999999999999,34.799999999999997,-0.38700000000000001,"IS","MAT","18-May-2018",100.07,"N/A","PORTUGAL, REPUBLIC OF - T-BILL","N","Auction","--","Bonds (As Borrower)",3,3100000000,1447850000]
["PORTGL / PTGV   4.450 15-Jun-2018",null,"15-Jun-2018",6642440068,10853007000,4.45,"Fixed Coupon","Portugal","Euro","PTOTENOE0018","PTOTENOE018=",null,"04-Mar-2008","Senior Unsecured","Obrigacao do Tesouro","N",0.253,0.255,37.4,-0.36099999999999999,"IS","MAT","15-Jun-2018",101.23,"N/A","PORTUGAL, REPUBLIC OF","N","Underwritten","--","Bonds (As Borrower) - To Be Issued",0,0,0]
["PTBL / PTGV         20-Jul-2018",null,"20-Jul-2018",2637104000,2637104000,"--","Discount/Zero Coupon","Portugal","Euro","PTPBTCGE0039","PTPBTCGE039=",null,"21-Jul-2017","Senior Unsecured","Bill","N",0.35099999999999998,0.35099999999999998,24.2,-0.45200000000000001,"IS","MAT","20-Jul-2018",100.161,"N/A","PORTUGAL, REPUBLIC OF - T-BILL","N","Auction","--","Loans",2,52000000000,"--"]
["PTBL / PTGV         21-Sep-2018",null,"21-Sep-2018",2443111000,2443111000,"--","Discount/Zero Coupon","Portugal","Euro","PTPBT1GE0038","PTPBT1GE038=",null,"22-Sep-2017","Senior Unsecured","Bill","N",0.52100000000000002,0.52400000000000002,21.2,-0.45100000000000001,"IS","MAT","21-Sep-2018",100.24,"N/A","PORTUGAL, REPUBLIC OF - T-BILL","N","Auction","--","Total",45,211163889743,151138289711]
["PTBL / PTGV         16-Nov-2018",null,"16-Nov-2018",1169886000,1169886000,"--","Discount/Zero Coupon","Portugal","Euro","PTPBT2GE0037","PTPBT2GE037=",null,"17-Nov-2017","Senior Unsecured","Bill","N",0.67400000000000004,0.67800000000000005,21.2,-0.436,"IS","MAT","16-Nov-2018",100.3,"N/A","PORTUGAL, REPUBLIC OF - T-BILL","N","Auction","--"]
["PTBL / PTGV         18-Jan-2019",null,"18-Jan-2019",2066236000,2066236000,"--","Discount/Zero Coupon","Portugal","Euro","PTPBT3GE0036","PTPBT3GE036=",null,"19-Jan-2018","Senior Unsecured","Bill","N",0.84699999999999998,0.85,26.1,-0.39400000000000002,"IS","MAT","18-Jan-2019",100.34,"N/A","PORTUGAL, REPUBLIC OF - T-BILL","N","Auction","--"]
["PORTGL / PTGV   4.750 14-Jun-2019",null,"14-Jun-2019",8770580000,10914750000,4.75,"Fixed Coupon","Portugal","Euro","PTOTEMOE0027","PTOTEMOE027=",null,"03-Mar-2009","Senior Unsecured","Obrigacao do Tesouro","N",1.2090000000000001,1.21,32.6,-0.34799999999999998,"IS","MAT","14-Jun-2019",106.41,"N/A","PORTUGAL, REPUBLIC OF","N","Underwritten","--"]
["PORTGL / PTGV   4.800 15-Jun-2020",null,"15-Jun-2020",10012658000,11293696000,4.8,"Fixed Coupon","Portugal","Euro","PTOTECOE0029","PTOTECOE029=",null,"17-Feb-2010","Senior Unsecured","Obrigacao do Tesouro","N",2.1280000000000001,2.1309999999999998,43.2,-8.1000000000000003E-2,"IS","MAT","15-Jun-2020",111.02,"N/A","PORTUGAL, REPUBLIC OF","N","Underwritten","--"]
["PORTGL / PTGV   3.850 15-Apr-2021",null,"15-Apr-2021",13539958000,13709960350,3.85,"Fixed Coupon","Portugal","Euro","PTOTEYOE0007","PTOTEYOE007=",null,"23-Feb-2005","Senior Unsecured","Obrigacao do Tesouro","N",2.8839999999999999,2.8860000000000001,47.5,0.10299999999999999,"IS","MAT","15-Apr-2021",111.54600000000001,"N/A","PORTUGAL, REPUBLIC OF","N","Underwritten","--"]
["PORTGL / PTGV   2.200 19-May-2021 FRN",null,"19-May-2021",750000000,750000000,2.2000000000000002,"Floating Coupon","Portugal","Euro","PTOTVGOE0008","PTOTVGOE008=",null,"19-May-2016","Senior Unsecured","Obrigacao do Tesouro","N",0.18099999999999999,"--","--",0.16700000000000001,"IS","MAT","19-May-2021",106.55,"N/A","PORTUGAL, REPUBLIC OF","N","Underwritten","--"]
["PORTGL / PTGV   2.050 12-Aug-2021 FRN",null,"12-Aug-2021",1200000000,1200000000,2.0499999999999998,"Floating Coupon","Portugal","Euro","PTOTVHOE0007","PTOTVHOE007=",null,"12-Aug-2016","Senior Unsecured","Obrigacao do Tesouro","N",0.41099999999999998,"--","--",0.20599999999999999,"IS","MAT","12-Aug-2021",106.37,"N/A","PORTUGAL, REPUBLIC OF","N","Underwritten","--"]
["PORTGL / PTGV   2.000 30-Nov-2021 FRN",null,"30-Nov-2021",1500000000,0,2,"Floating Coupon","Portugal","Euro","PTOTVIOE0006","PTOTVIOE006=",null,"30-Nov-2016","Senior Unsecured","Obrigacao do Tesouro","N",0.21099999999999999,"--","--",0.32400000000000001,"IS","MAT","30-Nov-2021",106.29,"N/A","PORTUGAL, REPUBLIC OF","N","Underwritten","--"]
["PORTGL / PTGV   1.900 12-Apr-2022 FRN",null,"12-Apr-2022",1000000000,1000000000,1.9,"Floating Coupon","Portugal","Euro","PTOTVJOE0005","PTOTVJOE005=",null,"12-Apr-2017","Senior Unsecured","Obrigacao do Tesouro","N",7.8E-2,"--","--",0.23699999999999999,"IS","MAT","12-Apr-2022",106.86,"N/A","PORTUGAL, REPUBLIC OF","N","Underwritten","--"]
["PORTGL / PTGV   1.600 02-Aug-2022 FRN",null,"02-Aug-2022",1200000000,1200000000,1.6,"Floating Coupon","Portugal","Euro","PTOTVKOE0002","PTOTVKOE002=",null,"02-Aug-2017","Senior Unsecured","Obrigacao do Tesouro","N",0.38300000000000001,"--","--",0.17799999999999999,"IS","MAT","02-Aug-2022",106.31,"N/A","PORTUGAL, REPUBLIC OF","N","Underwritten","--"]
["PORTGL / PTGV   4.600 17-Oct-2022 MTN",null,"17-Oct-2022",1267000000,1267000000,4.5999999999999996,"Fixed Coupon","Portugal","Euro","PTIGCCOM0008","PTIGCCOM008=",null,"14-Feb-2014","Senior Unsecured","Note","N",4.1989999999999998,4.2,69.8,0.60199999999999998,"IS","MAT","17-Oct-2022",118.06,"N/A","PORTUGAL, REPUBLIC OF","N","Private Placement","Medium Term Note Program"]
["PORTGL / PTGV   2.200 17-Oct-2022",null,"17-Oct-2022",10697461937,10697461937,2.2000000000000002,"Fixed Coupon","Portugal","Euro","PTOTESOE0013","PTOTESOE013=",null,"09-Sep-2015","Senior Unsecured","Obrigacao do Tesouro","N",4.38,4.3810000000000002,58.6,0.502,"IS","MAT","17-Oct-2022",107.69,"N/A","PORTUGAL, REPUBLIC OF","N","Underwritten","--"]
["PORTGL / PTGV   1.100 05-Dec-2022 FRN",null,"05-Dec-2022",1300000000,1300000000,1.1000000000000001,"Floating Coupon","Portugal","Euro","PTOTVLOE0001","PTOTVLOE001=",null,"05-Dec-2017","Senior Unsecured","Obrigacao do Tesouro","N",0.22500000000000001,"--","--",0.2,"IS","MAT","05-Dec-2022",104.31,"N/A","PORTUGAL, REPUBLIC OF","N","Underwritten","--"]
["PORTGL / PTGV   4.950 25-Oct-2023",null,"25-Oct-2023",8557734000,8557734000,4.95,"Fixed Coupon","Portugal","Euro","PTOTEAOE0021","PTOTEAOE021=",null,"10-Jun-2008","Senior Unsecured","Obrigacao do Tesouro","N",5.0069999999999997,5.0030000000000001,75.900000000000006,0.81100000000000005,"IS","MAT","25-Oct-2023",122.63,"N/A","PORTUGAL, REPUBLIC OF","N","Underwritten","--"]
["PORTGL / PTGV   5.650 15-Feb-2024",null,"15-Feb-2024",12711355070,12711355070,5.65,"Fixed Coupon","Portugal","Euro","PTOTEQOE0015","PTOTEQOE015=",null,"14-May-2013","Senior Unsecured","Obrigacao do Tesouro","N",5.242,5.2409999999999997,89.2,0.97499999999999998,"IS","MAT","15-Feb-2024",126.79,"N/A","PORTUGAL, REPUBLIC OF","N","Underwritten","--"]
["PORTGL / PTGV   2.875 15-Oct-2025",null,"15-Oct-2025",12613262527,12613262527,2.875,"Fixed Coupon","Portugal","Euro","PTOTEKOE0011","PTOTEKOE011=",null,"20-Jan-2015","Senior Unsecured","Obrigacao do Tesouro","N",6.843,6.8369999999999997,108.6,1.401,"IS","MAT","15-Oct-2025",110.54,"N/A","PORTUGAL, REPUBLIC OF","N","Underwritten","--"]
["PORTGL / PTGV   3.300 25-Feb-2026 MTN",null,"25-Feb-2026",1766000000,1766000000,3.3,"Fixed Coupon","Portugal","Euro","PTIGCAOM0018","PTIGCAOM018=",null,"25-Feb-2016","Senior Unsecured","Obrigacao do Tesouro","N",7.1059999999999999,7.1,128,1.635,"IS","MAT","25-Feb-2026",112.32,"N/A","PORTUGAL, REPUBLIC OF","N","Underwritten-Agent","Medium Term Note Program"]
["PORTGL / PTGV   2.875 21-Jul-2026",null,"21-Jul-2026",7982982000,7912076000,2.875,"Fixed Coupon","Portugal","Euro","PTOTETOE0012","PTOTETOE012=",null,"21-Jan-2016","Senior Unsecured","Obrigacao do Tesouro","N",7.4109999999999996,7.399,113,1.536,"IS","MAT","21-Jul-2026",110.42,"N/A","PORTUGAL, REPUBLIC OF","N","Underwritten","--"]
["PORTGL / PTGV   4.125 14-Apr-2027",null,"14-Apr-2027",8665841000,8665841000,4.125,"Fixed Coupon","Portugal","Euro","PTOTEUOE0019","PTOTEUOE019=",null,"18-Jan-2017","Senior Unsecured","Obrigacao do Tesouro","N",7.5330000000000004,7.5129999999999999,121.3,1.6839999999999999,"IS","MAT","14-Apr-2027",120.4,"N/A","PORTUGAL, REPUBLIC OF","N","Underwritten","--"]
["PORTGL / PTGV   2.125 17-Oct-2028",null,"17-Oct-2028",4821042000,4821042000,2.125,"Fixed Coupon","Portugal","Euro","PTOTEVOE0018","PTOTEVOE018=",null,"17-Jan-2018","Senior Unsecured","Obrigacao do Tesouro","N",9.4909999999999997,9.4710000000000001,119.6,1.86,"IS","MAT","17-Oct-2028",102.53,"N/A","PORTUGAL, REPUBLIC OF","N","Underwritten","--"]
["PORTGL / PTGV   3.875 15-Feb-2030",null,"15-Feb-2030",4914902491,4914902491,3.875,"Fixed Coupon","Portugal","Euro","PTOTEROE0014","PTOTEROE014=",null,"10-Sep-2014","Senior Unsecured","Obrigacao do Tesouro","N",9.8409999999999993,9.7970000000000006,138.80000000000001,2.117,"IS","MAT","15-Feb-2030",118.36,"N/A","PORTUGAL, REPUBLIC OF","N","Underwritten","--"]
["PORTGL / PTGV   4.100 15-Apr-2037",null,"15-Apr-2037",8604324791,8604324791,4.0999999999999996,"Fixed Coupon","Portugal","Euro","PTOTE5OE0007","PTOTE5OE007=",null,"22-Mar-2006","Senior Unsecured","Obrigacao do Tesouro","N",13.618,13.477,158.80000000000001,2.5419999999999998,"IS","MAT","15-Apr-2037",123.33,"N/A","PORTUGAL, REPUBLIC OF","N","Underwritten","--"]
["PORTGL / PTGV   4.100 15-Feb-2045",null,"15-Feb-2045",3358684000,3358684000,4.0999999999999996,"Fixed Coupon","Portugal","Euro","PTOTEBOE0020","PTOTEBOE020=",null,"20-Jan-2015","Senior Unsecured","Obrigacao do Tesouro","N",17.552,17.234000000000002,173.2,2.8570000000000002,"IS","MAT","15-Feb-2045",123.12,"N/A","PORTUGAL, REPUBLIC OF","N","Underwritten","--"]
["Eurobond",6,290078882.035101,290078882.035101]
["Description","Asset Duplicated","Maturity Date","Amount Outstanding","Issued Amount","Coupon","Coupon Class","Market of Issue","Currency","ISIN","RIC","Cusip","Issue Date","Seniority Type","Instrument Type","Principal Index Link Flag","Modified Duration","Option Adjusted Duration","Option Adjusted Spread","Yield","Yield Type","Yield Event","Yield Date","Last Price","Capital Tier","Government Bond Type","Is Convertible","Offering Type","Program Type"]
["PORTGL / PTGV   3.727 06-Apr-2018 FRN MTN",null,"06-Apr-2018",50000000,50000000,3.7269999999999999,"Floating Coupon","Eurobond","Euro","XS0611595256","PT061159525=",null,"06-Apr-2011","Senior Unsecured","Note","N",6.0999999999999999E-2,"--","--",0.14000000000000001,"IS","MAT","06-Apr-2018",100.229,"N/A","PORTUGAL, REPUBLIC OF","N","Underwritten-Agent","Medium Term Note Program"]
["PORTGL / PTGV   3.271 23-Feb-2019 FRN MTN",null,"23-Feb-2019",50000000,50000000,3.2709999999999999,"Floating Coupon","Eurobond","Euro","XS0595244376","PT059524437=",null,"23-Feb-2011","Unsecured","Note","N",0.192,"--","--",0.38200000000000001,"IS","MAT","25-Feb-2019",102.77800000000001,"N/A","PORTUGAL, REPUBLIC OF","N","Underwritten-Agent","Medium Term Note Program"]
["PORTGL / PTGV   5.030 07-Oct-2019 MTN",null,"07-Oct-2019",90078882,90078882,5.03,"Fixed Coupon","Eurobond","Norwegian Krone","XS0455279132","PT045527913=",null,"07-Oct-2009","Unsecured","Note","N",1.5029999999999999,1.5049999999999999,102.7,1.895,"IS","MAT","07-Oct-2019",104.774,"N/A","PORTUGAL, REPUBLIC OF","N","Regulation S","Medium Term Note Program"]
["PORTGL / PTGV   3.029 05-Jan-2021 FRN MTN",null,"05-Jan-2021",50000000,50000000,3.0289999999999999,"Floating Coupon","Eurobond","Euro","XS0566355052","PT056635505=",null,"05-Jan-2011","Unsecured","Note","N",0.308,"--","--",0.48899999999999999,"IS","PUT","05-Jan-2019",102.05200000000001,"N/A","PORTUGAL, REPUBLIC OF","N","Underwritten-Agent","Medium Term Note Program"]
["PORTGL / PTGV   2.829 14-Jan-2021 FRN MTN",null,"14-Jan-2021",50000000,50000000,2.8290000000000002,"Floating Coupon","Eurobond","Euro","XS0578709585","PT057870958=",null,"14-Jan-2011","Unsecured","Note","N",0.33300000000000002,"--","--",0.48599999999999999,"IS","PUT","14-Jan-2019",101.95099999999999,"N/A","PORTUGAL, REPUBLIC OF","N","Underwritten-Agent","Medium Term Note Program"]
["PORTGL / PTGV   5.125 15-Oct-2024 MTN","RGSRS","15-Oct-2024",3649043140,3649043140,5.125,"Fixed Coupon","Eurobond","U.S. Dollar","XS1085735899","PT108573589=",null,"10-Jul-2014","Unsecured","Note","N",5.4809999999999999,5.4790000000000001,130.69999999999999,4.0759999999999996,"IS","MAT","15-Oct-2024",106,"N/A","PORTUGAL, REPUBLIC OF","N","Regulation S","Medium Term Note Program"]
["Foreign",1,3649043139.7989001,3649043139.7989001]
["Description","Asset Duplicated","Maturity Date","Amount Outstanding","Issued Amount","Coupon","Coupon Class","Market of Issue","Currency","ISIN","RIC","Cusip","Issue Date","Seniority Type","Instrument Type","Principal Index Link Flag","Modified Duration","Option Adjusted Duration","Option Adjusted Spread","Yield","Yield Type","Yield Event","Yield Date","Last Price","Capital Tier","Government Bond Type","Is Convertible","Offering Type","Program Type"]
["PORTGL / PTGV   5.125 15-Oct-2024 MTN",null,"15-Oct-2024",3649043140,3649043140,5.125,"Fixed Coupon","United States","U.S. Dollar","XS1085738729","PT108573872=","737271AE6","10-Jul-2014","Unsecured","Note","N",5.4809999999999999,5.4790000000000001,132,4.0759999999999996,"CB","MAT","15-Oct-2024",106,"N/A","PORTUGAL, REPUBLIC OF","N","Private placement-144A","Medium Term Note Program"]
["Total",39,149690439711,156063889743]
["Loans"]
["Issue Date","Purpose","Amount Issued","Facilities"]
["17-May-2011 Republic of Portugal","General Purpose",26000000000,1]
["Facility Type","Maturity Date","Facility Amount","Country","Currency","Issue Date","Base Rate/Spd","Bid Price (%)","Ask Price (%)","Mid Price (%)","Discount Spd (bps)","Yield (%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Program Type"]
["Revolver/Line >= 1 Yr.","17-Nov-2018",26000000000,"Portugal","EUR","17-May-2011","Special Rate 5+215","--","--","--","--","--",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
["27-May-2011 Republic of Portugal","General Purpose",26000000000,1]
["Facility Type","Maturity Date","Facility Amount","Country","Currency","Issue Date","Base Rate/Spd","Bid Price (%)","Ask Price (%)","Mid Price (%)","Discount Spd (bps)","Yield (%)"]
["Revolver/Line >= 1 Yr.","27-May-2026",26000000000,"Portugal","EUR","27-May-2011","Special Rate 5+0","--","--","--","--","--"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Program Type"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]

{"sheet":"SLOVAK REPUBLIC","index":25,"n_rows":40,"n_cols":33,"rows_kept":40,"cut":false,"hidden":true,"merged":[[0,0,0,20],[2,0,2,20],[3,0,3,20],[9,29,9,32],[4,0,4,27]]}
["SLOVAK REPUBLIC (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:27","SLOVAK REPUBLIC (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:27","SLOVAK REPUBLIC (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:27","SLOVAK REPUBLIC (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:27","SLOVAK REPUBLIC (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:27","SLOVAK REPUBLIC (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:27","SLOVAK REPUBLIC (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:27","SLOVAK REPUBLIC (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:27","SLOVAK REPUBLIC (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:27","SLOVAK REPUBLIC (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:27","SLOVAK REPUBLIC (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:27","SLOVAK REPUBLIC (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:27","SLOVAK REPUBLIC (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:27","SLOVAK REPUBLIC (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:27","SLOVAK REPUBLIC (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:27","SLOVAK REPUBLIC (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:27","SLOVAK REPUBLIC (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:27","SLOVAK REPUBLIC (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:27","SLOVAK REPUBLIC (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:27","SLOVAK REPUBLIC (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:27","SLOVAK REPUBLIC (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:27"]
[]
["Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure"]
["Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro"]
["Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds",null,"Issuer Description"]
["Bond Type","Issues","Outstanding","Issued",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description","SLOVAK REPUBLIC (GOVERNMENT)"]
["Domestic",17,33604820000,33604820000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Parent","--"]
["Description","Asset Duplicated","Maturity Date","Amount Outstanding","Issued Amount","Coupon","Coupon Class","Market of Issue","Currency","ISIN","RIC","Cusip","Issue Date","Seniority Type","Instrument Type","Principal Index Link Flag","Modified Duration","Option Adjusted Duration","Option Adjusted Spread","Yield","Yield Type","Yield Event","Yield Date","Last Price","Capital Tier","Government Bond Type","Is Convertible","Offering Type","Program Type","Ultimate Parent","--"]
["SLOVAK / SKGV   1.500 28-Nov-2018",null,"28-Nov-2018",3000000000,3000000000,1.5,"Fixed Coupon","Slovakia","Euro","SK4120009234","SK281118226=",null,"28-May-2013","Senior Unsecured","Bond","N",0.70699999999999996,0.71,31.1,-0.34,"IS","MAT","28-Nov-2018",101.31,"N/A","SLOVAK REPUBLIC","N","Underwritten","--"]
["SLOVAK / SKGV   5.300 12-May-2019",null,"12-May-2019",1327760000,1327760000,5.3,"Fixed Coupon","Slovakia","Euro","SK4120004318","SK120519204=",null,"12-May-2004","Unsecured","Bond","N",1.115,1.1180000000000001,30.7,-0.36899999999999999,"IS","MAT","13-May-2019",106.61,"N/A","SLOVAK REPUBLIC","N","Auction","--","Debt Structure","Debt Structure","Debt Structure","Debt Structure"]
["SLOVAK / SKGV   4.000 27-Apr-2020",null,"27-Apr-2020",3000000000,3000000000,4,"Fixed Coupon","Slovakia","Euro","SK4120007204","SK270420214=",null,"27-Apr-2010","Unsecured","Bond","N",2.0169999999999999,2.0190000000000001,17,-0.36099999999999999,"IS","MAT","27-Apr-2020",109.3,"N/A","SLOVAK REPUBLIC","N","Auction","--","Name","#","Amount Issued","Amount Outstanding"]
["SLOVAK / SKGV   3.000 28-Feb-2023",null,"28-Feb-2023",3000000000,3000000000,3,"Fixed Coupon","Slovakia","Euro","SK4120009044","SK280223225=",null,"28-Feb-2013","Senior Unsecured","Bond","N",4.6929999999999996,4.6959999999999997,7.8,5.5E-2,"IS","MAT","28-Feb-2023",114.59,"N/A","SLOVAK REPUBLIC","N","Underwritten","--","Bonds",27,37129413518,37129413518]
["SLOVAK / SKGV         13-Nov-2023",null,"13-Nov-2023",1244200000,1244200000,"--","Fixed Coupon","Slovakia","Euro","SK4120011636","SK131123230=",null,"13-May-2016","Senior Unsecured","Bond","N",5.6529999999999996,5.657,28.2,0.379,"IS","MAT","13-Nov-2023",97.88,"N/A","SLOVAK REPUBLIC","N","Auction","--","Bonds - To Be Issued",0,0,0]
["SLOVAK / SKGV   3.375 15-Nov-2024",null,"15-Nov-2024",3000000000,3000000000,3.375,"Fixed Coupon","Slovakia","Euro","SK4120008871","SK151124223=",null,"15-Nov-2012","Senior Unsecured","Bond","N",6.0670000000000002,6.0650000000000004,37.5,0.56699999999999995,"IS","MAT","15-Nov-2024",118.34,"N/A","SLOVAK REPUBLIC","N","Underwritten","--","Bonds (As Borrower)",0,0,0]
["SLOVAK / SKGV   4.350 14-Oct-2025",null,"14-Oct-2025",3000000000,3000000000,4.3499999999999996,"Fixed Coupon","Slovakia","Euro","SK4120007543","SK141025216=",null,"14-Oct-2010","Unsecured","Bond","N",6.6539999999999999,6.6449999999999996,6.9,0.36399999999999999,"IS","MAT","14-Oct-2025",129.77000000000001,"N/A","SLOVAK REPUBLIC","N","Underwritten","--","Bonds (As Borrower) - To Be Issued",0,0,0]
["SLOVAK / SKGV   4.500 10-May-2026",null,"10-May-2026",1327760000,1327760000,4.5,"Fixed Coupon","Slovakia","Euro","SK4120004987","SK100526206=",null,"10-May-2006","Unsecured","Bond","N",6.9509999999999996,6.9379999999999997,23.3,0.59399999999999997,"IS","MAT","11-May-2026",131.01,"N/A","SLOVAK REPUBLIC","N","Auction","--","Loans",0,0,"--"]
["SLOVAK / SKGV   0.625 22-May-2026",null,"22-May-2026",1450000000,1450000000,0.625,"Fixed Coupon","Slovakia","Euro","SK4120012220","SK220526231=",null,"23-Nov-2016","Senior Unsecured","Bond","N",7.9379999999999997,7.9349999999999996,32.799999999999997,0.74399999999999999,"IS","MAT","22-May-2026",99.06,"N/A","SLOVAK REPUBLIC","N","Auction","--","Total",27,37129413518,37129413518]
["SLOVAK / SKGV   1.375 21-Jan-2027",null,"21-Jan-2027",2900000000,2900000000,1.375,"Fixed Coupon","Slovakia","Euro","SK4120010430","SK210127228=",null,"21-Jan-2015","Senior Unsecured","Bond","N",8.3559999999999999,8.3520000000000003,38.5,0.86799999999999999,"IS","MAT","21-Jan-2027",104.3,"N/A","SLOVAK REPUBLIC","N","Underwritten","--"]
["SLOVAK / SKGV   3.625 16-Jan-2029",null,"16-Jan-2029",2644800000,2644800000,3.625,"Fixed Coupon","Slovakia","Euro","SK4120009762","SK160129227=",null,"16-Jan-2014","Senior Unsecured","Bond","N",9.2680000000000007,9.2379999999999995,48.9,1.1419999999999999,"IS","MAT","16-Jan-2029",125.19,"N/A","SLOVAK REPUBLIC","N","Underwritten","--"]
["SLOVAK / SKGV   4.400 11-Jul-2029",null,"11-Jul-2029",125000000,125000000,4.4000000000000004,"Fixed Coupon","Slovakia","Euro","SK4120008665","SK110729221=",null,"11-Jul-2012","Unsecured","Bond","N",9.2059999999999995,9.1620000000000008,70.3,1.379,"IS","MAT","11-Jul-2029",131.47,"N/A","SLOVAK REPUBLIC","N","Direct","--"]
["SLOVAK / SKGV   1.625 21-Jan-2031",null,"21-Jan-2031",1863300000,1863300000,1.625,"Fixed Coupon","Slovakia","Euro","SK4120011420","SK210131229=",null,"21-Jan-2016","Senior Unsecured","Bond","N",11.615,11.585000000000001,55.8,1.3919999999999999,"IS","MAT","21-Jan-2031",102.73,"N/A","SLOVAK REPUBLIC","N","Underwritten","--"]
["SLOVAK / SKGV   4.300 09-Aug-2032",null,"09-Aug-2032",500000000,500000000,4.3,"Fixed Coupon","Slovakia","Euro","SK4120008673","SK090832222=",null,"09-Aug-2012","Unsecured","Bond","N",11.289,11.209,60.9,1.4590000000000001,"IS","MAT","09-Aug-2032",136.66999999999999,"N/A","SLOVAK REPUBLIC","N","Direct","--"]
["SLOVAK / SKGV   3.875 08-Feb-2033",null,"08-Feb-2033",1500000000,1500000000,3.875,"Fixed Coupon","Slovakia","Euro","SK4120008954","SK080233224=",null,"08-Feb-2013","Unsecured","Bond","N",11.948,11.869,64.099999999999994,1.5189999999999999,"IS","MAT","08-Feb-2033",131.22,"N/A","SLOVAK REPUBLIC","N","Direct","--"]
["SLOVAK / SKGV   1.875 09-Mar-2037",null,"09-Mar-2037",2638300000,2638300000,1.875,"Fixed Coupon","Slovakia","Euro","SK4120012691","SK090337232=",null,"09-Mar-2017","Senior Unsecured","Bond","N",16.058,15.968,69.400000000000006,1.6930000000000001,"IS","MAT","09-Mar-2037",102.93,"N/A","SLOVAK REPUBLIC","N","Underwritten","--"]
["SLOVAK / SKGV   2.000 17-Oct-2047",null,"17-Oct-2047",1083700000,1083700000,2,"Fixed Coupon","Slovakia","Euro","SK4120013400","SK171047233=",null,"17-Oct-2017","Senior Unsecured","Bond","N",22.312000000000001,22.01,66.2,1.907,"IS","MAT","17-Oct-2047",102.09,"N/A","SLOVAK REPUBLIC","N","Regulation S","--"]
["Eurobond",4,1356125812.6969099,1356125812.6969099]
["Description","Asset Duplicated","Maturity Date","Amount Outstanding","Issued Amount","Coupon","Coupon Class","Market of Issue","Currency","ISIN","RIC","Cusip","Issue Date","Seniority Type","Instrument Type","Principal Index Link Flag","Modified Duration","Option Adjusted Duration","Option Adjusted Spread","Yield","Yield Type","Yield Event","Yield Date","Last Price","Capital Tier","Government Bond Type","Is Convertible","Offering Type","Program Type"]
["SLOVAK / SKGV   4.000 26-Mar-2021 MTN",null,"26-Mar-2021",1000000000,1000000000,4,"Fixed Coupon","Eurobond","Euro","XS0249239830","SK024923983=",null,"27-Mar-2006","Senior Unsecured","Note","N",2.831,2.831,11.9,-0.26400000000000001,"IS","MAT","26-Mar-2021",113.002,"N/A","SLOVAK REPUBLIC","N","Underwritten-Agent","Medium Term Note Program"]
["SLOVAK / SKGV   4.375 21-May-2022","RGSRS","21-May-2022",1216347713,1216347713,4.375,"Fixed Coupon","Eurobond","U.S. Dollar","XS0782720402","SK078272040=",null,"21-May-2012","Senior Unsecured","Note","N",3.7730000000000001,3.7770000000000001,49.2,3.06,"IS","MAT","23-May-2022",105.125,"N/A","SLOVAK REPUBLIC","N","Regulation S","--"]
["SLOVAK / SKGV   4.000 27-Mar-2024",null,"27-Mar-2024",120454319,120454319,4,"Fixed Coupon","Eurobond","Norwegian Krone","XS1047498107","SK104749810=",null,"27-Mar-2014","Senior Unsecured","Note","N",5.2460000000000004,5.2430000000000003,97.2,2.633,"IS","MAT","27-Mar-2024",107.536,"N/A","SLOVAK REPUBLIC","N","Regulation S","--"]
["SLOVAK / SKGV   4.200 27-Mar-2026",null,"27-Mar-2026",235671494,235671494,4.2,"Fixed Coupon","Eurobond","Norwegian Krone","XS1047498792","SK104749879=",null,"27-Mar-2014","Senior Unsecured","Note","N",6.6920000000000002,6.6829999999999998,107.8,2.8820000000000001,"IS","MAT","27-Mar-2026",109.333,"N/A","SLOVAK REPUBLIC","N","Regulation S","--"]
["Foreign",6,2168467705.1859798,2168467705.1859798]
["Description","Asset Duplicated","Maturity Date","Amount Outstanding","Issued Amount","Coupon","Coupon Class","Market of Issue","Currency","ISIN","RIC","Cusip","Issue Date","Seniority Type","Instrument Type","Principal Index Link Flag","Modified Duration","Option Adjusted Duration","Option Adjusted Spread","Yield","Yield Type","Yield Event","Yield Date","Last Price","Capital Tier","Government Bond Type","Is Convertible","Offering Type","Program Type"]
["SLOVAK / SKGV   2.125 25-Apr-2018",null,"25-Apr-2018",278173955,278173955,2.125,"Fixed Coupon","Switzerland","Swiss Franc","CH0181379774","CH18137977=",null,"25-Apr-2012","Senior Unsecured","Bond","N",0.114,0.115,19.7,-0.65900000000000003,"IS","MAT","25-Apr-2018",100.319,"N/A","SLOVAK REPUBLIC","N","Underwritten","--"]
["SLOVAK / SKGV   0.990 25-Jun-2018",null,"25-Jun-2018",32006142,32006142,0.99,"Fixed Coupon","Japan","Japanese Yen","JP570300BD68","JP10020507=",null,"25-Jun-2013","Unsecured","Bond","N",0.27500000000000002,0.27600000000000002,34.9,0.20100000000000001,"IS","MAT","25-Jun-2018",100.218,"N/A","SLOVAK REPUBLIC","N","Underwritten","--"]
["SLOVAK / SKGV   1.375 16-Oct-2019",null,"16-Oct-2019",342367944,342367944,1.375,"Fixed Coupon","Switzerland","Swiss Franc","CH0206594498","CH20659449=",null,"16-Apr-2013","Senior Unsecured","Bond","N",1.58,1.5820000000000001,20.8,-0.55000000000000004,"IS","MAT","16-Oct-2019",103.081,"N/A","SLOVAK REPUBLIC","N","Underwritten","--"]
["SLOVAK / SKGV   2.750 25-Apr-2022",null,"25-Apr-2022",149785976,149785976,2.75,"Fixed Coupon","Switzerland","Swiss Franc","CH0181915585","CH18191558=",null,"25-Apr-2012","Senior Unsecured","Bond","N",3.8740000000000001,3.875,48,-7.0000000000000007E-2,"IS","MAT","25-Apr-2022",111.624,"N/A","SLOVAK REPUBLIC","N","Underwritten","--"]
["SLOVAK / SKGV   4.375 21-May-2022",null,"21-May-2022",1216347713,1216347713,4.375,"Fixed Coupon","United States","U.S. Dollar","US831588AB47","831588AB4=","831588AB4","21-May-2012","Senior Unsecured","Note","N",3.7730000000000001,3.7770000000000001,49.6,3.06,"CB","MAT","23-May-2022",105.125,"N/A","SLOVAK REPUBLIC","N","Private placement-144A no reg rights","--"]
["SLOVAK / SKGV   2.125 16-Oct-2023",null,"16-Oct-2023",149785976,149785976,2.125,"Fixed Coupon","Switzerland","Swiss Franc","CH0206594506","CH20659450=",null,"16-Apr-2013","Senior Unsecured","Bond","N",5.2990000000000004,5.2990000000000004,56.7,0.20399999999999999,"IS","MAT","16-Oct-2023",110.664,"N/A","SLOVAK REPUBLIC","N","Underwritten","--"]
["Total",27,37129413518,37129413518]

{"sheet":"SLOVENIA","index":26,"n_rows":74,"n_cols":33,"rows_kept":74,"cut":false,"hidden":true,"merged":[[9,29,9,32],[4,0,4,27],[0,0,0,20],[2,0,2,20],[3,0,3,20]]}
["SLOVENIA, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:29","SLOVENIA, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:29","SLOVENIA, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:29","SLOVENIA, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:29","SLOVENIA, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:29","SLOVENIA, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:29","SLOVENIA, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:29","SLOVENIA, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:29","SLOVENIA, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:29","SLOVENIA, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:29","SLOVENIA, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:29","SLOVENIA, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:29","SLOVENIA, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:29","SLOVENIA, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:29","SLOVENIA, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:29","SLOVENIA, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:29","SLOVENIA, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:29","SLOVENIA, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:29","SLOVENIA, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:29","SLOVENIA, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:29","SLOVENIA, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:29"]
[]
["Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure"]
["Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro"]
["Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds",null,"Issuer Description"]
["Bond Type","Issues","Outstanding","Issued",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description","SLOVENIA, REPUBLIC OF (GOVERNMENT)"]
["Domestic",28,25792442029,25857593963.639999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Parent","--"]
["Description","Asset Duplicated","Maturity Date","Amount Outstanding","Issued Amount","Coupon","Coupon Class","Market of Issue","Currency","ISIN","RIC","Cusip","Issue Date","Seniority Type","Instrument Type","Principal Index Link Flag","Modified Duration","Option Adjusted Duration","Option Adjusted Spread","Yield","Yield Type","Yield Event","Yield Date","Last Price","Capital Tier","Government Bond Type","Is Convertible","Offering Type","Program Type","Ultimate Parent","--"]
["SIBL / SIGV         05-Apr-2018",null,"05-Apr-2018",28000000,28000000,"--","Discount/Zero Coupon","Slovenia","Euro","SI0002103669","SI0002103669=",null,"06-Oct-2016","Unsecured","Bill","N",5.8000000000000003E-2,0.06,16.100000000000001,-0.49,"IS","MAT","05-Apr-2018",100.03,"N/A","SLOVENIA, REPUBLIC OF - T-BILL","N","Auction","--"]
["SIBL / SIGV         05-Apr-2018",null,"05-Apr-2018",48000000,48000000,"--","Discount/Zero Coupon","Slovenia","Euro","SI0002501813","SI0002501813=",null,"06-Apr-2017","Unsecured","Bill","N",5.8000000000000003E-2,0.06,16.100000000000001,-0.49,"IS","MAT","05-Apr-2018",100.03,"N/A","SLOVENIA, REPUBLIC OF - T-BILL","N","Auction","--","Debt Structure","Debt Structure","Debt Structure","Debt Structure"]
["SIBL / SIGV         05-Apr-2018",null,"05-Apr-2018",15000000,15000000,"--","Discount/Zero Coupon","Slovenia","Euro","SI0002501946","SISZ96=LJ",null,"05-Oct-2017","Unsecured","Bill","N","--","--","--","--","--","--",null,"--","N/A","SLOVENIA, REPUBLIC OF - T-BILL","N","Auction","--","Name","#","Amount Issued","Amount Outstanding"]
["SLOVEN / SIGV   4.875 08-Apr-2018",null,"08-Apr-2018",79290900,100000000,4.875,"Fixed Coupon","Slovenia","Euro","SI0002101960","SI0002101960=",null,"08-Apr-2003","Unsecured","Bond","N",6.7000000000000004E-2,7.0999999999999994E-2,39.1,-0.36299999999999999,"IS","MAT","09-Apr-2018",100.36,"N/A","SLOVENIA, REPUBLIC OF","N","Direct","--","Bonds",39,34358404862,30162274173]
["SIBL / SIGV         10-May-2018",null,"10-May-2018",68000000,68000000,"--","Discount/Zero Coupon","Slovenia","Euro","SI0002501847","SI0002501847=",null,"11-May-2017","Unsecured","Bill","N",0.156,0.156,29.3,-0.441,"IS","MAT","10-May-2018",100.07,"N/A","SLOVENIA, REPUBLIC OF - T-BILL","N","Auction","--","Bonds - To Be Issued",18,97000000,97000000]
["SIBL / SIGV         17-May-2018",null,"17-May-2018",8000000,8000000,"--","Discount/Zero Coupon","Slovenia","Euro","SI0002501987","SITZ165=LJ",null,"15-Feb-2018","Unsecured","Bill","N","--","--","--","--","--","--",null,"--","N/A","SLOVENIA, REPUBLIC OF - T-BILL","N","Auction","--","Bonds (As Borrower)",0,0,0]
["SIBL / SIGV         16-Aug-2018",null,"16-Aug-2018",25000000,25000000,"--","Discount/Zero Coupon","Slovenia","Euro","SI0002501995","SISZ97=LJ",null,"15-Feb-2018","Unsecured","Bill","N","--","--","--","--","--","--",null,"--","N/A","SLOVENIA, REPUBLIC OF - T-BILL","N","Auction","--","Bonds (As Borrower) - To Be Issued",0,0,0]
["SIBL / SIGV         05-Sep-2018",null,"05-Sep-2018",51000000,51000000,"--","Discount/Zero Coupon","Slovenia","Euro","SI0002501912","SIDZ78=LJ",null,"07-Sep-2017","Unsecured","Bill","N","--","--","--","--","--","--",null,"--","N/A","SLOVENIA, REPUBLIC OF - T-BILL","N","Auction","--","Loans",0,0,"--"]
["SIBL / SIGV         04-Oct-2018",null,"04-Oct-2018",39000000,39000000,"--","Discount/Zero Coupon","Slovenia","Euro","SI0002103727","SI0002103727=",null,"06-Apr-2017","Unsecured","Bill","N",0.55700000000000005,0.56000000000000005,27.2,-0.38700000000000001,"IS","MAT","04-Oct-2018",100.22,"N/A","SLOVENIA, REPUBLIC OF - T-BILL","N","Auction","--","Total",57,34455404862,30259274173]
["SIBL / SIGV         04-Oct-2018",null,"04-Oct-2018",25000000,25000000,"--","Discount/Zero Coupon","Slovenia","Euro","SI0002501938","SIDZ79=LJ",null,"05-Oct-2017","Unsecured","Bill","N","--","--","--","--","--","--",null,"--","N/A","SLOVENIA, REPUBLIC OF - T-BILL","N","Auction","--"]
["SLOVEN / SIGV   4.375 06-Feb-2019",null,"06-Feb-2019",1198558000,1198558000,4.375,"Fixed Coupon","Slovenia","Euro","SI0002102794","SI0002102794=",null,"06-Feb-2008","Unsecured","Bond","N",0.89800000000000002,0.90300000000000002,23.4,-0.43,"IS","MAT","06-Feb-2019",104.35,"N/A","SLOVENIA, REPUBLIC OF","N","Underwritten","--"]
["SIBL / SIGV         14-Feb-2019",null,"14-Feb-2019",51000000,51000000,"--","Discount/Zero Coupon","Slovenia","Euro","SI0002502001","SIDZ80=LJ",null,"15-Feb-2018","Unsecured","Bill","N","--","--","--","--","--","--",null,"--","N/A","SLOVENIA, REPUBLIC OF - T-BILL","N","Auction","--"]
["SIBL / SIGV         04-Apr-2019",null,"04-Apr-2019",42500000,42500000,"--","Discount/Zero Coupon","Slovenia","Euro","SI0002103768","SIOZ9=LJ",null,"05-Oct-2017","Unsecured","Bill","N","--","--","--","--","--","--",null,"--","N/A","SLOVENIA, REPUBLIC OF - T-BILL","N","Auction","--"]
["SLOVEN / SIGV   4.125 26-Jan-2020",null,"26-Jan-2020",1645715000,1645715000,4.125,"Fixed Coupon","Slovenia","Euro","SI0002103057","SI0002103057=",null,"26-Jan-2010","Unsecured","Bond","N",1.8320000000000001,1.8380000000000001,25.9,-0.317,"IS","MAT","27-Jan-2020",108.35,"N/A","SLOVENIA, REPUBLIC OF","N","Underwritten","--"]
["SLOVEN / SIGV   4.375 18-Jan-2021",null,"18-Jan-2021",1605866000,1605866000,4.375,"Fixed Coupon","Slovenia","Euro","SI0002103149","SI0002103149=",null,"18-Jan-2011","Unsecured","Bond","N",2.7290000000000001,2.7349999999999999,34.299999999999997,-6.9000000000000006E-2,"IS","MAT","18-Jan-2021",112.68,"N/A","SLOVENIA, REPUBLIC OF","N","Underwritten","--"]
["SLOVEN / SIGV   3.000 08-Apr-2021",null,"08-Apr-2021",1000000000,1000000000,3,"Fixed Coupon","Slovenia","Euro","SI0002103388","SI105510462=",null,"08-Apr-2014","Unsecured","Note","N",2.9060000000000001,2.9079999999999999,36.799999999999997,-6.0000000000000001E-3,"IS","MAT","08-Apr-2021",109.22499999999999,"N/A","SLOVENIA, REPUBLIC OF","N","Regulation S","--"]
["SLOVEN / SIGV   4.750 10-Jan-2022",null,"10-Jan-2022",29632020,29788960,4.75,"Fixed Coupon","Slovenia","Euro","SI0002101887","SI0002101887=",null,"10-Jan-2003","Unsecured","Bond","N",3.5739999999999998,3.5779999999999998,61.4,0.373,"IS","MAT","10-Jan-2022",116.6,"N/A","SLOVENIA, REPUBLIC OF","N","Underwritten","--"]
["SLOVEN / SIGV   2.250 25-Mar-2022",null,"25-Mar-2022",1000000000,1000000000,2.25,"Fixed Coupon","Slovenia","Euro","SI0002103453","SI0002103453=",null,"04-Nov-2014","Unsecured","Bond","N",3.8239999999999998,3.823,37,0.17399999999999999,"IS","MAT","25-Mar-2022",108.33,"N/A","SLOVENIA, REPUBLIC OF","N","Underwritten","--"]
["SLOVEN / SIGV   8.000 31-Dec-2022",null,"31-Dec-2022",82880109,127166004,8,"Fixed Coupon","Slovenia","Euro","SI0002101648","SI0002101648=",null,"31-Dec-2001","Unsecured","Bond","N",4.1109999999999998,4.1159999999999997,55.1,0.47399999999999998,"IS","MAT","02-Jan-2023",135.68,"N/A","SLOVENIA, REPUBLIC OF","N","Underwritten","--"]
["SLOVEN / SIGV   4.625 09-Sep-2024",null,"09-Sep-2024",1500000000,1500000000,4.625,"Fixed Coupon","Slovenia","Euro","SI0002102984","SI0002102984=",null,"09-Sep-2009","Unsecured","Bond","N",5.7149999999999999,5.7119999999999997,52.8,0.68400000000000005,"IS","MAT","09-Sep-2024",124.93,"N/A","SLOVENIA, REPUBLIC OF","N","Underwritten","--"]
["SLOVEN / SIGV   2.125 28-Jul-2025",null,"28-Jul-2025",2000000000,2000000000,2.125,"Fixed Coupon","Slovenia","Euro","SI0002103545","SI0002103545=",null,"28-Jul-2015","Unsecured","Bond","N",6.8140000000000001,6.8079999999999998,57.6,0.87,"IS","MAT","28-Jul-2025",108.92,"N/A","SLOVENIA, REPUBLIC OF","N","Regulation S","--"]
["SLOVEN / SIGV   5.125 30-Mar-2026",null,"30-Mar-2026",1500000000,1500000000,5.125,"Fixed Coupon","Slovenia","Euro","SI0002103164","SI0002103164=",null,"30-Mar-2011","Unsecured","Bond","N",6.6970000000000001,6.68,60.1,0.94299999999999995,"IS","MAT","30-Mar-2026",132.25,"N/A","SLOVENIA, REPUBLIC OF","N","Underwritten","--"]
["SLOVEN / SIGV   1.250 22-Mar-2027",null,"22-Mar-2027",3000000000,3000000000,1.25,"Fixed Coupon","Slovenia","Euro","SI0002103685","SI0002103685=",null,"24-Jan-2017","Unsecured","Bond","N",8.4250000000000007,8.4160000000000004,62,1.1259999999999999,"IS","MAT","22-Mar-2027",101.06,"N/A","SLOVENIA, REPUBLIC OF","N","Underwritten","--"]
["SLOVEN / SIGV   1.000 06-Mar-2028",null,"06-Mar-2028",2350000000,2350000000,1,"Fixed Coupon","Slovenia","Euro","SI0002103776","SI0002103776=",null,"11-Jan-2018","Senior Unsecured","Bond","N",9.4659999999999993,9.4580000000000002,62,1.244,"IS","MAT","06-Mar-2028",97.72,"N/A","SLOVENIA, REPUBLIC OF","N","Public Offering","--"]
["SLOVEN / SIGV   2.250 03-Mar-2032",null,"03-Mar-2032",2000000000,2000000000,2.25,"Fixed Coupon","Slovenia","Euro","SI0002103602","SI0002103602=",null,"03-Mar-2016","Senior Unsecured","Bond","N",12.127000000000001,12.074999999999999,69.099999999999994,1.5680000000000001,"IS","MAT","03-Mar-2032",108.49,"N/A","SLOVENIA, REPUBLIC OF","N","Underwritten","--"]
["SLOVEN / SIGV   1.500 25-Mar-2035",null,"25-Mar-2035",2250000000,2250000000,1.5,"Fixed Coupon","Slovenia","Euro","SI0002103487","SI0002103487=",null,"25-Mar-2015","Unsecured","Bond","N",14.744,14.683999999999999,81.7,1.802,"IS","MAT","27-Mar-2035",95.6,"N/A","SLOVENIA, REPUBLIC OF","N","Underwritten","--"]
["SLOVEN / SIGV   1.750 03-Nov-2040",null,"03-Nov-2040",3000000000,3000000000,1.75,"Fixed Coupon","Slovenia","Euro","SI0002103677","SI0002103677=",null,"03-Nov-2016","Unsecured","Bond","N",18.506,18.38,84.8,1.9339999999999999,"IS","MAT","05-Nov-2040",96.65,"N/A","SLOVENIA, REPUBLIC OF","N","Underwritten","--"]
["SLOVEN / SIGV   3.125 07-Aug-2045",null,"07-Aug-2045",1150000000,1150000000,3.125,"Fixed Coupon","Slovenia","Euro","SI0002103552","SI0002103552=",null,"07-Aug-2015","Unsecured","Bond","N",19.245999999999999,18.952999999999999,86.3,2.0270000000000001,"IS","MAT","07-Aug-2045",122.91,"N/A","SLOVENIA, REPUBLIC OF","N","Underwritten","--"]
["Eurobond",6,1000000000,1000000000]
["Description","Asset Duplicated","Maturity Date","Amount Outstanding","Issued Amount","Coupon","Coupon Class","Market of Issue","Currency","ISIN","RIC","Cusip","Issue Date","Seniority Type","Instrument Type","Principal Index Link Flag","Modified Duration","Option Adjusted Duration","Option Adjusted Spread","Yield","Yield Type","Yield Event","Yield Date","Last Price","Capital Tier","Government Bond Type","Is Convertible","Offering Type","Program Type"]
["SLOVEN / SIGV   4.000 22-Mar-2018",null,"22-Mar-2018",1000000000,1000000000,4,"Fixed Coupon","Eurobond","Euro","XS0292653994","SI029265399=",null,"22-Mar-2007","Senior Unsecured","Note","N",2.1999999999999999E-2,2.1999999999999999E-2,37.5,-0.36499999999999999,"IS","MAT","22-Mar-2018",100.096,"N/A","SLOVENIA, REPUBLIC OF","N","Regulation S","--"]
["SLOVEN / SIGV   4.750 10-May-2018","RGSRS","10-May-2018",810898476,810898476,4.75,"Fixed Coupon","Eurobond","U.S. Dollar","XS0927637495","SI092763749=",null,"10-May-2013","Senior Unsecured","Note","N",0.155,0.154,143.1,3.0979999999999999,"IS","MAT","10-May-2018",100.2479,"N/A","SLOVENIA, REPUBLIC OF","N","Regulation S","--"]
["SLOVEN / SIGV   4.125 18-Feb-2019","RGSRS","18-Feb-2019",1216347713,1216347713,4.125,"Fixed Coupon","Eurobond","U.S. Dollar","XS0982708926","SI098270892=",null,"18-Feb-2014","Senior Unsecured","Note","N",0.90500000000000003,0.91300000000000003,82.4,2.8860000000000001,"IS","MAT","19-Feb-2019",101.12439999999999,"N/A","SLOVENIA, REPUBLIC OF","N","Regulation S","--"]
["SLOVEN / SIGV   5.500 26-Oct-2022","RGSRS","26-Oct-2022",220977944,1824521570,5.5,"Fixed Coupon","Eurobond","U.S. Dollar","XS0847086237","SI084708623=",null,"26-Oct-2012","Senior Unsecured","Note","N",4.0220000000000002,4.0220000000000002,65.3,3.2570000000000001,"IS","MAT","26-Oct-2022",109.5385,"N/A","SLOVENIA, REPUBLIC OF","N","Regulation S","--"]
["SLOVEN / SIGV   5.850 10-May-2023","RGSRS","10-May-2023",107984917,2027246189,5.85,"Fixed Coupon","Eurobond","U.S. Dollar","XS0927637818","SI092763781=",null,"10-May-2013","Senior Unsecured","Note","N",4.415,4.4130000000000003,61.5,3.2669999999999999,"IS","MAT","10-May-2023",112.1597,"N/A","SLOVENIA, REPUBLIC OF","N","Regulation S","--"]
["SLOVEN / SIGV   5.250 18-Feb-2024","RGSRS","18-Feb-2024",1013623094,1621796951,5.25,"Fixed Coupon","Eurobond","U.S. Dollar","XS0982709221","SI098270922=",null,"18-Feb-2014","Senior Unsecured","Note","N",5.1070000000000002,5.1120000000000001,69,3.4169999999999998,"IS","MAT","20-Feb-2024",109.7581,"N/A","SLOVENIA, REPUBLIC OF","N","Regulation S","--"]
["Foreign",5,3369832144.0155702,7500810898.4755096]
["Description","Asset Duplicated","Maturity Date","Amount Outstanding","Issued Amount","Coupon","Coupon Class","Market of Issue","Currency","ISIN","RIC","Cusip","Issue Date","Seniority Type","Instrument Type","Principal Index Link Flag","Modified Duration","Option Adjusted Duration","Option Adjusted Spread","Yield","Yield Type","Yield Event","Yield Date","Last Price","Capital Tier","Government Bond Type","Is Convertible","Offering Type","Program Type"]
["SLOVEN / SIGV   4.750 10-May-2018",null,"10-May-2018",810898476,810898476,4.75,"Fixed Coupon","United States","U.S. Dollar","US831594AC06","831594AC0=","831594AC0","10-May-2013","Senior Unsecured","Note","N",0.155,0.154,142,3.1179999999999999,"CB","MAT","10-May-2018",100.2473,"N/A","SLOVENIA, REPUBLIC OF","N","Private placement-144A","--"]
["SLOVEN / SIGV   4.125 18-Feb-2019",null,"18-Feb-2019",1216347713,1216347713,4.125,"Fixed Coupon","United States","U.S. Dollar","US831594AF37","831594AF3=","831594AF3","18-Feb-2014","Senior Unsecured","Note","N",0.90500000000000003,0.91300000000000003,83.2,2.8860000000000001,"CB","MAT","19-Feb-2019",101.12430000000001,"N/A","SLOVENIA, REPUBLIC OF","N","Private placement-144A","--"]
["SLOVEN / SIGV   5.500 26-Oct-2022",null,"26-Oct-2022",220977944,1824521570,5.5,"Fixed Coupon","United States","U.S. Dollar","US831594AB23","831594AB2=","831594AB2","26-Oct-2012","Senior Unsecured","Note","N",4.0220000000000002,4.0229999999999997,64.900000000000006,3.2450000000000001,"CB","MAT","26-Oct-2022",109.59229999999999,"N/A","SLOVENIA, REPUBLIC OF","N","Private placement-144A","--"]
["SLOVEN / SIGV   5.850 10-May-2023",null,"10-May-2023",107984917,2027246189,5.85,"Fixed Coupon","United States","U.S. Dollar","US831594AD88","831594AD8=","831594AD8","10-May-2013","Senior Unsecured","Note","N",4.4160000000000004,4.4139999999999997,61.5,3.2549999999999999,"CB","MAT","10-May-2023",112.2201,"N/A","SLOVENIA, REPUBLIC OF","N","Private placement-144A","--"]
["SLOVEN / SIGV   5.250 18-Feb-2024",null,"18-Feb-2024",1013623094,1621796951,5.25,"Fixed Coupon","United States","U.S. Dollar","US831594AG10","831594AG1=","831594AG1","18-Feb-2014","Senior Unsecured","Note","N",5.1079999999999997,5.1130000000000004,69.2,3.4049999999999998,"CB","MAT","20-Feb-2024",109.82559999999999,"N/A","SLOVENIA, REPUBLIC OF","N","Private placement-144A no reg rights","--"]
["Total",39,30162274173,34358404862]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Program Type"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]

{"sheet":"SPAIN","index":27,"n_rows":270,"n_cols":33,"rows_kept":270,"cut":false,"hidden":true,"merged":[[9,29,9,32],[4,0,4,27],[259,0,259,27],[0,0,0,20],[2,0,2,20],[3,0,3,20]]}
["SPAIN, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:50","SPAIN, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:50","SPAIN, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:50","SPAIN, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:50","SPAIN, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:50","SPAIN, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:50","SPAIN, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:50","SPAIN, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:50","SPAIN, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:50","SPAIN, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:50","SPAIN, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:50","SPAIN, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:50","SPAIN, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:50","SPAIN, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:50","SPAIN, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:50","SPAIN, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:50","SPAIN, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:50","SPAIN, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:50","SPAIN, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:50","SPAIN, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:50","SPAIN, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 14:50"]
[]
["Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure"]
["Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro","Currency: Euro"]
["Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds",null,"Issuer Description"]
["Bond Type","Issues","Outstanding","Issued",null,{"$f":"AG12+F7","v":956595000610},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description","SPAIN, KINGDOM OF (GOVERNMENT)"]
["Domestic",244,932064060000,1059541782001.8,null,{"$f":"SUMIF(B9:B252,\"STRIP\",D9:D252)","v":23574750000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Parent","--"]
["Description","Asset Duplicated","Maturity Date","Amount Outstanding","Issued Amount","Coupon","Coupon Class","Market of Issue","Currency","ISIN","RIC","Cusip","Issue Date","Seniority Type","Instrument Type","Principal Index Link Flag","Modified Duration","Option Adjusted Duration","Option Adjusted Spread","Yield","Yield Type","Yield Event","Yield Date","Last Price","Capital Tier","Government Bond Type","Is Convertible","Offering Type","Program Type","Ultimate Parent","--"]
["LETRA / ESGV         06-Apr-2018",null,"06-Apr-2018",7747030000,7747040000,"--","Discount/Zero Coupon","Spain","Euro","ES0L01804068","ESL0180406=",null,"07-Apr-2017","Senior Unsecured","Bill","N",6.0999999999999999E-2,6.3E-2,-8.3000000000000007,-0.81299999999999994,"IS","MAT","06-Apr-2018",100.05200000000001,"N/A","SPAIN LETRAS","N","Auction","--"]
["STRIPS / ESGV  IO Str 30-Apr-2018","STRIP","30-Apr-2018",162950000,223040000,"--","Stripped Coupon","Spain","Euro","ES00000122O4","ES0000122O=",null,"14-May-2010","Senior Unsecured","Strip - Interest only","N",0.128,0.129,42.4,-0.316,"IS","MAT","30-Apr-2018",100.0407,"N/A","SPAIN INTEREST STRIP","N","Underwritten","--","Debt Structure","Debt Structure","Debt Structure","Debt Structure"]
["DEUDA / ESGV   0.250 30-Apr-2018",null,"30-Apr-2018",16814640000,16824675000,0.25,"Fixed Coupon","Spain","Euro","ES00000127D6","ES0000127D=",null,"26-May-2015","Senior Unsecured","Bono del Estado","N",0.128,0.129,32.4,-0.41599999999999998,"IS","MAT","30-Apr-2018",100.086,"N/A","SPAIN BONOS Y OBLIGACIONES","N","Auction","--","Name","#","Amount Issued","Amount Outstanding"]
["ESPRS / ESGV  PO Str 30-Apr-2018",null,"30-Apr-2018",10000000,10000000,"--","Stripped Coupon","Spain","Euro","ES00000128J1","ES0000128J=",null,"30-Apr-2015","Senior Unsecured","Strip - Principal only","N","--","--","--","--","--","--",null,"--","N/A","SPAIN PRINCIPAL STRIP","N","Underwritten","--","Bonds",248,1060497972612,933020250610]
["STRIPS / ESGV  IO Str 30-Apr-2018","STRIP","30-Apr-2018",52370000,55110000,"--","Stripped Coupon","Spain","Euro","ES00000125T6","ES0000125T=",null,"20-May-2014","Senior Unsecured","Strip - Interest only","N",0.128,0.129,42.4,-0.316,"IS","MAT","30-Apr-2018",100.0407,"N/A","SPAIN INTEREST STRIP","N","Underwritten","--","Bonds - To Be Issued",1,0,0]
["LETRA / ESGV         11-May-2018",null,"11-May-2018",8359780000,8359791000,"--","Discount/Zero Coupon","Spain","Euro","ES0L01805115","ESL0180511=",null,"12-May-2017","Senior Unsecured","Bill","N",0.158,0.159,23.8,-0.496,"IS","MAT","11-May-2018",100.08,"N/A","SPAIN LETRAS","N","Auction","--","Bonds (As Borrower)",1,300000000,300000000]
["LETRA / ESGV         15-Jun-2018",null,"15-Jun-2018",7331130000,7756130000,"--","Discount/Zero Coupon","Spain","Euro","ES0L01806154","ESL0180615=",null,"16-Jun-2017","Senior Unsecured","Bill","N",0.253,0.255,24.1,-0.48699999999999999,"IS","MAT","15-Jun-2018",100.126,"N/A","SPAIN LETRAS","N","Auction","--","Bonds (As Borrower) - To Be Issued",0,0,0]
["LETRA / ESGV         13-Jul-2018",null,"13-Jul-2018",6905950000,6905951000,"--","Discount/Zero Coupon","Spain","Euro","ES0L01807137","ESL0180713=",null,"14-Jul-2017","Senior Unsecured","Bill","N",0.33100000000000002,0.33200000000000002,22.7,-0.47199999999999998,"IS","MAT","13-Jul-2018",100.15900000000001,"N/A","SPAIN LETRAS","N","Auction","--","Loans",0,0,"--"]
["ESPRS / ESGV  PO Str 30-Jul-2018",null,"30-Jul-2018",786900000,1874300000,"--","Stripped Coupon","Spain","Euro","ES00000121F4","ES0000121F=",null,"30-Jul-2008","Senior Unsecured","Strip - Principal only","N",0.378,0.379,28.3,-0.41,"IS","MAT","30-Jul-2018",100.1555,"N/A","SPAIN PRINCIPAL STRIP","N",null,"--","Total",250,1060797972612,933320250610]
["DEUDA / ESGV   4.100 30-Jul-2018",null,"30-Jul-2018",20026540000,21900840000,4.0999999999999996,"Fixed Coupon","Spain","Euro","ES00000121A5","ES0000121A=",null,"19-Feb-2008","Senior Unsecured","Obligacion del Estado","N",0.378,0.379,28.3,-0.41,"IS","MAT","30-Jul-2018",101.712,"N/A","SPAIN BONOS Y OBLIGACIONES","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 30-Jul-2018","STRIP","30-Jul-2018",3370000,3700000,"--","Stripped Coupon","Spain","Euro","ES00000127L9","ES0000127L=",null,"04-Sep-2015","Senior Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 30-Jul-2018","STRIP","30-Jul-2018",836120000,1105570000,"--","Stripped Coupon","Spain","Euro","ES0000012635","ES00001263=",null,"19-Nov-2001","Senior Unsecured","Strip - Interest only","N",0.378,0.378,38.299999999999997,-0.31,"IS","MAT","30-Jul-2018",100.11750000000001,"N/A","SPAIN INTEREST STRIP","N",null,"--"]
["LETRA / ESGV         17-Aug-2018",null,"17-Aug-2018",7155520000,7155520000,"--","Discount/Zero Coupon","Spain","Euro","ES0L01808176","ESL0180817=",null,"18-Aug-2017","Senior Unsecured","Bill","N",0.42599999999999999,0.42799999999999999,21.4,-0.46300000000000002,"IS","MAT","17-Aug-2018",100.20099999999999,"N/A","SPAIN LETRAS","N","Auction","--"]
["LETRA / ESGV         14-Sep-2018",null,"14-Sep-2018",6818000000,6818000000,"--","Discount/Zero Coupon","Spain","Euro","ES0L01809141","ESL0180914=",null,"15-Sep-2017","Senior Unsecured","Bill","N",0.501,0.505,22,-0.44500000000000001,"IS","MAT","14-Sep-2018",100.22799999999999,"N/A","SPAIN LETRAS","N","Auction","--"]
["LETRA / ESGV         12-Oct-2018",null,"12-Oct-2018",5096390000,5096390000,"--","Discount/Zero Coupon","Spain","Euro","ES0L01810123","ESL0181012=",null,"13-Oct-2017","Senior Unsecured","Bill","N",0.57899999999999996,0.58199999999999996,21.6,-0.44,"IS","MAT","12-Oct-2018",100.26,"N/A","SPAIN LETRAS","N","Auction","--"]
["STRIPS / ESGV  IO Str 31-Oct-2018","STRIP","31-Oct-2018",128010000,219600000,"--","Stripped Coupon","Spain","Euro","ES00000122B1","ES0000122B=",null,"06-Nov-2009","Senior Unsecured","Strip - Interest only","N",0.63200000000000001,0.63400000000000001,31,-0.34699999999999998,"IS","MAT","31-Oct-2018",100.2204,"N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["ESPRS / ESGV  PO Str 31-Oct-2018",null,"31-Oct-2018",477800000,1025700000,"--","Stripped Coupon","Spain","Euro","ES00000124J0","ES0000124J=",null,"20-Nov-2013","Senior Unsecured","Strip - Principal only","N",0.63200000000000001,0.63400000000000001,21,-0.44700000000000001,"IS","MAT","31-Oct-2018",100.2841,"N/A","SPAIN PRINCIPAL STRIP","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 31-Oct-2018","STRIP","31-Oct-2018",149140000,196170000,"--","Stripped Coupon","Spain","Euro","ES00000124O0","ES0000124O=",null,"20-Nov-2013","Senior Unsecured","Strip - Interest only","N",0.63200000000000001,0.63400000000000001,31,-0.34699999999999998,"IS","MAT","31-Oct-2018",100.2204,"N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["DEUDA / ESGV   3.750 31-Oct-2018",null,"31-Oct-2018",19939730000,20965444000,3.75,"Fixed Coupon","Spain","Euro","ES00000124B7","ES0000124B=",null,"09-Jul-2013","Senior Unsecured","Bono del Estado","N",0.63200000000000001,0.63400000000000001,21,-0.44700000000000001,"IS","MAT","31-Oct-2018",102.66800000000001,"N/A","SPAIN BONOS Y OBLIGACIONES","N","Auction","--"]
["LETRA / ESGV         16-Nov-2018",null,"16-Nov-2018",5700670000,5700670000,"--","Discount/Zero Coupon","Spain","Euro","ES0L01811162","ESL0181116=",null,"17-Nov-2017","Senior Unsecured","Bill","N",0.67400000000000004,0.67800000000000005,22.2,-0.42599999999999999,"IS","MAT","16-Nov-2018",100.29300000000001,"N/A","SPAIN LETRAS","N","Auction","--"]
["LETRA / ESGV         07-Dec-2018",null,"07-Dec-2018",4056540000,4986902000,"--","Discount/Zero Coupon","Spain","Euro","ES0L01812079","ESL0181207=",null,"08-Dec-2017","Senior Unsecured","Bill","N",0.73399999999999999,0.73599999999999999,8.8000000000000007,-0.55400000000000005,"IS","MAT","07-Dec-2018",100.414,"N/A","SPAIN LETRAS","N","Auction","--"]
["LETRA / ESGV         18-Jan-2019",null,"18-Jan-2019",4074250000,4074250000,"--","Discount/Zero Coupon","Spain","Euro","ES0L01901187","ESL0190118=",null,"19-Jan-2018","Senior Unsecured","Bill","N",0.84799999999999998,0.85099999999999998,22.7,-0.42699999999999999,"IS","MAT","18-Jan-2019",100.369,"N/A","SPAIN LETRAS","N","Auction","--"]
["STRIPS / ESGV  IO Str 31-Jan-2019","STRIP","31-Jan-2019",532290000,789019351,"--","Stripped Coupon","Spain","Euro","ES0000011934","ES00001193=",null,"15-Jan-1998","Unsecured","Strip - Interest only","N",0.88300000000000001,0.88600000000000001,35.200000000000003,-0.312,"IS","MAT","31-Jan-2019",100.27679999999999,"N/A","SPAIN INTEREST STRIP","N",null,"--"]
["STRIPS / ESGV  IO Str 31-Jan-2019","STRIP","31-Jan-2019",35930000,41590000,"--","Stripped Coupon","Spain","Euro","ES00000125C2","ES0000125C=",null,"14-Feb-2014","Senior Unsecured","Strip - Interest only","N",0.88300000000000001,0.88600000000000001,35.200000000000003,-0.312,"IS","MAT","31-Jan-2019",100.27679999999999,"N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["ESPRS / ESGV  PO Str 31-Jan-2019",null,"31-Jan-2019",9000000,9000000,"--","Stripped Coupon","Spain","Euro","ES00000128R4","ES0000128R=",null,"08-Mar-2017","Senior Unsecured","Strip - Principal only","N",0.88400000000000001,0.88600000000000001,25.2,-0.41199999999999998,"IS","MAT","31-Jan-2019",100.3659,"N/A","SPAIN PRINCIPAL STRIP","N","Underwritten","--"]
["DEUDA / ESGV   0.250 31-Jan-2019",null,"31-Jan-2019",18129860000,18138864000,0.25,"Fixed Coupon","Spain","Euro","ES00000128A0","ES0000128A=",null,"26-Jan-2016","Senior Unsecured","Bono del Estado","N",0.88400000000000001,0.88600000000000001,25.2,-0.41199999999999998,"IS","MAT","31-Jan-2019",100.58799999999999,"N/A","SPAIN BONOS Y OBLIGACIONES","N","Auction","--"]
["LETRA / ESGV         15-Feb-2019",null,"15-Feb-2019",3430510000,3430510000,"--","Discount/Zero Coupon","Spain","Euro","ES0L01902151","ESL0190215=",null,"16-Feb-2018","Senior Unsecured","Bill","N",0.92300000000000004,0.92700000000000005,22.7,-0.434,"IS","MAT","15-Feb-2019",100.40900000000001,"N/A","SPAIN LETRAS","N","Auction","--"]
["LETRA / ESGV         08-Mar-2019",null,"08-Mar-2019",4568240000,4568240000,"--","Discount/Zero Coupon","Spain","Euro","ES0L01903084","ESL0190308=",null,"09-Mar-2018","Senior Unsecured","Bill","N",0.98699999999999999,0.98499999999999999,25.2,-0.41299999999999998,"IS","MAT","08-Mar-2019",100.414,"N/A","SPAIN LETRAS","N","Auction","--"]
["STRIPS / ESGV  IO Str 30-Apr-2019","STRIP","30-Apr-2019",162950000,223040000,"--","Stripped Coupon","Spain","Euro","ES00000122P1","ES0000122P=",null,"14-May-2010","Senior Unsecured","Strip - Interest only","N",1.129,1.129,40.9,-0.26500000000000001,"IS","MAT","30-Apr-2019",100.2998,"N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["DEUDA / ESGV   2.750 30-Apr-2019",null,"30-Apr-2019",22359370000,22411684000,2.75,"Fixed Coupon","Spain","Euro","ES00000124V5","ES0000124V=",null,"14-Jan-2014","Senior Unsecured","Bono del Estado","N",1.1040000000000001,1.1040000000000001,30.9,-0.36499999999999999,"IS","MAT","30-Apr-2019",103.53019999999999,"N/A","SPAIN BONOS Y OBLIGACIONES","N","Auction","--"]
["ESPRS / ESGV  PO Str 30-Apr-2019",null,"30-Apr-2019",45800000,52300000,"--","Stripped Coupon","Spain","Euro","ES00000125O7","ES0000125O=",null,"20-May-2014","Senior Unsecured","Strip - Principal only","N",1.1299999999999999,1.1299999999999999,30.9,-0.36499999999999999,"IS","MAT","30-Apr-2019",100.4135,"N/A","SPAIN PRINCIPAL STRIP","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 30-Apr-2019","STRIP","30-Apr-2019",52350000,55090000,"--","Stripped Coupon","Spain","Euro","ES00000125U4","ES0000125U=",null,"20-May-2014","Senior Unsecured","Strip - Interest only","N",1.129,1.129,40.9,-0.26500000000000001,"IS","MAT","30-Apr-2019",100.2998,"N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["ESPRS / ESGV  PO Str 30-Jul-2019",null,"30-Jul-2019",590200000,1909600000,"--","Stripped Coupon","Spain","Euro","ES00000121R9","ES0000121R=",null,"31-Jul-2009","Senior Unsecured","Strip - Principal only","N",1.38,1.379,33.6,-0.32400000000000001,"IS","MAT","30-Jul-2019",100.4478,"N/A","SPAIN PRINCIPAL STRIP","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 30-Jul-2019","STRIP","30-Jul-2019",3370000,3700000,"--","Stripped Coupon","Spain","Euro","ES00000127M7","ES0000127M=",null,"04-Sep-2015","Senior Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 30-Jul-2019","STRIP","30-Jul-2019",803860000,1041010000,"--","Stripped Coupon","Spain","Euro","ES0000012643","ES00001264=",null,"23-Jan-2001","Unsecured","Strip - Interest only","N",1.379,1.379,41.6,-0.24399999999999999,"IS","MAT","30-Jul-2019",100.3368,"N/A","SPAIN INTEREST STRIP","N",null,"--"]
["DEUDA / ESGV   4.600 30-Jul-2019",null,"30-Jul-2019",20168170000,22092777000,4.5999999999999996,"Fixed Coupon","Spain","Euro","ES00000121L2","ES0000121L=",null,"10-Feb-2009","Senior Unsecured","Obligacion del Estado","N",1.3380000000000001,1.337,33.700000000000003,-0.32400000000000001,"IS","MAT","30-Jul-2019",106.81319999999999,"N/A","SPAIN BONOS Y OBLIGACIONES","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 31-Oct-2019","STRIP","31-Oct-2019",128010000,219600000,"--","Stripped Coupon","Spain","Euro","ES00000122C9","ES0000122C=",null,"06-Nov-2009","Senior Unsecured","Strip - Interest only","N",1.629,1.633,41.3,-0.20899999999999999,"IS","MAT","31-Oct-2019",100.3424,"N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["DEUDA / ESGV   4.300 31-Oct-2019",null,"31-Oct-2019",20193350000,21414946000,4.3,"Fixed Coupon","Spain","Euro","ES00000121O6","ES0000121O=",null,"02-Jun-2009","Senior Unsecured","Obligacion del Estado","N",1.591,1.595,33.4,-0.28899999999999998,"IS","MAT","31-Oct-2019",107.5235,"N/A","SPAIN BONOS Y OBLIGACIONES","N","Underwritten","--"]
["ESPRS / ESGV  PO Str 31-Oct-2019",null,"31-Oct-2019",967800000,1605700000,"--","Stripped Coupon","Spain","Euro","ES00000121V1","ES0000121V=",null,"06-Nov-2009","Senior Unsecured","Strip - Principal only","N",1.63,1.6339999999999999,33.299999999999997,-0.28899999999999998,"IS","MAT","31-Oct-2019",100.4738,"N/A","SPAIN PRINCIPAL STRIP","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 31-Oct-2019","STRIP","31-Oct-2019",131220000,161480000,"--","Stripped Coupon","Spain","Euro","ES00000124Q5","ES0000124Q=",null,"20-Nov-2013","Senior Unsecured","Strip - Interest only","N",1.629,1.633,41.3,-0.20899999999999999,"IS","MAT","31-Oct-2019",100.3424,"N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["DEUDAI / ESGV   0.550 30-Nov-2019",null,"30-Nov-2019",9615650000,9615686000,0.55000000000000004,"Fixed Coupon","Spain","Euro","ES00000126W8","ES0000126W=",null,"14-Oct-2014","Senior Unsecured","Bono del Estado","Y",1.7250000000000001,1.728,-96.2,-1.5629999999999999,"IS","MAT","02-Dec-2019",103.7115,"N/A","SPAIN BONOS Y OBLIGACIONES (INFLATION LINKED)","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 31-Jan-2020","STRIP","31-Jan-2020",35910000,41570000,"--","Stripped Coupon","Spain","Euro","ES00000125D0","ES0000125D=",null,"14-Feb-2014","Senior Unsecured","Strip - Interest only","N",1.8819999999999999,1.885,41.4,-0.157,"IS","MAT","31-Jan-2020",100.29689999999999,"N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["ESPRS / ESGV  PO Str 31-Jan-2020",null,"31-Jan-2020",110500000,132200000,"--","Stripped Coupon","Spain","Euro","ES00000127B0","ES0000127B=",null,"02-Mar-2015","Senior Unsecured","Strip - Principal only","N",1.883,1.8859999999999999,31.4,-0.25700000000000001,"IS","MAT","31-Jan-2020",100.48650000000001,"N/A","SPAIN PRINCIPAL STRIP","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 31-Jan-2020","STRIP","31-Jan-2020",532290000,789019351,"--","Stripped Coupon","Spain","Euro","ES0000011942","ES00001194=",null,"05-May-1998","Unsecured","Strip - Interest only","N",1.8819999999999999,1.885,41.4,-0.157,"IS","MAT","31-Jan-2020",100.29689999999999,"N/A","SPAIN INTEREST STRIP","N",null,"--"]
["DEUDA / ESGV   1.400 31-Jan-2020",null,"31-Jan-2020",22992490000,23124709000,1.4,"Fixed Coupon","Spain","Euro","ES00000126C0","ES0000126C=",null,"08-Jul-2014","Senior Unsecured","Bono del Estado","N",1.869,1.8720000000000001,31.5,-0.25700000000000001,"IS","MAT","31-Jan-2020",103.1354,"N/A","SPAIN BONOS Y OBLIGACIONES","N","Auction","--"]
["DEUDA / ESGV   4.000 30-Apr-2020",null,"30-Apr-2020",22436740000,24415660000,4,"Fixed Coupon","Spain","Euro","ES00000122D7","ES0000122D=",null,"20-Jan-2010","Senior Unsecured","Obligacion del Estado","N",2.0230000000000001,2.0249999999999999,34.799999999999997,-0.182,"IS","MAT","30-Apr-2020",108.92789999999999,"N/A","SPAIN BONOS Y OBLIGACIONES","N","Underwritten","--"]
["ESPRS / ESGV  PO Str 30-Apr-2020",null,"30-Apr-2020",928300000,1978900000,"--","Stripped Coupon","Spain","Euro","ES00000122I6","ES0000122I=",null,"14-May-2010","Senior Unsecured","Strip - Principal only","N",2.13,2.1320000000000001,34.4,-0.182,"IS","MAT","30-Apr-2020",100.3882,"N/A","SPAIN PRINCIPAL STRIP","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 30-Apr-2020","STRIP","30-Apr-2020",162950000,223070000,"--","Stripped Coupon","Spain","Euro","ES00000122Q9","ES0000122Q=",null,"14-May-2010","Senior Unsecured","Strip - Interest only","N",2.129,2.1309999999999998,44.4,-8.2000000000000003E-2,"IS","MAT","30-Apr-2020",100.17440000000001,"N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 30-Apr-2020","STRIP","30-Apr-2020",51090000,53720000,"--","Stripped Coupon","Spain","Euro","ES00000125V2","ES0000125V=",null,"20-May-2014","Senior Unsecured","Strip - Interest only","N",2.129,2.1309999999999998,44.4,-8.2000000000000003E-2,"IS","MAT","30-Apr-2020",100.17440000000001,"N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["ESPRS / ESGV  PO Str 30-Jul-2020",null,"30-Jul-2020",3500000,31500000,"--","Stripped Coupon","Spain","Euro","ES00000127I5","ES0000127I=",null,"04-Sep-2015","Senior Unsecured","Strip - Principal only","N","--","--","--","--","--","--",null,"--","N/A","SPAIN PRINCIPAL STRIP","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 30-Jul-2020","STRIP","30-Jul-2020",776710000,973580000,"--","Stripped Coupon","Spain","Euro","ES0000012650","ES00001265=",null,"19-Nov-2001","Unsecured","Strip - Interest only","N",2.3780000000000001,2.38,46.1,-2.5000000000000001E-2,"IS","MAT","30-Jul-2020",100.05929999999999,"N/A","SPAIN INTEREST STRIP","N",null,"--"]
["STRIPS / ESGV  IO Str 30-Jul-2020","STRIP","30-Jul-2020",3370000,3700000,"--","Stripped Coupon","Spain","Euro","ES00000127N5","ES0000127N=",null,"04-Sep-2015","Senior Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["DEUDA / ESGV   1.150 30-Jul-2020",null,"30-Jul-2020",19075690000,19107210000,1.1499999999999999,"Fixed Coupon","Spain","Euro","ES00000127H7","ES0000127H=",null,"16-Jun-2015","Senior Unsecured","Bono del Estado","N",2.3460000000000001,2.347,36.299999999999997,-0.125,"IS","MAT","30-Jul-2020",103.0384,"N/A","SPAIN BONOS Y OBLIGACIONES","N","Auction","--"]
["ESPRS / ESGV  PO Str 31-Oct-2020",null,"31-Oct-2020",1781400000,3274500000,"--","Stripped Coupon","Spain","Euro","ES00000122Z0","ES0000122Z=",null,"29-Nov-2010","Senior Unsecured","Strip - Principal only","N",2.6339999999999999,2.64,40,-4.1000000000000002E-2,"IS","MAT","02-Nov-2020",100.1075,"N/A","SPAIN PRINCIPAL STRIP","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 31-Oct-2020","STRIP","31-Oct-2020",86400000,158800000,"--","Stripped Coupon","Spain","Euro","ES00000123A1","ES0000123A=",null,"29-Nov-2010","Senior Unsecured","Strip - Interest only","N",2.633,2.6389999999999998,45,8.9999999999999993E-3,"IS","MAT","02-Nov-2020",99.975499999999997,"N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 31-Oct-2020","STRIP","31-Oct-2020",131220000,161480000,"--","Stripped Coupon","Spain","Euro","ES00000124R3","ES0000124R=",null,"20-Nov-2013","Senior Unsecured","Strip - Interest only","N",2.633,2.6389999999999998,45,8.9999999999999993E-3,"IS","MAT","02-Nov-2020",99.975499999999997,"N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["DEUDA / ESGV   4.850 31-Oct-2020",null,"31-Oct-2020",16605820000,19885320000,4.8499999999999996,"Fixed Coupon","Spain","Euro","ES00000122T3","ES0000122T=",null,"13-Jul-2010","Senior Unsecured","Obligacion del Estado","N",2.5070000000000001,2.5129999999999999,35.700000000000003,-9.0999999999999998E-2,"IS","MAT","02-Nov-2020",113.0308,"N/A","SPAIN BONOS Y OBLIGACIONES","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 31-Jan-2021","STRIP","31-Jan-2021",532290000,789019351,"--","Stripped Coupon","Spain","Euro","ES0000011959","ES00001195=",null,"05-May-1998","Unsecured","Strip - Interest only","N",2.879,2.887,53,0.13200000000000001,"IS","MAT","01-Feb-2021",99.621200000000002,"N/A","SPAIN INTEREST STRIP","N",null,"--"]
["STRIPS / ESGV  IO Str 31-Jan-2021","STRIP","31-Jan-2021",34360000,39770000,"--","Stripped Coupon","Spain","Euro","ES00000125E8","ES0000125E=",null,"14-Feb-2014","Senior Unsecured","Strip - Interest only","N",2.879,2.887,53,0.13200000000000001,"IS","MAT","01-Feb-2021",99.621200000000002,"N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["DEUDA / ESGV   0.050 31-Jan-2021",null,"31-Jan-2021",11549990000,12552995000,0.05,"Fixed Coupon","Spain","Euro","ES00000128X2","ES0000128X=",null,"06-Jun-2017","Senior Unsecured","Bono del Estado","N",2.879,2.887,38,-1.7999999999999999E-2,"IS","MAT","01-Feb-2021",100.1977,"N/A","SPAIN BONOS Y OBLIGACIONES","N","Auction","--"]
["ESPRS / ESGV  PO Str 30-Apr-2021",null,"30-Apr-2021",2287600000,2796600000,"--","Stripped Coupon","Spain","Euro","ES00000123F0","ES0000123F=",null,"13-May-2011","Senior Unsecured","Strip - Principal only","N",3.1269999999999998,3.1280000000000001,41.8,6.3E-2,"IS","MAT","30-Apr-2021",99.804199999999994,"N/A","SPAIN PRINCIPAL STRIP","N",null,"--"]
["STRIPS / ESGV  IO Str 30-Apr-2021","STRIP","30-Apr-2021",125820000,153830000,"--","Stripped Coupon","Spain","Euro","ES00000123G8","ES0000123G=",null,"13-May-2011","Senior Unsecured","Strip - Interest only","N",3.125,3.1269999999999998,52.2,0.16400000000000001,"NA","MAT","30-Apr-2021",99.489000000000004,"N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["DEUDA / ESGV   5.500 30-Apr-2021",null,"30-Apr-2021",21714320000,24510934000,5.5,"Fixed Coupon","Spain","Euro","ES00000123B9","ES0000123B=",null,"24-Jan-2011","Senior Unsecured","Obligacion del Estado","N",2.8570000000000002,2.8580000000000001,38.1,1.2999999999999999E-2,"IS","MAT","30-Apr-2021",117.1641,"N/A","SPAIN BONOS Y OBLIGACIONES","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 30-Apr-2021","STRIP","30-Apr-2021",51090000,53720000,"--","Stripped Coupon","Spain","Euro","ES00000125W0","ES0000125W=",null,"20-May-2014","Senior Unsecured","Strip - Interest only","N",3.125,3.1269999999999998,51.8,0.16300000000000001,"IS","MAT","30-Apr-2021",99.492800000000003,"N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 30-Jul-2021","STRIP","30-Jul-2021",776710000,970150000,"--","Stripped Coupon","Spain","Euro","ES0000012668","ES00001266=",null,"19-Nov-2001","Unsecured","Strip - Interest only","N",3.3740000000000001,3.375,51.8,0.20699999999999999,"IS","MAT","30-Jul-2021",99.302599999999998,"N/A","SPAIN INTEREST STRIP","N",null,"--"]
["ESPRS / ESGV  PO Str 30-Jul-2021",null,"30-Jul-2021",10000000,10000000,"--","Stripped Coupon","Spain","Euro","ES00000128I3","ES0000128I=",null,"13-Aug-2016","Senior Unsecured","Strip - Principal only","N",3.3759999999999999,3.3769999999999998,38.799999999999997,7.6999999999999999E-2,"IS","MAT","30-Jul-2021",99.739099999999993,"N/A","SPAIN PRINCIPAL STRIP","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 30-Jul-2021","STRIP","30-Jul-2021",3330000,3330000,"--","Stripped Coupon","Spain","Euro","ES00000127O3","ES0000127O=",null,"04-Sep-2015","Senior Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["DEUDA / ESGV   0.750 30-Jul-2021",null,"30-Jul-2021",21969320000,21979332000,0.75,"Fixed Coupon","Spain","Euro","ES00000128B8","ES0000128B=",null,"08-Mar-2016","Senior Unsecured","Bono del Estado","N",3.3340000000000001,3.3340000000000001,34,2.7E-2,"IS","MAT","30-Jul-2021",102.4396,"N/A","SPAIN BONOS Y OBLIGACIONES","N","Auction","--"]
["STRIPS / ESGV  IO Str 31-Oct-2021","STRIP","31-Oct-2021",131220000,161480000,"--","Stripped Coupon","Spain","Euro","ES00000124S1","ES0000124S=",null,"20-Nov-2013","Senior Unsecured","Strip - Interest only","N",3.6259999999999999,3.6309999999999998,53.1,0.27,"IS","MAT","01-Nov-2021",99.024799999999999,"N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["DEUDAI / ESGV   0.300 30-Nov-2021",null,"30-Nov-2021",4993100000,4993104000,0.3,"Fixed Coupon","Spain","Euro","ES00000128D4","ES0000128D=",null,"10-May-2016","Senior Unsecured","Bono del Estado","Y",3.72,3.7210000000000001,-98.7,-1.23,"IS","MAT","30-Nov-2021",105.8526,"N/A","SPAIN BONOS Y OBLIGACIONES (INFLATION LINKED)","N","Auction","--"]
["ESPRS / ESGV  PO Str 31-Jan-2022",null,"31-Jan-2022",2386500000,3718700000,"--","Stripped Coupon","Spain","Euro","ES00000123N4","ES0000123N=",null,"06-Mar-2012","Senior Unsecured","Strip - Principal only","N",3.8780000000000001,3.8820000000000001,35.4,0.14099999999999999,"IS","MAT","31-Jan-2022",99.4559,"N/A","SPAIN PRINCIPAL STRIP","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 31-Jan-2022","STRIP","31-Jan-2022",34360000,39770000,"--","Stripped Coupon","Spain","Euro","ES00000125F5","ES0000125F=",null,"14-Feb-2014","Senior Unsecured","Strip - Interest only","N",3.8759999999999999,3.88,45.4,0.24099999999999999,"IS","MAT","31-Jan-2022",99.070999999999998,"N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 31-Jan-2022","STRIP","31-Jan-2022",532290000,789169351,"--","Stripped Coupon","Spain","Euro","ES0000011967","ES00001196=",null,"05-May-1998","Unsecured","Strip - Interest only","N",3.8759999999999999,3.88,45.4,0.24099999999999999,"IS","MAT","31-Jan-2022",99.070999999999998,"N/A","SPAIN INTEREST STRIP","N",null,"--"]
["DEUDA / ESGV   5.850 31-Jan-2022",null,"31-Jan-2022",20540610000,24270120000,5.85,"Fixed Coupon","Spain","Euro","ES00000123K0","ES0000123K=",null,"22-Nov-2011","Senior Unsecured","Obligacion del Estado","N",3.593,3.5960000000000001,35.5,0.121,"IS","MAT","31-Jan-2022",122.19280000000001,"N/A","SPAIN BONOS Y OBLIGACIONES","N","Auction","--"]
["DEUDA / ESGV   0.400 30-Apr-2022",null,"30-Apr-2022",20858010000,20900026000,0.4,"Fixed Coupon","Spain","Euro","ES00000128O1","ES0000128O=",null,"24-Jan-2017","Senior Unsecured","Bono del Estado","N",4.09,4.09,37,0.20599999999999999,"IS","MAT","02-May-2022",100.7966,"N/A","SPAIN BONOS Y OBLIGACIONES","N","Auction","--"]
["ESPRS / ESGV  PO Str 30-Apr-2022",null,"30-Apr-2022",42000000,42000000,"--","Stripped Coupon","Spain","Euro","ES00000128T0","ES0000128T=",null,"17-May-2017","Senior Unsecured","Strip - Principal only","N",4.1289999999999996,4.13,38.799999999999997,0.22600000000000001,"IS","MAT","02-May-2022",99.072100000000006,"N/A","SPAIN PRINCIPAL STRIP","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 30-Apr-2022","STRIP","30-Apr-2022",51090000,53720000,"--","Stripped Coupon","Spain","Euro","ES00000125X8","ES0000125X=",null,"20-May-2014","Senior Unsecured","Strip - Interest only","N",4.1269999999999998,4.1280000000000001,48.8,0.32600000000000001,"IS","MAT","02-May-2022",98.664500000000004,"N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 30-Jul-2022","STRIP","30-Jul-2022",3250000,3250000,"--","Stripped Coupon","Spain","Euro","ES00000127P0","ES0000127P=",null,"04-Sep-2015","Senior Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 30-Jul-2022","STRIP","30-Jul-2022",776710000,970160000,"--","Stripped Coupon","Spain","Euro","ES0000012676","ES00001267=",null,"19-Nov-2001","Unsecured","Strip - Interest only","N",4.3730000000000002,4.3760000000000003,44.3,0.33100000000000002,"IS","MAT","01-Aug-2022",98.561400000000006,"N/A","SPAIN INTEREST STRIP","N",null,"--"]
["STRIPS / ESGV  IO Str 31-Oct-2022","STRIP","31-Oct-2022",131220000,161480000,"--","Stripped Coupon","Spain","Euro","ES00000124T9","ES0000124T=",null,"20-Nov-2013","Senior Unsecured","Strip - Interest only","N",4.617,4.6219999999999999,52.6,0.46400000000000002,"IS","MAT","31-Oct-2022",97.878500000000003,"N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["ESPRS / ESGV  PO Str 31-Oct-2022",null,"31-Oct-2022",0,0,"--","Stripped Coupon","Spain","Euro","ES0000012B13","ES000012B1=",null,"23-Nov-2017","Senior Unsecured","Strip - Principal only","N",4.6189999999999998,4.6239999999999997,42.7,0.36399999999999999,"IS","MAT","31-Oct-2022",98.331100000000006,"N/A","SPAIN PRINCIPAL STRIP","N","Underwritten","--"]
["DEUDA / ESGV   0.450 31-Oct-2022",null,"31-Oct-2022",12367820000,13609192000,0.45,"Fixed Coupon","Spain","Euro","ES0000012A97","ES000012A9=",null,"10-Oct-2017","Senior Unsecured","Bono del Estado","N",4.5759999999999996,4.5810000000000004,38,0.314,"IS","MAT","31-Oct-2022",100.6247,"N/A","SPAIN BONOS Y OBLIGACIONES","N","Auction","--"]
["ESPRS / ESGV  PO Str 31-Jan-2023",null,"31-Jan-2023",636300000,736300000,"--","Stripped Coupon","Spain","Euro","ES00000124X1","ES0000124X=",null,"14-Feb-2014","Senior Unsecured","Strip - Principal only","N",4.8710000000000004,4.875,41.3,0.39700000000000002,"IS","MAT","31-Jan-2023",98.084599999999995,"N/A","SPAIN PRINCIPAL STRIP","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 31-Jan-2023","STRIP","31-Jan-2023",392680000,582889452,"--","Stripped Coupon","Spain","Euro","ES0000011975","ES00001197=",null,"05-May-1998","Senior Unsecured","Strip - Interest only","N",4.8680000000000003,4.8719999999999999,54.2,0.52700000000000002,"IS","MAT","31-Jan-2023",97.4666,"N/A","SPAIN INTEREST STRIP","N",null,"--"]
["DEUDA / ESGV   5.400 31-Jan-2023",null,"31-Jan-2023",21030350000,21766666000,5.4,"Fixed Coupon","Spain","Euro","ES00000123U9","ES0000123U=",null,"29-Jan-2013","Senior Unsecured","Obligacion del Estado","N",4.4429999999999996,4.444,42.6,0.377,"IS","MAT","31-Jan-2023",124.2679,"N/A","SPAIN BONOS Y OBLIGACIONES","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 31-Jan-2023","STRIP","31-Jan-2023",34360000,39770000,"--","Stripped Coupon","Spain","Euro","ES00000125G3","ES0000125G=",null,"14-Feb-2014","Senior Unsecured","Strip - Interest only","N",4.8680000000000003,4.8719999999999999,54.2,0.52700000000000002,"IS","MAT","31-Jan-2023",97.4666,"N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 30-Apr-2023","STRIP","30-Apr-2023",50920000,53550000,"--","Stripped Coupon","Spain","Euro","ES00000125Y6","ES0000125Y=",null,"20-May-2014","Senior Unsecured","Strip - Interest only","N",5.1189999999999998,5.1189999999999998,55.2,0.57699999999999996,"IS","MAT","02-May-2023",97.090800000000002,"N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 30-Jul-2023","STRIP","30-Jul-2023",776710000,970000000,"--","Stripped Coupon","Spain","Euro","ES0000012684","ES00001268=",null,"19-Nov-2001","Unsecured","Strip - Interest only","N",5.3630000000000004,5.3630000000000004,58.7,0.64700000000000002,"IS","MAT","31-Jul-2023",96.590500000000006,"N/A","SPAIN INTEREST STRIP","N",null,"--"]
["STRIPS / ESGV  IO Str 30-Jul-2023","STRIP","30-Jul-2023",3250000,3250000,"--","Stripped Coupon","Spain","Euro","ES00000127Q8","ES0000127Q=",null,"04-Sep-2015","Senior Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["DEUDA / ESGV   4.400 31-Oct-2023",null,"31-Oct-2023",20285800000,21325723000,4.4000000000000004,"Fixed Coupon","Spain","Euro","ES00000123X3","ES0000123X=",null,"21-May-2013","Senior Unsecured","Obligacion del Estado","N",5.0830000000000002,5.0830000000000002,47.7,0.53400000000000003,"IS","MAT","31-Oct-2023",121.39109999999999,"N/A","SPAIN BONOS Y OBLIGACIONES","N","Underwritten","--"]
["ESPRS / ESGV  PO Str 31-Oct-2023",null,"31-Oct-2023",787400000,1029700000,"--","Stripped Coupon","Spain","Euro","ES00000124P7","ES0000124P=",null,"20-Nov-2013","Senior Unsecured","Strip - Principal only","N",5.6109999999999998,5.6159999999999997,49.2,0.58399999999999996,"IS","MAT","31-Oct-2023",96.771100000000004,"N/A","SPAIN PRINCIPAL STRIP","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 31-Oct-2023","STRIP","31-Oct-2023",131220000,161480000,"--","Stripped Coupon","Spain","Euro","ES00000124U7","ES0000124U=",null,"20-Nov-2013","Senior Unsecured","Strip - Interest only","N",5.6070000000000002,5.6109999999999998,64.099999999999994,0.73399999999999999,"IS","MAT","31-Oct-2023",95.962199999999996,"N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["DEUDA / ESGV   4.800 31-Jan-2024",null,"31-Jan-2024",16988300000,17910310000,4.8,"Fixed Coupon","Spain","Euro","ES00000121G2","ES0000121G=",null,"16-Sep-2008","Senior Unsecured","Obligacion del Estado","N",5.2949999999999999,5.2930000000000001,52.2,0.60599999999999998,"IS","MAT","31-Jan-2024",124.172,"N/A","SPAIN BONOS Y OBLIGACIONES","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 31-Jan-2024","STRIP","31-Jan-2024",392680000,582499351,"--","Stripped Coupon","Spain","Euro","ES0000011983","ES00001198=",null,"05-May-1998","Senior Unsecured","Strip - Interest only","N",5.8579999999999997,5.8620000000000001,63.2,0.75600000000000001,"IS","MAT","31-Jan-2024",95.663600000000002,"N/A","SPAIN INTEREST STRIP","N",null,"--"]
["ESPRS / ESGV  PO Str 31-Jan-2024",null,"31-Jan-2024",576400000,922000000,"--","Stripped Coupon","Spain","Euro","ES00000121K4","ES0000121K=",null,"04-Feb-2009","Senior Unsecured","Strip - Principal only","N",5.8609999999999998,5.8650000000000002,53.3,0.65600000000000003,"IS","MAT","31-Jan-2024",96.224199999999996,"N/A","SPAIN PRINCIPAL STRIP","N","Underwritten","--"]
["DEUDA / ESGV   3.800 30-Apr-2024",null,"30-Apr-2024",20074740000,21271512000,3.8,"Fixed Coupon","Spain","Euro","ES00000124W3","ES0000124W=",null,"29-Jan-2014","Senior Unsecured","Obligacion del Estado","N",5.4630000000000001,5.46,55.1,0.67200000000000004,"IS","MAT","30-Apr-2024",118.71599999999999,"N/A","SPAIN BONOS Y OBLIGACIONES","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 30-Apr-2024","STRIP","30-Apr-2024",50920000,53550000,"--","Stripped Coupon","Spain","Euro","ES00000125Z3","ES0000125Z=",null,"20-May-2014","Senior Unsecured","Strip - Interest only","N",6.101,6.1040000000000001,72.3,0.88,"NA","MAT","30-Apr-2024",94.77,"N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["ESPRS / ESGV  PO Str 30-Apr-2024",null,"30-Apr-2024",1111100000,1196400000,"--","Stripped Coupon","Spain","Euro","ES00000125P4","ES0000125P=",null,"20-May-2014","Senior Unsecured","Strip - Principal only","N",6.1059999999999999,6.1079999999999997,56.7,0.72199999999999998,"IS","MAT","30-Apr-2024",95.684600000000003,"N/A","SPAIN PRINCIPAL STRIP","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 30-Jul-2024","STRIP","30-Jul-2024",3250000,3250000,"--","Stripped Coupon","Spain","Euro","ES00000127R6","ES0000127R=",null,"04-Sep-2015","Senior Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 30-Jul-2024","STRIP","30-Jul-2024",776710000,970170000,"--","Stripped Coupon","Spain","Euro","ES0000012692","ES00001269=",null,"19-Nov-2001","Unsecured","Strip - Interest only","N",6.3490000000000002,6.351,71.8,0.90700000000000003,"IS","MAT","30-Jul-2024",94.406300000000002,"N/A","SPAIN INTEREST STRIP","N",null,"--"]
["DEUDA / ESGV   2.750 31-Oct-2024",null,"31-Oct-2024",22002430000,23738058000,2.75,"Fixed Coupon","Spain","Euro","ES00000126B2","ES0000126B=",null,"20-Jun-2014","Senior Unsecured","Obligacion del Estado","N",6.1059999999999999,6.1070000000000002,56.4,0.75700000000000001,"IS","MAT","31-Oct-2024",112.84610000000001,"N/A","SPAIN BONOS Y OBLIGACIONES","N","Underwritten","--"]
["ESPRS / ESGV  PO Str 31-Oct-2024",null,"31-Oct-2024",1497600000,1735600000,"--","Stripped Coupon","Spain","Euro","ES00000126X6","ES0000126X=",null,"18-Nov-2014","Senior Unsecured","Strip - Principal only","N",6.6020000000000003,6.6079999999999997,55.9,0.78900000000000003,"NA","MAT","31-Oct-2024",94.92,"N/A","SPAIN PRINCIPAL STRIP","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 31-Oct-2024","STRIP","31-Oct-2024",96580000,118200000,"--","Stripped Coupon","Spain","Euro","ES00000125I9","ES0000125I=",null,"14-Feb-2014","Senior Unsecured","Strip - Interest only","N",6.5960000000000001,6.6029999999999998,73.400000000000006,0.95699999999999996,"IS","MAT","31-Oct-2024",93.880499999999998,"N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["DEUDAI / ESGV   1.800 30-Nov-2024",null,"30-Nov-2024",13170580000,13170600000,1.8,"Fixed Coupon","Spain","Euro","ES00000126A4","ES0000126A=",null,"20-May-2014","Senior Unsecured","Obligacion del Estado","Y",6.407,6.4080000000000004,-79.5,-0.58099999999999996,"IS","MAT","02-Dec-2024",116.3557,"N/A","SPAIN BONOS Y OBLIGACIONES (INFLATION LINKED)","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 31-Jan-2025","STRIP","31-Jan-2025",365010000,540339351,"--","Stripped Coupon","Spain","Euro","ES0000011991","ES00001199=",null,"05-May-1998","Senior Unsecured","Strip - Interest only","N",6.8460000000000001,6.8520000000000003,75.400000000000006,1.01,"IS","MAT","31-Jan-2025",93.312399999999997,"N/A","SPAIN INTEREST STRIP","N",null,"--"]
["STRIPS / ESGV  IO Str 30-Apr-2025","STRIP","30-Apr-2025",8700000,9030000,"--","Stripped Coupon","Spain","Euro","ES00000127F1","ES0000127F=",null,"22-May-2015","Senior Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["ESPRS / ESGV  PO Str 30-Apr-2025",null,"30-Apr-2025",508000000,527200000,"--","Stripped Coupon","Spain","Euro","ES00000127E4","ES0000127E=",null,"22-May-2015","Senior Unsecured","Strip - Principal only","N",7.0960000000000001,7.0979999999999999,62.1,0.91,"IS","MAT","30-Apr-2025",93.743600000000001,"N/A","SPAIN PRINCIPAL STRIP","N","Underwritten","--"]
["DEUDA / ESGV   1.600 30-Apr-2025",null,"30-Apr-2025",19287110000,19814310000,1.6,"Fixed Coupon","Spain","Euro","ES00000126Z1","ES0000126Z=",null,"27-Jan-2015","Senior Unsecured","Obligacion del Estado","N",6.6859999999999999,6.6829999999999998,59.1,0.86,"IS","MAT","30-Apr-2025",105.0919,"N/A","SPAIN BONOS Y OBLIGACIONES","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 30-Jul-2025","STRIP","30-Jul-2025",776710000,968140000,"--","Stripped Coupon","Spain","Euro","ES0000012700","ES00001270=",null,"19-Nov-2001","Unsecured","Strip - Interest only","N",7.3390000000000004,7.34,73.8,1.0620000000000001,"IS","MAT","30-Jul-2025",92.504300000000001,"N/A","SPAIN INTEREST STRIP","N",null,"--"]
["DEUDA / ESGV   4.650 30-Jul-2025",null,"30-Jul-2025",20398700000,21675168000,4.6500000000000004,"Fixed Coupon","Spain","Euro","ES00000122E5","ES0000122E=",null,"24-Feb-2010","Senior Unsecured","Obligacion del Estado","N",6.3659999999999997,6.3559999999999999,61.4,0.88200000000000001,"IS","MAT","30-Jul-2025",126.79940000000001,"N/A","SPAIN BONOS Y OBLIGACIONES","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 30-Jul-2025","STRIP","30-Jul-2025",3250000,3250000,"--","Stripped Coupon","Spain","Euro","ES00000127S4","ES0000127S=",null,"04-Sep-2015","Senior Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["ESPRS / ESGV  PO Str 30-Jul-2025",null,"30-Jul-2025",2504600000,3081100000,"--","Stripped Coupon","Spain","Euro","ES00000122U1","ES0000122U=",null,"06-Aug-2010","Senior Unsecured","Strip - Principal only","N",7.343,7.3440000000000003,63.9,0.96199999999999997,"IS","MAT","30-Jul-2025",93.182400000000001,"N/A","SPAIN PRINCIPAL STRIP","N","Underwritten","--"]
["DEUDA / ESGV   2.150 31-Oct-2025",null,"31-Oct-2025",21682380000,21970901000,2.15,"Fixed Coupon","Spain","Euro","ES00000127G9","ES0000127G=",null,"09-Jun-2015","Senior Unsecured","Obligacion del Estado","N",7.056,7.0540000000000003,66.099999999999994,0.98799999999999999,"IS","MAT","31-Oct-2025",108.5033,"N/A","SPAIN BONOS Y OBLIGACIONES","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 31-Oct-2025","STRIP","31-Oct-2025",55390000,71770000,"--","Stripped Coupon","Spain","Euro","ES00000125J7","ES0000125J=",null,"14-Feb-2014","Senior Unsecured","Strip - Interest only","N",7.5819999999999999,7.5880000000000001,85,1.208,"IS","MAT","31-Oct-2025",91.244799999999998,"N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["ESPRS / ESGV  PO Str 31-Oct-2025",null,"31-Oct-2025",191500000,288500000,"--","Stripped Coupon","Spain","Euro","ES00000127Y2","ES0000127Y=",null,"18-Nov-2015","Senior Unsecured","Strip - Principal only","N","--","--","--","--","--","--",null,"--","N/A","SPAIN PRINCIPAL STRIP","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 31-Jan-2026","STRIP","31-Jan-2026",365010000,539796926,"--","Stripped Coupon","Spain","Euro","ES0000012007","ES00001200=",null,"05-May-1998","Unsecured","Strip - Interest only","N",7.835,7.843,84.7,1.238,"IS","MAT","02-Feb-2026",90.7483,"N/A","SPAIN INTEREST STRIP","N",null,"--"]
["ESPRS / ESGV  PO Str 30-Apr-2026",null,"30-Apr-2026",2600000,5000000,"--","Stripped Coupon","Spain","Euro","ES00000128F9","ES0000128F=",null,"23-May-2016","Senior Unsecured","Strip - Principal only","N",8.0809999999999995,8.0820000000000007,74.8,1.1679999999999999,"IS","MAT","30-Apr-2026",90.992699999999999,"N/A","SPAIN PRINCIPAL STRIP","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 30-Apr-2026","STRIP","30-Apr-2026",570000,620000,"--","Stripped Coupon","Spain","Euro","ES00000128G7","ES0000128G=",null,"23-May-2016","Senior Unsecured","Strip - Interest only","N",8.0760000000000005,8.077,86.7,1.288,"IS","MAT","30-Apr-2026",90.120099999999994,"N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["DEUDA / ESGV   1.950 30-Apr-2026",null,"30-Apr-2026",19624010000,19629012000,1.95,"Fixed Coupon","Spain","Euro","ES00000127Z9","ES0000127Z=",null,"19-Jan-2016","Senior Unsecured","Obligacion del Estado","N",7.4560000000000004,7.4489999999999998,69.8,1.0880000000000001,"IS","MAT","30-Apr-2026",106.67059999999999,"N/A","SPAIN BONOS Y OBLIGACIONES","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 30-Jul-2026","STRIP","30-Jul-2026",660250000,839850000,"--","Stripped Coupon","Spain","Euro","ES0000012718","ES00001271=",null,"19-Nov-2001","Unsecured","Strip - Interest only","N",8.3230000000000004,8.3239999999999998,86.1,1.3129999999999999,"IS","MAT","30-Jul-2026",89.650899999999993,"N/A","SPAIN INTEREST STRIP","N",null,"--"]
["DEUDA / ESGV   5.900 30-Jul-2026",null,"30-Jul-2026",18068050000,19557267000,5.9,"Fixed Coupon","Spain","Euro","ES00000123C7","ES0000123C=",null,"15-Mar-2011","Senior Unsecured","Obligacion del Estado","N",6.8869999999999996,6.867,72.3,1.093,"IS","MAT","30-Jul-2026",138.2824,"N/A","SPAIN BONOS Y OBLIGACIONES","N","Underwritten","--"]
["ESPRS / ESGV  PO Str 30-Jul-2026",null,"30-Jul-2026",1320900000,1518500000,"--","Stripped Coupon","Spain","Euro","ES00000123I4","ES0000123I=",null,"02-Aug-2011","Senior Unsecured","Strip - Principal only","N",8.3279999999999994,8.3290000000000006,74.099999999999994,1.1919999999999999,"IS","MAT","30-Jul-2026",90.545500000000004,"N/A","SPAIN PRINCIPAL STRIP","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 30-Jul-2026","STRIP","30-Jul-2026",3250000,3250000,"--","Stripped Coupon","Spain","Euro","ES00000127T2","ES0000127T=",null,"04-Sep-2015","Senior Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 31-Oct-2026","STRIP","31-Oct-2026",51270000,65560000,"--","Stripped Coupon","Spain","Euro","ES00000125K5","ES0000125K=",null,"14-Feb-2014","Senior Unsecured","Strip - Interest only","N",8.5739999999999998,8.58,89.9,1.3839999999999999,"IS","MAT","02-Nov-2026",88.806700000000006,"N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["ESPRS / ESGV  PO Str 31-Oct-2026",null,"31-Oct-2026",6000000,6000000,"--","Stripped Coupon","Spain","Euro","ES00000128K9","ES0000128K=",null,"18-Nov-2016","Senior Unsecured","Strip - Principal only","N",8.58,8.5850000000000009,76,1.244,"IS","MAT","02-Nov-2026",89.873199999999997,"N/A","SPAIN PRINCIPAL STRIP","N","Underwritten","--"]
["DEUDA / ESGV   1.300 31-Oct-2026",null,"31-Oct-2026",22598650000,22604674000,1.3,"Fixed Coupon","Spain","Euro","ES00000128H5","ES0000128H=",null,"26-Jul-2016","Senior Unsecured","Obligacion del Estado","N",8.14,8.1379999999999999,70.3,1.1639999999999999,"IS","MAT","02-Nov-2026",101.10599999999999,"N/A","SPAIN BONOS Y OBLIGACIONES","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 31-Jan-2027","STRIP","31-Jan-2027",365010000,540086926,"--","Stripped Coupon","Spain","Euro","ES0000012023","ES00001202=",null,"05-May-1998","Unsecured","Strip - Interest only","N",8.8160000000000007,8.8230000000000004,96.3,1.478,"IS","MAT","01-Feb-2027",87.775300000000001,"N/A","SPAIN INTEREST STRIP","N",null,"--"]
["ESPRS / ESGV  PO Str 30-Apr-2027",null,"30-Apr-2027",34600000,34600000,"--","Stripped Coupon","Spain","Euro","ES00000128V6","ES0000128V=",null,"17-May-2017","Senior Unsecured","Strip - Principal only","N",9.0670000000000002,9.0679999999999996,79.3,1.3380000000000001,"IS","MAT","30-Apr-2027",88.574700000000007,"N/A","SPAIN PRINCIPAL STRIP","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 30-Apr-2027","STRIP","30-Apr-2027",520000,520000,"--","Stripped Coupon","Spain","Euro","ES00000128W4","ES0000128W=",null,"17-May-2017","Senior Unsecured","Strip - Interest only","N",9.06,9.0609999999999999,96.2,1.508,"IS","MAT","30-Apr-2027",87.229699999999994,"N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["DEUDA / ESGV   1.500 30-Apr-2027",null,"30-Apr-2027",17688730000,17723340000,1.5,"Fixed Coupon","Spain","Euro","ES00000128P8","ES0000128P=",null,"31-Jan-2017","Senior Unsecured","Obligacion del Estado","N",8.4440000000000008,8.4350000000000005,74.2,1.258,"IS","MAT","30-Apr-2027",102.0746,"N/A","SPAIN BONOS Y OBLIGACIONES","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 30-Jul-2027","STRIP","30-Jul-2027",3250000,3250000,"--","Stripped Coupon","Spain","Euro","ES00000127U0","ES0000127U=",null,"04-Sep-2015","Senior Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 30-Jul-2027","STRIP","30-Jul-2027",582310000,761530000,"--","Stripped Coupon","Spain","Euro","ES0000012726","ES00001272=",null,"19-Nov-2001","Unsecured","Strip - Interest only","N",9.3040000000000003,9.3040000000000003,101.3,1.591,"IS","MAT","30-Jul-2027",86.240799999999993,"N/A","SPAIN INTEREST STRIP","N",null,"--"]
["STRIPS / ESGV  IO Str 31-Oct-2027","STRIP","31-Oct-2027",51200000,65480000,"--","Stripped Coupon","Spain","Euro","ES00000125L3","ES0000125L=",null,"14-Feb-2014","Senior Unsecured","Strip - Interest only","N",9.5540000000000003,9.5589999999999993,99.4,1.6040000000000001,"IS","MAT","01-Nov-2027",85.786000000000001,"N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["ESPRS / ESGV  PO Str 31-Oct-2027",null,"31-Oct-2027",1000000,1000000,"--","Stripped Coupon","Spain","Euro","ES0000012B21","ES000012B2=",null,"23-Nov-2017","Senior Unsecured","Strip - Principal only","N",9.5619999999999994,9.5670000000000002,82.5,1.4339999999999999,"IS","MAT","01-Nov-2027",87.1815,"N/A","SPAIN PRINCIPAL STRIP","N","Underwritten","--"]
["DEUDA / ESGV   1.450 31-Oct-2027",null,"31-Oct-2027",22290070000,25102072000,1.45,"Fixed Coupon","Spain","Euro","ES0000012A89","ES000012A8=",null,"04-Jul-2017","Senior Unsecured","Obligacion del Estado","N",8.9550000000000001,8.9480000000000004,75.599999999999994,1.3340000000000001,"IS","MAT","01-Nov-2027",101.0381,"N/A","SPAIN BONOS Y OBLIGACIONES","N","Underwritten","--"]
["DEUDAI / ESGV   0.650 30-Nov-2027",null,"30-Nov-2027",7189260000,7189262000,0.65,"Fixed Coupon","Spain","Euro","ES00000128S2","ES0000128S=",null,"04-May-2017","Senior Unsecured","Obligacion del Estado","Y",9.4440000000000008,9.4390000000000001,-67.7,-7.6999999999999999E-2,"IS","MAT","30-Nov-2027",107.096,"N/A","SPAIN BONOS Y OBLIGACIONES (INFLATION LINKED)","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 31-Jan-2028","STRIP","31-Jan-2028",365010000,540086926,"--","Stripped Coupon","Spain","Euro","ES0000012031","ES00001203=",null,"05-May-1998","Unsecured","Strip - Interest only","N",9.7989999999999995,9.8030000000000008,102.6,1.665,"IS","MAT","31-Jan-2028",84.936700000000002,"N/A","SPAIN INTEREST STRIP","N",null,"--"]
["DEUDA / ESGV   1.400 30-Apr-2028",null,"30-Apr-2028",12379880000,12379880000,1.4,"Fixed Coupon","Spain","Euro","ES0000012B39","ES000012B3=",null,"30-Jan-2018","Senior Unsecured","Obligacion del Estado","N",9.4350000000000005,9.423,77.400000000000006,1.407,"IS","MAT","02-May-2028",99.922799999999995,"N/A","SPAIN BONOS Y OBLIGACIONES","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 30-Jul-2028","STRIP","30-Jul-2028",582310000,761810000,"--","Stripped Coupon","Spain","Euro","ES0000012734","ES00001273=",null,"19-Nov-2001","Unsecured","Strip - Interest only","N",10.291,10.294,105.1,1.7430000000000001,"IS","MAT","31-Jul-2028",83.578999999999994,"N/A","SPAIN INTEREST STRIP","N",null,"--"]
["STRIPS / ESGV  IO Str 30-Jul-2028","STRIP","30-Jul-2028",3250000,3250000,"--","Stripped Coupon","Spain","Euro","ES00000127V8","ES0000127V=",null,"04-Sep-2015","Senior Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 31-Oct-2028","STRIP","31-Oct-2028",51180000,65470000,"--","Stripped Coupon","Spain","Euro","ES00000125M1","ES0000125M=",null,"14-Feb-2014","Senior Unsecured","Strip - Interest only","N",10.537000000000001,10.545,101.1,1.7270000000000001,"IS","MAT","31-Oct-2028",83.351399999999998,"N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["DEUDA / ESGV   5.150 31-Oct-2028",null,"31-Oct-2028",18748070000,18820412000,5.15,"Fixed Coupon","Spain","Euro","ES00000124C5","ES0000124C=",null,"16-Jul-2013","Senior Unsecured","Obligacion del Estado","N",8.6210000000000004,8.5850000000000009,81.7,1.427,"IS","MAT","31-Oct-2028",136.47540000000001,"N/A","SPAIN BONOS Y OBLIGACIONES","N","Underwritten","--"]
["ESPRS / ESGV  PO Str 31-Oct-2028",null,"31-Oct-2028",21000000,82300000,"--","Stripped Coupon","Spain","Euro","ES00000125H1","ES0000125H=",null,"14-Feb-2014","Senior Unsecured","Strip - Principal only","N",10.545,10.552,86.2,1.577,"IS","MAT","31-Oct-2028",84.669499999999999,"N/A","SPAIN PRINCIPAL STRIP","N","Underwritten","--"]
["ESPRS / ESGV  PO Str 31-Jan-2029",null,"31-Jan-2029",3492600000,12528379182,"--","Stripped Coupon","Spain","Euro","ES0000011876","ES00001187=",null,"05-May-1998","Unsecured","Strip - Principal only","N",10.794,10.801,86.7,1.6060000000000001,"IS","MAT","31-Jan-2029",84.08,"N/A","SPAIN PRINCIPAL STRIP","N",null,"--"]
["STRIPS / ESGV  IO Str 31-Jan-2029","STRIP","31-Jan-2029",365010000,478390000,"--","Stripped Coupon","Spain","Euro","ES0000012049","ES00001204=",null,"05-May-1998","Senior Unsecured","Strip - Interest only","N",10.789,10.795999999999999,96.7,1.706,"IS","MAT","31-Jan-2029",83.1845,"N/A","SPAIN INTEREST STRIP","N",null,"--"]
["DEUDA / ESGV   6.000 31-Jan-2029",null,"31-Jan-2029",21129530000,42085195910,6,"Fixed Coupon","Spain","Euro","ES0000011868","ES00001186=",null,"15-Jan-1998","Senior Unsecured","Obligacion del Estado","N",8.6859999999999999,8.6430000000000007,80.7,1.4259999999999999,"IS","MAT","31-Jan-2029",145.81309999999999,"N/A","SPAIN BONOS Y OBLIGACIONES","N","Auction","--"]
["STRIPS / ESGV  IO Str 30-Jul-2029","STRIP","30-Jul-2029",582310000,761840000,"--","Stripped Coupon","Spain","Euro","ES0000012742","ES00001274=",null,"19-Nov-2001","Unsecured","Strip - Interest only","N",11.278,11.28,100.4,1.7849999999999999,"IS","MAT","30-Jul-2029",81.766599999999997,"N/A","SPAIN INTEREST STRIP","N",null,"--"]
["STRIPS / ESGV  IO Str 30-Jul-2029","STRIP","30-Jul-2029",3250000,3250000,"--","Stripped Coupon","Spain","Euro","ES00000127W6","ES0000127W=",null,"04-Sep-2015","Senior Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 31-Oct-2029","STRIP","31-Oct-2029",50100000,63220000,"--","Stripped Coupon","Spain","Euro","ES00000126F3","ES0000126F=",null,"19-Sep-2014","Senior Unsecured","Strip - Interest only","N",11.52,11.526999999999999,107.3,1.8740000000000001,"IS","MAT","31-Oct-2029",80.574700000000007,"N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 31-Jan-2030","STRIP","31-Jan-2030",155450000,203690000,"--","Stripped Coupon","Spain","Euro","ES0000012940","ES00001294=",null,"07-Feb-2005","Unsecured","Strip - Interest only","N",11.769,11.776,108.1,1.9,"IS","MAT","31-Jan-2030",79.951300000000003,"N/A","SPAIN INTEREST STRIP","N",null,"--"]
["ESPRS / ESGV  PO Str 30-Jul-2030",null,"30-Jul-2030",96000000,96000000,"--","Stripped Coupon","Spain","Euro","ES00000127J3","ES0000127J=",null,"04-Sep-2015","Senior Unsecured","Strip - Principal only","N",12.272,12.275,87.2,1.724,"IS","MAT","30-Jul-2030",80.931399999999996,"N/A","SPAIN PRINCIPAL STRIP","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 30-Jul-2030","STRIP","30-Jul-2030",3250000,3250000,"--","Stripped Coupon","Spain","Euro","ES00000127X4","ES0000127X=",null,"04-Sep-2015","Senior Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["DEUDA / ESGV   1.950 30-Jul-2030",null,"30-Jul-2030",20110380000,20206404000,1.95,"Fixed Coupon","Spain","Euro","ES00000127A2","ES0000127A=",null,"04-Mar-2015","Senior Unsecured","Obligacion del Estado","N",10.923999999999999,10.888999999999999,85.7,1.6539999999999999,"IS","MAT","30-Jul-2030",103.286,"N/A","SPAIN BONOS Y OBLIGACIONES","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 30-Jul-2030","STRIP","30-Jul-2030",582310000,760860000,"--","Stripped Coupon","Spain","Euro","ES0000012759","ES00001275=",null,"19-Nov-2001","Unsecured","Strip - Interest only","N",12.262,12.263999999999999,105,1.9039999999999999,"IS","MAT","30-Jul-2030",79.179599999999994,"N/A","SPAIN INTEREST STRIP","N",null,"--"]
["STRIPS / ESGV  IO Str 31-Oct-2030","STRIP","31-Oct-2030",50100000,63220000,"--","Stripped Coupon","Spain","Euro","ES00000126G1","ES0000126G=",null,"19-Sep-2014","Senior Unsecured","Strip - Interest only","N",12.507999999999999,12.515000000000001,104.7,1.917,"IS","MAT","31-Oct-2030",78.671700000000001,"N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["DEUDAI / ESGV   1.000 30-Nov-2030",null,"30-Nov-2030",8224180000,8224188000,1,"Fixed Coupon","Spain","Euro","ES00000127C8","ES0000127C=",null,"31-Mar-2015","Senior Unsecured","Obligacion del Estado","Y",12.002000000000001,11.984999999999999,-62.4,0.215,"IS","MAT","02-Dec-2030",109.8323,"N/A","SPAIN BONOS Y OBLIGACIONES (INFLATION LINKED)","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 31-Jan-2031","STRIP","31-Jan-2031",155450000,210470000,"--","Stripped Coupon","Spain","Euro","ES0000012957","ES00001295=",null,"07-Feb-2005","Unsecured","Strip - Interest only","N",12.757999999999999,12.763999999999999,105.1,1.9370000000000001,"IS","MAT","31-Jan-2031",78.101399999999998,"N/A","SPAIN INTEREST STRIP","N",null,"--"]
["STRIPS / ESGV  IO Str 30-Jul-2031","STRIP","30-Jul-2031",1380000,1380000,"--","Stripped Coupon","Spain","Euro","ES00000128Y0","ES0000128Y=",null,"21-Jun-2017","Senior Unsecured","Strip - Interest only","N",13.249000000000001,13.250999999999999,103.5,1.9510000000000001,"IS","MAT","30-Jul-2031",77.2256,"N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 30-Jul-2031","STRIP","30-Jul-2031",582310000,761840000,"--","Stripped Coupon","Spain","Euro","ES0000012767","ES00001276=",null,"19-Nov-2001","Unsecured","Strip - Interest only","N",13.249000000000001,13.250999999999999,103.5,1.9510000000000001,"IS","MAT","30-Jul-2031",77.2256,"N/A","SPAIN INTEREST STRIP","N",null,"--"]
["STRIPS / ESGV  IO Str 31-Oct-2031","STRIP","31-Oct-2031",50100000,63220000,"--","Stripped Coupon","Spain","Euro","ES00000126H9","ES0000126H=",null,"19-Sep-2014","Senior Unsecured","Strip - Interest only","N",13.493,13.499000000000001,108.4,2.0139999999999998,"IS","MAT","31-Oct-2031",76.197500000000005,"N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 31-Jan-2032","STRIP","31-Jan-2032",155450000,210470000,"--","Stripped Coupon","Spain","Euro","ES0000012965","ES00001296=",null,"07-Feb-2005","Unsecured","Strip - Interest only","N",13.744,13.753,109.7,2.0409999999999999,"IS","MAT","02-Feb-2032",75.5291,"N/A","SPAIN INTEREST STRIP","N",null,"--"]
["DEUDA / ESGV   5.750 30-Jul-2032",null,"30-Jul-2032",18324540000,37637306910,5.75,"Fixed Coupon","Spain","Euro","ES0000012411","ES00001241=",null,"23-Jan-2001","Senior Unsecured","Obligacion del Estado","N",10.67,10.576000000000001,91.5,1.738,"IS","MAT","30-Jul-2032",150.643,"N/A","SPAIN BONOS Y OBLIGACIONES","N","Auction","--"]
["ESPRS / ESGV  PO Str 30-Jul-2032",null,"30-Jul-2032",2871100000,4972600000,"--","Stripped Coupon","Spain","Euro","ES0000012593","ES00001259=",null,"19-Nov-2001","Unsecured","Strip - Principal only","N",14.24,14.244999999999999,97.2,1.9379999999999999,"IS","MAT","30-Jul-2032",75.882099999999994,"N/A","SPAIN PRINCIPAL STRIP","N",null,"--"]
["STRIPS / ESGV  IO Str 30-Jul-2032","STRIP","30-Jul-2032",582310000,761840000,"--","Stripped Coupon","Spain","Euro","ES0000012775","ES00001277=",null,"19-Nov-2001","Unsecured","Strip - Interest only","N",14.234,14.239000000000001,106.2,2.0289999999999999,"IS","MAT","30-Jul-2032",74.920299999999997,"N/A","SPAIN INTEREST STRIP","N",null,"--"]
["STRIPS / ESGV  IO Str 30-Jul-2032","STRIP","30-Jul-2032",1380000,1380000,"--","Stripped Coupon","Spain","Euro","ES00000128Z7","ES0000128Z=",null,"21-Jun-2017","Senior Unsecured","Strip - Interest only","N",14.233000000000001,14.238,108.1,2.048,"IS","MAT","30-Jul-2032",74.714500000000001,"N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 31-Oct-2032","STRIP","31-Oct-2032",50100000,63220000,"--","Stripped Coupon","Spain","Euro","ES00000126I7","ES0000126I=",null,"19-Sep-2014","Senior Unsecured","Strip - Interest only","N",14.484999999999999,14.494,104.9,2.0259999999999998,"IS","MAT","01-Nov-2032",74.560900000000004,"N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 31-Jan-2033","STRIP","31-Jan-2033",155450000,210470000,"--","Stripped Coupon","Spain","Euro","ES0000012973","ES00001297=",null,"07-Feb-2005","Unsecured","Strip - Interest only","N",14.724,14.733000000000001,114.7,2.1349999999999998,"IS","MAT","31-Jan-2033",73.013999999999996,"N/A","SPAIN INTEREST STRIP","N",null,"--"]
["STRIPS / ESGV  IO Str 30-Jul-2033","STRIP","30-Jul-2033",1380000,1380000,"--","Stripped Coupon","Spain","Euro","ES00000129A8","ES0000129A=",null,"21-Jun-2017","Senior Unsecured","Strip - Interest only","N",15.218999999999999,15.227,112.9,2.133,"IS","MAT","01-Aug-2033",72.270700000000005,"N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["DEUDA / ESGV   2.350 30-Jul-2033",null,"30-Jul-2033",11401090000,11401103000,2.35,"Fixed Coupon","Spain","Euro","ES00000128Q6","ES0000128Q=",null,"01-Mar-2017","Senior Unsecured","Obligacion del Estado","N",12.856,12.787000000000001,100.5,1.9330000000000001,"IS","MAT","01-Aug-2033",105.4821,"N/A","SPAIN BONOS Y OBLIGACIONES","N","Underwritten","--"]
["ESPRS / ESGV  PO Str 30-Jul-2033",null,"30-Jul-2033",0,0,"--","Stripped Coupon","Spain","Euro","ES0000012B05","ES000012B0=",null,"06-Oct-2017","Senior Unsecured","Strip - Principal only","N",15.218999999999999,15.227,112.9,2.133,"IS","MAT","01-Aug-2033",72.270700000000005,"N/A","SPAIN PRINCIPAL STRIP","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 30-Jul-2033","STRIP","30-Jul-2033",417230000,518610000,"--","Stripped Coupon","Spain","Euro","ES00000120P5","ES0000120P=",null,"27-Sep-2007","Unsecured","Strip - Interest only","N",15.218,15.225,114.9,2.153,"IS","MAT","01-Aug-2033",72.053299999999993,"N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 31-Oct-2033","STRIP","31-Oct-2033",50100000,63220000,"--","Stripped Coupon","Spain","Euro","ES00000126J5","ES0000126J=",null,"19-Sep-2014","Senior Unsecured","Strip - Interest only","N",15.461,15.47,116.1,2.173,"IS","MAT","31-Oct-2033",71.459500000000006,"N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 31-Jan-2034","STRIP","31-Jan-2034",155450000,210470000,"--","Stripped Coupon","Spain","Euro","ES0000012981","ES00001298=",null,"07-Feb-2005","Unsecured","Strip - Interest only","N",15.709,15.718,118,2.1989999999999998,"IS","MAT","31-Jan-2034",70.787199999999999,"N/A","SPAIN INTEREST STRIP","N",null,"--"]
["STRIPS / ESGV  IO Str 30-Jul-2034","STRIP","30-Jul-2034",1380000,1380000,"--","Stripped Coupon","Spain","Euro","ES00000129B6","ES0000129B=",null,"21-Jun-2017","Senior Unsecured","Strip - Interest only","N",16.201000000000001,16.206,120.2,2.2309999999999999,"IS","MAT","31-Jul-2034",69.671899999999994,"N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 30-Jul-2034","STRIP","30-Jul-2034",417230000,518610000,"--","Stripped Coupon","Spain","Euro","ES00000120Q3","ES0000120Q=",null,"27-Sep-2007","Senior Unsecured","Strip - Interest only","N",16.201000000000001,16.206,120.2,2.2309999999999999,"IS","MAT","31-Jul-2034",69.671899999999994,"N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 31-Oct-2034","STRIP","31-Oct-2034",50100000,63220000,"--","Stripped Coupon","Spain","Euro","ES00000126K3","ES0000126K=",null,"19-Sep-2014","Senior Unsecured","Strip - Interest only","N",16.448,16.457999999999998,116,2.1920000000000002,"IS","MAT","31-Oct-2034",69.721900000000005,"N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 31-Jan-2035","STRIP","31-Jan-2035",155450000,210470000,"--","Stripped Coupon","Spain","Euro","ES0000012999","ES00001299=",null,"07-Feb-2005","Unsecured","Strip - Interest only","N",16.692,16.701000000000001,123.6,2.2719999999999998,"IS","MAT","31-Jan-2035",68.427400000000006,"N/A","SPAIN INTEREST STRIP","N",null,"--"]
["STRIPS / ESGV  IO Str 30-Jul-2035","STRIP","30-Jul-2035",417230000,518610000,"--","Stripped Coupon","Spain","Euro","ES00000120R1","ES0000120R=",null,"27-Sep-2007","Unsecured","Strip - Interest only","N",17.183,17.187999999999999,124.1,2.2839999999999998,"IS","MAT","30-Jul-2035",67.538600000000002,"N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 30-Jul-2035","STRIP","30-Jul-2035",1380000,1380000,"--","Stripped Coupon","Spain","Euro","ES00000129C4","ES0000129C=",null,"21-Jun-2017","Senior Unsecured","Strip - Interest only","N",17.183,17.187999999999999,124.1,2.2839999999999998,"IS","MAT","30-Jul-2035",67.538600000000002,"N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 31-Oct-2035","STRIP","31-Oct-2035",50100000,63220000,"--","Stripped Coupon","Spain","Euro","ES00000126L1","ES0000126L=",null,"19-Sep-2014","Senior Unsecured","Strip - Interest only","N",17.43,17.440000000000001,123.9,2.2850000000000001,"IS","MAT","31-Oct-2035",67.141300000000001,"N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 31-Jan-2036","STRIP","31-Jan-2036",155450000,210470000,"--","Stripped Coupon","Spain","Euro","ES00000120A7","ES0000120A=",null,"07-Feb-2005","Senior Unsecured","Strip - Interest only","N",17.677,17.686,126.6,2.3159999999999998,"IS","MAT","31-Jan-2036",66.398899999999998,"N/A","SPAIN INTEREST STRIP","N",null,"--"]
["STRIPS / ESGV  IO Str 30-Jul-2036","STRIP","30-Jul-2036",417230000,518610000,"--","Stripped Coupon","Spain","Euro","ES00000120S9","ES0000120S=",null,"27-Sep-2007","Unsecured","Strip - Interest only","N",18.164999999999999,18.172999999999998,130.1,2.3570000000000002,"IS","MAT","30-Jul-2036",65.166799999999995,"N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 30-Jul-2036","STRIP","30-Jul-2036",1380000,1380000,"--","Stripped Coupon","Spain","Euro","ES00000129D2","ES0000129D=",null,"21-Jun-2017","Senior Unsecured","Strip - Interest only","N",18.164999999999999,18.172999999999998,130.1,2.3570000000000002,"IS","MAT","30-Jul-2036",65.166799999999995,"N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 31-Oct-2036","STRIP","31-Oct-2036",50100000,63220000,"--","Stripped Coupon","Spain","Euro","ES00000126M9","ES0000126M=",null,"19-Sep-2014","Senior Unsecured","Strip - Interest only","N",18.411000000000001,18.423999999999999,130.4,2.3639999999999999,"IS","MAT","31-Oct-2036",64.707700000000003,"N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["DEUDA / ESGV   4.200 31-Jan-2037",null,"31-Jan-2037",16049300000,31193558000,4.2,"Fixed Coupon","Spain","Euro","ES0000012932","ES00001293=",null,"17-Jan-2005","Senior Unsecured","Obligacion del Estado","N",14.021000000000001,13.885,110.7,2.0550000000000002,"IS","MAT","02-Feb-2037",133.27529999999999,"N/A","SPAIN BONOS Y OBLIGACIONES","N","Underwritten","--"]
["ESPRS / ESGV  PO Str 31-Jan-2037",null,"31-Jan-2037",3701300000,5009700000,"--","Stripped Coupon","Spain","Euro","ES00000120D1","ES0000120D=",null,"07-Feb-2005","Senior Unsecured","Strip - Principal only","N",18.675000000000001,18.690000000000001,118.3,2.2440000000000002,"IS","MAT","02-Feb-2037",65.759500000000003,"N/A","SPAIN PRINCIPAL STRIP","N",null,"--"]
["STRIPS / ESGV  IO Str 31-Jan-2037","STRIP","31-Jan-2037",155450000,210470000,"--","Stripped Coupon","Spain","Euro","ES00000120B5","ES0000120B=",null,"07-Feb-2005","Senior Unsecured","Strip - Interest only","N",18.664000000000001,18.678999999999998,130.1,2.3639999999999999,"IS","MAT","02-Feb-2037",64.315399999999997,"N/A","SPAIN INTEREST STRIP","N",null,"--"]
["STRIPS / ESGV  IO Str 30-Jul-2037","STRIP","30-Jul-2037",1380000,1380000,"--","Stripped Coupon","Spain","Euro","ES00000129E0","ES0000129E=",null,"21-Jun-2017","Senior Unsecured","Strip - Interest only","N",19.146999999999998,19.155999999999999,135.4,2.4249999999999998,"IS","MAT","30-Jul-2037",62.856299999999997,"N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 30-Jul-2037","STRIP","30-Jul-2037",417230000,518610000,"--","Stripped Coupon","Spain","Euro","ES00000120T7","ES0000120T=",null,"27-Sep-2007","Unsecured","Strip - Interest only","N",19.146999999999998,19.155999999999999,135.4,2.4249999999999998,"IS","MAT","30-Jul-2037",62.856299999999997,"N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 31-Oct-2037","STRIP","31-Oct-2037",50100000,63220000,"--","Stripped Coupon","Spain","Euro","ES00000126N7","ES0000126N=",null,"19-Sep-2014","Senior Unsecured","Strip - Interest only","N",19.399000000000001,19.413,135.19999999999999,2.427,"IS","MAT","02-Nov-2037",62.442100000000003,"N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 30-Jul-2038","STRIP","30-Jul-2038",417230000,518610000,"--","Stripped Coupon","Spain","Euro","ES00000120U5","ES0000120U=",null,"27-Sep-2007","Unsecured","Strip - Interest only","N",20.13,20.138999999999999,139.1,2.4809999999999999,"IS","MAT","30-Jul-2038",60.686399999999999,"N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 30-Jul-2038","STRIP","30-Jul-2038",1380000,1380000,"--","Stripped Coupon","Spain","Euro","ES00000129F7","ES0000129F=",null,"21-Jun-2017","Senior Unsecured","Strip - Interest only","N",20.13,20.138999999999999,139.1,2.4809999999999999,"IS","MAT","30-Jul-2038",60.686399999999999,"N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 31-Oct-2038","STRIP","31-Oct-2038",50100000,63220000,"--","Stripped Coupon","Spain","Euro","ES00000126O5","ES0000126O=",null,"19-Sep-2014","Senior Unsecured","Strip - Interest only","N",20.378,20.391999999999999,139.4,2.4910000000000001,"IS","MAT","01-Nov-2038",60.180999999999997,"N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 30-Jul-2039","STRIP","30-Jul-2039",417230000,518610000,"--","Stripped Coupon","Spain","Euro","ES00000120V3","ES0000120V=",null,"27-Sep-2007","Unsecured","Strip - Interest only","N",21.111000000000001,21.123999999999999,145,2.569,"IS","MAT","01-Aug-2039",58.140500000000003,"N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 30-Jul-2039","STRIP","30-Jul-2039",1380000,1380000,"--","Stripped Coupon","Spain","Euro","ES00000129G5","ES0000129G=",null,"21-Jun-2017","Senior Unsecured","Strip - Interest only","N",21.111000000000001,21.123999999999999,145,2.569,"IS","MAT","01-Aug-2039",58.140500000000003,"N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 31-Oct-2039","STRIP","31-Oct-2039",50100000,63220000,"--","Stripped Coupon","Spain","Euro","ES00000126P2","ES0000126P=",null,"19-Sep-2014","Senior Unsecured","Strip - Interest only","N",21.353000000000002,21.367999999999999,146.30000000000001,2.589,"IS","MAT","31-Oct-2039",57.530900000000003,"N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["DEUDA / ESGV   4.900 30-Jul-2040",null,"30-Jul-2040",14527190000,17812895000,4.9000000000000004,"Fixed Coupon","Spain","Euro","ES00000120N0","ES0000120N=",null,"20-Jun-2007","Senior Unsecured","Obligacion del Estado","N",15.132,14.923999999999999,121,2.2189999999999999,"IS","MAT","30-Jul-2040",146.87970000000001,"N/A","SPAIN BONOS Y OBLIGACIONES","N","Underwritten","--"]
["ESPRS / ESGV  PO Str 30-Jul-2040",null,"30-Jul-2040",2562300000,3837800000,"--","Stripped Coupon","Spain","Euro","ES00000120O8","ES0000120O=",null,"27-Sep-2007","Unsecured","Strip - Principal only","N",22.103999999999999,22.117000000000001,134.6,2.4940000000000002,"IS","MAT","30-Jul-2040",57.624400000000001,"N/A","SPAIN PRINCIPAL STRIP","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 30-Jul-2040","STRIP","30-Jul-2040",417230000,518610000,"--","Stripped Coupon","Spain","Euro","ES00000120W1","ES0000120W=",null,"27-Sep-2007","Unsecured","Strip - Interest only","N",22.091999999999999,22.105,145.80000000000001,2.6070000000000002,"IS","MAT","30-Jul-2040",56.220300000000002,"N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 30-Jul-2040","STRIP","30-Jul-2040",1380000,1380000,"--","Stripped Coupon","Spain","Euro","ES00000129H3","ES0000129H=",null,"21-Jun-2017","Senior Unsecured","Strip - Interest only","N",22.093,22.106000000000002,145,2.5990000000000002,"IS","MAT","30-Jul-2040",56.319800000000001,"N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 31-Oct-2040","STRIP","31-Oct-2040",50100000,63220000,"--","Stripped Coupon","Spain","Euro","ES00000126Q0","ES0000126Q=",null,"19-Sep-2014","Senior Unsecured","Strip - Interest only","N",22.337,22.355,146.6,2.6230000000000002,"IS","MAT","31-Oct-2040",55.6524,"N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 30-Jul-2041","STRIP","30-Jul-2041",291670000,342740000,"--","Stripped Coupon","Spain","Euro","ES00000122W7","ES0000122W=",null,"06-Aug-2010","Senior Unsecured","Strip - Interest only","N",23.076000000000001,23.091000000000001,144.9,2.63,"IS","MAT","30-Jul-2041",54.506300000000003,"N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["DEUDA / ESGV   4.700 30-Jul-2041",null,"30-Jul-2041",12596740000,20689566000,4.7,"Fixed Coupon","Spain","Euro","ES00000121S7","ES0000121S=",null,"28-Sep-2009","Senior Unsecured","Obligacion del Estado","N",15.718,15.489000000000001,121.3,2.25,"IS","MAT","30-Jul-2041",144.1557,"N/A","SPAIN BONOS Y OBLIGACIONES","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 30-Jul-2041","STRIP","30-Jul-2041",1380000,1380000,"--","Stripped Coupon","Spain","Euro","ES00000129I1","ES0000129I=",null,"21-Jun-2017","Senior Unsecured","Strip - Interest only","N",23.076000000000001,23.091000000000001,144.9,2.63,"IS","MAT","30-Jul-2041",54.506300000000003,"N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["ESPRS / ESGV  PO Str 30-Jul-2041",null,"30-Jul-2041",6205800000,7291900000,"--","Stripped Coupon","Spain","Euro","ES00000122V9","ES0000122V=",null,"06-Aug-2010","Unsecured","Strip - Principal only","N",23.091000000000001,23.105,132.1,2.5,"IS","MAT","30-Jul-2041",56.145600000000002,"N/A","SPAIN PRINCIPAL STRIP","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 31-Oct-2041","STRIP","31-Oct-2041",50100000,63220000,"--","Stripped Coupon","Spain","Euro","ES00000126R8","ES0000126R=",null,"19-Sep-2014","Senior Unsecured","Strip - Interest only","N",23.315999999999999,23.335999999999999,149.9,2.6890000000000001,"IS","MAT","31-Oct-2041",53.413200000000003,"N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 30-Jul-2042","STRIP","30-Jul-2042",1380000,1380000,"--","Stripped Coupon","Spain","Euro","ES00000129J9","ES0000129J=",null,"21-Jun-2017","Senior Unsecured","Strip - Interest only","N",24.058,24.074000000000002,145.9,2.6720000000000002,"IS","MAT","30-Jul-2042",52.580100000000002,"N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 31-Oct-2042","STRIP","31-Oct-2042",50100000,63220000,"--","Stripped Coupon","Spain","Euro","ES00000126S6","ES0000126S=",null,"19-Sep-2014","Senior Unsecured","Strip - Interest only","N",24.303999999999998,24.324000000000002,146.1,2.6819999999999999,"IS","MAT","31-Oct-2042",52.101900000000001,"N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 30-Jul-2043","STRIP","30-Jul-2043",1380000,1380000,"--","Stripped Coupon","Spain","Euro","ES00000129K7","ES0000129K=",null,"21-Jun-2017","Senior Unsecured","Strip - Interest only","N",25.04,25.056999999999999,147,2.7130000000000001,"IS","MAT","30-Jul-2043",50.690399999999997,"N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 31-Oct-2043","STRIP","31-Oct-2043",50100000,63220000,"--","Stripped Coupon","Spain","Euro","ES00000126T4","ES0000126T=",null,"19-Sep-2014","Senior Unsecured","Strip - Interest only","N",25.291,25.312999999999999,147.4,2.7250000000000001,"IS","MAT","02-Nov-2043",50.198900000000002,"N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 30-Jul-2044","STRIP","30-Jul-2044",1380000,1380000,"--","Stripped Coupon","Spain","Euro","ES00000129L5","ES0000129L=",null,"21-Jun-2017","Senior Unsecured","Strip - Interest only","N",26.024000000000001,26.047999999999998,148.5,2.7570000000000001,"IS","MAT","01-Aug-2044",48.7941,"N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["DEUDA / ESGV   5.150 31-Oct-2044",null,"31-Oct-2044",12206820000,13419041000,5.15,"Fixed Coupon","Spain","Euro","ES00000124H4","ES0000124H=",null,"16-Oct-2013","Senior Unsecured","Obligacion del Estado","N",16.940000000000001,16.626999999999999,128.6,2.3879999999999999,"IS","MAT","31-Oct-2044",153.96780000000001,"N/A","SPAIN BONOS Y OBLIGACIONES","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 31-Oct-2044","STRIP","31-Oct-2044",50100000,63220000,"--","Stripped Coupon","Spain","Euro","ES00000126U2","ES0000126U=",null,"19-Sep-2014","Senior Unsecured","Strip - Interest only","N",26.263999999999999,26.29,150.80000000000001,2.7879999999999998,"IS","MAT","31-Oct-2044",48.082999999999998,"N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["ESPRS / ESGV  PO Str 31-Oct-2044",null,"31-Oct-2044",960600000,1215200000,"--","Stripped Coupon","Spain","Euro","ES00000126E6","ES0000126E=",null,"19-Sep-2014","Senior Unsecured","Strip - Principal only","N",26.277000000000001,26.303000000000001,141,2.6880000000000002,"IS","MAT","31-Oct-2044",49.345700000000001,"N/A","SPAIN PRINCIPAL STRIP","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 30-Jul-2045","STRIP","30-Jul-2045",1380000,1380000,"--","Stripped Coupon","Spain","Euro","ES00000129M3","ES0000129M=",null,"21-Jun-2017","Senior Unsecured","Strip - Interest only","N",27.009,27.030999999999999,147.19999999999999,2.77,"IS","MAT","31-Jul-2045",47.320700000000002,"N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 31-Oct-2045","STRIP","31-Oct-2045",630000,630000,"--","Stripped Coupon","Spain","Euro","ES00000128M5","ES0000128M=",null,"16-Nov-2016","Senior Unsecured","Strip - Interest only","N",27.251000000000001,27.279,147.6,2.7810000000000001,"IS","MAT","31-Oct-2045",46.860100000000003,"N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 30-Jul-2046","STRIP","30-Jul-2046",1380000,1380000,"--","Stripped Coupon","Spain","Euro","ES00000129N1","ES0000129N=",null,"21-Jun-2017","Senior Unsecured","Strip - Interest only","N",27.992000000000001,28.015999999999998,144.9,2.774,"IS","MAT","30-Jul-2046",46.006900000000002,"N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["ESPRS / ESGV  PO Str 31-Oct-2046",null,"31-Oct-2046",21700000,21700000,"--","Stripped Coupon","Spain","Euro","ES00000128L7","ES0000128L=",null,"18-Nov-2016","Senior Unsecured","Strip - Principal only","N",28.25,28.28,136.1,2.6909999999999998,"IS","MAT","31-Oct-2046",46.756700000000002,"N/A","SPAIN PRINCIPAL STRIP","N","Underwritten","--"]
["DEUDA / ESGV   2.900 31-Oct-2046",null,"31-Oct-2046",16259650000,16677367000,2.9,"Fixed Coupon","Spain","Euro","ES00000128C6","ES0000128C=",null,"15-Mar-2016","Senior Unsecured","Obligacion del Estado","N",19.795999999999999,19.463999999999999,127.8,2.4710000000000001,"IS","MAT","31-Oct-2046",108.7311,"N/A","SPAIN BONOS Y OBLIGACIONES","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 31-Oct-2046","STRIP","31-Oct-2046",630000,630000,"--","Stripped Coupon","Spain","Euro","ES00000128N3","ES0000128N=",null,"16-Nov-2016","Senior Unsecured","Strip - Interest only","N",28.239000000000001,28.268999999999998,144,2.7709999999999999,"IS","MAT","31-Oct-2046",45.7256,"N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 30-Jul-2047","STRIP","30-Jul-2047",1380000,1380000,"--","Stripped Coupon","Spain","Euro","ES00000129O9","ES0000129O=",null,"21-Jun-2017","Senior Unsecured","Strip - Interest only","N",28.963000000000001,28.989000000000001,153.6,2.887,"IS","MAT","30-Jul-2047",43.338200000000001,"N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 30-Jul-2048","STRIP","30-Jul-2048",1380000,1380000,"--","Stripped Coupon","Spain","Euro","ES00000129P6","ES0000129P=",null,"21-Jun-2017","Senior Unsecured","Strip - Interest only","N",29.945,29.975000000000001,153.69999999999999,2.9140000000000001,"IS","MAT","30-Jul-2048",41.787799999999997,"N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["DEUDA / ESGV   2.700 31-Oct-2048",null,"31-Oct-2048",6000000000,6000000000,2.7,"Fixed Coupon","Spain","Euro","ES0000012B47","ES000012B4=",null,"27-Feb-2018","Senior Unsecured","Obligacion del Estado","N",21.074999999999999,20.684000000000001,132.30000000000001,2.56,"IS","MAT","02-Nov-2048",102.9478,"N/A","SPAIN BONOS Y OBLIGACIONES","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 30-Jul-2049","STRIP","30-Jul-2049",1380000,1380000,"--","Stripped Coupon","Spain","Euro","ES00000129Q4","ES0000129Q=",null,"21-Jun-2017","Senior Unsecured","Strip - Interest only","N",30.93,30.963000000000001,151.4,2.9140000000000001,"IS","MAT","30-Jul-2049",40.604599999999998,"N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 30-Jul-2050","STRIP","30-Jul-2050",1380000,1380000,"--","Stripped Coupon","Spain","Euro","ES00000129R2","ES0000129R=",null,"21-Jun-2017","Senior Unsecured","Strip - Interest only","N",31.919,31.957000000000001,149,2.9140000000000001,"IS","MAT","01-Aug-2050",39.448700000000002,"N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 30-Jul-2051","STRIP","30-Jul-2051",1380000,1380000,"--","Stripped Coupon","Spain","Euro","ES00000129S0","ES0000129S=",null,"21-Jun-2017","Senior Unsecured","Strip - Interest only","N",32.905000000000001,32.942999999999998,146.69999999999999,2.9140000000000001,"IS","MAT","31-Jul-2051",38.334699999999998,"N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 30-Jul-2052","STRIP","30-Jul-2052",1380000,1380000,"--","Stripped Coupon","Spain","Euro","ES00000129T8","ES0000129T=",null,"21-Jun-2017","Senior Unsecured","Strip - Interest only","N",33.887999999999998,33.930999999999997,144.4,2.9140000000000001,"IS","MAT","30-Jul-2052",37.252200000000002,"N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 30-Jul-2053","STRIP","30-Jul-2053",1380000,1380000,"--","Stripped Coupon","Spain","Euro","ES00000129U6","ES0000129U=",null,"21-Jun-2017","Senior Unsecured","Strip - Interest only","N",34.872999999999998,34.92,142.1,2.9140000000000001,"IS","MAT","30-Jul-2053",36.197400000000002,"N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 30-Jul-2054","STRIP","30-Jul-2054",1380000,1380000,"--","Stripped Coupon","Spain","Euro","ES00000129V4","ES0000129V=",null,"21-Jun-2017","Senior Unsecured","Strip - Interest only","N",35.859000000000002,35.908999999999999,139.80000000000001,2.9140000000000001,"IS","MAT","30-Jul-2054",35.172499999999999,"N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 30-Jul-2055","STRIP","30-Jul-2055",1380000,1380000,"--","Stripped Coupon","Spain","Euro","ES00000129W2","ES0000129W=",null,"21-Jun-2017","Senior Unsecured","Strip - Interest only","N",36.844999999999999,36.898000000000003,137.5,2.9140000000000001,"IS","MAT","30-Jul-2055",34.176600000000001,"N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 30-Jul-2056","STRIP","30-Jul-2056",1380000,1380000,"--","Stripped Coupon","Spain","Euro","ES00000129X0","ES0000129X=",null,"21-Jun-2017","Senior Unsecured","Strip - Interest only","N",37.832999999999998,37.893000000000001,135.1,2.9140000000000001,"IS","MAT","31-Jul-2056",33.206299999999999,"N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 30-Jul-2057","STRIP","30-Jul-2057",1380000,1380000,"--","Stripped Coupon","Spain","Euro","ES00000129Y8","ES0000129Y=",null,"21-Jun-2017","Senior Unsecured","Strip - Interest only","N",38.816000000000003,38.880000000000003,132.80000000000001,2.9140000000000001,"IS","MAT","30-Jul-2057",32.268599999999999,"N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 30-Jul-2058","STRIP","30-Jul-2058",1380000,1380000,"--","Stripped Coupon","Spain","Euro","ES00000129Z5","ES0000129Z=",null,"21-Jun-2017","Senior Unsecured","Strip - Interest only","N",39.802,39.869999999999997,131.4,2.9140000000000001,"IS","MAT","30-Jul-2058",31.354900000000001,"N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 30-Jul-2059","STRIP","30-Jul-2059",1380000,1380000,"--","Stripped Coupon","Spain","Euro","ES0000012A06","ES000012A0=",null,"21-Jun-2017","Senior Unsecured","Strip - Interest only","N",40.787999999999997,40.86,131.4,2.9140000000000001,"IS","MAT","30-Jul-2059",30.467099999999999,"N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 30-Jul-2060","STRIP","30-Jul-2060",1380000,1380000,"--","Stripped Coupon","Spain","Euro","ES0000012A14","ES000012A1=",null,"21-Jun-2017","Senior Unsecured","Strip - Interest only","N",41.767000000000003,41.847000000000001,134.4,2.944,"IS","MAT","30-Jul-2060",29.241,"N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 30-Jul-2061","STRIP","30-Jul-2061",1380000,1380000,"--","Stripped Coupon","Spain","Euro","ES0000012A22","ES000012A2=",null,"21-Jun-2017","Senior Unsecured","Strip - Interest only","N",42.756,42.843000000000004,134.4,2.944,"IS","MAT","01-Aug-2061",28.400200000000002,"N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 30-Jul-2062","STRIP","30-Jul-2062",1380000,1380000,"--","Stripped Coupon","Spain","Euro","ES0000012A30","ES000012A3=",null,"21-Jun-2017","Senior Unsecured","Strip - Interest only","N",43.741,43.832000000000001,134.4,2.944,"IS","MAT","31-Jul-2062",27.590199999999999,"N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 30-Jul-2063","STRIP","30-Jul-2063",1380000,1380000,"--","Stripped Coupon","Spain","Euro","ES0000012A48","ES000012A4=",null,"21-Jun-2017","Senior Unsecured","Strip - Interest only","N",44.723999999999997,44.82,134.4,2.944,"IS","MAT","30-Jul-2063",26.8033,"N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 30-Jul-2064","STRIP","30-Jul-2064",1380000,1380000,"--","Stripped Coupon","Spain","Euro","ES0000012A55","ES000012A5=",null,"21-Jun-2017","Senior Unsecured","Strip - Interest only","N",45.71,45.814,134.4,2.944,"IS","MAT","30-Jul-2064",26.036799999999999,"N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["DEUDA / ESGV   4.000 31-Oct-2064",null,"31-Oct-2064",1000000000,1000000000,4,"Fixed Coupon","Spain","Euro","ES00000126D8","ES0000126D=",null,"08-Sep-2014","Senior Unsecured","Obligacion del Estado","N",24.091000000000001,23.099,146.5,2.8279999999999998,"IS","MAT","31-Oct-2064",130.13939999999999,"N/A","SPAIN BONOS Y OBLIGACIONES","N","Private Placement","--"]
["STRIPS / ESGV  IO Str 30-Jul-2065","STRIP","30-Jul-2065",1380000,1380000,"--","Stripped Coupon","Spain","Euro","ES0000012A63","ES000012A6=",null,"21-Jun-2017","Senior Unsecured","Strip - Interest only","N",46.691000000000003,46.801000000000002,136.4,2.964,"IS","MAT","30-Jul-2065",25.060500000000001,"N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["STRIPS / ESGV  IO Str 30-Jul-2066","STRIP","30-Jul-2066",1380000,1380000,"--","Stripped Coupon","Spain","Euro","ES0000012A71","ES000012A7=",null,"21-Jun-2017","Senior Unsecured","Strip - Interest only","N",47.664999999999999,47.780999999999999,141.30000000000001,3.0139999999999998,"IS","MAT","30-Jul-2066",23.774100000000001,"N/A","SPAIN INTEREST STRIP","N","Underwritten","--"]
["ESPRS / ESGV  PO Str 30-Jul-2066",null,"30-Jul-2066",40000000,40000000,"--","Stripped Coupon","Spain","Euro","ES00000128U8","ES0000128U=",null,"21-Jun-2017","Senior Unsecured","Strip - Principal only","N",47.664999999999999,47.780999999999999,141.30000000000001,3.0139999999999998,"IS","MAT","30-Jul-2066",23.774100000000001,"N/A","SPAIN PRINCIPAL STRIP","N","Underwritten","--"]
["DEUDA / ESGV   3.450 30-Jul-2066",null,"30-Jul-2066",7544600000,7584599000,3.45,"Fixed Coupon","Spain","Euro","ES00000128E2","ES0000128E=",null,"18-May-2016","Senior Unsecured","Obligacion del Estado","N",25.177,24.138999999999999,140.5,2.7869999999999999,"IS","MAT","30-Jul-2066",117.4766,"N/A","SPAIN BONOS Y OBLIGACIONES","N","Underwritten","--"]
["Eurobond",4,956190609.89776802,956190609.89776802]
["Description","Asset Duplicated","Maturity Date","Amount Outstanding","Issued Amount","Coupon","Coupon Class","Market of Issue","Currency","ISIN","RIC","Cusip","Issue Date","Seniority Type","Instrument Type","Principal Index Link Flag","Modified Duration","Option Adjusted Duration","Option Adjusted Spread","Yield","Yield Type","Yield Event","Yield Date","Last Price","Capital Tier","Government Bond Type","Is Convertible","Offering Type","Program Type"]
["SPAIN / ESGV   5.250 06-Apr-2029 MTN",null,"06-Apr-2029",225510866,225510866,5.25,"Fixed Coupon","Eurobond","Great Britain Pound","XS0096272355","ES009627235=",null,"06-Apr-1999","Unsecured","Note","N",8.3659999999999997,8.3409999999999993,185.9,3.3879999999999999,"IS","MAT","06-Apr-2029",116.649,"N/A","SPAIN, KINGDOM OF","N","Underwritten-Agent","Medium Term Note Program"]
["SPAIN / ESGV   2.915 02-Dec-2030 MTN",null,"02-Dec-2030",152410201,152410201,2.915,"Fixed Coupon","Eurobond","Japanese Yen","XS0565340758","ES056534075=",null,"02-Dec-2010","Unsecured","Note","N",10.842000000000001,10.833,75.8,0.90400000000000003,"IS","MAT","02-Dec-2030",124.11,"N/A","SPAIN, KINGDOM OF","N","Underwritten-Agent","Medium Term Note Program"]
["SPAIN / ESGV   5.600 06-May-2036 MTN PUT",null,"06-May-2036",335000000,335000000,5.6,"Fixed Coupon","Eurobond","Euro","XS0619977258","ES061997725=",null,"06-May-2011","Senior Unsecured","Note","N","--","--","--","--","--","--",null,"--","N/A","SPAIN, KINGDOM OF","N","Underwritten-Agent","Medium Term Note Program"]
["SPAIN / ESGV   5.010 21-Nov-2044 MTN",null,"21-Nov-2044",243269543,243269543,5.01,"Fixed Coupon","Eurobond","U.S. Dollar","XS1138687592","ES113868759=",null,"21-Nov-2014","Senior Unsecured","Note","N",14.49,14.351000000000001,210.2,5.2220000000000004,"IS","MAT","21-Nov-2044",96.956000000000003,"N/A","SPAIN, KINGDOM OF","N","Regulation S","Medium Term Note Program"]
["Total",248,933020250610,1060497972612]
[]
[]
[null,null,null,{"$f":"SUM(D9:D252,D255:D258)","v":956595000610}]
[null,null,null,{"$f":"SUM(D9:D252)","v":955638810000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Program Type"]
[null,null,null,{"$f":"SUM(D255:D258)","v":956190610},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,{"$f":"SUMIF($G$9:$G$252,\"Stripped Coupon\",$D$9:$D$252)","v":63162450000},{"$f":"SUMIF($B$9:$B$252,\"STRIP\",$D$9:$D$252)","v":23574750000}]
[null,null,null,{"$f":"SUMIF($P$9:$P$252,\"Y\",$D$9:$D$252)","v":43192770000}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Program Type"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]

{"sheet":"SWEDEN","index":28,"n_rows":66,"n_cols":33,"rows_kept":66,"cut":false,"hidden":true,"merged":[[0,0,0,20],[2,0,2,20],[3,0,3,20],[9,29,9,32],[4,0,4,27]]}
["SWEDEN, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:30","SWEDEN, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:30","SWEDEN, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:30","SWEDEN, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:30","SWEDEN, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:30","SWEDEN, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:30","SWEDEN, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:30","SWEDEN, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:30","SWEDEN, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:30","SWEDEN, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:30","SWEDEN, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:30","SWEDEN, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:30","SWEDEN, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:30","SWEDEN, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:30","SWEDEN, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:30","SWEDEN, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:30","SWEDEN, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:30","SWEDEN, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:30","SWEDEN, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:30","SWEDEN, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:30","SWEDEN, KINGDOM OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:30"]
[]
["Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure"]
["Currency: Swedish Krona","Currency: Swedish Krona","Currency: Swedish Krona","Currency: Swedish Krona","Currency: Swedish Krona","Currency: Swedish Krona","Currency: Swedish Krona","Currency: Swedish Krona","Currency: Swedish Krona","Currency: Swedish Krona","Currency: Swedish Krona","Currency: Swedish Krona","Currency: Swedish Krona","Currency: Swedish Krona","Currency: Swedish Krona","Currency: Swedish Krona","Currency: Swedish Krona","Currency: Swedish Krona","Currency: Swedish Krona","Currency: Swedish Krona","Currency: Swedish Krona"]
["Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds",null,"Issuer Description"]
["Bond Type","Issues","Outstanding","Issued",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description","SWEDEN, KINGDOM OF (GOVERNMENT)"]
["Domestic",23,856987190000,1316866700000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Parent","--"]
["Description","Asset Duplicated","Maturity Date","Amount Outstanding","Issued Amount","Coupon","Coupon Class","Market of Issue","Currency","ISIN","RIC","Cusip","Issue Date","Seniority Type","Instrument Type","Principal Index Link Flag","Modified Duration","Option Adjusted Duration","Option Adjusted Spread","Yield","Yield Type","Yield Event","Yield Date","Last Price","Capital Tier","Government Bond Type","Is Convertible","Offering Type","Program Type","Ultimate Parent","--"]
["SEBL / SEGV         21-Mar-2018",null,"21-Mar-2018",27500000000,27500000000,"--","Discount/Zero Coupon","Sweden","Swedish Krona","SE0010297697","SE1803T=",null,"01-Sep-2017","Unsecured","Bill","N",1.9E-2,1.9E-2,-1.8,-0.66600000000000004,"IS","MAT","21-Mar-2018",100.01300000000001,"N/A","SWEDEN, KINGDOM OF - T-BILL","N","Auction","--"]
["SEBL / SEGV         18-Apr-2018",null,"18-Apr-2018",5000000000,5000000000,"--","Discount/Zero Coupon","Sweden","Swedish Krona","SE0010739862","SE1804T=",null,"12-Jan-2018","Unsecured","Bill","N",9.5000000000000001E-2,9.6000000000000002E-2,-0.7,-0.65600000000000003,"IS","MAT","18-Apr-2018",100.06399999999999,"N/A","SWEDEN, KINGDOM OF - T-BILL","N","Auction","--","Debt Structure","Debt Structure","Debt Structure","Debt Structure"]
["SEBL / SEGV         16-May-2018",null,"16-May-2018",5000000000,5000000000,"--","Discount/Zero Coupon","Sweden","Swedish Krona","SE0010832170","SE1805T=",null,"02-Feb-2018","Unsecured","Bill","N",0.17199999999999999,0.17299999999999999,-5.8,-0.70599999999999996,"IS","MAT","16-May-2018",100.124,"N/A","SWEDEN, KINGDOM OF - T-BILL","N","Auction","--","Name","#","Amount Issued","Amount Outstanding"]
["SEBL / SEGV         20-Jun-2018",null,"20-Jun-2018",20000000000,20000000000,"--","Discount/Zero Coupon","Sweden","Swedish Krona","SE0010636894","SE1806T=",null,"08-Dec-2017","Unsecured","Bill","N",0.26700000000000002,0.26900000000000002,-0.3,-0.65800000000000003,"IS","MAT","20-Jun-2018",100.18,"N/A","SWEDEN, KINGDOM OF - T-BILL","N","Auction","--","Bonds",51,1606391732237,1146512222237]
["SEBL / SEGV         19-Sep-2018",null,"19-Sep-2018",5000000000,5000000000,"--","Discount/Zero Coupon","Sweden","Swedish Krona","SE0010947077","SE1809T=",null,"02-Mar-2018","Unsecured","Bill","N",0.51600000000000001,0.51900000000000002,-0.7,-0.69899999999999995,"IS","MAT","19-Sep-2018",100.369,"N/A","SWEDEN, KINGDOM OF - T-BILL","N","Auction","--","Bonds - To Be Issued",0,0,0]
["SWED / SEGV   4.250 12-Mar-2019",null,"12-Mar-2019",98550120000,130441775000,4.25,"Fixed Coupon","Sweden","Swedish Krona","SE0002241083","SE1052=",null,"26-Nov-2007","Unsecured","Bond","N",1.002,0.998,-2.8,-0.745,"IS","MAT","12-Mar-2019",105.004,"N/A","SWEDEN, KINGDOM OF","N","Auction","--","Bonds (As Borrower)",0,0,0]
["SEINF / SEGV   0.125 01-Jun-2019",null,"01-Jun-2019",15752000000,38370000000,0.125,"Fixed Coupon","Sweden","Swedish Krona","SE0006758736","SE3110=",null,"09-Feb-2015","Unsecured","Bond","Y",1.228,1.2350000000000001,-179.5,-2.4710000000000001,"IS","MAT","03-Jun-2019",106.566,"N/A","SWEDEN, KINGDOM OF - INFLATION PROTECTED BOND","N","Auction","--","Bonds (As Borrower) - To Be Issued",0,0,0]
["SEINF / SEGV   4.000 01-Dec-2020",null,"01-Dec-2020",38191050000,129433570000,4,"Fixed Coupon","Sweden","Swedish Krona","SE0000317943","SE3102=",null,"01-Dec-1995","Unsecured","Bond","Y",2.641,2.6459999999999999,-203.9,-2.3039999999999998,"IS","MAT","01-Dec-2020",155.66,"N/A","SWEDEN, KINGDOM OF - INFLATION PROTECTED BOND","N","Auction","--","Loans",0,0,"--"]
["SWED / SEGV   5.000 01-Dec-2020",null,"01-Dec-2020",96053780000,142866280000,5,"Fixed Coupon","Sweden","Swedish Krona","SE0001149311","SE1047=",null,"02-Feb-2004","Unsecured","Bond","N",2.59,2.5939999999999999,-14.9,-0.42599999999999999,"IS","MAT","01-Dec-2020",114.846,"N/A","SWEDEN, KINGDOM OF","N","Auction","--","Total",51,1606391732237,1146512222237]
["SWED / SEGV   3.500 01-Jun-2022",null,"01-Jun-2022",103630500000,136049000000,3.5,"Fixed Coupon","Sweden","Swedish Krona","SE0003784461","SE1054=",null,"14-Feb-2011","Unsecured","Bond","N",3.919,3.92,-14,-0.108,"IS","MAT","01-Jun-2022",115.246,"N/A","SWEDEN, KINGDOM OF","N","Auction","--"]
["SEINF / SEGV   0.250 01-Jun-2022",null,"01-Jun-2022",32658000000,44796000000,0.25,"Fixed Coupon","Sweden","Swedish Krona","SE0004211084","SE3108=",null,"20-Sep-2011","Unsecured","Bond","Y",4.2320000000000002,4.2350000000000003,-201.8,-1.958,"IS","MAT","01-Jun-2022",114.167,"N/A","SWEDEN, KINGDOM OF - INFLATION PROTECTED BOND","N","Auction","--"]
["SWED / SEGV   1.500 13-Nov-2023",null,"13-Nov-2023",84477000000,137966000000,1.5,"Fixed Coupon","Sweden","Swedish Krona","SE0004869071","SE1057=",null,"22-Oct-2012","Unsecured","Bond","N",5.4509999999999996,5.4530000000000003,-7,0.186,"IS","MAT","13-Nov-2023",107.39400000000001,"N/A","SWEDEN, KINGDOM OF","N","Auction","--"]
["SWED / SEGV   2.500 12-May-2025",null,"12-May-2025",59376000000,97310000000,2.5,"Fixed Coupon","Sweden","Swedish Krona","SE0005676608","SE1058=",null,"03-Feb-2014","Unsecured","Bond","N",6.5540000000000003,6.5490000000000004,0.4,0.40400000000000003,"IS","MAT","12-May-2025",114.76300000000001,"N/A","SWEDEN, KINGDOM OF","N","Auction","--"]
["SEINF / SEGV   1.000 01-Jun-2025",null,"01-Jun-2025",24776000000,34413000000,1,"Fixed Coupon","Sweden","Swedish Krona","SE0005703550","SE3109=",null,"11-Feb-2014","Unsecured","Bond","Y",7.0209999999999999,7.024,-183.1,-1.4039999999999999,"IS","MAT","02-Jun-2025",121.95,"N/A","SWEDEN, KINGDOM OF - INFLATION PROTECTED BOND","N","Auction","--"]
["SEINF / SEGV   0.125 01-Jun-2026",null,"01-Jun-2026",14932000000,21480000000,0.125,"Fixed Coupon","Sweden","Swedish Krona","SE0008014062","SE3112=",null,"15-Feb-2016","Unsecured","Bond","Y",8.2240000000000002,8.2260000000000009,-181.8,-1.25,"IS","MAT","01-Jun-2026",115.51,"N/A","SWEDEN, KINGDOM OF - INFLATION PROTECTED BOND","N","Auction","--"]
["SWED / SEGV   1.000 12-Nov-2026",null,"12-Nov-2026",61891000000,84147000000,1,"Fixed Coupon","Sweden","Swedish Krona","SE0007125927","SE1059=",null,"22-May-2015","Unsecured","Bond","N",8.2949999999999999,8.2940000000000005,-1.2,0.60199999999999998,"IS","MAT","12-Nov-2026",103.346,"N/A","SWEDEN, KINGDOM OF","N","Auction","--"]
["SEINF / SEGV   0.125 01-Dec-2027",null,"01-Dec-2027",8064000000,9634000000,0.125,"Fixed Coupon","Sweden","Swedish Krona","SE0009548704","SE3113=",null,"06-Feb-2017","Unsecured","Bond","Y",9.7129999999999992,9.7149999999999999,-181.9,-1.046,"IS","MAT","01-Dec-2027",113.995,"N/A","SWEDEN, KINGDOM OF - INFLATION PROTECTED BOND","N","Auction","--"]
["SWED / SEGV   0.750 12-May-2028",null,"12-May-2028",52865000000,52865000000,0.75,"Fixed Coupon","Sweden","Swedish Krona","SE0009496367","SE1060=",null,"27-Jan-2017","Unsecured","Bond","N",9.7210000000000001,9.7159999999999993,-2.1,0.78800000000000003,"IS","MAT","12-May-2028",99.63,"N/A","SWEDEN, KINGDOM OF","N","Auction","--"]
["SEINF / SEGV   3.500 01-Dec-2028",null,"01-Dec-2028",3000000,3495210000,3.5,"Fixed Coupon","Sweden","Swedish Krona","SE0000479453","SE3103=",null,"26-Jun-1998","Unsecured","Bond","Y",9.4450000000000003,9.4179999999999993,-178.8,-0.97599999999999998,"IS","MAT","01-Dec-2028",199.15799999999999,"N/A","SWEDEN, KINGDOM OF - INFLATION PROTECTED BOND","N","Auction","--"]
["SEINF / SEGV   3.500 01-Dec-2028",null,"01-Dec-2028",28165290000,112141415000,3.5,"Fixed Coupon","Sweden","Swedish Krona","SE0000556599","SE3104=",null,"22-Apr-1999","Unsecured","Bond","Y",9.4450000000000003,9.4179999999999993,-178.8,-0.97599999999999998,"IS","MAT","01-Dec-2028",190.52799999999999,"N/A","SWEDEN, KINGDOM OF - INFLATION PROTECTED BOND","N","Auction","--"]
["SWED / SEGV   2.250 01-Jun-2032",null,"01-Jun-2032",17000000000,17000000000,2.25,"Fixed Coupon","Sweden","Swedish Krona","SE0004517290","SE1056=",null,"20-Mar-2012","Unsecured","Bond","N",12.212,12.159000000000001,7.6,1.143,"IS","MAT","01-Jun-2032",114.441,"N/A","SWEDEN, KINGDOM OF","N","Underwritten","--"]
["SEINF / SEGV   0.125 01-Jun-2032",null,"01-Jun-2032",12852000000,16708000000,0.125,"Fixed Coupon","Sweden","Swedish Krona","SE0007045745","SE3111=",null,"30-Apr-2015","Unsecured","Bond","Y",14.13,14.132999999999999,-167.2,-0.54300000000000004,"IS","MAT","01-Jun-2032",114.468,"N/A","SWEDEN, KINGDOM OF - INFLATION PROTECTED BOND","N","Underwritten","--"]
["SWED / SEGV   3.500 30-Mar-2039",null,"30-Mar-2039",45250450000,45250450000,3.5,"Fixed Coupon","Sweden","Swedish Krona","SE0002829192","SE1053=",null,"30-Mar-2009","Senior Unsecured","Bond","N",15.69,15.459,2.8,1.4410000000000001,"IS","MAT","30-Mar-2039",137.14699999999999,"N/A","SWEDEN, KINGDOM OF","N","Underwritten","--"]
["Eurobond",14,22866857640,22866857640]
["Description","Asset Duplicated","Maturity Date","Amount Outstanding","Issued Amount","Coupon","Coupon Class","Market of Issue","Currency","ISIN","RIC","Cusip","Issue Date","Seniority Type","Instrument Type","Principal Index Link Flag","Modified Duration","Option Adjusted Duration","Option Adjusted Spread","Yield","Yield Type","Yield Event","Yield Date","Last Price","Capital Tier","Government Bond Type","Is Convertible","Offering Type","Program Type"]
["SEGOVT / SEGV   1.125 15-May-2018 MTN","RGSRS","15-May-2018",18542700000,18542700000,1.125,"Fixed Coupon","Eurobond","U.S. Dollar","XS1231271294","SE123127129=",null,"13-May-2015","Senior Unsecured","Note","N",0.16900000000000001,0.16800000000000001,22.9,1.899,"IS","MAT","15-May-2018",99.867999999999995,"N/A","--","N","Regulation S","Medium Term Note Program"]
["SWED / SEGV   1.000 05-Oct-2018 MTN","RGSRS","05-Oct-2018",8241200000,8241200000,1,"Fixed Coupon","Eurobond","U.S. Dollar","XS1301030810","SE130103081=",null,"05-Oct-2015","Senior Unsecured","Note","N",0.55000000000000004,0.55200000000000005,34.799999999999997,2.2770000000000001,"IS","MAT","05-Oct-2018",99.295000000000002,"N/A","SWEDEN, KINGDOM OF","N","Regulation S","Medium Term Note Program"]
["SWED / SEGV   1.125 15-Mar-2019 MTN","RGSRS","15-Mar-2019",16482400000,16482400000,1.125,"Fixed Coupon","Eurobond","U.S. Dollar","XS1379422675","SE137942267=",null,"15-Mar-2016","Senior Unsecured","Note","N",0.98299999999999998,0.98299999999999998,22,2.2669999999999999,"IS","MAT","15-Mar-2019",98.876000000000005,"N/A","SWEDEN, KINGDOM OF","N","Regulation S","Medium Term Note Program"]
["SWED / SEGV   0.750 02-May-2019 MTN",null,"02-May-2019",22866857640,22866857640,0.75,"Fixed Coupon","Eurobond","Euro","XS1062909384","SE106290938=",null,"02-May-2014","Senior Unsecured","Note","N",1.129,1.129,20.3,-0.47099999999999997,"IS","MAT","02-May-2019",101.392,"N/A","SWEDEN, KINGDOM OF","N","Regulation S","Medium Term Note Program"]
["SWED / SEGV   1.500 25-Jul-2019 MTN","RGSRS","25-Jul-2019",22663300000,22663300000,1.5,"Fixed Coupon","Eurobond","U.S. Dollar","XS1650589259","SE165058925=",null,"25-Jul-2017","Senior Unsecured","Note","N",1.3360000000000001,1.3360000000000001,29.9,2.4369999999999998,"IS","MAT","25-Jul-2019",98.75,"N/A","SWEDEN, KINGDOM OF","N","Regulation S","Medium Term Note Program"]
["SWED / SEGV   1.125 21-Oct-2019 MTN","RGSRS","21-Oct-2019",24723600000,24723600000,1.125,"Fixed Coupon","Eurobond","U.S. Dollar","XS1506497574","SE150649757=",null,"21-Oct-2016","Senior Unsecured","Note","N",1.5669999999999999,1.569,21,2.407,"IS","MAT","21-Oct-2019",97.998000000000005,"N/A","SWEDEN, KINGDOM OF","N","Regulation S","Medium Term Note Program"]
["SWED / SEGV   0.050 12-Feb-2020 MTN","RGSRS","12-Feb-2020",15244571760,15244571760,0.05,"Fixed Coupon","Eurobond","Euro","XS1189262345","SE118926234=",null,"12-Feb-2015","Unsecured","Note","N",1.9139999999999999,1.92,16.399999999999999,-0.4,"IS","MAT","12-Feb-2020",100.86799999999999,"N/A","SWEDEN, KINGDOM OF","N","Regulation S","Medium Term Note Program"]
["SWED / SEGV   1.625 24-Mar-2020 MTN","RGSRS","24-Mar-2020",16482400000,16482400000,1.625,"Fixed Coupon","Eurobond","U.S. Dollar","XS1207317428","SE120731742=",null,"24-Mar-2015","Senior Unsecured","Note","N",1.9630000000000001,1.964,16.600000000000001,2.448,"IS","MAT","24-Mar-2020",98.381,"N/A","SWEDEN, KINGDOM OF","N","Regulation S","Medium Term Note Program"]
["SWED / SEGV   1.625 06-Apr-2020 MTN","RGSRS","06-Apr-2020",16482400000,16482400000,1.625,"Fixed Coupon","Eurobond","U.S. Dollar","XS1590796436","SE159079643=",null,"06-Apr-2017","Senior Unsecured","Note","N",1.996,2,13.7,2.4279999999999999,"IS","MAT","06-Apr-2020",98.394000000000005,"N/A","SWEDEN, KINGDOM OF","N","Regulation S","Medium Term Note Program"]
["SWED / SEGV   1.875 02-Nov-2020 MTN","RGSRS","02-Nov-2020",20603000000,20603000000,1.875,"Fixed Coupon","Eurobond","U.S. Dollar","XS1709538356","SE170953835=",null,"02-Nov-2017","Senior Unsecured","Note","N",2.5310000000000001,2.5369999999999999,16.899999999999999,2.5579999999999998,"IS","MAT","02-Nov-2020",98.27,"N/A","SWEDEN, KINGDOM OF","N","Regulation S","Medium Term Note Program"]
["SWED / SEGV   2.375 15-Feb-2021 MTN","RGSRS","15-Feb-2021",24723600000,24723600000,2.375,"Fixed Coupon","Eurobond","U.S. Dollar","XS1771768428","SE177176842=",null,"15-Feb-2018","Senior Unsecured","Note","N",2.7959999999999998,2.806,14.8,2.5779999999999998,"IS","MAT","16-Feb-2021",99.430999999999997,"N/A","SWEDEN, KINGDOM OF","N","Regulation S","Medium Term Note Program"]
["SWED / SEGV   1.250 08-Sep-2021 MTN","RGSRS","08-Sep-2021",16482400000,16482400000,1.25,"Fixed Coupon","Eurobond","U.S. Dollar","XS1485745886","SE148574588=",null,"08-Sep-2016","Senior Unsecured","Note","N",3.3719999999999999,3.3759999999999999,18.8,2.6859999999999999,"IS","MAT","08-Sep-2021",95.254000000000005,"N/A","SWEDEN, KINGDOM OF","N","Regulation S","Medium Term Note Program"]
["SWED / SEGV   2.375 15-Feb-2023 MTN","RGSRS","15-Feb-2023",24723600000,24723600000,2.375,"Fixed Coupon","Eurobond","U.S. Dollar","XS1748232862","SE174823286=",null,"11-Jan-2018","Senior Unsecured","Note","N",4.5860000000000003,4.59,17.8,2.827,"IS","MAT","15-Feb-2023",97.933000000000007,"N/A","SWEDEN, KINGDOM OF","N","Regulation S","Medium Term Note Program"]
["SWED / SEGV   0.125 24-Apr-2023 MTN","RGSRS","24-Apr-2023",40652191360,40652191360,0.125,"Fixed Coupon","Eurobond","Euro","XS1756338551","SE175633855=",null,"24-Jan-2018","Senior Unsecured","Note","N",5.0919999999999996,5.093,16.899999999999999,0.189,"IS","MAT","24-Apr-2023",99.674000000000007,"N/A","SWEDEN, KINGDOM OF","N","Regulation S","Medium Term Note Program"]
["Foreign",12,241934574596.944,241934574596.944]
["Description","Asset Duplicated","Maturity Date","Amount Outstanding","Issued Amount","Coupon","Coupon Class","Market of Issue","Currency","ISIN","RIC","Cusip","Issue Date","Seniority Type","Instrument Type","Principal Index Link Flag","Modified Duration","Option Adjusted Duration","Option Adjusted Spread","Yield","Yield Type","Yield Event","Yield Date","Last Price","Capital Tier","Government Bond Type","Is Convertible","Offering Type","Program Type"]
["SWED / SEGV   1.125 15-May-2018 MTN",null,"15-May-2018",18542700000,18542700000,1.125,"Fixed Coupon","United States","U.S. Dollar","US87020DAU81","87020DAU8=","87020DAU8","13-May-2015","Unsecured","Note","N",0.16900000000000001,0.16800000000000001,20.8,1.899,"CB","MAT","15-May-2018",99.869,"N/A","SWEDEN, KINGDOM OF","N","Private placement-144A","Medium Term Note Program"]
["SWED / SEGV   1.125 15-Mar-2019 MTN",null,"15-Mar-2019",16482400000,16482400000,1.125,"Fixed Coupon","United States","U.S. Dollar","US87020DAW48","87020DAW4=","87020DAW4","15-Mar-2016","Senior Unsecured","Note","N",0.98299999999999998,0.98299999999999998,22.9,2.266,"CB","MAT","15-Mar-2019",98.8767,"N/A","SWEDEN, KINGDOM OF","N","Private placement-144A","Medium Term Note Program"]
["SWED / SEGV   1.500 25-Jul-2019 MTN",null,"25-Jul-2019",22663300000,22663300000,1.5,"Fixed Coupon","United States","U.S. Dollar","US87020DBA19","87020DBA1=","87020DBA1","25-Jul-2017","Senior Unsecured","Note","N",1.3360000000000001,1.3360000000000001,31,2.4359999999999999,"CB","MAT","25-Jul-2019",98.750799999999998,"N/A","SWEDEN, KINGDOM OF","N","Private placement-144A","Medium Term Note Program"]
["SWED / SEGV   1.125 21-Oct-2019 MTN",null,"21-Oct-2019",24723600000,24723600000,1.125,"Fixed Coupon","United States","U.S. Dollar","US87020DAY04","87020DAY0=","87020DAY0","21-Oct-2016","Senior Unsecured","Note","N",1.5669999999999999,1.569,21.7,2.4060000000000001,"CB","MAT","21-Oct-2019",97.997,"N/A","SWEDEN, KINGDOM OF","N","Private placement-144A","Medium Term Note Program"]
["SWED / SEGV   0.050 12-Feb-2020 MTN",null,"12-Feb-2020",15244571760,15244571760,0.05,"Fixed Coupon","United States","Euro","XS1189262428","SE118926242=",null,"12-Feb-2015","Unsecured","Note","N",1.915,1.92,14.6,-0.41399999999999998,"CB","MAT","12-Feb-2020",100.895,"N/A","SWEDEN, KINGDOM OF","N","Private placement-144A","Medium Term Note Program"]
["SWED / SEGV   1.625 24-Mar-2020 MTN",null,"24-Mar-2020",16482400000,16482400000,1.625,"Fixed Coupon","United States","U.S. Dollar","US87020DAT19","87020DAT1=","87020DAT1","24-Mar-2015","Unsecured","Note","N",1.9630000000000001,1.964,17.2,2.4550000000000001,"CB","MAT","24-Mar-2020",98.367999999999995,"N/A","SWEDEN, KINGDOM OF","N","Private placement-144A","Medium Term Note Program"]
["SWED / SEGV   1.625 06-Apr-2020 MTN",null,"06-Apr-2020",16482400000,16482400000,1.625,"Fixed Coupon","United States","U.S. Dollar","US87020DAZ78","87020DAZ7=","87020DAZ7","06-Apr-2017","Senior Unsecured","Note","N",1.996,2,14.2,2.4350000000000001,"CB","MAT","06-Apr-2020",98.381200000000007,"N/A","SWEDEN, KINGDOM OF","N","Private placement-144A","Medium Term Note Program"]
["SWED / SEGV   1.875 02-Nov-2020 MTN",null,"02-Nov-2020",20603000000,20603000000,1.875,"Fixed Coupon","United States","U.S. Dollar","US87020DBB91","87020DBB9=","87020DBB9","02-Nov-2017","Senior Unsecured","Note","N",2.5310000000000001,2.5369999999999999,17,2.5649999999999999,"CB","MAT","02-Nov-2020",98.253200000000007,"N/A","SWEDEN, KINGDOM OF","N","Private placement-144A","Medium Term Note Program"]
["SWED / SEGV   2.375 15-Feb-2021 MTN",null,"15-Feb-2021",24723600000,24723600000,2.375,"Fixed Coupon","United States","U.S. Dollar","US87020DBE31","87020DBE3=","87020DBE3","15-Feb-2018","Senior Unsecured","Note","N",2.7959999999999998,2.806,14.8,2.585,"CB","MAT","16-Feb-2021",99.412800000000004,"N/A","SWEDEN, KINGDOM OF","N","Private placement-144A","Medium Term Note Program"]
["SWED / SEGV   2.375 15-Feb-2023 MTN",null,"15-Feb-2023",24723600000,24723600000,2.375,"Fixed Coupon","United States","U.S. Dollar","US87020DBC74","87020DBC7=","87020DBC7","11-Jan-2018","Senior Unsecured","Note","N",4.5860000000000003,4.5910000000000002,17.7,2.8149999999999999,"CB","MAT","15-Feb-2023",97.988,"N/A","SWEDEN, KINGDOM OF","N","Private placement-144A","Medium Term Note Program"]
["SWED / SEGV   0.125 24-Apr-2023 MTN",null,"24-Apr-2023",40652191360,40652191360,0.125,"Fixed Coupon","United States","Euro","XS1756368202","SE175636820=",null,"24-Jan-2018","Senior Unsecured","Note","N",5.0919999999999996,5.093,16.899999999999999,0.193,"CB","MAT","24-Apr-2023",99.655000000000001,"N/A","SWEDEN, KINGDOM OF","N","Private placement-144A","Medium Term Note Program"]
["SWED / SEGV   9.405 28-Dec-2026",null,"28-Dec-2026",610811477,610811477,9.4049999999999994,"Fixed Coupon","Spain","Euro","ES0273315038","SE006456952=",null,"09-Apr-1996","Senior Unsecured","Bond","N",6.8449999999999998,6.8179999999999996,66.5,1.046,"IS","MAT","28-Dec-2026",169.83029999999999,"N/A","SWEDEN, KINGDOM OF","N","Private Placement","--"]
["Global",2,24723600000,24723600000]
["Description","Asset Duplicated","Maturity Date","Amount Outstanding","Issued Amount","Coupon","Coupon Class","Market of Issue","Currency","ISIN","RIC","Cusip","Issue Date","Seniority Type","Instrument Type","Principal Index Link Flag","Modified Duration","Option Adjusted Duration","Option Adjusted Spread","Yield","Yield Type","Yield Event","Yield Date","Last Price","Capital Tier","Government Bond Type","Is Convertible","Offering Type","Program Type"]
["SWED / SEGV   1.000 05-Oct-2018 MTN",null,"05-Oct-2018",8241200000,8241200000,1,"Fixed Coupon","United States","U.S. Dollar","US87020DAV64","87020DAV6=","87020DAV6","05-Oct-2015","Unsecured","Note","N",0.55000000000000004,0.55200000000000005,33.9,2.2759999999999998,"CB","MAT","05-Oct-2018",99.295699999999997,"N/A","SWEDEN, KINGDOM OF","N","Private placement-144A","Medium Term Note Program"]
["SWED / SEGV   1.250 08-Sep-2021 MTN",null,"08-Sep-2021",16482400000,16482400000,1.25,"Fixed Coupon","United States","U.S. Dollar","US87020DAX21","87020DAX2=","87020DAX2","08-Sep-2016","Senior Unsecured","Note","N",3.3719999999999999,3.3759999999999999,18.399999999999999,2.6859999999999999,"CB","MAT","08-Sep-2021",95.254599999999996,"N/A","SWEDEN, KINGDOM OF","N","Private placement-144A","Medium Term Note Program"]
["Total",51,1146512222237,1606391732237]

{"sheet":"SWITZERLAND","index":29,"n_rows":96,"n_cols":33,"rows_kept":96,"cut":false,"hidden":true,"merged":[[9,29,9,32],[4,0,4,27],[0,0,0,20],[2,0,2,20],[3,0,3,20]]}
["SWITZERLAND, CONFEDERATION OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:31","SWITZERLAND, CONFEDERATION OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:31","SWITZERLAND, CONFEDERATION OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:31","SWITZERLAND, CONFEDERATION OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:31","SWITZERLAND, CONFEDERATION OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:31","SWITZERLAND, CONFEDERATION OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:31","SWITZERLAND, CONFEDERATION OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:31","SWITZERLAND, CONFEDERATION OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:31","SWITZERLAND, CONFEDERATION OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:31","SWITZERLAND, CONFEDERATION OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:31","SWITZERLAND, CONFEDERATION OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:31","SWITZERLAND, CONFEDERATION OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:31","SWITZERLAND, CONFEDERATION OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:31","SWITZERLAND, CONFEDERATION OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:31","SWITZERLAND, CONFEDERATION OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:31","SWITZERLAND, CONFEDERATION OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:31","SWITZERLAND, CONFEDERATION OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:31","SWITZERLAND, CONFEDERATION OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:31","SWITZERLAND, CONFEDERATION OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:31","SWITZERLAND, CONFEDERATION OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:31","SWITZERLAND, CONFEDERATION OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:31"]
[]
["Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure"]
["Currency: Swiss Franc","Currency: Swiss Franc","Currency: Swiss Franc","Currency: Swiss Franc","Currency: Swiss Franc","Currency: Swiss Franc","Currency: Swiss Franc","Currency: Swiss Franc","Currency: Swiss Franc","Currency: Swiss Franc","Currency: Swiss Franc","Currency: Swiss Franc","Currency: Swiss Franc","Currency: Swiss Franc","Currency: Swiss Franc","Currency: Swiss Franc","Currency: Swiss Franc","Currency: Swiss Franc","Currency: Swiss Franc","Currency: Swiss Franc","Currency: Swiss Franc"]
["Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds",null,"Issuer Description"]
["Bond Type","Issues","Outstanding","Issued",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description","SWITZERLAND, CONFEDERATION OF (GOVERNMENT)"]
["Domestic",38,77043543000,77043543000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Parent","--"]
["Description","Asset Duplicated","Maturity Date","Amount Outstanding","Issued Amount","Coupon","Coupon Class","Market of Issue","Currency","ISIN","RIC","Cusip","Issue Date","Seniority Type","Instrument Type","Principal Index Link Flag","Modified Duration","Option Adjusted Duration","Option Adjusted Spread","Yield","Yield Type","Yield Event","Yield Date","Last Price","Capital Tier","Government Bond Type","Is Convertible","Offering Type","Program Type","Ultimate Parent","--"]
["SWISS / CHGV         15-Mar-2018",null,"15-Mar-2018",559200000,559200000,"--","Discount/Zero Coupon","Switzerland","Swiss Franc","CH0036182571","CH3618257=",null,"14-Dec-2017","Unsecured","Bill","N",3.0000000000000001E-3,3.0000000000000001E-3,69.900000000000006,"--","IS","MAT","15-Mar-2018",100,"N/A","SWITZERLAND, CONFEDERATION OF","N","Auction","--"]
["SWISS / CHGV         22-Mar-2018",null,"22-Mar-2018",495900000,495900000,"--","Discount/Zero Coupon","Switzerland","Swiss Franc","CH0036182589","CH3618258=",null,"21-Dec-2017","Unsecured","Bill","N",2.1999999999999999E-2,2.1999999999999999E-2,-21.3,-0.89600000000000002,"IS","MAT","22-Mar-2018",100.02,"N/A","SWITZERLAND, CONFEDERATION OF","N","Auction","--","Debt Structure","Debt Structure","Debt Structure","Debt Structure"]
["SWISS / CHGV         29-Mar-2018",null,"29-Mar-2018",145000000,145000000,"--","Discount/Zero Coupon","Switzerland","Swiss Franc","CH0036182597","CH3618259=",null,"28-Dec-2017","Unsecured","Bill","N",4.2000000000000003E-2,4.1000000000000002E-2,-24.2,-0.95499999999999996,"IS","MAT","29-Mar-2018",100.04,"N/A","SWITZERLAND, CONFEDERATION OF","N","Auction","--","Name","#","Amount Issued","Amount Outstanding"]
["SWISS / CHGV         05-Apr-2018",null,"05-Apr-2018",480400000,480400000,"--","Discount/Zero Coupon","Switzerland","Swiss Franc","CH0036182472","CH3618247=",null,"05-Oct-2017","Unsecured","Bill","N",5.8000000000000003E-2,6.0999999999999999E-2,-6,-0.81499999999999995,"IS","MAT","05-Apr-2018",100.05,"N/A","SWITZERLAND, CONFEDERATION OF","N","Auction","--","Bonds",38,77043543000,77043543000]
["SWISS / CHGV         12-Apr-2018",null,"12-Apr-2018",483600000,483600000,"--","Discount/Zero Coupon","Switzerland","Swiss Franc","CH0036182613","CH3618261=",null,"11-Jan-2018","Unsecured","Bill","N",7.8E-2,0.08,-9.1,-0.86499999999999999,"IS","MAT","12-Apr-2018",100.07,"N/A","SWITZERLAND, CONFEDERATION OF","N","Auction","--","Bonds - To Be Issued",45,399800000,399800000]
["SWISS / CHGV         19-Apr-2018",null,"19-Apr-2018",483300000,483300000,"--","Discount/Zero Coupon","Switzerland","Swiss Franc","CH0036182621","CH3618262=",null,"18-Jan-2018","Unsecured","Bill","N",9.7000000000000003E-2,9.9000000000000005E-2,-11,-0.89600000000000002,"IS","MAT","19-Apr-2018",100.09,"N/A","SWITZERLAND, CONFEDERATION OF","N","Auction","--","Bonds (As Borrower)",0,0,0]
["SWISS / CHGV         26-Apr-2018",null,"26-Apr-2018",493000000,493000000,"--","Discount/Zero Coupon","Switzerland","Swiss Franc","CH0036182639","CH3618263=",null,"25-Jan-2018","Unsecured","Bill","N",0.11700000000000001,0.11799999999999999,-8.1,-0.91600000000000004,"IS","MAT","26-Apr-2018",100.11,"N/A","SWITZERLAND, CONFEDERATION OF","N","Auction","--","Bonds (As Borrower) - To Be Issued",0,0,0]
["SWISS / CHGV         03-May-2018",null,"03-May-2018",376050000,376050000,"--","Discount/Zero Coupon","Switzerland","Swiss Franc","CH0036182647","CH3618264=",null,"01-Feb-2018","Unsecured","Bill","N",0.13600000000000001,0.13700000000000001,-2.2999999999999998,-0.86,"IS","MAT","03-May-2018",100.12,"N/A","SWITZERLAND, CONFEDERATION OF","N","Auction","--","Loans",0,0,"--"]
["SWISS / CHGV         11-May-2018",null,"11-May-2018",481000000,481000000,"--","Discount/Zero Coupon","Switzerland","Swiss Franc","CH0036182654","CH3618265=",null,"08-Feb-2018","Unsecured","Bill","N",0.159,0.159,-2.8,-0.86499999999999999,"IS","MAT","11-May-2018",100.14,"N/A","SWITZERLAND, CONFEDERATION OF","N","Auction","--","Total",83,77443343000,77443343000]
["SWISS / CHGV         17-May-2018",null,"17-May-2018",422100000,422100000,"--","Discount/Zero Coupon","Switzerland","Swiss Franc","CH0036182530","CH3618253=",null,"16-Nov-2017","Unsecured","Bill","N",0.17499999999999999,0.17599999999999999,-5.9,-0.89500000000000002,"IS","MAT","17-May-2018",100.16,"N/A","SWITZERLAND, CONFEDERATION OF","N","Auction","--"]
["SWISS / CHGV         24-May-2018",null,"24-May-2018",406800000,406800000,"--","Discount/Zero Coupon","Switzerland","Swiss Franc","CH0036182670","CH3618267=",null,"22-Feb-2018","Unsecured","Bill","N",0.19500000000000001,0.19500000000000001,-7.2,-0.90800000000000003,"IS","MAT","24-May-2018",100.18,"N/A","SWITZERLAND, CONFEDERATION OF","N","Auction","--"]
["SWISS / CHGV         31-May-2018",null,"31-May-2018",565450000,565450000,"--","Discount/Zero Coupon","Switzerland","Swiss Franc","CH0036182688","CH3618268=",null,"01-Mar-2018","Unsecured","Bill","N",0.214,0.215,-3.6,-0.872,"IS","MAT","31-May-2018",100.19,"N/A","SWITZERLAND, CONFEDERATION OF","N","Auction","--"]
["SWISS / CHGV         07-Jun-2018",null,"07-Jun-2018",398950000,398950000,"--","Discount/Zero Coupon","Switzerland","Swiss Franc","CH0036182696","CH3618269=",null,"08-Mar-2018","Unsecured","Bill","N",0.23100000000000001,0.23400000000000001,-4.9000000000000004,-0.88500000000000001,"IS","MAT","07-Jun-2018",100.21,"N/A","SWITZERLAND, CONFEDERATION OF","N","Auction","--"]
["SWISS / CHGV         05-Jul-2018",null,"05-Jul-2018",546000000,546000000,"--","Discount/Zero Coupon","Switzerland","Swiss Franc","CH0036182340","CH3618234=",null,"06-Jul-2017","Unsecured","Bill","N",0.309,0.311,-4.3,-0.88700000000000001,"IS","MAT","05-Jul-2018",100.28,"N/A","SWITZERLAND, CONFEDERATION OF","N","Auction","--"]
["SWISS / CHGV         16-Aug-2018",null,"16-Aug-2018",523500000,523500000,"--","Discount/Zero Coupon","Switzerland","Swiss Franc","CH0036182662","CH3618266=",null,"15-Feb-2018","Unsecured","Bill","N",0.42399999999999999,0.42599999999999999,-4.8,-0.9,"IS","MAT","16-Aug-2018",100.39,"N/A","SWITZERLAND, CONFEDERATION OF","N","Auction","--"]
["SWISS / CHGV         03-Jan-2019",null,"03-Jan-2019",584350000,584350000,"--","Discount/Zero Coupon","Switzerland","Swiss Franc","CH0036182605","CH3618260=",null,"04-Jan-2018","Unsecured","Bill","N",0.80900000000000005,0.81100000000000005,-14.8,-0.89600000000000002,"IS","MAT","03-Jan-2019",100.74,"N/A","SWITZERLAND, CONFEDERATION OF","N","Auction","--"]
["SWISS / CHGV   3.000 12-May-2019",null,"12-May-2019",5999094000,5999094000,3,"Fixed Coupon","Switzerland","Swiss Franc","CH0018454253","CH1845425=",null,"12-May-2004","Senior Unsecured","Bundesanleihe","N",1.1379999999999999,1.141,-24.2,-0.92400000000000004,"IS","MAT","13-May-2019",104.604,"N/A","SWITZERLAND, CONFEDERATION OF","N","Auction","--"]
["SWISS / CHGV   2.250 06-Jul-2020",null,"06-Jul-2020",4700870000,4700870000,2.25,"Fixed Coupon","Switzerland","Swiss Franc","CH0021908907","CH2190890=",null,"06-Jul-2005","Senior Unsecured","Bundesanleihe","N",2.2589999999999999,2.2610000000000001,-2.6,-0.875,"IS","MAT","06-Jul-2020",107.331,"N/A","SWITZERLAND, CONFEDERATION OF","N","Auction","--"]
["SWISS / CHGV   2.000 28-Apr-2021",null,"28-Apr-2021",4258451000,4258451000,2,"Fixed Coupon","Switzerland","Swiss Franc","CH0111999816","CH11199981=",null,"28-Apr-2010","Senior Unsecured","Bundesanleihe","N",3.024,3.0259999999999998,-1.8,-0.71799999999999997,"IS","MAT","28-Apr-2021",108.614,"N/A","SWITZERLAND, CONFEDERATION OF","N","Auction","--"]
["SWISS / CHGV   2.000 25-May-2022",null,"25-May-2022",3833367000,3833367000,2,"Fixed Coupon","Switzerland","Swiss Franc","CH0127181011","CH12718101=",null,"25-May-2011","Senior Unsecured","Bundesanleihe","N",4.0289999999999999,4.0289999999999999,-0.3,-0.54200000000000004,"IS","MAT","25-May-2022",110.82,"N/A","SWITZERLAND, CONFEDERATION OF","N","Auction","--"]
["SWISS / CHGV   4.000 11-Feb-2023",null,"11-Feb-2023",4557650000,4557650000,4,"Fixed Coupon","Switzerland","Swiss Franc","CH0008435569","CH843556=",null,"11-Feb-1998","Senior Unsecured","Bundesanleihe","N",4.5890000000000004,4.5979999999999999,4.5999999999999996,-0.42499999999999999,"IS","MAT","13-Feb-2023",121.995,"N/A","SWITZERLAND, CONFEDERATION OF","N","Auction","--"]
["SWISS / CHGV   1.250 11-Jun-2024",null,"11-Jun-2024",3343395000,3343395000,1.25,"Fixed Coupon","Switzerland","Swiss Franc","CH0127181177","CH12718117=",null,"11-Jun-2012","Senior Unsecured","Bundesanleihe","N",6.0110000000000001,6.0129999999999999,-1.2,-0.27100000000000002,"IS","MAT","11-Jun-2024",109.59,"N/A","SWITZERLAND, CONFEDERATION OF","N","Auction","--"]
["SWISS / CHGV   1.500 24-Jul-2025",null,"24-Jul-2025",2767395000,2767395000,1.5,"Fixed Coupon","Switzerland","Swiss Franc","CH0184249990","CH18424999=",null,"24-Jul-2013","Senior Unsecured","Bundesanleihe","N",6.9939999999999998,6.992,-0.8,-0.16,"IS","MAT","24-Jul-2025",112.3,"N/A","SWITZERLAND, CONFEDERATION OF","N","Auction","--"]
["SWISS / CHGV   1.250 28-May-2026",null,"28-May-2026",2361830000,2361830000,1.25,"Fixed Coupon","Switzerland","Swiss Franc","CH0224396983","CH22439698=",null,"28-May-2014","Senior Unsecured","Bundesanleihe","N",7.8049999999999997,7.8010000000000002,0.7,-6.7000000000000004E-2,"IS","MAT","28-May-2026",110.84,"N/A","SWITZERLAND, CONFEDERATION OF","N","Auction","--"]
["SWISS / CHGV   3.250 27-Jun-2027",null,"27-Jun-2027",2508560000,2508560000,3.25,"Fixed Coupon","Switzerland","Swiss Franc","CH0031835561","CH3183556=",null,"27-Jun-2007","Senior Unsecured","Bundesanleihe","N",8.1790000000000003,8.1669999999999998,3,3.9E-2,"IS","MAT","28-Jun-2027",129.76,"N/A","SWITZERLAND, CONFEDERATION OF","N","Auction","--"]
["SWISS / CHGV   4.000 08-Apr-2028",null,"08-Apr-2028",5612455000,5612455000,4,"Fixed Coupon","Switzerland","Swiss Franc","CH0008680370","CH868037=",null,"08-Apr-1998","Senior Unsecured","Bundesanleihe","N",8.5250000000000004,8.5109999999999992,5.3,0.106,"IS","MAT","10-Apr-2028",138.96799999999999,"N/A","SWITZERLAND, CONFEDERATION OF","N","Auction","--"]
["SWISS / CHGV         22-Jun-2029",null,"22-Jun-2029",2548420000,2548420000,"--","Fixed Coupon","Switzerland","Swiss Franc","CH0224397346","CH22439734=",null,"22-Jun-2016","Senior Unsecured","Bundesanleihe","N",11.263999999999999,11.268000000000001,-3.5,0.152,"IS","MAT","22-Jun-2029",98.299000000000007,"N/A","SWITZERLAND, CONFEDERATION OF","N","Auction","--"]
["SWISS / CHGV   0.500 27-May-2030",null,"27-May-2030",2087722000,2087722000,0.5,"Fixed Coupon","Switzerland","Swiss Franc","CH0224397171","CH22439717=",null,"27-May-2015","Senior Unsecured","Bundesanleihe","N",11.819000000000001,11.813000000000001,-3.3,0.20200000000000001,"IS","MAT","27-May-2030",103.59,"N/A","SWITZERLAND, CONFEDERATION OF","N","Auction","--"]
["SWISS / CHGV   2.250 22-Jun-2031",null,"22-Jun-2031",2219565000,2219565000,2.25,"Fixed Coupon","Switzerland","Swiss Franc","CH0127181029","CH12718102=",null,"22-Jun-2011","Senior Unsecured","Bundesanleihe","N",11.666,11.635999999999999,2,0.28299999999999997,"IS","MAT","23-Jun-2031",125.58,"N/A","SWITZERLAND, CONFEDERATION OF","N","Auction","--"]
["SWISS / CHGV   3.500 08-Apr-2033",null,"08-Apr-2033",3632660000,3632660000,3.5,"Fixed Coupon","Switzerland","Swiss Franc","CH0015803239","CH1580323=",null,"08-Apr-2003","Senior Unsecured","Bundesanleihe","N",12.273999999999999,12.212999999999999,4.7,0.374,"IS","MAT","08-Apr-2033",145.709,"N/A","SWITZERLAND, CONFEDERATION OF","N","Auction","--"]
["SWISS / CHGV   2.500 08-Mar-2036",null,"08-Mar-2036",3503040000,3503040000,2.5,"Fixed Coupon","Switzerland","Swiss Franc","CH0024524966","CH2452496=",null,"08-Mar-2006","Senior Unsecured","Bundesanleihe","N",15.198,15.125,4,0.46200000000000002,"IS","MAT","10-Mar-2036",135.09100000000001,"N/A","SWITZERLAND, CONFEDERATION OF","N","Auction","--"]
["SWISS / CHGV   1.250 27-Jun-2037",null,"27-Jun-2037",3648714000,3648714000,1.25,"Fixed Coupon","Switzerland","Swiss Franc","CH0127181193","CH12718119=",null,"27-Jun-2012","Senior Unsecured","Bundesanleihe","N",17.241,17.193000000000001,0.7,0.48,"IS","MAT","29-Jun-2037",114.15,"N/A","SWITZERLAND, CONFEDERATION OF","N","Auction","--"]
["SWISS / CHGV   1.500 30-Apr-2042",null,"30-Apr-2042",3795565000,3795565000,1.5,"Fixed Coupon","Switzerland","Swiss Franc","CH0127181169","CH12718116=",null,"30-Apr-2012","Senior Unsecured","Bundesanleihe","N",20.545999999999999,20.446999999999999,3.3,0.56799999999999995,"IS","MAT","30-Apr-2042",120.95,"N/A","SWITZERLAND, CONFEDERATION OF","N","Auction","--"]
["SWISS / CHGV   0.500 28-Jun-2045",null,"28-Jun-2045",993800000,993800000,0.5,"Fixed Coupon","Switzerland","Swiss Franc","CH0344958498","CH34495849=",null,"28-Jun-2017","Senior Unsecured","Bundesanleihe","N",25.4,25.356000000000002,-4.5,0.55600000000000005,"IS","MAT","28-Jun-2045",98.59,"N/A","SWITZERLAND, CONFEDERATION OF","N","Auction","--"]
["SWISS / CHGV   4.000 06-Jan-2049",null,"06-Jan-2049",2395240000,2395240000,4,"Fixed Coupon","Switzerland","Swiss Franc","CH0009755197","CH975519=",null,"06-Jan-1999","Senior Unsecured","Bundesanleihe","N",21.803999999999998,21.544,6,0.623,"IS","MAT","06-Jan-2049",194.405,"N/A","SWITZERLAND, CONFEDERATION OF","N","Auction","--"]
["SWISS / CHGV   0.500 24-May-2055",null,"24-May-2055",1012845000,1012845000,0.5,"Fixed Coupon","Switzerland","Swiss Franc","CH0344958472","CH34495847=",null,"24-May-2017","Senior Unsecured","Bundesanleihe","N",33.69,33.612000000000002,-2,0.63600000000000001,"IS","MAT","24-May-2055",95.51,"N/A","SWITZERLAND, CONFEDERATION OF","N","Auction","--"]
["SWISS / CHGV   0.500 30-May-2058",null,"30-May-2058",1431280000,1431280000,0.5,"Fixed Coupon","Switzerland","Swiss Franc","CH0224397338","CH22439733=",null,"30-May-2016","Senior Unsecured","Bundesanleihe","N",36.125999999999998,36.04,-1.1000000000000001,0.65300000000000002,"IS","MAT","30-May-2058",94.62,"N/A","SWITZERLAND, CONFEDERATION OF","N","Auction","--"]
["SWISS / CHGV   2.000 25-Jun-2064",null,"25-Jun-2064",2387025000,2387025000,2,"Fixed Coupon","Switzerland","Swiss Franc","CH0224397007","CH22439700=",null,"25-Jun-2014","Senior Unsecured","Bundesanleihe","N",33.44,33.119999999999997,4.7,0.68400000000000005,"IS","MAT","25-Jun-2064",152.06,"N/A","SWITZERLAND, CONFEDERATION OF","N","Auction","--"]
["Total",38,77043543000,77043543000]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Program Type"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]

{"sheet":"TURKEY","index":30,"n_rows":495,"n_cols":33,"rows_kept":495,"cut":false,"hidden":true,"merged":[[9,29,9,32],[4,0,4,27],[0,0,0,20],[2,0,2,20],[3,0,3,20]]}
["TURKEY, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:32","TURKEY, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:32","TURKEY, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:32","TURKEY, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:32","TURKEY, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:32","TURKEY, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:32","TURKEY, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:32","TURKEY, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:32","TURKEY, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:32","TURKEY, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:32","TURKEY, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:32","TURKEY, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:32","TURKEY, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:32","TURKEY, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:32","TURKEY, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:32","TURKEY, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:32","TURKEY, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:32","TURKEY, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:32","TURKEY, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:32","TURKEY, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:32","TURKEY, REPUBLIC OF (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:32"]
[]
["Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure"]
["Currency: Turkish Lira","Currency: Turkish Lira","Currency: Turkish Lira","Currency: Turkish Lira","Currency: Turkish Lira","Currency: Turkish Lira","Currency: Turkish Lira","Currency: Turkish Lira","Currency: Turkish Lira","Currency: Turkish Lira","Currency: Turkish Lira","Currency: Turkish Lira","Currency: Turkish Lira","Currency: Turkish Lira","Currency: Turkish Lira","Currency: Turkish Lira","Currency: Turkish Lira","Currency: Turkish Lira","Currency: Turkish Lira","Currency: Turkish Lira","Currency: Turkish Lira"]
["Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds",null,"Issuer Description"]
["Bond Type","Issues","Outstanding","Issued",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description","TURKEY, REPUBLIC OF (GOVERNMENT)"]
["Domestic",425,554714253384,557469951359,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Parent","--"]
["Description","Asset Duplicated","Maturity Date","Amount Outstanding","Issued Amount","Coupon","Coupon Class","Market of Issue","Currency","ISIN","RIC","Cusip","Issue Date","Seniority Type","Instrument Type","Principal Index Link Flag","Modified Duration","Option Adjusted Duration","Option Adjusted Spread","Yield","Yield Type","Yield Event","Yield Date","Last Price","Capital Tier","Government Bond Type","Is Convertible","Offering Type","Program Type","Ultimate Parent","--"]
["TRITS / TRGV  IO Str 14-Mar-2018","STRIP","14-Mar-2018",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT140318K18","TRT140318K18=",null,"20-Mar-2013","Unsecured","Strip - Interest only","N",6.0000000000000001E-3,5.0000000000000001E-3,39.700000000000003,12.78,"IS","MAT","14-Mar-2018",99.93,"N/A","TURKEY, REPUBLIC OF - INTEREST STRIP","N","Direct","--"]
["TRITS / TRGV  IO Str 14-Mar-2018","STRIP","14-Mar-2018",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT140318K26","TRT140318K26=",null,"20-Mar-2013","Unsecured","Strip - Interest only","N",6.0000000000000001E-3,5.0000000000000001E-3,39.700000000000003,12.78,"IS","MAT","14-Mar-2018",99.93,"N/A","TURKEY, REPUBLIC OF - INTEREST STRIP","N","Direct","--","Debt Structure","Debt Structure","Debt Structure","Debt Structure"]
["TURKEY / TRGV  IO Str 21-Mar-2018","STRIP","21-Mar-2018",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT210318K27","--",null,"25-Mar-2015","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--","Name","#","Amount Issued","Amount Outstanding"]
["TRITS / TRGV  IO Str 21-Mar-2018","STRIP","21-Mar-2018",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT210318K19","TRT210318K19=",null,"02-Jul-2012","Unsecured","Strip - Interest only","N",2.5000000000000001E-2,2.3E-2,38.1,12.69,"IS","MAT","21-Mar-2018",99.688000000000002,"N/A","TURKEY, REPUBLIC OF - INTEREST STRIP","N","Direct","--","Bonds",475,836487906372,833732208397]
["TURKEY / TRGV  IO Str 28-Mar-2018","STRIP","28-Mar-2018",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT280318K46","--",null,"28-Sep-2016","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--","Bonds - To Be Issued",1,0,0]
["TURKEY / TRGV  IO Str 28-Mar-2018","STRIP","28-Mar-2018",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRD280318K10","--",null,"28-Sep-2016","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--","Bonds (As Borrower)",0,0,0]
["TURKEY / TRGV  IO Str 28-Mar-2018","STRIP","28-Mar-2018",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRD280318K28","--",null,"28-Sep-2016","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--","Bonds (As Borrower) - To Be Issued",0,0,0]
["TURKEY / TRGV  IO Str 28-Mar-2018","STRIP","28-Mar-2018",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT280318K38","--",null,"01-Oct-2014","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--","Loans",2,5281529921,"--"]
["TURKEY / TRGV  IO Str 28-Mar-2018","STRIP","28-Mar-2018",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT280318K12","--",null,"02-Apr-2014","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--","Total",478,841769436293,833732208397]
["TURKEY / TRGV  IO Str 28-Mar-2018","STRIP","28-Mar-2018",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT280318K20","--",null,"02-Apr-2014","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TRIIN / TRGV  IO Str 04-Apr-2018","STRIP","04-Apr-2018",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT040418K19","TR040418TV0=",null,"14-Apr-2010","Unsecured","Strip - Interest only","Y",6.0999999999999999E-2,5.8999999999999997E-2,-37.5,12.71,"IS","MAT","04-Apr-2018",99.248999999999995,"N/A","TURKEY, REPUBLIC OF - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["TRITS / TRGV  IO Str 04-Apr-2018","STRIP","04-Apr-2018",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT040418K27","TRT040418K27=",null,"09-Oct-2013","Unsecured","Strip - Interest only","N",6.0999999999999999E-2,5.8999999999999997E-2,35.700000000000003,12.7,"IS","MAT","04-Apr-2018",99.206000000000003,"N/A","TURKEY, REPUBLIC OF - INTEREST STRIP","N","Direct","--"]
["TURKEY / TRGV         18-Apr-2018",null,"18-Apr-2018",2065885227,2065885227,"--","Discount/Zero Coupon","Turkey","Turkish Lira","TRT180418T14","TRT180418T14=",null,"08-Feb-2017","Unsecured","Bond","N",9.9000000000000005E-2,9.5000000000000001E-2,9.9,12.49,"IS","MAT","18-Apr-2018",98.75,"N/A","TURKEY, REPUBLIC OF","N","Auction","--"]
["TURKEY / TRGV  IO Str 25-Apr-2018","STRIP","25-Apr-2018",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT250418K22","--",null,"29-Apr-2015","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 25-Apr-2018","STRIP","25-Apr-2018",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT250418K14","--",null,"29-Apr-2015","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TRIIN / TRGV  IO Str 02-May-2018","STRIP","02-May-2018",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT020518K10","--",null,"07-Nov-2012","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF - INTEREST STRIP (INFLATION LINKED)","N","Direct","--"]
["TRIIN / TRGV  IO Str 09-May-2018","STRIP","09-May-2018",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT090518K13","--",null,"15-May-2013","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF - INTEREST STRIP (INFLATION LINKED)","N","Direct","--"]
["TRITS / TRGV  IO Str 16-May-2018","STRIP","16-May-2018",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT160518K30","TRT160518K30=",null,"20-Nov-2013","Unsecured","Strip - Interest only","N",0.17399999999999999,0.16700000000000001,45.7,12.89,"IS","MAT","16-May-2018",97.756,"N/A","TURKEY, REPUBLIC OF - INTEREST STRIP","N","Direct","--"]
["TURKEY / TRGV  IO Str 16-May-2018","STRIP","16-May-2018",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT160518K22","TRT160518K22=",null,"20-Nov-2013","Unsecured","Strip - Interest only","N",0.17399999999999999,0.16700000000000001,45.7,12.89,"IS","MAT","16-May-2018",97.756,"N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TRITS / TRGV  IO Str 16-May-2018","STRIP","16-May-2018",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT160518K14","TRT160518K14=",null,"20-Nov-2013","Unsecured","Strip - Interest only","N",0.17399999999999999,0.16700000000000001,45.7,12.89,"IS","MAT","16-May-2018",97.756,"N/A","TURKEY, REPUBLIC OF - INTEREST STRIP","N","Direct","--"]
["TURKEY / TRGV  IO Str 16-May-2018","STRIP","16-May-2018",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT160518K48","--",null,"21-May-2014","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 23-May-2018","STRIP","23-May-2018",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT230518K15","--",null,"28-May-2014","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TRITS / TRGV  IO Str 20-Jun-2018","STRIP","20-Jun-2018",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT200618A19","TRT200618A19=",null,"26-Jun-2013","Unsecured","Strip - Interest only","N",0.26300000000000001,0.25700000000000001,51.8,13.08,"IS","MAT","20-Jun-2018",96.540999999999997,"N/A","TURKEY, REPUBLIC OF - INTEREST STRIP","N","Direct","--"]
["TRITS / TRGV  IO Str 20-Jun-2018","STRIP","20-Jun-2018",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT200618K17","TRT200618K17=",null,"26-Jun-2013","Unsecured","Strip - Interest only","N",0.26300000000000001,0.25700000000000001,51.8,13.08,"IS","MAT","20-Jun-2018",96.540999999999997,"N/A","TURKEY, REPUBLIC OF - INTEREST STRIP","N","Direct","--"]
["TURKEY / TRGV   8.300 20-Jun-2018",null,"20-Jun-2018",13087923452,13087923452,8.3000000000000007,"Fixed Coupon","Turkey","Turkish Lira","TRT200618T18","TRT200618T18=",null,"26-Jun-2013","Unsecured","Bond","N",0.26300000000000001,0.25700000000000001,23.8,12.81,"IS","MAT","20-Jun-2018",98.75,"N/A","TURKEY, REPUBLIC OF","N","Auction","--"]
["TRITS / TRGV  IO Str 11-Jul-2018","STRIP","11-Jul-2018",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT110718K17","TRT110718K17=",null,"19-Jan-2011","Unsecured","Strip - Interest only","N",0.317,0.311,39.6,13.1,"IS","MAT","11-Jul-2018",95.838999999999999,"N/A","TURKEY, REPUBLIC OF - INTEREST STRIP","N","Direct","--"]
["TURKEY / TRGV  IO Str 11-Jul-2018","STRIP","11-Jul-2018",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT110718K25","--",null,"16-Jul-2014","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N",null,"--"]
["TURKEY / TRGV  IO Str 11-Jul-2018","STRIP","11-Jul-2018",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT110718K41","--",null,"13-Jul-2016","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  PO Str 11-Jul-2018","STRIP","11-Jul-2018",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT110718A19","--",null,"13-Jul-2016","Unsecured","Strip - Principal only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 11-Jul-2018","STRIP","11-Jul-2018",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT110718K33","--",null,"15-Jul-2015","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV   8.700 11-Jul-2018",null,"11-Jul-2018",12611895478,12611895478,8.6999999999999993,"Fixed Coupon","Turkey","Turkish Lira","TRT110718T18","TRT110718T18=",null,"13-Jul-2016","Unsecured","Bond","N",0.317,0.311,26.8,12.97,"IS","MAT","11-Jul-2018",98.59,"N/A","TURKEY, REPUBLIC OF","N","Auction","--"]
["TRIIN / TRGV  IO Str 18-Jul-2018","STRIP","18-Jul-2018",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT180718K36","--",null,"19-Jul-2017","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["TRITS / TRGV  IO Str 18-Jul-2018","STRIP","18-Jul-2018",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT180718K10","TR180718TV0=",null,"27-Jan-2010","Unsecured","Strip - Interest only","N",0.33500000000000002,0.32900000000000001,36.200000000000003,13.1,"IS","MAT","18-Jul-2018",95.606999999999999,"N/A","TURKEY, REPUBLIC OF - INTEREST STRIP","N",null,"--"]
["TRITS / TRGV  IO Str 18-Jul-2018","STRIP","18-Jul-2018",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT180718K28","TRT180718K28=",null,"25-Jan-2012","Unsecured","Strip - Interest only","N",0.33500000000000002,0.32900000000000001,36.200000000000003,13.1,"IS","MAT","18-Jul-2018",95.606999999999999,"N/A","TURKEY, REPUBLIC OF - INTEREST STRIP","N","Direct","--"]
["TURKEY / TRGV  IO Str 18-Jul-2018","STRIP","18-Jul-2018",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRD180718K18","--",null,"20-Jul-2016","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 25-Jul-2018","STRIP","25-Jul-2018",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT250718K11","--",null,"03-Aug-2011","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 25-Jul-2018","STRIP","25-Jul-2018",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT250718K29","--",null,"27-Jan-2016","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 01-Aug-2018","STRIP","01-Aug-2018",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT010818K18","--",null,"06-Aug-2014","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 08-Aug-2018","STRIP","08-Aug-2018",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT080818K11","--",null,"14-Aug-2013","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV         08-Aug-2018",null,"08-Aug-2018",3871993809,3871993809,"--","Discount/Zero Coupon","Turkey","Turkish Lira","TRT080818T12","TRT080818T12=",null,"14-Jun-2017","Unsecured","Bond","N",0.38500000000000001,0.38300000000000001,7,12.92,"IS","MAT","08-Aug-2018",94.99,"N/A","TURKEY, REPUBLIC OF","N","Auction","--"]
["TURKEY / TRGV  IO Str 08-Aug-2018","STRIP","08-Aug-2018",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT080818K29","--",null,"11-Feb-2015","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 22-Aug-2018","STRIP","22-Aug-2018",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT220818K13","--",null,"26-Feb-2014","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 22-Aug-2018","STRIP","22-Aug-2018",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT220818K21","--",null,"24-Feb-2016","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 22-Aug-2018","STRIP","22-Aug-2018",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT220818K39","--",null,"24-Feb-2016","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 29-Aug-2018","STRIP","29-Aug-2018",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT290818K16","--",null,"07-Mar-2012","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TRITS / TRGV  IO Str 12-Sep-2018","STRIP","12-Sep-2018",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT120918K22","TRT120918K22=",null,"20-Mar-2013","Unsecured","Strip - Interest only","N",0.46899999999999997,0.47299999999999998,15.5,13.15,"IS","MAT","12-Sep-2018",93.783000000000001,"N/A","TURKEY, REPUBLIC OF - INTEREST STRIP","N","Direct","--"]
["TRITS / TRGV  IO Str 12-Sep-2018","STRIP","12-Sep-2018",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT120918K14","TRT120918K14=",null,"20-Mar-2013","Unsecured","Strip - Interest only","N",0.46899999999999997,0.47299999999999998,15.5,13.15,"IS","MAT","12-Sep-2018",93.783000000000001,"N/A","TURKEY, REPUBLIC OF - INTEREST STRIP","N","Direct","--"]
["TRITS / TRGV  IO Str 19-Sep-2018","STRIP","19-Sep-2018",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT190918K17","TRT190918K17=",null,"02-Jul-2012","Unsecured","Strip - Interest only","N",0.48599999999999999,0.49099999999999999,14.4,13.16,"IS","MAT","19-Sep-2018",93.558000000000007,"N/A","TURKEY, REPUBLIC OF - INTEREST STRIP","N","Direct","--"]
["TURKEY / TRGV  IO Str 19-Sep-2018","STRIP","19-Sep-2018",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT190918K25","--",null,"25-Mar-2015","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 26-Sep-2018","STRIP","26-Sep-2018",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT260918K26","--",null,"02-Apr-2014","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 26-Sep-2018","STRIP","26-Sep-2018",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT260918K42","--",null,"28-Sep-2016","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 26-Sep-2018","STRIP","26-Sep-2018",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRD260918K16","--",null,"28-Sep-2016","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  PO Str 26-Sep-2018","STRIP","26-Sep-2018",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRD260918A18","--",null,"28-Sep-2016","Unsecured","Strip - Principal only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 26-Sep-2018","STRIP","26-Sep-2018",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRD260918K24","--",null,"28-Sep-2016","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 26-Sep-2018","STRIP","26-Sep-2018",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT260918K34","--",null,"01-Oct-2014","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV   8.800 26-Sep-2018",null,"26-Sep-2018",1102839178,1102839178,8.8000000000000007,"Fixed Coupon","Turkey","Turkish Lira","TRD260918T17","TRSUKVT8T17=",null,"28-Sep-2016","Unsecured","Islamic Sukuk (Ijara)","N",0.48799999999999999,0.49099999999999999,-76.2,12.2,"IS","MAT","26-Sep-2018",98.25,"N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 26-Sep-2018","STRIP","26-Sep-2018",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT260918K18","--",null,"02-Apr-2014","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TRITS / TRGV  IO Str 03-Oct-2018","STRIP","03-Oct-2018",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT031018K20","TRT031018K20=",null,"09-Oct-2013","Unsecured","Strip - Interest only","N",0.52,0.52700000000000002,12,13.17,"IS","MAT","03-Oct-2018",93.111000000000004,"N/A","TURKEY, REPUBLIC OF - INTEREST STRIP","N","Direct","--"]
["TRIIN / TRGV  IO Str 03-Oct-2018","STRIP","03-Oct-2018",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT031018K12","TR031018TV0=",null,"14-Apr-2010","Unsecured","Strip - Interest only","Y",0.52100000000000002,0.52800000000000002,-23.4,13.17,"IS","MAT","03-Oct-2018",93.284999999999997,"N/A","TURKEY, REPUBLIC OF - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["TURKEY / TRGV  IO Str 24-Oct-2018","STRIP","24-Oct-2018",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT241018K17","--",null,"29-Apr-2015","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV         24-Oct-2018",null,"24-Oct-2018",1204734669,1204734669,"--","Discount/Zero Coupon","Turkey","Turkish Lira","TRT241018T18","TRT241018T18=",null,"25-Oct-2017","Unsecured","Bill","N",0.56999999999999995,0.58099999999999996,-0.8,13.1,"IS","MAT","24-Oct-2018",92.497,"N/A","TURKEY, REPUBLIC OF","N","Auction","--"]
["TURKEY / TRGV  IO Str 24-Oct-2018","STRIP","24-Oct-2018",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT241018K25","--",null,"29-Apr-2015","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TRIIN / TRGV  IO Str 31-Oct-2018","STRIP","31-Oct-2018",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT311018K18","--",null,"07-Nov-2012","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF - INTEREST STRIP (INFLATION LINKED)","N","Direct","--"]
["TRIIN / TRGV  IO Str 07-Nov-2018","STRIP","07-Nov-2018",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT071118K17","--",null,"15-May-2013","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF - INTEREST STRIP (INFLATION LINKED)","N","Direct","--"]
["TURKEY / TRGV   8.800 14-Nov-2018",null,"14-Nov-2018",14160137465,14160137465,8.8000000000000007,"Fixed Coupon","Turkey","Turkish Lira","TRT141118T19","TRT141118T19=",null,"20-Nov-2013","Unsecured","Bond","N",0.61,0.61399999999999999,25.5,13.23,"IS","MAT","14-Nov-2018",97.18,"N/A","TURKEY, REPUBLIC OF","N","Auction","--"]
["TURKEY / TRGV  IO Str 14-Nov-2018","STRIP","14-Nov-2018",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT141118K42","--",null,"21-May-2014","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TRITS / TRGV  IO Str 14-Nov-2018","STRIP","14-Nov-2018",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT141118K18","TRT141118K18=",null,"20-Nov-2013","Unsecured","Strip - Interest only","N",0.61699999999999999,0.63500000000000001,5.4,13.22,"IS","MAT","14-Nov-2018",91.789000000000001,"N/A","TURKEY, REPUBLIC OF - INTEREST STRIP","N","Direct","--"]
["TURKEY / TRGV  IO Str 14-Nov-2018","STRIP","14-Nov-2018",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT141118K26","TRT141118K26=",null,"20-Nov-2013","Unsecured","Strip - Interest only","N",0.61699999999999999,0.63500000000000001,5.4,13.22,"IS","MAT","14-Nov-2018",91.789000000000001,"N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TRITS / TRGV  IO Str 14-Nov-2018","STRIP","14-Nov-2018",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT141118K34","TRT141118K34=",null,"20-Nov-2013","Unsecured","Strip - Interest only","N",0.61699999999999999,0.63500000000000001,5.4,13.22,"IS","MAT","14-Nov-2018",91.789000000000001,"N/A","TURKEY, REPUBLIC OF - INTEREST STRIP","N","Direct","--"]
["TURKEY / TRGV  10.160 21-Nov-2018",null,"21-Nov-2018",1285000000,1285000000,10.16,"Fixed Coupon","Turkey","Turkish Lira","TRD211118T18","TRSUKVT8T18A=",null,"23-Nov-2016","Unsecured","Islamic Sukuk (Ijara)","N",0.628,0.63100000000000001,-40.9,12.57,"IS","MAT","21-Nov-2018",98.4,"N/A","TURKEY, REPUBLIC OF","N","Auction","--"]
["TURKEY / TRGV  IO Str 21-Nov-2018","STRIP","21-Nov-2018",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT211118K19","--",null,"28-May-2014","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TRBL / TRGV         11-Dec-2018",null,"11-Dec-2018",0,0,"--","Discount/Zero Coupon","Turkey","Turkish Lira",null,"--",null,"14-Feb-2018","Unsecured","Bill","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF - T-BILL","N","Auction","--"]
["TRBL / TRGV         12-Dec-2018",null,"12-Dec-2018",1075557424,1075557424,"--","Discount/Zero Coupon","Turkey","Turkish Lira","TRB121218T10","TRB121218T10=",null,"14-Feb-2018","Unsecured","Bill","N",0.68200000000000005,0.70699999999999996,4.5999999999999996,13.29,"IS","MAT","12-Dec-2018",90.9,"N/A","TURKEY, REPUBLIC OF - T-BILL","N","Auction","--"]
["TURKEY / TRGV         17-Dec-2018",null,"17-Dec-2018",0,0,"--","Discount/Zero Coupon","Turkey","Turkish Lira",null,"--",null,"22-Nov-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Auction","--"]
["TRITS / TRGV  IO Str 09-Jan-2019","STRIP","09-Jan-2019",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT090119K16","TRT090119K16=",null,"19-Jan-2011","Unsecured","Strip - Interest only","N",0.74299999999999999,0.77900000000000003,-9.1999999999999993,13.3,"IS","MAT","09-Jan-2019",90.06,"N/A","TURKEY, REPUBLIC OF - INTEREST STRIP","N","Direct","--"]
["TURKEY / TRGV  IO Str 09-Jan-2019","STRIP","09-Jan-2019",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT090119K24","--",null,"16-Jul-2014","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N",null,"--"]
["TURKEY / TRGV  IO Str 09-Jan-2019","STRIP","09-Jan-2019",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT090119K32","--",null,"15-Jul-2015","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 16-Jan-2019","STRIP","16-Jan-2019",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRD160119K15","--",null,"20-Jul-2016","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TRBL / TRGV         16-Jan-2019",null,"16-Jan-2019",1021975449,1021975449,"--","Discount/Zero Coupon","Turkey","Turkish Lira","TRT160119T18","TRT160119T18=",null,"17-Jan-2018","Unsecured","Bill","N",0.75900000000000001,0.79700000000000004,-19.100000000000001,13.23,"IS","MAT","16-Jan-2019",89.9,"N/A","TURKEY, REPUBLIC OF - T-BILL","N","Auction","--"]
["TRIIN / TRGV  IO Str 16-Jan-2019","STRIP","16-Jan-2019",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT160119K33","--",null,"19-Jul-2017","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["TRITS / TRGV  IO Str 16-Jan-2019","STRIP","16-Jan-2019",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT160119K17","TR160119TV0=",null,"27-Jan-2010","Unsecured","Strip - Interest only","N",0.75900000000000001,0.79700000000000004,-11.5,13.31,"IS","MAT","16-Jan-2019",89.846000000000004,"N/A","TURKEY, REPUBLIC OF - INTEREST STRIP","N",null,"--"]
["TRITS / TRGV  IO Str 16-Jan-2019","STRIP","16-Jan-2019",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT160119K25","TRT160119K25=",null,"25-Jan-2012","Unsecured","Strip - Interest only","N",0.75900000000000001,0.79700000000000004,-11.5,13.31,"IS","MAT","16-Jan-2019",89.846000000000004,"N/A","TURKEY, REPUBLIC OF - INTEREST STRIP","N","Direct","--"]
["TURKEY / TRGV  IO Str 23-Jan-2019","STRIP","23-Jan-2019",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT230119K18","--",null,"03-Aug-2011","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 23-Jan-2019","STRIP","23-Jan-2019",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT230119K26","--",null,"27-Jan-2016","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 30-Jan-2019","STRIP","30-Jan-2019",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT300119K19","--",null,"06-Aug-2014","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 06-Feb-2019","STRIP","06-Feb-2019",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT060219K26","--",null,"11-Feb-2015","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 06-Feb-2019","STRIP","06-Feb-2019",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT060219K18","--",null,"14-Aug-2013","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  11.040 13-Feb-2019",null,"13-Feb-2019",2023444792,2023444792,11.04,"Fixed Coupon","Turkey","Turkish Lira","TRD130219T18","TRSUKVT9T18=",null,"15-Feb-2017","Unsecured","Islamic Sukuk (Murabaha)","N",0.83899999999999997,0.84499999999999997,-37.200000000000003,12.78,"IS","MAT","13-Feb-2019",98.5,"N/A","TURKEY, REPUBLIC OF","N","Auction","--"]
["TURKEY / TRGV  IO Str 20-Feb-2019","STRIP","20-Feb-2019",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT200219K36","--",null,"24-Feb-2016","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 20-Feb-2019","STRIP","20-Feb-2019",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT200219K10","--",null,"26-Feb-2014","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  PO Str 20-Feb-2019","STRIP","20-Feb-2019",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT200219A12","--",null,"26-Feb-2014","Unsecured","Strip - Principal only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 20-Feb-2019","STRIP","20-Feb-2019",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT200219K28","--",null,"24-Feb-2016","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TRIFP / TRGV   3.500 20-Feb-2019",null,"20-Feb-2019",8062022146,8062022146,3.5,"Fixed Coupon","Turkey","Turkish Lira","TRT200219T11","TRT200219T11=",null,"26-Feb-2014","Unsecured","Bond","Y",0.91500000000000004,0.92100000000000004,-993.4,3.27,"IS","MAT","20-Feb-2019",100.2,"N/A","TURKEY, REPUBLIC OF - INFLATION PROTECTED BOND","N","Auction","--"]
["TURKEY / TRGV  IO Str 27-Feb-2019","STRIP","27-Feb-2019",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT270219K13","--",null,"07-Mar-2012","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TRITS / TRGV  IO Str 13-Mar-2019","STRIP","13-Mar-2019",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT130319K18","TRT130319K18=",null,"20-Mar-2013","Unsecured","Strip - Interest only","N",0.94099999999999995,0.94099999999999995,-22.5,13.45,"IS","MAT","13-Mar-2019",88.114000000000004,"N/A","TURKEY, REPUBLIC OF - INTEREST STRIP","N","Direct","--"]
["TRITS / TRGV  IO Str 13-Mar-2019","STRIP","13-Mar-2019",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT130319K26","TRT130319K26=",null,"20-Mar-2013","Unsecured","Strip - Interest only","N",0.94099999999999995,0.94099999999999995,-22.5,13.45,"IS","MAT","13-Mar-2019",88.114000000000004,"N/A","TURKEY, REPUBLIC OF - INTEREST STRIP","N","Direct","--"]
["TRITS / TRGV  IO Str 20-Mar-2019","STRIP","20-Mar-2019",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT200319K19","TRT200319K19=",null,"02-Jul-2012","Unsecured","Strip - Interest only","N",0.96,0.95899999999999996,-23.9,13.45,"IS","MAT","20-Mar-2019",87.903000000000006,"N/A","TURKEY, REPUBLIC OF - INTEREST STRIP","N","Direct","--"]
["TURKEY / TRGV  IO Str 20-Mar-2019","STRIP","20-Mar-2019",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT200319K27","--",null,"25-Mar-2015","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  PO Str 27-Mar-2019","STRIP","27-Mar-2019",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT270319A14","--",null,"02-Apr-2014","Unsecured","Strip - Principal only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 27-Mar-2019","STRIP","27-Mar-2019",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT270319K20","--",null,"02-Apr-2014","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 27-Mar-2019","STRIP","27-Mar-2019",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT270319K46","--",null,"28-Sep-2016","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 27-Mar-2019","STRIP","27-Mar-2019",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRD270319K10","--",null,"28-Sep-2016","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 27-Mar-2019","STRIP","27-Mar-2019",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT270319K38","--",null,"01-Oct-2014","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 27-Mar-2019","STRIP","27-Mar-2019",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT270319K12","--",null,"02-Apr-2014","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  10.400 27-Mar-2019",null,"27-Mar-2019",7936059469,7936059469,10.4,"Fixed Coupon","Turkey","Turkish Lira","TRT270319T13","TRT270319T13=",null,"02-Apr-2014","Unsecured","Bond","N",0.90700000000000003,0.90600000000000003,6.5,13.29,"IS","MAT","27-Mar-2019",97.25,"N/A","TURKEY, REPUBLIC OF","N","Auction","--"]
["TRITS / TRGV  IO Str 03-Apr-2019","STRIP","03-Apr-2019",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT030419K27","TRT030419K27=",null,"09-Oct-2013","Unsecured","Strip - Interest only","N",0.99399999999999999,0.995,-26.6,13.44,"IS","MAT","03-Apr-2019",87.480999999999995,"N/A","TURKEY, REPUBLIC OF - INTEREST STRIP","N","Direct","--"]
["TRIIN / TRGV  IO Str 03-Apr-2019","STRIP","03-Apr-2019",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT030419K19","TR030419TV0=",null,"14-Apr-2010","Unsecured","Strip - Interest only","Y",0.99399999999999999,0.995,-26.6,13.44,"IS","MAT","03-Apr-2019",87.480999999999995,"N/A","TURKEY, REPUBLIC OF - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["TURKEY / TRGV  IO Str 24-Apr-2019","STRIP","24-Apr-2019",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT240419K14","--",null,"29-Apr-2015","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 24-Apr-2019","STRIP","24-Apr-2019",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT240419K22","--",null,"29-Apr-2015","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TRIIN / TRGV  IO Str 01-May-2019","STRIP","01-May-2019",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT010519K10","--",null,"07-Nov-2012","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF - INTEREST STRIP (INFLATION LINKED)","N","Direct","--"]
["TURKEY / TRGV  IO Str 08-May-2019","STRIP","08-May-2019",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT080519K13","--",null,"15-May-2013","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TRITS / TRGV  IO Str 13-May-2019","STRIP","13-May-2019",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT130520K21","TRT130520K21=",null,"20-Nov-2013","Unsecured","Strip - Interest only","N",1.0980000000000001,1.0980000000000001,-33.5,13.43,"IS","MAT","13-May-2019",86.289000000000001,"N/A","TURKEY, REPUBLIC OF - INTEREST STRIP","N","Direct","--"]
["TURKEY / TRGV  11.100 15-May-2019",null,"15-May-2019",13630898744,13630898744,11.1,"Fixed Coupon","Turkey","Turkish Lira","TRT150519T15","TRT150519T15=",null,"17-May-2017","Unsecured","Bond","N",1.0269999999999999,1.0269999999999999,13,13.42,"IS","MAT","15-May-2019",97.5,"N/A","TURKEY, REPUBLIC OF","N","Auction","--"]
["TURKEY / TRGV  IO Str 15-May-2019","STRIP","15-May-2019",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT150519K14","TRT150519K14=",null,"20-Nov-2013","Unsecured","Strip - Interest only","N",1.103,1.103,-33.799999999999997,13.43,"IS","MAT","15-May-2019",86.23,"N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 15-May-2019","STRIP","15-May-2019",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT150519K30","--",null,"21-May-2014","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TRITS / TRGV  IO Str 15-May-2019","STRIP","15-May-2019",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT150519K22","TRT150519K22=",null,"20-Nov-2013","Unsecured","Strip - Interest only","N",1.103,1.103,-33.799999999999997,13.43,"IS","MAT","15-May-2019",86.23,"N/A","TURKEY, REPUBLIC OF - INTEREST STRIP","N","Direct","--"]
["TURKEY / TRGV  IO Str 22-May-2019","STRIP","22-May-2019",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT220519K15","--",null,"28-May-2014","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  10.720 19-Jun-2019",null,"19-Jun-2019",503000000,503000000,10.72,"Fixed Coupon","Turkey","Turkish Lira","TRD190619T18","TRSUKVT9T18A=",null,"21-Jun-2017","Unsecured","Islamic Sukuk (Ijara)","N",1.1200000000000001,1.121,-27.6,13.05,"IS","MAT","19-Jun-2019",97.3,"N/A","TURKEY, REPUBLIC OF","N","Auction","--"]
["TURKEY / TRGV   8.500 10-Jul-2019",null,"10-Jul-2019",15670921196,15670921196,8.5,"Fixed Coupon","Turkey","Turkish Lira","TRT100719T18","TRT100719T18=",null,"16-Jul-2014","Unsecured","Bond","N",1.1859999999999999,1.1859999999999999,-1.8,13.31,"IS","MAT","10-Jul-2019",94.27,"N/A","TURKEY, REPUBLIC OF","N","Auction","--"]
["TURKEY / TRGV  PO Str 10-Jul-2019","STRIP","10-Jul-2019",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT100719A19","--",null,"16-Jul-2014","Unsecured","Strip - Principal only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N",null,"--"]
["TURKEY / TRGV  IO Str 10-Jul-2019","STRIP","10-Jul-2019",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT100719K33","--",null,"15-Jul-2015","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 10-Jul-2019","STRIP","10-Jul-2019",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT100719K25","--",null,"16-Jul-2014","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N",null,"--"]
["TRITS / TRGV  IO Str 10-Jul-2019","STRIP","10-Jul-2019",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT100719K17","TRT100719K17=",null,"19-Jan-2011","Unsecured","Strip - Interest only","N",1.2470000000000001,1.2470000000000001,-38,13.42,"IS","MAT","10-Jul-2019",84.591999999999999,"N/A","TURKEY, REPUBLIC OF - INTEREST STRIP","N","Direct","--"]
["TURKEY / TRGV  IO Str 17-Jul-2019","STRIP","17-Jul-2019",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRD170719K18","--",null,"20-Jul-2016","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TRITS / TRGV  IO Str 17-Jul-2019","STRIP","17-Jul-2019",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT170719K10","TR170719TV0=",null,"27-Jan-2010","Unsecured","Strip - Interest only","N",1.2649999999999999,1.2649999999999999,-38,13.42,"IS","MAT","17-Jul-2019",84.388999999999996,"N/A","TURKEY, REPUBLIC OF - INTEREST STRIP","N",null,"--"]
["TRITS / TRGV  IO Str 17-Jul-2019","STRIP","17-Jul-2019",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT170719K28","TRT170719K28=",null,"25-Jan-2012","Unsecured","Strip - Interest only","N",1.2649999999999999,1.2649999999999999,-38,13.42,"IS","MAT","17-Jul-2019",84.388999999999996,"N/A","TURKEY, REPUBLIC OF - INTEREST STRIP","N","Direct","--"]
["TRIIN / TRGV  IO Str 17-Jul-2019","STRIP","17-Jul-2019",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT170719K36","--",null,"19-Jul-2017","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["TURKEY / TRGV  IO Str 24-Jul-2019","STRIP","24-Jul-2019",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT240719K11","--",null,"03-Aug-2011","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 24-Jul-2019","STRIP","24-Jul-2019",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT240719K29","--",null,"27-Jan-2016","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 07-Aug-2019","STRIP","07-Aug-2019",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT070819K29","--",null,"11-Feb-2015","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 07-Aug-2019","STRIP","07-Aug-2019",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT070819K11","--",null,"14-Aug-2013","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 21-Aug-2019","STRIP","21-Aug-2019",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT210819K21","--",null,"24-Feb-2016","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 21-Aug-2019","STRIP","21-Aug-2019",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT210819K13","--",null,"24-Feb-2016","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 28-Aug-2019","STRIP","28-Aug-2019",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT280819K16","--",null,"07-Mar-2012","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TRITS / TRGV  IO Str 11-Sep-2019","STRIP","11-Sep-2019",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT110919K14","TRT110919K14=",null,"20-Mar-2013","Unsecured","Strip - Interest only","N",1.4059999999999999,1.409,-38.5,13.4,"IS","MAT","11-Sep-2019",82.79,"N/A","TURKEY, REPUBLIC OF - INTEREST STRIP","N","Direct","--"]
["TRITS / TRGV  IO Str 11-Sep-2019","STRIP","11-Sep-2019",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT110919K22","TRT110919K22=",null,"20-Mar-2013","Unsecured","Strip - Interest only","N",1.4059999999999999,1.409,-38.5,13.4,"IS","MAT","11-Sep-2019",82.79,"N/A","TURKEY, REPUBLIC OF - INTEREST STRIP","N","Direct","--"]
["TRITS / TRGV  IO Str 18-Sep-2019","STRIP","18-Sep-2019",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT180919K17","TRT180919K17=",null,"02-Jul-2012","Unsecured","Strip - Interest only","N",1.4239999999999999,1.427,-37.700000000000003,13.4,"IS","MAT","18-Sep-2019",82.591999999999999,"N/A","TURKEY, REPUBLIC OF - INTEREST STRIP","N","Direct","--"]
["TURKEY / TRGV  IO Str 18-Sep-2019","STRIP","18-Sep-2019",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT180919K25","--",null,"25-Mar-2015","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 25-Sep-2019","STRIP","25-Sep-2019",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRD250919K16","--",null,"28-Sep-2016","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 25-Sep-2019","STRIP","25-Sep-2019",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT250919K26","--",null,"01-Oct-2014","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 25-Sep-2019","STRIP","25-Sep-2019",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT250919K18","--",null,"02-Apr-2014","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 25-Sep-2019","STRIP","25-Sep-2019",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT250919K34","--",null,"28-Sep-2016","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TRITS / TRGV  IO Str 02-Oct-2019","STRIP","02-Oct-2019",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT021019K20","TRT021019K20=",null,"09-Oct-2013","Unsecured","Strip - Interest only","N",1.4610000000000001,1.4630000000000001,-36.4,13.4,"IS","MAT","02-Oct-2019",82.198999999999998,"N/A","TURKEY, REPUBLIC OF - INTEREST STRIP","N","Direct","--"]
["TRIIN / TRGV  IO Str 02-Oct-2019","STRIP","02-Oct-2019",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT021019K12","TR021019TV0=",null,"14-Apr-2010","Unsecured","Strip - Interest only","Y",1.4610000000000001,1.4630000000000001,-36.4,13.4,"IS","MAT","02-Oct-2019",82.198999999999998,"N/A","TURKEY, REPUBLIC OF - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["TURKEY / TRGV  IO Str 23-Oct-2019","STRIP","23-Oct-2019",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT231019K25","--",null,"29-Apr-2015","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 23-Oct-2019","STRIP","23-Oct-2019",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT231019K17","--",null,"29-Apr-2015","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TRIIN / TRGV  IO Str 30-Oct-2019","STRIP","30-Oct-2019",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT301019K18","--",null,"07-Nov-2012","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF - INTEREST STRIP (INFLATION LINKED)","N","Direct","--"]
["TURKEY / TRGV  IO Str 06-Nov-2019","STRIP","06-Nov-2019",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT061119K17","--",null,"15-May-2013","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 13-Nov-2019","STRIP","13-Nov-2019",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT131119K34","--",null,"21-May-2014","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TRITS / TRGV  IO Str 13-Nov-2019","STRIP","13-Nov-2019",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT131119K26","--",null,"20-Nov-2013","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF - INTEREST STRIP","N","Direct","--"]
["TURKEY / TRGV  IO Str 13-Nov-2019","STRIP","13-Nov-2019",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT131119K18","--",null,"20-Nov-2013","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  13.000 13-Nov-2019",null,"13-Nov-2019",6225260140,6225260140,13,"Fixed Coupon","Turkey","Turkish Lira","TRT131119T19","TRT131119T19=",null,"15-Nov-2017","Unsecured","Bond","N",1.4,1.403,6,13.31,"IS","MAT","13-Nov-2019",99.5,"N/A","TURKEY, REPUBLIC OF","N","Auction","--"]
["TURKEY / TRGV  IO Str 20-Nov-2019","STRIP","20-Nov-2019",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT201119K19","--",null,"28-May-2014","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV         31-Dec-2019",null,"31-Dec-2019",12766975,92383950,"--","Discount/Zero Coupon","Turkey","Turkish Lira","TRT100415T15","TRT100415T15=",null,"16-Apr-2010","Unsecured","Bond","N",1.69,1.694,-28.2,13.38,"IS","MAT","31-Dec-2019",79.716999999999999,"N/A","TURKEY, REPUBLIC OF","N","Private Placement","--"]
["TRITS / TRGV  IO Str 08-Jan-2020","STRIP","08-Jan-2020",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT080120K14","--",null,"19-Jan-2011","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF - INTEREST STRIP","N","Direct","--"]
["TURKEY / TRGV  IO Str 08-Jan-2020","STRIP","08-Jan-2020",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT080120K22","--",null,"15-Jul-2015","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TRITS / TRGV  IO Str 15-Jan-2020","STRIP","15-Jan-2020",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT150120K15","TRT150120K15=",null,"27-Jan-2010","Unsecured","Strip - Interest only","N",1.7290000000000001,1.7330000000000001,-26.5,13.37,"IS","MAT","15-Jan-2020",79.311000000000007,"N/A","TURKEY, REPUBLIC OF - INTEREST STRIP","N",null,"--"]
["TRPRI / TRGV  PO Str 15-Jan-2020","STRIP","15-Jan-2020",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT150120A17","TRT150120A17=",null,"27-Jan-2010","Unsecured","Strip - Principal only","N",1.7290000000000001,1.7330000000000001,-26.5,13.37,"IS","MAT","15-Jan-2020",79.311000000000007,"N/A","TURKEY, REPUBLIC OF - PRINCIPAL STRIP","N",null,"--"]
["TRITS / TRGV  IO Str 15-Jan-2020","STRIP","15-Jan-2020",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT150120K23","--",null,"25-Jan-2012","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF - INTEREST STRIP","N","Direct","--"]
["TURKEY / TRGV  IO Str 15-Jan-2020","STRIP","15-Jan-2020",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRD150120K13","--",null,"20-Jul-2016","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  10.500 15-Jan-2020",null,"15-Jan-2020",11626372184,11626372184,10.5,"Fixed Coupon","Turkey","Turkish Lira","TRT150120T16","TRT150120T16=",null,"27-Jan-2010","Unsecured","Bond","N",1.5880000000000001,1.591,11.8,13.3,"IS","MAT","15-Jan-2020",95.5,"N/A","TURKEY, REPUBLIC OF","N","Auction","--"]
["TRIIN / TRGV  IO Str 15-Jan-2020","STRIP","15-Jan-2020",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT150120K31","--",null,"19-Jul-2017","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["TURKEY / TRGV  IO Str 22-Jan-2020","STRIP","22-Jan-2020",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT220120K16","--",null,"03-Aug-2011","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 22-Jan-2020","STRIP","22-Jan-2020",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT220120K24","--",null,"27-Jan-2016","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 29-Jan-2020","STRIP","29-Jan-2020",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT290120K19","--",null,"06-Aug-2014","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV   7.400 05-Feb-2020",null,"05-Feb-2020",13443929684,13443929684,7.4,"Fixed Coupon","Turkey","Turkish Lira","TRT050220T17","TRT050220T17=",null,"11-Feb-2015","Unsecured","Bond","N",1.6759999999999999,1.681,2.2000000000000002,13.18,"IS","MAT","05-Feb-2020",90.5,"N/A","TURKEY, REPUBLIC OF","N","Auction","--"]
["TURKEY / TRGV  PO Str 05-Feb-2020","STRIP","05-Feb-2020",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT050220A18","--",null,"11-Feb-2015","Unsecured","Strip - Principal only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 05-Feb-2020","STRIP","05-Feb-2020",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT050220K16","--",null,"14-Aug-2013","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 05-Feb-2020","STRIP","05-Feb-2020",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT050220K24","--",null,"11-Feb-2015","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  12.720 12-Feb-2020",null,"12-Feb-2020",1876205000,1876205000,12.72,"Fixed Coupon","Turkey","Turkish Lira","TRD120220T16","TRSUKVT0T16=",null,"14-Feb-2018","Unsecured","Islamic Sukuk (Ijara)","N",1.6459999999999999,1.651,-101.6,12.14,"IS","MAT","12-Feb-2020",100.95,"N/A","TURKEY, REPUBLIC OF","N","Auction","--"]
["TURKEY / TRGV  IO Str 19-Feb-2020","STRIP","19-Feb-2020",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT190220K10","--",null,"24-Feb-2016","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 19-Feb-2020","STRIP","19-Feb-2020",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT190220K28","--",null,"24-Feb-2016","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 26-Feb-2020","STRIP","26-Feb-2020",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT260220K11","--",null,"07-Mar-2012","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  11.160 11-Mar-2020 FRN",null,"11-Mar-2020",15199026171,15199026171,11.16,"Floating Coupon","Turkey","Turkish Lira","TRT110320T18","TRT110320T18=",null,"20-Mar-2013","Unsecured","Bond","N",6.0000000000000001E-3,"--","--",12.077999999999999,"IS","MAT","11-Mar-2020",98.6,"N/A","TURKEY, REPUBLIC OF","N","Auction","--"]
["TRITS / TRGV  IO Str 11-Mar-2020","STRIP","11-Mar-2020",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT110320K17","--",null,"20-Mar-2013","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF - INTEREST STRIP","N","Direct","--"]
["TRPRI / TRGV  PO Str 11-Mar-2020","STRIP","11-Mar-2020",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT110320A19","--",null,"20-Mar-2013","Unsecured","Strip - Principal only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF - PRINCIPAL STRIP","N","Direct","--"]
["TRITS / TRGV  IO Str 11-Mar-2020","STRIP","11-Mar-2020",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT110320K25","--",null,"20-Mar-2013","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF - INTEREST STRIP","N","Direct","--"]
["TRITS / TRGV  IO Str 18-Mar-2020","STRIP","18-Mar-2020",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT180320K10","--",null,"02-Jul-2012","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF - INTEREST STRIP","N","Direct","--"]
["TURKEY / TRGV  IO Str 18-Mar-2020","STRIP","18-Mar-2020",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT180320K28","--",null,"25-Mar-2015","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 25-Mar-2020","STRIP","25-Mar-2020",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRD250320K19","--",null,"28-Sep-2016","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 25-Mar-2020","STRIP","25-Mar-2020",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT250320K29","--",null,"01-Oct-2014","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 25-Mar-2020","STRIP","25-Mar-2020",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT250320K11","--",null,"02-Apr-2014","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 25-Mar-2020","STRIP","25-Mar-2020",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT250320K37","--",null,"28-Sep-2016","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TRIFP / TRGV   4.000 01-Apr-2020",null,"01-Apr-2020",7735663963,7735663963,4,"Fixed Coupon","Turkey","Turkish Lira","TRT010420T19","TRT010420T19=",null,"14-Apr-2010","Unsecured","Bond","Y",1.9279999999999999,1.931,-1002.3,3.13,"IS","MAT","01-Apr-2020",101.7,"N/A","TURKEY, REPUBLIC OF - INFLATION PROTECTED BOND","N","Auction","--"]
["TRIIN / TRGV  IO Str 01-Apr-2020","STRIP","01-Apr-2020",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT010420K18","TRT010420K18=",null,"14-Apr-2010","Unsecured","Strip - Interest only","Y",1.9279999999999999,1.931,-22.3,13.36,"IS","MAT","01-Apr-2020",77.278999999999996,"N/A","TURKEY, REPUBLIC OF - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["TRIFS / TRGV  PO Str 01-Apr-2020","STRIP","01-Apr-2020",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT010420A10","TRT010420A10=",null,"14-Apr-2010","Unsecured","Strip - Principal only","Y",1.9279999999999999,1.931,-22.3,13.36,"IS","MAT","01-Apr-2020",77.278999999999996,"N/A","TURKEY, REPUBLIC OF - PRINCIPAL STRIP (INFLATION LINKED)","N",null,"--"]
["TRITS / TRGV  IO Str 01-Apr-2020","STRIP","01-Apr-2020",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT010420K26","--",null,"09-Oct-2013","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF - INTEREST STRIP","N","Direct","--"]
["TURKEY / TRGV  IO Str 22-Apr-2020","STRIP","22-Apr-2020",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT220420K21","--",null,"29-Apr-2015","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 22-Apr-2020","STRIP","22-Apr-2020",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT220420K13","--",null,"29-Apr-2015","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TRIIN / TRGV  IO Str 29-Apr-2020","STRIP","29-Apr-2020",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT290420K16","--",null,"07-Nov-2012","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF - INTEREST STRIP (INFLATION LINKED)","N","Direct","--"]
["TRIIN / TRGV  IO Str 06-May-2020","STRIP","06-May-2020",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT060520K12","--",null,"15-May-2013","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF - INTEREST STRIP (INFLATION LINKED)","N","Direct","--"]
["TURKEY / TRGV  IO Str 13-May-2020","STRIP","13-May-2020",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT130520K13","--",null,"20-Nov-2013","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 13-May-2020","STRIP","13-May-2020",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT130520K39","--",null,"21-May-2014","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 20-May-2020","STRIP","20-May-2020",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT200520K14","--",null,"28-May-2014","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TRITS / TRGV  IO Str 08-Jul-2020","STRIP","08-Jul-2020",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT080720K18","--",null,"19-Jan-2011","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF - INTEREST STRIP","N","Direct","--"]
["TURKEY / TRGV   9.400 08-Jul-2020",null,"08-Jul-2020",17091732266,17091732266,9.4,"Fixed Coupon","Turkey","Turkish Lira","TRT080720T19","TRT080720T19=",null,"15-Jul-2015","Unsecured","Bond","N",1.9670000000000001,1.97,9.1999999999999993,13.22,"IS","MAT","08-Jul-2020",92.5,"N/A","TURKEY, REPUBLIC OF","N","Auction","--"]
["TURKEY / TRGV  IO Str 08-Jul-2020","STRIP","08-Jul-2020",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT080720K26","--",null,"15-Jul-2015","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  PO Str 08-Jul-2020","STRIP","08-Jul-2020",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT080720A10","--",null,"15-Jul-2015","Unsecured","Strip - Principal only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 15-Jul-2020","STRIP","15-Jul-2020",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRD150720K17","--",null,"20-Jul-2016","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TRIIN / TRGV  IO Str 15-Jul-2020","STRIP","15-Jul-2020",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT150720K27","--",null,"19-Jul-2017","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["TRITS / TRGV  IO Str 15-Jul-2020","STRIP","15-Jul-2020",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT150720K19","--",null,"25-Jan-2012","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF - INTEREST STRIP","N","Direct","--"]
["TURKEY / TRGV  IO Str 22-Jul-2020","STRIP","22-Jul-2020",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT220720K28","--",null,"27-Jan-2016","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 22-Jul-2020","STRIP","22-Jul-2020",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT220720K10","--",null,"03-Aug-2011","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 29-Jul-2020","STRIP","29-Jul-2020",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT290720K13","--",null,"06-Aug-2014","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 05-Aug-2020","STRIP","05-Aug-2020",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT050820K10","--",null,"14-Aug-2013","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 19-Aug-2020","STRIP","19-Aug-2020",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT190820K22","--",null,"24-Feb-2016","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 19-Aug-2020","STRIP","19-Aug-2020",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT190820K14","--",null,"24-Feb-2016","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 26-Aug-2020","STRIP","26-Aug-2020",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT260820K15","--",null,"07-Mar-2012","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TRITS / TRGV  IO Str 09-Sep-2020","STRIP","09-Sep-2020",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT090920K15","--",null,"20-Mar-2013","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF - INTEREST STRIP","N","Direct","--"]
["TRITS / TRGV  IO Str 16-Sep-2020","STRIP","16-Sep-2020",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT160920K16","--",null,"02-Jul-2012","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF - INTEREST STRIP","N","Direct","--"]
["TURKEY / TRGV  IO Str 16-Sep-2020","STRIP","16-Sep-2020",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT160920K24","--",null,"25-Mar-2015","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 23-Sep-2020","STRIP","23-Sep-2020",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT230920K17","--",null,"02-Apr-2014","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 23-Sep-2020","STRIP","23-Sep-2020",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT230920K33","--",null,"28-Sep-2016","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 23-Sep-2020","STRIP","23-Sep-2020",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRD230920K15","--",null,"28-Sep-2016","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 23-Sep-2020","STRIP","23-Sep-2020",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT230920K25","--",null,"01-Oct-2014","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TRITS / TRGV  IO Str 30-Sep-2020","STRIP","30-Sep-2020",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT300920K18","--",null,"09-Oct-2013","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF - INTEREST STRIP","N","Direct","--"]
["TURKEY / TRGV  IO Str 21-Oct-2020","STRIP","21-Oct-2020",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT211020K24","--",null,"29-Apr-2015","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 21-Oct-2020","STRIP","21-Oct-2020",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT211020K16","--",null,"29-Apr-2015","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TRIIN / TRGV  IO Str 28-Oct-2020","STRIP","28-Oct-2020",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT281020K19","--",null,"07-Nov-2012","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF - INTEREST STRIP (INFLATION LINKED)","N","Direct","--"]
["TRIIN / TRGV  IO Str 04-Nov-2020","STRIP","04-Nov-2020",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT041120K16","--",null,"15-May-2013","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF - INTEREST STRIP (INFLATION LINKED)","N","Direct","--"]
["TURKEY / TRGV  IO Str 11-Nov-2020","STRIP","11-Nov-2020",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT111120K17","--",null,"20-Nov-2013","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 11-Nov-2020","STRIP","11-Nov-2020",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT111120K33","--",null,"21-May-2014","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  10.700 11-Nov-2020 FRN",null,"11-Nov-2020",14612478116,14612478116,10.7,"Floating Coupon","Turkey","Turkish Lira","TRT111120T18","TRT111120T18=",null,"20-Nov-2013","Unsecured","Bond","N",0.17799999999999999,"--","--",12.228,"IS","MAT","11-Nov-2020",97.847999999999999,"N/A","TURKEY, REPUBLIC OF","N","Auction","--"]
["TRPRI / TRGV  PO Str 11-Nov-2020","STRIP","11-Nov-2020",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT111120A19","--",null,"20-Nov-2013","Unsecured","Strip - Principal only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF - PRINCIPAL STRIP","N","Direct","--"]
["TURKEY / TRGV  IO Str 18-Nov-2020","STRIP","18-Nov-2020",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT181120K10","--",null,"28-May-2014","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TRITS / TRGV  IO Str 06-Jan-2021","STRIP","06-Jan-2021",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT060121K15","--",null,"19-Jan-2011","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF - INTEREST STRIP","N","Direct","--"]
["TRPRI / TRGV  PO Str 06-Jan-2021","STRIP","06-Jan-2021",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT060121A17","--",null,"19-Jan-2011","Unsecured","Strip - Principal only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF - PRINCIPAL STRIP","N","Direct","--"]
["TRIFP / TRGV   3.000 06-Jan-2021",null,"06-Jan-2021",7509416089,7509416089,3,"Fixed Coupon","Turkey","Turkish Lira","TRT060121T16","TRT060121T16=",null,"19-Jan-2011","Unsecured","Bond","Y",2.6669999999999998,2.673,-1013.8,3.08,"IS","MAT","06-Jan-2021",99.75,"N/A","TURKEY, REPUBLIC OF - INFLATION PROTECTED BOND","N","Auction","--"]
["TRITS / TRGV  IO Str 13-Jan-2021","STRIP","13-Jan-2021",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT130121K16","--",null,"25-Jan-2012","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF - INTEREST STRIP","N","Direct","--"]
["TURKEY / TRGV  IO Str 13-Jan-2021","STRIP","13-Jan-2021",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRD130121K14","--",null,"20-Jul-2016","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TRIIN / TRGV  IO Str 13-Jan-2021","STRIP","13-Jan-2021",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT130121K24","--",null,"19-Jul-2017","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["TURKEY / TRGV  IO Str 20-Jan-2021","STRIP","20-Jan-2021",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT200121K17","--",null,"03-Aug-2011","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 20-Jan-2021","STRIP","20-Jan-2021",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT200121K25","--",null,"27-Jan-2016","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 27-Jan-2021","STRIP","27-Jan-2021",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT270121K10","--",null,"06-Aug-2014","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 03-Feb-2021","STRIP","03-Feb-2021",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT030221K17","--",null,"14-Aug-2013","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 17-Feb-2021","STRIP","17-Feb-2021",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT170221K11","--",null,"24-Feb-2016","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  PO Str 17-Feb-2021","STRIP","17-Feb-2021",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT170221A13","--",null,"24-Feb-2016","Unsecured","Strip - Principal only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  10.700 17-Feb-2021",null,"17-Feb-2021",18213786833,18213786833,10.7,"Fixed Coupon","Turkey","Turkish Lira","TRT170221T12","TRT170221T12=",null,"24-Feb-2016","Unsecured","Bond","N",2.4039999999999999,2.411,1.9,13.22,"IS","MAT","17-Feb-2021",94,"N/A","TURKEY, REPUBLIC OF","N","Auction","--"]
["TURKEY / TRGV  IO Str 24-Feb-2021","STRIP","24-Feb-2021",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT240221K12","--",null,"07-Mar-2012","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TRITS / TRGV  IO Str 10-Mar-2021","STRIP","10-Mar-2021",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT100321K17","--",null,"20-Mar-2013","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF - INTEREST STRIP","N","Direct","--"]
["TURKEY / TRGV  IO Str 17-Mar-2021","STRIP","17-Mar-2021",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT170321K28","--",null,"25-Mar-2015","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TRITS / TRGV  IO Str 17-Mar-2021","STRIP","17-Mar-2021",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT170321K10","--",null,"02-Jul-2012","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF - INTEREST STRIP","N","Direct","--"]
["TURKEY / TRGV  IO Str 24-Mar-2021","STRIP","24-Mar-2021",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRD240321K19","--",null,"28-Sep-2016","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 24-Mar-2021","STRIP","24-Mar-2021",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT240321K29","--",null,"01-Oct-2014","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 24-Mar-2021","STRIP","24-Mar-2021",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT240321K11","--",null,"02-Apr-2014","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 24-Mar-2021","STRIP","24-Mar-2021",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT240321K37","--",null,"28-Sep-2016","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TRITS / TRGV  IO Str 31-Mar-2021","STRIP","31-Mar-2021",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT310321K12","--",null,"09-Oct-2013","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF - INTEREST STRIP","N","Direct","--"]
["TURKEY / TRGV  IO Str 21-Apr-2021","STRIP","21-Apr-2021",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT210421K21","--",null,"29-Apr-2015","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 21-Apr-2021","STRIP","21-Apr-2021",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT210421K13","--",null,"29-Apr-2015","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TRIIN / TRGV  IO Str 28-Apr-2021","STRIP","28-Apr-2021",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT280421K16","--",null,"07-Nov-2012","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF - INTEREST STRIP (INFLATION LINKED)","N","Direct","--"]
["TRIIN / TRGV  IO Str 05-May-2021","STRIP","05-May-2021",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT050521K12","--",null,"15-May-2013","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF - INTEREST STRIP (INFLATION LINKED)","N","Direct","--"]
["TURKEY / TRGV  IO Str 12-May-2021","STRIP","12-May-2021",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT120521K13","--",null,"20-Nov-2013","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 12-May-2021","STRIP","12-May-2021",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT120521K21","--",null,"21-May-2014","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  10.860 19-May-2021 FRN",null,"19-May-2021",12868619076,12868619076,10.86,"Floating Coupon","Turkey","Turkish Lira","TRT190521T17","TRT190521T17=",null,"28-May-2014","Unsecured","Bond","N",0.19700000000000001,"--","--",12.327,"IS","MAT","20-May-2021",97.263999999999996,"N/A","TURKEY, REPUBLIC OF","N","Auction","--"]
["TURKEY / TRGV  IO Str 19-May-2021","STRIP","19-May-2021",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT190521K16","--",null,"28-May-2014","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  PO Str 19-May-2021","STRIP","19-May-2021",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT190521A18","--",null,"28-May-2014","Unsecured","Strip - Principal only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  PO Str 14-Jul-2021","STRIP","14-Jul-2021",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRD140721A19","--",null,"20-Jul-2016","Unsecured","Strip - Principal only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TRIIN / TRGV  IO Str 14-Jul-2021","STRIP","14-Jul-2021",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT140721K27","--",null,"19-Jul-2017","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["TRITS / TRGV  IO Str 14-Jul-2021","STRIP","14-Jul-2021",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT140721K19","--",null,"25-Jan-2012","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF - INTEREST STRIP","N","Direct","--"]
["TURKEY / TRGV  IO Str 14-Jul-2021","STRIP","14-Jul-2021",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRD140721K17","--",null,"20-Jul-2016","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV   9.400 14-Jul-2021",null,"14-Jul-2021",907500000,907500000,9.4,"Fixed Coupon","Turkey","Turkish Lira","TRD140721T18","TRSUKVT1T18=",null,"20-Jul-2016","Unsecured","Islamic Sukuk (Ijara)","N",2.7029999999999998,2.7050000000000001,-40.799999999999997,12.77,"IS","MAT","14-Jul-2021",91,"N/A","TURKEY, REPUBLIC OF","N","Auction","--"]
["TURKEY / TRGV  IO Str 21-Jul-2021","STRIP","21-Jul-2021",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT210721K10","--",null,"03-Aug-2011","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  PO Str 21-Jul-2021","STRIP","21-Jul-2021",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT210721A12","--",null,"03-Aug-2011","Unsecured","Strip - Principal only","Y","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 21-Jul-2021","STRIP","21-Jul-2021",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT210721K28","--",null,"27-Jan-2016","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TRIFP / TRGV   3.000 21-Jul-2021",null,"21-Jul-2021",9303774593,9303774593,3,"Fixed Coupon","Turkey","Turkish Lira","TRT210721T11","TRT210721T11=",null,"03-Aug-2011","Unsecured","Bond","Y",3.16,3.1739999999999999,-1023.6,2.99,"IS","MAT","26-Jul-2021",100,"N/A","TURKEY, REPUBLIC OF - INFLATION PROTECTED BOND","N","Auction","--"]
["TURKEY / TRGV  IO Str 28-Jul-2021","STRIP","28-Jul-2021",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT280721K13","--",null,"06-Aug-2014","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 04-Aug-2021","STRIP","04-Aug-2021",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT040821K10","--",null,"14-Aug-2013","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 18-Aug-2021","STRIP","18-Aug-2021",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT180821K14","--",null,"24-Feb-2016","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 25-Aug-2021","STRIP","25-Aug-2021",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT250821K15","--",null,"07-Mar-2012","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TRITS / TRGV  IO Str 08-Sep-2021","STRIP","08-Sep-2021",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT080921K15","--",null,"20-Mar-2013","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF - INTEREST STRIP","N","Direct","--"]
["TRITS / TRGV  IO Str 15-Sep-2021","STRIP","15-Sep-2021",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT150921K16","--",null,"02-Jul-2012","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF - INTEREST STRIP","N","Direct","--"]
["TURKEY / TRGV  IO Str 15-Sep-2021","STRIP","15-Sep-2021",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT150921K24","--",null,"25-Mar-2015","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 22-Sep-2021","STRIP","22-Sep-2021",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT220921K33","--",null,"28-Sep-2016","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  PO Str 22-Sep-2021","STRIP","22-Sep-2021",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT220921A19","--",null,"28-Sep-2016","Unsecured","Strip - Principal only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  PO Str 22-Sep-2021","STRIP","22-Sep-2021",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRD220921A17","--",null,"28-Sep-2016","Unsecured","Strip - Principal only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV   9.200 22-Sep-2021",null,"22-Sep-2021",15391698100,15391698100,9.1999999999999993,"Fixed Coupon","Turkey","Turkish Lira","TRT220921T18","TRT220921T18=",null,"28-Sep-2016","Unsecured","Bond","N",2.7429999999999999,2.746,-6.4,13.1,"IS","MAT","22-Sep-2021",89.2,"N/A","TURKEY, REPUBLIC OF","N","Auction","--"]
["TURKEY / TRGV   2.240 22-Sep-2021",null,"22-Sep-2021",1066565092,1066565092,2.2400000000000002,"Fixed Coupon","Turkey","Turkish Lira","TRD220921T16","TRSUKVT1T16=",null,"28-Sep-2016","Unsecured","Islamic Sukuk (Other)","Y",3.3319999999999999,3.3359999999999999,-1059.8,2.6,"IS","MAT","22-Sep-2021",98.75,"N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 22-Sep-2021","STRIP","22-Sep-2021",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT220921K25","--",null,"01-Oct-2014","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 22-Sep-2021","STRIP","22-Sep-2021",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT220921K17","--",null,"02-Apr-2014","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 22-Sep-2021","STRIP","22-Sep-2021",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRD220921K15","--",null,"28-Sep-2016","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TRITS / TRGV  IO Str 29-Sep-2021","STRIP","29-Sep-2021",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT290921K10","--",null,"09-Oct-2013","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF - INTEREST STRIP","N","Direct","--"]
["TURKEY / TRGV  IO Str 20-Oct-2021","STRIP","20-Oct-2021",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT201021K16","--",null,"29-Apr-2015","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 20-Oct-2021","STRIP","20-Oct-2021",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT201021K24","--",null,"29-Apr-2015","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TRIIN / TRGV  IO Str 27-Oct-2021","STRIP","27-Oct-2021",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT271021K19","--",null,"07-Nov-2012","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF - INTEREST STRIP (INFLATION LINKED)","N","Direct","--"]
["TRIIN / TRGV  IO Str 03-Nov-2021","STRIP","03-Nov-2021",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT031121K16","--",null,"15-May-2013","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF - INTEREST STRIP (INFLATION LINKED)","N","Direct","--"]
["TURKEY / TRGV  IO Str 10-Nov-2021","STRIP","10-Nov-2021",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT101121K17","--",null,"20-Nov-2013","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 10-Nov-2021","STRIP","10-Nov-2021",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT101121K25","--",null,"21-May-2014","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TRITS / TRGV  IO Str 12-Jan-2022","STRIP","12-Jan-2022",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT120122K16","--",null,"25-Jan-2012","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF - INTEREST STRIP","N","Direct","--"]
["TRIIN / TRGV  IO Str 12-Jan-2022","STRIP","12-Jan-2022",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT120122K24","--",null,"19-Jul-2017","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["TURKEY / TRGV   9.500 12-Jan-2022",null,"12-Jan-2022",10585531582,10585531582,9.5,"Fixed Coupon","Turkey","Turkish Lira","TRT120122T17","TRT120122T17=",null,"25-Jan-2012","Unsecured","Bond","N",3.0230000000000001,3.028,-26.6,12.84,"IS","MAT","12-Jan-2022",90.05,"N/A","TURKEY, REPUBLIC OF","N","Auction","--"]
["TRPRI / TRGV  PO Str 12-Jan-2022","STRIP","12-Jan-2022",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT120122A18","--",null,"25-Jan-2012","Unsecured","Strip - Principal only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF - PRINCIPAL STRIP","N","Direct","--"]
["TURKEY / TRGV  IO Str 19-Jan-2022","STRIP","19-Jan-2022",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT190122K19","--",null,"27-Jan-2016","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 26-Jan-2022","STRIP","26-Jan-2022",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT260122K10","--",null,"06-Aug-2014","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 02-Feb-2022","STRIP","02-Feb-2022",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT020222K17","--",null,"14-Aug-2013","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 16-Feb-2022","STRIP","16-Feb-2022",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT160222K11","--",null,"24-Feb-2016","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 23-Feb-2022","STRIP","23-Feb-2022",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT230222A14","--",null,"07-Mar-2012","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TRIFP / TRGV   3.000 23-Feb-2022",null,"23-Feb-2022",9799707501,9799707501,3,"Fixed Coupon","Turkey","Turkish Lira","TRT230222T13","TRT230222T13=",null,"07-Mar-2012","Unsecured","Bond","Y",3.6920000000000002,3.6989999999999998,-1012.6,2.99,"IS","MAT","23-Feb-2022",100,"N/A","TURKEY, REPUBLIC OF - INFLATION PROTECTED BOND","N","Auction","--"]
["TURKEY / TRGV  IO Str 23-Feb-2022","STRIP","23-Feb-2022",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT230222K12","--",null,"07-Mar-2012","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  11.000 02-Mar-2022",null,"02-Mar-2022",16636352138,16636352138,11,"Fixed Coupon","Turkey","Turkish Lira","TRT020322T17","TRT020322T17=",null,"08-Mar-2017","Unsecured","Bond","N",3.09,3.0920000000000001,-13.5,12.96,"IS","MAT","02-Mar-2022",94.05,"N/A","TURKEY, REPUBLIC OF","N","Auction","--"]
["TRITS / TRGV  IO Str 09-Mar-2022","STRIP","09-Mar-2022",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT090322K19","--",null,"20-Mar-2013","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF - INTEREST STRIP","N","Direct","--"]
["TRITS / TRGV  IO Str 16-Mar-2022","STRIP","16-Mar-2022",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT160322K10","--",null,"02-Jul-2012","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF - INTEREST STRIP","N","Direct","--"]
["TURKEY / TRGV  IO Str 16-Mar-2022","STRIP","16-Mar-2022",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT160322K28","--",null,"25-Mar-2015","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 23-Mar-2022","STRIP","23-Mar-2022",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT230322K11","--",null,"02-Apr-2014","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 23-Mar-2022","STRIP","23-Mar-2022",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT230322K29","--",null,"01-Oct-2014","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TRITS / TRGV  IO Str 30-Mar-2022","STRIP","30-Mar-2022",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT300322K12","--",null,"09-Oct-2013","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF - INTEREST STRIP","N","Direct","--"]
["TURKEY / TRGV  11.200 20-Apr-2022 FRN",null,"20-Apr-2022",12604089167,12604089167,11.2,"Floating Coupon","Turkey","Turkish Lira","TRT200422T14","TRT200422T14=",null,"29-Apr-2015","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Auction","--"]
["TURKEY / TRGV  IO Str 20-Apr-2022","STRIP","20-Apr-2022",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT200422K21","--",null,"29-Apr-2015","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  PO Str 20-Apr-2022","STRIP","20-Apr-2022",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT200422A15","--",null,"29-Apr-2015","Unsecured","Strip - Principal only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 20-Apr-2022","STRIP","20-Apr-2022",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT200422K13","--",null,"29-Apr-2015","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TRIIN / TRGV  IO Str 27-Apr-2022","STRIP","27-Apr-2022",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT270422K16","--",null,"07-Nov-2012","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF - INTEREST STRIP (INFLATION LINKED)","N","Direct","--"]
["TRIIN / TRGV  IO Str 04-May-2022","STRIP","04-May-2022",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT040522K12","--",null,"15-May-2013","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF - INTEREST STRIP (INFLATION LINKED)","N","Direct","--"]
["TURKEY / TRGV  IO Str 11-May-2022","STRIP","11-May-2022",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT110522K13","--",null,"20-Nov-2013","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 11-May-2022","STRIP","11-May-2022",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT110522K21","--",null,"21-May-2014","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TRIIN / TRGV  IO Str 13-Jul-2022","STRIP","13-Jul-2022",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT130722K19","--",null,"19-Jul-2017","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["TURKEY / TRGV  IO Str 20-Jul-2022","STRIP","20-Jul-2022",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT200722K10","--",null,"27-Jan-2016","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 27-Jul-2022","STRIP","27-Jul-2022",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT270722K13","--",null,"06-Aug-2014","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 03-Aug-2022","STRIP","03-Aug-2022",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT030822K10","--",null,"14-Aug-2013","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  10.760 10-Aug-2022",null,"10-Aug-2022",1183520000,1183520000,10.76,"Fixed Coupon","Turkey","Turkish Lira","TRD100822T10","TRSUKVT2T10=",null,"16-Aug-2017","Unsecured","Islamic Sukuk (Ijara)","N",3.3540000000000001,3.36,-42.9,12.56,"IS","MAT","10-Aug-2022",94,"N/A","TURKEY, REPUBLIC OF","N","Auction","--"]
["TURKEY / TRGV  IO Str 17-Aug-2022","STRIP","17-Aug-2022",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT170822K14","--",null,"24-Feb-2016","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  10.700 17-Aug-2022",null,"17-Aug-2022",15849978206,15849978206,10.7,"Fixed Coupon","Turkey","Turkish Lira","TRT170822T15","TRT170822T15=",null,"23-Aug-2017","Unsecured","Bond","N",3.363,3.3690000000000002,-3.7,12.95,"IS","MAT","17-Aug-2022",92.55,"N/A","TURKEY, REPUBLIC OF","N","Auction","--"]
["TRITS / TRGV  IO Str 07-Sep-2022","STRIP","07-Sep-2022",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT070922K15","--",null,"20-Mar-2013","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF - INTEREST STRIP","N","Direct","--"]
["TURKEY / TRGV   8.500 14-Sep-2022",null,"14-Sep-2022",10770964391,10770964391,8.5,"Fixed Coupon","Turkey","Turkish Lira","TRT140922T17","TRT140922T17=",null,"26-Sep-2012","Unsecured","Bond","N",3.3839999999999999,3.3889999999999998,-22.3,12.74,"IS","MAT","14-Sep-2022",85.75,"N/A","TURKEY, REPUBLIC OF","N","Auction","--"]
["TRITS / TRGV  IO Str 14-Sep-2022","STRIP","14-Sep-2022",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT140922K16","--",null,"02-Jul-2012","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF - INTEREST STRIP","N","Direct","--"]
["TURKEY / TRGV  IO Str 14-Sep-2022","STRIP","14-Sep-2022",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT140922K24","--",null,"25-Mar-2015","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TRPRI / TRGV  PO Str 14-Sep-2022","STRIP","14-Sep-2022",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT140922A18","--",null,"02-Jul-2012","Unsecured","Strip - Principal only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF - PRINCIPAL STRIP","N","Direct","--"]
["TURKEY / TRGV  IO Str 21-Sep-2022","STRIP","21-Sep-2022",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT210922K25","--",null,"01-Oct-2014","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 21-Sep-2022","STRIP","21-Sep-2022",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT210922K17","--",null,"02-Apr-2014","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TRITS / TRGV  IO Str 28-Sep-2022","STRIP","28-Sep-2022",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT280922K10","--",null,"09-Oct-2013","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF - INTEREST STRIP","N","Direct","--"]
["TURKEY / TRGV   2.800 12-Oct-2022",null,"12-Oct-2022",550000000,550000000,2.8,"Fixed Coupon","Turkey","Turkish Lira","TRD121022T14","TRSUKVT2T14=",null,"18-Oct-2017","Unsecured","Islamic Sukuk (Ijara)","Y","--","--","--","--","--","--",null,100.85,"N/A","TURKEY, REPUBLIC OF","N","Auction","--"]
["TURKEY / TRGV  IO Str 19-Oct-2022","STRIP","19-Oct-2022",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT191022K18","--",null,"29-Apr-2015","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TRIFP / TRGV   2.000 26-Oct-2022",null,"26-Oct-2022",10354877998,10354877998,2,"Fixed Coupon","Turkey","Turkish Lira","TRT261022T10","TRT261022T10=",null,"07-Nov-2012","Unsecured","Bond","Y",4.335,4.3380000000000001,-994.8,2.98,"IS","MAT","26-Oct-2022",95.75,"N/A","TURKEY, REPUBLIC OF - INFLATION PROTECTED BOND","N","Auction","--"]
["TRIFS / TRGV  IO Str 26-Oct-2022","STRIP","26-Oct-2022",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT261022A11","--",null,"07-Nov-2012","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF - PRINCIPAL STRIP (INFLATION LINKED)","N","Direct","--"]
["TRIIN / TRGV  IO Str 26-Oct-2022","STRIP","26-Oct-2022",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT261022K19","--",null,"07-Nov-2012","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF - INTEREST STRIP (INFLATION LINKED)","N","Direct","--"]
["TRIIN / TRGV  IO Str 02-Nov-2022","STRIP","02-Nov-2022",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT021122K16","--",null,"15-May-2013","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF - INTEREST STRIP (INFLATION LINKED)","N","Direct","--"]
["TURKEY / TRGV  IO Str 09-Nov-2022","STRIP","09-Nov-2022",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT091122K19","--",null,"20-Nov-2013","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 09-Nov-2022","STRIP","09-Nov-2022",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT091122K27","--",null,"21-May-2014","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TRIIN / TRGV  IO Str 11-Jan-2023","STRIP","11-Jan-2023",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT110123K16","--",null,"19-Jul-2017","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["TURKEY / TRGV  12.200 18-Jan-2023",null,"18-Jan-2023",7318667073,9994748073,12.2,"Fixed Coupon","Turkey","Turkish Lira","TRT180123T10","TRT180123T10=",null,"24-Jan-2018","Unsecured","Bond","N",3.4990000000000001,3.5070000000000001,-0.8,12.88,"IS","MAT","18-Jan-2023",97.55,"N/A","TURKEY, REPUBLIC OF","N","Auction","--"]
["TURKEY / TRGV  IO Str 18-Jan-2023","STRIP","18-Jan-2023",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT180123K19","TRT180123K19=",null,"27-Jan-2016","Unsecured","Strip - Interest only","N",4.5599999999999996,4.5640000000000001,-14.6,13.12,"IS","MAT","18-Jan-2023",54.972999999999999,"N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 25-Jan-2023","STRIP","25-Jan-2023",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT250123K10","--",null,"06-Aug-2014","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 01-Feb-2023","STRIP","01-Feb-2023",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT010223K17","--",null,"14-Aug-2013","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 15-Feb-2023","STRIP","15-Feb-2023",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT150223K11","--",null,"24-Feb-2016","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV   7.100 08-Mar-2023",null,"08-Mar-2023",16985313865,16985313865,7.1,"Fixed Coupon","Turkey","Turkish Lira","TRT080323T10","TRT080323T10=",null,"20-Mar-2013","Unsecured","Bond","N",3.77,3.774,-22.4,12.61,"IS","MAT","08-Mar-2023",80,"N/A","TURKEY, REPUBLIC OF","N","Auction","--"]
["TRITS / TRGV  IO Str 08-Mar-2023","STRIP","08-Mar-2023",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT080323K19","--",null,"20-Mar-2013","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF - INTEREST STRIP","N","Direct","--"]
["TRPRI / TRGV  PO Str 08-Mar-2023","STRIP","08-Mar-2023",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT080323A11","--",null,"20-Mar-2013","Unsecured","Strip - Principal only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF - PRINCIPAL STRIP","N","Direct","--"]
["TURKEY / TRGV  IO Str 15-Mar-2023","STRIP","15-Mar-2023",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT150323K10","--",null,"25-Mar-2015","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 22-Mar-2023","STRIP","22-Mar-2023",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT220323K11","--",null,"02-Apr-2014","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 22-Mar-2023","STRIP","22-Mar-2023",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT220323K29","--",null,"01-Oct-2014","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TRITS / TRGV  IO Str 29-Mar-2023","STRIP","29-Mar-2023",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT290323K14","--",null,"09-Oct-2013","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF - INTEREST STRIP","N","Direct","--"]
["TURKEY / TRGV  IO Str 19-Apr-2023","STRIP","19-Apr-2023",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT190423K15","--",null,"29-Apr-2015","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TRIFP / TRGV   1.000 03-May-2023",null,"03-May-2023",9151661223,9151661223,1,"Fixed Coupon","Turkey","Turkish Lira","TRT030523T13","TRT030523T13=",null,"15-May-2013","Unsecured","Bond","Y",4.9240000000000004,4.9249999999999998,-978.4,3,"IS","MAT","03-May-2023",90.5,"N/A","TURKEY, REPUBLIC OF - INFLATION PROTECTED BOND","N","Auction","--"]
["TRIFS / TRGV  IO Str 03-May-2023","STRIP","03-May-2023",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT030523A14","--",null,"15-May-2013","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF - PRINCIPAL STRIP (INFLATION LINKED)","N","Direct","--"]
["TRIIN / TRGV  IO Str 03-May-2023","STRIP","03-May-2023",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT030523K12","--",null,"15-May-2013","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF - INTEREST STRIP (INFLATION LINKED)","N","Direct","--"]
["TURKEY / TRGV  IO Str 10-May-2023","STRIP","10-May-2023",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT100523K21","--",null,"21-May-2014","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 10-May-2023","STRIP","10-May-2023",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT100523K13","--",null,"20-Nov-2013","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TRIIN / TRGV  IO Str 12-Jul-2023","STRIP","12-Jul-2023",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT120723K19","--",null,"19-Jul-2017","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["TURKEY / TRGV  IO Str 19-Jul-2023","STRIP","19-Jul-2023",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT190723K12","--",null,"27-Jan-2016","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 26-Jul-2023","STRIP","26-Jul-2023",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT260723K13","--",null,"06-Aug-2014","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TRIFP / TRGV   3.000 02-Aug-2023",null,"02-Aug-2023",8477093311,8477093311,3,"Fixed Coupon","Turkey","Turkish Lira","TRT020823T11","TRT020823T11=",null,"14-Aug-2013","Unsecured","Bond","Y",4.93,4.9349999999999996,-980.4,2.94,"IS","MAT","02-Aug-2023",100.25,"N/A","TURKEY, REPUBLIC OF - INFLATION PROTECTED BOND","N","Auction","--"]
["TURKEY / TRGV  IO Str 02-Aug-2023","STRIP","02-Aug-2023",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT020823K10","--",null,"14-Aug-2013","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  PO Str 02-Aug-2023","STRIP","02-Aug-2023",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT020823A12","--",null,"14-Aug-2013","Unsecured","Strip - Principal only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 16-Aug-2023","STRIP","16-Aug-2023",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT160823K14","--",null,"24-Feb-2016","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 13-Sep-2023","STRIP","13-Sep-2023",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT130923K16","--",null,"25-Mar-2015","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 20-Sep-2023","STRIP","20-Sep-2023",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT200923K17","--",null,"02-Apr-2014","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 20-Sep-2023","STRIP","20-Sep-2023",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT200923K25","--",null,"01-Oct-2014","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV   8.800 27-Sep-2023",null,"27-Sep-2023",12934898182,12934898182,8.8000000000000007,"Fixed Coupon","Turkey","Turkish Lira","TRT270923T11","TRT270923T11=",null,"09-Oct-2013","Unsecured","Bond","N",3.9630000000000001,3.972,-25,12.49,"IS","MAT","27-Sep-2023",85.5,"N/A","TURKEY, REPUBLIC OF","N","Auction","--"]
["TRITS / TRGV  IO Str 27-Sep-2023","STRIP","27-Sep-2023",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT270923K10","--",null,"09-Oct-2013","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF - INTEREST STRIP","N","Direct","--"]
["TRPRI / TRGV  PO Str 27-Sep-2023","STRIP","27-Sep-2023",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT270923A12","--",null,"09-Oct-2013","Unsecured","Strip - Principal only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF - PRINCIPAL STRIP","N","Direct","--"]
["TURKEY / TRGV  IO Str 18-Oct-2023","STRIP","18-Oct-2023",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT181023K18","--",null,"29-Apr-2015","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TRIFP / TRGV   2.800 08-Nov-2023",null,"08-Nov-2023",6950005214,6950005214,2.8,"Fixed Coupon","Turkey","Turkish Lira","TRT081123T10","TRT081123T10=",null,"20-Nov-2013","Unsecured","Bond","Y",5.1449999999999996,5.1520000000000001,-975.4,2.94,"IS","MAT","08-Nov-2023",99.25,"N/A","TURKEY, REPUBLIC OF - INFLATION PROTECTED BOND","N","Auction","--"]
["TURKEY / TRGV  IO Str 08-Nov-2023","STRIP","08-Nov-2023",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT081123K19","--",null,"20-Nov-2013","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 08-Nov-2023","STRIP","08-Nov-2023",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT081123A11","--",null,"20-Nov-2013","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 08-Nov-2023","STRIP","08-Nov-2023",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT081123K27","--",null,"21-May-2014","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TRIIN / TRGV  IO Str 10-Jan-2024","STRIP","10-Jan-2024",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT100124K16","--",null,"19-Jul-2017","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["TURKEY / TRGV  IO Str 17-Jan-2024","STRIP","17-Jan-2024",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT170124K19","--",null,"27-Jan-2016","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 24-Jan-2024","STRIP","24-Jan-2024",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT240124K10","--",null,"06-Aug-2014","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 14-Feb-2024","STRIP","14-Feb-2024",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT140224K11","--",null,"24-Feb-2016","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 13-Mar-2024","STRIP","13-Mar-2024",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT130324K11","--",null,"25-Mar-2015","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  PO Str 20-Mar-2024","STRIP","20-Mar-2024",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT200324A14","--",null,"02-Apr-2014","Unsecured","Strip - Principal only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 20-Mar-2024","STRIP","20-Mar-2024",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT200324K20","--",null,"01-Oct-2014","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  10.400 20-Mar-2024",null,"20-Mar-2024",7585988470,7585988470,10.4,"Fixed Coupon","Turkey","Turkish Lira","TRT200324T13","TRT200324T13=",null,"02-Apr-2014","Unsecured","Bond","N",4.0780000000000003,4.09,-40.299999999999997,12.27,"IS","MAT","20-Mar-2024",92.15,"N/A","TURKEY, REPUBLIC OF","N","Auction","--"]
["TURKEY / TRGV  IO Str 20-Mar-2024","STRIP","20-Mar-2024",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT200324K12","--",null,"02-Apr-2014","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 17-Apr-2024","STRIP","17-Apr-2024",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT170424K16","--",null,"29-Apr-2015","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 08-May-2024","STRIP","08-May-2024",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT080524K16","--",null,"21-May-2014","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  PO Str 08-May-2024","STRIP","08-May-2024",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT080524A18","--",null,"21-May-2014","Unsecured","Strip - Principal only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TRIFP / TRGV   2.400 08-May-2024",null,"08-May-2024",5744969226,5744969226,2.4,"Fixed Coupon","Turkey","Turkish Lira","TRT080524T17","TRT080524T17=",null,"21-May-2014","Unsecured","Bond","Y",5.6239999999999997,5.63,-966.8,2.93,"IS","MAT","08-May-2024",97,"N/A","TURKEY, REPUBLIC OF - INFLATION PROTECTED BOND","N","Auction","--"]
["TURKEY / TRGV  10.930 05-Jun-2024 FRN",null,"05-Jun-2024",10339251270,10339251270,10.93,"Floating Coupon","Turkey","Turkish Lira","TRT050624T19","TRT050624T19=",null,"14-Jun-2017","Unsecured","Bond","N",0.253,"--","--",12.311,"IS","MAT","05-Jun-2024",95.55,"N/A","TURKEY, REPUBLIC OF","N","Auction","--"]
["TRIIN / TRGV  IO Str 10-Jul-2024","STRIP","10-Jul-2024",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT100724K10","--",null,"19-Jul-2017","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["TURKEY / TRGV  IO Str 17-Jul-2024","STRIP","17-Jul-2024",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT170724K13","--",null,"27-Jan-2016","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV   9.000 24-Jul-2024",null,"24-Jul-2024",12672823177,12672823177,9,"Fixed Coupon","Turkey","Turkish Lira","TRT240724T15","TRT240724T15=",null,"06-Aug-2014","Unsecured","Bond","N",4.516,4.5309999999999997,-31.2,12.3,"IS","MAT","24-Jul-2024",85.65,"N/A","TURKEY, REPUBLIC OF","N","Auction","--"]
["TURKEY / TRGV  PO Str 24-Jul-2024","STRIP","24-Jul-2024",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT240724A16","--",null,"06-Aug-2014","Unsecured","Strip - Principal only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 24-Jul-2024","STRIP","24-Jul-2024",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT240724K14","--",null,"06-Aug-2014","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 14-Aug-2024","STRIP","14-Aug-2024",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT140824K15","--",null,"24-Feb-2016","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 11-Sep-2024","STRIP","11-Sep-2024",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT110924K17","--",null,"25-Mar-2015","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 18-Sep-2024","STRIP","18-Sep-2024",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT180924K10","--",null,"01-Oct-2014","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  PO Str 18-Sep-2024","STRIP","18-Sep-2024",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT180924A12","--",null,"01-Oct-2014","Unsecured","Strip - Principal only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TRIFP / TRGV   2.000 18-Sep-2024",null,"18-Sep-2024",8053702164,8053702164,2,"Fixed Coupon","Turkey","Turkish Lira","TRT180924T11","TRT180924T11=",null,"01-Oct-2014","Unsecured","Bond","Y",5.9820000000000002,5.992,-960.6,2.92,"IS","MAT","18-Sep-2024",94.5,"N/A","TURKEY, REPUBLIC OF - INFLATION PROTECTED BOND","N","Auction","--"]
["TURKEY / TRGV  IO Str 16-Oct-2024","STRIP","16-Oct-2024",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT161024K19","--",null,"29-Apr-2015","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TRIIN / TRGV  IO Str 08-Jan-2025","STRIP","08-Jan-2025",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT080125K19","--",null,"19-Jul-2017","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["TURKEY / TRGV  IO Str 15-Jan-2025","STRIP","15-Jan-2025",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT150125K10","--",null,"27-Jan-2016","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 12-Feb-2025","STRIP","12-Feb-2025",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT120225K12","--",null,"24-Feb-2016","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV   8.000 12-Mar-2025",null,"12-Mar-2025",18868455289,18868455289,8,"Fixed Coupon","Turkey","Turkish Lira","TRT120325T12","TRT120325T12=",null,"25-Mar-2015","Unsecured","Bond","N",4.7480000000000002,4.7670000000000003,-22.1,12.3,"IS","MAT","12-Mar-2025",80.150000000000006,"N/A","TURKEY, REPUBLIC OF","N","Auction","--"]
["TURKEY / TRGV  PO Str 12-Mar-2025","STRIP","12-Mar-2025",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT120325A13","--",null,"25-Mar-2015","Unsecured","Strip - Principal only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 12-Mar-2025","STRIP","12-Mar-2025",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT120325K11","--",null,"25-Mar-2015","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 16-Apr-2025","STRIP","16-Apr-2025",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT160425K16","--",null,"29-Apr-2015","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TRIFP / TRGV   2.000 16-Apr-2025",null,"16-Apr-2025",8822201952,8822201952,2,"Fixed Coupon","Turkey","Turkish Lira","TRT160425T17","TRT160425T17=",null,"29-Apr-2015","Unsecured","Bond","Y",6.4829999999999997,6.492,-950.5,2.93,"IS","MAT","16-Apr-2025",94,"N/A","TURKEY, REPUBLIC OF - INFLATION PROTECTED BOND","N","Auction","--"]
["TURKEY / TRGV  PO Str 16-Apr-2025","STRIP","16-Apr-2025",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT160425A18","--",null,"29-Apr-2015","Unsecured","Strip - Principal only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TRIIN / TRGV  IO Str 09-Jul-2025","STRIP","09-Jul-2025",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT090725K12","--",null,"19-Jul-2017","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["TURKEY / TRGV  IO Str 16-Jul-2025","STRIP","16-Jul-2025",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT160725K13","--",null,"27-Jan-2016","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 13-Aug-2025","STRIP","13-Aug-2025",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT130825K15","--",null,"24-Feb-2016","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TRIIN / TRGV  IO Str 07-Jan-2026","STRIP","07-Jan-2026",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT070126K19","--",null,"19-Jul-2017","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["TRIFP / TRGV   2.700 14-Jan-2026",null,"14-Jan-2026",11400998461,11400998461,2.7,"Fixed Coupon","Turkey","Turkish Lira","TRT140126T11","TRT140126T11=",null,"27-Jan-2016","Unsecured","Bond","Y",6.9809999999999999,6.9989999999999997,-940.3,2.94,"IS","MAT","14-Jan-2026",98.3,"N/A","TURKEY, REPUBLIC OF - INFLATION PROTECTED BOND","N","Auction","--"]
["TURKEY / TRGV  IO Str 14-Jan-2026","STRIP","14-Jan-2026",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT140126K10","--",null,"27-Jan-2016","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  PO Str 14-Jan-2026","STRIP","14-Jan-2026",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT140126A12","--",null,"27-Jan-2016","Unsecured","Strip - Principal only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  10.600 11-Feb-2026",null,"11-Feb-2026",22783999679,22783999679,10.6,"Fixed Coupon","Turkey","Turkish Lira","TRT110226T13","TRT110226T13=",null,"24-Feb-2016","Unsecured","Bond","N",5.0730000000000004,5.1100000000000003,-11.8,12.32,"IS","MAT","11-Feb-2026",91.4,"N/A","TURKEY, REPUBLIC OF","N","Auction","--"]
["TURKEY / TRGV  PO Str 11-Feb-2026","STRIP","11-Feb-2026",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT110226A14","--",null,"24-Feb-2016","Unsecured","Strip - Principal only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TURKEY / TRGV  IO Str 11-Feb-2026","STRIP","11-Feb-2026",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT110226K12","--",null,"24-Feb-2016","Unsecured","Strip - Interest only","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Direct","--"]
["TRIIN / TRGV  IO Str 08-Jul-2026","STRIP","08-Jul-2026",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT080726K12","--",null,"19-Jul-2017","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["TRIIN / TRGV  IO Str 06-Jan-2027","STRIP","06-Jan-2027",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT060127K19","--",null,"19-Jul-2017","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["TURKEY / TRGV  11.000 24-Feb-2027",null,"24-Feb-2027",16108411647,16108411647,11,"Fixed Coupon","Turkey","Turkish Lira","TRT240227T17","TRT240227T17=",null,"08-Mar-2017","Unsecured","Bond","N",5.44,5.4889999999999999,-5.7,12.28,"IS","MAT","24-Feb-2027",93.15,"N/A","TURKEY, REPUBLIC OF","N","Auction","--"]
["TRIFP / TRGV   2.900 07-Jul-2027",null,"07-Jul-2027",6581346113,6581346113,2.9,"Fixed Coupon","Turkey","Turkish Lira","TRT070727T13","TRT070727T13=",null,"19-Jul-2017","Unsecured","Bond","Y",8.0719999999999992,8.0980000000000008,-916.9,2.97,"IS","MAT","07-Jul-2027",99.4,"N/A","TURKEY, REPUBLIC OF - INFLATION PROTECTED BOND","N","Auction","--"]
["TRIIN / TRGV  IO Str 07-Jul-2027","STRIP","07-Jul-2027",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT070727A14","--",null,"19-Jul-2017","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["TRIIN / TRGV  IO Str 07-Jul-2027","STRIP","07-Jul-2027",0,0,"--","Stripped Coupon","Turkey","Turkish Lira","TRT070727K12","--",null,"19-Jul-2017","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF - INTEREST STRIP (INFLATION LINKED)","N",null,"--"]
["TURKEY / TRGV  10.500 11-Aug-2027",null,"11-Aug-2027",19069207984,19069207984,10.5,"Fixed Coupon","Turkey","Turkish Lira","TRT110827T16","TRT110827T16=",null,"23-Aug-2017","Unsecured","Bond","N",5.6239999999999997,5.681,-1.2,12.27,"IS","MAT","11-Aug-2027",90.25,"N/A","TURKEY, REPUBLIC OF","N","Auction","--"]
["TURKEY / TRGV   2.900 01-Dec-2028",null,"01-Dec-2028",4131155321,4131155321,2.9,"Fixed Coupon","Turkey","Turkish Lira","TRT120128T11","TRT120128T11=",null,"24-Jan-2018","Unsecured","Bond","Y",9.1240000000000006,9.17,-896.5,2.97,"IS","MAT","01-Dec-2028",99.25,"N/A","TURKEY, REPUBLIC OF","N","Auction","--"]
["Eurobond",8,20133685650,20133685650]
["Description","Asset Duplicated","Maturity Date","Amount Outstanding","Issued Amount","Coupon","Coupon Class","Market of Issue","Currency","ISIN","RIC","Cusip","Issue Date","Seniority Type","Instrument Type","Principal Index Link Flag","Modified Duration","Option Adjusted Duration","Option Adjusted Spread","Yield","Yield Type","Yield Event","Yield Date","Last Price","Capital Tier","Government Bond Type","Is Convertible","Offering Type","Program Type"]
["TURKEY / TRGV   5.875 02-Apr-2019",null,"02-Apr-2019",5921672250,5921672250,5.875,"Fixed Coupon","Eurobond","Euro","XS0285127329","TR028512732=",null,"02-Feb-2007","Unsecured","Note","N",0.99399999999999999,0.995,133.9,0.66600000000000004,"IS","MAT","02-Apr-2019",105.44199999999999,"N/A","TURKEY, REPUBLIC OF","N","Underwritten","--"]
["TURKEY / TRGV  10.500 15-Jan-2020","RGSRS","15-Jan-2020",11626372184,11626372184,10.5,"Fixed Coupon","Eurobond","Turkish Lira","US900123BU30","TR061733183=","900123BU3","27-Jan-2010","Unsecured","Global Depository Note","N",1.5820000000000001,1.5860000000000001,12.7,13.31,"IS","MAT","15-Jan-2020",95.494,"N/A","TURKEY, REPUBLIC OF","N","Regulation S","--"]
["TURKEY / TRGV   5.125 18-May-2020",null,"18-May-2020",9474675600,9474675600,5.125,"Fixed Coupon","Eurobond","Euro","XS0503454166","TR050345416=",null,"22-Apr-2010","Unsecured","Note","N",2.0289999999999999,2.0310000000000001,175.5,1.236,"IS","MAT","18-May-2020",108.303,"N/A","TURKEY, REPUBLIC OF","N","Underwritten","--"]
["TRIFP / TRGV   3.000 06-Jan-2021","RGSRS","06-Jan-2021",7509416089,7509416089,3,"Fixed Coupon","Eurobond","Turkish Lira","US900123BW95","TR061733035=","900123BW9","19-Jan-2011","Unsecured","Global Depository Note","Y",2.6619999999999999,2.6680000000000001,-1013.9,3.0830000000000002,"IS","MAT","06-Jan-2021",99.75,"N/A","TURKEY, REPUBLIC OF - INFLATION PROTECTED BOND","N","Regulation S","--"]
["TURKEY / TRGV   4.350 12-Nov-2021","RGSRS","12-Nov-2021",5921672250,5921672250,4.3499999999999996,"Fixed Coupon","Eurobond","Euro","XS0993155398","TR099315539=",null,"12-Nov-2013","Unsecured","Note","N",3.3959999999999999,3.4,221.5,1.954,"IS","MAT","12-Nov-2021",108.387,"N/A","TURKEY, REPUBLIC OF","N","Regulation S","--"]
["TURKEY / TRGV   7.100 08-Mar-2023","RGSRS","08-Mar-2023",16985313865,16985313865,7.1,"Fixed Coupon","Eurobond","Turkish Lira","XS0976893932","TR097689393=",null,"20-Mar-2013","Unsecured","Global Depository Note","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Regulation S","--"]
["TURKEY / TRGV   4.125 11-Apr-2023","RGSRS","11-Apr-2023",4737337800,4737337800,4.125,"Fixed Coupon","Eurobond","Euro","XS1057340009","TR105734000=",null,"11-Apr-2014","Unsecured","Note","N",4.4820000000000002,4.4809999999999999,251.7,2.5179999999999998,"IS","MAT","11-Apr-2023",107.56399999999999,"N/A","TURKEY, REPUBLIC OF","N","Regulation S","--"]
["TURKEY / TRGV   3.250 14-Jun-2025 MTN",null,"14-Jun-2025",4737337800,4737337800,3.25,"Fixed Coupon","Eurobond","Euro","XS1629918415","TR162991841=",null,"14-Jun-2017","Senior Unsecured","Note","N",6.3209999999999997,6.319,295,3.24,"IS","MAT","16-Jun-2025",100.054,"N/A","TURKEY, REPUBLIC OF","N","Underwritten-Agent","Medium Term Note Program"]
["Foreign",21,88738472113.077499,88738472113.077499]
["Description","Asset Duplicated","Maturity Date","Amount Outstanding","Issued Amount","Coupon","Coupon Class","Market of Issue","Currency","ISIN","RIC","Cusip","Issue Date","Seniority Type","Instrument Type","Principal Index Link Flag","Modified Duration","Option Adjusted Duration","Option Adjusted Spread","Yield","Yield Type","Yield Event","Yield Date","Last Price","Capital Tier","Government Bond Type","Is Convertible","Offering Type","Program Type"]
["TURKEY / TRGV  10.500 15-Jan-2020",null,"15-Jan-2020",11626372184,11626372184,10.5,"Fixed Coupon","United States","Turkish Lira","US900123BT66","900123BT6=","900123BT6","27-Jan-2010","Unsecured","Global Depository Note","N",1.5820000000000001,1.5860000000000001,9.8000000000000007,13.302,"CB","MAT","15-Jan-2020",95.5,"N/A","TURKEY, REPUBLIC OF","N","Private placement-144A","--"]
["TURKEY / TRGV   1.810 07-Dec-2020",null,"07-Dec-2020",133573442,133573442,1.81,"Fixed Coupon","Japan","Japanese Yen","JP579200KHQ1","JP579200KHQ1=",null,"07-Dec-2017","Unsecured","Bond","N",2.637,2.641,180.1,1.6679999999999999,"IS","MAT","07-Dec-2020",100.36799999999999,"N/A","TURKEY, REPUBLIC OF","N","Private Placement","--"]
["TURKEY / TRGV   1.810 07-Dec-2020",null,"07-Dec-2020",25270651,25270651,1.81,"Fixed Coupon","Japan","Japanese Yen","JP579200DHQ6","JP579200DHQ6=",null,"07-Dec-2017","Unsecured","Bond","N",2.637,2.641,180.1,1.6679999999999999,"IS","MAT","07-Dec-2020",100.36799999999999,"N/A","TURKEY, REPUBLIC OF","N","Private Placement","--"]
["TURKEY / TRGV   1.810 07-Dec-2020",null,"07-Dec-2020",108302791,108302791,1.81,"Fixed Coupon","Japan","Japanese Yen","JP579200HHQ7","--",null,"07-Dec-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Private Placement","--"]
["TURKEY / TRGV   1.810 07-Dec-2020",null,"07-Dec-2020",108302791,108302791,1.81,"Fixed Coupon","Japan","Japanese Yen","JP579200EHQ4","JP579200EHQ4=",null,"07-Dec-2017","Unsecured","Bond","N",2.637,2.641,180.1,1.6679999999999999,"IS","MAT","07-Dec-2020",100.36799999999999,"N/A","TURKEY, REPUBLIC OF","N","Private Placement","--"]
["TURKEY / TRGV   1.810 07-Dec-2020",null,"07-Dec-2020",86642233,86642233,1.81,"Fixed Coupon","Japan","Japanese Yen","JP579200FHQ1","JP579200FHQ1=",null,"07-Dec-2017","Unsecured","Bond","N",2.637,2.641,180.1,1.6679999999999999,"IS","MAT","07-Dec-2020",100.36799999999999,"N/A","TURKEY, REPUBLIC OF","N","Private Placement","--"]
["TURKEY / TRGV   1.810 07-Dec-2020",null,"07-Dec-2020",36100930,36100930,1.81,"Fixed Coupon","Japan","Japanese Yen","JP579200CHQ8","--",null,"07-Dec-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Private Placement","--"]
["TURKEY / TRGV   1.810 07-Dec-2020",null,"07-Dec-2020",129963349,129963349,1.81,"Fixed Coupon","Japan","Japanese Yen","JP579200GHQ9","JP579200GHQ9=",null,"07-Dec-2017","Unsecured","Bond","N",2.637,2.641,180.1,1.6679999999999999,"IS","MAT","07-Dec-2020",100.36799999999999,"N/A","TURKEY, REPUBLIC OF","N","Private Placement","--"]
["TURKEY / TRGV   1.810 07-Dec-2020",null,"07-Dec-2020",129963349,129963349,1.81,"Fixed Coupon","Japan","Japanese Yen","JP579200JHQ3","JP579200JHQ3=",null,"07-Dec-2017","Unsecured","Bond","N",2.637,2.641,180.1,1.6679999999999999,"IS","MAT","07-Dec-2020",100.36799999999999,"N/A","TURKEY, REPUBLIC OF","N","Private Placement","--"]
["TURKEY / TRGV   1.810 07-Dec-2020",null,"07-Dec-2020",72201861,72201861,1.81,"Fixed Coupon","Japan","Japanese Yen","JP579200BHQ0","--",null,"07-Dec-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Private Placement","--"]
["TURKEY / TRGV   1.810 07-Dec-2020",null,"07-Dec-2020",1335734423,1335734423,1.81,"Fixed Coupon","Japan","Japanese Yen","JP579200AHQ2","--",null,"07-Dec-2017","Unsecured","Bond","N","--","--","--","--","--","--",null,"--","N/A","TURKEY, REPUBLIC OF","N","Private Placement","--"]
["TRIFP / TRGV   3.000 06-Jan-2021",null,"06-Jan-2021",7509416089,7509416089,3,"Fixed Coupon","United States","Turkish Lira","US900123BV13","900123BV1=","900123BV1","19-Jan-2011","Unsecured","Global Depository Note","Y",2.6619999999999999,2.6680000000000001,-1016.2,3.0830000000000002,"CB","MAT","06-Jan-2021",99.75,"N/A","TURKEY, REPUBLIC OF - INFLATION PROTECTED BOND","N","Private placement-144A","--"]
["TURKEY / TRGV   1.870 18-Mar-2021",null,"18-Mar-2021",6498167465,6498167465,1.87,"Fixed Coupon","Japan","Japanese Yen","JP579200ABF8","JP579200ABF8=",null,"18-Mar-2011","Unsecured","Bond","N",2.9060000000000001,2.907,58,0.44500000000000001,"IS","MAT","18-Mar-2021",104.226,"N/A","TURKEY, REPUBLIC OF","N","Private Placement","--"]
["TURKEY / TRGV   1.470 15-Mar-2022",null,"15-Mar-2022",3249083733,3249083733,1.47,"Fixed Coupon","Japan","Japanese Yen","JP579200ACF6","JP579200ACF6=",null,"15-Mar-2012","Unsecured","Bond","N",3.8889999999999998,3.8889999999999998,61.9,0.49399999999999999,"IS","MAT","15-Mar-2022",103.825,"N/A","TURKEY, REPUBLIC OF","N","Private Placement","--"]
["TURKEY / TRGV   7.100 08-Mar-2023",null,"08-Mar-2023",16985313865,16985313865,7.1,"Fixed Coupon","United States","Turkish Lira","US900123CD06","900123CD0=","900123CD0","20-Mar-2013","Unsecured","Global Depository Note","N",3.931,3.9359999999999999,-20.9,12.61,"CB","MAT","08-Mar-2023",80,"N/A","TURKEY, REPUBLIC OF","N","Private placement-144A","--"]
["TURKEY / TRGV   4.125 11-Apr-2023",null,"11-Apr-2023",4737337800,4737337800,4.125,"Fixed Coupon","United States","Euro","US900123CH10","900123CH1=","900123CH1","11-Apr-2014","Unsecured","Note","N",4.4820000000000002,4.4809999999999999,251.4,2.504,"CB","MAT","11-Apr-2023",107.559,"N/A","TURKEY, REPUBLIC OF","N","Private placement-144A","--"]
["TURKEY / TRGV   1.050 25-Sep-2024",null,"25-Sep-2024",3610093036,3610093036,1.05,"Fixed Coupon","Japan","Japanese Yen","JP579200AEM8","JP579200AEM8=",null,"25-Sep-2014","Unsecured","Bond","N",6.2809999999999997,6.2859999999999996,57.7,0.50900000000000001,"IS","MAT","25-Sep-2024",103.413,"N/A","TURKEY, REPUBLIC OF","N","Private Placement","--"]
["TURKEY / TRGV   4.875 09-Oct-2026",null,"09-Oct-2026",11524500000,11524500000,4.875,"Fixed Coupon","United States","U.S. Dollar","US900123CK49","900123CK4=","900123CK4","09-Mar-2016","Senior Unsecured","Note","N",6.718,6.71,280.39999999999998,5.6369999999999996,"CB","MAT","09-Oct-2026",94.875,"N/A","TURKEY, REPUBLIC OF","N","Underwritten","--"]
["TURKEY / TRGV   6.000 25-Mar-2027",null,"25-Mar-2027",12484875000,12484875000,6,"Fixed Coupon","United States","U.S. Dollar","US900123CL22","900123CL2=","900123CL2","23-Jan-2017","Senior Unsecured","Note","N",6.7380000000000004,6.7240000000000002,290,5.7309999999999999,"CB","MAT","25-Mar-2027",101.875,"N/A","TURKEY, REPUBLIC OF","N","Underwritten","--"]
["TURKEY / TRGV   5.125 17-Feb-2028",null,"17-Feb-2028",7683000000,7683000000,5.125,"Fixed Coupon","United States","U.S. Dollar","US900123CP36","900123CP3=","900123CP3","17-Jan-2018","Senior Unsecured","Note","N",7.5629999999999997,7.5529999999999999,289.60000000000002,5.75,"CB","MAT","17-Feb-2028",95.308300000000003,"N/A","TURKEY, REPUBLIC OF","N","Underwritten","--"]
["TURKEY / TRGV   2.680 07-Feb-2033",null,"07-Feb-2033",664257119,664257119,2.68,"Fixed Coupon","Japan","Japanese Yen","JP579200ADE7","JP579200ADE7=",null,"06-Feb-2013","Unsecured","Bond","N",12.1,12.079000000000001,276.39999999999998,3.0419999999999998,"IS","MAT","07-Feb-2033",96.284000000000006,"N/A","TURKEY, REPUBLIC OF","N","Private Placement","--"]
["Global",21,170145797250,170145797250]
["Description","Asset Duplicated","Maturity Date","Amount Outstanding","Issued Amount","Coupon","Coupon Class","Market of Issue","Currency","ISIN","RIC","Cusip","Issue Date","Seniority Type","Instrument Type","Principal Index Link Flag","Modified Duration","Option Adjusted Duration","Option Adjusted Spread","Yield","Yield Type","Yield Event","Yield Date","Last Price","Capital Tier","Government Bond Type","Is Convertible","Offering Type","Program Type"]
["TURKEY / TRGV   6.750 03-Apr-2018",null,"03-Apr-2018",8643375000,8643375000,6.75,"Fixed Coupon","United States","U.S. Dollar","US900123BA75","TR032403484=","900123BA7","03-Oct-2007","Senior Unsecured","Note","N",5.2999999999999999E-2,5.3999999999999999E-2,111.1,2.887,"CB","MAT","03-Apr-2018",100.199,"N/A","TURKEY, REPUBLIC OF","N","Underwritten","--"]
["TURKEY / TRGV   7.000 11-Mar-2019",null,"11-Mar-2019",5762250000,5762250000,7,"Fixed Coupon","United States","U.S. Dollar","US900123BD15","TR038754122=","900123BD1","11-Sep-2008","Senior Unsecured","Note","N",0.95799999999999996,0.95799999999999996,147.4,3.5070000000000001,"CB","MAT","11-Mar-2019",103.375,"N/A","TURKEY, REPUBLIC OF","N","Underwritten","--"]
["TURKEY / TRGV   7.500 07-Nov-2019",null,"07-Nov-2019",5762250000,5762250000,7.5,"Fixed Coupon","United States","U.S. Dollar","US900123BF62","TR042758914=","900123BF6","07-May-2009","Senior Unsecured","Note","N",1.5169999999999999,1.52,158.4,3.7829999999999999,"CB","MAT","07-Nov-2019",105.875,"N/A","TURKEY, REPUBLIC OF","N","Underwritten","--"]
["TURKEY / TRGV   7.000 05-Jun-2020",null,"05-Jun-2020",7683000000,7683000000,7,"Fixed Coupon","United States","U.S. Dollar","US900123AX87","TR022179748=","900123AX8","07-Jun-2005","Senior Unsecured","Note","N",2.0259999999999998,2.0289999999999999,177.1,4.0880000000000001,"CB","MAT","05-Jun-2020",106.125,"N/A","TURKEY, REPUBLIC OF","N","Underwritten","--"]
["TURKEY / TRGV   5.625 30-Mar-2021",null,"30-Mar-2021",7683000000,7683000000,5.625,"Fixed Coupon","United States","U.S. Dollar","US900123BH29","TR049635966=","900123BH2","18-Mar-2010","Senior Unsecured","Note","N",2.7189999999999999,2.7189999999999999,181.8,4.2539999999999996,"CB","MAT","30-Mar-2021",103.875,"N/A","TURKEY, REPUBLIC OF","N","Underwritten","--"]
["TURKEY / TRGV   4.350 12-Nov-2021",null,"12-Nov-2021",5921672250,5921672250,4.3499999999999996,"Fixed Coupon","United States","Euro","US900123CE88","900123CE8=","900123CE8","12-Nov-2013","Unsecured","Note","N",3.3959999999999999,3.4,222.1,1.958,"CB","MAT","12-Nov-2021",108.373,"N/A","TURKEY, REPUBLIC OF","N","Private placement-144A","--"]
["TURKEY / TRGV   5.125 25-Mar-2022",null,"25-Mar-2022",3841500000,3841500000,5.125,"Fixed Coupon","United States","U.S. Dollar","US900123BY51","TR069654517=","900123BY5","25-Oct-2011","Unsecured","Note","N",3.532,3.5310000000000001,200,4.5419999999999998,"CB","MAT","25-Mar-2022",102.125,"N/A","TURKEY, REPUBLIC OF","N","Underwritten","--"]
["TURKEY / TRGV   6.250 26-Sep-2022",null,"26-Sep-2022",9603750000,9603750000,6.25,"Fixed Coupon","United States","U.S. Dollar","US900123BZ27","TR073687659=","900123BZ2","26-Jan-2012","Unsecured","Note","N",3.8380000000000001,3.839,211.5,4.7030000000000003,"CB","MAT","26-Sep-2022",106.25,"N/A","TURKEY, REPUBLIC OF","N","Underwritten","--"]
["TURKEY / TRGV   3.250 23-Mar-2023",null,"23-Mar-2023",5762250000,5762250000,3.25,"Fixed Coupon","United States","U.S. Dollar","US900123CA66","TR087515982=","900123CA6","15-Jan-2013","Unsecured","Note","N",4.4770000000000003,4.4740000000000002,219.8,4.8360000000000003,"CB","MAT","23-Mar-2023",93,"N/A","TURKEY, REPUBLIC OF","N","Underwritten","--"]
["TURKEY / TRGV   5.750 22-Mar-2024",null,"22-Mar-2024",9603750000,9603750000,5.75,"Fixed Coupon","United States","U.S. Dollar","US900123CF53","TR102390903=","900123CF5","29-Jan-2014","Unsecured","Note","N",4.9290000000000003,4.9260000000000002,242.9,5.14,"CB","MAT","22-Mar-2024",103.125,"N/A","TURKEY, REPUBLIC OF","N","Underwritten","--"]
["TURKEY / TRGV   7.375 05-Feb-2025",null,"05-Feb-2025",12484875000,12484875000,7.375,"Fixed Coupon","United States","U.S. Dollar","US900123AW05","TR021066737=","900123AW0","24-Jan-2005","Senior Unsecured","Note","N",5.4279999999999999,5.4260000000000002,255.1,5.3150000000000004,"CB","MAT","05-Feb-2025",111.75,"N/A","TURKEY, REPUBLIC OF","N","Underwritten","--"]
["TURKEY / TRGV   4.250 14-Apr-2026",null,"14-Apr-2026",5762250000,5762250000,4.25,"Fixed Coupon","United States","U.S. Dollar","US900123CJ75","900123CJ7=","900123CJ7","14-Apr-2015","Unsecured","Bond","N",6.5549999999999997,6.548,268.39999999999998,5.508,"CB","MAT","14-Apr-2026",91.875,"N/A","TURKEY, REPUBLIC OF","N","Underwritten","--"]
["TURKEY / TRGV  11.875 15-Jan-2030",null,"15-Jan-2030",5762250000,5762250000,11.875,"Fixed Coupon","United States","U.S. Dollar","US900123AL40","TR010652448=","900123AL4","18-Jan-2000","Senior Unsecured","Bond","N",7.298,7.2729999999999997,308.39999999999998,5.9329999999999998,"CB","MAT","15-Jan-2030",150,"N/A","TURKEY, REPUBLIC OF","N","Underwritten","--"]
["TURKEY / TRGV   8.000 14-Feb-2034",null,"14-Feb-2034",5762250000,5762250000,8,"Fixed Coupon","United States","U.S. Dollar","US900123AT75","TR018393590=","900123AT7","14-Jan-2004","Unsecured","Note","N",9.4160000000000004,9.3740000000000006,344.9,6.3609999999999998,"CB","MAT","14-Feb-2034",116.25,"N/A","TURKEY, REPUBLIC OF","N","Underwritten","--"]
["TURKEY / TRGV   6.875 17-Mar-2036",null,"17-Mar-2036",10564125000,10564125000,6.875,"Fixed Coupon","United States","U.S. Dollar","US900123AY60","TR024053962=","900123AY6","17-Jan-2006","Senior Unsecured","Note","N",10.106999999999999,10.050000000000001,348.9,6.4260000000000002,"CB","MAT","17-Mar-2036",104.75,"N/A","TURKEY, REPUBLIC OF","N","Underwritten","--"]
["TURKEY / TRGV   7.250 05-Mar-2038",null,"05-Mar-2038",3841500000,3841500000,7.25,"Fixed Coupon","United States","U.S. Dollar","US900123BB58","TR035096353=","900123BB5","05-Mar-2008","Senior Unsecured","Note","N",10.87,10.797000000000001,347.8,6.4320000000000004,"CB","MAT","05-Mar-2038",109.125,"N/A","TURKEY, REPUBLIC OF","N","Underwritten","--"]
["TURKEY / TRGV   6.750 30-May-2040",null,"30-May-2040",7683000000,7683000000,6.75,"Fixed Coupon","United States","U.S. Dollar","US900123BG46","TR047779618=","900123BG4","12-Jan-2010","Senior Unsecured","Note","N",11.385999999999999,11.294,349.5,6.4710000000000001,"CB","MAT","30-May-2040",103.25,"N/A","TURKEY, REPUBLIC OF","N","Underwritten","--"]
["TURKEY / TRGV   6.000 14-Jan-2041",null,"14-Jan-2041",11524500000,11524500000,6,"Fixed Coupon","United States","U.S. Dollar","US900123BJ84","TR057740574=","900123BJ8","12-Jan-2011","Unsecured","Note","N",11.911,11.814,347.6,6.4630000000000001,"CB","MAT","14-Jan-2041",94.5,"N/A","TURKEY, REPUBLIC OF","N","Underwritten","--"]
["TURKEY / TRGV   4.875 16-Apr-2043",null,"16-Apr-2043",11524500000,11524500000,4.875,"Fixed Coupon","United States","U.S. Dollar","US900123CB40","TR091828111=","900123CB4","16-Apr-2013","Unsecured","Note","N",12.818,12.696,338,6.3949999999999996,"CB","MAT","16-Apr-2043",81.125,"N/A","TURKEY, REPUBLIC OF","N","Underwritten","--"]
["TURKEY / TRGV   6.625 17-Feb-2045",null,"17-Feb-2045",11524500000,11524500000,6.625,"Fixed Coupon","United States","U.S. Dollar","US900123CG37","900123CG3=","900123CG3","19-Feb-2014","Unsecured","Note","N",12.442,12.302,359.1,6.6040000000000001,"CB","MAT","17-Feb-2045",100.25,"N/A","TURKEY, REPUBLIC OF","N","Underwritten","--"]
["TURKEY / TRGV   5.750 11-May-2047",null,"11-May-2047",13445250000,13445250000,5.75,"Fixed Coupon","United States","U.S. Dollar","US900123CM05","900123CM0=","900123CM0","11-May-2017","Senior Unsecured","Note","N",12.972,12.803000000000001,351.5,6.5510000000000002,"CB","MAT","13-May-2047",89.625,"N/A","TURKEY, REPUBLIC OF","N","Underwritten","--"]
["Total",475,833732208397,836487906372]
[]
[null,null,null,{"$f":"+SUMIF(P9:P489,\"Y\",D9:D489)","v":138713992545}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Program Type"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]

{"sheet":"UNITED KINGDOM","index":31,"n_rows":256,"n_cols":33,"rows_kept":256,"cut":false,"hidden":true,"merged":[[9,29,9,32],[4,0,4,27],[0,0,0,20],[2,0,2,20],[3,0,3,20]]}
["UNITED KINGDOM OF GREAT BRITAIN AND NORTHERN IRELAND (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:29","UNITED KINGDOM OF GREAT BRITAIN AND NORTHERN IRELAND (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:29","UNITED KINGDOM OF GREAT BRITAIN AND NORTHERN IRELAND (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:29","UNITED KINGDOM OF GREAT BRITAIN AND NORTHERN IRELAND (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:29","UNITED KINGDOM OF GREAT BRITAIN AND NORTHERN IRELAND (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:29","UNITED KINGDOM OF GREAT BRITAIN AND NORTHERN IRELAND (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:29","UNITED KINGDOM OF GREAT BRITAIN AND NORTHERN IRELAND (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:29","UNITED KINGDOM OF GREAT BRITAIN AND NORTHERN IRELAND (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:29","UNITED KINGDOM OF GREAT BRITAIN AND NORTHERN IRELAND (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:29","UNITED KINGDOM OF GREAT BRITAIN AND NORTHERN IRELAND (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:29","UNITED KINGDOM OF GREAT BRITAIN AND NORTHERN IRELAND (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:29","UNITED KINGDOM OF GREAT BRITAIN AND NORTHERN IRELAND (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:29","UNITED KINGDOM OF GREAT BRITAIN AND NORTHERN IRELAND (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:29","UNITED KINGDOM OF GREAT BRITAIN AND NORTHERN IRELAND (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:29","UNITED KINGDOM OF GREAT BRITAIN AND NORTHERN IRELAND (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:29","UNITED KINGDOM OF GREAT BRITAIN AND NORTHERN IRELAND (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:29","UNITED KINGDOM OF GREAT BRITAIN AND NORTHERN IRELAND (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:29","UNITED KINGDOM OF GREAT BRITAIN AND NORTHERN IRELAND (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:29","UNITED KINGDOM OF GREAT BRITAIN AND NORTHERN IRELAND (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:29","UNITED KINGDOM OF GREAT BRITAIN AND NORTHERN IRELAND (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:29","UNITED KINGDOM OF GREAT BRITAIN AND NORTHERN IRELAND (GOVERNMENT) | Thomson Reuters Eikon                                13-Mar-2018 15:29"]
[]
["Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure"]
["Currency: Great Britain Pound","Currency: Great Britain Pound","Currency: Great Britain Pound","Currency: Great Britain Pound","Currency: Great Britain Pound","Currency: Great Britain Pound","Currency: Great Britain Pound","Currency: Great Britain Pound","Currency: Great Britain Pound","Currency: Great Britain Pound","Currency: Great Britain Pound","Currency: Great Britain Pound","Currency: Great Britain Pound","Currency: Great Britain Pound","Currency: Great Britain Pound","Currency: Great Britain Pound","Currency: Great Britain Pound","Currency: Great Britain Pound","Currency: Great Britain Pound","Currency: Great Britain Pound","Currency: Great Britain Pound"]
["Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds",null,"Issuer Description"]
["Bond Type","Issues","Outstanding","Issued",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description","UNITED KINGDOM OF GREAT BRITAIN AND NORTHERN IRELAND (GOVERNMENT)"]
["Domestic",241,1512092015058.9399,1519268389409.1001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Parent","--"]
["Description","Asset Duplicated","Maturity Date","Amount Outstanding","Issued Amount","Coupon","Coupon Class","Market of Issue","Currency","ISIN","RIC","Cusip","Issue Date","Seniority Type","Instrument Type","Principal Index Link Flag","Modified Duration","Option Adjusted Duration","Option Adjusted Spread","Yield","Yield Type","Yield Event","Yield Date","Last Price","Capital Tier","Government Bond Type","Is Convertible","Offering Type","Program Type","Ultimate Parent","--"]
["GBBL / GBGV         19-Mar-2018",null,"19-Mar-2018",3500000000,3500000000,"--","Discount/Zero Coupon","United Kingdom","Great Britain Pound","GB00BDXCWN03","GB190318=",null,"18-Sep-2017","Unsecured","Bill","N",1.9E-2,1.9E-2,-4.8,0.313,"IS","MAT","19-Mar-2018",99.994,"N/A","UNITED KINGDOM - T-BILL","N","Auction","--"]
["GBBL / GBGV         26-Mar-2018",null,"26-Mar-2018",3500000000,3500000000,"--","Discount/Zero Coupon","United Kingdom","Great Britain Pound","GB00BDXFCR34","GB260318=",null,"25-Sep-2017","Unsecured","Bill","N",3.9E-2,3.7999999999999999E-2,-4.8,0.313,"IS","MAT","26-Mar-2018",99.988,"N/A","UNITED KINGDOM - T-BILL","N","Auction","--","Debt Structure","Debt Structure","Debt Structure","Debt Structure"]
["GBBL / GBGV         03-Apr-2018",null,"03-Apr-2018",4000000000,4000000000,"--","Discount/Zero Coupon","United Kingdom","Great Britain Pound","GB00BDXFGR14","GB030418=",null,"02-Oct-2017","Unsecured","Bill","N",5.8000000000000003E-2,0.06,-6.2,0.29899999999999999,"IS","MAT","03-Apr-2018",99.981999999999999,"N/A","UNITED KINGDOM - T-BILL","N","Auction","--","Name","#","Amount Issued","Amount Outstanding"]
["GBBL / GBGV         09-Apr-2018",null,"09-Apr-2018",4500000000,4500000000,"--","Discount/Zero Coupon","United Kingdom","Great Britain Pound","GB00BDXFJS36","GB090418=",null,"09-Oct-2017","Unsecured","Bill","N",7.4999999999999997E-2,7.6999999999999999E-2,-6.1,0.3,"IS","MAT","09-Apr-2018",99.977000000000004,"N/A","UNITED KINGDOM - T-BILL","N","Auction","--","Bonds",241,1519268389409,1512092015059]
["GBBL / GBGV         16-Apr-2018",null,"16-Apr-2018",2500000000,3000000000,"--","Discount/Zero Coupon","United Kingdom","Great Britain Pound","GB00BDXDC887","GB160418=",null,"16-Oct-2017","Unsecured","Bill","N",9.4E-2,9.6000000000000002E-2,-5.8,0.30299999999999999,"IS","MAT","16-Apr-2018",99.971000000000004,"N/A","UNITED KINGDOM - T-BILL","N","Auction","--","Bonds - To Be Issued",2,4500000000,4500000000]
["GBBL / GBGV         23-Apr-2018",null,"23-Apr-2018",2500000000,2500000000,"--","Discount/Zero Coupon","United Kingdom","Great Britain Pound","GB00BDXFPT60","GB230418=",null,"23-Oct-2017","Unsecured","Bill","N",0.114,0.115,-5.6,0.30399999999999999,"IS","MAT","23-Apr-2018",99.965000000000003,"N/A","UNITED KINGDOM - T-BILL","N","Auction","--","Bonds (As Borrower)",0,0,0]
["GBBL / GBGV         30-Apr-2018",null,"30-Apr-2018",2500000000,2500000000,"--","Discount/Zero Coupon","United Kingdom","Great Britain Pound","GB00BDXFST75","GB300418=",null,"30-Oct-2017","Unsecured","Bill","N",0.13300000000000001,0.13400000000000001,-5.5,0.30599999999999999,"IS","MAT","30-Apr-2018",99.959000000000003,"N/A","UNITED KINGDOM - T-BILL","N","Auction","--","Bonds (As Borrower) - To Be Issued",0,0,0]
["GBBL / GBGV         08-May-2018",null,"08-May-2018",2500000000,2500000000,"--","Discount/Zero Coupon","United Kingdom","Great Britain Pound","GB00BDXFW518","GB080518=",null,"06-Nov-2017","Unsecured","Bill","N",0.155,0.156,-4,0.32,"IS","MAT","08-May-2018",99.95,"N/A","UNITED KINGDOM - T-BILL","N","Auction","--","Loans",0,0,"--"]
["GBBL / GBGV         14-May-2018",null,"14-May-2018",2500000000,2500000000,"--","Discount/Zero Coupon","United Kingdom","Great Britain Pound","GB00BDXFXL43","GB140518=",null,"13-Nov-2017","Unsecured","Bill","N",0.17199999999999999,0.17199999999999999,-3,0.33,"IS","MAT","14-May-2018",99.942999999999998,"N/A","UNITED KINGDOM - T-BILL","N","Auction","--","Total",243,1523768389409,1516592015059]
["GBBL / GBGV         21-May-2018",null,"21-May-2018",2500000000,2500000000,"--","Discount/Zero Coupon","United Kingdom","Great Britain Pound","GB00BDXDYC60","GB210518=",null,"20-Nov-2017","Unsecured","Bill","N",0.192,0.191,-2.7,0.33400000000000002,"IS","MAT","21-May-2018",99.936000000000007,"N/A","UNITED KINGDOM - T-BILL","N","Auction","--"]
["GBBL / GBGV         29-May-2018",null,"29-May-2018",2500000000,2500000000,"--","Discount/Zero Coupon","United Kingdom","Great Britain Pound","GB00BDXGB809","GB290518=",null,"27-Nov-2017","Unsecured","Bill","N",0.214,0.21299999999999999,-1.4,0.34699999999999998,"IS","MAT","29-May-2018",99.926000000000002,"N/A","UNITED KINGDOM - T-BILL","N","Auction","--",null,null,{"$f":"AF17*1.39454","v":2124955969766.4268}]
["GBBL / GBGV         04-Jun-2018",null,"04-Jun-2018",3500000000,3500000000,"--","Discount/Zero Coupon","United Kingdom","Great Britain Pound","GB00BDXGGK77","GB040618=",null,"04-Dec-2017","Unsecured","Bill","N",0.22800000000000001,0.23,0.1,0.36099999999999999,"IS","MAT","04-Jun-2018",99.917000000000002,"N/A","UNITED KINGDOM - T-BILL","N","Auction","--"]
["GBINT / GBGV  IO Str 07-Jun-2018","STRIP","07-Jun-2018",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB0000514843","GBTJUN18I=",null,"08-Dec-1997","Unsecured","Strip - Interest only","N",0.23300000000000001,0.23499999999999999,5.4,0.41299999999999998,"IS","MAT","07-Jun-2018",99.902600000000007,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GBBL / GBGV         11-Jun-2018",null,"11-Jun-2018",2500000000,2500000000,"--","Discount/Zero Coupon","United Kingdom","Great Britain Pound","GB00BDXGKB64","GB110618=",null,"11-Dec-2017","Unsecured","Bill","N",0.247,0.249,2.5,0.38500000000000001,"IS","MAT","11-Jun-2018",99.903999999999996,"N/A","UNITED KINGDOM - T-BILL","N","Auction","--"]
["GBBL / GBGV         18-Jun-2018",null,"18-Jun-2018",2000000000,3000000000,"--","Discount/Zero Coupon","United Kingdom","Great Britain Pound","GB00BDXFCV79","GB180618=",null,"18-Dec-2017","Unsecured","Bill","N",0.26600000000000001,0.26800000000000002,3,0.40600000000000003,"IS","MAT","18-Jun-2018",99.891000000000005,"N/A","UNITED KINGDOM - T-BILL","N","Auction","--"]
["GBBL / GBGV         25-Jun-2018",null,"25-Jun-2018",1500000000,1500000000,"--","Discount/Zero Coupon","United Kingdom","Great Britain Pound","GB00BDXGST09","GB250618=",null,"27-Dec-2017","Unsecured","Bill","N",0.28599999999999998,0.28699999999999998,4.8,0.439,"IS","MAT","25-Jun-2018",99.873999999999995,"N/A","UNITED KINGDOM - T-BILL","N","Auction","--"]
["GBBL / GBGV         09-Jul-2018",null,"09-Jul-2018",2000000000,2000000000,"--","Discount/Zero Coupon","United Kingdom","Great Britain Pound","GB00BDXGXS45","GB090718=",null,"08-Jan-2018","Unsecured","Bill","N",0.32500000000000001,0.32500000000000001,4.3,0.45800000000000002,"IS","MAT","09-Jul-2018",99.850999999999999,"N/A","UNITED KINGDOM - T-BILL","N","Auction","--"]
["GBBL / GBGV         16-Jul-2018",null,"16-Jul-2018",2000000000,2000000000,"--","Discount/Zero Coupon","United Kingdom","Great Britain Pound","GB00BDXFQ262","GB160718=",null,"15-Jan-2018","Unsecured","Bill","N",0.34399999999999997,0.34399999999999997,4.3,0.46700000000000003,"IS","MAT","16-Jul-2018",99.838999999999999,"N/A","UNITED KINGDOM - T-BILL","N","Auction","--"]
["GILT / GBGV   1.250 22-Jul-2018",null,"22-Jul-2018",34843352000,34843352000,1.25,"Fixed Coupon","United Kingdom","Great Britain Pound","GB00B8KP6M44","GBT1Q18=",null,"15-Feb-2013","Unsecured","Gilt Treasury Stock","N",0.35799999999999998,0.36099999999999999,-2.8,0.41899999999999998,"IS","MAT","23-Jul-2018",100.3,"N/A","UNITED KINGDOM - GILT","N","Auction","--"]
["GBBL / GBGV         23-Jul-2018",null,"23-Jul-2018",2000000000,2000000000,"--","Discount/Zero Coupon","United Kingdom","Great Britain Pound","GB00BDXH6H78","GB230718=",null,"22-Jan-2018","Unsecured","Bill","N",0.36299999999999999,0.36299999999999999,3.4,0.46700000000000003,"IS","MAT","23-Jul-2018",99.83,"N/A","UNITED KINGDOM - T-BILL","N","Auction","--"]
["GBBL / GBGV         30-Jul-2018",null,"30-Jul-2018",2000000000,2000000000,"--","Discount/Zero Coupon","United Kingdom","Great Britain Pound","GB00BDXHB385","GB300718=",null,"29-Jan-2018","Unsecured","Bill","N",0.38300000000000001,0.38200000000000001,3.7,0.47799999999999998,"IS","MAT","30-Jul-2018",99.816999999999993,"N/A","UNITED KINGDOM - T-BILL","N","Auction","--"]
["GBBL / GBGV         06-Aug-2018",null,"06-Aug-2018",2000000000,2000000000,"--","Discount/Zero Coupon","United Kingdom","Great Britain Pound","GB00BDXHDW18","GB060818=",null,"05-Feb-2018","Unsecured","Bill","N",0.39900000000000002,0.40200000000000002,2.9,0.47799999999999998,"IS","MAT","06-Aug-2018",99.808000000000007,"N/A","UNITED KINGDOM - T-BILL","N","Auction","--"]
["GBBL / GBGV         13-Aug-2018",null,"13-Aug-2018",2000000000,2000000000,"--","Discount/Zero Coupon","United Kingdom","Great Britain Pound","GB00BDXHGG64","GB130818=",null,"12-Feb-2018","Unsecured","Bill","N",0.41899999999999998,0.42099999999999999,2.2000000000000002,0.47699999999999998,"IS","MAT","13-Aug-2018",99.799000000000007,"N/A","UNITED KINGDOM - T-BILL","N","Auction","--"]
["GBBL / GBGV         20-Aug-2018",null,"20-Aug-2018",2000000000,2000000000,"--","Discount/Zero Coupon","United Kingdom","Great Britain Pound","GB00BDXGBJ18","GB200818=",null,"19-Feb-2018","Unsecured","Bill","N",0.438,0.44,1.8,0.47899999999999998,"IS","MAT","20-Aug-2018",99.789000000000001,"N/A","UNITED KINGDOM - T-BILL","N","Auction","--"]
["GBBL / GBGV         28-Aug-2018",null,"28-Aug-2018",2000000000,2000000000,"--","Discount/Zero Coupon","United Kingdom","Great Britain Pound","GB00BDXHQZ51","GB280818=",null,"26-Feb-2018","Unsecured","Bill","N",0.46,0.46200000000000002,1.1000000000000001,0.47799999999999998,"IS","MAT","28-Aug-2018",99.778999999999996,"N/A","UNITED KINGDOM - T-BILL","N","Auction","--"]
["GBBL / GBGV         03-Sep-2018",null,"03-Sep-2018",2000000000,2000000000,"--","Discount/Zero Coupon","United Kingdom","Great Britain Pound","GB00BDXHVD84","GB030918=",null,"05-Mar-2018","Unsecured","Bill","N",0.47399999999999998,0.47799999999999998,0.7,0.47899999999999998,"IS","MAT","03-Sep-2018",99.771000000000001,"N/A","UNITED KINGDOM - T-BILL","N","Auction","--"]
["GBINT / GBGV  IO Str 07-Sep-2018","STRIP","07-Sep-2018",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB0030883150","GBTSEP18I=",null,"02-Apr-2002","Unsecured","Strip - Interest only","N",0.48199999999999998,0.48599999999999999,-3.4,0.44500000000000001,"IS","MAT","07-Sep-2018",99.785200000000003,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GBBL / GBGV         10-Sep-2018",null,"10-Sep-2018",2000000000,2000000000,"--","Discount/Zero Coupon","United Kingdom","Great Britain Pound","GB00BDXHY403","GB100918=",null,"12-Mar-2018","Unsecured","Bill","N",0.49299999999999999,0.497,0.6,0.48199999999999998,"IS","MAT","10-Sep-2018",99.76,"N/A","UNITED KINGDOM - T-BILL","N","Auction","--"]
["GBBL / GBGV         19-Nov-2018",null,"19-Nov-2018",2000000000,2000000000,"--","Discount/Zero Coupon","United Kingdom","Great Britain Pound","GB00BDXHRK73","GB191118=",null,"19-Feb-2018","Unsecured","Bill","N",0.68400000000000005,0.68799999999999994,-9.9,0.48499999999999999,"IS","MAT","19-Nov-2018",99.665999999999997,"N/A","UNITED KINGDOM - T-BILL","N","Auction","--"]
["GBINT / GBGV  IO Str 07-Dec-2018","STRIP","07-Dec-2018",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB0000514959","GBTDEC18I=",null,"08-Dec-1997","Unsecured","Strip - Interest only","N",0.73099999999999998,0.73499999999999999,-8.3000000000000007,0.52200000000000002,"IS","MAT","07-Dec-2018",99.617199999999997,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GBPRI / GBGV  PO Str 07-Mar-2019","STRIP","07-Mar-2019",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB00B3FGZ752","GBTMAR19P=",null,"26-Sep-2008","Unsecured","Strip - Principal only","N",0.98,0.98,-11.3,0.60399999999999998,"IS","MAT","07-Mar-2019",99.408699999999996,"N/A","UNITED KINGDOM - PRINCIPAL STRIP","N",null,"--"]
["GBINT / GBGV  IO Str 07-Mar-2019","STRIP","07-Mar-2019",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB0030883267","GBTMAR19I=",null,"02-Apr-2002","Unsecured","Strip - Interest only","N",0.98,0.98,-9.8000000000000007,0.61899999999999999,"IS","MAT","07-Mar-2019",99.393699999999995,"N/A","UNITED KINGDOM - INTEREST STRIP","N","Underwritten","--"]
["GILT / GBGV   4.500 07-Mar-2019",null,"07-Mar-2019",36350428000,36350428000,4.5,"Fixed Coupon","United Kingdom","Great Britain Pound","GB00B39R3F84","GBT4H19=",null,"26-Sep-2008","Unsecured","Gilt Treasury Stock","N",0.97,0.96899999999999997,-9.5,0.61899999999999999,"IS","MAT","07-Mar-2019",103.8,"N/A","UNITED KINGDOM - GILT","N","Auction","--"]
["GBINT / GBGV  IO Str 07-Jun-2019","STRIP","07-Jun-2019",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB0000515030","GBTJUN19I=",null,"08-Dec-1997","Unsecured","Strip - Interest only","N",1.2290000000000001,1.2310000000000001,-13.4,0.65400000000000003,"IS","MAT","07-Jun-2019",99.195499999999996,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GILT / GBGV   1.750 22-Jul-2019",null,"22-Jul-2019",36504792000,36504792000,1.75,"Fixed Coupon","United Kingdom","Great Britain Pound","GB00BDV0F150","GBT1T19=",null,"22-Nov-2013","Unsecured","Gilt Treasury Stock","N",1.341,1.34,-8.3000000000000007,0.72199999999999998,"IS","MAT","22-Jul-2019",101.39,"N/A","UNITED KINGDOM - GILT","N","Auction","--"]
["GBPRI / GBGV  PO Str 07-Sep-2019","STRIP","07-Sep-2019",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB00B3W51667","GBTSEP19P=",null,"29-Mar-2005","Unsecured","Strip - Principal only","N",1.478,1.4870000000000001,-12,0.70899999999999996,"IS","MAT","09-Sep-2019",98.955500000000001,"N/A","UNITED KINGDOM - PRINCIPAL STRIP","N",null,"--"]
["GBINT / GBGV  IO Str 07-Sep-2019","STRIP","07-Sep-2019",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB0030883481","GBTSEP19I=",null,"02-Apr-2002","Unsecured","Strip - Interest only","N",1.478,1.4870000000000001,-12,0.70899999999999996,"IS","MAT","09-Sep-2019",98.955500000000001,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GILT / GBGV   3.750 07-Sep-2019",null,"07-Sep-2019",28739769000,28739769000,3.75,"Fixed Coupon","United Kingdom","Great Britain Pound","GB00B4YRFP41","GBT3T19=",null,"08-Jul-2009","Unsecured","Gilt Treasury Stock","N",1.4510000000000001,1.46,-9.6999999999999993,0.72899999999999998,"IS","MAT","09-Sep-2019",104.45,"N/A","UNITED KINGDOM - GILT","N","Auction","--"]
["GBINF / GBGV   0.125 22-Nov-2019",null,"22-Nov-2019",8182901000,8182901000,0.125,"Fixed Coupon","United Kingdom","Great Britain Pound","GB00BBDR7T29","GBIL0E19=",null,"21-Aug-2013","Unsecured","Gilt Treasury Stock","Y",1.7090000000000001,1.712,-310.7,-2.2759999999999998,"IS","MAT","22-Nov-2019",104.17,"N/A","UNITED KINGDOM - INFLATION PROTECTED GILTS","N","Auction","--"]
["GBINT / GBGV  IO Str 07-Dec-2019","STRIP","07-Dec-2019",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB0000515147","GBTDEC19I=",null,"08-Dec-1997","Unsecured","Strip - Interest only","N",1.7270000000000001,1.7350000000000001,-10.4,0.73299999999999998,"IS","MAT","09-Dec-2019",98.738500000000002,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GBINT / GBGV  IO Str 07-Mar-2020","STRIP","07-Mar-2020",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB0030883598","GBTMAR20I=",null,"02-Apr-2002","Unsecured","Strip - Interest only","N",1.976,1.9830000000000001,-4.8,0.78400000000000003,"IS","MAT","09-Mar-2020",98.459400000000002,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GBPRI / GBGV  PO Str 07-Mar-2020","STRIP","07-Mar-2020",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB00B09JC451","GBTMAR20P=",null,"29-Mar-2005","Unsecured","Strip - Principal only","N",1.976,1.9830000000000001,-4.8,0.78400000000000003,"IS","MAT","09-Mar-2020",98.459400000000002,"N/A","UNITED KINGDOM - PRINCIPAL STRIP","N",null,"--"]
["GILT / GBGV   4.750 07-Mar-2020",null,"07-Mar-2020",33308503000,33308503000,4.75,"Fixed Coupon","United Kingdom","Great Britain Pound","GB00B058DQ55","GBT4T20=",null,"29-Mar-2005","Unsecured","Gilt Treasury Stock","N",1.91,1.917,-6.8,0.76,"IS","MAT","09-Mar-2020",107.84,"N/A","UNITED KINGDOM - GILT","N","Auction","--"]
["GBINF / GBGV   2.500 16-Apr-2020",null,"16-Apr-2020",6578994999,6585000000,2.5,"Fixed Coupon","United Kingdom","Great Britain Pound","GB0009081828","GBIL2H20=",null,"12-Oct-1983","Unsecured","Gilt Treasury Stock","Y",2.0609999999999999,2.0310000000000001,-22,-2.3330000000000002,"IS","MAT","16-Apr-2020",361.86,"N/A","UNITED KINGDOM - INFLATION PROTECTED GILTS","N","Auction","--"]
["GBINT / GBGV  IO Str 07-Jun-2020","STRIP","07-Jun-2020",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB0000515360","GBTJUN20I=",null,"08-Dec-1997","Unsecured","Strip - Interest only","N",2.2240000000000002,2.2309999999999999,-2.6,0.80900000000000005,"IS","MAT","08-Jun-2020",98.210700000000003,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GILT / GBGV   2.000 22-Jul-2020",null,"22-Jul-2020",32153791000,32153791000,2,"Fixed Coupon","United Kingdom","Great Britain Pound","GB00BN65R198","GBT220=",null,"03-Sep-2014","Unsecured","Gilt Treasury Stock","N",2.3010000000000002,2.302,-1.3,0.82199999999999995,"IS","MAT","22-Jul-2020",102.75,"N/A","UNITED KINGDOM - GILT","N","Auction","--"]
["GBPRI / GBGV  PO Str 07-Sep-2020","STRIP","07-Sep-2020",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB00B3X8RF54","GBTSEP20P=",null,"10-Jun-2010","Unsecured","Strip - Principal only","N",2.4729999999999999,2.4780000000000002,-0.6,0.83599999999999997,"IS","MAT","07-Sep-2020",97.949200000000005,"N/A","UNITED KINGDOM - PRINCIPAL STRIP","N",null,"--"]
["GBINT / GBGV  IO Str 07-Sep-2020","STRIP","07-Sep-2020",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB0030883606","GBTSEP20I=",null,"02-Apr-2002","Unsecured","Strip - Interest only","N",2.4729999999999999,2.4780000000000002,-0.8,0.83299999999999996,"IS","MAT","07-Sep-2020",97.955399999999997,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GILT / GBGV   3.750 07-Sep-2020",null,"07-Sep-2020",24582138000,24582138000,3.75,"Fixed Coupon","United Kingdom","Great Britain Pound","GB00B582JV65","GBT3T20=",null,"10-Jun-2010","Unsecured","Gilt Treasury Stock","N",2.387,2.3919999999999999,-1.6,0.82299999999999995,"IS","MAT","07-Sep-2020",107.18,"N/A","UNITED KINGDOM - GILT","N","Auction","--"]
["GBINT / GBGV  IO Str 07-Dec-2020","STRIP","07-Dec-2020",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB0000515477","GBTDEC20I=",null,"08-Dec-1997","Unsecured","Strip - Interest only","N",2.722,2.726,0.1,0.85699999999999998,"IS","MAT","07-Dec-2020",97.686000000000007,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GILT / GBGV   1.500 22-Jan-2021",null,"22-Jan-2021",32456055000,32456055000,1.5,"Fixed Coupon","United Kingdom","Great Britain Pound","GB00BYY5F581","GBT1H21=",null,"03-Sep-2015","Unsecured","Gilt Treasury Stock","N",2.7919999999999998,2.7970000000000002,0.4,0.86499999999999999,"IS","MAT","22-Jan-2021",101.79,"N/A","UNITED KINGDOM - GILT","N","Auction","--"]
["GBINT / GBGV  IO Str 07-Mar-2021","STRIP","07-Mar-2021",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB0030883713","GBTMAR21I=",null,"02-Apr-2002","Unsecured","Strip - Interest only","N",2.97,2.9740000000000002,0.6,0.875,"IS","MAT","08-Mar-2021",97.427700000000002,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GILT / GBGV   8.000 07-Jun-2021",null,"07-Jun-2021",24072000000,24072000000,8,"Fixed Coupon","United Kingdom","Great Britain Pound","GB0009997999","GBT821=",null,"29-Feb-1996","Unsecured","Gilt Treasury Stock","N",2.887,2.89,-1.1000000000000001,0.88400000000000001,"IS","MAT","07-Jun-2021",122.65,"N/A","UNITED KINGDOM - GILT","N","Auction","--"]
["GBPRI / GBGV  PO Str 07-Jun-2021","STRIP","07-Jun-2021",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB0000515816","GBTJUN21P=",null,"29-Feb-1996","Unsecured","Strip - Principal only","N",3.2189999999999999,3.222,-0.1,0.90400000000000003,"IS","MAT","07-Jun-2021",97.121899999999997,"N/A","UNITED KINGDOM - PRINCIPAL STRIP","N",null,"--"]
["GBINT / GBGV  IO Str 07-Jun-2021","STRIP","07-Jun-2021",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB0000515923","GBTJUN21I=",null,"08-Dec-1997","Unsecured","Strip - Interest only","N",3.2189999999999999,3.222,-0.1,0.90400000000000003,"IS","MAT","07-Jun-2021",97.121899999999997,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GBINT / GBGV  IO Str 07-Sep-2021","STRIP","07-Sep-2021",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB0030883937","GBTSEP21I=",null,"02-Apr-2002","Unsecured","Strip - Interest only","N",3.4670000000000001,3.472,-1.2,0.92800000000000005,"IS","MAT","07-Sep-2021",96.826099999999997,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GILT / GBGV   3.750 07-Sep-2021",null,"07-Sep-2021",28384784000,28384784000,3.75,"Fixed Coupon","United Kingdom","Great Britain Pound","GB00B4RMG977","GBT3T21=",null,"18-Mar-2011","Unsecured","Gilt Treasury Stock","N",3.2909999999999999,3.2959999999999998,-3.5,0.89800000000000002,"IS","MAT","07-Sep-2021",109.76,"N/A","UNITED KINGDOM - GILT","N","Auction","--"]
["GBPRI / GBGV  PO Str 07-Sep-2021","STRIP","07-Sep-2021",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB00B458RZ05","GBTSEP21P=",null,"06-Apr-2011","Unsecured","Strip - Principal only","N",3.4670000000000001,3.472,-1.2,0.92800000000000005,"IS","MAT","07-Sep-2021",96.826099999999997,"N/A","UNITED KINGDOM - PRINCIPAL STRIP","N",null,"--"]
["GBINT / GBGV  IO Str 07-Dec-2021","STRIP","07-Dec-2021",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB0002442514","GBTDEC21I=",null,"08-Dec-1997","Unsecured","Strip - Interest only","N",3.7149999999999999,3.7189999999999999,-1.1000000000000001,0.97499999999999998,"IS","MAT","07-Dec-2021",96.430999999999997,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GILT / GBGV   4.000 07-Mar-2022",null,"07-Mar-2022",37947588000,37947588000,4,"Fixed Coupon","United Kingdom","Great Britain Pound","GB00B3KJDQ49","GBT422=",null,"27-Feb-2009","Unsecured","Gilt Treasury Stock","N",3.7189999999999999,3.7189999999999999,-8,0.93700000000000006,"IS","MAT","07-Mar-2022",111.95,"N/A","UNITED KINGDOM - GILT","N","Auction","--"]
["GBPRI / GBGV  PO Str 07-Mar-2022","STRIP","07-Mar-2022",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB00B3V6KP22","GBTMAR22P=",null,"27-Feb-2009","Unsecured","Strip - Principal only","N",3.964,3.964,-4.2,0.98699999999999999,"IS","MAT","07-Mar-2022",96.1541,"N/A","UNITED KINGDOM - PRINCIPAL STRIP","N",null,"--"]
["GBINT / GBGV  IO Str 07-Mar-2022","STRIP","07-Mar-2022",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB0030884125","GBTMAR22I=",null,"02-Apr-2002","Unsecured","Strip - Interest only","N",3.964,3.964,-4.2,0.98699999999999999,"IS","MAT","07-Mar-2022",96.1541,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GBINT / GBGV  IO Str 07-Jun-2022","STRIP","07-Jun-2022",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB0002442621","GBTJUN22I=",null,"08-Dec-1997","Unsecured","Strip - Interest only","N",4.2119999999999997,4.2140000000000004,-5,1.024,"IS","MAT","07-Jun-2022",95.765299999999996,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GILT / GBGV   0.500 22-Jul-2022",null,"22-Jul-2022",28637834000,28637834000,0.5,"Fixed Coupon","United Kingdom","Great Britain Pound","GB00BD0PCK97","GBT0H22=",null,"03-Aug-2016","Unsecured","Gilt Treasury Stock","N",4.2910000000000004,4.2910000000000004,-6.8,1.024,"IS","MAT","22-Jul-2022",97.77,"N/A","UNITED KINGDOM - GILT","N","Auction","--"]
["GILT / GBGV   1.750 07-Sep-2022",null,"07-Sep-2022",29050714000,29050714000,1.75,"Fixed Coupon","United Kingdom","Great Britain Pound","GB00B7L9SL19","GBT1T22=",null,"22-Jun-2012","Unsecured","Gilt Treasury Stock","N",4.3109999999999999,4.3140000000000001,-7.6,1.032,"IS","MAT","07-Sep-2022",103.14,"N/A","UNITED KINGDOM - GILT","N","Auction","--"]
["GBPRI / GBGV  PO Str 07-Sep-2022","STRIP","07-Sep-2022",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB00B7Y41699","GBTSEP22P=",null,"07-Sep-2012","Unsecured","Strip - Principal only","N",4.46,4.4640000000000004,-6.4,1.052,"IS","MAT","07-Sep-2022",95.406400000000005,"N/A","UNITED KINGDOM - PRINCIPAL STRIP","N",null,"--"]
["GBINT / GBGV  IO Str 07-Sep-2022","STRIP","07-Sep-2022",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB0030884232","GBTSEP22I=",null,"02-Apr-2002","Unsecured","Strip - Interest only","N",4.46,4.4640000000000004,-6.4,1.052,"IS","MAT","07-Sep-2022",95.406400000000005,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GBINF / GBGV   1.875 22-Nov-2022",null,"22-Nov-2022",15743220000,15825990000,1.875,"Fixed Coupon","United Kingdom","Great Britain Pound","GB00B1Z5HQ14","GBIL1S22=",null,"11-Jul-2007","Unsecured","Gilt Treasury Stock","Y",4.5519999999999996,4.5549999999999997,-300,-1.8660000000000001,"IS","MAT","22-Nov-2022",118.44,"N/A","UNITED KINGDOM - INFLATION PROTECTED GILTS","N","Auction","--"]
["GBINT / GBGV  IO Str 07-Dec-2022","STRIP","07-Dec-2022",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB0002442738","GBTDEC22I=",null,"08-Dec-1997","Unsecured","Strip - Interest only","N",4.7080000000000002,4.7110000000000003,-5.4,1.0940000000000001,"IS","MAT","07-Dec-2022",94.961699999999993,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GBINT / GBGV  IO Str 07-Mar-2023","STRIP","07-Mar-2023",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB0030884349","GBTMAR23I=",null,"02-Apr-2002","Unsecured","Strip - Interest only","N",4.9560000000000004,4.9550000000000001,-5.7,1.121,"IS","MAT","07-Mar-2023",94.582999999999998,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GBINT / GBGV  IO Str 07-Jun-2023","STRIP","07-Jun-2023",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB0002442845","GBTJUN23I=",null,"08-Dec-1997","Unsecured","Strip - Interest only","N",5.2039999999999997,5.2060000000000004,-6.9,1.127,"IS","MAT","07-Jun-2023",94.286500000000004,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GILT / GBGV   0.750 22-Jul-2023",null,"22-Jul-2023",20299286000,20299286000,0.75,"Fixed Coupon","United Kingdom","Great Britain Pound","GB00BF0HZ991","GBT0T23=",null,"20-Jul-2017","Unsecured","Gilt Treasury Stock","N",5.2249999999999996,5.2290000000000001,-3.3,1.167,"IS","MAT","24-Jul-2023",97.84,"N/A","UNITED KINGDOM - GILT","N","Auction","--"]
["GILT / GBGV   2.250 07-Sep-2023",null,"07-Sep-2023",27477141000,27477141000,2.25,"Fixed Coupon","United Kingdom","Great Britain Pound","GB00B7Z53659","GBT2Q23=",null,"12-Jun-2013","Unsecured","Gilt Treasury Stock","N",5.1680000000000001,5.17,-5.3,1.1459999999999999,"IS","MAT","07-Sep-2023",105.85,"N/A","UNITED KINGDOM - GILT","N","Auction","--"]
["GBPRI / GBGV  PO Str 07-Sep-2023","STRIP","07-Sep-2023",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB00BBR6CX43","GBTSEP23P=",null,"03-Jul-2013","Unsecured","Strip - Principal only","N",5.452,5.4550000000000001,-5.6,1.1559999999999999,"IS","MAT","07-Sep-2023",93.873400000000004,"N/A","UNITED KINGDOM - PRINCIPAL STRIP","N",null,"--"]
["GBINT / GBGV  IO Str 07-Sep-2023","STRIP","07-Sep-2023",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB0030884455","GBTSEP23I=",null,"02-Apr-2002","Unsecured","Strip - Interest only","N",5.452,5.4550000000000001,-5.6,1.1559999999999999,"IS","MAT","07-Sep-2023",93.873400000000004,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GBINT / GBGV  IO Str 07-Dec-2023","STRIP","07-Dec-2023",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB0002442951","GBTDEC23I=",null,"08-Dec-1997","Unsecured","Strip - Interest only","N",5.6970000000000001,5.7,3.9,1.2629999999999999,"IS","MAT","07-Dec-2023",93.033799999999999,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GBINT / GBGV  IO Str 07-Mar-2024","STRIP","07-Mar-2024",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB0030884562","GBTMAR24I=",null,"02-Apr-2002","Unsecured","Strip - Interest only","N",5.9470000000000001,5.9489999999999998,-2.8,1.206,"IS","MAT","07-Mar-2024",93.057400000000001,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GBINF / GBGV   0.125 22-Mar-2024",null,"22-Mar-2024",15243857000,15243857000,0.125,"Fixed Coupon","United Kingdom","Great Britain Pound","GB00B85SFQ54","GBIL0E24=",null,"12-Oct-2012","Unsecured","Gilt Treasury Stock","Y",6.0540000000000003,6.0549999999999997,-294.5,-1.7090000000000001,"IS","MAT","22-Mar-2024",111.69,"N/A","UNITED KINGDOM - INFLATION PROTECTED GILTS","N","Auction","--"]
["GBINT / GBGV  IO Str 07-Jun-2024","STRIP","07-Jun-2024",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB0002443033","GBTJUN24I=",null,"08-Dec-1997","Unsecured","Strip - Interest only","N",6.1950000000000003,6.1989999999999998,-2.8,1.224,"IS","MAT","07-Jun-2024",92.673699999999997,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GBINF / GBGV   2.500 17-Jul-2024",null,"17-Jul-2024",6821209999,6827000000,2.5,"Fixed Coupon","United Kingdom","Great Britain Pound","GB0008983024","GBIL2H24=",null,"30-Dec-1986","Unsecured","Gilt Treasury Stock","Y",6.0460000000000003,5.9169999999999998,-6.1,-1.768,"IS","MAT","17-Jul-2024",358.5,"N/A","UNITED KINGDOM - INFLATION PROTECTED GILTS","N","Auction","--"]
["GBPRI / GBGV  PO Str 07-Sep-2024","STRIP","07-Sep-2024",3500000000,3500000000,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB00BLSNW788","GBT024=",null,"30-Apr-2014","Unsecured","Strip - Principal only","N",6.4429999999999996,6.4539999999999997,-1.4,1.256,"IS","MAT","09-Sep-2024",92.202100000000002,"N/A","UNITED KINGDOM - PRINCIPAL STRIP","N",null,"--"]
["GBINT / GBGV  IO Str 07-Sep-2024","STRIP","07-Sep-2024",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB0030884679","GBTSEP24I=",null,"02-Apr-2002","Unsecured","Strip - Interest only","N",6.4429999999999996,6.4539999999999997,-1.4,1.256,"IS","MAT","09-Sep-2024",92.202100000000002,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GILT / GBGV   2.750 07-Sep-2024",null,"07-Sep-2024",26915016000,26915016000,2.75,"Fixed Coupon","United Kingdom","Great Britain Pound","GB00BHBFH458","GBT2T24=",null,"12-Mar-2014","Unsecured","Gilt Treasury Stock","N",5.9710000000000001,5.9770000000000003,-2.7,1.226,"IS","MAT","09-Sep-2024",109.47,"N/A","UNITED KINGDOM - GILT","N","Auction","--"]
["GBINT / GBGV  IO Str 07-Dec-2024","STRIP","07-Dec-2024",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB0002443140","GBTDEC24I=",null,"08-Dec-1997","Unsecured","Strip - Interest only","N",6.6909999999999998,6.7009999999999996,-1,1.28,"IS","MAT","09-Dec-2024",91.766099999999994,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GILT / GBGV   5.000 07-Mar-2025",null,"07-Mar-2025",35076458000,35076458000,5,"Fixed Coupon","United Kingdom","Great Britain Pound","GB0030880693","GBT525=",null,"27-Sep-2001","Unsecured","Gilt Treasury Stock","N",6.0640000000000001,6.0590000000000002,-2.8,1.246,"IS","MAT","07-Mar-2025",125.03,"N/A","UNITED KINGDOM - GILT","N","Auction","--"]
["GBPRI / GBGV  PO Str 07-Mar-2025","STRIP","07-Mar-2025",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB0030880701","GBTMAR25P=",null,"02-Apr-2002","Unsecured","Strip - Principal only","N",6.9379999999999997,6.94,-1.1000000000000001,1.296,"IS","MAT","07-Mar-2025",91.370199999999997,"N/A","UNITED KINGDOM - PRINCIPAL STRIP","N",null,"--"]
["GBINT / GBGV  IO Str 07-Mar-2025","STRIP","07-Mar-2025",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB0030884786","GBTMAR25I=",null,"02-Apr-2002","Unsecured","Strip - Interest only","N",6.9379999999999997,6.94,-1.1000000000000001,1.296,"IS","MAT","07-Mar-2025",91.370199999999997,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GBINT / GBGV  IO Str 07-Jun-2025","STRIP","07-Jun-2025",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB0002443256","GBTJUN25I=",null,"08-Dec-1997","Unsecured","Strip - Interest only","N",7.1859999999999999,7.194,0.1,1.33,"IS","MAT","09-Jun-2025",90.851799999999997,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GBINT / GBGV  IO Str 07-Sep-2025","STRIP","07-Sep-2025",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB0030884893","GBTSEP25I=",null,"29-May-2003","Unsecured","Strip - Interest only","N",7.4329999999999998,7.4409999999999998,0.5,1.3540000000000001,"IS","MAT","08-Sep-2025",90.394199999999998,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GILT / GBGV   2.000 07-Sep-2025",null,"07-Sep-2025",27693304000,27693304000,2,"Fixed Coupon","United Kingdom","Great Britain Pound","GB00BTHH2R79","GBT225=",null,"20-Mar-2015","Unsecured","Gilt Treasury Stock","N",6.9550000000000001,6.9580000000000002,-3.9,1.294,"IS","MAT","08-Sep-2025",105.02,"N/A","UNITED KINGDOM - GILT","N","Auction","--"]
["GBPRI / GBGV  PO Str 07-Sep-2025","STRIP","07-Sep-2025",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB00BWXBPL93","GBTSEP25P=",null,"30-Apr-2015","Unsecured","Strip - Principal only","N",7.4329999999999998,7.4409999999999998,0.5,1.3540000000000001,"IS","MAT","08-Sep-2025",90.394199999999998,"N/A","UNITED KINGDOM - PRINCIPAL STRIP","N",null,"--"]
["GBINT / GBGV  IO Str 07-Dec-2025","STRIP","07-Dec-2025",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB0002443363","GBTDEC25I=",null,"08-Dec-1997","Unsecured","Strip - Interest only","N",7.681,7.6879999999999997,-1.1000000000000001,1.3660000000000001,"IS","MAT","08-Dec-2025",90.003900000000002,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GBINT / GBGV  IO Str 07-Mar-2026","STRIP","07-Mar-2026",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB0032727983","GBTMAR26I=",null,"29-May-2003","Unsecured","Strip - Interest only","N",7.9279999999999999,7.9349999999999996,-1.5,1.389,"IS","MAT","09-Mar-2026",89.537700000000001,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GBINF / GBGV   0.125 22-Mar-2026",null,"22-Mar-2026",13454768000,13454768000,0.125,"Fixed Coupon","United Kingdom","Great Britain Pound","GB00BYY5F144","GBIL0E26=",null,"16-Jul-2015","Unsecured","Gilt Treasury Stock","Y",8.0500000000000007,8.0530000000000008,-299.8,-1.591,"IS","MAT","23-Mar-2026",114.75,"N/A","UNITED KINGDOM - INFLATION PROTECTED GILTS","N","Auction","--"]
["GBINT / GBGV  IO Str 07-Jun-2026","STRIP","07-Jun-2026",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB0002443470","GBTJUN26I=",null,"08-Dec-1997","Unsecured","Strip - Interest only","N",8.1750000000000007,8.1809999999999992,-2.6,1.4179999999999999,"IS","MAT","08-Jun-2026",89.010300000000001,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GILT / GBGV   1.500 22-Jul-2026",null,"22-Jul-2026",26865898000,26865898000,1.5,"Fixed Coupon","United Kingdom","Great Britain Pound","GB00BYZW3G56","GBT1H26=",null,"18-Feb-2016","Unsecured","Gilt Treasury Stock","N",7.819,7.8150000000000004,-5.6,1.3879999999999999,"IS","MAT","22-Jul-2026",100.877,"N/A","UNITED KINGDOM - GILT","N","Auction","--"]
["GBINT / GBGV  IO Str 07-Sep-2026","STRIP","07-Sep-2026",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB0032728064","GBTSEP26I=",null,"29-May-2003","Unsecured","Strip - Interest only","N",8.423,8.4269999999999996,-4.5,1.4379999999999999,"IS","MAT","07-Sep-2026",88.550299999999993,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GBINT / GBGV  IO Str 07-Dec-2026","STRIP","07-Dec-2026",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB0002443587","GBTDEC26I=",null,"08-Dec-1997","Unsecured","Strip - Interest only","N",8.6690000000000005,8.673,-3.7,1.474,"IS","MAT","07-Dec-2026",87.957099999999997,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GBINT / GBGV  IO Str 07-Mar-2027","STRIP","07-Mar-2027",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB0032728171","GBTMAR27I=",null,"29-May-2003","Unsecured","Strip - Interest only","N",8.9169999999999998,8.92,-4.3,1.496,"IS","MAT","08-Mar-2027",87.466099999999997,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GBINT / GBGV  IO Str 07-Jun-2027","STRIP","07-Jun-2027",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB0002443694","GBTJUN27I=",null,"08-Dec-1997","Unsecured","Strip - Interest only","N",9.1639999999999997,9.1660000000000004,-1.5,1.5169999999999999,"IS","MAT","07-Jun-2027",86.974199999999996,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GILT / GBGV   1.250 22-Jul-2027",null,"22-Jul-2027",23452519000,23452519000,1.25,"Fixed Coupon","United Kingdom","Great Britain Pound","GB00BDRHNP05","GBT1Q27=",null,"15-Mar-2017","Unsecured","Gilt Treasury Stock","N",8.7710000000000008,8.7650000000000006,0.6,1.5169999999999999,"IS","MAT","22-Jul-2027",97.68,"N/A","UNITED KINGDOM - GILT","N","Auction","--"]
["GBINT / GBGV  IO Str 07-Sep-2027","STRIP","07-Sep-2027",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB0032728288","GBTSEP27I=",null,"29-May-2003","Unsecured","Strip - Interest only","N",9.4109999999999996,9.4149999999999991,1.3,1.5369999999999999,"IS","MAT","07-Sep-2027",86.486699999999999,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GBINF / GBGV   1.250 22-Nov-2027",null,"22-Nov-2027",14170199000,15578222000,1.25,"Fixed Coupon","United Kingdom","Great Britain Pound","GB00B128DH60","GBIL1Q27=",null,"26-Apr-2006","Unsecured","Gilt Treasury Stock","Y",9.2859999999999996,9.2840000000000007,-309.39999999999998,-1.591,"IS","MAT","22-Nov-2027",129.9,"N/A","UNITED KINGDOM - INFLATION PROTECTED GILTS","N","Auction","--"]
["GILT / GBGV   4.250 07-Dec-2027",null,"07-Dec-2027",31004407000,31049157000,4.25,"Fixed Coupon","United Kingdom","Great Britain Pound","GB00B16NNR78","GBT4Q27=",null,"06-Sep-2006","Unsecured","Gilt Treasury Stock","N",8.1449999999999996,8.1310000000000002,2.1,1.492,"IS","MAT","07-Dec-2027",124.91,"N/A","UNITED KINGDOM - GILT","N","Auction","--"]
["GBPRI / GBGV  PO Str 07-Dec-2027","STRIP","07-Dec-2027",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB00B1HYR000","GBTDEC27P=",null,"06-Sep-2006","Unsecured","Strip - Principal only","N",9.6579999999999995,9.6609999999999996,4.5999999999999996,1.5620000000000001,"IS","MAT","07-Dec-2027",85.946600000000004,"N/A","UNITED KINGDOM - PRINCIPAL STRIP","N",null,"--"]
["GBINT / GBGV  IO Str 07-Dec-2027","STRIP","07-Dec-2027",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB0002443702","GBTDEC27I=",null,"08-Dec-1997","Unsecured","Strip - Interest only","N",9.6579999999999995,9.6609999999999996,4.5999999999999996,1.5620000000000001,"IS","MAT","07-Dec-2027",85.946600000000004,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GBINT / GBGV  IO Str 07-Mar-2028","STRIP","07-Mar-2028",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB0032728395","GBTMAR28I=",null,"29-May-2003","Unsecured","Strip - Interest only","N",9.9060000000000006,9.9079999999999995,6.3,1.571,"IS","MAT","07-Mar-2028",85.532399999999996,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GBINT / GBGV  IO Str 07-Jun-2028","STRIP","07-Jun-2028",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB0002443819","GBTJUN28I=",null,"08-Dec-1997","Unsecured","Strip - Interest only","N",10.151999999999999,10.157,6.6,1.595,"IS","MAT","07-Jun-2028",84.994600000000005,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GBINT / GBGV  IO Str 07-Sep-2028","STRIP","07-Sep-2028",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB0032728403","GBTSEP28I=",null,"29-May-2003","Unsecured","Strip - Interest only","N",10.398999999999999,10.406000000000001,7,1.619,"IS","MAT","07-Sep-2028",84.443600000000004,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GILT / GBGV   6.000 07-Dec-2028",null,"07-Dec-2028",19027661560,19027661560,6,"Fixed Coupon","United Kingdom","Great Britain Pound","GB0002404191","GBT628=",null,"29-Jan-1998","Unsecured","Gilt Treasury Stock","N",8.41,8.3879999999999999,5.7,1.5589999999999999,"IS","MAT","07-Dec-2028",143.74,"N/A","UNITED KINGDOM - GILT","N","Auction","--"]
["GBINT / GBGV  IO Str 07-Dec-2028","STRIP","07-Dec-2028",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB0002443926","GBTDEC28I=",null,"08-Dec-1997","Unsecured","Strip - Interest only","N",10.646000000000001,10.651,8.1,1.649,"IS","MAT","07-Dec-2028",83.832599999999999,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GBPRI / GBGV  PO Str 07-Dec-2028","STRIP","07-Dec-2028",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB0002444007","GBTDEC28P=",null,"29-Jan-1998","Unsecured","Strip - Principal only","N",10.646000000000001,10.651,8.1,1.649,"IS","MAT","07-Dec-2028",83.832599999999999,"N/A","UNITED KINGDOM - PRINCIPAL STRIP","N",null,"--"]
["GBINT / GBGV  IO Str 07-Mar-2029","STRIP","07-Mar-2029",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB0032728510","GBTMAR29I=",null,"29-May-2003","Unsecured","Strip - Interest only","N",10.893000000000001,10.895,7.3,1.659,"IS","MAT","07-Mar-2029",83.4011,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GBINF / GBGV   0.125 22-Mar-2029",null,"22-Mar-2029",14229213000,14236013000,0.125,"Fixed Coupon","United Kingdom","Great Britain Pound","GB00B3Y1JG82","GBIL0E29=",null,"23-Nov-2011","Senior Unsecured","Gilt Treasury Stock","Y",11.04,11.041,-313,-1.54,"IS","MAT","22-Mar-2029",120.09,"N/A","UNITED KINGDOM - INFLATION PROTECTED GILTS","N","Regulation S","--"]
["GBINT / GBGV  IO Str 07-Jun-2029","STRIP","07-Jun-2029",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB0009140046","GBTJUN29I=",null,"25-May-2000","Unsecured","Strip - Interest only","N",11.14,11.144,5.2,1.675,"IS","MAT","07-Jun-2029",82.912700000000001,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GBINT / GBGV  IO Str 07-Sep-2029","STRIP","07-Sep-2029",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB0032728627","GBTSEP29I=",null,"29-May-2003","Unsecured","Strip - Interest only","N",11.387,11.393000000000001,4,1.6990000000000001,"IS","MAT","07-Sep-2029",82.338899999999995,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GBINT / GBGV  IO Str 07-Dec-2029","STRIP","07-Dec-2029",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB0009140269","GBTDEC29I=",null,"25-May-2000","Unsecured","Strip - Interest only","N",11.632999999999999,11.638999999999999,2.7,1.72,"IS","MAT","07-Dec-2029",81.794700000000006,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GBINT / GBGV  IO Str 07-Mar-2030","STRIP","07-Mar-2030",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB0032728734","GBTMAR30I=",null,"29-May-2003","Unsecured","Strip - Interest only","N",11.881,11.882999999999999,0.5,1.7290000000000001,"IS","MAT","07-Mar-2030",81.354699999999994,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GBINT / GBGV  IO Str 07-Jun-2030","STRIP","07-Jun-2030",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB0009140483","GBTJUN30I=",null,"25-May-2000","Unsecured","Strip - Interest only","N",12.127000000000001,12.132,0.7,1.746,"IS","MAT","07-Jun-2030",80.834199999999996,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GBINF / GBGV   4.125 22-Jul-2030",null,"22-Jul-2030",4841239000,5207000000,4.125,"Fixed Coupon","United Kingdom","Great Britain Pound","GB0008932666","GBIL4E30=",null,"12-Jun-1992","Unsecured","Gilt Treasury Stock","Y",10.903,10.401999999999999,-30.7,-1.58,"IS","MAT","22-Jul-2030",358.44,"N/A","UNITED KINGDOM - INFLATION PROTECTED GILTS","N","Auction","--"]
["GBINT / GBGV  IO Str 07-Sep-2030","STRIP","07-Sep-2030",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB0032728841","GBTSEP30I=",null,"29-May-2003","Unsecured","Strip - Interest only","N",12.374000000000001,12.385999999999999,0.8,1.762,"IS","MAT","09-Sep-2030",80.329700000000003,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GBINT / GBGV  IO Str 07-Dec-2030","STRIP","07-Dec-2030",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB0009140939","GBTDEC30I=",null,"25-May-2000","Unsecured","Strip - Interest only","N",12.621,12.632,1,1.7769999999999999,"IS","MAT","09-Dec-2030",79.825500000000005,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GILT / GBGV   4.750 07-Dec-2030",null,"07-Dec-2030",33640504000,33654041430,4.75,"Fixed Coupon","United Kingdom","Great Britain Pound","GB00B24FF097","GBT4T30=",null,"03-Oct-2007","Unsecured","Gilt Treasury Stock","N",10.007,9.9670000000000005,0.8,1.6870000000000001,"IS","MAT","09-Dec-2030",134.97,"N/A","UNITED KINGDOM - GILT","N","Auction","--"]
["GBPRI / GBGV  PO Str 07-Dec-2030","STRIP","07-Dec-2030",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB00B29WTS18","GBTDEC30P=",null,"09-Jan-2008","Unsecured","Strip - Principal only","N",12.621,12.632,1,1.7769999999999999,"IS","MAT","09-Dec-2030",79.825500000000005,"N/A","UNITED KINGDOM - PRINCIPAL STRIP","N",null,"--"]
["GBINT / GBGV  IO Str 07-Mar-2031","STRIP","07-Mar-2031",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB0032728957","GBTMAR31I=",null,"29-May-2003","Unsecured","Strip - Interest only","N",12.868,12.87,1.5,1.794,"IS","MAT","07-Mar-2031",79.307199999999995,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GBINT / GBGV  IO Str 07-Jun-2031","STRIP","07-Jun-2031",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB0009141010","GBTJUN31I=",null,"25-May-2000","Unsecured","Strip - Interest only","N",13.115,13.124000000000001,2.7,1.81,"IS","MAT","09-Jun-2031",78.785499999999999,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GBINT / GBGV  IO Str 07-Sep-2031","STRIP","07-Sep-2031",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB0032729039","GBTSEP31I=",null,"29-May-2003","Unsecured","Strip - Interest only","N",13.361000000000001,13.37,3.9,1.825,"IS","MAT","08-Sep-2031",78.271500000000003,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GBINT / GBGV  IO Str 07-Dec-2031","STRIP","07-Dec-2031",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB0009141671","GBTDEC31I=",null,"25-May-2000","Unsecured","Strip - Interest only","N",13.608000000000001,13.617000000000001,4.7,1.8360000000000001,"IS","MAT","08-Dec-2031",77.798599999999993,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GBINT / GBGV  IO Str 07-Mar-2032","STRIP","07-Mar-2032",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB0032729146","GBTMAR32I=",null,"29-May-2003","Unsecured","Strip - Interest only","N",13.856,13.863,5,1.8420000000000001,"IS","MAT","08-Mar-2032",77.386499999999998,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GILT / GBGV   4.250 07-Jun-2032",null,"07-Jun-2032",35440462000,35447111501,4.25,"Fixed Coupon","United Kingdom","Great Britain Pound","GB0004893086","GBT4Q32=",null,"25-May-2000","Unsecured","Gilt Treasury Stock","N",11.131,11.079000000000001,4.4000000000000004,1.758,"IS","MAT","07-Jun-2032",131.26,"N/A","UNITED KINGDOM - GILT","N","Auction","--"]
["GBPRI / GBGV  PO Str 07-Jun-2032","STRIP","07-Jun-2032",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB0009139048","GBTJUN32P=",null,"25-May-2000","Unsecured","Strip - Principal only","N",14.102,14.109,6.5,1.8580000000000001,"IS","MAT","07-Jun-2032",76.850099999999998,"N/A","UNITED KINGDOM - PRINCIPAL STRIP","N",null,"--"]
["GBINT / GBGV  IO Str 07-Jun-2032","STRIP","07-Jun-2032",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB0009141895","GBTJUN32I=",null,"25-May-2000","Unsecured","Strip - Interest only","N",14.102,14.109,6.5,1.8580000000000001,"IS","MAT","07-Jun-2032",76.850099999999998,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GBINT / GBGV  IO Str 07-Sep-2032","STRIP","07-Sep-2032",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB0032729252","GBTSEP32I=",null,"29-May-2003","Unsecured","Strip - Interest only","N",14.349,14.358000000000001,7.8,1.873,"IS","MAT","07-Sep-2032",76.335300000000004,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GBINF / GBGV   1.250 22-Nov-2032",null,"22-Nov-2032",13459618000,14630117000,1.25,"Fixed Coupon","United Kingdom","Great Britain Pound","GB00B3D4VD98","GBIL1Q32=",null,"29-Oct-2008","Unsecured","Gilt Treasury Stock","Y",13.798,13.784000000000001,-332.3,-1.5489999999999999,"IS","MAT","22-Nov-2032",146.38999999999999,"N/A","UNITED KINGDOM - INFLATION PROTECTED GILTS","N","Auction","--"]
["GBINT / GBGV  IO Str 07-Dec-2032","STRIP","07-Dec-2032",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB00B0125K93","GBTDEC32I=",null,"27-May-2004","Unsecured","Strip - Interest only","N",14.596,14.603999999999999,8.8000000000000007,1.8839999999999999,"IS","MAT","07-Dec-2032",75.856899999999996,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GBINT / GBGV  IO Str 07-Mar-2033","STRIP","07-Mar-2033",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB0032729369","GBTMAR33I=",null,"29-May-2003","Unsecured","Strip - Interest only","N",14.843,14.848000000000001,9.1999999999999993,1.89,"IS","MAT","07-Mar-2033",75.441999999999993,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GBINT / GBGV  IO Str 07-Jun-2033","STRIP","07-Jun-2033",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB00B0125L01","GBTJUN33I=",null,"27-May-2004","Unsecured","Strip - Interest only","N",15.09,15.097,9.8000000000000007,1.9019999999999999,"IS","MAT","07-Jun-2033",74.941199999999995,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GBINT / GBGV  IO Str 07-Sep-2033","STRIP","07-Sep-2033",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB0032729476","GBTSEP33I=",null,"29-May-2003","Unsecured","Strip - Interest only","N",15.337,15.346,9.9,1.91,"IS","MAT","07-Sep-2033",74.503799999999998,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GBINT / GBGV  IO Str 07-Dec-2033","STRIP","07-Dec-2033",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB00B0125M18","GBTDEC33I=",null,"27-May-2004","Unsecured","Strip - Interest only","N",15.584,15.592000000000001,9.5,1.913,"IS","MAT","07-Dec-2033",74.114900000000006,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GBINT / GBGV  IO Str 07-Mar-2034","STRIP","07-Mar-2034",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB0032729583","GBTMAR34I=",null,"29-May-2003","Unsecured","Strip - Interest only","N",15.831,15.836,10.199999999999999,1.925,"IS","MAT","07-Mar-2034",73.619399999999999,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GBINF / GBGV   0.750 22-Mar-2034",null,"22-Mar-2034",14570332000,14576357000,0.75,"Fixed Coupon","United Kingdom","Great Britain Pound","GB00B46CGH68","GBIL0T34=",null,"25-May-2011","Unsecured","Gilt Treasury Stock","Y",15.384,15.371,-333,-1.518,"IS","MAT","22-Mar-2034",141.33000000000001,"N/A","UNITED KINGDOM - INFLATION PROTECTED GILTS","N","Regulation S","--"]
["GBINT / GBGV  IO Str 07-Jun-2034","STRIP","07-Jun-2034",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB00B0125P49","GBTJUN34I=",null,"27-May-2004","Unsecured","Strip - Interest only","N",16.077999999999999,16.085000000000001,10,1.9330000000000001,"IS","MAT","07-Jun-2034",73.172399999999996,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GBPRI / GBGV  PO Str 07-Sep-2034","STRIP","07-Sep-2034",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB00B4JYZV64","GBTSEP34P=",null,"16-Jun-2009","Unsecured","Strip - Principal only","N",16.324999999999999,16.334,9.9,1.9419999999999999,"IS","MAT","07-Sep-2034",72.714299999999994,"N/A","UNITED KINGDOM - PRINCIPAL STRIP","N",null,"--"]
["GBINT / GBGV  IO Str 07-Sep-2034","STRIP","07-Sep-2034",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB0032729690","GBTSEP34I=",null,"29-May-2003","Unsecured","Strip - Interest only","N",16.324999999999999,16.334,9.9,1.9419999999999999,"IS","MAT","07-Sep-2034",72.714299999999994,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GILT / GBGV   4.500 07-Sep-2034",null,"07-Sep-2034",31783830000,31787330000,4.5,"Fixed Coupon","United Kingdom","Great Britain Pound","GB00B52WS153","GBT4H34=",null,"17-Jun-2009","Unsecured","Gilt Treasury Stock","N",12.475,12.401,6.8,1.827,"IS","MAT","07-Sep-2034",137.88999999999999,"N/A","UNITED KINGDOM - GILT","N","Underwritten","--"]
["GBINT / GBGV  IO Str 07-Dec-2034","STRIP","07-Dec-2034",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB00B0126284","GBTDEC34I=",null,"27-May-2004","Unsecured","Strip - Interest only","N",16.571999999999999,16.581,9.1,1.9430000000000001,"IS","MAT","07-Dec-2034",72.347099999999998,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GBINF / GBGV   2.000 26-Jan-2035",null,"26-Jan-2035",9083989000,9738000000,2,"Fixed Coupon","United Kingdom","Great Britain Pound","GB0031790826","GBIL235=",null,"11-Jul-2002","Unsecured","Gilt Treasury Stock","Y",15.601000000000001,14.911,-41.6,-1.548,"IS","MAT","26-Jan-2035",264,"N/A","UNITED KINGDOM - INFLATION PROTECTED GILTS","N","Auction","--"]
["GBINT / GBGV  IO Str 07-Mar-2035","STRIP","07-Mar-2035",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB0032729708","GBTMAR35I=",null,"29-May-2003","Unsecured","Strip - Interest only","N",16.818999999999999,16.824000000000002,9,1.9510000000000001,"IS","MAT","07-Mar-2035",71.909400000000005,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GBINT / GBGV  IO Str 07-Jun-2035","STRIP","07-Jun-2035",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB00B0126K68","GBTJUN35I=",null,"27-May-2004","Unsecured","Strip - Interest only","N",17.065999999999999,17.073,8.8000000000000007,1.9590000000000001,"IS","MAT","07-Jun-2035",71.462699999999998,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GBINT / GBGV  IO Str 07-Sep-2035","STRIP","07-Sep-2035",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB0032729815","GBTSEP35I=",null,"29-May-2003","Unsecured","Strip - Interest only","N",17.312999999999999,17.321999999999999,8.4,1.966,"IS","MAT","07-Sep-2035",71.025099999999995,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GBINT / GBGV  IO Str 07-Dec-2035","STRIP","07-Dec-2035",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB00B0127928","GBTDEC35I=",null,"27-May-2004","Unsecured","Strip - Interest only","N",17.559999999999999,17.568999999999999,7.7,1.9690000000000001,"IS","MAT","07-Dec-2035",70.6404,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GILT / GBGV   4.250 07-Mar-2036",null,"07-Mar-2036",29761912000,29799662000,4.25,"Fixed Coupon","United Kingdom","Great Britain Pound","GB0032452392","GBT4Q36=",null,"27-Feb-2003","Unsecured","Gilt Treasury Stock","N",13.468,13.372999999999999,4.9000000000000004,1.86,"IS","MAT","07-Mar-2036",136.38999999999999,"N/A","UNITED KINGDOM - GILT","N","Auction","--"]
["GBINT / GBGV  IO Str 07-Mar-2036","STRIP","07-Mar-2036",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB0032729922","GBTMAR36I=",null,"29-May-2003","Unsecured","Strip - Interest only","N",17.806999999999999,17.815000000000001,7.8,1.98,"IS","MAT","07-Mar-2036",70.165499999999994,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GBPRI / GBGV  PO Str 07-Mar-2036","STRIP","07-Mar-2036",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB0032727876","GBTMAR36P=",null,"29-May-2003","Unsecured","Strip - Principal only","N",17.806999999999999,17.815000000000001,7.8,1.98,"IS","MAT","07-Mar-2036",70.165499999999994,"N/A","UNITED KINGDOM - PRINCIPAL STRIP","N",null,"--"]
["GBINT / GBGV  IO Str 07-Jun-2036","STRIP","07-Jun-2036",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB00B0127B43","GBTJUN36I=",null,"27-May-2004","Unsecured","Strip - Interest only","N",18.053999999999998,18.07,7.2,1.9850000000000001,"IS","MAT","09-Jun-2036",69.755300000000005,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GBINT / GBGV  IO Str 07-Sep-2036","STRIP","07-Sep-2036",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB00B61BCQ39","GBTSEP36I=",null,"03-Jul-2009","Unsecured","Strip - Interest only","N",18.300999999999998,18.317,6.5,1.9870000000000001,"IS","MAT","08-Sep-2036",69.382999999999996,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GBINF / GBGV   0.125 22-Nov-2036",null,"22-Nov-2036",8976437000,8976437000,0.125,"Fixed Coupon","United Kingdom","Great Britain Pound","GB00BYZW3J87","GBIL0E36=",null,"11-Mar-2016","Unsecured","Gilt Treasury Stock","Y",18.654,18.667000000000002,-343.9,-1.512,"IS","MAT","24-Nov-2036",135.52000000000001,"N/A","UNITED KINGDOM - INFLATION PROTECTED GILTS","N","Auction","--"]
["GBINT / GBGV  IO Str 07-Dec-2036","STRIP","07-Dec-2036",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB00B0126S45","GBTDEC36I=",null,"27-May-2004","Unsecured","Strip - Interest only","N",18.547999999999998,18.562999999999999,6.3,1.9950000000000001,"IS","MAT","08-Dec-2036",68.937700000000007,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GBINT / GBGV  IO Str 07-Mar-2037","STRIP","07-Mar-2037",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB00B61NZ372","GBTMAR37I=",null,"03-Jul-2009","Unsecured","Strip - Interest only","N",18.795999999999999,18.809999999999999,5.2,1.9930000000000001,"IS","MAT","09-Mar-2037",68.629499999999993,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GBINT / GBGV  IO Str 07-Jun-2037","STRIP","07-Jun-2037",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB00B0127L41","GBTJUN37I=",null,"27-May-2004","Unsecured","Strip - Interest only","N",19.042999999999999,19.056000000000001,5.2,2.0009999999999999,"IS","MAT","08-Jun-2037",68.186700000000002,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GBINT / GBGV  IO Str 07-Sep-2037","STRIP","07-Sep-2037",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB00B614YC20","GBTSEP37I=",null,"03-Jul-2009","Unsecured","Strip - Interest only","N",19.292000000000002,19.305,2.6,1.982,"IS","MAT","07-Sep-2037",68.090800000000002,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GBPRI / GBGV  PO Str 07-Sep-2037","STRIP","07-Sep-2037",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB00BZ4TGS74","GBTSEP37P=",null,"05-May-2017","Unsecured","Strip - Principal only","N",19.292000000000002,19.305,2.6,1.982,"IS","MAT","07-Sep-2037",68.090800000000002,"N/A","UNITED KINGDOM - PRINCIPAL STRIP","N",null,"--"]
["GILT / GBGV   1.750 07-Sep-2037",null,"07-Sep-2037",12084792000,12084792000,1.75,"Fixed Coupon","United Kingdom","Great Britain Pound","GB00BZB26Y51","GBT1T37=",null,"09-Nov-2016","Unsecured","Gilt Treasury Stock","N",16.382999999999999,16.311,0.7,1.9119999999999999,"IS","MAT","07-Sep-2037",97.37,"N/A","UNITED KINGDOM - GILT","N","Auction","--"]
["GBINF / GBGV   1.125 22-Nov-2037",null,"22-Nov-2037",13065680000,13796083000,1.125,"Fixed Coupon","United Kingdom","Great Britain Pound","GB00B1L6W962","GBIL1E37=",null,"21-Feb-2007","Unsecured","Gilt Treasury Stock","Y",18.324000000000002,18.292999999999999,-345.4,-1.5169999999999999,"IS","MAT","23-Nov-2037",160.91,"N/A","UNITED KINGDOM - INFLATION PROTECTED GILTS","N","Auction","--"]
["GBINT / GBGV  IO Str 07-Dec-2037","STRIP","07-Dec-2037",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB00B0127N64","GBTDEC37I=",null,"27-May-2004","Unsecured","Strip - Interest only","N",19.539000000000001,19.552,2.2999999999999998,1.986,"IS","MAT","07-Dec-2037",67.705399999999997,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GBINT / GBGV  IO Str 07-Mar-2038","STRIP","07-Mar-2038",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB00B61NVB70","GBTMAR38I=",null,"03-Jul-2009","Unsecured","Strip - Interest only","N",19.786000000000001,19.797999999999998,2.2999999999999998,1.994,"IS","MAT","08-Mar-2038",67.272499999999994,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GBINT / GBGV  IO Str 07-Jun-2038","STRIP","07-Jun-2038",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB00B0127Q95","GBTJUN38I=",null,"27-May-2004","Unsecured","Strip - Interest only","N",20.033000000000001,20.045000000000002,2.1,1.9950000000000001,"IS","MAT","07-Jun-2038",66.921199999999999,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GBINT / GBGV  IO Str 07-Sep-2038","STRIP","07-Sep-2038",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB00B61LFW02","GBTSEP38I=",null,"03-Jul-2009","Unsecured","Strip - Interest only","N",20.280999999999999,20.294,1.8,1.9950000000000001,"IS","MAT","07-Sep-2038",66.583299999999994,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GBINT / GBGV  IO Str 07-Dec-2038","STRIP","07-Dec-2038",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB00B0127W55","GBTDEC38I=",null,"27-May-2004","Unsecured","Strip - Interest only","N",20.527999999999999,20.541,2.1,2.0019999999999998,"IS","MAT","07-Dec-2038",66.1678,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GILT / GBGV   4.750 07-Dec-2038",null,"07-Dec-2038",25201400000,25210000000,4.75,"Fixed Coupon","United Kingdom","Great Britain Pound","GB00B00NY175","GBT4T38=",null,"23-Apr-2004","Unsecured","Gilt Treasury Stock","N",14.590999999999999,14.452999999999999,1.6,1.887,"IS","MAT","07-Dec-2038",148.94999999999999,"N/A","UNITED KINGDOM - GILT","N","Auction","--"]
["GBPRI / GBGV  PO Str 07-Dec-2038","STRIP","07-Dec-2038",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB00B0125J88","GBTDEC38P=",null,"27-May-2004","Unsecured","Strip - Principal only","N",20.527999999999999,20.541,2.1,2.0019999999999998,"IS","MAT","07-Dec-2038",66.1678,"N/A","UNITED KINGDOM - PRINCIPAL STRIP","N",null,"--"]
["GBINT / GBGV  IO Str 07-Mar-2039","STRIP","07-Mar-2039",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB00B61HRJ92","GBTMAR39I=",null,"03-Jul-2009","Unsecured","Strip - Interest only","N",20.774999999999999,20.783999999999999,2.4,2.0070000000000001,"IS","MAT","07-Mar-2039",65.768199999999993,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GBINT / GBGV  IO Str 07-Jun-2039","STRIP","07-Jun-2039",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB00B0BDSR09","GBTJUN39I=",null,"08-Dec-2005","Unsecured","Strip - Interest only","N",21.021999999999998,21.033999999999999,2.2999999999999998,2.008,"IS","MAT","07-Jun-2039",65.426900000000003,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GILT / GBGV   4.250 07-Sep-2039",null,"07-Sep-2039",22765628000,22765628000,4.25,"Fixed Coupon","United Kingdom","Great Britain Pound","GB00B3KJDS62","GBT4Q39=",null,"05-Mar-2009","Unsecured","Gilt Treasury Stock","N",15.397,15.254,2.2000000000000002,1.907,"IS","MAT","07-Sep-2039",141.15,"N/A","UNITED KINGDOM - GILT","N","Auction","--"]
["GBINT / GBGV  IO Str 07-Sep-2039","STRIP","07-Sep-2039",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB00B61NVD94","GBTSEP39I=",null,"03-Jul-2009","Unsecured","Strip - Interest only","N",21.27,21.283999999999999,2.1,2.0070000000000001,"IS","MAT","07-Sep-2039",65.119699999999995,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GBPRI / GBGV  PO Str 07-Sep-2039","STRIP","07-Sep-2039",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB00B61LFT72","GBTSEP39P=",null,"05-Mar-2009","Unsecured","Strip - Principal only","N",21.27,21.283999999999999,2.1,2.0070000000000001,"IS","MAT","07-Sep-2039",65.119699999999995,"N/A","UNITED KINGDOM - PRINCIPAL STRIP","N",null,"--"]
["GBINT / GBGV  IO Str 07-Dec-2039","STRIP","07-Dec-2039",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB00B0BDSS16","GBTDEC39I=",null,"08-Dec-2005","Unsecured","Strip - Interest only","N",21.516999999999999,21.530999999999999,2.2999999999999998,2.0089999999999999,"IS","MAT","07-Dec-2039",64.755700000000004,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GBINF / GBGV   0.625 22-Mar-2040",null,"22-Mar-2040",14090030000,14142014117,0.625,"Fixed Coupon","United Kingdom","Great Britain Pound","GB00B3LZBF68","GBIL0F40=",null,"28-Jan-2010","Unsecured","Gilt Treasury Stock","Y",21.077999999999999,21.056000000000001,-348.7,-1.514,"IS","MAT","22-Mar-2040",156.18,"N/A","UNITED KINGDOM - INFLATION PROTECTED GILTS","N","Underwritten","--"]
["GBINT / GBGV  IO Str 07-Jun-2040","STRIP","07-Jun-2040",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB00B0BDST23","GBTJUN40I=",null,"08-Dec-2005","Unsecured","Strip - Interest only","N",22.012,22.027000000000001,2.4,2.0110000000000001,"IS","MAT","07-Jun-2040",64.090500000000006,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GBINT / GBGV  IO Str 07-Dec-2040","STRIP","07-Dec-2040",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB00B0BDSV45","GBTDEC40I=",null,"08-Dec-2005","Unsecured","Strip - Interest only","N",22.507000000000001,22.524000000000001,2.7,2.012,"IS","MAT","07-Dec-2040",63.431199999999997,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GILT / GBGV   4.250 07-Dec-2040",null,"07-Dec-2040",24846140000,24847640000,4.25,"Fixed Coupon","United Kingdom","Great Britain Pound","GB00B6460505","GBT4Q40=",null,"30-Jun-2010","Unsecured","Gilt Treasury Stock","N",15.933,15.78,2.9,1.919,"IS","MAT","07-Dec-2040",142.79,"N/A","UNITED KINGDOM - GILT","N","Underwritten","--"]
["GBPRI / GBGV  PO Str 07-Dec-2040","STRIP","07-Dec-2040",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB00B56HGD49","GBTDEC40P=",null,"30-Jun-2010","Unsecured","Strip - Principal only","N",22.507000000000001,22.524000000000001,2.7,2.012,"IS","MAT","07-Dec-2040",63.431199999999997,"N/A","UNITED KINGDOM - PRINCIPAL STRIP","N",null,"--"]
["GBINT / GBGV  IO Str 07-Jun-2041","STRIP","07-Jun-2041",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB00B0BDSW51","GBTJUN41I=",null,"08-Dec-2005","Unsecured","Strip - Interest only","N",23.001999999999999,23.018000000000001,3,2.0139999999999998,"IS","MAT","07-Jun-2041",62.777700000000003,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GBINT / GBGV  IO Str 07-Dec-2041","STRIP","07-Dec-2041",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB00B0BDSX68","GBTDEC41I=",null,"08-Dec-2005","Unsecured","Strip - Interest only","N",23.497,23.52,3.2,2.0150000000000001,"IS","MAT","09-Dec-2041",62.1297,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GBINT / GBGV  IO Str 07-Jun-2042","STRIP","07-Jun-2042",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB00B0BDSY75","GBTJUN42I=",null,"08-Dec-2005","Unsecured","Strip - Interest only","N",23.992000000000001,24.015000000000001,3.1,2.012,"IS","MAT","09-Jun-2042",61.561599999999999,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GBINF / GBGV   0.625 22-Nov-2042",null,"22-Nov-2042",12559257000,12844260000,0.625,"Fixed Coupon","United Kingdom","Great Britain Pound","GB00B3MYD345","GBIL0F42=",null,"24-Jul-2009","Unsecured","Gilt Treasury Stock","Y",23.545999999999999,23.530999999999999,-347.8,-1.51,"IS","MAT","24-Nov-2042",164.2,"N/A","UNITED KINGDOM - INFLATION PROTECTED GILTS","N","Underwritten","--"]
["GBPRI / GBGV  PO Str 07-Dec-2042","STRIP","07-Dec-2042",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB00B2494Q05","GBTDEC42P=",null,"12-Sep-2007","Unsecured","Strip - Principal only","N",24.486999999999998,24.51,2.9,2.008,"IS","MAT","08-Dec-2042",60.999400000000001,"N/A","UNITED KINGDOM - PRINCIPAL STRIP","N",null,"--"]
["GBINT / GBGV  IO Str 07-Dec-2042","STRIP","07-Dec-2042",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB00B0BDSZ82","GBTDEC42I=",null,"08-Dec-2005","Unsecured","Strip - Interest only","N",24.486999999999998,24.51,2.9,2.008,"IS","MAT","08-Dec-2042",60.999400000000001,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GILT / GBGV   4.500 07-Dec-2042",null,"07-Dec-2042",26635466000,26648729000,4.5,"Fixed Coupon","United Kingdom","Great Britain Pound","GB00B1VWPJ53","GBT4H42=",null,"06-Jun-2007","Unsecured","Gilt Treasury Stock","N",16.762,16.591999999999999,3.8,1.9279999999999999,"IS","MAT","08-Dec-2042",150.4,"N/A","UNITED KINGDOM - GILT","N","Auction","--"]
["GBINT / GBGV  IO Str 07-Jun-2043","STRIP","07-Jun-2043",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB00B0BDT005","GBTJUN43I=",null,"08-Dec-2005","Unsecured","Strip - Interest only","N",24.983000000000001,25.004000000000001,2.6,2.0030000000000001,"IS","MAT","08-Jun-2043",60.466200000000001,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GBINT / GBGV  IO Str 07-Dec-2043","STRIP","07-Dec-2043",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB00B0BDT112","GBTDEC43I=",null,"08-Dec-2005","Unsecured","Strip - Interest only","N",25.478000000000002,25.498999999999999,2.7,2.0019999999999998,"IS","MAT","07-Dec-2043",59.883099999999999,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GILT / GBGV   3.250 22-Jan-2044",null,"22-Jan-2044",27343680000,27343680000,3.25,"Fixed Coupon","United Kingdom","Great Britain Pound","GB00B84Z9V04","GBT3Q44=",null,"24-Oct-2012","Unsecured","Gilt Treasury Stock","N",18.454999999999998,18.292999999999999,3.6,1.9430000000000001,"IS","MAT","22-Jan-2044",126.47,"N/A","UNITED KINGDOM - GILT","N","Underwritten","--"]
["GBINF / GBGV   0.125 22-Mar-2044",null,"22-Mar-2044",15725522000,15725522000,0.125,"Fixed Coupon","United Kingdom","Great Britain Pound","GB00B7RN0G65","GBIL0E44=",null,"25-Jul-2012","Unsecured","Gilt Treasury Stock","Y",25.891999999999999,25.902999999999999,-345,-1.478,"IS","MAT","22-Mar-2044",151.09,"N/A","UNITED KINGDOM - INFLATION PROTECTED GILTS","N","Regulation S","--"]
["GBINT / GBGV  IO Str 07-Jun-2044","STRIP","07-Jun-2044",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB00B0BDT229","GBTJUN44I=",null,"08-Dec-2005","Unsecured","Strip - Interest only","N",25.974,25.997,2.2999999999999998,1.998,"IS","MAT","07-Jun-2044",59.357799999999997,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GBINT / GBGV  IO Str 07-Dec-2044","STRIP","07-Dec-2044",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB00B0BDT336","GBTDEC44I=",null,"08-Dec-2005","Unsecured","Strip - Interest only","N",26.47,26.495000000000001,1.7,1.99,"IS","MAT","07-Dec-2044",58.8917,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GILT / GBGV   3.500 22-Jan-2045",null,"22-Jan-2045",27622736000,27622736000,3.5,"Fixed Coupon","United Kingdom","Great Britain Pound","GB00BN65R313","GBT3H45=",null,"25-Jun-2014","Unsecured","Gilt Treasury Stock","N",18.707999999999998,18.538,3.9,1.944,"IS","MAT","23-Jan-2045",132.44,"N/A","UNITED KINGDOM - GILT","N","Regulation S","--"]
["GBINT / GBGV  IO Str 07-Jun-2045","STRIP","07-Jun-2045",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB00B0BDT443","GBTJUN45I=",null,"07-Dec-2005","Unsecured","Strip - Interest only","N",26.966000000000001,26.991,0.7,1.9790000000000001,"IS","MAT","07-Jun-2045",58.488900000000001,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GBINT / GBGV  IO Str 07-Dec-2045","STRIP","07-Dec-2045",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB00B0BDT559","GBTDEC45I=",null,"07-Dec-2005","Unsecured","Strip - Interest only","N",27.462,27.488,0.8,1.978,"IS","MAT","07-Dec-2045",57.930700000000002,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GBINF / GBGV   0.125 22-Mar-2046",null,"22-Mar-2046",13485568000,13485568000,0.125,"Fixed Coupon","United Kingdom","Great Britain Pound","GB00BYMWG366","GBIL0E46=",null,"24-Jun-2015","Unsecured","Gilt Treasury Stock","Y",27.858000000000001,27.872,-342.5,-1.4570000000000001,"IS","MAT","22-Mar-2046",155.01499999999999,"N/A","UNITED KINGDOM - INFLATION PROTECTED GILTS","N","Regulation S","--"]
["GBINT / GBGV  IO Str 07-Jun-2046","STRIP","07-Jun-2046",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB00B0BDT666","GBTJUN46I=",null,"07-Dec-2005","Unsecured","Strip - Interest only","N",27.957999999999998,27.984000000000002,0.2,1.97,"IS","MAT","07-Jun-2046",57.493600000000001,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GILT / GBGV   4.250 07-Dec-2046",null,"07-Dec-2046",23107694000,23123944000,4.25,"Fixed Coupon","United Kingdom","Great Britain Pound","GB00B128DP45","GBT4Q46=",null,"12-May-2006","Unsecured","Gilt Treasury Stock","N",18.864000000000001,18.672000000000001,3.3,1.93,"IS","MAT","07-Dec-2046",150.99,"N/A","UNITED KINGDOM - GILT","N","Auction","--"]
["GBINT / GBGV  IO Str 07-Dec-2046","STRIP","07-Dec-2046",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB00B0BDT773","GBTDEC46I=",null,"07-Dec-2005","Unsecured","Strip - Interest only","N",28.454000000000001,28.483000000000001,-0.6,1.96,"IS","MAT","07-Dec-2046",57.095100000000002,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GBPRI / GBGV  PO Str 07-Dec-2046","STRIP","07-Dec-2046",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB00B15F3H46","GBTDEC46P=",null,"07-Jun-2006","Unsecured","Strip - Principal only","N",28.454000000000001,28.483000000000001,-0.6,1.96,"IS","MAT","07-Dec-2046",57.095100000000002,"N/A","UNITED KINGDOM - PRINCIPAL STRIP","N",null,"--"]
["GBINT / GBGV  IO Str 07-Jun-2047","STRIP","07-Jun-2047",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB00B0BDT880","GBTJUN47I=",null,"07-Dec-2005","Unsecured","Strip - Interest only","N",28.951000000000001,28.978999999999999,-1.3,1.95,"IS","MAT","07-Jun-2047",56.708100000000002,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GILT / GBGV   1.500 22-Jul-2047",null,"22-Jul-2047",24163284000,24163284000,1.5,"Fixed Coupon","United Kingdom","Great Britain Pound","GB00BDCHBW80","GBT1H47=",null,"21-Sep-2016","Unsecured","Gilt Treasury Stock","N",23.236000000000001,23.113,-1.1000000000000001,1.9179999999999999,"IS","MAT","22-Jul-2047",90.65,"N/A","UNITED KINGDOM - GILT","N","Auction","--"]
["GBINF / GBGV   0.750 22-Nov-2047",null,"22-Nov-2047",11686640000,11870342000,0.75,"Fixed Coupon","United Kingdom","Great Britain Pound","GB00B24FFM16","GBIL0T47=",null,"21-Nov-2007","Unsecured","Gilt Treasury Stock","Y",27.785,27.762,-340.9,-1.4590000000000001,"IS","MAT","22-Nov-2047",182.48,"N/A","UNITED KINGDOM - INFLATION PROTECTED GILTS","N","Auction","--"]
["GBINT / GBGV  IO Str 07-Dec-2047","STRIP","07-Dec-2047",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB00B0BDT997","GBTDEC47I=",null,"07-Dec-2005","Unsecured","Strip - Interest only","N",29.448,29.484000000000002,-1.9,1.9390000000000001,"IS","MAT","09-Dec-2047",56.344700000000003,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GBINT / GBGV  IO Str 07-Jun-2048","STRIP","07-Jun-2048",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB00B0BDTB14","GBTJUN48I=",null,"07-Dec-2005","Unsecured","Strip - Interest only","N",29.945,29.981000000000002,-2.7,1.9239999999999999,"IS","MAT","08-Jun-2048",56.0428,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GBINF / GBGV   0.125 10-Aug-2048",null,"10-Aug-2048",5750000000,5750000000,0.125,"Fixed Coupon","United Kingdom","Great Britain Pound","GB00BZ13DV40","GBIL0E48=",null,"08-Nov-2017","Unsecured","Gilt Treasury Stock","Y",30.213000000000001,30.236999999999998,-340.2,-1.4550000000000001,"IS","MAT","10-Aug-2048",160.72,"N/A","UNITED KINGDOM - INFLATION PROTECTED GILTS","N","Regulation S","--"]
["GBINT / GBGV  IO Str 07-Dec-2048","STRIP","07-Dec-2048",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB00B0BDTC21","GBTDEC48I=",null,"07-Dec-2005","Unsecured","Strip - Interest only","N",30.442,30.477,-2.7,1.917,"IS","MAT","07-Dec-2048",55.639200000000002,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GBINT / GBGV  IO Str 07-Jun-2049","STRIP","07-Jun-2049",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB00B0BDTD38","GBTJUN49I=",null,"07-Dec-2005","Unsecured","Strip - Interest only","N",30.939,30.975000000000001,-3.3,1.9,"IS","MAT","07-Jun-2049",55.389499999999998,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GBINT / GBGV  IO Str 07-Dec-2049","STRIP","07-Dec-2049",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB00B0BDTF51","GBTDEC49I=",null,"07-Dec-2005","Unsecured","Strip - Interest only","N",31.436,31.474,-3.3,1.89,"IS","MAT","07-Dec-2049",55.040900000000001,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GILT / GBGV   4.250 07-Dec-2049",null,"07-Dec-2049",19772077000,19772077000,4.25,"Fixed Coupon","United Kingdom","Great Britain Pound","GB00B39R3707","GBT4Q49=",null,"03-Sep-2008","Unsecured","Gilt Treasury Stock","N",20.280999999999999,20.097999999999999,0.1,1.88,"IS","MAT","07-Dec-2049",156.44,"N/A","UNITED KINGDOM - GILT","N","Auction","--"]
["GBPRI / GBGV  PO Str 07-Dec-2049","STRIP","07-Dec-2049",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB00B3FMYZ45","GBTDEC49P=",null,"03-Sep-2008","Unsecured","Strip - Principal only","N",31.436,31.474,-3.3,1.89,"IS","MAT","07-Dec-2049",55.040900000000001,"N/A","UNITED KINGDOM - PRINCIPAL STRIP","N",null,"--"]
["GBINF / GBGV   0.500 22-Mar-2050",null,"22-Mar-2050",12221183000,12223792801,0.5,"Fixed Coupon","United Kingdom","Great Britain Pound","GB00B421JZ66","GBIL0H50=",null,"25-Sep-2009","Unsecured","Gilt Treasury Stock","Y",30.562999999999999,30.565000000000001,-338.5,-1.47,"IS","MAT","22-Mar-2050",180.97,"N/A","UNITED KINGDOM - INFLATION PROTECTED GILTS","N","Underwritten","--"]
["GBINT / GBGV  IO Str 07-Jun-2050","STRIP","07-Jun-2050",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB00B0BDTG68","GBTJUN50I=",null,"07-Dec-2005","Unsecured","Strip - Interest only","N",31.933,31.97,-2.9,1.883,"IS","MAT","07-Jun-2050",54.646900000000002,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GBINT / GBGV  IO Str 07-Dec-2050","STRIP","07-Dec-2050",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB00B0BDTH75","GBTDEC50I=",null,"07-Dec-2005","Unsecured","Strip - Interest only","N",32.430999999999997,32.470999999999997,-3.6,1.8660000000000001,"IS","MAT","07-Dec-2050",54.4497,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GBINT / GBGV  IO Str 07-Jun-2051","STRIP","07-Jun-2051",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB00B0BDTJ99","GBTJUN51I=",null,"07-Dec-2005","Unsecured","Strip - Interest only","N",32.927,32.968000000000004,-3.2,1.8580000000000001,"IS","MAT","07-Jun-2051",54.084299999999999,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GBINT / GBGV  IO Str 07-Dec-2051","STRIP","07-Dec-2051",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB00B0BDTK05","GBTDEC51I=",null,"07-Dec-2005","Unsecured","Strip - Interest only","N",33.426000000000002,33.469000000000001,-3.8,1.84,"IS","MAT","07-Dec-2051",53.905500000000004,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GBINF / GBGV   0.250 22-Mar-2052",null,"22-Mar-2052",12366020000,12366020000,0.25,"Fixed Coupon","United Kingdom","Great Britain Pound","GB00B73ZYW09","GBIL0Q52=",null,"26-Sep-2012","Unsecured","Gilt Treasury Stock","Y",33.283999999999999,33.314999999999998,-334.6,-1.4750000000000001,"IS","MAT","22-Mar-2052",176.58,"N/A","UNITED KINGDOM - INFLATION PROTECTED GILTS","N","Regulation S","--"]
["GBINT / GBGV  IO Str 07-Jun-2052","STRIP","07-Jun-2052",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB00B0BDTL12","GBTJUN52I=",null,"07-Dec-2005","Unsecured","Strip - Interest only","N",33.923000000000002,33.969000000000001,-3.5,1.831,"IS","MAT","07-Jun-2052",53.584800000000001,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GILT / GBGV   3.750 22-Jul-2052",null,"22-Jul-2052",23591655000,23591655000,3.75,"Fixed Coupon","United Kingdom","Great Britain Pound","GB00B6RNH572","GBT3T52=",null,"28-Sep-2011","Unsecured","Gilt Treasury Stock","N",22.074999999999999,21.934000000000001,-0.9,1.841,"IS","MAT","22-Jul-2052",148.46,"N/A","UNITED KINGDOM - GILT","N","Underwritten","--"]
["GBINT / GBGV  IO Str 07-Dec-2052","STRIP","07-Dec-2052",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB00B0BDTM29","GBTDEC52I=",null,"07-Dec-2005","Unsecured","Strip - Interest only","N",34.421999999999997,34.475999999999999,-4.3,1.8109999999999999,"IS","MAT","09-Dec-2052",53.465600000000002,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GBINT / GBGV  IO Str 07-Jun-2053","STRIP","07-Jun-2053",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB00B0BDTN36","GBTJUN53I=",null,"07-Dec-2005","Unsecured","Strip - Interest only","N",34.917999999999999,34.972000000000001,-3.5,1.8069999999999999,"IS","MAT","09-Jun-2053",53.058599999999998,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GBINT / GBGV  IO Str 07-Dec-2053","STRIP","07-Dec-2053",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB00B0BDTP59","GBTDEC53I=",null,"07-Dec-2005","Unsecured","Strip - Interest only","N",35.414999999999999,35.47,-3.1,1.7989999999999999,"IS","MAT","08-Dec-2053",52.7273,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GBINT / GBGV  IO Str 07-Jun-2054","STRIP","07-Jun-2054",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB00B0BDTQ66","GBTJUN54I=",null,"07-Dec-2005","Unsecured","Strip - Interest only","N",35.912999999999997,35.969000000000001,-3.6,1.7809999999999999,"IS","MAT","08-Jun-2054",52.5914,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GBINT / GBGV  IO Str 07-Dec-2054","STRIP","07-Dec-2054",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB00B0BDTR73","GBTDEC54I=",null,"07-Dec-2005","Unsecured","Strip - Interest only","N",36.409999999999997,36.466000000000001,-3.2,1.774,"IS","MAT","07-Dec-2054",52.273600000000002,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GBINT / GBGV  IO Str 07-Jun-2055","STRIP","07-Jun-2055",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB00B0BDTS80","GBTJUN55I=",null,"07-Dec-2005","Unsecured","Strip - Interest only","N",36.906999999999996,36.963000000000001,-2.8,1.766,"IS","MAT","07-Jun-2055",51.962600000000002,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GBINF / GBGV   1.250 22-Nov-2055",null,"22-Nov-2055",10169195500,10453971000,1.25,"Fixed Coupon","United Kingdom","Great Britain Pound","GB00B0CNHZ09","GBIL1Q55=",null,"23-Sep-2005","Unsecured","Gilt Treasury Stock","Y",33.393999999999998,33.448999999999998,-326.39999999999998,-1.468,"IS","MAT","22-Nov-2055",237.47,"N/A","UNITED KINGDOM - INFLATION PROTECTED GILTS","N","Auction","--"]
["GBPRI / GBGV  PO Str 07-Dec-2055","STRIP","07-Dec-2055",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB00B0BDTV10","GBTDEC55P=",null,"08-Dec-2005","Unsecured","Strip - Principal only","N",37.405000000000001,37.465000000000003,-2.9,1.7529999999999999,"IS","MAT","07-Dec-2055",51.7515,"N/A","UNITED KINGDOM - PRINCIPAL STRIP","N",null,"--"]
["GBINT / GBGV  IO Str 07-Dec-2055","STRIP","07-Dec-2055",0,0,"--","Stripped Coupon","United Kingdom","Great Britain Pound","GB00B0BDTT97","GBTDEC55I=",null,"07-Dec-2005","Unsecured","Strip - Interest only","N",37.405000000000001,37.465000000000003,-2.9,1.7529999999999999,"IS","MAT","07-Dec-2055",51.7515,"N/A","UNITED KINGDOM - INTEREST STRIP","N",null,"--"]
["GILT / GBGV   4.250 07-Dec-2055",null,"07-Dec-2055",25994750000,26010900000,4.25,"Fixed Coupon","United Kingdom","Great Britain Pound","GB00B06YGN05","GBT4Q55=",null,"27-May-2005","Unsecured","Gilt Treasury Stock","N",22.99,22.916,-2.4,1.7829999999999999,"IS","MAT","07-Dec-2055",167.54,"N/A","UNITED KINGDOM - GILT","N","Auction","--"]
["GBINF / GBGV   0.125 22-Nov-2056",null,"22-Nov-2056",4750000000,4750000000,0.125,"Fixed Coupon","United Kingdom","Great Britain Pound","GB00BYVP4K94","GBIL0E56=",null,"30-Nov-2016","Unsecured","Gilt Treasury Stock","Y",38.347000000000001,38.417999999999999,-322.5,-1.462,"IS","MAT","22-Nov-2056",182.96,"N/A","UNITED KINGDOM - INFLATION PROTECTED GILTS","N","Regulation S","--"]
["GILT / GBGV   1.750 22-Jul-2057",null,"22-Jul-2057",12062680000,12062680000,1.75,"Fixed Coupon","United Kingdom","Great Britain Pound","GB00BD0XH204","GBT1T57=",null,"25-Jan-2017","Unsecured","Gilt Treasury Stock","N",28.268000000000001,28.285,-1.1000000000000001,1.762,"IS","MAT","23-Jul-2057",99.67,"N/A","UNITED KINGDOM - GILT","N","Regulation S","--"]
["GBINF / GBGV   0.125 22-Mar-2058",null,"22-Mar-2058",10953298000,10953298000,0.125,"Fixed Coupon","United Kingdom","Great Britain Pound","GB00BP9DLZ64","GBIL0E58=",null,"30-Jul-2014","Unsecured","Gilt Treasury Stock","Y",39.654000000000003,39.729999999999997,-321.2,-1.4730000000000001,"IS","MAT","22-Mar-2058",187.54,"N/A","UNITED KINGDOM - INFLATION PROTECTED GILTS","N","Regulation S","--"]
["GILT / GBGV   4.000 22-Jan-2060",null,"22-Jan-2060",23608794000,23608794000,4,"Fixed Coupon","United Kingdom","Great Britain Pound","GB00B54QLM75","GBT460=",null,"22-Oct-2009","Unsecured","Gilt Treasury Stock","N",25.091000000000001,25.096,-4,1.74,"IS","MAT","22-Jan-2060",166.99,"N/A","UNITED KINGDOM - GILT","N","Underwritten","--"]
["GBINF / GBGV   0.375 22-Mar-2062",null,"22-Mar-2062",12479737000,12750000000,0.375,"Fixed Coupon","United Kingdom","Great Britain Pound","GB00B4PTCY75","GBIL0R62=",null,"26-Oct-2011","Unsecured","Gilt Treasury Stock","Y",42.21,42.323,-323.39999999999998,-1.4910000000000001,"IS","MAT","22-Mar-2062",216.72,"N/A","UNITED KINGDOM - INFLATION PROTECTED GILTS","N","Regulation S","--"]
["GILT / GBGV   2.500 22-Jul-2065",null,"22-Jul-2065",19326999000,19326999000,2.5,"Fixed Coupon","United Kingdom","Great Britain Pound","GB00BYYMZX75","GBT2H65=",null,"21-Oct-2015","Unsecured","Gilt Treasury Stock","N",29.884,29.965,-5.5,1.712,"IS","MAT","22-Jul-2065",125.49,"N/A","UNITED KINGDOM - GILT","N","Regulation S","--"]
["GBINF / GBGV   0.125 22-Nov-2065",null,"22-Nov-2065",7250000000,7250000000,0.125,"Fixed Coupon","United Kingdom","Great Britain Pound","GB00BD9MZZ71","GBIL0E65=",null,"24-Feb-2016","Unsecured","Gilt Treasury Stock","Y",47.19,47.325000000000003,-324.5,-1.506,"IS","MAT","23-Nov-2065",214.4,"N/A","UNITED KINGDOM - INFLATION PROTECTED GILTS","N","Underwritten","--"]
["GBINF / GBGV   0.125 22-Mar-2068",null,"22-Mar-2068",12600000000,12600000000,0.125,"Fixed Coupon","United Kingdom","Great Britain Pound","GB00BDX8CX86","GBIL0E68=",null,"25-Sep-2013","Unsecured","Gilt Treasury Stock","Y",49.484999999999999,49.633000000000003,-327,-1.5309999999999999,"IS","MAT","22-Mar-2068",225.1986,"N/A","UNITED KINGDOM - INFLATION PROTECTED GILTS","N","Underwritten","--"]
["GILT / GBGV   3.500 22-Jul-2068",null,"22-Jul-2068",19485985000,19485985000,3.5,"Fixed Coupon","United Kingdom","Great Britain Pound","GB00BBJNQY21","GBT3H68=",null,"26-Jun-2013","Unsecured","Gilt Treasury Stock","N",29.074999999999999,29.164999999999999,-6.1,1.71,"IS","MAT","23-Jul-2068",160.27000000000001,"N/A","UNITED KINGDOM - GILT","N","Regulation S","--"]
["Total",241,1512092015059,1519268389409]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Program Type"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]

{"sheet":"UNITED STATES","index":32,"n_rows":1103,"n_cols":33,"rows_kept":1103,"cut":false,"hidden":true,"merged":[[9,29,9,32],[4,0,4,27],[0,0,0,20],[2,0,2,20],[3,0,3,20]]}
["UNITED STATES TREASURY | Thomson Reuters Eikon                                13-Mar-2018 14:51","UNITED STATES TREASURY | Thomson Reuters Eikon                                13-Mar-2018 14:51","UNITED STATES TREASURY | Thomson Reuters Eikon                                13-Mar-2018 14:51","UNITED STATES TREASURY | Thomson Reuters Eikon                                13-Mar-2018 14:51","UNITED STATES TREASURY | Thomson Reuters Eikon                                13-Mar-2018 14:51","UNITED STATES TREASURY | Thomson Reuters Eikon                                13-Mar-2018 14:51","UNITED STATES TREASURY | Thomson Reuters Eikon                                13-Mar-2018 14:51","UNITED STATES TREASURY | Thomson Reuters Eikon                                13-Mar-2018 14:51","UNITED STATES TREASURY | Thomson Reuters Eikon                                13-Mar-2018 14:51","UNITED STATES TREASURY | Thomson Reuters Eikon                                13-Mar-2018 14:51","UNITED STATES TREASURY | Thomson Reuters Eikon                                13-Mar-2018 14:51","UNITED STATES TREASURY | Thomson Reuters Eikon                                13-Mar-2018 14:51","UNITED STATES TREASURY | Thomson Reuters Eikon                                13-Mar-2018 14:51","UNITED STATES TREASURY | Thomson Reuters Eikon                                13-Mar-2018 14:51","UNITED STATES TREASURY | Thomson Reuters Eikon                                13-Mar-2018 14:51","UNITED STATES TREASURY | Thomson Reuters Eikon                                13-Mar-2018 14:51","UNITED STATES TREASURY | Thomson Reuters Eikon                                13-Mar-2018 14:51","UNITED STATES TREASURY | Thomson Reuters Eikon                                13-Mar-2018 14:51","UNITED STATES TREASURY | Thomson Reuters Eikon                                13-Mar-2018 14:51","UNITED STATES TREASURY | Thomson Reuters Eikon                                13-Mar-2018 14:51","UNITED STATES TREASURY | Thomson Reuters Eikon                                13-Mar-2018 14:51"]
[]
["Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure","Debt Structure"]
["Currency: U.S. Dollar","Currency: U.S. Dollar","Currency: U.S. Dollar","Currency: U.S. Dollar","Currency: U.S. Dollar","Currency: U.S. Dollar","Currency: U.S. Dollar","Currency: U.S. Dollar","Currency: U.S. Dollar","Currency: U.S. Dollar","Currency: U.S. Dollar","Currency: U.S. Dollar","Currency: U.S. Dollar","Currency: U.S. Dollar","Currency: U.S. Dollar","Currency: U.S. Dollar","Currency: U.S. Dollar","Currency: U.S. Dollar","Currency: U.S. Dollar","Currency: U.S. Dollar","Currency: U.S. Dollar"]
["Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds","Bonds",null,"Issuer Description"]
["Bond Type","Issues","Outstanding","Issued",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description","UNITED STATES TREASURY"]
["Domestic",1087,14685068951200,14847787609870,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Parent","--"]
["Description","Asset Duplicated","Maturity Date","Amount Outstanding","Issued Amount","Coupon","Coupon Class","Market of Issue","Currency","ISIN","RIC","Cusip","Issue Date","Seniority Type","Instrument Type","Principal Index Link Flag","Modified Duration","Option Adjusted Duration","Option Adjusted Spread","Yield","Yield Type","Yield Event","Yield Date","Last Price","Capital Tier","Government Bond Type","Is Convertible","Offering Type","Program Type","Ultimate Parent","--"]
["GOVT / UST    1.000 15-Mar-2018",null,"15-Mar-2018",24000045900,24001176900,1,"Fixed Coupon","United States","U.S. Dollar","US912828J686","912828J68=","912828J68","16-Mar-2015","Unsecured","Note","N",6.0000000000000001E-3,5.0000000000000001E-3,-68.2,0.998,"GB","MAT","15-Mar-2018",100,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPI / UST   IO Str 15-Mar-2018","STRIP","15-Mar-2018",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834JX75","912834JX7=RRPS","912834JX7","16-Mar-2015","Unsecured","Strip - Interest only","N",6.0000000000000001E-3,5.0000000000000001E-3,-25.6,1.419,"GB","MAT","15-Mar-2018",99.992199999999997,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--","Debt Structure","Debt Structure","Debt Structure","Debt Structure"]
["STRIPP / UST   PO Str 15-Mar-2018","STRIP","15-Mar-2018",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820T724","912820T72=RRPS","912820T72","16-Mar-2015","Unsecured","Strip - Principal only","N",6.0000000000000001E-3,5.0000000000000001E-3,-25.6,1.419,"GB","MAT","15-Mar-2018",99.992199999999997,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--","Name","#","Amount Issued","Amount Outstanding"]
["USTB / UST     Bill 15-Mar-2018",null,"15-Mar-2018",127997049000,128001045300,"--","Discount/Zero Coupon","United States","U.S. Dollar","US912796NW50","912796NW5=","912796NW5","14-Sep-2017","Unsecured","Bill","N",6.0000000000000001E-3,5.0000000000000001E-3,-27.3,1.409,"TB","MAT","15-Mar-2018",99.9923,"N/A","UNITED STATES TREASURY BILL","N","Auction","--","Bonds",1087,14847787609870,14685068951200]
["USTB / UST     Bill 22-Mar-2018",null,"22-Mar-2018",135994092300,136000907300,"--","Discount/Zero Coupon","United States","U.S. Dollar","US912796NX34","912796NX3=","912796NX3","21-Sep-2017","Unsecured","Bill","N",2.5000000000000001E-2,2.4E-2,-23.2,1.45,"TB","MAT","22-Mar-2018",99.964299999999994,"N/A","UNITED STATES TREASURY BILL","N","Auction","--","Bonds - To Be Issued",3,28000025100,28000025100]
["USTB / UST     Bill 29-Mar-2018",null,"29-Mar-2018",161002171100,161002486600,"--","Discount/Zero Coupon","United States","U.S. Dollar","US912796LS66","912796LS6=","912796LS6","30-Mar-2017","Unsecured","Bill","N",4.3999999999999997E-2,4.2999999999999997E-2,-14,1.542,"TB","MAT","29-Mar-2018",99.932400000000001,"N/A","UNITED STATES TREASURY BILL","N","Auction","--","Bonds (As Borrower)",0,0,0]
["STRIPI / UST   IO Str 31-Mar-2018","STRIP","31-Mar-2018",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834KE75","912834KE7=","912834KE7","31-Mar-2011","Unsecured","Strip - Interest only","N",0.05,5.3999999999999999E-2,-11.2,1.746,"GB","MAT","02-Apr-2018",99.914100000000005,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--","Bonds (As Borrower) - To Be Issued",0,0,0]
["GOVT / UST    0.750 31-Mar-2018",null,"31-Mar-2018",35000030600,35000030600,0.75,"Fixed Coupon","United States","U.S. Dollar","US912828UU22","912828UU2=","912828UU2","01-Apr-2013","Unsecured","Note","N",0.05,5.3999999999999999E-2,13.3,2.0169999999999999,"GB","MAT","02-Apr-2018",99.9375,"N/A","UNITED STATES TREASURY BOND","N","Auction","--","Loans",0,0,"--"]
["STRIPP / UST   PO Str 31-Mar-2018","STRIP","31-Mar-2018",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820B896","912820B89=RRPS","912820B89","01-Apr-2013","Unsecured","Strip - Principal only","N",0.05,5.3999999999999999E-2,-11.2,1.746,"GB","MAT","02-Apr-2018",99.914100000000005,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--","Total",1090,14875787634970,14713068976300]
["STRIPP / UST   PO Str 31-Mar-2018","STRIP","31-Mar-2018",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128202G14","9128202G1=RRPS","9128202G1","31-Mar-2016","Unsecured","Strip - Principal only","N",0.05,5.3999999999999999E-2,-11.2,1.746,"GB","MAT","02-Apr-2018",99.914100000000005,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    0.875 31-Mar-2018",null,"31-Mar-2018",32194224300,32194617000,0.875,"Fixed Coupon","United States","U.S. Dollar","US912828Q459","912828Q45=","912828Q45","31-Mar-2016","Unsecured","Note","N",0.05,5.3999999999999999E-2,-4.2,1.8240000000000001,"GB","MAT","02-Apr-2018",99.953100000000006,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["GOVT / UST    2.875 31-Mar-2018",null,"31-Mar-2018",30300265300,30300515500,2.875,"Fixed Coupon","United States","U.S. Dollar","US912828QB96","912828QB9=","912828QB9","31-Mar-2011","Unsecured","Note","N",0.05,5.3999999999999999E-2,-24.8,1.595,"GB","MAT","02-Apr-2018",100.0625,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 31-Mar-2018","STRIP","31-Mar-2018",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820XV42","912820XV4=","912820XV4","31-Mar-2011","Unsecured","Strip - Principal only","N",0.05,5.3999999999999999E-2,-11.2,1.746,"GB","MAT","02-Apr-2018",99.914100000000005,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N",null,"--"]
["USTB / UST     Bill 05-Apr-2018",null,"05-Apr-2018",149000519100,149002311900,"--","Discount/Zero Coupon","United States","U.S. Dollar","US912796NY17","912796NY1=","912796NY1","05-Oct-2017","Unsecured","Bill","N",6.0999999999999999E-2,6.2E-2,-10.4,1.5780000000000001,"TB","MAT","05-Apr-2018",99.900700000000001,"N/A","UNITED STATES TREASURY BILL","N","Auction","--"]
["USTB / UST     Bill 12-Apr-2018",null,"12-Apr-2018",133998427600,134001351800,"--","Discount/Zero Coupon","United States","U.S. Dollar","US912796PA13","912796PA1=","912796PA1","12-Oct-2017","Unsecured","Bill","N",0.08,8.1000000000000003E-2,-6.3,1.619,"TB","MAT","12-Apr-2018",99.867099999999994,"N/A","UNITED STATES TREASURY BILL","N","Auction","--"]
["STIPSI / UST   IO Str 15-Apr-2018","STRIP","15-Apr-2018",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912833L401","--","912833L40","15-Apr-1998","Unsecured","Strip - Interest only","Y",8.8999999999999996E-2,9.5000000000000001E-2,-490.5,-3.39,"GB","MAT","16-Apr-2018",100.3023,"N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["STRIPI / UST   IO Str 15-Apr-2018","STRIP","15-Apr-2018",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834JZ24","912834JZ2=RRPS","912834JZ2","15-Apr-2015","Unsecured","Strip - Interest only","N",8.8999999999999996E-2,9.1999999999999998E-2,-0.2,1.732,"GB","MAT","16-Apr-2018",99.843800000000002,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["STRIPP / UST   PO Str 15-Apr-2018","STRIP","15-Apr-2018",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820U391","912820U39=RRPS","912820U39","15-Apr-2015","Unsecured","Strip - Principal only","N",8.8999999999999996E-2,9.1999999999999998E-2,-0.2,1.732,"GB","MAT","16-Apr-2018",99.843800000000002,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["USTIP / UST    0.125 15-Apr-2018",null,"15-Apr-2018",49993534000,50000035100,0.125,"Fixed Coupon","United States","U.S. Dollar","US912828UX60","912828UX6=","912828UX6","30-Apr-2013","Unsecured","Note","Y",8.8999999999999996E-2,9.5000000000000001E-2,-505.5,-3.55,"GB","MAT","16-Apr-2018",100.32810000000001,"N/A","UNITED STATES TREASURY INFLATION PROTECTED BONDS","N","Auction","--"]
["GOVT / UST    0.750 15-Apr-2018",null,"15-Apr-2018",24000016600,24000016600,0.75,"Fixed Coupon","United States","U.S. Dollar","US912828K254","912828K25=","912828K25","15-Apr-2015","Unsecured","Note","N",8.8999999999999996E-2,9.1999999999999998E-2,-11.7,1.613,"GB","MAT","16-Apr-2018",99.921899999999994,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STIPSP / UST   PO Str 15-Apr-2018","STRIP","15-Apr-2018",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820C472","--","912820C47","30-Apr-2013","Unsecured","Strip - Principal only","Y",8.8999999999999996E-2,9.5000000000000001E-2,-492.4,-3.41,"GB","MAT","16-Apr-2018",100.30410000000001,"N/A","US GOVERNMENT INFLATION PROTECTED PRINCIPAL STRIP ISSUE","N","Auction","--"]
["USTB / UST     Bill 19-Apr-2018",null,"19-Apr-2018",113992568900,114001766500,"--","Discount/Zero Coupon","United States","U.S. Dollar","US912796PB95","912796PB9=","912796PB9","19-Oct-2017","Unsecured","Bill","N",0.1,0.1,-6.7,1.615,"TB","MAT","19-Apr-2018",99.836600000000004,"N/A","UNITED STATES TREASURY BILL","N","Auction","--"]
["USTB / UST     Bill 26-Apr-2018",null,"26-Apr-2018",103998261500,104000785300,"--","Discount/Zero Coupon","United States","U.S. Dollar","US912796LX51","912796LX5=","912796LX5","27-Apr-2017","Unsecured","Bill","N",0.11899999999999999,0.12,-8.3000000000000007,1.6,"TB","MAT","26-Apr-2018",99.807500000000005,"N/A","UNITED STATES TREASURY BILL","N","Auction","--"]
["STRIPP / UST   PO Str 30-Apr-2018","STRIP","30-Apr-2018",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820C621","912820C62=RRPS","912820C62","30-Apr-2013","Unsecured","Strip - Principal only","N",0.13,0.13,4.5,1.7270000000000001,"GB","MAT","30-Apr-2018",99.773399999999995,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["USTFRN / UST    1.867 30-Apr-2018 FRN",null,"30-Apr-2018",44986079500,44986131700,1.8671,"Floating Coupon","United States","U.S. Dollar","US912828Q863","912828Q86=","912828Q86","02-May-2016","Unsecured","Note","N",0.13100000000000001,"--","--",1.621,"GB","MAT","30-Apr-2018",100.0324,"N/A","UNITED STATES TREASURY FLOATING RATE NOTE","N","Auction","--"]
["STRIPP / UST   PO Str 30-Apr-2018","STRIP","30-Apr-2018",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128202M81","9128202M8=RRPS","9128202M8","02-May-2016","Unsecured","Strip - Principal only","N",0.13,0.13,4.5,1.7270000000000001,"GB","MAT","30-Apr-2018",99.773399999999995,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    0.750 30-Apr-2018",null,"30-Apr-2018",32904524800,32909256100,0.75,"Fixed Coupon","United States","U.S. Dollar","US912828Q947","912828Q94=","912828Q94","02-May-2016","Unsecured","Note","N",0.13,0.13,-9.6999999999999993,1.577,"GB","MAT","30-Apr-2018",99.890600000000006,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPI / UST   IO Str 30-Apr-2018","STRIP","30-Apr-2018",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834KG24","912834KG2=RRPS","912834KG2","02-May-2011","Unsecured","Strip - Interest only","N",0.13,0.13,4.5,1.7270000000000001,"GB","MAT","30-Apr-2018",99.773399999999995,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["STRIPP / UST   PO Str 30-Apr-2018","STRIP","30-Apr-2018",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820YC51","912820YC5=RRPS","912820YC5","02-May-2011","Unsecured","Strip - Principal only","N",0.13,0.13,4.5,1.7270000000000001,"GB","MAT","30-Apr-2018",99.773399999999995,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N",null,"--"]
["GOVT / UST    2.625 30-Apr-2018",null,"30-Apr-2018",30829673800,30829673800,2.625,"Fixed Coupon","United States","U.S. Dollar","US912828QG83","912828QG8=","912828QG8","02-May-2011","Unsecured","Note","N",0.13,0.13,-0.4,1.669,"GB","MAT","30-Apr-2018",100.125,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["GOVT / UST    0.625 30-Apr-2018",null,"30-Apr-2018",34999543600,35000013600,0.625,"Fixed Coupon","United States","U.S. Dollar","US912828UZ19","912828UZ1=","912828UZ1","30-Apr-2013","Unsecured","Note","N",0.13,0.13,1.6,1.6890000000000001,"GB","MAT","30-Apr-2018",99.859399999999994,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["USTB / UST     Bill 03-May-2018",null,"03-May-2018",84007291300,84007291300,"--","Discount/Zero Coupon","United States","U.S. Dollar","US912796PC78","912796PC7=","912796PC7","02-Nov-2017","Unsecured","Bill","N",0.13900000000000001,0.13900000000000001,-8.1999999999999993,1.6,"TB","MAT","03-May-2018",99.776899999999998,"N/A","UNITED STATES TREASURY BILL","N","Auction","--"]
["USTB / UST     Bill 10-May-2018",null,"10-May-2018",83999562900,84000504200,"--","Discount/Zero Coupon","United States","U.S. Dollar","US912796PF00","912796PF0=","912796PF0","09-Nov-2017","Unsecured","Bill","N",0.158,0.157,-3.6,1.647,"TB","MAT","10-May-2018",99.739000000000004,"N/A","UNITED STATES TREASURY BILL","N","Auction","--"]
["STRIPI / UST   IO Str 15-May-2018","STRIP","15-May-2018",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912833KR06","912833KR0=","912833KR0","16-May-1988","Unsecured","Strip - Interest only","N",0.17199999999999999,0.17100000000000001,4.3,1.716,"GB","MAT","15-May-2018",99.703100000000006,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["GOVT / UST    1.000 15-May-2018",null,"15-May-2018",24542731500,24542959600,1,"Fixed Coupon","United States","U.S. Dollar","US912828XA31","912828XA3=","912828XA3","15-May-2015","Unsecured","Note","N",0.17199999999999999,0.17100000000000001,-13.6,1.5389999999999999,"GB","MAT","15-May-2018",99.906300000000002,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 15-May-2018","STRIP","15-May-2018",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912803AN32","912803AN3=","912803AN3","16-May-1988","Unsecured","Strip - Principal only","N",0.17199999999999999,0.17100000000000001,4.3,1.716,"GB","MAT","15-May-2018",99.703100000000006,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N",null,"--"]
["GOVT / UST    3.875 15-May-2018",null,"15-May-2018",34078059700,34078059700,3.875,"Fixed Coupon","United States","U.S. Dollar","US912828HZ65","912828HZ6=","912828HZ6","15-May-2008","Unsecured","Note","N",0.17199999999999999,0.17100000000000001,2.4,1.6970000000000001,"GB","MAT","15-May-2018",100.375,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 15-May-2018","STRIP","15-May-2018",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820U888","912820U88=","912820U88","15-May-2015","Unsecured","Strip - Principal only","N",0.17199999999999999,0.17100000000000001,-4.9000000000000004,1.625,"GB","MAT","15-May-2018",99.718800000000002,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    9.125 15-May-2018",null,"15-May-2018",6717439000,8709439000,9.125,"Fixed Coupon","United States","U.S. Dollar","US912810EA26","912810EA2=","912810EA2","16-May-1988","Unsecured","Bond","N",0.17199999999999999,0.17100000000000001,37.299999999999997,2.0430000000000001,"GB","MAT","15-May-2018",101.2188,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 15-May-2018","STRIP","15-May-2018",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820QW08","912820QW0=","912820QW0","15-May-2008","Unsecured","Strip - Principal only","N",0.17199999999999999,0.17100000000000001,-4.9000000000000004,1.625,"GB","MAT","15-May-2018",99.718800000000002,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N",null,"--"]
["USTB / UST     Bill 17-May-2018",null,"17-May-2018",84000177000,84001503000,"--","Discount/Zero Coupon","United States","U.S. Dollar","US912796PG82","912796PG8=","912796PG8","16-Nov-2017","Unsecured","Bill","N",0.17699999999999999,0.17599999999999999,-1,1.673,"TB","MAT","17-May-2018",99.703000000000003,"N/A","UNITED STATES TREASURY BILL","N","Auction","--"]
["USTB / UST     Bill 24-May-2018",null,"24-May-2018",106997746700,107000220900,"--","Discount/Zero Coupon","United States","U.S. Dollar","US912796MB23","912796MB2=","912796MB2","25-May-2017","Unsecured","Bill","N",0.19700000000000001,0.19500000000000001,-0.5,1.6779999999999999,"TB","MAT","24-May-2018",99.67,"N/A","UNITED STATES TREASURY BILL","N","Auction","--"]
["GOVT / UST    1.000 31-May-2018",null,"31-May-2018",34999424000,35000033000,1,"Fixed Coupon","United States","U.S. Dollar","US912828VE70","912828VE7=","912828VE7","31-May-2013","Unsecured","Note","N",0.216,0.214,3.9,1.722,"GB","MAT","31-May-2018",99.843800000000002,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPI / UST   IO Str 31-May-2018","STRIP","31-May-2018",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834KJ62","912834KJ6=RRPS","912834KJ6","31-May-2011","Unsecured","Strip - Interest only","N",0.216,0.214,2,1.702,"GB","MAT","31-May-2018",99.632800000000003,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["STRIPP / UST   PO Str 31-May-2018","STRIP","31-May-2018",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128202S51","9128202S5=RRPS","9128202S5","31-May-2016","Unsecured","Strip - Principal only","N",0.216,0.214,-1.7,1.6659999999999999,"GB","MAT","31-May-2018",99.640600000000006,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    0.875 31-May-2018",null,"31-May-2018",32630559200,32630737400,0.875,"Fixed Coupon","United States","U.S. Dollar","US912828R515","912828R51=","912828R51","31-May-2016","Unsecured","Note","N",0.216,0.214,6,1.742,"GB","MAT","31-May-2018",99.8125,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["USTB / UST     Bill 31-May-2018",null,"31-May-2018",87000148100,87000704900,"--","Discount/Zero Coupon","United States","U.S. Dollar","US912796PH65","912796PH6=","912796PH6","30-Nov-2017","Unsecured","Bill","N",0.216,0.214,-0.4,1.679,"TB","MAT","31-May-2018",99.637900000000002,"N/A","UNITED STATES TREASURY BILL","N","Auction","--"]
["GOVT / UST    2.375 31-May-2018",null,"31-May-2018",31440908300,31440908600,2.375,"Fixed Coupon","United States","U.S. Dollar","US912828QQ65","912828QQ6=","912828QQ6","31-May-2011","Unsecured","Note","N",0.216,0.214,3.5,1.7170000000000001,"GB","MAT","31-May-2018",100.14060000000001,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 31-May-2018","STRIP","31-May-2018",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820F442","912820F44=RRPS","912820F44","31-May-2013","Unsecured","Strip - Principal only","N",0.216,0.214,-1.7,1.6659999999999999,"GB","MAT","31-May-2018",99.640600000000006,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STRIPP / UST   PO Str 31-May-2018","STRIP","31-May-2018",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820YF82","912820YF8=RRPS","912820YF8","31-May-2011","Unsecured","Strip - Principal only","N",0.216,0.214,-1.7,1.6659999999999999,"GB","MAT","31-May-2018",99.640600000000006,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N",null,"--"]
["USTB / UST     Bill 07-Jun-2018",null,"07-Jun-2018",87000213600,87000484100,"--","Discount/Zero Coupon","United States","U.S. Dollar","US912796PJ22","912796PJ2=","912796PJ2","07-Dec-2017","Unsecured","Bill","N",0.23200000000000001,0.23300000000000001,-0.4,1.68,"TB","MAT","07-Jun-2018",99.605800000000002,"N/A","UNITED STATES TREASURY BILL","N","Auction","--"]
["USTB / UST     Bill 14-Jun-2018",null,"14-Jun-2018",39000350200,90000733000,"--","Discount/Zero Coupon","United States","U.S. Dollar","US912796PL77","912796PL7=","912796PL7","14-Dec-2017","Unsecured","Bill","N",0.252,0.252,0,1.6950000000000001,"TB","MAT","14-Jun-2018",99.569900000000004,"N/A","UNITED STATES TREASURY BILL","N","Auction","--"]
["GOVT / UST    1.125 15-Jun-2018",null,"15-Jun-2018",23999854700,24000180400,1.125,"Fixed Coupon","United States","U.S. Dollar","US912828XF28","912828XF2=","912828XF2","15-Jun-2015","Unsecured","Note","N",0.254,0.255,3.4,1.732,"GB","MAT","15-Jun-2018",99.843800000000002,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPI / UST   IO Str 15-Jun-2018","STRIP","15-Jun-2018",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834KD92","912834KD9=RRPS","912834KD9","15-Jun-2015","Unsecured","Strip - Interest only","N",0.254,0.255,3.8,1.736,"GB","MAT","15-Jun-2018",99.554699999999997,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["STRIPP / UST   PO Str 15-Jun-2018","STRIP","15-Jun-2018",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820V530","912820V53=RRPS","912820V53","15-Jun-2015","Unsecured","Strip - Principal only","N",0.254,0.255,0.7,1.7050000000000001,"GB","MAT","15-Jun-2018",99.5625,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["USTB / UST     Bill 21-Jun-2018",null,"21-Jun-2018",58997589700,59000071600,"--","Discount/Zero Coupon","United States","U.S. Dollar","US912796MF37","912796MF3=","912796MF3","22-Jun-2017","Unsecured","Bill","N",0.27100000000000002,0.27100000000000002,-0.6,1.716,"TB","MAT","21-Jun-2018",99.531899999999993,"N/A","UNITED STATES TREASURY BILL","N","Auction","--"]
["USTB / UST     Bill 28-Jun-2018",null,"28-Jun-2018",38996968500,39000561900,"--","Discount/Zero Coupon","United States","U.S. Dollar","US912796PM50","912796PM5=","912796PM5","28-Dec-2017","Unsecured","Bill","N",0.28999999999999998,0.28999999999999998,-3.4,1.712,"TB","MAT","28-Jun-2018",99.500699999999995,"N/A","UNITED STATES TREASURY BILL","N","Auction","--"]
["GOVT / UST    1.375 30-Jun-2018",null,"30-Jun-2018",35000000300,35000000400,1.375,"Fixed Coupon","United States","U.S. Dollar","US912828VK31","912828VK3=","912828VK3","01-Jul-2013","Unsecured","Note","N",0.29599999999999999,0.30099999999999999,1.2,1.7909999999999999,"GB","MAT","02-Jul-2018",99.875,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 30-Jun-2018","STRIP","30-Jun-2018",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820G275","912820G27=RRPS","912820G27","01-Jul-2013","Unsecured","Strip - Principal only","N",0.29599999999999999,0.30099999999999999,-2.7,1.76,"GB","MAT","02-Jul-2018",99.476600000000005,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    0.625 30-Jun-2018",null,"30-Jun-2018",29792321700,29792960800,0.625,"Fixed Coupon","United States","U.S. Dollar","US912828R937","912828R93=","912828R93","30-Jun-2016","Unsecured","Note","N",0.29599999999999999,0.30099999999999999,-0.5,1.774,"GB","MAT","02-Jul-2018",99.656300000000002,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["GOVT / UST    2.375 30-Jun-2018",null,"30-Jun-2018",29933710700,29933710700,2.375,"Fixed Coupon","United States","U.S. Dollar","US912828QT05","912828QT0=","912828QT0","30-Jun-2011","Unsecured","Note","N",0.29599999999999999,0.30099999999999999,6.9,1.8480000000000001,"GB","MAT","02-Jul-2018",100.1563,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 30-Jun-2018","STRIP","30-Jun-2018",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820YL50","912820YL5=RRPS","912820YL5","30-Jun-2011","Unsecured","Strip - Principal only","N",0.29599999999999999,0.30099999999999999,-2.7,1.76,"GB","MAT","02-Jul-2018",99.476600000000005,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N",null,"--"]
["STRIPI / UST   IO Str 30-Jun-2018","STRIP","30-Jun-2018",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834KL19","912834KL1=RRPS","912834KL1","30-Jun-2011","Unsecured","Strip - Interest only","N",0.29599999999999999,0.30099999999999999,-5.4,1.734,"GB","MAT","02-Jul-2018",99.484399999999994,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["STRIPP / UST   PO Str 30-Jun-2018","STRIP","30-Jun-2018",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128202W63","9128202W6=RRPS","9128202W6","30-Jun-2016","Unsecured","Strip - Principal only","N",0.29599999999999999,0.30099999999999999,-2.7,1.76,"GB","MAT","02-Jul-2018",99.476600000000005,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["USTB / UST     Bill 05-Jul-2018",null,"05-Jul-2018",42000520400,42000520400,"--","Discount/Zero Coupon","United States","U.S. Dollar","US912796PN34","912796PN3=","912796PN3","04-Jan-2018","Unsecured","Bill","N",0.309,0.309,-0.8,1.7589999999999999,"TB","MAT","05-Jul-2018",99.453699999999998,"N/A","UNITED STATES TREASURY BILL","N","Auction","--"]
["USTB / UST     Bill 12-Jul-2018",null,"12-Jul-2018",41997026800,42000106200,"--","Discount/Zero Coupon","United States","U.S. Dollar","US912796PQ64","912796PQ6=","912796PQ6","11-Jan-2018","Unsecured","Bill","N",0.32900000000000001,0.32800000000000001,-1,1.7749999999999999,"TB","MAT","12-Jul-2018",99.415199999999999,"N/A","UNITED STATES TREASURY BILL","N","Auction","--"]
["STIPSP / UST   PO Str 15-Jul-2018","STRIP","15-Jul-2018",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820RB51","--","912820RB5","15-Jul-2008","Unsecured","Strip - Principal only","Y",0.34100000000000003,0.34499999999999997,-359.2,-1.8149999999999999,"GB","MAT","16-Jul-2018",100.61879999999999,"N/A","US GOVERNMENT INFLATION PROTECTED PRINCIPAL STRIP ISSUE","N",null,"--"]
["GOVT / UST    0.875 15-Jul-2018",null,"15-Jul-2018",24000092100,24000092100,0.875,"Fixed Coupon","United States","U.S. Dollar","US912828XK13","912828XK1=","912828XK1","15-Jul-2015","Unsecured","Note","N",0.33700000000000002,0.33900000000000002,4.3,1.839,"GB","MAT","16-Jul-2018",99.671899999999994,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPI / UST   IO Str 15-Jul-2018","STRIP","15-Jul-2018",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834PK80","912834PK8=RRPS","912834PK8","15-Jul-2015","Unsecured","Strip - Interest only","N",0.33700000000000002,0.33900000000000002,-2.7,1.7689999999999999,"GB","MAT","16-Jul-2018",99.398399999999995,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["USTIP / UST    1.375 15-Jul-2018",null,"15-Jul-2018",14969891800,14974630700,1.375,"Fixed Coupon","United States","U.S. Dollar","US912828JE19","912828JE1=","912828JE1","15-Jul-2008","Unsecured","Note","Y",0.34100000000000003,0.34599999999999997,-377,-1.9950000000000001,"GB","MAT","16-Jul-2018",101.1563,"N/A","UNITED STATES TREASURY INFLATION PROTECTED BONDS","N","Auction","--"]
["STRIPP / UST   PO Str 15-Jul-2018","STRIP","15-Jul-2018",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820V951","912820V95=RRPS","912820V95","15-Jul-2015","Unsecured","Strip - Principal only","N",0.33700000000000002,0.33900000000000002,-0.4,1.792,"GB","MAT","16-Jul-2018",99.390600000000006,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STIPSI / UST   IO Str 15-Jul-2018","STRIP","15-Jul-2018",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128332T61","--","9128332T6","30-Jul-2004","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["USTB / UST     Bill 19-Jul-2018",null,"19-Jul-2018",62000100900,62000993800,"--","Discount/Zero Coupon","United States","U.S. Dollar","US912796MK22","912796MK2=","912796MK2","20-Jul-2017","Unsecured","Bill","N",0.34799999999999998,0.34699999999999998,0,1.8009999999999999,"TB","MAT","19-Jul-2018",99.372399999999999,"N/A","UNITED STATES TREASURY BILL","N","Auction","--"]
["USTB / UST     Bill 26-Jul-2018",null,"26-Jul-2018",41998626500,42000379500,"--","Discount/Zero Coupon","United States","U.S. Dollar","US912796PR48","912796PR4=","912796PR4","25-Jan-2018","Unsecured","Bill","N",0.36699999999999999,0.36599999999999999,2.7,1.843,"TB","MAT","26-Jul-2018",99.323099999999997,"N/A","UNITED STATES TREASURY BILL","N","Auction","--"]
["GOVT / UST    2.250 31-Jul-2018",null,"31-Jul-2018",29863552100,29863552100,2.25,"Fixed Coupon","United States","U.S. Dollar","US912828QY99","912828QY9=","912828QY9","01-Aug-2011","Unsecured","Note","N",0.38100000000000001,0.38,7,1.881,"GB","MAT","31-Jul-2018",100.14060000000001,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 31-Jul-2018","STRIP","31-Jul-2018",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128203B18","9128203B1=RRPS","9128203B1","01-Aug-2016","Unsecured","Strip - Principal only","N",0.38100000000000001,0.38,2.1,1.833,"GB","MAT","31-Jul-2018",99.296899999999994,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["USTFRN / UST    1.851 31-Jul-2018 FRN",null,"31-Jul-2018",42840092900,42840162300,1.8511,"Floating Coupon","United States","U.S. Dollar","US912828S844","912828S84=","912828S84","01-Aug-2016","Unsecured","Note","N",0.13100000000000001,"--","--",1.637,"GB","MAT","31-Jul-2018",100.0826,"N/A","UNITED STATES TREASURY FLOATING RATE NOTE","N","Auction","--"]
["GOVT / UST    0.750 31-Jul-2018",null,"31-Jul-2018",27814811900,27815841100,0.75,"Fixed Coupon","United States","U.S. Dollar","US912828S687","912828S68=","912828S68","01-Aug-2016","Unsecured","Note","N",0.38100000000000001,0.38,3.7,1.849,"GB","MAT","31-Jul-2018",99.578100000000006,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 31-Jul-2018","STRIP","31-Jul-2018",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820YR21","912820YR2=RRPS","912820YR2","01-Aug-2011","Unsecured","Strip - Principal only","N",0.38100000000000001,0.38,2.1,1.833,"GB","MAT","31-Jul-2018",99.296899999999994,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N",null,"--"]
["STRIPI / UST   IO Str 31-Jul-2018","STRIP","31-Jul-2018",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834KN74","912834KN7=RRPS","912834KN7","01-Aug-2011","Unsecured","Strip - Interest only","N",0.38100000000000001,0.38,-4.0999999999999996,1.7709999999999999,"GB","MAT","31-Jul-2018",99.320300000000003,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["GOVT / UST    1.375 31-Jul-2018",null,"31-Jul-2018",35000079600,35000080100,1.375,"Fixed Coupon","United States","U.S. Dollar","US912828VQ01","912828VQ0=","912828VQ0","31-Jul-2013","Unsecured","Note","N",0.38100000000000001,0.38,5.0999999999999996,1.8620000000000001,"GB","MAT","31-Jul-2018",99.8125,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 31-Jul-2018","STRIP","31-Jul-2018",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820G762","912820G76=RRPS","912820G76","31-Jul-2013","Unsecured","Strip - Principal only","N",0.38100000000000001,0.38,2.1,1.833,"GB","MAT","31-Jul-2018",99.296899999999994,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["USTB / UST     Bill 02-Aug-2018",null,"02-Aug-2018",42002826600,42002826600,"--","Discount/Zero Coupon","United States","U.S. Dollar","US912796PS21","912796PS2=","912796PS2","01-Feb-2018","Unsecured","Bill","N",0.38300000000000001,0.38500000000000001,2,1.8480000000000001,"TB","MAT","02-Aug-2018",99.286100000000005,"N/A","UNITED STATES TREASURY BILL","N","Auction","--"]
["USTB / UST     Bill 09-Aug-2018",null,"09-Aug-2018",41999623700,42000096000,"--","Discount/Zero Coupon","United States","U.S. Dollar","US912796PU76","912796PU7=","912796PU7","08-Feb-2018","Unsecured","Bill","N",0.40200000000000002,0.40400000000000003,2.4,1.8640000000000001,"TB","MAT","09-Aug-2018",99.244699999999995,"N/A","UNITED STATES TREASURY BILL","N","Auction","--"]
["STIPSI / UST   IO Str 15-Aug-2018","STRIP","15-Aug-2018",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834FV55","--","912834FV5","26-Feb-2010","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["GOVT / UST    1.000 15-Aug-2018",null,"15-Aug-2018",24482461500,24482463700,1,"Fixed Coupon","United States","U.S. Dollar","US912828K825","912828K82=","912828K82","17-Aug-2015","Unsecured","Note","N",0.41899999999999998,0.42,4.7,1.883,"GB","MAT","15-Aug-2018",99.625,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 15-Aug-2018","STRIP","15-Aug-2018",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820W603","912820W60=RRPS","912820W60","17-Aug-2015","Unsecured","Strip - Principal only","N",0.41899999999999998,0.42,4.0999999999999996,1.877,"GB","MAT","15-Aug-2018",99.203100000000006,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STRIPI / UST   IO Str 15-Aug-2018","STRIP","15-Aug-2018",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912833KS88","912833KS8=","912833KS8","22-Nov-1988","Unsecured","Strip - Interest only","N",0.41899999999999998,0.42099999999999999,-5.2,1.7849999999999999,"GB","MAT","15-Aug-2018",99.242199999999997,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["GOVT / UST    4.000 15-Aug-2018",null,"15-Aug-2018",36802978300,36804812500,4,"Fixed Coupon","United States","U.S. Dollar","US912828JH40","912828JH4=","912828JH4","15-Aug-2008","Unsecured","Note","N",0.41899999999999998,0.42,10,1.9350000000000001,"GB","MAT","15-Aug-2018",100.875,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 15-Aug-2018","STRIP","15-Aug-2018",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820RE90","912820RE9=","912820RE9","15-Aug-2008","Unsecured","Strip - Principal only","N",0.41899999999999998,0.42,4.0999999999999996,1.877,"GB","MAT","15-Aug-2018",99.203100000000006,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N",null,"--"]
["USTB / UST     Bill 16-Aug-2018",null,"16-Aug-2018",61999500500,62000185200,"--","Discount/Zero Coupon","United States","U.S. Dollar","US912796NQ82","912796NQ8=","912796NQ8","17-Aug-2017","Unsecured","Bill","N",0.42199999999999999,0.42299999999999999,1.8,1.87,"TB","MAT","16-Aug-2018",99.206999999999994,"N/A","UNITED STATES TREASURY BILL","N","Auction","--"]
["USTB / UST     Bill 23-Aug-2018",null,"23-Aug-2018",45000376600,45000458500,"--","Discount/Zero Coupon","United States","U.S. Dollar","US912796PV59","912796PV5=","912796PV5","22-Feb-2018","Unsecured","Bill","N",0.441,0.442,0.9,1.871,"TB","MAT","23-Aug-2018",99.171400000000006,"N/A","UNITED STATES TREASURY BILL","N","Auction","--"]
["USTB / UST     Bill 30-Aug-2018",null,"30-Aug-2018",45000056900,45000056900,"--","Discount/Zero Coupon","United States","U.S. Dollar","US912796PW33","912796PW3=","912796PW3","01-Mar-2018","Unsecured","Bill","N",0.46,0.46100000000000002,0,1.8720000000000001,"TB","MAT","30-Aug-2018",99.135800000000003,"N/A","UNITED STATES TREASURY BILL","N","Auction","--"]
["STRIPP / UST   PO Str 31-Aug-2018","STRIP","31-Aug-2018",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820H422","912820H42=RRPS","912820H42","03-Sep-2013","Unsecured","Strip - Principal only","N",0.46300000000000002,0.46400000000000002,1.2,1.9,"GB","MAT","31-Aug-2018",99.125,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STRIPP / UST   PO Str 31-Aug-2018","STRIP","31-Aug-2018",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128205L71","9128205L7=RRPS","9128205L7","31-Aug-2016","Unsecured","Strip - Principal only","N",0.46300000000000002,0.46400000000000002,1.2,1.9,"GB","MAT","31-Aug-2018",99.125,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    0.750 31-Aug-2018",null,"31-Aug-2018",27778138300,27778206400,0.75,"Fixed Coupon","United States","U.S. Dollar","US9128282C37","9128282C3=","9128282C3","31-Aug-2016","Unsecured","Note","N",0.46300000000000002,0.46400000000000002,1.5,1.9039999999999999,"GB","MAT","31-Aug-2018",99.468800000000002,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["GOVT / UST    1.500 31-Aug-2018",null,"31-Aug-2018",64886559600,64887089900,1.5,"Fixed Coupon","United States","U.S. Dollar","US912828RE27","912828RE2=","912828RE2","31-Aug-2011","Unsecured","Note","N",0.46300000000000002,0.46400000000000002,1.8,1.907,"GB","MAT","31-Aug-2018",99.8125,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPI / UST   IO Str 31-Aug-2018","STRIP","31-Aug-2018",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834KQ06","912834KQ0=RRPS","912834KQ0","31-Aug-2011","Unsecured","Strip - Interest only","N",0.46300000000000002,0.46400000000000002,-9,1.798,"GB","MAT","31-Aug-2018",99.171899999999994,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["STRIPP / UST   PO Str 31-Aug-2018","STRIP","31-Aug-2018",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820YX98","912820YX9=RRPS","912820YX9","31-Aug-2011","Unsecured","Strip - Principal only","N",0.46300000000000002,0.46400000000000002,1.2,1.9,"GB","MAT","31-Aug-2018",99.125,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N",null,"--"]
["USTB / UST     Bill 06-Sep-2018",null,"06-Sep-2018",45000585700,45000585700,"--","Discount/Zero Coupon","United States","U.S. Dollar","US912796PY98","912796PY9=","912796PY9","08-Mar-2018","Unsecured","Bill","N",0.47599999999999998,0.48,-0.2,1.877,"TB","MAT","06-Sep-2018",99.097800000000007,"N/A","UNITED STATES TREASURY BILL","N","Auction","--"]
["USTB / UST     Bill 13-Sep-2018",null,"13-Sep-2018",19999432300,65000687500,"--","Discount/Zero Coupon","United States","U.S. Dollar","US912796NV77","912796NV7=","912796NV7","14-Sep-2017","Unsecured","Bill","N",0.495,0.499,-0.1,1.8879999999999999,"TB","MAT","13-Sep-2018",99.057000000000002,"N/A","UNITED STATES TREASURY BILL","N","Auction","--"]
["STRIPP / UST   PO Str 15-Sep-2018","STRIP","15-Sep-2018",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820X361","912820X36=RRPS","912820X36","15-Sep-2015","Unsecured","Strip - Principal only","N",0.501,0.51,0.3,1.9350000000000001,"GB","MAT","17-Sep-2018",99.031300000000002,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    1.000 15-Sep-2018",null,"15-Sep-2018",24000047300,24000053300,1,"Fixed Coupon","United States","U.S. Dollar","US912828L401","912828L40=","912828L40","15-Sep-2015","Unsecured","Note","N",0.498,0.50700000000000001,0.4,1.9359999999999999,"GB","MAT","17-Sep-2018",99.531300000000002,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPI / UST   IO Str 15-Sep-2018","STRIP","15-Sep-2018",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834PP77","912834PP7=RRPS","912834PP7","15-Sep-2015","Unsecured","Strip - Interest only","N",0.501,0.51,-13.6,1.7929999999999999,"GB","MAT","17-Sep-2018",99.101600000000005,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["GOVT / UST    0.750 30-Sep-2018",null,"30-Sep-2018",27584247100,27585092300,0.75,"Fixed Coupon","United States","U.S. Dollar","US912828T420","912828T42=","912828T42","30-Sep-2016","Unsecured","Note","N",0.54300000000000004,0.54600000000000004,2.5,1.956,"GB","MAT","01-Oct-2018",99.343800000000002,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPI / UST   IO Str 30-Sep-2018","STRIP","30-Sep-2018",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834KS61","912834KS6=RRPS","912834KS6","30-Sep-2011","Unsecured","Strip - Interest only","N",0.54200000000000004,0.54800000000000004,-13.6,1.802,"GB","MAT","01-Oct-2018",99.023399999999995,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["STRIPP / UST   PO Str 30-Sep-2018","STRIP","30-Sep-2018",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820H752","912820H75=RRPS","912820H75","30-Sep-2013","Unsecured","Strip - Principal only","N",0.54200000000000004,0.54800000000000004,2.2000000000000002,1.9630000000000001,"GB","MAT","01-Oct-2018",98.9375,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STRIPP / UST   PO Str 30-Sep-2018","STRIP","30-Sep-2018",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820ZB69","912820ZB6=RRPS","912820ZB6","30-Sep-2011","Unsecured","Strip - Principal only","N",0.54200000000000004,0.54800000000000004,2.2000000000000002,1.9630000000000001,"GB","MAT","01-Oct-2018",98.9375,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N",null,"--"]
["STRIPP / UST   PO Str 30-Sep-2018","STRIP","30-Sep-2018",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128205Q68","9128205Q6=RRPS","9128205Q6","30-Sep-2016","Unsecured","Strip - Principal only","N",0.54200000000000004,0.54800000000000004,2.2000000000000002,1.9630000000000001,"GB","MAT","01-Oct-2018",98.9375,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    1.375 30-Sep-2018",null,"30-Sep-2018",64902833600,64902883700,1.375,"Fixed Coupon","United States","U.S. Dollar","US912828RH57","912828RH5=","912828RH5","30-Sep-2011","Unsecured","Note","N",0.54100000000000004,0.54400000000000004,1.8,1.9490000000000001,"GB","MAT","01-Oct-2018",99.6875,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["USTB / UST     Bill 11-Oct-2018",null,"11-Oct-2018",19999588100,20000056100,"--","Discount/Zero Coupon","United States","U.S. Dollar","US912796NZ81","912796NZ8=","912796NZ8","12-Oct-2017","Unsecured","Bill","N",0.57199999999999995,0.57499999999999996,-7.7,1.853,"TB","MAT","11-Oct-2018",98.934100000000001,"N/A","UNITED STATES TREASURY BILL","N","Auction","--"]
["STRIPP / UST   PO Str 15-Oct-2018","STRIP","15-Oct-2018",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820X775","912820X77=RRPS","912820X77","15-Oct-2015","Unsecured","Strip - Principal only","N",0.58299999999999996,0.58599999999999997,3.9,1.9790000000000001,"GB","MAT","15-Oct-2018",98.843800000000002,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    0.875 15-Oct-2018",null,"15-Oct-2018",24000027800,24000028000,0.875,"Fixed Coupon","United States","U.S. Dollar","US912828L815","912828L81=","912828L81","15-Oct-2015","Unsecured","Note","N",0.58099999999999996,0.58299999999999996,3.2,1.9710000000000001,"GB","MAT","15-Oct-2018",99.359399999999994,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STIPSI / UST   IO Str 15-Oct-2018","STRIP","15-Oct-2018",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912833L575","--","912833L57","15-Apr-1998","Unsecured","Strip - Interest only","Y",0.58899999999999997,0.59099999999999997,-192.7,0.01,"GB","MAT","15-Oct-2018",99.994100000000003,"N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["STRIPI / UST   IO Str 15-Oct-2018","STRIP","15-Oct-2018",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834PR34","912834PR3=RRPS","912834PR3","15-Oct-2015","Unsecured","Strip - Interest only","N",0.58399999999999996,0.58599999999999997,-12.2,1.8169999999999999,"GB","MAT","15-Oct-2018",98.9375,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["STRIPP / UST   PO Str 31-Oct-2018","STRIP","31-Oct-2018",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820J402","912820J40=RRPS","912820J40","31-Oct-2013","Unsecured","Strip - Principal only","N",0.624,0.629,3.5,1.998,"GB","MAT","31-Oct-2018",98.75,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["USTFRN / UST    1.847 31-Oct-2018 FRN",null,"31-Oct-2018",41906772000,41906905200,1.8471,"Floating Coupon","United States","U.S. Dollar","US912828T750","912828T75=","912828T75","31-Oct-2016","Unsecured","Note","N",0.13100000000000001,"--","--",1.637,"GB","MAT","31-Oct-2018",100.1341,"N/A","UNITED STATES TREASURY FLOATING RATE NOTE","N","Auction","--"]
["GOVT / UST    0.750 31-Oct-2018",null,"31-Oct-2018",27570665300,27571869400,0.75,"Fixed Coupon","United States","U.S. Dollar","US912828T834","912828T83=","912828T83","31-Oct-2016","Unsecured","Note","N",0.623,0.627,1,1.9730000000000001,"GB","MAT","31-Oct-2018",99.234399999999994,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 31-Oct-2018","STRIP","31-Oct-2018",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128205U70","9128205U7=RRPS","9128205U7","31-Oct-2016","Unsecured","Strip - Principal only","N",0.624,0.629,3.5,1.998,"GB","MAT","31-Oct-2018",98.75,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STRIPI / UST   IO Str 31-Oct-2018","STRIP","31-Oct-2018",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834KU18","912834KU1=RRPS","912834KU1","31-Oct-2011","Unsecured","Strip - Interest only","N",0.625,0.629,-14.1,1.8220000000000001,"GB","MAT","31-Oct-2018",98.859399999999994,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["STRIPP / UST   PO Str 31-Oct-2018","STRIP","31-Oct-2018",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820ZE09","912820ZE0=RRPS","912820ZE0","31-Oct-2011","Unsecured","Strip - Principal only","N",0.624,0.629,3.5,1.998,"GB","MAT","31-Oct-2018",98.75,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N",null,"--"]
["GOVT / UST    1.750 31-Oct-2018",null,"31-Oct-2018",30102650700,30102650700,1.75,"Fixed Coupon","United States","U.S. Dollar","US912828RP73","912828RP7=","912828RP7","31-Oct-2011","Unsecured","Note","N",0.62,0.625,3.6,1.998,"GB","MAT","31-Oct-2018",99.843800000000002,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["GOVT / UST    1.250 31-Oct-2018",null,"31-Oct-2018",34999946600,35000023600,1.25,"Fixed Coupon","United States","U.S. Dollar","US912828WD88","912828WD8=","912828WD8","31-Oct-2013","Unsecured","Note","N",0.621,0.626,1.1000000000000001,1.9730000000000001,"GB","MAT","31-Oct-2018",99.546899999999994,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["USTB / UST     Bill 08-Nov-2018",null,"08-Nov-2018",19999811600,20000038100,"--","Discount/Zero Coupon","United States","U.S. Dollar","US912796PD51","912796PD5=","912796PD5","09-Nov-2017","Unsecured","Bill","N",0.64700000000000002,0.65100000000000002,-8.6,1.8740000000000001,"TB","MAT","08-Nov-2018",98.78,"N/A","UNITED STATES TREASURY BILL","N","Auction","--"]
["GOVT / UST    3.750 15-Nov-2018",null,"15-Nov-2018",57351394500,57359913400,3.75,"Fixed Coupon","United States","U.S. Dollar","US912828JR22","912828JR2=","912828JR2","17-Nov-2008","Unsecured","Note","N",0.65600000000000003,0.66,3.6,2.0110000000000001,"GB","MAT","15-Nov-2018",101.1563,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 15-Nov-2018","STRIP","15-Nov-2018",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820RM17","912820RM1=","912820RM1","17-Nov-2008","Unsecured","Strip - Principal only","N",0.66500000000000004,0.66900000000000004,5.2,2.0289999999999999,"GB","MAT","15-Nov-2018",98.648399999999995,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N",null,"--"]
["GOVT / UST    1.250 15-Nov-2018",null,"15-Nov-2018",24122422100,24122422100,1.25,"Fixed Coupon","United States","U.S. Dollar","US912828M649","912828M64=","912828M64","16-Nov-2015","Unsecured","Note","N",0.66200000000000003,0.66600000000000004,2.2999999999999998,1.9990000000000001,"GB","MAT","15-Nov-2018",99.5,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 15-Nov-2018","STRIP","15-Nov-2018",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912803AP89","912803AP8=","912803AP8","22-Nov-1988","Unsecured","Strip - Principal only","N",0.66600000000000004,0.67,-14.9,1.8280000000000001,"GB","MAT","15-Nov-2018",98.781300000000002,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N",null,"--"]
["GOVT / UST    9.000 15-Nov-2018",null,"15-Nov-2018",7174470000,9033470000,9,"Fixed Coupon","United States","U.S. Dollar","US912810EB09","912810EB0=","912810EB0","22-Nov-1988","Unsecured","Bond","N",0.64500000000000002,0.64900000000000002,-8.1999999999999993,1.891,"GB","MAT","15-Nov-2018",104.73439999999999,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPI / UST   IO Str 15-Nov-2018","STRIP","15-Nov-2018",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912833KT61","912833KT6=","912833KT6","15-Nov-1988","Unsecured","Strip - Interest only","N",0.66600000000000004,0.67,-14.9,1.8280000000000001,"GB","MAT","15-Nov-2018",98.781300000000002,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["STRIPP / UST   PO Str 15-Nov-2018","STRIP","15-Nov-2018",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820Y351","912820Y35=RRPS","912820Y35","16-Nov-2015","Unsecured","Strip - Principal only","N",0.66500000000000004,0.66900000000000004,5.2,2.0289999999999999,"GB","MAT","15-Nov-2018",98.648399999999995,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STRIPI / UST   IO Str 30-Nov-2018","STRIP","30-Nov-2018",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834KW73","912834KW7=RRPS","912834KW7","30-Nov-2011","Unsecured","Strip - Interest only","N",0.70699999999999996,0.71099999999999997,-13.3,1.855,"GB","MAT","30-Nov-2018",98.6875,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["STRIPP / UST   PO Str 30-Nov-2018","STRIP","30-Nov-2018",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820J816","912820J81=RRPS","912820J81","02-Dec-2013","Unsecured","Strip - Principal only","N",0.70699999999999996,0.71,5.7,2.0449999999999999,"GB","MAT","30-Nov-2018",98.554699999999997,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STRIPP / UST   PO Str 30-Nov-2018","STRIP","30-Nov-2018",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128205Z67","9128205Z6=RRPS","9128205Z6","30-Nov-2016","Unsecured","Strip - Principal only","N",0.70699999999999996,0.71,5.7,2.0449999999999999,"GB","MAT","30-Nov-2018",98.554699999999997,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    1.000 30-Nov-2018",null,"30-Nov-2018",28763583400,28767455900,1,"Fixed Coupon","United States","U.S. Dollar","US912828U402","912828U40=","912828U40","30-Nov-2016","Unsecured","Note","N",0.70699999999999996,0.70799999999999996,3,2.0139999999999998,"GB","MAT","30-Nov-2018",99.281300000000002,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["GOVT / UST    1.375 30-Nov-2018",null,"30-Nov-2018",30314141800,30314142800,1.375,"Fixed Coupon","United States","U.S. Dollar","US912828RT95","912828RT9=","912828RT9","30-Nov-2011","Unsecured","Note","N",0.70599999999999996,0.70699999999999996,3,2.0129999999999999,"GB","MAT","30-Nov-2018",99.546899999999994,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 30-Nov-2018","STRIP","30-Nov-2018",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820ZK68","912820ZK6=RRPS","912820ZK6","30-Nov-2011","Unsecured","Strip - Principal only","N",0.70699999999999996,0.71,5.7,2.0449999999999999,"GB","MAT","30-Nov-2018",98.554699999999997,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N",null,"--"]
["GOVT / UST    1.250 30-Nov-2018",null,"30-Nov-2018",34995099500,35000099900,1.25,"Fixed Coupon","United States","U.S. Dollar","US912828A347","912828A34=","912828A34","02-Dec-2013","Unsecured","Note","N",0.70599999999999996,0.70699999999999996,3.7,2.0209999999999999,"GB","MAT","30-Nov-2018",99.453100000000006,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["USTB / UST     Bill 06-Dec-2018",null,"06-Dec-2018",19999046100,20000209900,"--","Discount/Zero Coupon","United States","U.S. Dollar","US912796PE35","912796PE3=","912796PE3","07-Dec-2017","Unsecured","Bill","N",0.72399999999999998,0.72699999999999998,-10,1.8859999999999999,"TB","MAT","06-Dec-2018",98.630200000000002,"N/A","UNITED STATES TREASURY BILL","N","Auction","--"]
["STRIPI / UST   IO Str 15-Dec-2018","STRIP","15-Dec-2018",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834PV46","912834PV4=RRPS","912834PV4","15-Dec-2015","Unsecured","Strip - Interest only","N",0.748,0.75700000000000001,-11.2,1.8979999999999999,"GB","MAT","17-Dec-2018",98.578100000000006,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["GOVT / UST    1.250 15-Dec-2018",null,"15-Dec-2018",23993880400,24000024400,1.25,"Fixed Coupon","United States","U.S. Dollar","US912828N225","912828N22=","912828N22","15-Dec-2015","Unsecured","Note","N",0.745,0.753,3.2,2.0419999999999998,"GB","MAT","17-Dec-2018",99.406300000000002,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 15-Dec-2018","STRIP","15-Dec-2018",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820Y849","912820Y84=RRPS","912820Y84","15-Dec-2015","Unsecured","Strip - Principal only","N",0.748,0.75600000000000001,5.5,2.0670000000000002,"GB","MAT","17-Dec-2018",98.453100000000006,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    1.500 31-Dec-2018",null,"31-Dec-2018",34992947700,35000117700,1.5,"Fixed Coupon","United States","U.S. Dollar","US912828A750","912828A75=","912828A75","31-Dec-2013","Unsecured","Note","N",0.78500000000000003,0.79,4.5999999999999996,2.052,"GB","MAT","31-Dec-2018",99.5625,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 31-Dec-2018","STRIP","31-Dec-2018",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820K483","912820K48=RRPS","912820K48","31-Dec-2013","Unsecured","Strip - Principal only","N",0.78900000000000003,0.79400000000000004,6.9,2.0760000000000001,"GB","MAT","31-Dec-2018",98.359399999999994,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    1.250 31-Dec-2018",null,"31-Dec-2018",29461262700,29461262700,1.25,"Fixed Coupon","United States","U.S. Dollar","US912828U998","912828U99=","912828U99","03-Jan-2017","Unsecured","Note","N",0.78600000000000003,0.79100000000000004,5.3,2.0590000000000002,"GB","MAT","31-Dec-2018",99.359399999999994,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 31-Dec-2018","STRIP","31-Dec-2018",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128206D47","9128206D4=RRPS","9128206D4","03-Jan-2017","Unsecured","Strip - Principal only","N",0.78900000000000003,0.79400000000000004,6.9,2.0760000000000001,"GB","MAT","31-Dec-2018",98.359399999999994,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STRIPP / UST   PO Str 31-Dec-2018","STRIP","31-Dec-2018",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820ZN08","912820ZN0=RRPS","912820ZN0","03-Jan-2012","Unsecured","Strip - Principal only","N",0.78900000000000003,0.79400000000000004,6.9,2.0760000000000001,"GB","MAT","31-Dec-2018",98.359399999999994,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N",null,"--"]
["GOVT / UST    1.375 31-Dec-2018",null,"31-Dec-2018",29935158700,29939158900,1.375,"Fixed Coupon","United States","U.S. Dollar","US912828RY80","912828RY8=","912828RY8","03-Jan-2012","Unsecured","Note","N",0.78600000000000003,0.79100000000000004,4,2.0459999999999998,"GB","MAT","31-Dec-2018",99.468800000000002,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPI / UST   IO Str 31-Dec-2018","STRIP","31-Dec-2018",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834KY30","912834KY3=RRPS","912834KY3","03-Jan-2012","Unsecured","Strip - Interest only","N",0.79,0.79500000000000004,-7.1,1.9359999999999999,"GB","MAT","31-Dec-2018",98.468800000000002,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["USTB / UST     Bill 03-Jan-2019",null,"03-Jan-2019",19999858100,20000117700,"--","Discount/Zero Coupon","United States","U.S. Dollar","US912796PK94","912796PK9=","912796PK9","04-Jan-2018","Unsecured","Bill","N",0.79800000000000004,0.80300000000000005,-4.8,1.9550000000000001,"TB","MAT","03-Jan-2019",98.433700000000002,"N/A","UNITED STATES TREASURY BILL","N","Auction","--"]
["STIPSP / UST   PO Str 15-Jan-2019","STRIP","15-Jan-2019",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820SV07","--","912820SV0","15-Jan-2009","Unsecured","Strip - Principal only","Y",0.83899999999999997,0.84299999999999997,-193.2,0.08,"GB","MAT","15-Jan-2019",99.932699999999997,"N/A","US GOVERNMENT INFLATION PROTECTED PRINCIPAL STRIP ISSUE","N",null,"--"]
["GOVT / UST    1.125 15-Jan-2019",null,"15-Jan-2019",23996893700,24000003800,1.125,"Fixed Coupon","United States","U.S. Dollar","US912828N639","912828N63=","912828N63","15-Jan-2016","Unsecured","Note","N",0.82699999999999996,0.83199999999999996,7,2.0830000000000002,"GB","MAT","15-Jan-2019",99.203100000000006,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 15-Jan-2019","STRIP","15-Jan-2019",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820Z424","912820Z42=RRPS","912820Z42","15-Jan-2016","Unsecured","Strip - Principal only","N",0.83,0.83499999999999996,7.4,2.0870000000000002,"GB","MAT","15-Jan-2019",98.265600000000006,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STRIPI / UST   IO Str 15-Jan-2019","STRIP","15-Jan-2019",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834PX02","912834PX0=RRPS","912834PX0","15-Jan-2016","Unsecured","Strip - Interest only","N",0.83099999999999996,0.83499999999999996,-5,1.964,"GB","MAT","15-Jan-2019",98.367199999999997,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["USTIP / UST    2.125 15-Jan-2019",null,"15-Jan-2019",14739897900,14758263500,2.125,"Fixed Coupon","United States","U.S. Dollar","US912828JX99","912828JX9=","912828JX9","15-Jan-2009","Unsecured","Note","Y",0.83399999999999996,0.83899999999999997,-220.1,-0.19,"GB","MAT","15-Jan-2019",101.95310000000001,"N/A","UNITED STATES TREASURY INFLATION PROTECTED BONDS","N","Auction","--"]
["STIPSI / UST   IO Str 15-Jan-2019","STRIP","15-Jan-2019",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128332U35","--","9128332U3","30-Jul-2004","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["STRIPI / UST   IO Str 31-Jan-2019","STRIP","31-Jan-2019",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834LA45","912834LA4=RRPS","912834LA4","31-Jan-2012","Unsecured","Strip - Interest only","N",0.875,0.878,-2,2.0009999999999999,"GB","MAT","31-Jan-2019",98.25,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["GOVT / UST    1.500 31-Jan-2019",null,"31-Jan-2019",35000047800,35000047800,1.5,"Fixed Coupon","United States","U.S. Dollar","US912828B337","912828B33=","912828B33","31-Jan-2014","Unsecured","Note","N",0.87,0.874,6.9,2.089,"GB","MAT","31-Jan-2019",99.484399999999994,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 31-Jan-2019","STRIP","31-Jan-2019",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820K970","912820K97=RRPS","912820K97","31-Jan-2014","Unsecured","Strip - Principal only","N",0.874,0.878,8.9,2.11,"GB","MAT","31-Jan-2019",98.156300000000002,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["USTB / UST     Bill 31-Jan-2019",null,"31-Jan-2019",19994710400,20000333600,"--","Discount/Zero Coupon","United States","U.S. Dollar","US912796PP81","912796PP8=","912796PP8","01-Feb-2018","Unsecured","Bill","N",0.875,0.878,-1.9,1.998,"TB","MAT","31-Jan-2019",98.249499999999998,"N/A","UNITED STATES TREASURY BILL","N","Auction","--"]
["GOVT / UST    1.125 31-Jan-2019",null,"31-Jan-2019",27651074200,27651074200,1.125,"Fixed Coupon","United States","U.S. Dollar","US912828V566","912828V56=","912828V56","31-Jan-2017","Unsecured","Note","N",0.871,0.875,7,2.09,"GB","MAT","31-Jan-2019",99.156300000000002,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["USTFRN / UST    1.817 31-Jan-2019 FRN",null,"31-Jan-2019",43524949900,43525281200,1.8170999999999999,"Floating Coupon","United States","U.S. Dollar","US912828V640","912828V64=","912828V64","31-Jan-2017","Unsecured","Note","N",0.13100000000000001,"--","--",1.637,"GB","MAT","31-Jan-2019",100.1602,"N/A","UNITED STATES TREASURY FLOATING RATE NOTE","N","Auction","--"]
["STRIPP / UST   PO Str 31-Jan-2019","STRIP","31-Jan-2019",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128206K89","9128206K8=RRPS","9128206K8","31-Jan-2017","Unsecured","Strip - Principal only","N",0.874,0.878,8.9,2.11,"GB","MAT","31-Jan-2019",98.156300000000002,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    1.250 31-Jan-2019",null,"31-Jan-2019",29545749100,29545749100,1.25,"Fixed Coupon","United States","U.S. Dollar","US912828SD35","912828SD3=","912828SD3","31-Jan-2012","Unsecured","Note","N",0.871,0.875,7,2.09,"GB","MAT","31-Jan-2019",99.265600000000006,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 31-Jan-2019","STRIP","31-Jan-2019",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820ZV24","912820ZV2=RRPS","912820ZV2","31-Jan-2012","Unsecured","Strip - Principal only","N",0.874,0.878,8.9,2.11,"GB","MAT","31-Jan-2019",98.156300000000002,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N",null,"--"]
["STRIPI / UST   IO Str 15-Feb-2019","STRIP","15-Feb-2019",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912833KU35","912833KU3=","912833KU3","15-Feb-1989","Unsecured","Strip - Interest only","N",0.91300000000000003,0.91900000000000004,1.5,2.0409999999999999,"GB","MAT","15-Feb-2019",98.132800000000003,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["GOVT / UST    2.750 15-Feb-2019",null,"15-Feb-2019",58676801300,58676801300,2.75,"Fixed Coupon","United States","U.S. Dollar","US912828KD17","912828KD1=","912828KD1","17-Feb-2009","Unsecured","Note","N",0.90600000000000003,0.91200000000000003,9.1999999999999993,2.117,"GB","MAT","15-Feb-2019",100.57810000000001,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 15-Feb-2019","STRIP","15-Feb-2019",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820TA50","912820TA5=","912820TA5","17-Feb-2009","Unsecured","Strip - Principal only","N",0.91200000000000003,0.91800000000000004,10.199999999999999,2.1280000000000001,"GB","MAT","15-Feb-2019",98.054699999999997,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N",null,"--"]
["STIPSI / UST   IO Str 15-Feb-2019","STRIP","15-Feb-2019",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834FW39","--","912834FW3","26-Feb-2010","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["GOVT / UST    0.750 15-Feb-2019",null,"15-Feb-2019",25884437900,25884497900,0.75,"Fixed Coupon","United States","U.S. Dollar","US912828P535","912828P53=","912828P53","16-Feb-2016","Unsecured","Note","N",0.91100000000000003,0.91700000000000004,7.4,2.1,"GB","MAT","15-Feb-2019",98.765600000000006,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 15-Feb-2019","STRIP","15-Feb-2019",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820Z911","912820Z91=RRPS","912820Z91","16-Feb-2016","Unsecured","Strip - Principal only","N",0.91200000000000003,0.91800000000000004,10.199999999999999,2.1280000000000001,"GB","MAT","15-Feb-2019",98.054699999999997,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STRIPP / UST   PO Str 15-Feb-2019","STRIP","15-Feb-2019",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912803AQ62","912803AQ6=","912803AQ6","15-Feb-1989","Unsecured","Strip - Principal only","N",0.91300000000000003,0.91900000000000004,-8,1.946,"GB","MAT","15-Feb-2019",98.218800000000002,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N",null,"--"]
["GOVT / UST    8.875 15-Feb-2019",null,"15-Feb-2019",13090498000,19250798000,8.875,"Fixed Coupon","United States","U.S. Dollar","US912810EC81","912810EC8=","912810EC8","15-Feb-1989","Unsecured","Bond","N",0.89200000000000002,0.89800000000000002,3.4,2.056,"GB","MAT","15-Feb-2019",106.23439999999999,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPI / UST   IO Str 28-Feb-2019","STRIP","28-Feb-2019",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834LE66","912834LE6=RRPS","912834LE6","29-Feb-2012","Unsecured","Strip - Interest only","N",0.94899999999999995,0.95399999999999996,1.7,2.048,"GB","MAT","28-Feb-2019",98.054699999999997,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["GOVT / UST    1.375 28-Feb-2019",null,"28-Feb-2019",29406634500,29411654800,1.375,"Fixed Coupon","United States","U.S. Dollar","US912828SH49","912828SH4=","912828SH4","29-Feb-2012","Unsecured","Note","N",0.95299999999999996,0.95,8.6,2.1150000000000002,"GB","MAT","28-Feb-2019",99.296899999999994,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 28-Feb-2019","STRIP","28-Feb-2019",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128206Q59","9128206Q5=RRPS","9128206Q5","28-Feb-2017","Unsecured","Strip - Principal only","N",0.94799999999999995,0.95399999999999996,10.1,2.1320000000000001,"GB","MAT","28-Feb-2019",97.976600000000005,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["USTB / UST     Bill 28-Feb-2019",null,"28-Feb-2019",22000143100,22000143100,"--","Discount/Zero Coupon","United States","U.S. Dollar","US912796PT04","912796PT0=","912796PT0","01-Mar-2018","Unsecured","Bill","N",0.94899999999999995,0.95399999999999996,-0.3,2.0270000000000001,"TB","MAT","28-Feb-2019",98.073800000000006,"N/A","UNITED STATES TREASURY BILL","N","Auction","--"]
["GOVT / UST    1.125 28-Feb-2019",null,"28-Feb-2019",29603178900,29605874800,1.125,"Fixed Coupon","United States","U.S. Dollar","US912828W309","912828W30=","912828W30","28-Feb-2017","Unsecured","Note","N",0.95399999999999996,0.95099999999999996,6.6,2.0950000000000002,"GB","MAT","28-Feb-2019",99.078100000000006,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["GOVT / UST    1.500 28-Feb-2019",null,"28-Feb-2019",35097371900,35098371700,1.5,"Fixed Coupon","United States","U.S. Dollar","US912828C244","912828C24=","912828C24","28-Feb-2014","Unsecured","Note","N",0.95299999999999996,0.95,7.9,2.1080000000000001,"GB","MAT","28-Feb-2019",99.421899999999994,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 28-Feb-2019","STRIP","28-Feb-2019",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820ZY62","912820ZY6=RRPS","912820ZY6","29-Feb-2012","Unsecured","Strip - Principal only","N",0.94799999999999995,0.95399999999999996,10.1,2.1320000000000001,"GB","MAT","28-Feb-2019",97.976600000000005,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N",null,"--"]
["STRIPP / UST   PO Str 28-Feb-2019","STRIP","28-Feb-2019",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820L622","912820L62=RRPS","912820L62","28-Feb-2014","Unsecured","Strip - Principal only","N",0.94799999999999995,0.95399999999999996,10.1,2.1320000000000001,"GB","MAT","28-Feb-2019",97.976600000000005,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    1.000 15-Mar-2019",null,"15-Mar-2019",24000727400,24000727400,1,"Fixed Coupon","United States","U.S. Dollar","US912828P956","912828P95=","912828P95","15-Mar-2016","Unsecured","Note","N",0.98799999999999999,0.98699999999999999,8.5,2.121,"GB","MAT","15-Mar-2019",98.890600000000006,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 15-Mar-2019","STRIP","15-Mar-2019",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128202F31","9128202F3=RRPS","9128202F3","15-Mar-2016","Unsecured","Strip - Principal only","N",0.995,0.99399999999999999,10.3,2.14,"GB","MAT","15-Mar-2019",97.882800000000003,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STRIPI / UST   IO Str 15-Mar-2019","STRIP","15-Mar-2019",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834QD39","912834QD3=RRPS","912834QD3","15-Mar-2016","Unsecured","Strip - Interest only","N",0.995,0.995,1.5,2.0510000000000002,"GB","MAT","15-Mar-2019",97.968800000000002,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["STRIPP / UST   PO Str 31-Mar-2019","STRIP","31-Mar-2019",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820M208","912820M20=RRPS","912820M20","31-Mar-2014","Unsecured","Strip - Principal only","N",1.0389999999999999,1.04,9.4,2.149,"GB","MAT","01-Apr-2019",97.781300000000002,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    1.250 31-Mar-2019",null,"31-Mar-2019",29147501700,29147741400,1.25,"Fixed Coupon","United States","U.S. Dollar","US912828W978","912828W97=","912828W97","31-Mar-2017","Unsecured","Note","N",1.03,1.0309999999999999,5.8,2.1120000000000001,"GB","MAT","01-Apr-2019",99.109399999999994,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 31-Mar-2019","STRIP","31-Mar-2019",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128206U61","9128206U6=RRPS","9128206U6","31-Mar-2017","Unsecured","Strip - Principal only","N",1.0389999999999999,1.04,9.4,2.149,"GB","MAT","01-Apr-2019",97.781300000000002,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    1.500 31-Mar-2019",null,"31-Mar-2019",29688470100,29688495400,1.5,"Fixed Coupon","United States","U.S. Dollar","US912828SN17","912828SN1=","912828SN1","02-Apr-2012","Unsecured","Note","N",1.028,1.0289999999999999,8.1,2.1349999999999998,"GB","MAT","01-Apr-2019",99.343800000000002,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 31-Mar-2019","STRIP","31-Mar-2019",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820D207","912820D20=RRPS","912820D20","02-Apr-2012","Unsecured","Strip - Principal only","N",1.0389999999999999,1.04,9.4,2.149,"GB","MAT","01-Apr-2019",97.781300000000002,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N",null,"--"]
["GOVT / UST    1.625 31-Mar-2019",null,"31-Mar-2019",35000373700,35000399700,1.625,"Fixed Coupon","United States","U.S. Dollar","US912828C657","912828C65=","912828C65","31-Mar-2014","Unsecured","Note","N",1.0269999999999999,1.028,7,2.1240000000000001,"GB","MAT","01-Apr-2019",99.484399999999994,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPI / UST   IO Str 31-Mar-2019","STRIP","31-Mar-2019",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834LG15","912834LG1=RRPS","912834LG1","02-Apr-2012","Unsecured","Strip - Interest only","N",1.0389999999999999,1.0409999999999999,1,2.0649999999999999,"GB","MAT","01-Apr-2019",97.867199999999997,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["STRIPP / UST   PO Str 15-Apr-2019","STRIP","15-Apr-2019",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128202K26","9128202K2=RRPS","9128202K2","15-Apr-2016","Unsecured","Strip - Principal only","N",1.077,1.0780000000000001,9.8000000000000007,2.157,"GB","MAT","15-Apr-2019",97.6875,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    0.875 15-Apr-2019",null,"15-Apr-2019",24168188800,24168927800,0.875,"Fixed Coupon","United States","U.S. Dollar","US912828Q525","912828Q52=","912828Q52","15-Apr-2016","Unsecured","Note","N",1.071,1.0720000000000001,6.9,2.1280000000000001,"GB","MAT","15-Apr-2019",98.656300000000002,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPI / UST   IO Str 15-Apr-2019","STRIP","15-Apr-2019",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834QF86","912834QF8=RRPS","912834QF8","15-Apr-2016","Unsecured","Strip - Interest only","N",1.0780000000000001,1.0780000000000001,1.6,2.0750000000000002,"GB","MAT","15-Apr-2019",97.773399999999995,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["STIPSI / UST   IO Str 15-Apr-2019","STRIP","15-Apr-2019",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912833L658","--","912833L65","15-Apr-1998","Unsecured","Strip - Interest only","Y",1.087,1.087,-164.6,0.41499999999999998,"GB","MAT","15-Apr-2019",99.548900000000003,"N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["USTIP / UST    0.125 15-Apr-2019",null,"15-Apr-2019",49999605000,50000067100,0.125,"Fixed Coupon","United States","U.S. Dollar","US912828C996","912828C99=","912828C99","30-Apr-2014","Unsecured","Note","Y",1.087,1.0880000000000001,-193.6,0.125,"GB","MAT","15-Apr-2019",100,"N/A","UNITED STATES TREASURY INFLATION PROTECTED BONDS","N","Auction","--"]
["STIPSP / UST   PO Str 15-Apr-2019","STRIP","15-Apr-2019",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820M539","--","912820M53","30-Apr-2014","Unsecured","Strip - Principal only","Y",1.087,1.0880000000000001,-166.6,0.39500000000000002,"GB","MAT","15-Apr-2019",99.570499999999996,"N/A","US GOVERNMENT INFLATION PROTECTED PRINCIPAL STRIP ISSUE","N","Auction","--"]
["STRIPP / UST   PO Str 30-Apr-2019","STRIP","30-Apr-2019",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820M794","912820M79=RRPS","912820M79","30-Apr-2014","Unsecured","Strip - Principal only","N",1.1180000000000001,1.119,10.199999999999999,2.1709999999999998,"GB","MAT","30-Apr-2019",97.585899999999995,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STRIPP / UST   PO Str 30-Apr-2019","STRIP","30-Apr-2019",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128206Z58","9128206Z5=RRPS","9128206Z5","01-May-2017","Unsecured","Strip - Principal only","N",1.1180000000000001,1.119,10.199999999999999,2.1709999999999998,"GB","MAT","30-Apr-2019",97.585899999999995,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["USTFRN / UST    1.747 30-Apr-2019 FRN",null,"30-Apr-2019",44626985000,44627610900,1.7471000000000001,"Floating Coupon","United States","U.S. Dollar","US912828X547","912828X54=","912828X54","01-May-2017","Unsecured","Note","N",0.13100000000000001,"--","--",1.647,"GB","MAT","30-Apr-2019",100.11320000000001,"N/A","UNITED STATES TREASURY FLOATING RATE NOTE","N","Auction","--"]
["GOVT / UST    1.250 30-Apr-2019",null,"30-Apr-2019",59327464300,59327877800,1.25,"Fixed Coupon","United States","U.S. Dollar","US912828ST86","912828ST8=","912828ST8","30-Apr-2012","Unsecured","Note","N",1.109,1.109,8.1,2.1480000000000001,"GB","MAT","30-Apr-2019",99,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 30-Apr-2019","STRIP","30-Apr-2019",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820D876","912820D87=RRPS","912820D87","30-Apr-2012","Unsecured","Strip - Principal only","N",1.1180000000000001,1.119,10.199999999999999,2.1709999999999998,"GB","MAT","30-Apr-2019",97.585899999999995,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N",null,"--"]
["STRIPI / UST   IO Str 30-Apr-2019","STRIP","30-Apr-2019",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834LJ53","912834LJ5=RRPS","912834LJ5","30-Apr-2012","Unsecured","Strip - Interest only","N",1.119,1.119,1.6,2.085,"GB","MAT","30-Apr-2019",97.679699999999997,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["GOVT / UST    1.625 30-Apr-2019",null,"30-Apr-2019",34999883900,35000000400,1.625,"Fixed Coupon","United States","U.S. Dollar","US912828D234","912828D23=","912828D23","30-Apr-2014","Unsecured","Note","N",1.107,1.107,7.7,2.1440000000000001,"GB","MAT","30-Apr-2019",99.421899999999994,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 15-May-2019","STRIP","15-May-2019",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128202Q95","9128202Q9=RRPS","9128202Q9","16-May-2016","Unsecured","Strip - Principal only","N",1.1599999999999999,1.159,9.9,2.1749999999999998,"GB","MAT","15-May-2019",97.492199999999997,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    0.875 15-May-2019",null,"15-May-2019",29427643500,29427648400,0.875,"Fixed Coupon","United States","U.S. Dollar","US912828R440","912828R44=","912828R44","16-May-2016","Unsecured","Note","N",1.153,1.153,7.3,2.1480000000000001,"GB","MAT","15-May-2019",98.531300000000002,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 15-May-2019","STRIP","15-May-2019",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820TQ03","912820TQ0=","912820TQ0","15-May-2009","Unsecured","Strip - Principal only","N",1.1599999999999999,1.159,9.9,2.1749999999999998,"GB","MAT","15-May-2019",97.492199999999997,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N",null,"--"]
["GOVT / UST    3.125 15-May-2019",null,"15-May-2019",64410822700,64415394300,3.125,"Fixed Coupon","United States","U.S. Dollar","US912828KQ20","912828KQ2=","912828KQ2","15-May-2009","Unsecured","Note","N",1.137,1.137,8.6999999999999993,2.161,"GB","MAT","15-May-2019",101.10939999999999,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPI / UST   IO Str 15-May-2019","STRIP","15-May-2019",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912833KV18","912833KV1=","912833KV1","15-May-1990","Unsecured","Strip - Interest only","N",1.1599999999999999,1.1599999999999999,1.7,2.0920000000000001,"GB","MAT","15-May-2019",97.585899999999995,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["GOVT / UST    1.500 31-May-2019",null,"31-May-2019",35013459500,35013499900,1.5,"Fixed Coupon","United States","U.S. Dollar","US912828WL05","912828WL0=","912828WL0","02-Jun-2014","Unsecured","Note","N",1.1930000000000001,1.1919999999999999,6.8,2.153,"GB","MAT","31-May-2019",99.218800000000002,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["GOVT / UST    1.125 31-May-2019",null,"31-May-2019",28999135000,29000406200,1.125,"Fixed Coupon","United States","U.S. Dollar","US912828SX98","912828SX9=","912828SX9","31-May-2012","Unsecured","Note","N",1.1950000000000001,1.194,7.2,2.157,"GB","MAT","31-May-2019",98.765600000000006,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 31-May-2019","STRIP","31-May-2019",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128207F85","9128207F8=RRPS","9128207F8","31-May-2017","Unsecured","Strip - Principal only","N",1.204,1.202,9.8000000000000007,2.1840000000000002,"GB","MAT","31-May-2019",97.390600000000006,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    1.250 31-May-2019",null,"31-May-2019",29127782800,29127948000,1.25,"Fixed Coupon","United States","U.S. Dollar","US912828XS49","912828XS4=","912828XS4","31-May-2017","Unsecured","Note","N",1.194,1.1930000000000001,6.6,2.1520000000000001,"GB","MAT","31-May-2019",98.921899999999994,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 31-May-2019","STRIP","31-May-2019",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820E379","912820E37=RRPS",9.1282000000000006E+42,"31-May-2012","Unsecured","Strip - Principal only","N",1.204,1.202,9.8000000000000007,2.1840000000000002,"GB","MAT","31-May-2019",97.390600000000006,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N",null,"--"]
["STRIPI / UST   IO Str 31-May-2019","STRIP","31-May-2019",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834LL00","912834LL0=RRPS","912834LL0","31-May-2012","Unsecured","Strip - Interest only","N",1.204,1.2030000000000001,2.5,2.1110000000000002,"GB","MAT","31-May-2019",97.476600000000005,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["STRIPP / UST   PO Str 31-May-2019","STRIP","31-May-2019",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820N453","912820N45=RRPS","912820N45","02-Jun-2014","Unsecured","Strip - Principal only","N",1.204,1.202,9.8000000000000007,2.1840000000000002,"GB","MAT","31-May-2019",97.390600000000006,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    0.875 15-Jun-2019",null,"15-Jun-2019",24000020700,24000056400,0.875,"Fixed Coupon","United States","U.S. Dollar","US912828R853","912828R85=","912828R85","15-Jun-2016","Unsecured","Note","N",1.236,1.242,6,2.165,"GB","MAT","17-Jun-2019",98.406300000000002,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 15-Jun-2019","STRIP","15-Jun-2019",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128202V80","9128202V8=RRPS","9128202V8","15-Jun-2016","Unsecured","Strip - Principal only","N",1.242,1.248,9,2.1960000000000002,"GB","MAT","17-Jun-2019",97.289100000000005,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STRIPI / UST   IO Str 15-Jun-2019","STRIP","15-Jun-2019",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834QK71","912834QK7=RRPS","912834QK7","15-Jun-2016","Unsecured","Strip - Interest only","N",1.242,1.2490000000000001,1.9,2.125,"GB","MAT","17-Jun-2019",97.375,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["GOVT / UST    1.625 30-Jun-2019",null,"30-Jun-2019",35000148800,35000219200,1.625,"Fixed Coupon","United States","U.S. Dollar","US912828WS57","912828WS5=","912828WS5","30-Jun-2014","Unsecured","Note","N",1.2709999999999999,1.2749999999999999,5.5,2.1629999999999998,"GB","MAT","01-Jul-2019",99.3125,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["GOVT / UST    1.250 30-Jun-2019",null,"30-Jun-2019",29160383000,29160503600,1.25,"Fixed Coupon","United States","U.S. Dollar","US912828XV77","912828XV7=","912828XV7","30-Jun-2017","Unsecured","Note","N",1.274,1.2769999999999999,5.9,2.1680000000000001,"GB","MAT","01-Jul-2019",98.828100000000006,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 30-Jun-2019","STRIP","30-Jun-2019",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128207K70","9128207K7=RRPS","9128207K7","30-Jun-2017","Unsecured","Strip - Principal only","N",1.2829999999999999,1.286,9.6,2.2069999999999999,"GB","MAT","01-Jul-2019",97.1875,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    1.000 30-Jun-2019",null,"30-Jun-2019",29295930800,29296130800,1,"Fixed Coupon","United States","U.S. Dollar","US912828TC43","912828TC4=","912828TC4","02-Jul-2012","Unsecured","Note","N",1.276,1.2789999999999999,6.7,2.1749999999999998,"GB","MAT","01-Jul-2019",98.5,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 30-Jun-2019","STRIP","30-Jun-2019",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820N867","912820N86=RRPS","912820N86","30-Jun-2014","Unsecured","Strip - Principal only","N",1.2829999999999999,1.286,9.6,2.2069999999999999,"GB","MAT","01-Jul-2019",97.1875,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STRIPP / UST   PO Str 30-Jun-2019","STRIP","30-Jun-2019",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820E940","912820E94=RRPS",9.1281999999999997E+99,"02-Jul-2012","Unsecured","Strip - Principal only","N",1.2829999999999999,1.286,9.6,2.2069999999999999,"GB","MAT","01-Jul-2019",97.1875,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STRIPI / UST   IO Str 30-Jun-2019","STRIP","30-Jun-2019",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834LN65","912834LN6=RRPS","912834LN6","02-Jul-2012","Unsecured","Strip - Interest only","N",1.2829999999999999,1.2869999999999999,3.3,2.145,"GB","MAT","01-Jul-2019",97.265600000000006,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["STRIPI / UST   IO Str 15-Jul-2019","STRIP","15-Jul-2019",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834QM38","912834QM3=RRPS","912834QM3","15-Jul-2016","Unsecured","Strip - Interest only","N",1.325,1.325,4,2.1539999999999999,"GB","MAT","15-Jul-2019",97.164100000000005,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["STRIPP / UST   PO Str 15-Jul-2019","STRIP","15-Jul-2019",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128202Z94","9128202Z9=RRPS","9128202Z9","15-Jul-2016","Unsecured","Strip - Principal only","N",1.3240000000000001,1.3240000000000001,10.1,2.2149999999999999,"GB","MAT","15-Jul-2019",97.085899999999995,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    0.750 15-Jul-2019",null,"15-Jul-2019",25563097300,25563200300,0.75,"Fixed Coupon","United States","U.S. Dollar","US912828S430","912828S43=","912828S43","15-Jul-2016","Unsecured","Note","N",1.319,1.319,6.1,2.1739999999999999,"GB","MAT","15-Jul-2019",98.125,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STIPSI / UST   IO Str 15-Jul-2019","STRIP","15-Jul-2019",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128332V18","--","9128332V1","30-Jul-2004","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["USTIP / UST    1.875 15-Jul-2019",null,"15-Jul-2019",15177107500,15190377600,1.875,"Fixed Coupon","United States","U.S. Dollar","US912828LA68","912828LA6=","912828LA6","15-Jul-2009","Unsecured","Note","Y",1.327,1.327,-238.1,-0.26100000000000001,"GB","MAT","15-Jul-2019",102.875,"N/A","UNITED STATES TREASURY INFLATION PROTECTED BONDS","N","Auction","--"]
["STIPSP / UST   PO Str 15-Jul-2019","STRIP","15-Jul-2019",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820TY37","--","912820TY3","15-Jul-2009","Unsecured","Strip - Principal only","Y",1.339,1.339,-211.2,8.9999999999999993E-3,"GB","MAT","15-Jul-2019",99.988200000000006,"N/A","US GOVERNMENT INFLATION PROTECTED PRINCIPAL STRIP ISSUE","N",null,"--"]
["GOVT / UST    1.625 31-Jul-2019",null,"31-Jul-2019",35011053100,35011378300,1.625,"Fixed Coupon","United States","U.S. Dollar","US912828WW69","912828WW6=","912828WW6","31-Jul-2014","Unsecured","Note","N",1.3560000000000001,1.3560000000000001,5.3,2.1760000000000002,"GB","MAT","31-Jul-2019",99.25,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 31-Jul-2019","STRIP","31-Jul-2019",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820P508","912820P50=RRPS","912820P50","31-Jul-2014","Unsecured","Strip - Principal only","N",1.3680000000000001,1.367,10.199999999999999,2.226,"GB","MAT","31-Jul-2019",96.976600000000005,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    1.375 31-Jul-2019",null,"31-Jul-2019",28636878200,28643560700,1.375,"Fixed Coupon","United States","U.S. Dollar","US9128282K52","9128282K5=","9128282K5","31-Jul-2017","Unsecured","Note","N",1.3580000000000001,1.3580000000000001,5.6,2.1800000000000002,"GB","MAT","31-Jul-2019",98.906300000000002,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["USTFRN / UST    1.737 31-Jul-2019 FRN",null,"31-Jul-2019",42525829800,42525973300,1.7371000000000001,"Floating Coupon","United States","U.S. Dollar","US9128282M19","9128282M1=","9128282M1","31-Jul-2017","Unsecured","Note","N",0.13100000000000001,"--","--",1.647,"GB","MAT","31-Jul-2019",100.12430000000001,"N/A","UNITED STATES TREASURY FLOATING RATE NOTE","N","Auction","--"]
["STRIPP / UST   PO Str 31-Jul-2019","STRIP","31-Jul-2019",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128207Q41","9128207Q4=RRPS","9128207Q4","31-Jul-2017","Unsecured","Strip - Principal only","N",1.3680000000000001,1.367,10.199999999999999,2.226,"GB","MAT","31-Jul-2019",96.976600000000005,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STRIPI / UST   IO Str 31-Jul-2019","STRIP","31-Jul-2019",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834LQ96","912834LQ9=RRPS","912834LQ9","31-Jul-2012","Unsecured","Strip - Interest only","N",1.3680000000000001,1.3680000000000001,4.9000000000000004,2.173,"GB","MAT","31-Jul-2019",97.046899999999994,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["STRIPP / UST   PO Str 31-Jul-2019","STRIP","31-Jul-2019",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820RS86","912820RS8=RRPS","912820RS8","31-Jul-2012","Unsecured","Strip - Principal only","N",1.3680000000000001,1.367,10.199999999999999,2.226,"GB","MAT","31-Jul-2019",96.976600000000005,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    0.875 31-Jul-2019",null,"31-Jul-2019",29000020900,29000021900,0.875,"Fixed Coupon","United States","U.S. Dollar","US912828TH30","912828TH3=","912828TH3","31-Jul-2012","Unsecured","Note","N",1.3620000000000001,1.361,6.2,2.1859999999999999,"GB","MAT","31-Jul-2019",98.218800000000002,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPI / UST   IO Str 15-Aug-2019","STRIP","15-Aug-2019",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912833KW90","912833KW9=","912833KW9","15-Aug-1989","Unsecured","Strip - Interest only","N",1.407,1.4079999999999999,5.6,2.19,"GB","MAT","15-Aug-2019",96.9375,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["GOVT / UST    3.625 15-Aug-2019",null,"15-Aug-2019",66753043700,66753792800,3.625,"Fixed Coupon","United States","U.S. Dollar","US912828LJ77","912828LJ7=","912828LJ7","17-Aug-2009","Unsecured","Note","N",1.381,1.3819999999999999,9.6,2.2269999999999999,"GB","MAT","15-Aug-2019",101.95310000000001,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 15-Aug-2019","STRIP","15-Aug-2019",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820UD70","912820UD7=","912820UD7","17-Aug-2009","Unsecured","Strip - Principal only","N",1.4059999999999999,1.4079999999999999,10.199999999999999,2.2349999999999999,"GB","MAT","15-Aug-2019",96.875,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N",null,"--"]
["STIPSI / UST   IO Str 15-Aug-2019","STRIP","15-Aug-2019",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834FX12","--","912834FX1","26-Feb-2010","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["GOVT / UST    0.750 15-Aug-2019",null,"15-Aug-2019",26458229800,26458325800,0.75,"Fixed Coupon","United States","U.S. Dollar","US9128282B53","9128282B5=","9128282B5","15-Aug-2016","Unsecured","Note","N",1.401,1.403,5.8,2.1909999999999998,"GB","MAT","15-Aug-2019",97.984399999999994,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 15-Aug-2019","STRIP","15-Aug-2019",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128203F22","9128203F2=","9128203F2","15-Aug-2016","Unsecured","Strip - Principal only","N",1.407,1.4079999999999999,7.9,2.2130000000000001,"GB","MAT","15-Aug-2019",96.906300000000002,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STRIPP / UST   PO Str 15-Aug-2019","STRIP","15-Aug-2019",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912803AR46","912803AR4=","912803AR4","15-Aug-1989","Unsecured","Strip - Principal only","N",1.407,1.409,1,2.1440000000000001,"GB","MAT","15-Aug-2019",97,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N",null,"--"]
["GOVT / UST    8.125 15-Aug-2019",null,"15-Aug-2019",18940932000,20275000000,8.125,"Fixed Coupon","United States","U.S. Dollar","US912810ED64","912810ED6=","912810ED6","15-Aug-1989","Unsecured","Bond","N",1.3520000000000001,1.3540000000000001,2,2.1480000000000001,"GB","MAT","15-Aug-2019",108.35939999999999,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPI / UST   IO Str 31-Aug-2019","STRIP","31-Aug-2019",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834LS52","912834LS5=RRPS","912834LS5","31-Aug-2012","Unsecured","Strip - Interest only","N",1.4510000000000001,1.46,2.7,2.1960000000000002,"GB","MAT","03-Sep-2019",96.851600000000005,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["GOVT / UST    1.000 31-Aug-2019",null,"31-Aug-2019",29000016100,29000016100,1,"Fixed Coupon","United States","U.S. Dollar","US912828TN08","912828TN0=","912828TN0","31-Aug-2012","Unsecured","Note","N",1.4430000000000001,1.452,4.2,2.21,"GB","MAT","03-Sep-2019",98.265600000000006,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 31-Aug-2019","STRIP","31-Aug-2019",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820Q266","912820Q26=RRPS","912820Q26","02-Sep-2014","Unsecured","Strip - Principal only","N",1.45,1.4590000000000001,7.1,2.2410000000000001,"GB","MAT","03-Sep-2019",96.789100000000005,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STRIPP / UST   PO Str 31-Aug-2019","STRIP","31-Aug-2019",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128203J44","9128203J4=RRPS","9128203J4","31-Aug-2017","Unsecured","Strip - Principal only","N",1.45,1.4590000000000001,7.1,2.2410000000000001,"GB","MAT","03-Sep-2019",96.789100000000005,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    1.250 31-Aug-2019",null,"31-Aug-2019",26813749900,26814999800,1.25,"Fixed Coupon","United States","U.S. Dollar","US9128282T61","9128282T6=","9128282T6","31-Aug-2017","Unsecured","Note","N",1.4410000000000001,1.45,4.0999999999999996,2.2090000000000001,"GB","MAT","03-Sep-2019",98.625,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 31-Aug-2019","STRIP","31-Aug-2019",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820RW98","912820RW9=RRPS","912820RW9","31-Aug-2012","Unsecured","Strip - Principal only","N",1.45,1.4590000000000001,7.1,2.2410000000000001,"GB","MAT","03-Sep-2019",96.789100000000005,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    1.625 31-Aug-2019",null,"31-Aug-2019",35001741900,35001767800,1.625,"Fixed Coupon","United States","U.S. Dollar","US912828D804","912828D80=","912828D80","02-Sep-2014","Unsecured","Note","N",1.4390000000000001,1.448,4.5999999999999996,2.2130000000000001,"GB","MAT","03-Sep-2019",99.156300000000002,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["GOVT / UST    0.875 15-Sep-2019",null,"15-Sep-2019",23999959000,24000039100,0.875,"Fixed Coupon","United States","U.S. Dollar","US9128282G41","9128282G4=","9128282G4","15-Sep-2016","Unsecured","Note","N",1.476,1.482,5.4,2.2229999999999999,"GB","MAT","16-Sep-2019",98.015600000000006,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPI / UST   IO Str 15-Sep-2019","STRIP","15-Sep-2019",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834QR25","912834QR2=RRPS","912834QR2","15-Sep-2016","Unsecured","Strip - Interest only","N",1.4890000000000001,1.4950000000000001,3.2,2.2010000000000001,"GB","MAT","16-Sep-2019",96.757800000000003,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["STRIPP / UST   PO Str 15-Sep-2019","STRIP","15-Sep-2019",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128205P85","9128205P8=RRPS","9128205P8","15-Sep-2016","Unsecured","Strip - Principal only","N",1.4890000000000001,1.4950000000000001,8,2.25,"GB","MAT","16-Sep-2019",96.6875,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    1.750 30-Sep-2019",null,"30-Sep-2019",35000247200,35000247200,1.75,"Fixed Coupon","United States","U.S. Dollar","US912828F395","912828F39=","912828F39","30-Sep-2014","Unsecured","Note","N",1.5069999999999999,1.5069999999999999,3.3,2.2029999999999998,"GB","MAT","30-Sep-2019",99.3125,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 30-Sep-2019","STRIP","30-Sep-2019",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820Q670","912820Q67=RRPS","912820Q67","30-Sep-2014","Unsecured","Strip - Principal only","N",1.53,1.532,7.7,2.2530000000000001,"GB","MAT","30-Sep-2019",96.593800000000002,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STRIPP / UST   PO Str 30-Sep-2019","STRIP","30-Sep-2019",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128203N55","9128203N5=RRPS","9128203N5","02-Oct-2017","Unsecured","Strip - Principal only","N",1.53,1.532,7.7,2.2530000000000001,"GB","MAT","30-Sep-2019",96.593800000000002,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    1.375 30-Sep-2019",null,"30-Sep-2019",29234342700,29234491500,1.375,"Fixed Coupon","United States","U.S. Dollar","US9128282X73","9128282X7=","9128282X7","02-Oct-2017","Unsecured","Note","N",1.5129999999999999,1.512,5,2.2210000000000001,"GB","MAT","30-Sep-2019",98.718800000000002,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["GOVT / UST    1.000 30-Sep-2019",null,"30-Sep-2019",29000017600,29000017700,1,"Fixed Coupon","United States","U.S. Dollar","US912828TR12","912828TR1=","912828TR1","01-Oct-2012","Unsecured","Note","N",1.518,1.518,4.5999999999999996,2.2170000000000001,"GB","MAT","30-Sep-2019",98.156300000000002,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPI / UST   IO Str 30-Sep-2019","STRIP","30-Sep-2019",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834LU09","912834LU0=RRPS","912834LU0","01-Oct-2012","Unsecured","Strip - Interest only","N",1.53,1.5329999999999999,3,2.2050000000000001,"GB","MAT","30-Sep-2019",96.664100000000005,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["STRIPP / UST   PO Str 30-Sep-2019","STRIP","30-Sep-2019",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820SA69","912820SA6=RRPS","912820SA6","01-Oct-2012","Unsecured","Strip - Principal only","N",1.53,1.532,7.7,2.2530000000000001,"GB","MAT","30-Sep-2019",96.593800000000002,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STRIPI / UST   IO Str 15-Oct-2019","STRIP","15-Oct-2019",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834QT80","912834QT8=RRPS","912834QT8","17-Oct-2016","Unsecured","Strip - Interest only","N",1.571,1.573,2.9,2.2109999999999999,"GB","MAT","15-Oct-2019",96.5625,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["STRIPP / UST   PO Str 15-Oct-2019","STRIP","15-Oct-2019",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128205T08","9128205T0=RRPS","9128205T0","17-Oct-2016","Unsecured","Strip - Principal only","N",1.571,1.573,7.5,2.258,"GB","MAT","15-Oct-2019",96.492199999999997,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STIPSI / UST   IO Str 15-Oct-2019","STRIP","15-Oct-2019",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912833L732","--","912833L73","15-Apr-1998","Unsecured","Strip - Interest only","Y",1.585,1.587,-174.9,0.433,"GB","MAT","15-Oct-2019",99.313900000000004,"N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["GOVT / UST    1.000 15-Oct-2019",null,"15-Oct-2019",24002510900,24002510900,1,"Fixed Coupon","United States","U.S. Dollar","US912828T594","912828T59=","912828T59","17-Oct-2016","Unsecured","Note","N",1.556,1.5580000000000001,4.5,2.226,"GB","MAT","15-Oct-2019",98.093800000000002,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["GOVT / UST    1.500 31-Oct-2019",null,"31-Oct-2019",61649932300,61650438300,1.5,"Fixed Coupon","United States","U.S. Dollar","US912828F627","912828F62=","912828F62","31-Oct-2014","Unsecured","Note","N",1.59,1.5940000000000001,4,2.234,"GB","MAT","31-Oct-2019",98.828100000000006,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 31-Oct-2019","STRIP","31-Oct-2019",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820R256","912820R25=RRPS","912820R25","31-Oct-2014","Unsecured","Strip - Principal only","N",1.6120000000000001,1.6160000000000001,6.9,2.2639999999999998,"GB","MAT","31-Oct-2019",96.390600000000006,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["USTFRN / UST    1.725 31-Oct-2019 FRN",null,"31-Oct-2019",41368495100,41375479700,1.7251000000000001,"Floating Coupon","United States","U.S. Dollar","US9128283B45","9128283B4=","9128283B4","31-Oct-2017","Unsecured","Note","N",0.13100000000000001,"--","--",1.679,"GB","MAT","31-Oct-2019",100.074,"N/A","UNITED STATES TREASURY FLOATING RATE NOTE","N","Auction","--"]
["GOVT / UST    1.250 31-Oct-2019",null,"31-Oct-2019",29000049500,29000049700,1.25,"Fixed Coupon","United States","U.S. Dollar","US912828TV24","912828TV2=","912828TV2","31-Oct-2012","Unsecured","Note","N",1.5940000000000001,1.5980000000000001,4.5,2.2389999999999999,"GB","MAT","31-Oct-2019",98.421899999999994,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 31-Oct-2019","STRIP","31-Oct-2019",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820SD09","912820SD0=RRPS","912820SD0","31-Oct-2012","Unsecured","Strip - Principal only","N",1.6120000000000001,1.6160000000000001,6.9,2.2639999999999998,"GB","MAT","31-Oct-2019",96.390600000000006,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STRIPI / UST   IO Str 31-Oct-2019","STRIP","31-Oct-2019",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834LW64","912834LW6=RRPS","912834LW6","31-Oct-2012","Unsecured","Strip - Interest only","N",1.613,1.617,1.8,2.214,"GB","MAT","31-Oct-2019",96.468800000000002,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["STRIPP / UST   PO Str 15-Nov-2019","STRIP","15-Nov-2019",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128205X10","9128205X1=RRPS","9128205X1","15-Nov-2016","Unsecured","Strip - Principal only","N",1.653,1.657,6.2,2.2669999999999999,"GB","MAT","15-Nov-2019",96.296899999999994,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    1.000 15-Nov-2019",null,"15-Nov-2019",29257182800,29257182800,1,"Fixed Coupon","United States","U.S. Dollar","US912828U329","912828U32=","912828U32","15-Nov-2016","Unsecured","Note","N",1.639,1.6419999999999999,2.9,2.2330000000000001,"GB","MAT","15-Nov-2019",97.984399999999994,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 15-Nov-2019","STRIP","15-Nov-2019",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820US40","912820US4=","912820US4","16-Nov-2009","Unsecured","Strip - Principal only","N",1.653,1.657,6.2,2.2669999999999999,"GB","MAT","15-Nov-2019",96.296899999999994,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N",null,"--"]
["GOVT / UST    3.375 15-Nov-2019",null,"15-Nov-2019",71036987500,71037183700,3.375,"Fixed Coupon","United States","U.S. Dollar","US912828LY45","912828LY4=","912828LY4","16-Nov-2009","Unsecured","Note","N",1.6060000000000001,1.609,4.4000000000000004,2.2450000000000001,"GB","MAT","15-Nov-2019",101.8438,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPI / UST   IO Str 15-Nov-2019","STRIP","15-Nov-2019",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912833KX73","912833KX7=","912833KX7","15-May-1990","Unsecured","Strip - Interest only","N",1.6539999999999999,1.657,1.8,2.2229999999999999,"GB","MAT","15-Nov-2019",96.367199999999997,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["STRIPI / UST   IO Str 30-Nov-2019","STRIP","30-Nov-2019",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834LY21","912834LY2=RRPS","912834LY2","30-Nov-2012","Unsecured","Strip - Interest only","N",1.6950000000000001,1.7030000000000001,0.4,2.226,"GB","MAT","02-Dec-2019",96.273399999999995,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["GOVT / UST    1.500 30-Nov-2019",null,"30-Nov-2019",35000122800,35000122800,1.5,"Fixed Coupon","United States","U.S. Dollar","US912828G617","912828G61=","912828G61","01-Dec-2014","Unsecured","Note","N",1.675,1.681,2.8,2.246,"GB","MAT","02-Dec-2019",98.75,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 30-Nov-2019","STRIP","30-Nov-2019",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820R744","912820R74=RRPS","912820R74","01-Dec-2014","Unsecured","Strip - Principal only","N",1.6950000000000001,1.7030000000000001,5.7,2.2789999999999999,"GB","MAT","02-Dec-2019",96.1875,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STRIPP / UST   PO Str 30-Nov-2019","STRIP","30-Nov-2019",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128203X38","9128203X3=RRPS","9128203X3","30-Nov-2017","Unsecured","Strip - Principal only","N",1.6950000000000001,1.7030000000000001,5.7,2.2789999999999999,"GB","MAT","02-Dec-2019",96.1875,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    1.750 30-Nov-2019",null,"30-Nov-2019",27409418300,27410954500,1.75,"Fixed Coupon","United States","U.S. Dollar","US9128283H15","9128283H1=","9128283H1","30-Nov-2017","Unsecured","Note","N",1.6719999999999999,1.677,2.6,2.2440000000000002,"GB","MAT","02-Dec-2019",99.171899999999994,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["GOVT / UST    1.000 30-Nov-2019",null,"30-Nov-2019",29000055100,29000055100,1,"Fixed Coupon","United States","U.S. Dollar","US912828UB41","912828UB4=","912828UB4","30-Nov-2012","Unsecured","Note","N",1.6830000000000001,1.6879999999999999,2.1,2.2400000000000002,"GB","MAT","02-Dec-2019",97.921899999999994,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 30-Nov-2019","STRIP","30-Nov-2019",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820SK42","912820SK4=RRPS","912820SK4","30-Nov-2012","Unsecured","Strip - Principal only","N",1.6950000000000001,1.7030000000000001,5.7,2.2789999999999999,"GB","MAT","02-Dec-2019",96.1875,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STRIPP / UST   PO Str 15-Dec-2019","STRIP","15-Dec-2019",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128206C63","9128206C6=RRPS","9128206C6","15-Dec-2016","Unsecured","Strip - Principal only","N",1.736,1.7410000000000001,5.9,2.2839999999999998,"GB","MAT","16-Dec-2019",96.085899999999995,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    1.375 15-Dec-2019",null,"15-Dec-2019",23999873000,24000151800,1.375,"Fixed Coupon","United States","U.S. Dollar","US912828U733","912828U73=","912828U73","15-Dec-2016","Unsecured","Note","N",1.716,1.7210000000000001,2.6,2.2490000000000001,"GB","MAT","16-Dec-2019",98.5,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPI / UST   IO Str 15-Dec-2019","STRIP","15-Dec-2019",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834QX92","912834QX9=RRPS","912834QX9","15-Dec-2016","Unsecured","Strip - Interest only","N",1.736,1.7410000000000001,0.7,2.2320000000000002,"GB","MAT","16-Dec-2019",96.171899999999994,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["STRIPI / UST   IO Str 31-Dec-2019","STRIP","31-Dec-2019",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834MA36","912834MA3=RRPS","912834MA3","31-Dec-2012","Unsecured","Strip - Interest only","N",1.7769999999999999,1.782,0.5,2.238,"GB","MAT","31-Dec-2019",96.070300000000003,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["STRIPP / UST   PO Str 31-Dec-2019","STRIP","31-Dec-2019",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820A310","912820A31=RRPS","912820A31","31-Dec-2012","Unsecured","Strip - Principal only","N",1.7769999999999999,1.7809999999999999,6,2.2930000000000001,"GB","MAT","31-Dec-2019",95.976600000000005,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    1.875 31-Dec-2019",null,"31-Dec-2019",29393492100,29398819700,1.875,"Fixed Coupon","United States","U.S. Dollar","US9128283N82","9128283N8=","9128283N8","02-Jan-2018","Unsecured","Note","N",1.75,1.754,1.8,2.2480000000000002,"GB","MAT","31-Dec-2019",99.343800000000002,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 31-Dec-2019","STRIP","31-Dec-2019",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128204B09","9128204B0=RRPS","9128204B0","02-Jan-2018","Unsecured","Strip - Principal only","N",1.7769999999999999,1.7809999999999999,6,2.2930000000000001,"GB","MAT","31-Dec-2019",95.976600000000005,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    1.625 31-Dec-2019",null,"31-Dec-2019",35000048600,35000073800,1.625,"Fixed Coupon","United States","U.S. Dollar","US912828G955","912828G95=","912828G95","31-Dec-2014","Unsecured","Note","N",1.7529999999999999,1.7569999999999999,2.6,2.2559999999999998,"GB","MAT","31-Dec-2019",98.890600000000006,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["GOVT / UST    1.125 31-Dec-2019",null,"31-Dec-2019",29000003400,29000003400,1.125,"Fixed Coupon","United States","U.S. Dollar","US912828UF54","912828UF5=","912828UF5","31-Dec-2012","Unsecured","Note","N",1.7609999999999999,1.7649999999999999,0.6,2.2370000000000001,"GB","MAT","31-Dec-2019",98.046899999999994,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 31-Dec-2019","STRIP","31-Dec-2019",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820S320","912820S32=RRPS","912820S32","31-Dec-2014","Unsecured","Strip - Principal only","N",1.7769999999999999,1.7809999999999999,6,2.2930000000000001,"GB","MAT","31-Dec-2019",95.976600000000005,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STRIPP / UST   PO Str 15-Jan-2020","STRIP","15-Jan-2020",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128206H50","9128206H5=RRPS","9128206H5","17-Jan-2017","Unsecured","Strip - Principal only","N",1.8180000000000001,1.8220000000000001,5.7,2.2989999999999999,"GB","MAT","15-Jan-2020",95.875,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    1.375 15-Jan-2020",null,"15-Jan-2020",25327472000,25329938900,1.375,"Fixed Coupon","United States","U.S. Dollar","US912828V319","912828V31=","912828V31","17-Jan-2017","Unsecured","Note","N",1.798,1.802,2.2000000000000002,2.2629999999999999,"GB","MAT","15-Jan-2020",98.406300000000002,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPI / UST   IO Str 15-Jan-2020","STRIP","15-Jan-2020",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834QZ41","912834QZ4=RRPS","912834QZ4","17-Jan-2017","Unsecured","Strip - Interest only","N",1.8180000000000001,1.8220000000000001,0.3,2.246,"GB","MAT","15-Jan-2020",95.968800000000002,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["USTIP / UST    1.375 15-Jan-2020",null,"15-Jan-2020",18972877400,18973913100,1.375,"Fixed Coupon","United States","U.S. Dollar","US912828MF47","912828MF4=","912828MF4","15-Jan-2010","Unsecured","Note","Y",1.8169999999999999,1.821,-209.7,0.14299999999999999,"GB","MAT","15-Jan-2020",102.26560000000001,"N/A","UNITED STATES TREASURY INFLATION PROTECTED BONDS","N","Auction","--"]
["STIPSI / UST   IO Str 15-Jan-2020","STRIP","15-Jan-2020",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128332W90","--","9128332W9","30-Jul-2004","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["STIPSP / UST   PO Str 15-Jan-2020","STRIP","15-Jan-2020",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820VB06","--","912820VB0","15-Jan-2010","Unsecured","Strip - Principal only","Y",1.835,1.839,-180.9,0.433,"GB","MAT","15-Jan-2020",99.205699999999993,"N/A","US GOVERNMENT INFLATION PROTECTED PRINCIPAL STRIP ISSUE","N",null,"--"]
["STRIPI / UST   IO Str 31-Jan-2020","STRIP","31-Jan-2020",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834MC91","912834MC9=RRPS","912834MC9","31-Jan-2013","Unsecured","Strip - Interest only","N",1.8620000000000001,1.865,-0.3,2.25,"GB","MAT","31-Jan-2020",95.867199999999997,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["GOVT / UST    1.375 31-Jan-2020",null,"31-Jan-2020",29000018000,29000019000,1.375,"Fixed Coupon","United States","U.S. Dollar","US912828UL23","912828UL2=","912828UL2","31-Jan-2013","Unsecured","Note","N",1.8420000000000001,1.845,0.9,2.2589999999999999,"GB","MAT","31-Jan-2020",98.375,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 31-Jan-2020","STRIP","31-Jan-2020",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820S817","912820S81=RRPS","912820S81","02-Feb-2015","Unsecured","Strip - Principal only","N",1.8620000000000001,1.865,5.9,2.3109999999999999,"GB","MAT","31-Jan-2020",95.757800000000003,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STRIPP / UST   PO Str 31-Jan-2020","STRIP","31-Jan-2020",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128204H78","9128204H7=RRPS","9128204H7","31-Jan-2018","Unsecured","Strip - Principal only","N",1.8620000000000001,1.865,5.9,2.3109999999999999,"GB","MAT","31-Jan-2020",95.757800000000003,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    2.000 31-Jan-2020",null,"31-Jan-2020",29820679000,29821227800,2,"Fixed Coupon","United States","U.S. Dollar","US9128283S79","9128283S7=","9128283S7","31-Jan-2018","Unsecured","Note","N",1.833,1.8360000000000001,1.4,2.2629999999999999,"GB","MAT","31-Jan-2020",99.515600000000006,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["USTFRN / UST    1.677 31-Jan-2020 FRN",null,"31-Jan-2020",32205787500,32205787500,1.6771,"Floating Coupon","United States","U.S. Dollar","US9128283T52","9128283T5=","9128283T5","31-Jan-2018","Unsecured","Note","N",0.13100000000000001,"--","--",1.6950000000000001,"GB","MAT","31-Jan-2020",99.966800000000006,"N/A","UNITED STATES TREASURY FLOATING RATE NOTE","N","Auction","--"]
["STRIPP / UST   PO Str 31-Jan-2020","STRIP","31-Jan-2020",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820A724","912820A72=RRPS","912820A72","31-Jan-2013","Unsecured","Strip - Principal only","N",1.8620000000000001,1.865,5.9,2.3109999999999999,"GB","MAT","31-Jan-2020",95.757800000000003,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    1.250 31-Jan-2020",null,"31-Jan-2020",35000012700,35000014400,1.25,"Fixed Coupon","United States","U.S. Dollar","US912828H524","912828H52=","912828H52","02-Feb-2015","Unsecured","Note","N",1.8440000000000001,1.847,1.2,2.262,"GB","MAT","31-Jan-2020",98.140600000000006,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["GOVT / UST    8.500 15-Feb-2020",null,"15-Feb-2020",9476268000,10276268000,8.5,"Fixed Coupon","United States","U.S. Dollar","US912810EE48","912810EE4=","912810EE4","15-Feb-1990","Unsecured","Bond","N",1.7909999999999999,1.8029999999999999,-6.8,2.1920000000000002,"GB","MAT","18-Feb-2020",111.8438,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPI / UST   IO Str 15-Feb-2020","STRIP","15-Feb-2020",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912833KY56","912833KY5=","912833KY5","15-Feb-1990","Unsecured","Strip - Interest only","N",1.901,1.9139999999999999,-1.6,2.2570000000000001,"GB","MAT","18-Feb-2020",95.765600000000006,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["GOVT / UST    3.625 15-Feb-2020",null,"15-Feb-2020",71595464600,71595464600,3.625,"Fixed Coupon","United States","U.S. Dollar","US912828MP29","912828MP2=","912828MP2","16-Feb-2010","Unsecured","Note","N",1.849,1.8620000000000001,2.5,2.2909999999999999,"GB","MAT","18-Feb-2020",102.5,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 15-Feb-2020","STRIP","15-Feb-2020",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820VH75","912820VH7=","912820VH7","16-Feb-2010","Unsecured","Strip - Principal only","N",1.9,1.9139999999999999,4.4000000000000004,2.3159999999999998,"GB","MAT","18-Feb-2020",95.656300000000002,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N",null,"--"]
["STIPSI / UST   IO Str 15-Feb-2020","STRIP","15-Feb-2020",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834FY94","--","912834FY9","26-Feb-2010","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["STRIPP / UST   PO Str 15-Feb-2020","STRIP","15-Feb-2020",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128206N29","9128206N2=RRPS","9128206N2","15-Feb-2017","Unsecured","Strip - Principal only","N",1.9,1.9139999999999999,4.4000000000000004,2.3159999999999998,"GB","MAT","18-Feb-2020",95.656300000000002,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    1.375 15-Feb-2020",null,"15-Feb-2020",26771094800,26771114900,1.375,"Fixed Coupon","United States","U.S. Dollar","US912828W226","912828W22=","912828W22","15-Feb-2017","Unsecured","Note","N",1.88,1.893,0.4,2.274,"GB","MAT","18-Feb-2020",98.3125,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 15-Feb-2020","STRIP","15-Feb-2020",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912803AS29","912803AS2=","912803AS2","15-Feb-1990","Unsecured","Strip - Principal only","N",1.901,1.915,-7.9,2.1920000000000002,"GB","MAT","18-Feb-2020",95.882800000000003,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N",null,"--"]
["STRIPP / UST   PO Str 29-Feb-2020","STRIP","29-Feb-2020",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820B631","912820B63=RRPS","912820B63","28-Feb-2013","Unsecured","Strip - Principal only","N",1.9390000000000001,1.9490000000000001,4.5,2.3239999999999998,"GB","MAT","02-Mar-2020",95.5625,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STRIPI / UST   IO Str 29-Feb-2020","STRIP","29-Feb-2020",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834MG06","912834MG0=RRPS","912834MG0","28-Feb-2013","Unsecured","Strip - Interest only","N",1.9390000000000001,1.9490000000000001,-1.8,2.2610000000000001,"GB","MAT","02-Mar-2020",95.679699999999997,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["GOVT / UST    2.250 29-Feb-2020",null,"29-Feb-2020",34826345700,34826345700,2.25,"Fixed Coupon","United States","U.S. Dollar","US9128283Y48","9128283Y4=","9128283Y4","28-Feb-2018","Unsecured","Note","N",1.9119999999999999,1.9159999999999999,-0.9,2.266,"GB","MAT","02-Mar-2020",99.968800000000002,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["GOVT / UST    1.375 29-Feb-2020",null,"29-Feb-2020",34998953800,35000033800,1.375,"Fixed Coupon","United States","U.S. Dollar","US912828J504","912828J50=","912828J50","02-Mar-2015","Unsecured","Note","N",1.9239999999999999,1.929,1.4,2.2909999999999999,"GB","MAT","02-Mar-2020",98.25,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 29-Feb-2020","STRIP","29-Feb-2020",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820T567","912820T56=RRPS","912820T56","02-Mar-2015","Unsecured","Strip - Principal only","N",1.9390000000000001,1.9490000000000001,4.5,2.3239999999999998,"GB","MAT","02-Mar-2020",95.5625,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STRIPP / UST   PO Str 29-Feb-2020","STRIP","29-Feb-2020",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128204N47","9128204N4=RRPS","9128204N4","28-Feb-2018","Unsecured","Strip - Principal only","N",1.9390000000000001,1.9490000000000001,4.5,2.3239999999999998,"GB","MAT","02-Mar-2020",95.5625,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    1.250 29-Feb-2020",null,"29-Feb-2020",29000021200,29000021200,1.25,"Fixed Coupon","United States","U.S. Dollar","US912828UQ10","912828UQ1=","912828UQ1","28-Feb-2013","Unsecured","Note","N",1.9259999999999999,1.93,1.2,2.2890000000000001,"GB","MAT","02-Mar-2020",98.015600000000006,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 15-Mar-2020","STRIP","15-Mar-2020",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128206T98","9128206T9=RRPS","9128206T9","15-Mar-2017","Unsecured","Strip - Principal only","N",1.982,1.9870000000000001,4.5999999999999996,2.33,"GB","MAT","16-Mar-2020",95.460899999999995,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    1.625 15-Mar-2020",null,"15-Mar-2020",23999828700,24000028000,1.625,"Fixed Coupon","United States","U.S. Dollar","US912828W630","912828W63=","912828W63","15-Mar-2017","Unsecured","Note","N",1.9430000000000001,1.9470000000000001,0.9,2.29,"GB","MAT","16-Mar-2020",98.703100000000006,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPI / UST   IO Str 15-Mar-2020","STRIP","15-Mar-2020",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834RF77","912834RF7=RRPS","912834RF7","15-Mar-2017","Unsecured","Strip - Interest only","N",1.9830000000000001,1.9870000000000001,-2,2.2639999999999998,"GB","MAT","16-Mar-2020",95.585899999999995,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["STRIPP / UST   PO Str 31-Mar-2020","STRIP","31-Mar-2020",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820B979","912820B97=RRPS","912820B97","01-Apr-2013","Unsecured","Strip - Principal only","N",2.0259999999999998,2.0270000000000001,4.7,2.3359999999999999,"GB","MAT","31-Mar-2020",95.351600000000005,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STRIPI / UST   IO Str 31-Mar-2020","STRIP","31-Mar-2020",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834MJ45","912834MJ4=RRPS","912834MJ4","01-Apr-2013","Unsecured","Strip - Interest only","N",2.0270000000000001,2.028,-2.2000000000000002,2.2669999999999999,"GB","MAT","31-Mar-2020",95.484399999999994,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["STRIPP / UST   PO Str 31-Mar-2020","STRIP","31-Mar-2020",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820T989","912820T98=RRPS","912820T98","31-Mar-2015","Unsecured","Strip - Principal only","N",2.0259999999999998,2.0270000000000001,4.7,2.3359999999999999,"GB","MAT","31-Mar-2020",95.351600000000005,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    1.125 31-Mar-2020",null,"31-Mar-2020",29001062100,29001062100,1.125,"Fixed Coupon","United States","U.S. Dollar","US912828UV05","912828UV0=","912828UV0","01-Apr-2013","Unsecured","Note","N",1.9990000000000001,1.9990000000000001,1.5,2.302,"GB","MAT","31-Mar-2020",97.656300000000002,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["GOVT / UST    1.375 31-Mar-2020",null,"31-Mar-2020",35000032500,35000032500,1.375,"Fixed Coupon","United States","U.S. Dollar","US912828J843","912828J84=","912828J84","31-Mar-2015","Unsecured","Note","N",1.9930000000000001,1.9930000000000001,2.2000000000000002,2.3090000000000002,"GB","MAT","31-Mar-2020",98.140600000000006,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["GOVT / UST    1.500 15-Apr-2020",null,"15-Apr-2020",24196700400,24197292400,1.5,"Fixed Coupon","United States","U.S. Dollar","US912828X216","912828X21=","912828X21","17-Apr-2017","Unsecured","Note","N",2.028,2.0310000000000001,0.6,2.2999999999999998,"GB","MAT","15-Apr-2020",98.375,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STIPSI / UST   IO Str 15-Apr-2020","STRIP","15-Apr-2020",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912833L815","--","912833L81","15-Apr-1998","Unsecured","Strip - Interest only","Y",2.0830000000000002,2.085,-168.9,0.60799999999999998,"GB","MAT","15-Apr-2020",98.739699999999999,"N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["USTIP / UST    0.125 15-Apr-2020",null,"15-Apr-2020",50064654000,50065884200,0.125,"Fixed Coupon","United States","U.S. Dollar","US912828K338","912828K33=","912828K33","30-Apr-2015","Unsecured","Note","Y",2.0830000000000002,2.085,-199.8,0.29799999999999999,"GB","MAT","15-Apr-2020",99.640600000000006,"N/A","UNITED STATES TREASURY INFLATION PROTECTED BONDS","N","Auction","--"]
["STIPSP / UST   PO Str 15-Apr-2020","STRIP","15-Apr-2020",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820U474","--","912820U47","30-Apr-2015","Unsecured","Strip - Principal only","Y",2.0830000000000002,2.0859999999999999,-170.9,0.58799999999999997,"GB","MAT","15-Apr-2020",98.780900000000003,"N/A","US GOVERNMENT INFLATION PROTECTED PRINCIPAL STRIP ISSUE","N","Auction","--"]
["STRIPP / UST   PO Str 15-Apr-2020","STRIP","15-Apr-2020",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128206X01","9128206X0=RRPS","9128206X0","17-Apr-2017","Unsecured","Strip - Principal only","N",2.0649999999999999,2.0680000000000001,4.8,2.3450000000000002,"GB","MAT","15-Apr-2020",95.242199999999997,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STRIPI / UST   IO Str 15-Apr-2020","STRIP","15-Apr-2020",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834RH34","912834RH3=RRPS","912834RH3","17-Apr-2017","Unsecured","Strip - Interest only","N",2.0649999999999999,2.0680000000000001,-2.2999999999999998,2.274,"GB","MAT","15-Apr-2020",95.382800000000003,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["STRIPP / UST   PO Str 30-Apr-2020","STRIP","30-Apr-2020",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820U623","912820U62=RRPS","912820U62","30-Apr-2015","Unsecured","Strip - Principal only","N",2.1059999999999999,2.1080000000000001,4.5,2.35,"GB","MAT","30-Apr-2020",95.140600000000006,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STRIPP / UST   PO Str 30-Apr-2020","STRIP","30-Apr-2020",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820SN80","912820SN8=RRPS","912820SN8","30-Apr-2013","Unsecured","Strip - Principal only","N",2.1059999999999999,2.1080000000000001,4.5,2.35,"GB","MAT","30-Apr-2020",95.140600000000006,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    1.125 30-Apr-2020",null,"30-Apr-2020",29000051600,29000051700,1.125,"Fixed Coupon","United States","U.S. Dollar","US912828VA58","912828VA5=","912828VA5","30-Apr-2013","Unsecured","Note","N",2.0779999999999998,2.08,1.6,2.3180000000000001,"GB","MAT","30-Apr-2020",97.531300000000002,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["GOVT / UST    1.375 30-Apr-2020",null,"30-Apr-2020",35127646800,35128097400,1.375,"Fixed Coupon","United States","U.S. Dollar","US912828K585","912828K58=","912828K58","30-Apr-2015","Unsecured","Note","N",2.0720000000000001,2.0739999999999998,1.7,2.319,"GB","MAT","30-Apr-2020",98.046899999999994,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPI / UST   IO Str 30-Apr-2020","STRIP","30-Apr-2020",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834ML90","912834ML9=RRPS","912834ML9","30-Apr-2013","Unsecured","Strip - Interest only","N",2.1070000000000002,2.109,-2.9,2.2759999999999998,"GB","MAT","30-Apr-2020",95.289100000000005,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["STRIPP / UST   PO Str 15-May-2020","STRIP","15-May-2020",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820VW43","912820VW4=","912820VW4","17-May-2010","Unsecured","Strip - Principal only","N",2.1469999999999998,2.149,4.5999999999999996,2.3580000000000001,"GB","MAT","15-May-2020",95.031300000000002,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N",null,"--"]
["GOVT / UST    3.500 15-May-2020",null,"15-May-2020",68219183600,68220429200,3.5,"Fixed Coupon","United States","U.S. Dollar","US912828ND89","912828ND8=","912828ND8","17-May-2010","Unsecured","Note","N",2.0649999999999999,2.0670000000000002,2.2000000000000002,2.3279999999999998,"GB","MAT","15-May-2020",102.4688,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 15-May-2020","STRIP","15-May-2020",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128207C54","9128207C5=RRPS","9128207C5","15-May-2017","Unsecured","Strip - Principal only","N",2.1469999999999998,2.149,4.5999999999999996,2.3580000000000001,"GB","MAT","15-May-2020",95.031300000000002,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STRIPI / UST   IO Str 15-May-2020","STRIP","15-May-2020",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912833KZ22","912833KZ2=","912833KZ2","15-May-1990","Unsecured","Strip - Interest only","N",2.1480000000000001,2.149,-3,2.282,"GB","MAT","15-May-2020",95.1875,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["GOVT / UST    8.750 15-May-2020",null,"15-May-2020",7582183000,10158883000,8.75,"Fixed Coupon","United States","U.S. Dollar","US912810EF13","912810EF1=","912810EF1","15-May-1990","Unsecured","Bond","N",1.966,1.9670000000000001,-9.1999999999999993,2.206,"GB","MAT","15-May-2020",113.8125,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 15-May-2020","STRIP","15-May-2020",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912803AT02","912803AT0=","912803AT0","15-May-1990","Unsecured","Strip - Principal only","N",2.1480000000000001,2.15,-10.3,2.2090000000000001,"GB","MAT","15-May-2020",95.335899999999995,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N",null,"--"]
["GOVT / UST    1.500 15-May-2020",null,"15-May-2020",31929001400,31929051900,1.5,"Fixed Coupon","United States","U.S. Dollar","US912828X968","912828X96=","912828X96","15-May-2017","Unsecured","Note","N",2.11,2.1120000000000001,0.6,2.3149999999999999,"GB","MAT","15-May-2020",98.281300000000002,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 31-May-2020","STRIP","31-May-2020",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820V381","912820V38=RRPS","912820V38","01-Jun-2015","Unsecured","Strip - Principal only","N",2.1909999999999998,2.1949999999999998,3.7,2.3610000000000002,"GB","MAT","01-Jun-2020",94.929699999999997,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STRIPI / UST   IO Str 31-May-2020","STRIP","31-May-2020",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834MN56","912834MN5=RRPS","912834MN5","31-May-2013","Unsecured","Strip - Interest only","N",2.1909999999999998,2.1949999999999998,-1.9,2.3050000000000002,"GB","MAT","01-Jun-2020",95.046899999999994,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["STRIPP / UST   PO Str 31-May-2020","STRIP","31-May-2020",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820F517","912820F51=RRPS","912820F51","31-May-2013","Unsecured","Strip - Principal only","N",2.1909999999999998,2.1949999999999998,3.7,2.3610000000000002,"GB","MAT","01-Jun-2020",94.929699999999997,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    1.375 31-May-2020",null,"31-May-2020",28994638800,29000038800,1.375,"Fixed Coupon","United States","U.S. Dollar","US912828VF46","912828VF4=","912828VF4","31-May-2013","Unsecured","Note","N",2.157,2.161,1.3,2.335,"GB","MAT","01-Jun-2020",97.9375,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["GOVT / UST    1.500 31-May-2020",null,"31-May-2020",34995026200,35000026300,1.5,"Fixed Coupon","United States","U.S. Dollar","US912828XE52","912828XE5=","912828XE5","01-Jun-2015","Unsecured","Note","N",2.1539999999999999,2.1579999999999999,2.2000000000000002,2.343,"GB","MAT","01-Jun-2020",98.1875,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 15-Jun-2020","STRIP","15-Jun-2020",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128207J08","9128207J0=RRPS","9128207J0","15-Jun-2017","Unsecured","Strip - Principal only","N",2.2290000000000001,2.2320000000000002,4.0999999999999996,2.3690000000000002,"GB","MAT","15-Jun-2020",94.820300000000003,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    1.500 15-Jun-2020",null,"15-Jun-2020",24000029800,24000079600,1.5,"Fixed Coupon","United States","U.S. Dollar","US912828XU94","912828XU9=","912828XU9","15-Jun-2017","Unsecured","Note","N",2.1930000000000001,2.1960000000000002,0.3,2.3279999999999998,"GB","MAT","15-Jun-2020",98.1875,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPI / UST   IO Str 15-Jun-2020","STRIP","15-Jun-2020",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834RM29","912834RM2=RRPS","912834RM2","15-Jun-2017","Unsecured","Strip - Interest only","N",2.23,2.2330000000000001,-0.7,2.3210000000000002,"GB","MAT","15-Jun-2020",94.921899999999994,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["GOVT / UST    1.625 30-Jun-2020",null,"30-Jun-2020",34999896000,35000141000,1.625,"Fixed Coupon","United States","U.S. Dollar","US912828XH83","912828XH8=","912828XH8","30-Jun-2015","Unsecured","Note","N",2.2309999999999999,2.2330000000000001,1,2.34,"GB","MAT","30-Jun-2020",98.406300000000002,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPI / UST   IO Str 30-Jun-2020","STRIP","30-Jun-2020",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834MQ87","912834MQ8=RRPS","912834MQ8","01-Jul-2013","Unsecured","Strip - Interest only","N",2.2709999999999999,2.2730000000000001,0.6,2.3410000000000002,"GB","MAT","30-Jun-2020",94.789100000000005,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["GOVT / UST    1.875 30-Jun-2020",null,"30-Jun-2020",29000037500,29000037500,1.875,"Fixed Coupon","United States","U.S. Dollar","US912828VJ67","912828VJ6=","912828VJ6","01-Jul-2013","Unsecured","Note","N",2.2250000000000001,2.2269999999999999,2.2000000000000002,2.351,"GB","MAT","30-Jun-2020",98.9375,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 30-Jun-2020","STRIP","30-Jun-2020",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820F855","912820F85=RRPS","912820F85","01-Jul-2013","Unsecured","Strip - Principal only","N",2.27,2.2730000000000001,3.8,2.3740000000000001,"GB","MAT","30-Jun-2020",94.718800000000002,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STRIPP / UST   PO Str 30-Jun-2020","STRIP","30-Jun-2020",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820V795","912820V79=RRPS","912820V79","30-Jun-2015","Unsecured","Strip - Principal only","N",2.27,2.2730000000000001,3.8,2.3740000000000001,"GB","MAT","30-Jun-2020",94.718800000000002,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STIPSI / UST   IO Str 15-Jul-2020","STRIP","15-Jul-2020",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128332X73","--","9128332X7","30-Jul-2004","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["STRIPI / UST   IO Str 15-Jul-2020","STRIP","15-Jul-2020",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834RP59","912834RP5=RRPS","912834RP5","17-Jul-2017","Unsecured","Strip - Interest only","N",2.3119999999999998,2.3140000000000001,2.1,2.3620000000000001,"GB","MAT","15-Jul-2020",94.648399999999995,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["STRIPP / UST   PO Str 15-Jul-2020","STRIP","15-Jul-2020",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128207N10","9128207N1=RRPS","9128207N1","17-Jul-2017","Unsecured","Strip - Principal only","N",2.3109999999999999,2.3130000000000002,3.9,2.38,"GB","MAT","15-Jul-2020",94.609399999999994,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STIPSP / UST   PO Str 15-Jul-2020","STRIP","15-Jul-2020",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820WF01","--","912820WF0","15-Jul-2010","Unsecured","Strip - Principal only","Y",2.335,2.3370000000000002,-197.7,0.36499999999999999,"GB","MAT","15-Jul-2020",99.149799999999999,"N/A","US GOVERNMENT INFLATION PROTECTED PRINCIPAL STRIP ISSUE","N",null,"--"]
["USTIP / UST    1.250 15-Jul-2020",null,"15-Jul-2020",32378271700,32379793200,1.25,"Fixed Coupon","United States","U.S. Dollar","US912828NM88","912828NM8=","912828NM8","15-Jul-2010","Unsecured","Note","Y",2.3079999999999998,2.31,-226.5,7.4999999999999997E-2,"GB","MAT","15-Jul-2020",102.75,"N/A","UNITED STATES TREASURY INFLATION PROTECTED BONDS","N","Auction","--"]
["GOVT / UST    1.500 15-Jul-2020",null,"15-Jul-2020",24547877300,24547877300,1.5,"Fixed Coupon","United States","U.S. Dollar","US9128282J89","9128282J8=","9128282J8","17-Jul-2017","Unsecured","Note","N",2.2749999999999999,2.2770000000000001,0.3,2.3410000000000002,"GB","MAT","15-Jul-2020",98.093800000000002,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["GOVT / UST    1.625 31-Jul-2020",null,"31-Jul-2020",34994997700,35000016700,1.625,"Fixed Coupon","United States","U.S. Dollar","US912828XM78","912828XM7=","912828XM7","31-Jul-2015","Unsecured","Note","N",2.3159999999999998,2.3170000000000002,0.5,2.3490000000000002,"GB","MAT","31-Jul-2020",98.328100000000006,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 31-Jul-2020","STRIP","31-Jul-2020",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820W454","912820W45=RRPS","912820W45","31-Jul-2015","Unsecured","Strip - Principal only","N",2.355,2.3570000000000002,3.6,2.3839999999999999,"GB","MAT","31-Jul-2020",94.5,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    2.000 31-Jul-2020",null,"31-Jul-2020",29000224900,29000224900,2,"Fixed Coupon","United States","U.S. Dollar","US912828VP28","912828VP2=","912828VP2","31-Jul-2013","Unsecured","Note","N",2.3069999999999999,2.3079999999999998,0.1,2.3450000000000002,"GB","MAT","31-Jul-2020",99.203100000000006,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 31-Jul-2020","STRIP","31-Jul-2020",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820G689","912820G68=RRPS","912820G68","31-Jul-2013","Unsecured","Strip - Principal only","N",2.355,2.3570000000000002,3.6,2.3839999999999999,"GB","MAT","31-Jul-2020",94.5,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STRIPI / UST   IO Str 31-Jul-2020","STRIP","31-Jul-2020",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834MS44","912834MS4=RRPS","912834MS4","31-Jul-2013","Unsecured","Strip - Interest only","N",2.355,2.3570000000000002,3.6,2.3839999999999999,"GB","MAT","31-Jul-2020",94.5,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["STIPSI / UST   IO Str 15-Aug-2020","STRIP","15-Aug-2020",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834FZ69","--","912834FZ6","26-Feb-2010","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["STRIPP / UST   PO Str 15-Aug-2020","STRIP","15-Aug-2020",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912803AU74","912803AU7=","912803AU7","15-Aug-1990","Unsecured","Strip - Principal only","N",2.3940000000000001,2.403,1,2.371,"GB","MAT","17-Aug-2020",94.4375,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N",null,"--"]
["STRIPP / UST   PO Str 15-Aug-2020","STRIP","15-Aug-2020",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820WM51","912820WM5=","912820WM5","16-Aug-2010","Unsecured","Strip - Principal only","N",2.3940000000000001,2.403,2.7,2.3879999999999999,"GB","MAT","17-Aug-2020",94.398399999999995,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N",null,"--"]
["GOVT / UST    1.500 15-Aug-2020",null,"15-Aug-2020",31221267200,31221297500,1.5,"Fixed Coupon","United States","U.S. Dollar","US9128282Q23","9128282Q2=","9128282Q2","15-Aug-2017","Unsecured","Note","N",2.3570000000000002,2.3660000000000001,-0.5,2.3519999999999999,"GB","MAT","17-Aug-2020",98,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 15-Aug-2020","STRIP","15-Aug-2020",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128203G05","9128203G0=RRPS","9128203G0","15-Aug-2017","Unsecured","Strip - Principal only","N",2.3940000000000001,2.403,2.7,2.3879999999999999,"GB","MAT","17-Aug-2020",94.398399999999995,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    8.750 15-Aug-2020",null,"15-Aug-2020",17059306000,21419306000,8.75,"Fixed Coupon","United States","U.S. Dollar","US912810EG95","912810EG9=","912810EG9","15-Aug-1990","Unsecured","Bond","N",2.2109999999999999,2.2189999999999999,1.3,2.3559999999999999,"GB","MAT","17-Aug-2020",115,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPI / UST   IO Str 15-Aug-2020","STRIP","15-Aug-2020",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912833LA61","912833LA6=","912833LA6","15-Aug-1990","Unsecured","Strip - Interest only","N",2.3929999999999998,2.4020000000000001,4.5,2.4049999999999998,"GB","MAT","17-Aug-2020",94.359399999999994,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["GOVT / UST    2.625 15-Aug-2020",null,"15-Aug-2020",67849589800,67849642500,2.625,"Fixed Coupon","United States","U.S. Dollar","US912828NT32","912828NT3=","912828NT3","16-Aug-2010","Unsecured","Note","N",2.331,2.34,1,2.3650000000000002,"GB","MAT","17-Aug-2020",100.60939999999999,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["GOVT / UST    1.375 31-Aug-2020",null,"31-Aug-2020",35000010000,35000013600,1.375,"Fixed Coupon","United States","U.S. Dollar","US912828L328","912828L32=","912828L32","31-Aug-2015","Unsecured","Note","N",2.4039999999999999,2.407,0.7,2.3730000000000002,"GB","MAT","31-Aug-2020",97.625,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPI / UST   IO Str 31-Aug-2020","STRIP","31-Aug-2020",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834MU99","912834MU9=RRPS","912834MU9","03-Sep-2013","Unsecured","Strip - Interest only","N",2.4369999999999998,2.44,4.5,2.4140000000000001,"GB","MAT","31-Aug-2020",94.257800000000003,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["GOVT / UST    2.125 31-Aug-2020",null,"31-Aug-2020",29000237500,29000237500,2.125,"Fixed Coupon","United States","U.S. Dollar","US912828VV95","912828VV9=","912828VV9","03-Sep-2013","Unsecured","Note","N",2.3860000000000001,2.3889999999999998,1,2.3740000000000001,"GB","MAT","31-Aug-2020",99.406300000000002,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 31-Aug-2020","STRIP","31-Aug-2020",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820W942","912820W94=RRPS","912820W94","31-Aug-2015","Unsecured","Strip - Principal only","N",2.4380000000000002,2.44,2.5,2.3929999999999998,"GB","MAT","31-Aug-2020",94.304699999999997,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STRIPP / UST   PO Str 31-Aug-2020","STRIP","31-Aug-2020",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820H265","912820H26=RRPS","912820H26","03-Sep-2013","Unsecured","Strip - Principal only","N",2.4380000000000002,2.44,2.5,2.3929999999999998,"GB","MAT","31-Aug-2020",94.304699999999997,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STRIPI / UST   IO Str 15-Sep-2020","STRIP","15-Sep-2020",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834RT71","912834RT7=RRPS","912834RT7","15-Sep-2017","Unsecured","Strip - Interest only","N",2.476,2.4809999999999999,4.5999999999999996,2.4209999999999998,"GB","MAT","15-Sep-2020",94.148399999999995,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["STRIPP / UST   PO Str 15-Sep-2020","STRIP","15-Sep-2020",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128203M72","9128203M7=RRPS","9128203M7","15-Sep-2017","Unsecured","Strip - Principal only","N",2.476,2.4809999999999999,2.5,2.4009999999999998,"GB","MAT","15-Sep-2020",94.195300000000003,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    1.375 15-Sep-2020",null,"15-Sep-2020",24000041900,24000041900,1.375,"Fixed Coupon","United States","U.S. Dollar","US9128282V18","9128282V1=","9128282V1","15-Sep-2017","Unsecured","Note","N",2.4249999999999998,2.4300000000000002,-0.3,2.37,"GB","MAT","15-Sep-2020",97.593800000000002,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["GOVT / UST    1.375 30-Sep-2020",null,"30-Sep-2020",34999985700,35000000900,1.375,"Fixed Coupon","United States","U.S. Dollar","US912828L658","912828L65=","912828L65","30-Sep-2015","Unsecured","Note","N",2.4689999999999999,2.4710000000000001,0.2,2.379,"GB","MAT","30-Sep-2020",97.531300000000002,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 30-Sep-2020","STRIP","30-Sep-2020",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820X510","912820X51=RRPS","912820X51","30-Sep-2015","Unsecured","Strip - Principal only","N",2.5169999999999999,2.5209999999999999,2.2000000000000002,2.4049999999999998,"GB","MAT","30-Sep-2020",94.093800000000002,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    2.000 30-Sep-2020",null,"30-Sep-2020",28999860600,29000000900,2,"Fixed Coupon","United States","U.S. Dollar","US912828VZ00","912828VZ0=","912828VZ0","30-Sep-2013","Unsecured","Note","N",2.4470000000000001,2.4489999999999998,0.6,2.3809999999999998,"GB","MAT","30-Sep-2020",99.0625,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 30-Sep-2020","STRIP","30-Sep-2020",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820H836","912820H83=RRPS","912820H83","30-Sep-2013","Unsecured","Strip - Principal only","N",2.5169999999999999,2.5209999999999999,2.2000000000000002,2.4049999999999998,"GB","MAT","30-Sep-2020",94.093800000000002,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STRIPI / UST   IO Str 30-Sep-2020","STRIP","30-Sep-2020",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834MW55","912834MW5=RRPS","912834MW5","30-Sep-2013","Unsecured","Strip - Interest only","N",2.5169999999999999,2.5209999999999999,4.5999999999999996,2.4279999999999999,"GB","MAT","30-Sep-2020",94.039100000000005,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["GOVT / UST    1.625 15-Oct-2020",null,"15-Oct-2020",23995718900,24000066200,1.625,"Fixed Coupon","United States","U.S. Dollar","US9128282Z22","9128282Z2=","9128282Z2","16-Oct-2017","Unsecured","Note","N",2.4980000000000002,2.5019999999999998,0.5,2.3879999999999999,"GB","MAT","15-Oct-2020",98.093800000000002,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPI / UST   IO Str 15-Oct-2020","STRIP","15-Oct-2020",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834RV28","912834RV2=RRPS","912834RV2","16-Oct-2017","Unsecured","Strip - Interest only","N",2.5579999999999998,2.5619999999999998,5.2,2.4380000000000002,"GB","MAT","15-Oct-2020",93.914100000000005,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["STIPSI / UST   IO Str 15-Oct-2020","STRIP","15-Oct-2020",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912833L997","--","912833L99","15-Apr-1998","Unsecured","Strip - Interest only","Y",2.581,2.585,-176.8,0.61699999999999999,"GB","MAT","15-Oct-2020",98.4161,"N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["STRIPP / UST   PO Str 15-Oct-2020","STRIP","15-Oct-2020",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128203R69","9128203R6=RRPS","9128203R6","16-Oct-2017","Unsecured","Strip - Principal only","N",2.5579999999999998,2.5619999999999998,2.6,2.4119999999999999,"GB","MAT","15-Oct-2020",93.976600000000005,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    1.750 31-Oct-2020",null,"31-Oct-2020",29000007900,29000007900,1.75,"Fixed Coupon","United States","U.S. Dollar","US912828WC06","912828WC0=","912828WC0","31-Oct-2013","Unsecured","Note","N",2.5350000000000001,2.5459999999999998,-0.6,2.39,"GB","MAT","02-Nov-2020",98.375,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 31-Oct-2020","STRIP","31-Oct-2020",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820J246","912820J24=RRPS","912820J24","31-Oct-2013","Unsecured","Strip - Principal only","N",2.5990000000000002,2.6110000000000002,1.8,2.419,"GB","MAT","02-Nov-2020",93.867199999999997,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STRIPI / UST   IO Str 31-Oct-2020","STRIP","31-Oct-2020",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834MY12","912834MY1=RRPS","912834MY1","31-Oct-2013","Unsecured","Strip - Interest only","N",2.5990000000000002,2.61,4.5999999999999996,2.4470000000000001,"GB","MAT","02-Nov-2020",93.796899999999994,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["GOVT / UST    1.375 31-Oct-2020",null,"31-Oct-2020",35000030200,35000100200,1.375,"Fixed Coupon","United States","U.S. Dollar","US912828L997","912828L99=","912828L99","02-Nov-2015","Unsecured","Note","N",2.548,2.5590000000000002,-0.7,2.391,"GB","MAT","02-Nov-2020",97.421899999999994,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 31-Oct-2020","STRIP","31-Oct-2020",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820X932","912820X93=RRPS","912820X93","02-Nov-2015","Unsecured","Strip - Principal only","N",2.5990000000000002,2.6110000000000002,1.8,2.419,"GB","MAT","02-Nov-2020",93.867199999999997,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STRIPP / UST   PO Str 15-Nov-2020","STRIP","15-Nov-2020",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820WZ64","912820WZ6=","912820WZ6","15-Nov-2010","Unsecured","Strip - Principal only","N",2.64,2.6480000000000001,2.1,2.4249999999999998,"GB","MAT","16-Nov-2020",93.757800000000003,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N",null,"--"]
["STRIPP / UST   PO Str 15-Nov-2020","STRIP","15-Nov-2020",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128203V71","9128203V7=RRPS","9128203V7","15-Nov-2017","Unsecured","Strip - Principal only","N",2.64,2.6480000000000001,2.1,2.4249999999999998,"GB","MAT","16-Nov-2020",93.757800000000003,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    1.750 15-Nov-2020",null,"15-Nov-2020",26918412500,26918433500,1.75,"Fixed Coupon","United States","U.S. Dollar","US9128283G32","9128283G3=","9128283G3","15-Nov-2017","Unsecured","Note","N",2.5760000000000001,2.5840000000000001,-0.1,2.399,"GB","MAT","16-Nov-2020",98.328100000000006,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPI / UST   IO Str 15-Nov-2020","STRIP","15-Nov-2020",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912833LB45","912833LB4=","912833LB4","15-Nov-1990","Unsecured","Strip - Interest only","N",2.64,2.6480000000000001,5.2,2.4569999999999999,"GB","MAT","16-Nov-2020",93.679699999999997,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["GOVT / UST    2.625 15-Nov-2020",null,"15-Nov-2020",67409882800,67409882800,2.625,"Fixed Coupon","United States","U.S. Dollar","US912828PC88","912828PC8=","912828PC8","15-Nov-2010","Unsecured","Note","N",2.5470000000000002,2.5539999999999998,0.2,2.4,"GB","MAT","16-Nov-2020",100.57810000000001,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPI / UST   IO Str 30-Nov-2020","STRIP","30-Nov-2020",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834NA27","912834NA2=RRPS","912834NA2","02-Dec-2013","Unsecured","Strip - Interest only","N",2.681,2.6859999999999999,4.5999999999999996,2.4529999999999998,"GB","MAT","30-Nov-2020",93.593800000000002,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["GOVT / UST    2.000 30-Nov-2020",null,"30-Nov-2020",29000150800,29000150800,2,"Fixed Coupon","United States","U.S. Dollar","US912828A420","912828A42=","912828A42","02-Dec-2013","Unsecured","Note","N",2.6120000000000001,2.613,-0.1,2.4,"GB","MAT","30-Nov-2020",98.953100000000006,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["GOVT / UST    1.625 30-Nov-2020",null,"30-Nov-2020",35000981000,35000981000,1.625,"Fixed Coupon","United States","U.S. Dollar","US912828M987","912828M98=","912828M98","30-Nov-2015","Unsecured","Note","N",2.625,2.6259999999999999,0,2.4009999999999998,"GB","MAT","30-Nov-2020",97.968800000000002,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 30-Nov-2020","STRIP","30-Nov-2020",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820J998","912820J99=RRPS","912820J99","02-Dec-2013","Unsecured","Strip - Principal only","N",2.681,2.6859999999999999,2.4,2.431,"GB","MAT","30-Nov-2020",93.648399999999995,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STRIPP / UST   PO Str 30-Nov-2020","STRIP","30-Nov-2020",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820Y682","912820Y68=RRPS","912820Y68","30-Nov-2015","Unsecured","Strip - Principal only","N",2.681,2.6859999999999999,2.4,2.431,"GB","MAT","30-Nov-2020",93.648399999999995,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STRIPI / UST   IO Str 15-Dec-2020","STRIP","15-Dec-2020",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834TB46","912834TB4=RRPS","912834TB4","15-Dec-2017","Unsecured","Strip - Interest only","N",2.722,2.726,4.3,2.4550000000000001,"GB","MAT","15-Dec-2020",93.492199999999997,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["STRIPP / UST   PO Str 15-Dec-2020","STRIP","15-Dec-2020",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128204A26","9128204A2=RRPS","9128204A2","15-Dec-2017","Unsecured","Strip - Principal only","N",2.722,2.7269999999999999,2.5,2.4359999999999999,"GB","MAT","15-Dec-2020",93.539100000000005,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    1.875 15-Dec-2020",null,"15-Dec-2020",23999873800,24000009500,1.875,"Fixed Coupon","United States","U.S. Dollar","US9128283L27","9128283L2=","9128283L2","15-Dec-2017","Unsecured","Note","N",2.6539999999999999,2.6579999999999999,-0.8,2.399,"GB","MAT","15-Dec-2020",98.609399999999994,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 31-Dec-2020","STRIP","31-Dec-2020",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820Z267","912820Z26=RRPS","912820Z26","31-Dec-2015","Unsecured","Strip - Principal only","N",2.7629999999999999,2.77,2.2999999999999998,2.4409999999999998,"GB","MAT","31-Dec-2020",93.429699999999997,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STRIPI / UST   IO Str 31-Dec-2020","STRIP","31-Dec-2020",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834NC82","912834NC8=RRPS","912834NC8","31-Dec-2013","Unsecured","Strip - Interest only","N",2.7629999999999999,2.77,3.5,2.4529999999999998,"GB","MAT","31-Dec-2020",93.398399999999995,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["GOVT / UST    2.375 31-Dec-2020",null,"31-Dec-2020",29000045600,29000045600,2.375,"Fixed Coupon","United States","U.S. Dollar","US912828A834","912828A83=","912828A83","31-Dec-2013","Unsecured","Note","N",2.6779999999999999,2.6840000000000002,-0.9,2.403,"GB","MAT","31-Dec-2020",99.921899999999994,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["GOVT / UST    1.750 31-Dec-2020",null,"31-Dec-2020",34999953200,35000019100,1.75,"Fixed Coupon","United States","U.S. Dollar","US912828N480","912828N48=","912828N48","31-Dec-2015","Unsecured","Note","N",2.7,2.706,-0.9,2.4049999999999998,"GB","MAT","31-Dec-2020",98.234399999999994,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 31-Dec-2020","STRIP","31-Dec-2020",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820K558","912820K55=RRPS","912820K55","31-Dec-2013","Unsecured","Strip - Principal only","N",2.7629999999999999,2.77,2.2999999999999998,2.4409999999999998,"GB","MAT","31-Dec-2020",93.429699999999997,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    2.000 15-Jan-2021",null,"15-Jan-2021",24812812000,24812812000,2,"Fixed Coupon","United States","U.S. Dollar","US9128283Q14","9128283Q1=","9128283Q1","16-Jan-2018","Unsecured","Note","N",2.7320000000000002,2.7370000000000001,-0.7,2.411,"GB","MAT","15-Jan-2021",98.875,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STIPSI / UST   IO Str 15-Jan-2021","STRIP","15-Jan-2021",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128332Y56","--","9128332Y5","30-Jul-2004","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["STRIPP / UST   PO Str 15-Jan-2021","STRIP","15-Jan-2021",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128204F13","9128204F1=RRPS","9128204F1","16-Jan-2018","Unsecured","Strip - Principal only","N",2.8050000000000002,2.81,2.2999999999999998,2.4470000000000001,"GB","MAT","15-Jan-2021",93.320300000000003,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STRIPI / UST   IO Str 15-Jan-2021","STRIP","15-Jan-2021",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834TD02","912834TD0=RRPS","912834TD0","16-Jan-2018","Unsecured","Strip - Interest only","N",2.8039999999999998,2.81,2.9,2.4529999999999998,"GB","MAT","15-Jan-2021",93.304699999999997,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["STIPSP / UST   PO Str 15-Jan-2021","STRIP","15-Jan-2021",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820XK86","--","912820XK8","15-Jan-2011","Unsecured","Strip - Principal only","Y",2.83,2.8359999999999999,-180.5,0.61699999999999999,"GB","MAT","15-Jan-2021",98.263400000000004,"N/A","US GOVERNMENT INFLATION PROTECTED PRINCIPAL STRIP ISSUE","N",null,"--"]
["USTIP / UST    1.125 15-Jan-2021",null,"15-Jan-2021",36677995300,36678297800,1.125,"Fixed Coupon","United States","U.S. Dollar","US912828PP91","912828PP9=","912828PP9","31-Jan-2011","Unsecured","Note","Y",2.794,2.7989999999999999,-211.2,0.307,"GB","MAT","15-Jan-2021",102.3125,"N/A","UNITED STATES TREASURY INFLATION PROTECTED BONDS","N","Auction","--"]
["STRIPP / UST   PO Str 31-Jan-2021","STRIP","31-Jan-2021",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820Z754","912820Z75=RRPS","912820Z75","01-Feb-2016","Unsecured","Strip - Principal only","N",2.8479999999999999,2.8559999999999999,2.1,2.4529999999999998,"GB","MAT","01-Feb-2021",93.203100000000006,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STRIPP / UST   PO Str 31-Jan-2021","STRIP","31-Jan-2021",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820L218","912820L21=RRPS","912820L21","31-Jan-2014","Unsecured","Strip - Principal only","N",2.8479999999999999,2.8559999999999999,2.1,2.4529999999999998,"GB","MAT","01-Feb-2021",93.203100000000006,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STRIPI / UST   IO Str 31-Jan-2021","STRIP","31-Jan-2021",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834NE49","912834NE4=RRPS","912834NE4","31-Jan-2014","Unsecured","Strip - Interest only","N",2.8479999999999999,2.8559999999999999,1.8,2.4500000000000002,"GB","MAT","01-Feb-2021",93.210899999999995,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["GOVT / UST    2.125 31-Jan-2021",null,"31-Jan-2021",29000056000,29000056200,2.125,"Fixed Coupon","United States","U.S. Dollar","US912828B584","912828B58=","912828B58","31-Jan-2014","Unsecured","Note","N",2.7719999999999998,2.7789999999999999,-0.3,2.423,"GB","MAT","01-Feb-2021",99.171899999999994,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["GOVT / UST    1.375 31-Jan-2021",null,"31-Jan-2021",35636777300,35637167300,1.375,"Fixed Coupon","United States","U.S. Dollar","US912828N894","912828N89=","912828N89","01-Feb-2016","Unsecured","Note","N",2.798,2.8050000000000002,-1.1000000000000001,2.4169999999999998,"GB","MAT","01-Feb-2021",97.109399999999994,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STIPSI / UST   IO Str 15-Feb-2021","STRIP","15-Feb-2021",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834GA00","--","912834GA0","26-Feb-2010","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["GOVT / UST    3.625 15-Feb-2021",null,"15-Feb-2021",67584864400,67584935400,3.625,"Fixed Coupon","United States","U.S. Dollar","US912828PX26","912828PX2=","912828PX2","15-Feb-2011","Unsecured","Note","N",2.7610000000000001,2.77,-0.4,2.4239999999999999,"GB","MAT","16-Feb-2021",103.375,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 15-Feb-2021","STRIP","15-Feb-2021",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820XQ56","912820XQ5=","912820XQ5","15-Feb-2011","Unsecured","Strip - Principal only","N",2.887,2.8969999999999998,1.9,2.456,"GB","MAT","16-Feb-2021",93.101600000000005,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N",null,"--"]
["GOVT / UST    2.250 15-Feb-2021",null,"15-Feb-2021",30913584200,30914178300,2.25,"Fixed Coupon","United States","U.S. Dollar","US9128283X64","9128283X6=","9128283X6","15-Feb-2018","Unsecured","Note","N",2.806,2.8149999999999999,-0.3,2.4279999999999999,"GB","MAT","16-Feb-2021",99.5,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 15-Feb-2021","STRIP","15-Feb-2021",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128204L80","9128204L8=RRPS","9128204L8","15-Feb-2018","Unsecured","Strip - Principal only","N",2.887,2.8969999999999998,1.9,2.456,"GB","MAT","16-Feb-2021",93.101600000000005,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    7.875 15-Feb-2021",null,"15-Feb-2021",10075573000,11129000000,7.875,"Fixed Coupon","United States","U.S. Dollar","US912810EH78","912810EH7=","912810EH7","15-Feb-1991","Unsecured","Bond","N",2.6419999999999999,2.6509999999999998,-2.2999999999999998,2.395,"GB","MAT","16-Feb-2021",115.4063,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPI / UST   IO Str 15-Feb-2021","STRIP","15-Feb-2021",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912833LC28","912833LC2=","912833LC2","15-Feb-1991","Unsecured","Strip - Interest only","N",2.887,2.8969999999999998,1.3,2.4500000000000002,"GB","MAT","16-Feb-2021",93.117199999999997,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["STRIPP / UST   PO Str 15-Feb-2021","STRIP","15-Feb-2021",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912803AV57","912803AV5=","912803AV5","15-Feb-1991","Unsecured","Strip - Principal only","N",2.887,2.8969999999999998,-1.9,2.4180000000000001,"GB","MAT","16-Feb-2021",93.203100000000006,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N",null,"--"]
["STRIPI / UST   IO Str 28-Feb-2021","STRIP","28-Feb-2021",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834NJ36","912834NJ3=RRPS","912834NJ3","28-Feb-2014","Unsecured","Strip - Interest only","N",2.9220000000000002,2.9319999999999999,1.6,2.4580000000000002,"GB","MAT","01-Mar-2021",93.015600000000006,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["GOVT / UST    1.125 28-Feb-2021",null,"28-Feb-2021",45394960600,45395032000,1.125,"Fixed Coupon","United States","U.S. Dollar","US912828P873","912828P87=","912828P87","29-Feb-2016","Unsecured","Note","N",2.8889999999999998,2.89,0.6,2.444,"GB","MAT","01-Mar-2021",96.25,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 28-Feb-2021","STRIP","28-Feb-2021",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128202C00","9128202C0=RRPS","9128202C0","29-Feb-2016","Unsecured","Strip - Principal only","N",2.9220000000000002,2.9319999999999999,2.2000000000000002,2.4630000000000001,"GB","MAT","01-Mar-2021",93,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STRIPP / UST   PO Str 28-Feb-2021","STRIP","28-Feb-2021",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820L705","912820L70=RRPS","912820L70","28-Feb-2014","Unsecured","Strip - Principal only","N",2.9220000000000002,2.9319999999999999,2.2000000000000002,2.4630000000000001,"GB","MAT","01-Mar-2021",93,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    2.000 28-Feb-2021",null,"28-Feb-2021",29081565200,29081565200,2,"Fixed Coupon","United States","U.S. Dollar","US912828B907","912828B90=","912828B90","28-Feb-2014","Unsecured","Note","N",2.8580000000000001,2.859,0.4,2.4390000000000001,"GB","MAT","01-Mar-2021",98.75,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPI / UST   IO Str 31-Mar-2021","STRIP","31-Mar-2021",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834NL81","912834NL8=RRPS","912834NL8","31-Mar-2014","Unsecured","Strip - Interest only","N",3.0129999999999999,3.0129999999999999,2.8,2.4780000000000002,"GB","MAT","31-Mar-2021",92.765600000000006,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["STRIPP / UST   PO Str 31-Mar-2021","STRIP","31-Mar-2021",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128202H96","9128202H9=RRPS","9128202H9","31-Mar-2016","Unsecured","Strip - Principal only","N",3.0129999999999999,3.0129999999999999,2.8,2.4780000000000002,"GB","MAT","31-Mar-2021",92.765600000000006,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    2.250 31-Mar-2021",null,"31-Mar-2021",29000121600,29000121600,2.25,"Fixed Coupon","United States","U.S. Dollar","US912828C574","912828C57=","912828C57","31-Mar-2014","Unsecured","Note","N",2.899,2.899,0.4,2.448,"GB","MAT","31-Mar-2021",99.421899999999994,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 31-Mar-2021","STRIP","31-Mar-2021",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820M380","912820M38=RRPS","912820M38","31-Mar-2014","Unsecured","Strip - Principal only","N",3.0129999999999999,3.0129999999999999,2.8,2.4780000000000002,"GB","MAT","31-Mar-2021",92.765600000000006,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    1.250 31-Mar-2021",null,"31-Mar-2021",42100680900,42100686500,1.25,"Fixed Coupon","United States","U.S. Dollar","US912828Q376","912828Q37=","912828Q37","31-Mar-2016","Unsecured","Note","N",2.948,2.948,0.2,2.448,"GB","MAT","31-Mar-2021",96.5,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STIPSP / UST   PO Str 15-Apr-2021","STRIP","15-Apr-2021",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128202L09","--","9128202L0","29-Apr-2016","Unsecured","Strip - Principal only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED PRINCIPAL STRIP ISSUE","N","Auction","--"]
["STIPSI / UST   IO Str 15-Apr-2021","STRIP","15-Apr-2021",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912833M235","--","912833M23","15-Apr-1998","Unsecured","Strip - Interest only","Y",3.077,3.0790000000000002,-167.4,0.78,"GB","MAT","15-Apr-2021",97.621399999999994,"N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["USTIP / UST    0.125 15-Apr-2021",null,"15-Apr-2021",44956020600,44957545200,0.125,"Fixed Coupon","United States","U.S. Dollar","US912828Q608","912828Q60=","912828Q60","29-Apr-2016","Unsecured","Note","Y",3.0760000000000001,3.0779999999999998,-203.4,0.42,"GB","MAT","15-Apr-2021",99.093800000000002,"N/A","UNITED STATES TREASURY INFLATION PROTECTED BONDS","N","Auction","--"]
["STRIPI / UST   IO Str 30-Apr-2021","STRIP","30-Apr-2021",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834NN48","912834NN4=RRPS","912834NN4","30-Apr-2014","Unsecured","Strip - Interest only","N",3.0920000000000001,3.093,3.9,2.4990000000000001,"GB","MAT","30-Apr-2021",92.515600000000006,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["STRIPP / UST   PO Str 30-Apr-2021","STRIP","30-Apr-2021",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128202N64","9128202N6=RRPS","9128202N6","02-May-2016","Unsecured","Strip - Principal only","N",3.0920000000000001,3.0939999999999999,3.4,2.4940000000000002,"GB","MAT","30-Apr-2021",92.531300000000002,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STRIPP / UST   PO Str 30-Apr-2021","STRIP","30-Apr-2021",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820M877","912820M87=RRPS","912820M87","30-Apr-2014","Unsecured","Strip - Principal only","N",3.0920000000000001,3.0939999999999999,3.4,2.4940000000000002,"GB","MAT","30-Apr-2021",92.531300000000002,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    2.250 30-Apr-2021",null,"30-Apr-2021",29000011600,29000021700,2.25,"Fixed Coupon","United States","U.S. Dollar","US912828WG10","912828WG1=","912828WG1","30-Apr-2014","Unsecured","Note","N",2.9790000000000001,2.98,1,2.4630000000000001,"GB","MAT","30-Apr-2021",99.359399999999994,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["GOVT / UST    1.375 30-Apr-2021",null,"30-Apr-2021",43034996400,43035161700,1.375,"Fixed Coupon","United States","U.S. Dollar","US912828Q780","912828Q78=","912828Q78","02-May-2016","Unsecured","Note","N",3.0209999999999999,3.0219999999999998,0.3,2.4590000000000001,"GB","MAT","30-Apr-2021",96.75,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["GOVT / UST    8.125 15-May-2021",null,"15-May-2021",10066788000,11958888000,8.125,"Fixed Coupon","United States","U.S. Dollar","US912810EJ35","912810EJ3=","912810EJ3","15-May-1991","Unsecured","Bond","N",2.7909999999999999,2.7949999999999999,0.8,2.456,"GB","MAT","17-May-2021",117.20310000000001,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 15-May-2021","STRIP","15-May-2021",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912803AW31","912803AW3=","912803AW3","15-May-1991","Unsecured","Strip - Principal only","N",3.133,3.14,0.7,2.4769999999999999,"GB","MAT","17-May-2021",92.484399999999994,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N",null,"--"]
["STRIPI / UST   IO Str 15-May-2021","STRIP","15-May-2021",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912833LD01","912833LD0=","912833LD0","15-May-1991","Unsecured","Strip - Interest only","N",3.133,3.1389999999999998,4.2,2.512,"GB","MAT","17-May-2021",92.382800000000003,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["GOVT / UST    3.125 15-May-2021",null,"15-May-2021",65998403700,66000067800,3.125,"Fixed Coupon","United States","U.S. Dollar","US912828QN35","912828QN3=","912828QN3","16-May-2011","Unsecured","Note","N",2.98,2.9860000000000002,1.5,2.4750000000000001,"GB","MAT","17-May-2021",101.9688,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 15-May-2021","STRIP","15-May-2021",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820YE18","912820YE1=","912820YE1","16-May-2011","Unsecured","Strip - Principal only","N",3.133,3.1389999999999998,3.4,2.504,"GB","MAT","17-May-2021",92.406300000000002,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N",null,"--"]
["STRIPI / UST   IO Str 31-May-2021","STRIP","31-May-2021",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834NQ78","912834NQ7=RRPS","912834NQ7","02-Jun-2014","Unsecured","Strip - Interest only","N",3.177,3.18,4.2,2.5150000000000001,"GB","MAT","01-Jun-2021",92.273399999999995,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["GOVT / UST    1.375 31-May-2021",null,"31-May-2021",42671194300,42671194300,1.375,"Fixed Coupon","United States","U.S. Dollar","US912828R770","912828R77=","912828R77","31-May-2016","Unsecured","Note","N",3.1059999999999999,3.1080000000000001,0.9,2.4780000000000002,"GB","MAT","01-Jun-2021",96.609399999999994,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 31-May-2021","STRIP","31-May-2021",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128202T35","9128202T3=RRPS","9128202T3","31-May-2016","Unsecured","Strip - Principal only","N",3.177,3.18,3.4,2.5070000000000001,"GB","MAT","01-Jun-2021",92.296899999999994,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    2.000 31-May-2021",null,"31-May-2021",29011415100,29011415100,2,"Fixed Coupon","United States","U.S. Dollar","US912828WN60","912828WN6=","912828WN6","02-Jun-2014","Unsecured","Note","N",3.0750000000000002,3.0779999999999998,1,2.4769999999999999,"GB","MAT","01-Jun-2021",98.531300000000002,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 31-May-2021","STRIP","31-May-2021",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820N529","912820N52=RRPS","912820N52","02-Jun-2014","Unsecured","Strip - Principal only","N",3.177,3.18,3.4,2.5070000000000001,"GB","MAT","01-Jun-2021",92.296899999999994,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STRIPI / UST   IO Str 30-Jun-2021","STRIP","30-Jun-2021",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834NS35","912834NS3=RRPS","912834NS3","30-Jun-2014","Unsecured","Strip - Interest only","N",3.2559999999999998,3.258,4.2,2.5219999999999998,"GB","MAT","30-Jun-2021",92.0625,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["STRIPP / UST   PO Str 30-Jun-2021","STRIP","30-Jun-2021",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820N941","912820N94=RRPS","912820N94","30-Jun-2014","Unsecured","Strip - Principal only","N",3.2559999999999998,3.258,3.4,2.5150000000000001,"GB","MAT","30-Jun-2021",92.085899999999995,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    1.125 30-Jun-2021",null,"30-Jun-2021",38960006800,38960006800,1.125,"Fixed Coupon","United States","U.S. Dollar","US912828S273","912828S27=","912828S27","30-Jun-2016","Unsecured","Note","N",3.198,3.1989999999999998,0.8,2.484,"GB","MAT","30-Jun-2021",95.718800000000002,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["GOVT / UST    2.125 30-Jun-2021",null,"30-Jun-2021",29000030800,29000030800,2.125,"Fixed Coupon","United States","U.S. Dollar","US912828WR74","912828WR7=","912828WR7","30-Jun-2014","Unsecured","Note","N",3.149,3.15,1.4,2.4870000000000001,"GB","MAT","30-Jun-2021",98.859399999999994,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 30-Jun-2021","STRIP","30-Jun-2021",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128202X47","9128202X4=RRPS","9128202X4","30-Jun-2016","Unsecured","Strip - Principal only","N",3.2559999999999998,3.258,3.4,2.5150000000000001,"GB","MAT","30-Jun-2021",92.085899999999995,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STIPSP / UST   PO Str 15-Jul-2021","STRIP","15-Jul-2021",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820YP64","--","912820YP6","29-Jul-2011","Unsecured","Strip - Principal only","Y",3.3290000000000002,3.33,-189.8,0.58699999999999997,"GB","MAT","15-Jul-2021",98.059100000000001,"N/A","US GOVERNMENT INFLATION PROTECTED PRINCIPAL STRIP ISSUE","N",null,"--"]
["USTIP / UST    0.625 15-Jul-2021",null,"15-Jul-2021",35840333400,35840964100,0.625,"Fixed Coupon","United States","U.S. Dollar","US912828QV50","912828QV5=","912828QV5","29-Jul-2011","Unsecured","Note","Y",3.302,3.3029999999999999,-220.6,0.27700000000000002,"GB","MAT","15-Jul-2021",101.1563,"N/A","UNITED STATES TREASURY INFLATION PROTECTED BONDS","N","Auction","--"]
["STIPSI / UST   IO Str 15-Jul-2021","STRIP","15-Jul-2021",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128332Z22","--","9128332Z2","30-Jul-2004","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["STRIPP / UST   PO Str 31-Jul-2021","STRIP","31-Jul-2021",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820P680","912820P68=RRPS","912820P68","31-Jul-2014","Unsecured","Strip - Principal only","N",3.3410000000000002,3.347,3.2,2.5249999999999999,"GB","MAT","02-Aug-2021",91.851600000000005,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STRIPI / UST   IO Str 31-Jul-2021","STRIP","31-Jul-2021",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834NU80","912834NU8=RRPS","912834NU8","31-Jul-2014","Unsecured","Strip - Interest only","N",3.3410000000000002,3.347,3.7,2.5310000000000001,"GB","MAT","02-Aug-2021",91.835899999999995,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["GOVT / UST    1.125 31-Jul-2021",null,"31-Jul-2021",36374435700,36374437900,1.125,"Fixed Coupon","United States","U.S. Dollar","US912828S760","912828S76=","912828S76","01-Aug-2016","Unsecured","Note","N",3.2829999999999999,3.2879999999999998,0,2.4900000000000002,"GB","MAT","02-Aug-2021",95.593800000000002,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 31-Jul-2021","STRIP","31-Jul-2021",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128203C90","9128203C9=RRPS","9128203C9","01-Aug-2016","Unsecured","Strip - Principal only","N",3.3410000000000002,3.347,3.2,2.5249999999999999,"GB","MAT","02-Aug-2021",91.851600000000005,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    2.250 31-Jul-2021",null,"31-Jul-2021",29008872100,29009472100,2.25,"Fixed Coupon","United States","U.S. Dollar","US912828WY26","912828WY2=","912828WY2","31-Jul-2014","Unsecured","Note","N",3.2280000000000002,3.2330000000000001,0.6,2.492,"GB","MAT","02-Aug-2021",99.218800000000002,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 15-Aug-2021","STRIP","15-Aug-2021",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912803AX14","912803AX1=","912803AX1","15-Aug-1991","Unsecured","Strip - Principal only","N",3.38,3.3860000000000001,0.5,2.5,"GB","MAT","16-Aug-2021",91.835899999999995,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N",null,"--"]
["STRIPI / UST   IO Str 15-Aug-2021","STRIP","15-Aug-2021",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912833LE83","912833LE8=","912833LE8","15-Aug-1991","Unsecured","Strip - Interest only","N",3.379,3.3849999999999998,4,2.5350000000000001,"GB","MAT","16-Aug-2021",91.726600000000005,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["STIPSI / UST   IO Str 15-Aug-2021","STRIP","15-Aug-2021",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834GB82","--","912834GB8","26-Feb-2010","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["GOVT / UST    8.125 15-Aug-2021",null,"15-Aug-2021",9506382000,12163382000,8.125,"Fixed Coupon","United States","U.S. Dollar","US912810EK08","912810EK0=","912810EK0","15-Aug-1991","Unsecured","Bond","N",3.0369999999999999,3.0419999999999998,0,2.472,"GB","MAT","16-Aug-2021",118.4688,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 15-Aug-2021","STRIP","15-Aug-2021",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820YT86","912820YT8=","912820YT8","15-Aug-2011","Unsecured","Strip - Principal only","N",3.379,3.3849999999999998,3.5,2.5299999999999998,"GB","MAT","16-Aug-2021",91.742199999999997,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N",null,"--"]
["GOVT / UST    2.125 15-Aug-2021",null,"15-Aug-2021",66734924400,66734990400,2.125,"Fixed Coupon","United States","U.S. Dollar","US912828RC60","912828RC6=","912828RC6","15-Aug-2011","Unsecured","Note","N",3.2719999999999998,3.2770000000000001,1.9,2.508,"GB","MAT","16-Aug-2021",98.75,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["GOVT / UST    2.000 31-Aug-2021",null,"31-Aug-2021",29001997200,29001997200,2,"Fixed Coupon","United States","U.S. Dollar","US912828D721","912828D72=","912828D72","02-Sep-2014","Unsecured","Note","N",3.3220000000000001,3.3239999999999998,1,2.5070000000000001,"GB","MAT","31-Aug-2021",98.328100000000006,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPI / UST   IO Str 31-Aug-2021","STRIP","31-Aug-2021",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834NW47","912834NW4=RRPS","912834NW4","02-Sep-2014","Unsecured","Strip - Interest only","N",3.423,3.4260000000000002,3.5,2.5379999999999998,"GB","MAT","31-Aug-2021",91.632800000000003,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["STRIPP / UST   PO Str 31-Aug-2021","STRIP","31-Aug-2021",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128205M54","9128205M5=RRPS","9128205M5","31-Aug-2016","Unsecured","Strip - Principal only","N",3.423,3.4260000000000002,3,2.5329999999999999,"GB","MAT","31-Aug-2021",91.648399999999995,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    1.125 31-Aug-2021",null,"31-Aug-2021",36325501000,36325501000,1.125,"Fixed Coupon","United States","U.S. Dollar","US9128282F67","9128282F6=","9128282F6","31-Aug-2016","Unsecured","Note","N",3.3650000000000002,3.367,1.4,2.5129999999999999,"GB","MAT","31-Aug-2021",95.421899999999994,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 31-Aug-2021","STRIP","31-Aug-2021",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820Q340","912820Q34=RRPS","912820Q34","02-Sep-2014","Unsecured","Strip - Principal only","N",3.423,3.4260000000000002,3,2.5329999999999999,"GB","MAT","31-Aug-2021",91.648399999999995,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STRIPP / UST   PO Str 30-Sep-2021","STRIP","30-Sep-2021",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820Q753","912820Q75=RRPS","912820Q75","30-Sep-2014","Unsecured","Strip - Principal only","N",3.5030000000000001,3.5070000000000001,2.5,2.5369999999999999,"GB","MAT","30-Sep-2021",91.445300000000003,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STRIPI / UST   IO Str 30-Sep-2021","STRIP","30-Sep-2021",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834NY03","912834NY0=RRPS","912834NY0","30-Sep-2014","Unsecured","Strip - Interest only","N",3.5030000000000001,3.5059999999999998,3.7,2.5489999999999999,"GB","MAT","30-Sep-2021",91.406300000000002,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["STRIPP / UST   PO Str 30-Sep-2021","STRIP","30-Sep-2021",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128205R42","9128205R4=RRPS","9128205R4","30-Sep-2016","Unsecured","Strip - Principal only","N",3.5030000000000001,3.5070000000000001,2.5,2.5369999999999999,"GB","MAT","30-Sep-2021",91.445300000000003,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    2.125 30-Sep-2021",null,"30-Sep-2021",28999912100,29000003500,2.125,"Fixed Coupon","United States","U.S. Dollar","US912828F213","912828F21=","912828F21","30-Sep-2014","Unsecured","Note","N",3.3620000000000001,3.363,1.5,2.5179999999999998,"GB","MAT","30-Sep-2021",98.671899999999994,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["GOVT / UST    1.125 30-Sep-2021",null,"30-Sep-2021",36072634000,36072640100,1.125,"Fixed Coupon","United States","U.S. Dollar","US912828T347","912828T34=","912828T34","30-Sep-2016","Unsecured","Note","N",3.427,3.4279999999999999,0.7,2.5139999999999998,"GB","MAT","30-Sep-2021",95.3125,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STIPSI / UST   IO Str 15-Oct-2021","STRIP","15-Oct-2021",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912833M318","--","912833M31","15-Apr-1998","Unsecured","Strip - Interest only","Y",3.5750000000000002,3.5779999999999998,-172.2,0.79300000000000004,"GB","MAT","15-Oct-2021",97.198800000000006,"N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["STRIPP / UST   PO Str 31-Oct-2021","STRIP","31-Oct-2021",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820R330","912820R33=RRPS","912820R33","31-Oct-2014","Unsecured","Strip - Principal only","N",3.585,3.593,1.8,2.5409999999999999,"GB","MAT","01-Nov-2021",91.234399999999994,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    1.250 31-Oct-2021",null,"31-Oct-2021",36055455500,36055478500,1.25,"Fixed Coupon","United States","U.S. Dollar","US912828T677","912828T67=","912828T67","31-Oct-2016","Unsecured","Note","N",3.4980000000000002,3.5049999999999999,0.3,2.5219999999999998,"GB","MAT","01-Nov-2021",95.609399999999994,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPI / UST   IO Str 31-Oct-2021","STRIP","31-Oct-2021",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834PA09","912834PA0=RRPS","912834PA0","31-Oct-2014","Unsecured","Strip - Interest only","N",3.585,3.593,3.7,2.5609999999999999,"GB","MAT","01-Nov-2021",91.171899999999994,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["GOVT / UST    2.000 31-Oct-2021",null,"31-Oct-2021",29000021800,29000021800,2,"Fixed Coupon","United States","U.S. Dollar","US912828F965","912828F96=","912828F96","31-Oct-2014","Unsecured","Note","N",3.4489999999999998,3.4569999999999999,0.8,2.5249999999999999,"GB","MAT","01-Nov-2021",98.1875,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 31-Oct-2021","STRIP","31-Oct-2021",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128205V53","9128205V5=RRPS","9128205V5","31-Oct-2016","Unsecured","Strip - Principal only","N",3.585,3.593,1.8,2.5409999999999999,"GB","MAT","01-Nov-2021",91.234399999999994,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    2.000 15-Nov-2021",null,"15-Nov-2021",70092487500,70095537900,2,"Fixed Coupon","United States","U.S. Dollar","US912828RR30","912828RR3=","912828RR3","15-Nov-2011","Unsecured","Note","N",3.4910000000000001,3.4950000000000001,0,2.5190000000000001,"GB","MAT","15-Nov-2021",98.1875,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPI / UST   IO Str 15-Nov-2021","STRIP","15-Nov-2021",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912833LF58","912833LF5=","912833LF5","15-Nov-1991","Unsecured","Strip - Interest only","N",3.6259999999999999,3.63,4.0999999999999996,2.5670000000000002,"GB","MAT","15-Nov-2021",91.054699999999997,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["GOVT / UST    8.000 15-Nov-2021",null,"15-Nov-2021",30632194000,32798194000,8,"Fixed Coupon","United States","U.S. Dollar","US912810EL80","912810EL8=","912810EL8","15-Nov-1991","Unsecured","Bond","N",3.1850000000000001,3.1880000000000002,0.7,2.508,"GB","MAT","15-Nov-2021",119.1563,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 15-Nov-2021","STRIP","15-Nov-2021",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820ZH30","912820ZH3=","912820ZH3","15-Nov-2011","Unsecured","Strip - Principal only","N",3.6259999999999999,3.6309999999999998,1.7,2.5430000000000001,"GB","MAT","15-Nov-2021",91.132800000000003,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N",null,"--"]
["STRIPP / UST   PO Str 15-Nov-2021","STRIP","15-Nov-2021",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912803AY96","912803AY9=","912803AY9","15-Nov-1991","Unsecured","Strip - Principal only","N",3.6259999999999999,3.6309999999999998,1,2.536,"GB","MAT","15-Nov-2021",91.156300000000002,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N",null,"--"]
["GOVT / UST    1.875 30-Nov-2021",null,"30-Nov-2021",29000076100,29000076100,1.875,"Fixed Coupon","United States","U.S. Dollar","US912828G534","912828G53=","912828G53","01-Dec-2014","Unsecured","Note","N",3.5419999999999998,3.5430000000000001,0.4,2.5259999999999998,"GB","MAT","30-Nov-2021",97.703100000000006,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 30-Nov-2021","STRIP","30-Nov-2021",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820R827","912820R82=RRPS","912820R82","01-Dec-2014","Unsecured","Strip - Principal only","N",3.6669999999999998,3.6709999999999998,1.7,2.5470000000000002,"GB","MAT","30-Nov-2021",91.023399999999995,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STRIPI / UST   IO Str 30-Nov-2021","STRIP","30-Nov-2021",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834PC64","912834PC6=RRPS","912834PC6","01-Dec-2014","Unsecured","Strip - Interest only","N",3.6669999999999998,3.6709999999999998,4.5,2.5760000000000001,"GB","MAT","30-Nov-2021",90.929699999999997,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["GOVT / UST    1.750 30-Nov-2021",null,"30-Nov-2021",37618628500,37618703900,1.75,"Fixed Coupon","United States","U.S. Dollar","US912828U659","912828U65=","912828U65","30-Nov-2016","Unsecured","Note","N",3.55,3.5510000000000002,0.7,2.5289999999999999,"GB","MAT","30-Nov-2021",97.25,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 30-Nov-2021","STRIP","30-Nov-2021",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128206A08","9128206A0=RRPS","9128206A0","30-Nov-2016","Unsecured","Strip - Principal only","N",3.6669999999999998,3.6709999999999998,1.7,2.5470000000000002,"GB","MAT","30-Nov-2021",91.023399999999995,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STRIPP / UST   PO Str 31-Dec-2021","STRIP","31-Dec-2021",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128206F94","9128206F9=RRPS","9128206F9","03-Jan-2017","Unsecured","Strip - Principal only","N",3.7490000000000001,3.7549999999999999,1.5,2.5539999999999998,"GB","MAT","31-Dec-2021",90.804699999999997,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    2.000 31-Dec-2021",null,"31-Dec-2021",38521168500,38521273600,2,"Fixed Coupon","United States","U.S. Dollar","US912828U816","912828U81=","912828U81","03-Jan-2017","Unsecured","Note","N",3.6139999999999999,3.6190000000000002,1.1000000000000001,2.5419999999999998,"GB","MAT","31-Dec-2021",98.046899999999994,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["GOVT / UST    2.125 31-Dec-2021",null,"31-Dec-2021",29000005100,29000009300,2.125,"Fixed Coupon","United States","U.S. Dollar","US912828G872","912828G87=","912828G87","31-Dec-2014","Unsecured","Note","N",3.6059999999999999,3.6110000000000002,1,2.5409999999999999,"GB","MAT","31-Dec-2021",98.5,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 31-Dec-2021","STRIP","31-Dec-2021",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820S403","912820S40=RRPS","912820S40","31-Dec-2014","Unsecured","Strip - Principal only","N",3.7490000000000001,3.7549999999999999,1.5,2.5539999999999998,"GB","MAT","31-Dec-2021",90.804699999999997,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STRIPI / UST   IO Str 31-Dec-2021","STRIP","31-Dec-2021",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834PE21","912834PE2=RRPS","912834PE2","31-Dec-2014","Unsecured","Strip - Interest only","N",3.7490000000000001,3.754,5.7,2.5950000000000002,"GB","MAT","31-Dec-2021",90.664100000000005,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["USTIP / UST    0.125 15-Jan-2022",null,"15-Jan-2022",41281682700,41282800400,0.125,"Fixed Coupon","United States","U.S. Dollar","US912828SA95","912828SA9=","912828SA9","31-Jan-2012","Unsecured","Note","Y",3.8220000000000001,3.835,-211,0.433,"GB","MAT","18-Jan-2022",98.828100000000006,"N/A","UNITED STATES TREASURY INFLATION PROTECTED BONDS","N","Auction","--"]
["STIPSI / UST   IO Str 15-Jan-2022","STRIP","15-Jan-2022",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128333A61","--","9128333A6","30-Jul-2004","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["STIPSP / UST   PO Str 15-Jan-2022","STRIP","15-Jan-2022",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820ZS94","--","912820ZS9","31-Jan-2012","Unsecured","Strip - Principal only","Y",3.8239999999999998,3.8380000000000001,-179.1,0.753,"GB","MAT","18-Jan-2022",97.153899999999993,"N/A","US GOVERNMENT INFLATION PROTECTED PRINCIPAL STRIP ISSUE","N",null,"--"]
["STRIPP / UST   PO Str 31-Jan-2022","STRIP","31-Jan-2022",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128206L62","9128206L6=RRPS","9128206L6","31-Jan-2017","Unsecured","Strip - Principal only","N",3.8340000000000001,3.839,1.6,2.5619999999999998,"GB","MAT","31-Jan-2022",90.578100000000006,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    1.875 31-Jan-2022",null,"31-Jan-2022",36156202000,36156202000,1.875,"Fixed Coupon","United States","U.S. Dollar","US912828V723","912828V72=","912828V72","31-Jan-2017","Unsecured","Note","N",3.706,3.71,1.1000000000000001,2.5499999999999998,"GB","MAT","31-Jan-2022",97.515600000000006,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["GOVT / UST    1.500 31-Jan-2022",null,"31-Jan-2022",29000011600,29000013800,1.5,"Fixed Coupon","United States","U.S. Dollar","US912828H862","912828H86=","912828H86","02-Feb-2015","Unsecured","Note","N",3.73,3.734,1.2,2.5529999999999999,"GB","MAT","31-Jan-2022",96.125,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 31-Jan-2022","STRIP","31-Jan-2022",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820S999","912820S99=RRPS","912820S99","02-Feb-2015","Unsecured","Strip - Principal only","N",3.8340000000000001,3.839,1.6,2.5619999999999998,"GB","MAT","31-Jan-2022",90.578100000000006,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STRIPI / UST   IO Str 31-Jan-2022","STRIP","31-Jan-2022",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834PG78","912834PG7=RRPS","912834PG7","02-Feb-2015","Unsecured","Strip - Interest only","N",3.8330000000000002,3.8380000000000001,6.7,2.6139999999999999,"GB","MAT","31-Jan-2022",90.398399999999995,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["STRIPP / UST   PO Str 15-Feb-2022","STRIP","15-Feb-2022",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820ZW07","912820ZW0=","912820ZW0","15-Feb-2012","Unsecured","Strip - Principal only","N",3.8719999999999999,3.879,1.6,2.5659999999999998,"GB","MAT","15-Feb-2022",90.468800000000002,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N",null,"--"]
["GOVT / UST    2.000 15-Feb-2022",null,"15-Feb-2022",74200278800,74205788100,2,"Fixed Coupon","United States","U.S. Dollar","US912828SF82","912828SF8=","912828SF8","15-Feb-2012","Unsecured","Note","N",3.7370000000000001,3.7429999999999999,-0.5,2.5379999999999998,"GB","MAT","15-Feb-2022",98,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPI / UST   IO Str 15-Feb-2022","STRIP","15-Feb-2022",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912833LG32","912833LG3=","912833LG3","17-Aug-1992","Unsecured","Strip - Interest only","N",3.871,3.8780000000000001,7.4,2.6240000000000001,"GB","MAT","15-Feb-2022",90.265600000000006,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["STIPSI / UST   IO Str 15-Feb-2022","STRIP","15-Feb-2022",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834GC65","--","912834GC6","26-Feb-2010","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["STRIPP / UST   PO Str 28-Feb-2022","STRIP","28-Feb-2022",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128206R33","9128206R3=RRPS","9128206R3","28-Feb-2017","Unsecured","Strip - Principal only","N",3.9079999999999999,3.9140000000000001,1.8,2.5720000000000001,"GB","MAT","28-Feb-2022",90.367199999999997,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STRIPI / UST   IO Str 28-Feb-2022","STRIP","28-Feb-2022",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834JW92","912834JW9=RRPS","912834JW9","02-Mar-2015","Unsecured","Strip - Interest only","N",3.907,3.9129999999999998,7.1,2.625,"GB","MAT","28-Feb-2022",90.179699999999997,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["STRIPP / UST   PO Str 28-Feb-2022","STRIP","28-Feb-2022",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820T641","912820T64=RRPS","912820T64","02-Mar-2015","Unsecured","Strip - Principal only","N",3.9079999999999999,3.9140000000000001,1.8,2.5720000000000001,"GB","MAT","28-Feb-2022",90.367199999999997,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    1.750 28-Feb-2022",null,"28-Feb-2022",29000023400,29000023400,1.75,"Fixed Coupon","United States","U.S. Dollar","US912828J439","912828J43=","912828J43","02-Mar-2015","Unsecured","Note","N",3.7970000000000002,3.794,0.4,2.5499999999999998,"GB","MAT","28-Feb-2022",97,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["GOVT / UST    1.875 28-Feb-2022",null,"28-Feb-2022",38715219100,38715401600,1.875,"Fixed Coupon","United States","U.S. Dollar","US912828W556","912828W55=","912828W55","28-Feb-2017","Unsecured","Note","N",3.7890000000000001,3.786,1.2,2.5590000000000002,"GB","MAT","28-Feb-2022",97.4375,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPI / UST   IO Str 31-Mar-2022","STRIP","31-Mar-2022",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834JY58","912834JY5=RRPS","912834JY5","31-Mar-2015","Unsecured","Strip - Interest only","N",3.9969999999999999,3.9969999999999999,6.6,2.6280000000000001,"GB","MAT","31-Mar-2022",89.968800000000002,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["GOVT / UST    1.750 31-Mar-2022",null,"31-Mar-2022",29000002000,29000002000,1.75,"Fixed Coupon","United States","U.S. Dollar","US912828J769","912828J76=","912828J76","31-Mar-2015","Unsecured","Note","N",3.8439999999999999,3.843,0.4,2.5590000000000002,"GB","MAT","31-Mar-2022",96.906300000000002,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 31-Mar-2022","STRIP","31-Mar-2022",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820U219","912820U21=RRPS","912820U21","31-Mar-2015","Unsecured","Strip - Principal only","N",3.9980000000000002,3.9980000000000002,2.2000000000000002,2.5840000000000001,"GB","MAT","31-Mar-2022",90.125,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    1.875 31-Mar-2022",null,"31-Mar-2022",38116206200,38116242400,1.875,"Fixed Coupon","United States","U.S. Dollar","US912828W895","912828W89=","912828W89","31-Mar-2017","Unsecured","Note","N",3.8340000000000001,3.8330000000000002,1.5,2.57,"GB","MAT","31-Mar-2022",97.343800000000002,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 31-Mar-2022","STRIP","31-Mar-2022",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128206V45","9128206V4=RRPS","9128206V4","31-Mar-2017","Unsecured","Strip - Principal only","N",3.9980000000000002,3.9980000000000002,2.2000000000000002,2.5840000000000001,"GB","MAT","31-Mar-2022",90.125,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STIPSP / UST   PO Str 15-Apr-2022","STRIP","15-Apr-2022",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128206Y83","--","9128206Y8","28-Apr-2017","Unsecured","Strip - Principal only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED PRINCIPAL STRIP ISSUE","N","Auction","--"]
["STIPSI / UST   IO Str 15-Apr-2022","STRIP","15-Apr-2022",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912833M490","--","912833M49","15-Apr-1998","Unsecured","Strip - Interest only","Y",4.0730000000000004,4.0830000000000002,-181,0.75900000000000001,"GB","MAT","18-Apr-2022",96.947900000000004,"N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["USTIP / UST    0.125 15-Apr-2022",null,"15-Apr-2022",44429773900,44438861700,0.125,"Fixed Coupon","United States","U.S. Dollar","US912828X398","912828X39=","912828X39","28-Apr-2017","Unsecured","Note","Y",4.0670000000000002,4.077,-207.2,0.496,"GB","MAT","18-Apr-2022",98.5,"N/A","UNITED STATES TREASURY INFLATION PROTECTED BONDS","N","Auction","--"]
["STRIPI / UST   IO Str 30-Apr-2022","STRIP","30-Apr-2022",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834KA53","912834KA5=RRPS","912834KA5","30-Apr-2015","Unsecured","Strip - Interest only","N",4.077,4.0830000000000002,5.6,2.63,"GB","MAT","02-May-2022",89.765600000000006,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["STRIPP / UST   PO Str 30-Apr-2022","STRIP","30-Apr-2022",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128207A98","9128207A9=RRPS","9128207A9","01-May-2017","Unsecured","Strip - Principal only","N",4.0780000000000003,4.0839999999999996,2.4,2.5979999999999999,"GB","MAT","02-May-2022",89.882800000000003,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    1.750 30-Apr-2022",null,"30-Apr-2022",29106103700,29106103700,1.75,"Fixed Coupon","United States","U.S. Dollar","US912828WZ90","912828WZ9=","912828WZ9","30-Apr-2015","Unsecured","Note","N",3.9239999999999999,3.9289999999999998,0.1,2.5680000000000001,"GB","MAT","02-May-2022",96.8125,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["GOVT / UST    1.875 30-Apr-2022",null,"30-Apr-2022",38640819600,38640885200,1.875,"Fixed Coupon","United States","U.S. Dollar","US912828X471","912828X47=","912828X47","01-May-2017","Unsecured","Note","N",3.9129999999999998,3.919,1.4,2.581,"GB","MAT","02-May-2022",97.25,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 30-Apr-2022","STRIP","30-Apr-2022",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820U706","912820U70=RRPS","912820U70","30-Apr-2015","Unsecured","Strip - Principal only","N",4.0780000000000003,4.0839999999999996,2.4,2.5979999999999999,"GB","MAT","02-May-2022",89.882800000000003,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    1.750 15-May-2022",null,"15-May-2022",68984548600,68984791000,1.75,"Fixed Coupon","United States","U.S. Dollar","US912828SV33","912828SV3=","912828SV3","15-May-2012","Unsecured","Note","N",3.9649999999999999,3.9670000000000001,0.3,2.5720000000000001,"GB","MAT","16-May-2022",96.765600000000006,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 15-May-2022","STRIP","15-May-2022",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820E296","912820E29=",9.1282000000000004E+34,"15-May-2012","Unsecured","Strip - Principal only","N",4.1189999999999998,4.1219999999999999,2.8,2.6030000000000002,"GB","MAT","16-May-2022",89.765600000000006,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N",null,"--"]
["STRIPI / UST   IO Str 15-May-2022","STRIP","15-May-2022",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912833LH15","912833LH1=","912833LH1","16-Nov-1992","Unsecured","Strip - Interest only","N",4.1180000000000003,4.1210000000000004,5.5,2.6309999999999998,"GB","MAT","16-May-2022",89.664100000000005,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["GOVT / UST    1.750 31-May-2022",null,"31-May-2022",38090149900,38090349900,1.75,"Fixed Coupon","United States","U.S. Dollar","US912828XR65","912828XR6=","912828XR6","31-May-2017","Unsecured","Note","N",4.008,4.008,1.2,2.5840000000000001,"GB","MAT","31-May-2022",96.6875,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["GOVT / UST    1.875 31-May-2022",null,"31-May-2022",28999681100,29000021100,1.875,"Fixed Coupon","United States","U.S. Dollar","US912828XD79","912828XD7=","912828XD7","01-Jun-2015","Unsecured","Note","N",3.9990000000000001,3.9980000000000002,0,2.5710000000000002,"GB","MAT","31-May-2022",97.234399999999994,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPI / UST   IO Str 31-May-2022","STRIP","31-May-2022",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834KC10","912834KC1=RRPS","912834KC1","01-Jun-2015","Unsecured","Strip - Interest only","N",4.1619999999999999,4.1619999999999999,5.5,2.633,"GB","MAT","31-May-2022",89.554699999999997,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["STRIPP / UST   PO Str 31-May-2022","STRIP","31-May-2022",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820V464","912820V46=RRPS","912820V46","01-Jun-2015","Unsecured","Strip - Principal only","N",4.1619999999999999,4.1619999999999999,2.7,2.6059999999999999,"GB","MAT","31-May-2022",89.656300000000002,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STRIPP / UST   PO Str 31-May-2022","STRIP","31-May-2022",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128207G68","9128207G6=RRPS","9128207G6","31-May-2017","Unsecured","Strip - Principal only","N",4.1619999999999999,4.1619999999999999,2.7,2.6059999999999999,"GB","MAT","31-May-2022",89.656300000000002,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STRIPP / UST   PO Str 30-Jun-2022","STRIP","30-Jun-2022",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820V878","912820V87=RRPS","912820V87","30-Jun-2015","Unsecured","Strip - Principal only","N",4.242,4.2430000000000003,2.7,2.613,"GB","MAT","30-Jun-2022",89.4375,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STRIPP / UST   PO Str 30-Jun-2022","STRIP","30-Jun-2022",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128207L53","9128207L5=RRPS","9128207L5","30-Jun-2017","Unsecured","Strip - Principal only","N",4.242,4.2430000000000003,2.7,2.613,"GB","MAT","30-Jun-2022",89.4375,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    1.750 30-Jun-2022",null,"30-Jun-2022",38132747300,38132873500,1.75,"Fixed Coupon","United States","U.S. Dollar","US912828XW50","912828XW5=","912828XW5","30-Jun-2017","Unsecured","Note","N",4.0880000000000001,4.0890000000000004,1,2.5880000000000001,"GB","MAT","30-Jun-2022",96.609399999999994,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPI / UST   IO Str 30-Jun-2022","STRIP","30-Jun-2022",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834PJ18","912834PJ1=RRPS","912834PJ1","30-Jun-2015","Unsecured","Strip - Interest only","N",4.2409999999999997,4.2430000000000003,5.4,2.64,"GB","MAT","30-Jun-2022",89.335899999999995,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["GOVT / UST    2.125 30-Jun-2022",null,"30-Jun-2022",29000014000,29000014000,2.125,"Fixed Coupon","United States","U.S. Dollar","US912828XG01","912828XG0=","912828XG0","30-Jun-2015","Unsecured","Note","N",4.0579999999999998,4.0590000000000002,0.8,2.5840000000000001,"GB","MAT","30-Jun-2022",98.140600000000006,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STIPSI / UST   IO Str 15-Jul-2022","STRIP","15-Jul-2022",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128333B45","--","9128333B4","30-Jul-2004","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["USTIP / UST    0.125 15-Jul-2022",null,"15-Jul-2022",40997973800,41000052600,0.125,"Fixed Coupon","United States","U.S. Dollar","US912828TE09","912828TE0=","912828TE0","31-Jul-2012","Unsecured","Note","Y",4.319,4.32,-221.1,0.379,"GB","MAT","15-Jul-2022",98.906300000000002,"N/A","UNITED STATES TREASURY INFLATION PROTECTED BONDS","N","Auction","--"]
["STIPSP / UST   PO Str 15-Jul-2022","STRIP","15-Jul-2022",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820RP48","--","912820RP4","31-Jul-2012","Unsecured","Strip - Principal only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED PRINCIPAL STRIP ISSUE","N",null,"--"]
["STRIPP / UST   PO Str 31-Jul-2022","STRIP","31-Jul-2022",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128207R24","9128207R2=RRPS","9128207R2","31-Jul-2017","Unsecured","Strip - Principal only","N",4.327,4.3289999999999997,2.5,2.62,"GB","MAT","01-Aug-2022",89.210899999999995,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STRIPI / UST   IO Str 31-Jul-2022","STRIP","31-Jul-2022",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834PL63","912834PL6=RRPS","912834PL6","31-Jul-2015","Unsecured","Strip - Interest only","N",4.3259999999999996,4.3289999999999997,5.0999999999999996,2.6459999999999999,"GB","MAT","01-Aug-2022",89.109399999999994,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["GOVT / UST    1.875 31-Jul-2022",null,"31-Jul-2022",37457038500,37457038900,1.875,"Fixed Coupon","United States","U.S. Dollar","US9128282P40","9128282P4=","9128282P4","31-Jul-2017","Unsecured","Note","N",4.1619999999999999,4.165,0.8,2.5950000000000002,"GB","MAT","01-Aug-2022",97.031300000000002,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 31-Jul-2022","STRIP","31-Jul-2022",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820W520","912820W52=RRPS","912820W52","31-Jul-2015","Unsecured","Strip - Principal only","N",4.327,4.3289999999999997,2.5,2.62,"GB","MAT","01-Aug-2022",89.210899999999995,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    2.000 31-Jul-2022",null,"31-Jul-2022",29000007600,29000008600,2,"Fixed Coupon","United States","U.S. Dollar","US912828XQ82","912828XQ8=","912828XQ8","31-Jul-2015","Unsecured","Note","N",4.1529999999999996,4.1550000000000002,-0.3,2.5830000000000002,"GB","MAT","01-Aug-2022",97.593800000000002,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["GOVT / UST    7.250 15-Aug-2022",null,"15-Aug-2022",10127790000,10357192000,7.25,"Fixed Coupon","United States","U.S. Dollar","US912810EM63","912810EM6=","912810EM6","17-Aug-1992","Unsecured","Bond","N",3.851,3.8519999999999999,-2,2.5489999999999999,"GB","MAT","15-Aug-2022",119.5625,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 15-Aug-2022","STRIP","15-Aug-2022",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912803AZ61","912803AZ6=","912803AZ6","17-Aug-1992","Unsecured","Strip - Principal only","N",4.3659999999999997,4.3680000000000003,-1.8,2.5790000000000002,"GB","MAT","15-Aug-2022",89.273399999999995,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N",null,"--"]
["STIPSI / UST   IO Str 15-Aug-2022","STRIP","15-Aug-2022",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834GD49","--","912834GD4","26-Feb-2010","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["GOVT / UST    1.625 15-Aug-2022",null,"15-Aug-2022",65994896300,66000111600,1.625,"Fixed Coupon","United States","U.S. Dollar","US912828TJ95","912828TJ9=","912828TJ9","15-Aug-2012","Unsecured","Note","N",4.2210000000000001,4.2229999999999999,0.5,2.5939999999999999,"GB","MAT","15-Aug-2022",95.968800000000002,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 15-Aug-2022","STRIP","15-Aug-2022",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820RU33","912820RU3=","912820RU3","15-Aug-2012","Unsecured","Strip - Principal only","N",4.3650000000000002,4.367,2.7,2.6230000000000002,"GB","MAT","15-Aug-2022",89.101600000000005,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N",null,"--"]
["STRIPI / UST   IO Str 15-Aug-2022","STRIP","15-Aug-2022",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912833LJ70","912833LJ7=","912833LJ7","17-Aug-1992","Unsecured","Strip - Interest only","N",4.3639999999999999,4.367,5.3,2.649,"GB","MAT","15-Aug-2022",89,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["GOVT / UST    1.875 31-Aug-2022",null,"31-Aug-2022",28999996500,29000002200,1.875,"Fixed Coupon","United States","U.S. Dollar","US912828L245","912828L24=","912828L24","31-Aug-2015","Unsecured","Note","N",4.2450000000000001,4.2460000000000004,0.2,2.5979999999999999,"GB","MAT","31-Aug-2022",96.968800000000002,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["GOVT / UST    1.625 31-Aug-2022",null,"31-Aug-2022",35065528600,35065701200,1.625,"Fixed Coupon","United States","U.S. Dollar","US9128282S88","9128282S8=","9128282S8","31-Aug-2017","Unsecured","Note","N",4.2649999999999997,4.266,0.8,2.6059999999999999,"GB","MAT","31-Aug-2022",95.890600000000006,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 31-Aug-2022","STRIP","31-Aug-2022",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128203K17","9128203K1=RRPS","9128203K1","31-Aug-2017","Unsecured","Strip - Principal only","N",4.4089999999999998,4.41,1.9,2.6230000000000002,"GB","MAT","31-Aug-2022",89.015600000000006,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STRIPI / UST   IO Str 31-Aug-2022","STRIP","31-Aug-2022",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834PN20","912834PN2=RRPS","912834PN2","31-Aug-2015","Unsecured","Strip - Interest only","N",4.4080000000000004,4.41,4.9000000000000004,2.653,"GB","MAT","31-Aug-2022",88.898399999999995,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["STRIPP / UST   PO Str 31-Aug-2022","STRIP","31-Aug-2022",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820X288","912820X28=RRPS","912820X28","31-Aug-2015","Unsecured","Strip - Principal only","N",4.4089999999999998,4.41,1.9,2.6230000000000002,"GB","MAT","31-Aug-2022",89.015600000000006,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STRIPP / UST   PO Str 30-Sep-2022","STRIP","30-Sep-2022",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128203P04","9128203P0=RRPS","9128203P0","02-Oct-2017","Unsecured","Strip - Principal only","N",4.4880000000000004,4.492,0.8,2.62,"GB","MAT","30-Sep-2022",88.835899999999995,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STRIPI / UST   IO Str 30-Sep-2022","STRIP","30-Sep-2022",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834PQ50","912834PQ5=RRPS","912834PQ5","30-Sep-2015","Unsecured","Strip - Interest only","N",4.4870000000000001,4.4909999999999997,5.0999999999999996,2.6640000000000001,"GB","MAT","30-Sep-2022",88.664100000000005,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["STRIPP / UST   PO Str 30-Sep-2022","STRIP","30-Sep-2022",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820X692","912820X69=RRPS","912820X69","30-Sep-2015","Unsecured","Strip - Principal only","N",4.4880000000000004,4.492,0.8,2.62,"GB","MAT","30-Sep-2022",88.835899999999995,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    1.875 30-Sep-2022",null,"30-Sep-2022",38229345800,38229432500,1.875,"Fixed Coupon","United States","U.S. Dollar","US9128282W90","9128282W9=","9128282W9","02-Oct-2017","Unsecured","Note","N",4.2859999999999996,4.2850000000000001,1.3,2.6150000000000002,"GB","MAT","30-Sep-2022",96.843800000000002,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["GOVT / UST    1.750 30-Sep-2022",null,"30-Sep-2022",28995020800,29000020800,1.75,"Fixed Coupon","United States","U.S. Dollar","US912828L575","912828L57=","912828L57","30-Sep-2015","Unsecured","Note","N",4.298,4.298,1.2,2.6150000000000002,"GB","MAT","30-Sep-2022",96.3125,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STIPSI / UST   IO Str 15-Oct-2022","STRIP","15-Oct-2022",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912833M565","--","912833M56","15-Apr-1998","Unsecured","Strip - Interest only","Y",4.569,4.577,-172.9,0.88800000000000001,"GB","MAT","17-Oct-2022",96.015699999999995,"N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["STRIPP / UST   PO Str 31-Oct-2022","STRIP","31-Oct-2022",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128203T26","9128203T2=RRPS","9128203T2","31-Oct-2017","Unsecured","Strip - Principal only","N",4.5709999999999997,4.5750000000000002,0,2.62,"GB","MAT","31-Oct-2022",88.640600000000006,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    1.875 31-Oct-2022",null,"31-Oct-2022",28999763400,29000018200,1.875,"Fixed Coupon","United States","U.S. Dollar","US912828M490","912828M49=","912828M49","02-Nov-2015","Unsecured","Note","N",4.3650000000000002,4.3689999999999998,0.2,2.613,"GB","MAT","31-Oct-2022",96.796899999999994,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 31-Oct-2022","STRIP","31-Oct-2022",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820Y278","912820Y27=RRPS","912820Y27","02-Nov-2015","Unsecured","Strip - Principal only","N",4.5709999999999997,4.5750000000000002,0,2.62,"GB","MAT","31-Oct-2022",88.640600000000006,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    2.000 31-Oct-2022",null,"31-Oct-2022",34850241900,34850476900,2,"Fixed Coupon","United States","U.S. Dollar","US9128283C28","9128283C2=","9128283C2","31-Oct-2017","Unsecured","Note","N",4.3529999999999998,4.3559999999999999,0.8,2.62,"GB","MAT","31-Oct-2022",97.3125,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPI / UST   IO Str 31-Oct-2022","STRIP","31-Oct-2022",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834PS17","912834PS1=RRPS","912834PS1","02-Nov-2015","Unsecured","Strip - Interest only","N",4.569,4.5739999999999998,5.4,2.6739999999999999,"GB","MAT","31-Oct-2022",88.421899999999994,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["STRIPP / UST   PO Str 15-Nov-2022","STRIP","15-Nov-2022",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912803BA02","912803BA0=","912803BA0","16-Nov-1992","Unsecured","Strip - Principal only","N",4.6120000000000001,4.6159999999999997,-2.4,2.6,"GB","MAT","15-Nov-2022",88.625,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N",null,"--"]
["GOVT / UST    7.625 15-Nov-2022",null,"15-Nov-2022",7423626000,10699626000,7.625,"Fixed Coupon","United States","U.S. Dollar","US912810EN47","912810EN4=","912810EN4","16-Nov-1992","Unsecured","Bond","N",3.9590000000000001,3.96,-2.2999999999999998,2.57,"GB","MAT","15-Nov-2022",122.125,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 15-Nov-2022","STRIP","15-Nov-2022",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820SH13","912820SH1=","912820SH1","15-Nov-2012","Unsecured","Strip - Principal only","N",4.6120000000000001,4.6159999999999997,-0.4,2.6190000000000002,"GB","MAT","15-Nov-2022",88.546899999999994,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STRIPI / UST   IO Str 15-Nov-2022","STRIP","15-Nov-2022",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912833LK44","912833LK4=","912833LK4","16-Nov-1992","Unsecured","Strip - Interest only","N",4.6100000000000003,4.6150000000000002,5.5,2.6789999999999998,"GB","MAT","15-Nov-2022",88.304699999999997,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["GOVT / UST    1.625 15-Nov-2022",null,"15-Nov-2022",65999975100,66000055100,1.625,"Fixed Coupon","United States","U.S. Dollar","US912828TY62","912828TY6=","912828TY6","15-Nov-2012","Unsecured","Note","N",4.431,4.4349999999999996,-0.2,2.6139999999999999,"GB","MAT","15-Nov-2022",95.671899999999994,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 30-Nov-2022","STRIP","30-Nov-2022",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820Y765","912820Y76=RRPS","912820Y76","30-Nov-2015","Unsecured","Strip - Principal only","N",4.6529999999999996,4.6559999999999997,-0.5,2.6230000000000002,"GB","MAT","30-Nov-2022",88.4375,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    2.000 30-Nov-2022",null,"30-Nov-2022",64845012900,64845267900,2,"Fixed Coupon","United States","U.S. Dollar","US912828M805","912828M80=","912828M80","30-Nov-2015","Unsecured","Note","N",4.4379999999999997,4.4370000000000003,0.2,2.62,"GB","MAT","30-Nov-2022",97.265600000000006,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPI / UST   IO Str 30-Nov-2022","STRIP","30-Nov-2022",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834PU62","912834PU6=RRPS","912834PU6","30-Nov-2015","Unsecured","Strip - Interest only","N",4.6509999999999998,4.6550000000000002,5.8,2.6859999999999999,"GB","MAT","30-Nov-2022",88.179699999999997,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["STRIPP / UST   PO Str 31-Dec-2022","STRIP","31-Dec-2022",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820Z341","912820Z34=RRPS","912820Z34","31-Dec-2015","Unsecured","Strip - Principal only","N",4.7350000000000003,4.7480000000000002,-0.8,2.6320000000000001,"GB","MAT","03-Jan-2023",88.203100000000006,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    2.125 31-Dec-2022",null,"31-Dec-2022",67444612100,67444682900,2.125,"Fixed Coupon","United States","U.S. Dollar","US912828N308","912828N30=","912828N30","31-Dec-2015","Unsecured","Note","N",4.5039999999999996,4.516,0.4,2.6339999999999999,"GB","MAT","03-Jan-2023",97.718800000000002,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPI / UST   IO Str 31-Dec-2022","STRIP","31-Dec-2022",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834PW29","912834PW2=RRPS","912834PW2","31-Dec-2015","Unsecured","Strip - Interest only","N",4.7329999999999997,4.7460000000000004,6.4,2.7050000000000001,"GB","MAT","03-Jan-2023",87.898399999999995,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["STIPSI / UST   IO Str 15-Jan-2023","STRIP","15-Jan-2023",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128333C28","--","9128333C2","30-Jul-2004","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["USTIP / UST    0.125 15-Jan-2023",null,"15-Jan-2023",40998485600,41000017700,0.125,"Fixed Coupon","United States","U.S. Dollar","US912828UH11","912828UH1=","912828UH1","31-Jan-2013","Unsecured","Note","Y",4.8120000000000003,4.8220000000000001,-213.1,0.50800000000000001,"GB","MAT","17-Jan-2023",98.171899999999994,"N/A","UNITED STATES TREASURY INFLATION PROTECTED BONDS","N","Auction","--"]
["STIPSP / UST   PO Str 15-Jan-2023","STRIP","15-Jan-2023",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820A641","--","912820A64","31-Jan-2013","Unsecured","Strip - Principal only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED PRINCIPAL STRIP ISSUE","N","Auction","--"]
["STRIPP / UST   PO Str 31-Jan-2023","STRIP","31-Jan-2023",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820Z838","912820Z83=RRPS","912820Z83","01-Feb-2016","Unsecured","Strip - Principal only","N",4.82,4.8239999999999998,-0.1,2.64,"GB","MAT","31-Jan-2023",87.968800000000002,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    1.750 31-Jan-2023",null,"31-Jan-2023",29527865400,29527996900,1.75,"Fixed Coupon","United States","U.S. Dollar","US912828P386","912828P38=","912828P38","01-Feb-2016","Unsecured","Note","N",4.6269999999999998,4.6289999999999996,0.1,2.6339999999999999,"GB","MAT","31-Jan-2023",95.968800000000002,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["GOVT / UST    2.375 31-Jan-2023",null,"31-Jan-2023",38997043200,38997043200,2.375,"Fixed Coupon","United States","U.S. Dollar","US9128283U26","9128283U2=","9128283U2","31-Jan-2018","Unsecured","Note","N",4.5650000000000004,4.5679999999999996,0.5,2.6349999999999998,"GB","MAT","31-Jan-2023",98.8125,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPI / UST   IO Str 31-Jan-2023","STRIP","31-Jan-2023",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834PY84","912834PY8=RRPS","912834PY8","01-Feb-2016","Unsecured","Strip - Interest only","N",4.8179999999999996,4.8220000000000001,8,2.722,"GB","MAT","31-Jan-2023",87.625,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["STRIPP / UST   PO Str 31-Jan-2023","STRIP","31-Jan-2023",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128204J35","9128204J3=RRPS","9128204J3","31-Jan-2018","Unsecured","Strip - Principal only","N",4.82,4.8239999999999998,-0.1,2.64,"GB","MAT","31-Jan-2023",87.968800000000002,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STRIPP / UST   PO Str 15-Feb-2023","STRIP","15-Feb-2023",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912803BB84","912803BB8=","912803BB8","16-Feb-1993","Unsecured","Strip - Principal only","N",4.8579999999999997,4.8639999999999999,0.9,2.6549999999999998,"GB","MAT","15-Feb-2023",87.8125,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N",null,"--"]
["GOVT / UST    7.125 15-Feb-2023",null,"15-Feb-2023",15782061000,18482061000,7.125,"Fixed Coupon","United States","U.S. Dollar","US912810EP94","912810EP9=","912810EP9","16-Feb-1993","Unsecured","Bond","N",4.2350000000000003,4.2380000000000004,0.5,2.6190000000000002,"GB","MAT","15-Feb-2023",120.70310000000001,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STIPSI / UST   IO Str 15-Feb-2023","STRIP","15-Feb-2023",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834GE22","--","912834GE2","26-Feb-2010","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["GOVT / UST    2.000 15-Feb-2023",null,"15-Feb-2023",66000846200,66000980100,2,"Fixed Coupon","United States","U.S. Dollar","US912828UN88","912828UN8=","912828UN8","15-Feb-2013","Unsecured","Note","N",4.6399999999999997,4.6449999999999996,0.4,2.6389999999999998,"GB","MAT","15-Feb-2023",97.0625,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 15-Feb-2023","STRIP","15-Feb-2023",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820B300","912820B30=","912820B30","15-Feb-2013","Unsecured","Strip - Principal only","N",4.8579999999999997,4.8639999999999999,-0.2,2.6440000000000001,"GB","MAT","15-Feb-2023",87.859399999999994,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STRIPI / UST   IO Str 15-Feb-2023","STRIP","15-Feb-2023",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912833LL27","912833LL2=","912833LL2","16-Feb-1993","Unsecured","Strip - Interest only","N",4.8559999999999999,4.8620000000000001,8.5,2.73,"GB","MAT","15-Feb-2023",87.492199999999997,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["STRIPP / UST   PO Str 28-Feb-2023","STRIP","28-Feb-2023",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128204P94","9128204P9=RRPS","9128204P9","28-Feb-2018","Unsecured","Strip - Principal only","N",4.8929999999999998,4.899,0.4,2.6520000000000001,"GB","MAT","28-Feb-2023",87.742199999999997,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    1.500 28-Feb-2023",null,"28-Feb-2023",37384151300,37384154500,1.5,"Fixed Coupon","United States","U.S. Dollar","US912828P790","912828P79=","912828P79","29-Feb-2016","Unsecured","Note","N",4.734,4.7309999999999999,0.5,2.645,"GB","MAT","28-Feb-2023",94.703100000000006,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 28-Feb-2023","STRIP","28-Feb-2023",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128202D82","9128202D8=RRPS","9128202D8","29-Feb-2016","Unsecured","Strip - Principal only","N",4.8929999999999998,4.899,0.4,2.6520000000000001,"GB","MAT","28-Feb-2023",87.742199999999997,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    2.625 28-Feb-2023",null,"28-Feb-2023",43532854900,43532854900,2.625,"Fixed Coupon","United States","U.S. Dollar","US9128284A52","9128284A5=","9128284A5","28-Feb-2018","Unsecured","Note","N",4.6239999999999997,4.62,0,2.6349999999999998,"GB","MAT","28-Feb-2023",99.953100000000006,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPI / UST   IO Str 28-Feb-2023","STRIP","28-Feb-2023",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834QC55","912834QC5=RRPS","912834QC5","29-Feb-2016","Unsecured","Strip - Interest only","N",4.891,4.8970000000000002,8.4,2.7320000000000002,"GB","MAT","28-Feb-2023",87.398399999999995,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["STRIPP / UST   PO Str 31-Mar-2023","STRIP","31-Mar-2023",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128202J52","9128202J5=RRPS","9128202J5","31-Mar-2016","Unsecured","Strip - Principal only","N",4.9829999999999997,4.9820000000000002,1.5,2.6709999999999998,"GB","MAT","31-Mar-2023",87.460899999999995,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    1.500 31-Mar-2023",null,"31-Mar-2023",34671134000,34671134500,1.5,"Fixed Coupon","United States","U.S. Dollar","US912828Q293","912828Q29=","912828Q29","31-Mar-2016","Unsecured","Note","N",4.7789999999999999,4.7770000000000001,0.3,2.6509999999999998,"GB","MAT","31-Mar-2023",94.593800000000002,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPI / UST   IO Str 31-Mar-2023","STRIP","31-Mar-2023",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834QE12","912834QE1=RRPS","912834QE1","31-Mar-2016","Unsecured","Strip - Interest only","N",4.9820000000000002,4.9809999999999999,8.3000000000000007,2.7389999999999999,"GB","MAT","31-Mar-2023",87.164100000000005,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["STIPSI / UST   IO Str 15-Apr-2023","STRIP","15-Apr-2023",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912833M649","--","912833M64","15-Apr-1998","Unsecured","Strip - Interest only","Y",5.0670000000000002,5.0739999999999998,-181.5,0.84699999999999998,"GB","MAT","17-Apr-2023",95.789100000000005,"N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["GOVT / UST    1.625 30-Apr-2023",null,"30-Apr-2023",35440730100,35440730100,1.625,"Fixed Coupon","United States","U.S. Dollar","US912828R283","912828R28=","912828R28","02-May-2016","Unsecured","Note","N",4.8419999999999996,4.8440000000000003,0.4,2.66,"GB","MAT","01-May-2023",95.0625,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 30-Apr-2023","STRIP","30-Apr-2023",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128202P13","9128202P1=RRPS","9128202P1","02-May-2016","Unsecured","Strip - Principal only","N",5.0620000000000003,5.0659999999999998,2.6,2.6909999999999998,"GB","MAT","01-May-2023",87.179699999999997,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STRIPI / UST   IO Str 30-Apr-2023","STRIP","30-Apr-2023",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834QG69","912834QG6=RRPS","912834QG6","02-May-2016","Unsecured","Strip - Interest only","N",5.0609999999999999,5.0640000000000001,8.1,2.746,"GB","MAT","01-May-2023",86.9375,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["GOVT / UST    1.750 15-May-2023",null,"15-May-2023",66000762100,66000816700,1.75,"Fixed Coupon","United States","U.S. Dollar","US912828VB32","912828VB3=","912828VB3","15-May-2013","Unsecured","Note","N",4.8680000000000003,4.867,0.9,2.6669999999999998,"GB","MAT","15-May-2023",95.593800000000002,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 15-May-2023","STRIP","15-May-2023",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820F368","912820F36=","912820F36","15-May-2013","Unsecured","Strip - Principal only","N",5.1029999999999998,5.1029999999999998,3.2,2.6989999999999998,"GB","MAT","15-May-2023",87.046899999999994,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STRIPI / UST   IO Str 15-May-2023","STRIP","15-May-2023",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912833LN82","912833LN8=","912833LN8","15-Aug-1994","Unsecured","Strip - Interest only","N",5.1020000000000003,5.1020000000000003,8.3000000000000007,2.75,"GB","MAT","15-May-2023",86.820300000000003,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["GOVT / UST    1.625 31-May-2023",null,"31-May-2023",35135560800,35140794700,1.625,"Fixed Coupon","United States","U.S. Dollar","US912828R697","912828R69=","912828R69","31-May-2016","Unsecured","Note","N",4.9269999999999996,4.9249999999999998,0.4,2.6669999999999998,"GB","MAT","31-May-2023",94.953100000000006,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPI / UST   IO Str 31-May-2023","STRIP","31-May-2023",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834QJ09","912834QJ0=RRPS","912834QJ0","31-May-2016","Unsecured","Strip - Interest only","N",5.1459999999999999,5.1449999999999996,8.1999999999999993,2.754,"GB","MAT","31-May-2023",86.703100000000006,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["STRIPP / UST   PO Str 31-May-2023","STRIP","31-May-2023",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128202U08","9128202U0=RRPS","9128202U0","31-May-2016","Unsecured","Strip - Principal only","N",5.1470000000000002,5.1459999999999999,2.9,2.7010000000000001,"GB","MAT","31-May-2023",86.9375,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STRIPP / UST   PO Str 30-Jun-2023","STRIP","30-Jun-2023",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128202Y20","9128202Y2=RRPS","9128202Y2","30-Jun-2016","Unsecured","Strip - Principal only","N",5.2270000000000003,5.2270000000000003,2.4,2.7040000000000002,"GB","MAT","30-Jun-2023",86.734399999999994,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    1.375 30-Jun-2023",null,"30-Jun-2023",32084551900,32084663900,1.375,"Fixed Coupon","United States","U.S. Dollar","US912828S356","912828S35=","912828S35","30-Jun-2016","Unsecured","Note","N",5.0380000000000003,5.0380000000000003,0.2,2.673,"GB","MAT","30-Jun-2023",93.625,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPI / UST   IO Str 30-Jun-2023","STRIP","30-Jun-2023",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834QL54","912834QL5=RRPS","912834QL5","30-Jun-2016","Unsecured","Strip - Interest only","N",5.2249999999999996,5.226,7.9,2.7589999999999999,"GB","MAT","30-Jun-2023",86.484399999999994,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["STIPSI / UST   IO Str 15-Jul-2023","STRIP","15-Jul-2023",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128333D01","--","9128333D0","30-Jul-2004","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["STIPSP / UST   PO Str 15-Jul-2023","STRIP","15-Jul-2023",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820G432","--","912820G43","31-Jul-2013","Unsecured","Strip - Principal only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED PRINCIPAL STRIP ISSUE","N","Auction","--"]
["USTIP / UST    0.375 15-Jul-2023",null,"15-Jul-2023",41000712600,41000827100,0.375,"Fixed Coupon","United States","U.S. Dollar","US912828VM96","912828VM9=","912828VM9","31-Jul-2013","Unsecured","Note","Y",5.2750000000000004,5.28,-221.6,0.46700000000000003,"GB","MAT","17-Jul-2023",99.515600000000006,"N/A","UNITED STATES TREASURY INFLATION PROTECTED BONDS","N","Auction","--"]
["STRIPI / UST   IO Str 31-Jul-2023","STRIP","31-Jul-2023",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834QN11","912834QN1=RRPS","912834QN1","01-Aug-2016","Unsecured","Strip - Interest only","N",5.31,5.3090000000000002,7.9,2.7650000000000001,"GB","MAT","31-Jul-2023",86.25,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["GOVT / UST    1.250 31-Jul-2023",null,"31-Jul-2023",29955430500,29955430500,1.25,"Fixed Coupon","United States","U.S. Dollar","US912828S927","912828S92=","912828S92","01-Aug-2016","Unsecured","Note","N",5.1390000000000002,5.1369999999999996,0.4,2.6819999999999999,"GB","MAT","31-Jul-2023",92.859399999999994,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 31-Jul-2023","STRIP","31-Jul-2023",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128203D73","9128203D7=RRPS","9128203D7","01-Aug-2016","Unsecured","Strip - Principal only","N",5.3109999999999999,5.3109999999999999,2.1,2.7069999999999999,"GB","MAT","31-Jul-2023",86.515600000000006,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    6.250 15-Aug-2023",null,"15-Aug-2023",22659044000,22909044000,6.25,"Fixed Coupon","United States","U.S. Dollar","US912810EQ77","912810EQ7=","912810EQ7","16-Aug-1993","Unsecured","Bond","N",4.6710000000000003,4.67,-0.4,2.6539999999999999,"GB","MAT","15-Aug-2023",118.0625,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPI / UST   IO Str 15-Aug-2023","STRIP","15-Aug-2023",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912833LM00","912833LM0=","912833LM0","16-Aug-1993","Unsecured","Strip - Interest only","N",5.3479999999999999,5.35,8,2.7690000000000001,"GB","MAT","15-Aug-2023",86.132800000000003,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["STRIPP / UST   PO Str 15-Aug-2023","STRIP","15-Aug-2023",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912803BC67","912803BC6=","912803BC6","16-Aug-1993","Unsecured","Strip - Principal only","N",5.35,5.3520000000000003,0.2,2.6909999999999998,"GB","MAT","15-Aug-2023",86.492199999999997,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N",null,"--"]
["STIPSI / UST   IO Str 15-Aug-2023","STRIP","15-Aug-2023",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834GF96","--","912834GF9","26-Feb-2010","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["GOVT / UST    2.500 15-Aug-2023",null,"15-Aug-2023",65999916400,66000236400,2.5,"Fixed Coupon","United States","U.S. Dollar","US912828VS66","912828VS6=","912828VS6","15-Aug-2013","Unsecured","Note","N",5.0259999999999998,5.0259999999999998,0.5,2.68,"GB","MAT","15-Aug-2023",99.093800000000002,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 15-Aug-2023","STRIP","15-Aug-2023",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820G846","912820G84=","912820G84","15-Aug-2013","Unsecured","Strip - Principal only","N",5.35,5.351,1.9,2.7080000000000002,"GB","MAT","15-Aug-2023",86.414100000000005,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STRIPI / UST   IO Str 31-Aug-2023","STRIP","31-Aug-2023",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834QQ42","912834QQ4=RRPS","912834QQ4","31-Aug-2016","Unsecured","Strip - Interest only","N",5.3920000000000003,5.3929999999999998,7.4,2.7709999999999999,"GB","MAT","31-Aug-2023",86.039100000000005,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["STRIPP / UST   PO Str 31-Aug-2023","STRIP","31-Aug-2023",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128205N38","9128205N3=RRPS","9128205N3","31-Aug-2016","Unsecured","Strip - Principal only","N",5.3940000000000001,5.3949999999999996,1.7,2.7130000000000001,"GB","MAT","31-Aug-2023",86.304699999999997,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    1.375 31-Aug-2023",null,"31-Aug-2023",29914892600,29914892600,1.375,"Fixed Coupon","United States","U.S. Dollar","US9128282D10","9128282D1=","9128282D1","31-Aug-2016","Unsecured","Note","N",5.2050000000000001,5.2039999999999997,0.1,2.69,"GB","MAT","31-Aug-2023",93.359399999999994,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPI / UST   IO Str 30-Sep-2023","STRIP","30-Sep-2023",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834QS08","912834QS0=RRPS","912834QS0","30-Sep-2016","Unsecured","Strip - Interest only","N",5.4710000000000001,5.4790000000000001,7.1,2.7789999999999999,"GB","MAT","02-Oct-2023",85.804699999999997,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["GOVT / UST    1.375 30-Sep-2023",null,"30-Sep-2023",29706834400,29706834800,1.375,"Fixed Coupon","United States","U.S. Dollar","US912828T263","912828T26=","912828T26","30-Sep-2016","Unsecured","Note","N",5.2480000000000002,5.2519999999999998,-0.5,2.6930000000000001,"GB","MAT","02-Oct-2023",93.25,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 30-Sep-2023","STRIP","30-Sep-2023",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128205S25","9128205S2=RRPS","9128205S2","30-Sep-2016","Unsecured","Strip - Principal only","N",5.4729999999999999,5.4809999999999999,1.7,2.7240000000000002,"GB","MAT","02-Oct-2023",86.0625,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STIPSI / UST   IO Str 15-Oct-2023","STRIP","15-Oct-2023",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912833M722","--","912833M72","15-Apr-1998","Unsecured","Strip - Interest only","Y",5.5620000000000003,5.5670000000000002,-175.2,0.95599999999999996,"GB","MAT","16-Oct-2023",94.807900000000004,"N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["STRIPI / UST   IO Str 31-Oct-2023","STRIP","31-Oct-2023",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834QU53","912834QU5=RRPS","912834QU5","31-Oct-2016","Unsecured","Strip - Interest only","N",5.5529999999999999,5.5570000000000004,7.2,2.7839999999999998,"GB","MAT","31-Oct-2023",85.578100000000006,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["GOVT / UST    1.625 31-Oct-2023",null,"31-Oct-2023",29692710500,29692710500,1.625,"Fixed Coupon","United States","U.S. Dollar","US912828T917","912828T91=","912828T91","31-Oct-2016","Unsecured","Note","N",5.29,5.2930000000000001,-0.6,2.6960000000000002,"GB","MAT","31-Oct-2023",94.4375,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 31-Oct-2023","STRIP","31-Oct-2023",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128205W37","9128205W3=RRPS","9128205W3","31-Oct-2016","Unsecured","Strip - Principal only","N",5.5549999999999997,5.5590000000000002,2.2999999999999998,2.7349999999999999,"GB","MAT","31-Oct-2023",85.8125,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STRIPP / UST   PO Str 15-Nov-2023","STRIP","15-Nov-2023",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820J659","912820J65=","912820J65","15-Nov-2013","Unsecured","Strip - Principal only","N",5.5960000000000001,5.5990000000000002,2.5,2.7410000000000001,"GB","MAT","15-Nov-2023",85.6875,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    2.750 15-Nov-2023",null,"15-Nov-2023",65996109100,66000174600,2.75,"Fixed Coupon","United States","U.S. Dollar","US912828WE61","912828WE6=","912828WE6","15-Nov-2013","Unsecured","Note","N",5.1749999999999998,5.1760000000000002,0.3,2.702,"GB","MAT","15-Nov-2023",100.25,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPI / UST   IO Str 15-Nov-2023","STRIP","15-Nov-2023",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912833LP31","912833LP3=","912833LP3","15-Aug-1994","Unsecured","Strip - Interest only","N",5.5940000000000003,5.5979999999999999,7.3,2.7879999999999998,"GB","MAT","15-Nov-2023",85.460899999999995,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["GOVT / UST    2.125 30-Nov-2023",null,"30-Nov-2023",30980362700,30980362700,2.125,"Fixed Coupon","United States","U.S. Dollar","US912828U576","912828U57=","912828U57","30-Nov-2016","Unsecured","Note","N",5.3029999999999999,5.3010000000000002,0.7,2.7130000000000001,"GB","MAT","30-Nov-2023",96.906300000000002,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 30-Nov-2023","STRIP","30-Nov-2023",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128206B80","9128206B8=RRPS","9128206B8","30-Nov-2016","Unsecured","Strip - Principal only","N",5.6369999999999996,5.6390000000000002,2.6,2.7450000000000001,"GB","MAT","30-Nov-2023",85.570300000000003,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STRIPI / UST   IO Str 30-Nov-2023","STRIP","30-Nov-2023",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834QW10","912834QW1=RRPS","912834QW1","30-Nov-2016","Unsecured","Strip - Interest only","N",5.6349999999999998,5.6379999999999999,7.2,2.7909999999999999,"GB","MAT","30-Nov-2023",85.351600000000005,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["GOVT / UST    2.250 31-Dec-2023",null,"31-Dec-2023",31723493800,31723493800,2.25,"Fixed Coupon","United States","U.S. Dollar","US912828V236","912828V23=","912828V23","03-Jan-2017","Unsecured","Note","N",5.3639999999999999,5.3719999999999999,0.6,2.7210000000000001,"GB","MAT","02-Jan-2024",97.484399999999994,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 31-Dec-2023","STRIP","31-Dec-2023",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128206G77","9128206G7=RRPS","9128206G7","03-Jan-2017","Unsecured","Strip - Principal only","N",5.718,5.7279999999999998,2.2999999999999998,2.7519999999999998,"GB","MAT","02-Jan-2024",85.335899999999995,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STRIPI / UST   IO Str 31-Dec-2023","STRIP","31-Dec-2023",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834QY75","912834QY7=RRPS","912834QY7","03-Jan-2017","Unsecured","Strip - Interest only","N",5.7169999999999996,5.7270000000000003,6.8,2.7970000000000002,"GB","MAT","02-Jan-2024",85.117199999999997,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["USTIP / UST    0.625 15-Jan-2024",null,"15-Jan-2024",40979749300,41000058300,0.625,"Fixed Coupon","United States","U.S. Dollar","US912828B253","912828B25=","912828B25","31-Jan-2014","Unsecured","Note","Y",5.7210000000000001,5.7270000000000003,-215,0.57599999999999996,"GB","MAT","16-Jan-2024",100.2813,"N/A","UNITED STATES TREASURY INFLATION PROTECTED BONDS","N","Auction","--"]
["STIPSI / UST   IO Str 15-Jan-2024","STRIP","15-Jan-2024",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128333E83","--",912833300000000,"30-Jul-2004","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["STIPSP / UST   PO Str 15-Jan-2024","STRIP","15-Jan-2024",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820K715","--","912820K71","31-Jan-2014","Unsecured","Strip - Principal only","Y",5.8129999999999997,5.819,-182.4,0.90600000000000003,"GB","MAT","16-Jan-2024",94.855900000000005,"N/A","US GOVERNMENT INFLATION PROTECTED PRINCIPAL STRIP ISSUE","N","Auction","--"]
["STRIPP / UST   PO Str 31-Jan-2024","STRIP","31-Jan-2024",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128206M46","9128206M4=RRPS","9128206M4","31-Jan-2017","Unsecured","Strip - Principal only","N",5.8029999999999999,5.8070000000000004,2.6,2.7589999999999999,"GB","MAT","31-Jan-2024",85.101600000000005,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STRIPI / UST   IO Str 31-Jan-2024","STRIP","31-Jan-2024",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834RA80","912834RA8=RRPS","912834RA8","31-Jan-2017","Unsecured","Strip - Interest only","N",5.8019999999999996,5.8049999999999997,6.9,2.802,"GB","MAT","31-Jan-2024",84.890600000000006,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["GOVT / UST    2.250 31-Jan-2024",null,"31-Jan-2024",29775684100,29775684100,2.25,"Fixed Coupon","United States","U.S. Dollar","US912828V806","912828V80=","912828V80","31-Jan-2017","Unsecured","Note","N",5.4489999999999998,5.45,0.8,2.7269999999999999,"GB","MAT","31-Jan-2024",97.421899999999994,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STIPSI / UST   IO Str 15-Feb-2024","STRIP","15-Feb-2024",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834GG79","--","912834GG7","26-Feb-2010","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["GOVT / UST    2.750 15-Feb-2024",null,"15-Feb-2024",65996824100,66000100500,2.75,"Fixed Coupon","United States","U.S. Dollar","US912828B667","912828B66=","912828B66","18-Feb-2014","Unsecured","Note","N",5.4210000000000003,5.423,0.5,2.7240000000000002,"GB","MAT","15-Feb-2024",100.14060000000001,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPI / UST   IO Str 15-Feb-2024","STRIP","15-Feb-2024",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912833LQ14","912833LQ1=","912833LQ1","15-Feb-1995","Unsecured","Strip - Interest only","N",5.84,5.8460000000000001,6.8,2.8039999999999998,"GB","MAT","15-Feb-2024",84.781300000000002,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["STRIPP / UST   PO Str 15-Feb-2024","STRIP","15-Feb-2024",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820L473","912820L47=","912820L47","18-Feb-2014","Unsecured","Strip - Principal only","N",5.8410000000000002,5.8470000000000004,2.7,2.7629999999999999,"GB","MAT","15-Feb-2024",84.984399999999994,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    2.125 29-Feb-2024",null,"29-Feb-2024",31883251500,31883251500,2.125,"Fixed Coupon","United States","U.S. Dollar","US912828W481","912828W48=","912828W48","28-Feb-2017","Unsecured","Note","N",5.548,5.5460000000000003,1.3,2.7389999999999999,"GB","MAT","29-Feb-2024",96.640600000000006,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPI / UST   IO Str 29-Feb-2024","STRIP","29-Feb-2024",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834RE03","912834RE0=RRPS","912834RE0","28-Feb-2017","Unsecured","Strip - Interest only","N",5.8789999999999996,5.8840000000000003,6.4,2.8050000000000002,"GB","MAT","29-Feb-2024",84.695300000000003,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["STRIPP / UST   PO Str 29-Feb-2024","STRIP","29-Feb-2024",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128206S16","9128206S1=RRPS","9128206S1","28-Feb-2017","Unsecured","Strip - Principal only","N",5.88,5.8849999999999998,2.5,2.7650000000000001,"GB","MAT","29-Feb-2024",84.890600000000006,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STRIPI / UST   IO Str 31-Mar-2024","STRIP","31-Mar-2024",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834RG50","912834RG5=RRPS","912834RG5","31-Mar-2017","Unsecured","Strip - Interest only","N",5.9660000000000002,5.97,5.6,2.8050000000000002,"GB","MAT","01-Apr-2024",84.492199999999997,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["GOVT / UST    2.125 31-Mar-2024",null,"31-Mar-2024",31390004900,31390004900,2.125,"Fixed Coupon","United States","U.S. Dollar","US912828W713","912828W71=","912828W71","31-Mar-2017","Unsecured","Note","N",5.57,5.5709999999999997,1.1000000000000001,2.7450000000000001,"GB","MAT","01-Apr-2024",96.5625,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 31-Mar-2024","STRIP","31-Mar-2024",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128206W28","9128206W2=RRPS","9128206W2","31-Mar-2017","Unsecured","Strip - Principal only","N",5.9669999999999996,5.9710000000000001,2.2000000000000002,2.7709999999999999,"GB","MAT","01-Apr-2024",84.664100000000005,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STIPSI / UST   IO Str 15-Apr-2024","STRIP","15-Apr-2024",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912833M805","--","912833M80","15-Apr-1998","Unsecured","Strip - Interest only","Y",6.0629999999999997,6.0659999999999998,-190.4,0.84699999999999998,"GB","MAT","15-Apr-2024",94.983000000000004,"N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["STRIPI / UST   IO Str 30-Apr-2024","STRIP","30-Apr-2024",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834RJ99","912834RJ9=RRPS","912834RJ9","01-May-2017","Unsecured","Strip - Interest only","N",6.0460000000000003,6.048,5.0999999999999996,2.8050000000000002,"GB","MAT","30-Apr-2024",84.296899999999994,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["GOVT / UST    2.000 30-Apr-2024",null,"30-Apr-2024",31821595600,31821595600,2,"Fixed Coupon","United States","U.S. Dollar","US912828X703","912828X70=","912828X70","01-May-2017","Unsecured","Note","N",5.6689999999999996,5.67,1.2,2.7519999999999998,"GB","MAT","30-Apr-2024",95.781300000000002,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 30-Apr-2024","STRIP","30-Apr-2024",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128207B71","9128207B7=RRPS","9128207B7","01-May-2017","Unsecured","Strip - Principal only","N",6.0469999999999997,6.0490000000000004,2.2999999999999998,2.778,"GB","MAT","30-Apr-2024",84.4375,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STRIPI / UST   IO Str 15-May-2024","STRIP","15-May-2024",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912833LR96","912833LR9=","912833LR9","15-Aug-1994","Unsecured","Strip - Interest only","N",6.0869999999999997,6.0890000000000004,4.7,2.8039999999999998,"GB","MAT","15-May-2024",84.203100000000006,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["GOVT / UST    2.500 15-May-2024",null,"15-May-2024",65994794800,66000094500,2.5,"Fixed Coupon","United States","U.S. Dollar","US912828WJ58","912828WJ5=","912828WJ5","15-May-2014","Unsecured","Note","N",5.63,5.63,0.3,2.7429999999999999,"GB","MAT","15-May-2024",98.625,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 15-May-2024","STRIP","15-May-2024",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820N297","912820N29=","912820N29","15-May-2014","Unsecured","Strip - Principal only","N",6.0880000000000001,6.09,2.2999999999999998,2.78,"GB","MAT","15-May-2024",84.328100000000006,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    2.000 31-May-2024",null,"31-May-2024",31368553400,31368553400,2,"Fixed Coupon","United States","U.S. Dollar","US912828XT22","912828XT2=","912828XT2","31-May-2017","Unsecured","Note","N",5.7539999999999996,5.7530000000000001,1.2,2.7589999999999999,"GB","MAT","31-May-2024",95.6875,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 31-May-2024","STRIP","31-May-2024",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128207H42","9128207H4=RRPS","9128207H4","31-May-2017","Unsecured","Strip - Principal only","N",6.1310000000000002,6.133,2.4,2.7850000000000001,"GB","MAT","31-May-2024",84.203100000000006,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STRIPI / UST   IO Str 31-May-2024","STRIP","31-May-2024",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834RL46","912834RL4=RRPS","912834RL4","31-May-2017","Unsecured","Strip - Interest only","N",6.1310000000000002,6.1319999999999997,4.8,2.8090000000000002,"GB","MAT","31-May-2024",84.078100000000006,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["STRIPP / UST   PO Str 30-Jun-2024","STRIP","30-Jun-2024",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128207M37","9128207M3=RRPS","9128207M3","30-Jun-2017","Unsecured","Strip - Principal only","N",6.21,6.2160000000000002,2.4,2.7930000000000001,"GB","MAT","01-Jul-2024",83.968800000000002,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    2.000 30-Jun-2024",null,"30-Jun-2024",31403547600,31403567900,2,"Fixed Coupon","United States","U.S. Dollar","US912828XX34","912828XX3=","912828XX3","30-Jun-2017","Unsecured","Note","N",5.8330000000000002,5.8360000000000003,1,2.7639999999999998,"GB","MAT","01-Jul-2024",95.609399999999994,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPI / UST   IO Str 30-Jun-2024","STRIP","30-Jun-2024",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834RN02","912834RN0=RRPS","912834RN0","30-Jun-2017","Unsecured","Strip - Interest only","N",6.21,6.2149999999999999,4.9000000000000004,2.8180000000000001,"GB","MAT","01-Jul-2024",83.835899999999995,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["STIPSP / UST   PO Str 15-Jul-2024","STRIP","15-Jul-2024",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820P359","--","912820P35","31-Jul-2014","Unsecured","Strip - Principal only","Y",6.3109999999999999,6.3129999999999997,-188.6,0.88400000000000001,"GB","MAT","15-Jul-2024",94.557400000000001,"N/A","US GOVERNMENT INFLATION PROTECTED PRINCIPAL STRIP ISSUE","N","Auction","--"]
["STIPSI / UST   IO Str 15-Jul-2024","STRIP","15-Jul-2024",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128333F58","--","9128333F5","30-Jul-2004","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["USTIP / UST    0.125 15-Jul-2024",null,"15-Jul-2024",41004900400,41004942500,0.125,"Fixed Coupon","United States","U.S. Dollar","US912828WU04","912828WU0=","912828WU0","31-Jul-2014","Unsecured","Note","Y",6.2969999999999997,6.2990000000000004,-221.5,0.55400000000000005,"GB","MAT","15-Jul-2024",97.328100000000006,"N/A","UNITED STATES TREASURY INFLATION PROTECTED BONDS","N","Auction","--"]
["STRIPP / UST   PO Str 31-Jul-2024","STRIP","31-Jul-2024",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128207S07","9128207S0=RRPS","9128207S0","31-Jul-2017","Unsecured","Strip - Principal only","N",6.2949999999999999,6.2969999999999997,2.9,2.802,"GB","MAT","31-Jul-2024",83.718800000000002,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STRIPI / UST   IO Str 31-Jul-2024","STRIP","31-Jul-2024",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834RQ33","912834RQ3=RRPS","912834RQ3","31-Jul-2017","Unsecured","Strip - Interest only","N",6.2939999999999996,6.2960000000000003,5.4,2.827,"GB","MAT","31-Jul-2024",83.585899999999995,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["GOVT / UST    2.125 31-Jul-2024",null,"31-Jul-2024",30846907300,30846907300,2.125,"Fixed Coupon","United States","U.S. Dollar","US9128282N91","9128282N9=","9128282N9","31-Jul-2017","Unsecured","Note","N",5.8970000000000002,5.8959999999999999,1.2,2.7690000000000001,"GB","MAT","31-Jul-2024",96.25,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPI / UST   IO Str 15-Aug-2024","STRIP","15-Aug-2024",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912833LS79","912833LS7=","912833LS7","15-Feb-1995","Unsecured","Strip - Interest only","N",6.3330000000000002,6.3360000000000003,5.5,2.831,"GB","MAT","15-Aug-2024",83.468800000000002,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["STRIPP / UST   PO Str 15-Aug-2024","STRIP","15-Aug-2024",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820P847","912820P84=","912820P84","15-Aug-2014","Unsecured","Strip - Principal only","N",6.3330000000000002,6.3369999999999997,3,2.806,"GB","MAT","15-Aug-2024",83.601600000000005,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STIPSI / UST   IO Str 15-Aug-2024","STRIP","15-Aug-2024",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834GH52","--","912834GH5","26-Feb-2010","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["GOVT / UST    2.375 15-Aug-2024",null,"15-Aug-2024",65998691800,66000033800,2.375,"Fixed Coupon","United States","U.S. Dollar","US912828D564","912828D56=","912828D56","15-Aug-2014","Unsecured","Note","N",5.8949999999999996,5.8959999999999999,0.8,2.7669999999999999,"GB","MAT","15-Aug-2024",97.703100000000006,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPI / UST   IO Str 31-Aug-2024","STRIP","31-Aug-2024",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834RS98","912834RS9=RRPS","912834RS9","31-Aug-2017","Unsecured","Strip - Interest only","N",6.3760000000000003,6.3879999999999999,4.7,2.8340000000000001,"GB","MAT","03-Sep-2024",83.367199999999997,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["STRIPP / UST   PO Str 31-Aug-2024","STRIP","31-Aug-2024",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128203L99","9128203L9=RRPS","9128203L9","31-Aug-2017","Unsecured","Strip - Principal only","N",6.3769999999999998,6.3890000000000002,1.5,2.802,"GB","MAT","03-Sep-2024",83.539100000000005,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    1.875 31-Aug-2024",null,"31-Aug-2024",28877628700,28877628800,1.875,"Fixed Coupon","United States","U.S. Dollar","US9128282U35","9128282U3=","9128282U3","31-Aug-2017","Unsecured","Note","N",6.0209999999999999,6.0289999999999999,-0.8,2.7650000000000001,"GB","MAT","03-Sep-2024",94.765600000000006,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPI / UST   IO Str 30-Sep-2024","STRIP","30-Sep-2024",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834RU45","912834RU4=RRPS","912834RU4","02-Oct-2017","Unsecured","Strip - Interest only","N",6.4560000000000004,6.46,4.9000000000000004,2.8370000000000002,"GB","MAT","30-Sep-2024",83.156300000000002,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["STRIPP / UST   PO Str 30-Sep-2024","STRIP","30-Sep-2024",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128203Q86","9128203Q8=RRPS","9128203Q8","02-Oct-2017","Unsecured","Strip - Principal only","N",6.4569999999999999,6.4619999999999997,0.7,2.7949999999999999,"GB","MAT","30-Sep-2024",83.382800000000003,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    2.125 30-Sep-2024",null,"30-Sep-2024",31480100000,31483105600,2.125,"Fixed Coupon","United States","U.S. Dollar","US9128282Y56","9128282Y5=","9128282Y5","02-Oct-2017","Unsecured","Note","N",5.9960000000000004,5.9939999999999998,0.7,2.7789999999999999,"GB","MAT","30-Sep-2024",96.109399999999994,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STIPSI / UST   IO Str 15-Oct-2024","STRIP","15-Oct-2024",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912833M987","--","912833M98","15-Apr-1998","Unsecured","Strip - Interest only","Y",6.5549999999999997,6.5590000000000002,-176,1.03,"GB","MAT","15-Oct-2024",93.454099999999997,"N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["GOVT / UST    2.250 31-Oct-2024",null,"31-Oct-2024",28700489900,28700489900,2.25,"Fixed Coupon","United States","U.S. Dollar","US9128283D01","9128283D0=","9128283D0","31-Oct-2017","Unsecured","Note","N",6.0510000000000002,6.0540000000000003,0.8,2.7850000000000001,"GB","MAT","31-Oct-2024",96.781300000000002,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPI / UST   IO Str 31-Oct-2024","STRIP","31-Oct-2024",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834RW01","912834RW0=RRPS","912834RW0","31-Oct-2017","Unsecured","Strip - Interest only","N",6.5380000000000003,6.5439999999999996,4.8,2.8420000000000001,"GB","MAT","31-Oct-2024",82.929699999999997,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["STRIPP / UST   PO Str 31-Oct-2024","STRIP","31-Oct-2024",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128203U98","9128203U9=RRPS","9128203U9","31-Oct-2017","Unsecured","Strip - Principal only","N",6.5389999999999997,6.5460000000000003,-0.6,2.7869999999999999,"GB","MAT","31-Oct-2024",83.226600000000005,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STRIPP / UST   PO Str 15-Nov-2024","STRIP","15-Nov-2024",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912803BD41","912803BD4=","912803BD4","15-Aug-1994","Unsecured","Strip - Principal only","N",6.5810000000000004,6.5860000000000003,-1.4,2.7829999999999999,"GB","MAT","15-Nov-2024",83.156300000000002,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N",null,"--"]
["STRIPI / UST   IO Str 15-Nov-2024","STRIP","15-Nov-2024",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912833LT52","912833LT5=","912833LT5","15-Aug-1994","Unsecured","Strip - Interest only","N",6.5789999999999997,6.5839999999999996,4.7,2.843,"GB","MAT","15-Nov-2024",82.828100000000006,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["GOVT / UST    2.250 15-Nov-2024",null,"15-Nov-2024",66031911200,66032220100,2.25,"Fixed Coupon","United States","U.S. Dollar","US912828G385","912828G38=","912828G38","17-Nov-2014","Unsecured","Note","N",6.0919999999999996,6.0940000000000003,0.7,2.7869999999999999,"GB","MAT","15-Nov-2024",96.75,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 15-Nov-2024","STRIP","15-Nov-2024",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820R587","912820R58=RRPS","912820R58","17-Nov-2014","Unsecured","Strip - Principal only","N",6.5810000000000004,6.5860000000000003,-1.4,2.7829999999999999,"GB","MAT","15-Nov-2024",83.156300000000002,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    7.500 15-Nov-2024",null,"15-Nov-2024",9604162000,11470162000,7.5,"Fixed Coupon","United States","U.S. Dollar","US912810ES34","912810ES3=","912810ES3","15-Aug-1994","Unsecured","Bond","N",5.3730000000000002,5.37,-1.3,2.7360000000000002,"GB","MAT","15-Nov-2024",128.875,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPI / UST   IO Str 30-Nov-2024","STRIP","30-Nov-2024",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834TA62","912834TA6=RRPS","912834TA6","30-Nov-2017","Unsecured","Strip - Interest only","N",6.62,6.63,4.5999999999999996,2.8479999999999999,"GB","MAT","02-Dec-2024",82.703100000000006,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["GOVT / UST    2.125 30-Nov-2024",null,"30-Nov-2024",29519457800,29519458000,2.125,"Fixed Coupon","United States","U.S. Dollar","US9128283J70","9128283J7=","9128283J7","30-Nov-2017","Unsecured","Note","N",6.1589999999999998,6.1630000000000003,0.5,2.79,"GB","MAT","02-Dec-2024",95.953100000000006,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 30-Nov-2024","STRIP","30-Nov-2024",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128203Z85","9128203Z8=RRPS","9128203Z8","30-Nov-2017","Unsecured","Strip - Principal only","N",6.6219999999999999,6.6319999999999997,-1.2,2.79,"GB","MAT","02-Dec-2024",83.023399999999995,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    2.250 31-Dec-2024",null,"31-Dec-2024",31660299600,31660304600,2.25,"Fixed Coupon","United States","U.S. Dollar","US9128283P31","9128283P3=","9128283P3","02-Jan-2018","Unsecured","Note","N",6.2149999999999999,6.218,0.6,2.7930000000000001,"GB","MAT","31-Dec-2024",96.656300000000002,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 31-Dec-2024","STRIP","31-Dec-2024",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128204D64","9128204D6=RRPS","9128204D6","02-Jan-2018","Unsecured","Strip - Principal only","N",6.7030000000000003,6.71,-0.5,2.7989999999999999,"GB","MAT","31-Dec-2024",82.773399999999995,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STRIPI / UST   IO Str 31-Dec-2024","STRIP","31-Dec-2024",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834TC29","912834TC2=RRPS","912834TC2","02-Jan-2018","Unsecured","Strip - Interest only","N",6.7009999999999996,6.7080000000000002,5.3,2.8570000000000002,"GB","MAT","31-Dec-2024",82.453100000000006,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["STIPSI / UST   IO Str 15-Jan-2025","STRIP","15-Jan-2025",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128333G32","--","9128333G3","30-Jul-2004","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["USTIP / UST    0.250 15-Jan-2025",null,"15-Jan-2025",40994303500,41000013400,0.25,"Fixed Coupon","United States","U.S. Dollar","US912828H458","912828H45=","912828H45","30-Jan-2015","Unsecured","Note","Y",6.7590000000000003,6.7649999999999997,-215.4,0.65,"GB","MAT","15-Jan-2025",97.328100000000006,"N/A","UNITED STATES TREASURY INFLATION PROTECTED BONDS","N","Auction","--"]
["STIPSP / UST   PO Str 15-Jan-2025","STRIP","15-Jan-2025",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820S650","--","912820S65","30-Jan-2015","Unsecured","Strip - Principal only","Y",6.8049999999999997,6.8109999999999999,-180.6,1,"GB","MAT","15-Jan-2025",93.403199999999998,"N/A","US GOVERNMENT INFLATION PROTECTED PRINCIPAL STRIP ISSUE","N","Auction","--"]
["USTIP / UST    2.375 15-Jan-2025",null,"15-Jan-2025",28000786000,28001291000,2.375,"Fixed Coupon","United States","U.S. Dollar","US912810FR42","912810FR4=","912810FR4","30-Jul-2004","Unsecured","Bond","Y",6.343,6.3449999999999998,-214.4,0.64500000000000002,"GB","MAT","15-Jan-2025",111.5625,"N/A","UNITED STATES TREASURY INFLATION PROTECTED BONDS","N","Auction","--"]
["STIPSP / UST   PO Str 15-Jan-2025","STRIP","15-Jan-2025",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912803CN14","--","912803CN1","30-Jul-2004","Unsecured","Strip - Principal only","Y",6.8049999999999997,6.8109999999999999,-181.1,0.995,"GB","MAT","15-Jan-2025",93.434899999999999,"N/A","US GOVERNMENT INFLATION PROTECTED PRINCIPAL STRIP ISSUE","N",null,"--"]
["GOVT / UST    2.500 31-Jan-2025",null,"31-Jan-2025",32115181300,32115181300,2.5,"Fixed Coupon","United States","U.S. Dollar","US9128283V09","9128283V0=","9128283V0","31-Jan-2018","Unsecured","Note","N",6.2549999999999999,6.2560000000000002,0.1,2.7909999999999999,"GB","MAT","31-Jan-2025",98.1875,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 31-Jan-2025","STRIP","31-Jan-2025",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128204K08","9128204K0=RRPS","9128204K0","31-Jan-2018","Unsecured","Strip - Principal only","N",6.7880000000000003,6.7930000000000001,0.2,2.8119999999999998,"GB","MAT","31-Jan-2025",82.507800000000003,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STRIPI / UST   IO Str 31-Jan-2025","STRIP","31-Jan-2025",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834TE84","912834TE8=RRPS","912834TE8","31-Jan-2018","Unsecured","Strip - Interest only","N",6.7859999999999996,6.7919999999999998,5.7,2.8660000000000001,"GB","MAT","31-Jan-2025",82.203100000000006,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["STRIPI / UST   IO Str 15-Feb-2025","STRIP","15-Feb-2025",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912833LU26","912833LU2=","912833LU2","15-Feb-1995","Unsecured","Strip - Interest only","N",6.8239999999999998,6.84,5.5,2.871,"GB","MAT","18-Feb-2025",82.078100000000006,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["GOVT / UST    2.000 15-Feb-2025",null,"15-Feb-2025",65988280000,66000996100,2,"Fixed Coupon","United States","U.S. Dollar","US912828J272","912828J27=","912828J27","17-Feb-2015","Unsecured","Note","N",6.3849999999999998,6.3959999999999999,0.4,2.8039999999999998,"GB","MAT","18-Feb-2025",94.968800000000002,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 15-Feb-2025","STRIP","15-Feb-2025",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820T310","912820T31=","912820T31","17-Feb-2015","Unsecured","Strip - Principal only","N",6.8259999999999996,6.8419999999999996,0.3,2.8180000000000001,"GB","MAT","18-Feb-2025",82.375,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    7.625 15-Feb-2025",null,"15-Feb-2025",9509170000,11725170000,7.625,"Fixed Coupon","United States","U.S. Dollar","US912810ET17","912810ET1=","912810ET1","15-Feb-1995","Unsecured","Bond","N",5.6050000000000004,5.609,-1.1000000000000001,2.754,"GB","MAT","18-Feb-2025",130.53129999999999,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 15-Feb-2025","STRIP","15-Feb-2025",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912803BE24","912803BE2=","912803BE2","15-Feb-1995","Unsecured","Strip - Principal only","N",6.8259999999999996,6.8419999999999996,-1.1000000000000001,2.8039999999999998,"GB","MAT","18-Feb-2025",82.453100000000006,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N",null,"--"]
["STIPSI / UST   IO Str 15-Feb-2025","STRIP","15-Feb-2025",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834GJ19","--","912834GJ1","26-Feb-2010","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["STRIPP / UST   PO Str 28-Feb-2025","STRIP","28-Feb-2025",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128204Q77","9128204Q7=RRPS","9128204Q7","28-Feb-2018","Unsecured","Strip - Principal only","N",6.8609999999999998,6.8689999999999998,0.9,2.823,"GB","MAT","28-Feb-2025",82.265600000000006,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STRIPI / UST   IO Str 28-Feb-2025","STRIP","28-Feb-2025",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834TJ71","912834TJ7=RRPS","912834TJ7","28-Feb-2018","Unsecured","Strip - Interest only","N",6.86,6.867,5.9,2.8730000000000002,"GB","MAT","28-Feb-2025",81.984399999999994,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["GOVT / UST    2.750 28-Feb-2025",null,"28-Feb-2025",36070110200,36070110200,2.75,"Fixed Coupon","United States","U.S. Dollar","US9128283Z13","9128283Z1=","9128283Z1","28-Feb-2018","Unsecured","Note","N",6.2930000000000001,6.2880000000000003,-0.1,2.7919999999999998,"GB","MAT","28-Feb-2025",99.734399999999994,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STIPSI / UST   IO Str 15-Apr-2025","STRIP","15-Apr-2025",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912833N225","--","912833N22","15-Apr-1998","Unsecured","Strip - Interest only","Y",7.0529999999999999,7.056,-181.2,1.008,"GB","MAT","15-Apr-2025",93.119,"N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["GOVT / UST    2.125 15-May-2025",null,"15-May-2025",66521989400,66543374000,2.125,"Fixed Coupon","United States","U.S. Dollar","US912828XB14","912828XB1=","912828XB1","15-May-2015","Unsecured","Note","N",6.5369999999999999,6.5339999999999998,0.5,2.8119999999999998,"GB","MAT","15-May-2025",95.5625,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 15-May-2025","STRIP","15-May-2025",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820U961","912820U96=","912820U96","15-May-2015","Unsecured","Strip - Principal only","N",7.0709999999999997,7.0730000000000004,3.2,2.8559999999999999,"GB","MAT","15-May-2025",81.593800000000002,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STRIPI / UST   IO Str 15-May-2025","STRIP","15-May-2025",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912833LV09","912833LV0=","912833LV0","15-Nov-1996","Unsecured","Strip - Interest only","N",7.07,7.0720000000000001,6,2.8839999999999999,"GB","MAT","15-May-2025",81.429699999999997,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["STIPSI / UST   IO Str 15-Jul-2025","STRIP","15-Jul-2025",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128334P22","--","9128334P2","31-Jan-2006","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["STIPSP / UST   PO Str 15-Jul-2025","STRIP","15-Jul-2025",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820W298","--","912820W29","31-Jul-2015","Unsecured","Strip - Principal only","Y",7.3029999999999999,7.3049999999999997,-185.4,0.97799999999999998,"GB","MAT","15-Jul-2025",93.087299999999999,"N/A","US GOVERNMENT INFLATION PROTECTED PRINCIPAL STRIP ISSUE","N","Auction","--"]
["USTIP / UST    0.375 15-Jul-2025",null,"15-Jul-2025",40998852600,41000021000,0.375,"Fixed Coupon","United States","U.S. Dollar","US912828XL95","912828XL9=","912828XL9","31-Jul-2015","Unsecured","Note","Y",7.218,7.2190000000000003,-220.1,0.628,"GB","MAT","15-Jul-2025",98.1875,"N/A","UNITED STATES TREASURY INFLATION PROTECTED BONDS","N","Auction","--"]
["STRIPP / UST   PO Str 15-Aug-2025","STRIP","15-Aug-2025",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912803BF98","912803BF9=","912803BF9","15-Aug-1995","Unsecured","Strip - Principal only","N",7.319,7.3220000000000001,-1.7,2.8180000000000001,"GB","MAT","15-Aug-2025",81.234399999999994,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N",null,"--"]
["STRIPI / UST   IO Str 15-Aug-2025","STRIP","15-Aug-2025",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912833LW81","912833LW8=","912833LW8","15-Aug-1995","Unsecured","Strip - Interest only","N",7.3159999999999998,7.32,5.9,2.8940000000000001,"GB","MAT","15-Aug-2025",80.781300000000002,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["STIPSI / UST   IO Str 15-Aug-2025","STRIP","15-Aug-2025",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834GK81","--","912834GK8","26-Feb-2010","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["STRIPP / UST   PO Str 15-Aug-2025","STRIP","15-Aug-2025",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820W785","912820W78=","912820W78","17-Aug-2015","Unsecured","Strip - Principal only","N",7.3179999999999996,7.3220000000000001,0.1,2.8359999999999999,"GB","MAT","15-Aug-2025",81.125,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    2.000 15-Aug-2025",null,"15-Aug-2025",66481518800,66482570400,2,"Fixed Coupon","United States","U.S. Dollar","US912828K742","912828K74=","912828K74","17-Aug-2015","Unsecured","Note","N",6.81,6.8090000000000002,0.3,2.8210000000000002,"GB","MAT","15-Aug-2025",94.531300000000002,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["GOVT / UST    6.875 15-Aug-2025",null,"15-Aug-2025",11187207000,12602207000,6.875,"Fixed Coupon","United States","U.S. Dollar","US912810EV62","912810EV6=","912810EV6","15-Aug-1995","Unsecured","Bond","N",6.0229999999999997,6.0170000000000003,-1.6,2.7719999999999998,"GB","MAT","15-Aug-2025",127.375,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STIPSI / UST   IO Str 15-Oct-2025","STRIP","15-Oct-2025",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912833N308","--","912833N30","15-Apr-1998","Unsecured","Strip - Interest only","Y",7.548,7.5510000000000002,-175.4,1.089,"GB","MAT","15-Oct-2025",92.086100000000002,"N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["STRIPI / UST   IO Str 15-Nov-2025","STRIP","15-Nov-2025",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912833LX64","912833LX6=","912833LX6","15-Nov-1996","Unsecured","Strip - Interest only","N",7.5620000000000003,7.5730000000000004,6.5,2.915,"GB","MAT","17-Nov-2025",80.085899999999995,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["STRIPP / UST   PO Str 15-Nov-2025","STRIP","15-Nov-2025",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820Y435","912820Y43=","912820Y43","16-Nov-2015","Unsecured","Strip - Principal only","N",7.5629999999999997,7.5739999999999998,2.8,2.8769999999999998,"GB","MAT","17-Nov-2025",80.3125,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    2.250 15-Nov-2025",null,"15-Nov-2025",66120819400,66122443100,2.25,"Fixed Coupon","United States","U.S. Dollar","US912828M565","912828M56=","912828M56","16-Nov-2015","Unsecured","Note","N",6.923,6.9269999999999996,0.3,2.8330000000000002,"GB","MAT","17-Nov-2025",96,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STIPSP / UST   PO Str 15-Jan-2026","STRIP","15-Jan-2026",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912803CW13","--","912803CW1","31-Jan-2006","Unsecured","Strip - Principal only","Y",7.798,7.8029999999999999,-179.3,1.0589999999999999,"GB","MAT","15-Jan-2026",92.047799999999995,"N/A","US GOVERNMENT INFLATION PROTECTED PRINCIPAL STRIP ISSUE","N",null,"--"]
["STIPSI / UST   IO Str 15-Jan-2026","STRIP","15-Jan-2026",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128334Q05","--","9128334Q0","31-Jan-2006","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["USTIP / UST    0.625 15-Jan-2026",null,"15-Jan-2026",42419996300,42426146300,0.625,"Fixed Coupon","United States","U.S. Dollar","US912828N712","912828N71=","912828N71","29-Jan-2016","Unsecured","Note","Y",7.6269999999999998,7.6310000000000002,-213.8,0.70899999999999996,"GB","MAT","15-Jan-2026",99.359399999999994,"N/A","UNITED STATES TREASURY INFLATION PROTECTED BONDS","N","Auction","--"]
["USTIP / UST    2.000 15-Jan-2026",null,"15-Jan-2026",20000117000,20175772070,2,"Fixed Coupon","United States","U.S. Dollar","US912810FS25","912810FS2=","912810FS2","31-Jan-2006","Unsecured","Bond","Y",7.2779999999999996,7.2789999999999999,-212.7,0.70899999999999996,"GB","MAT","15-Jan-2026",109.82810000000001,"N/A","UNITED STATES TREASURY INFLATION PROTECTED BONDS","N","Auction","--"]
["STIPSP / UST   PO Str 15-Jan-2026","STRIP","15-Jan-2026",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912820Z598","--","912820Z59","29-Jan-2016","Unsecured","Strip - Principal only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED PRINCIPAL STRIP ISSUE","N","Auction","--"]
["STRIPP / UST   PO Str 15-Feb-2026","STRIP","15-Feb-2026",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912803BG71","912803BG7=","912803BG7","15-Feb-1996","Unsecured","Strip - Principal only","N",7.8109999999999999,7.8239999999999998,-1.8,2.839,"GB","MAT","17-Feb-2026",79.968800000000002,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N",null,"--"]
["GOVT / UST    6.000 15-Feb-2026",null,"15-Feb-2026",12837916000,12905000000,6,"Fixed Coupon","United States","U.S. Dollar","US912810EW46","912810EW4=","912810EW4","15-Feb-1996","Unsecured","Bond","N",6.4749999999999996,6.4749999999999996,-1.9,2.794,"GB","MAT","17-Feb-2026",122.6563,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 15-Feb-2026","STRIP","15-Feb-2026",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128202A44","9128202A4=","9128202A4","16-Feb-2016","Unsecured","Strip - Principal only","N",7.8090000000000002,7.8220000000000001,3,2.887,"GB","MAT","17-Feb-2026",79.671899999999994,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STIPSI / UST   IO Str 15-Feb-2026","STRIP","15-Feb-2026",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834GL64","--","912834GL6","26-Feb-2010","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["STRIPI / UST   IO Str 15-Feb-2026","STRIP","15-Feb-2026",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912833LY48","912833LY4=","912833LY4","15-Feb-1996","Unsecured","Strip - Interest only","N",7.8079999999999998,7.8209999999999997,6.8,2.9249999999999998,"GB","MAT","17-Feb-2026",79.4375,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["GOVT / UST    1.625 15-Feb-2026",null,"15-Feb-2026",64946659900,64946822200,1.625,"Fixed Coupon","United States","U.S. Dollar","US912828P469","912828P46=","912828P46","16-Feb-2016","Unsecured","Note","N",7.3239999999999998,7.3319999999999999,0.5,2.8479999999999999,"GB","MAT","17-Feb-2026",91.375,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STIPSI / UST   IO Str 15-Apr-2026","STRIP","15-Apr-2026",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912833N480","--","912833N48","15-Apr-1998","Unsecured","Strip - Interest only","Y",8.0449999999999999,8.0470000000000006,-175.7,1.103,"GB","MAT","15-Apr-2026",91.4876,"N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["STRIPP / UST   PO Str 15-May-2026","STRIP","15-May-2026",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128202R78","9128202R7=","9128202R7","16-May-2016","Unsecured","Strip - Principal only","N",8.0559999999999992,8.0559999999999992,3.5,2.8959999999999999,"GB","MAT","15-May-2026",79.054699999999997,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    1.625 15-May-2026",null,"15-May-2026",69496759100,69504224200,1.625,"Fixed Coupon","United States","U.S. Dollar","US912828R366","912828R36=","912828R36","16-May-2016","Unsecured","Note","N",7.5049999999999999,7.5019999999999998,1.2,2.859,"GB","MAT","15-May-2026",91.0625,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPI / UST   IO Str 15-May-2026","STRIP","15-May-2026",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912833LZ13","912833LZ1=","912833LZ1","15-Nov-1996","Unsecured","Strip - Interest only","N",8.0540000000000003,8.0549999999999997,8.1999999999999993,2.9430000000000001,"GB","MAT","15-May-2026",78.757800000000003,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["USTIP / UST    0.125 15-Jul-2026",null,"15-Jul-2026",36840693400,36841337100,0.125,"Fixed Coupon","United States","U.S. Dollar","US912828S505","912828S50=","912828S50","29-Jul-2016","Unsecured","Note","Y",8.2669999999999995,8.2680000000000007,-217.2,0.69299999999999995,"GB","MAT","15-Jul-2026",95.406300000000002,"N/A","UNITED STATES TREASURY INFLATION PROTECTED BONDS","N","Auction","--"]
["STIPSP / UST   PO Str 15-Jul-2026","STRIP","15-Jul-2026",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128203A35","--","9128203A3","29-Jul-2016","Unsecured","Strip - Principal only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED PRINCIPAL STRIP ISSUE","N","Auction","--"]
["STIPSI / UST   IO Str 15-Jul-2026","STRIP","15-Jul-2026",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128337B09","--","9128337B0","31-Jan-2007","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["GOVT / UST    6.750 15-Aug-2026",null,"15-Aug-2026",8810418000,10900848000,6.75,"Fixed Coupon","United States","U.S. Dollar","US912810EX29","912810EX2=","912810EX2","15-Aug-1996","Unsecured","Bond","N",6.6980000000000004,6.6920000000000002,-1.7,2.8039999999999998,"GB","MAT","17-Aug-2026",129.4375,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["GOVT / UST    1.500 15-Aug-2026",null,"15-Aug-2026",65356240500,65356240500,1.5,"Fixed Coupon","United States","U.S. Dollar","US9128282A70","9128282A7=","9128282A7","15-Aug-2016","Unsecured","Note","N",7.7880000000000003,7.7910000000000004,1.4,2.8690000000000002,"GB","MAT","17-Aug-2026",89.8125,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 15-Aug-2026","STRIP","15-Aug-2026",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128205K98","9128205K9=","9128205K9","15-Aug-2016","Unsecured","Strip - Principal only","N",8.3010000000000002,8.31,3.9,2.907,"GB","MAT","17-Aug-2026",78.406300000000002,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STRIPP / UST   PO Str 15-Aug-2026","STRIP","15-Aug-2026",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912803BH54","912803BH5=","912803BH5","15-Aug-1996","Unsecured","Strip - Principal only","N",8.3040000000000003,8.3119999999999994,-2.1,2.847,"GB","MAT","17-Aug-2026",78.796899999999994,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N",null,"--"]
["STRIPI / UST   IO Str 15-Aug-2026","STRIP","15-Aug-2026",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912833PA26","912833PA2=","912833PA2","15-Aug-1996","Unsecured","Strip - Interest only","N",8.3000000000000007,8.3079999999999998,7.6,2.9449999999999998,"GB","MAT","17-Aug-2026",78.164100000000005,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["STIPSI / UST   IO Str 15-Aug-2026","STRIP","15-Aug-2026",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834GM48","--","912834GM4","26-Feb-2010","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["STIPSI / UST   IO Str 15-Oct-2026","STRIP","15-Oct-2026",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912833N555","--","912833N55","15-Apr-1998","Unsecured","Strip - Interest only","Y",8.5389999999999997,8.5429999999999993,-171.5,1.157,"GB","MAT","15-Oct-2026",90.565600000000003,"N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["STRIPI / UST   IO Str 15-Nov-2026","STRIP","15-Nov-2026",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912833PB09","912833PB0=","912833PB0","15-Nov-1996","Unsecured","Strip - Interest only","N",8.5459999999999994,8.5540000000000003,7.3,2.948,"GB","MAT","16-Nov-2026",77.578100000000006,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["GOVT / UST    6.500 15-Nov-2026",null,"15-Nov-2026",10860177000,11493177000,6.5,"Fixed Coupon","United States","U.S. Dollar","US912810EY02","912810EY0=","912810EY0","15-Nov-1996","Unsecured","Bond","N",6.81,6.8029999999999999,-0.9,2.82,"GB","MAT","16-Nov-2026",128.14060000000001,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["GOVT / UST    2.000 15-Nov-2026",null,"15-Nov-2026",69134574900,69143593200,2,"Fixed Coupon","United States","U.S. Dollar","US912828U246","912828U24=","912828U24","15-Nov-2016","Unsecured","Note","N",7.8079999999999998,7.8090000000000002,1.7,2.8740000000000001,"GB","MAT","16-Nov-2026",93.328100000000006,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 15-Nov-2026","STRIP","15-Nov-2026",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912803BJ11","912803BJ1=","912803BJ1","15-Nov-1996","Unsecured","Strip - Principal only","N",8.5500000000000007,8.5570000000000004,-0.5,2.87,"GB","MAT","16-Nov-2026",78.101600000000005,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N",null,"--"]
["STRIPP / UST   PO Str 15-Nov-2026","STRIP","15-Nov-2026",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128205Y92","9128205Y9=","9128205Y9","15-Nov-2016","Unsecured","Strip - Principal only","N",8.5470000000000006,8.5549999999999997,4.3,2.9180000000000001,"GB","MAT","16-Nov-2026",77.781300000000002,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STIPSP / UST   PO Str 15-Jan-2027","STRIP","15-Jan-2027",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912803CY78","--","912803CY7","31-Jan-2007","Unsecured","Strip - Principal only","Y",8.7899999999999991,8.7949999999999999,-177,1.107,"GB","MAT","15-Jan-2027",90.700800000000001,"N/A","US GOVERNMENT INFLATION PROTECTED PRINCIPAL STRIP ISSUE","N",null,"--"]
["STIPSP / UST   PO Str 15-Jan-2027","STRIP","15-Jan-2027",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128206J17","--","9128206J1","31-Jan-2017","Unsecured","Strip - Principal only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED PRINCIPAL STRIP ISSUE","N","Auction","--"]
["USTIP / UST    0.375 15-Jan-2027",null,"15-Jan-2027",38478517400,38479623800,0.375,"Fixed Coupon","United States","U.S. Dollar","US912828V491","912828V49=","912828V49","31-Jan-2017","Unsecured","Note","Y",8.6609999999999996,8.6649999999999991,-211.6,0.75800000000000001,"GB","MAT","15-Jan-2027",96.734399999999994,"N/A","UNITED STATES TREASURY INFLATION PROTECTED BONDS","N","Auction","--"]
["USTIP / UST    2.375 15-Jan-2027",null,"15-Jan-2027",16482351000,16482433000,2.375,"Fixed Coupon","United States","U.S. Dollar","US912810PS15","912810PS1=","912810PS1","31-Jan-2007","Unsecured","Bond","Y",8.0310000000000006,8.0289999999999999,-211.2,0.747,"GB","MAT","15-Jan-2027",113.9063,"N/A","UNITED STATES TREASURY INFLATION PROTECTED BONDS","N","Auction","--"]
["STIPSI / UST   IO Str 15-Jan-2027","STRIP","15-Jan-2027",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128337C81","--","9128337C8","31-Jan-2007","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["STRIPI / UST   IO Str 15-Feb-2027","STRIP","15-Feb-2027",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912833PC81","912833PC8=","912833PC8","15-Feb-1997","Unsecured","Strip - Interest only","N",8.7919999999999998,8.8010000000000002,8.9,2.9689999999999999,"GB","MAT","16-Feb-2027",76.867199999999997,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["STRIPP / UST   PO Str 15-Feb-2027","STRIP","15-Feb-2027",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128206P76","9128206P7=","9128206P7","15-Feb-2017","Unsecured","Strip - Principal only","N",8.7940000000000005,8.8040000000000003,2.8,2.9079999999999999,"GB","MAT","16-Feb-2027",77.281300000000002,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    2.250 15-Feb-2027",null,"15-Feb-2027",65820868400,65820968900,2.25,"Fixed Coupon","United States","U.S. Dollar","US912828V988","912828V98=","912828V98","15-Feb-2017","Unsecured","Note","N",7.9790000000000001,7.98,1.7,2.8769999999999998,"GB","MAT","16-Feb-2027",95.093800000000002,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 15-Feb-2027","STRIP","15-Feb-2027",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912803BK83","912803BK8=","912803BK8","18-Feb-1997","Unsecured","Strip - Principal only","N",8.7970000000000006,8.8059999999999992,-2.5,2.8540000000000001,"GB","MAT","16-Feb-2027",77.648399999999995,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N",null,"--"]
["GOVT / UST    6.625 15-Feb-2027",null,"15-Feb-2027",9521971000,10456000000,6.625,"Fixed Coupon","United States","U.S. Dollar","US912810EZ76","912810EZ7=","912810EZ7","18-Feb-1997","Unsecured","Bond","N",7.0380000000000003,7.032,-2.5,2.8069999999999999,"GB","MAT","16-Feb-2027",129.96879999999999,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STIPSI / UST   IO Str 15-Feb-2027","STRIP","15-Feb-2027",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834GN21","--","912834GN2","26-Feb-2010","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["STIPSI / UST   IO Str 15-Apr-2027","STRIP","15-Apr-2027",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912833N639","--","912833N63","15-Apr-1998","Unsecured","Strip - Interest only","Y",9.0370000000000008,9.0380000000000003,-172.4,1.157,"GB","MAT","15-Apr-2027",90.044799999999995,"N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["STRIPI / UST   IO Str 15-May-2027","STRIP","15-May-2027",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912833PD64","912833PD6=","912833PD6","17-Nov-1997","Unsecured","Strip - Interest only","N",9.0370000000000008,9.0429999999999993,10.3,2.9870000000000001,"GB","MAT","17-May-2027",76.1875,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["GOVT / UST    2.375 15-May-2027",null,"15-May-2027",71050220600,71055418600,2.375,"Fixed Coupon","United States","U.S. Dollar","US912828X885","912828X88=","912828X88","15-May-2017","Unsecured","Note","N",8.0909999999999993,8.0879999999999992,1.3,2.8759999999999999,"GB","MAT","17-May-2027",95.984399999999994,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 15-May-2027","STRIP","15-May-2027",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128207D38","9128207D3=","9128207D3","15-May-2017","Unsecured","Strip - Principal only","N",9.0410000000000004,9.0470000000000006,2.2999999999999998,2.9060000000000001,"GB","MAT","17-May-2027",76.742199999999997,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STIPSI / UST   IO Str 15-Jul-2027","STRIP","15-Jul-2027",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912833Z294","--","912833Z29","31-Jan-2008","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["USTIP / UST    0.375 15-Jul-2027",null,"15-Jul-2027",36916666400,36918698600,0.375,"Fixed Coupon","United States","U.S. Dollar","US9128282L36","9128282L3=","9128282L3","31-Jul-2017","Unsecured","Note","Y",9.1440000000000001,9.1430000000000007,-215.3,0.72899999999999998,"GB","MAT","15-Jul-2027",96.8125,"N/A","UNITED STATES TREASURY INFLATION PROTECTED BONDS","N","Auction","--"]
["STIPSP / UST   PO Str 15-Jul-2027","STRIP","15-Jul-2027",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128207P67","--","9128207P6","31-Jul-2017","Unsecured","Strip - Principal only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED PRINCIPAL STRIP ISSUE","N","Auction","--"]
["STRIPI / UST   IO Str 15-Aug-2027","STRIP","15-Aug-2027",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912833PE48","912833PE4=","912833PE4","15-Aug-1997","Unsecured","Strip - Interest only","N",9.2829999999999995,9.2880000000000003,10.7,2.9929999999999999,"GB","MAT","16-Aug-2027",75.570300000000003,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["STRIPP / UST   PO Str 15-Aug-2027","STRIP","15-Aug-2027",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912803BL66","912803BL6=","912803BL6","15-Aug-1997","Unsecured","Strip - Principal only","N",9.2880000000000003,9.2929999999999993,-0.1,2.8849999999999998,"GB","MAT","16-Aug-2027",76.335899999999995,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N",null,"--"]
["STIPSI / UST   IO Str 15-Aug-2027","STRIP","15-Aug-2027",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834GP78","--","912834GP7","26-Feb-2010","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["GOVT / UST    6.375 15-Aug-2027",null,"15-Aug-2027",9196756000,10736000000,6.375,"Fixed Coupon","United States","U.S. Dollar","US912810FA17","912810FA1=","912810FA1","15-Aug-1997","Unsecured","Bond","N",7.3940000000000001,7.3840000000000003,-0.1,2.839,"GB","MAT","16-Aug-2027",129.0625,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 15-Aug-2027","STRIP","15-Aug-2027",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128203H87","9128203H8=","9128203H8","15-Aug-2017","Unsecured","Strip - Principal only","N",9.2859999999999996,9.2910000000000004,4,2.9249999999999998,"GB","MAT","16-Aug-2027",76.046899999999994,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    2.250 15-Aug-2027",null,"15-Aug-2027",69920360400,69920495700,2.25,"Fixed Coupon","United States","U.S. Dollar","US9128282R06","9128282R0=","9128282R0","15-Aug-2017","Unsecured","Note","N",8.3770000000000007,8.3740000000000006,1.3,2.88,"GB","MAT","16-Aug-2027",94.828100000000006,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STIPSI / UST   IO Str 15-Oct-2027","STRIP","15-Oct-2027",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912833N712","--","912833N71","15-Apr-1998","Unsecured","Strip - Interest only","Y",9.532,9.5350000000000001,-170.4,1.1850000000000001,"GB","MAT","15-Oct-2027",89.284199999999998,"N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["STRIPP / UST   PO Str 15-Nov-2027","STRIP","15-Nov-2027",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912803BM40","912803BM4=","912803BM4","17-Nov-1997","Unsecured","Strip - Principal only","N",9.5340000000000007,9.5380000000000003,1.7,2.9079999999999999,"GB","MAT","15-Nov-2027",75.632800000000003,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N",null,"--"]
["STRIPI / UST   IO Str 15-Nov-2027","STRIP","15-Nov-2027",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912833QB99","912833QB9=","912833QB9","17-Nov-1997","Unsecured","Strip - Interest only","N",9.5289999999999999,9.5340000000000007,10.4,2.9950000000000001,"GB","MAT","15-Nov-2027",75.007800000000003,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["STRIPP / UST   PO Str 15-Nov-2027","STRIP","15-Nov-2027",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128203W54","9128203W5=","9128203W5","15-Nov-2017","Unsecured","Strip - Principal only","N",9.5329999999999995,9.5370000000000008,3.6,2.9260000000000002,"GB","MAT","15-Nov-2027",75.5,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    6.125 15-Nov-2027",null,"15-Nov-2027",22021339000,22518905000,6.125,"Fixed Coupon","United States","U.S. Dollar","US912810FB99","912810FB9=","912810FB9","17-Nov-1997","Unsecured","Bond","N",7.5069999999999997,7.4939999999999998,0.9,2.8559999999999999,"GB","MAT","15-Nov-2027",127.45310000000001,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["GOVT / UST    2.250 15-Nov-2027",null,"15-Nov-2027",66474110600,66474161800,2.25,"Fixed Coupon","United States","U.S. Dollar","US9128283F58","9128283F5=","9128283F5","15-Nov-2017","Unsecured","Note","N",8.5250000000000004,8.52,0.9,2.8809999999999998,"GB","MAT","15-Nov-2027",94.703100000000006,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STIPSI / UST   IO Str 15-Jan-2028","STRIP","15-Jan-2028",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912833Z377","--","912833Z37","31-Jan-2008","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["STIPSP / UST   PO Str 15-Jan-2028","STRIP","15-Jan-2028",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128204G95","--","9128204G9","31-Jan-2018","Unsecured","Strip - Principal only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED PRINCIPAL STRIP ISSUE","N","Auction","--"]
["STIPSP / UST   PO Str 15-Jan-2028","STRIP","15-Jan-2028",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912803DB66","--","912803DB6","31-Jan-2008","Unsecured","Strip - Principal only","Y",9.7829999999999995,9.7959999999999994,-175.8,1.135,"GB","MAT","18-Jan-2028",89.455399999999997,"N/A","US GOVERNMENT INFLATION PROTECTED PRINCIPAL STRIP ISSUE","N",null,"--"]
["USTIP / UST    1.750 15-Jan-2028",null,"15-Jan-2028",15634412700,15635246700,1.75,"Fixed Coupon","United States","U.S. Dollar","US912810PV44","912810PV4=","912810PV4","31-Jan-2008","Unsecured","Bond","Y",9.0640000000000001,9.0690000000000008,-210.4,0.77500000000000002,"GB","MAT","18-Jan-2028",109.2188,"N/A","UNITED STATES TREASURY INFLATION PROTECTED BONDS","N","Auction","--"]
["USTIP / UST    0.500 15-Jan-2028",null,"15-Jan-2028",14910606200,14910648600,0.5,"Fixed Coupon","United States","U.S. Dollar","US9128283R96","9128283R9=","9128283R9","31-Jan-2018","Unsecured","Note","Y",9.5649999999999995,9.5749999999999993,-212.3,0.76600000000000001,"GB","MAT","18-Jan-2028",97.484399999999994,"N/A","UNITED STATES TREASURY INFLATION PROTECTED BONDS","N","Auction","--"]
["GOVT / UST    2.750 15-Feb-2028",null,"15-Feb-2028",28536050000,49536164200,2.75,"Fixed Coupon","United States","U.S. Dollar","US9128283W81","9128283W8=","9128283W8","15-Feb-2018","Unsecured","Note","N",8.6010000000000009,8.5969999999999995,-0.1,2.87,"GB","MAT","15-Feb-2028",98.968800000000002,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 15-Feb-2028","STRIP","15-Feb-2028",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128204M63","9128204M6=RRPS","9128204M6","15-Feb-2018","Unsecured","Strip - Principal only","N",9.7789999999999999,9.7850000000000001,3.4,2.927,"GB","MAT","15-Feb-2028",74.9375,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STRIPI / UST   IO Str 15-Feb-2028","STRIP","15-Feb-2028",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912833RY83","912833RY8=","912833RY8","17-Aug-1998","Unsecured","Strip - Interest only","N",9.7750000000000004,9.7810000000000006,11.4,3.0070000000000001,"GB","MAT","15-Feb-2028",74.351600000000005,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["STIPSI / UST   IO Str 15-Feb-2028","STRIP","15-Feb-2028",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834GQ51","--","912834GQ5","26-Feb-2010","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["STIPSI / UST   IO Str 15-Apr-2028","STRIP","15-Apr-2028",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912833N894","--","912833N89","15-Apr-1998","Unsecured","Strip - Interest only","Y",10.029,10.039,-170.4,1.194,"GB","MAT","17-Apr-2028",88.685000000000002,"N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["USTIP / UST    3.625 15-Apr-2028",null,"15-Apr-2028",16783478000,16833956000,3.625,"Fixed Coupon","United States","U.S. Dollar","US912810FD55","912810FD5=","912810FD5","15-Apr-1998","Unsecured","Bond","Y",8.6170000000000009,8.6120000000000001,-208.8,0.78400000000000003,"GB","MAT","17-Apr-2028",127.51560000000001,"N/A","UNITED STATES TREASURY INFLATION PROTECTED BONDS","N","Auction","--"]
["STIPSP / UST   PO Str 15-Apr-2028","STRIP","15-Apr-2028",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912803BN23","--","912803BN2","15-Apr-1998","Unsecured","Strip - Principal only","Y",10.031000000000001,10.041,-174.4,1.1539999999999999,"GB","MAT","17-Apr-2028",89.041600000000003,"N/A","US GOVERNMENT INFLATION PROTECTED PRINCIPAL STRIP ISSUE","N",null,"--"]
["STRIPI / UST   IO Str 15-May-2028","STRIP","15-May-2028",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912833WQ94","912833WQ9=","912833WQ9","16-Nov-1998","Unsecured","Strip - Interest only","N",10.021000000000001,10.023999999999999,11.5,3.0129999999999999,"GB","MAT","15-May-2028",73.765600000000006,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["STIPSI / UST   IO Str 15-Jul-2028","STRIP","15-Jul-2028",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834AR98","--","912834AR9","30-Jan-2009","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["GOVT / UST    5.500 15-Aug-2028",null,"15-Aug-2028",11776201000,11776201000,5.5,"Fixed Coupon","United States","U.S. Dollar","US912810FE39","912810FE3=","912810FE3","17-Aug-1998","Unsecured","Bond","N",8.1950000000000003,8.1829999999999998,1.9,2.88,"GB","MAT","15-Aug-2028",123.45310000000001,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPI / UST   IO Str 15-Aug-2028","STRIP","15-Aug-2028",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912833RZ58","912833RZ5=","912833RZ5","17-Aug-1998","Unsecured","Strip - Interest only","N",10.266999999999999,10.272,12.1,3.0219999999999998,"GB","MAT","15-Aug-2028",73.140600000000006,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["STRIPP / UST   PO Str 15-Aug-2028","STRIP","15-Aug-2028",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912803BP70","912803BP7=","912803BP7","17-Aug-1998","Unsecured","Strip - Principal only","N",10.272,10.276999999999999,2.7,2.9279999999999999,"GB","MAT","15-Aug-2028",73.851600000000005,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N",null,"--"]
["STIPSI / UST   IO Str 15-Aug-2028","STRIP","15-Aug-2028",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834GR35","--","912834GR3","26-Feb-2010","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["STIPSI / UST   IO Str 15-Oct-2028","STRIP","15-Oct-2028",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912833N977","--","912833N97","31-Mar-1999","Unsecured","Strip - Interest only","Y",10.526,10.534000000000001,-170.6,1.1990000000000001,"GB","MAT","16-Oct-2028",88.111500000000007,"N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["STRIPP / UST   PO Str 15-Nov-2028","STRIP","15-Nov-2028",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912803BV49","912803BV4=","912803BV4","16-Nov-1998","Unsecured","Strip - Principal only","N",10.518000000000001,10.525,2.4,2.931,"GB","MAT","15-Nov-2028",73.304699999999997,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N",null,"--"]
["GOVT / UST    5.250 15-Nov-2028",null,"15-Nov-2028",10947052000,10947052000,5.25,"Fixed Coupon","United States","U.S. Dollar","US912810FF04","912810FF0=","912810FF0","16-Nov-1998","Unsecured","Bond","N",8.3230000000000004,8.31,1.5,2.883,"GB","MAT","15-Nov-2028",121.60939999999999,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPI / UST   IO Str 15-Nov-2028","STRIP","15-Nov-2028",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912833WR77","912833WR7=","912833WR7","16-Nov-1998","Unsecured","Strip - Interest only","N",10.513,10.52,12.5,3.0310000000000001,"GB","MAT","15-Nov-2028",72.531300000000002,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["STIPSP / UST   PO Str 15-Jan-2029","STRIP","15-Jan-2029",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912803DE06","--","912803DE0","30-Jan-2009","Unsecured","Strip - Principal only","Y",10.776,10.786,-175,1.159,"GB","MAT","16-Jan-2029",88.226200000000006,"N/A","US GOVERNMENT INFLATION PROTECTED PRINCIPAL STRIP ISSUE","N",null,"--"]
["USTIP / UST    2.500 15-Jan-2029",null,"15-Jan-2029",14150507400,14150528200,2.5,"Fixed Coupon","United States","U.S. Dollar","US912810PZ57","912810PZ5=","912810PZ5","30-Jan-2009","Unsecured","Bond","Y",9.6140000000000008,9.6110000000000007,-210.1,0.78900000000000003,"GB","MAT","16-Jan-2029",117.75,"N/A","UNITED STATES TREASURY INFLATION PROTECTED BONDS","N","Auction","--"]
["STIPSI / UST   IO Str 15-Jan-2029","STRIP","15-Jan-2029",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834AS71","--","912834AS7","30-Jan-2009","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["GOVT / UST    5.250 15-Feb-2029",null,"15-Feb-2029",11350341000,11350341000,5.25,"Fixed Coupon","United States","U.S. Dollar","US912810FG86","912810FG8=","912810FG8","16-Feb-1999","Unsecured","Bond","N",8.5690000000000008,8.5579999999999998,1.4,2.8849999999999998,"GB","MAT","15-Feb-2029",122.0313,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 15-Feb-2029","STRIP","15-Feb-2029",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912803BW22","912803BW2=","912803BW2","16-Feb-1999","Unsecured","Strip - Principal only","N",10.765000000000001,10.773,1.8,2.9279999999999999,"GB","MAT","15-Feb-2029",72.789100000000005,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N",null,"--"]
["STRIPI / UST   IO Str 15-Feb-2029","STRIP","15-Feb-2029",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912833XN54","912833XN5=","912833XN5","16-Feb-1999","Unsecured","Strip - Interest only","N",10.759,10.766999999999999,12.8,3.0379999999999998,"GB","MAT","15-Feb-2029",71.929699999999997,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["STIPSI / UST   IO Str 15-Feb-2029","STRIP","15-Feb-2029",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834GS18","--","912834GS1","26-Feb-2010","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["STIPSP / UST   PO Str 15-Apr-2029","STRIP","15-Apr-2029",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912803CF89","--","912803CF8","15-Apr-1999","Unsecured","Strip - Principal only","Y",11.026,11.032,-177.1,1.141,"GB","MAT","16-Apr-2029",88.146600000000007,"N/A","US GOVERNMENT INFLATION PROTECTED PRINCIPAL STRIP ISSUE","N",null,"--"]
["STIPSI / UST   IO Str 15-Apr-2029","STRIP","15-Apr-2029",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912833P204","--","912833P20","31-Mar-1999","Unsecured","Strip - Interest only","Y",11.021000000000001,11.028,-168.1,1.2310000000000001,"GB","MAT","16-Apr-2029",87.276300000000006,"N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["USTIP / UST    3.875 15-Apr-2029",null,"15-Apr-2029",19496904000,19947339000,3.875,"Fixed Coupon","United States","U.S. Dollar","US912810FH69","912810FH6=","912810FH6","15-Apr-1999","Unsecured","Bond","Y",9.2729999999999997,9.2629999999999999,-206.4,0.82099999999999995,"GB","MAT","16-Apr-2029",132.3125,"N/A","UNITED STATES TREASURY INFLATION PROTECTED BONDS","N","Auction","--"]
["STRIPI / UST   IO Str 15-May-2029","STRIP","15-May-2029",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912833XS42","912833XS4=","912833XS4","15-Feb-2000","Unsecured","Strip - Interest only","N",11.005000000000001,11.007999999999999,12.5,3.0379999999999998,"GB","MAT","15-May-2029",71.398399999999995,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["STRIPP / UST   PO Str 15-Aug-2029","STRIP","15-Aug-2029",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912803CG62","912803CG6=","912803CG6","16-Aug-1999","Unsecured","Strip - Principal only","N",11.257,11.262,1.2,2.9279999999999999,"GB","MAT","15-Aug-2029",71.734399999999994,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N",null,"--"]
["GOVT / UST    6.125 15-Aug-2029",null,"15-Aug-2029",11178580000,11179000000,6.125,"Fixed Coupon","United States","U.S. Dollar","US912810FJ26","912810FJ2=","912810FJ2","16-Aug-1999","Unsecured","Bond","N",8.6630000000000003,8.6460000000000008,1.3,2.8849999999999998,"GB","MAT","15-Aug-2029",131.34379999999999,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STIPSI / UST   IO Str 15-Aug-2029","STRIP","15-Aug-2029",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834GT90","--","912834GT9","26-Feb-2010","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["STRIPI / UST   IO Str 15-Aug-2029","STRIP","15-Aug-2029",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912833XP03","912833XP0=","912833XP0","16-Aug-1999","Unsecured","Strip - Interest only","N",11.250999999999999,11.256,12.3,3.0390000000000001,"GB","MAT","15-Aug-2029",70.843800000000002,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["STIPSI / UST   IO Str 15-Oct-2029","STRIP","15-Oct-2029",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912833YD63","--","912833YD6","15-Oct-2001","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["STRIPI / UST   IO Str 15-Nov-2029","STRIP","15-Nov-2029",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912833XT25","912833XT2=","912833XT2","15-Feb-2000","Unsecured","Strip - Interest only","N",11.497,11.503,13.1,3.0529999999999999,"GB","MAT","15-Nov-2029",70.210899999999995,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["STRIPI / UST   IO Str 15-Feb-2030","STRIP","15-Feb-2030",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912833XX37","912833XX3=","912833XX3","15-Feb-2001","Unsecured","Strip - Interest only","N",11.743,11.752000000000001,12.1,3.0449999999999999,"GB","MAT","15-Feb-2030",69.734399999999994,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["STIPSI / UST   IO Str 15-Feb-2030","STRIP","15-Feb-2030",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834GU63","--","912834GU6","26-Feb-2010","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["STIPSI / UST   IO Str 15-Apr-2030","STRIP","15-Apr-2030",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912833YE47","--","912833YE4","15-Oct-2001","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["GOVT / UST    6.250 15-May-2030",null,"15-May-2030",17043162000,17045585000,6.25,"Fixed Coupon","United States","U.S. Dollar","US912810FM54","912810FM5=","912810FM5","15-Feb-2000","Unsecured","Bond","N",8.9659999999999993,8.9440000000000008,1.1000000000000001,2.8940000000000001,"GB","MAT","15-May-2030",134.21879999999999,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 15-May-2030","STRIP","15-May-2030",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912803CH46","912803CH4=","912803CH4","15-Feb-2000","Unsecured","Strip - Principal only","N",11.996,11.997999999999999,0.8,2.9359999999999999,"GB","MAT","15-May-2030",70.132800000000003,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N",null,"--"]
["STRIPI / UST   IO Str 15-May-2030","STRIP","15-May-2030",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912833XU97","912833XU9=","912833XU9","15-Feb-2000","Unsecured","Strip - Interest only","N",11.989000000000001,11.991,12.6,3.0529999999999999,"GB","MAT","15-May-2030",69.148399999999995,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["STRIPI / UST   IO Str 15-Aug-2030","STRIP","15-Aug-2030",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912833XY10","912833XY1=","912833XY1","15-Feb-2001","Unsecured","Strip - Interest only","N",12.234999999999999,12.24,12.4,3.0550000000000002,"GB","MAT","15-Aug-2030",68.601600000000005,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["STIPSI / UST   IO Str 15-Aug-2030","STRIP","15-Aug-2030",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834GV47","--","912834GV4","26-Feb-2010","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["STIPSI / UST   IO Str 15-Oct-2030","STRIP","15-Oct-2030",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912833YF12","--","912833YF1","15-Oct-2001","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["STRIPI / UST   IO Str 15-Nov-2030","STRIP","15-Nov-2030",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128337N47","9128337N4=","9128337N4","15-Aug-2007","Unsecured","Strip - Interest only","N",12.481,12.487,13.3,3.069,"GB","MAT","15-Nov-2030",67.976600000000005,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["STRIPI / UST   IO Str 15-Feb-2031","STRIP","15-Feb-2031",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912833XZ84","912833XZ8=","912833XZ8","15-Feb-2001","Unsecured","Strip - Interest only","N",12.727,12.744,12.3,3.0640000000000001,"GB","MAT","18-Feb-2031",67.492199999999997,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["STIPSI / UST   IO Str 15-Feb-2031","STRIP","15-Feb-2031",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834GW20","--","912834GW2","26-Feb-2010","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["GOVT / UST    5.375 15-Feb-2031",null,"15-Feb-2031",16427648000,16428000000,5.375,"Fixed Coupon","United States","U.S. Dollar","US912810FP85","912810FP8=","912810FP8","15-Feb-2001","Unsecured","Bond","N",9.7409999999999997,9.7260000000000009,-0.2,2.8980000000000001,"GB","MAT","18-Feb-2031",126.54689999999999,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 15-Feb-2031","STRIP","15-Feb-2031",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912803CK74","912803CK7=","912803CK7","15-Feb-2001","Unsecured","Strip - Principal only","N",12.736000000000001,12.752000000000001,-1.1000000000000001,2.93,"GB","MAT","18-Feb-2031",68.656300000000002,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N",null,"--"]
["STIPSI / UST   IO Str 15-Apr-2031","STRIP","15-Apr-2031",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912833YG94","--","912833YG9","15-Oct-2001","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["STRIPI / UST   IO Str 15-May-2031","STRIP","15-May-2031",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128337P94","9128337P9=","9128337P9","15-Aug-2007","Unsecured","Strip - Interest only","N",12.973000000000001,12.975,13,3.0720000000000001,"GB","MAT","15-May-2031",66.921899999999994,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["STRIPI / UST   IO Str 15-Aug-2031","STRIP","15-Aug-2031",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128334S60","9128334S6=","9128334S6","15-Feb-2006","Unsecured","Strip - Interest only","N",13.218999999999999,13.223000000000001,13.3,3.0779999999999998,"GB","MAT","15-Aug-2031",66.351600000000005,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["STIPSI / UST   IO Str 15-Aug-2031","STRIP","15-Aug-2031",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834GX03","--","912834GX0","26-Feb-2010","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["STIPSI / UST   IO Str 15-Oct-2031","STRIP","15-Oct-2031",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912833YH77","--","912833YH7","15-Oct-2001","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["STRIPI / UST   IO Str 15-Nov-2031","STRIP","15-Nov-2031",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128337Q77","9128337Q7=","9128337Q7","15-Aug-2007","Unsecured","Strip - Interest only","N",13.465,13.476000000000001,13.2,3.0840000000000001,"GB","MAT","17-Nov-2031",65.804699999999997,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["STIPSI / UST   IO Str 15-Feb-2032","STRIP","15-Feb-2032",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834GY85","--","912834GY8","26-Feb-2010","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["STRIPI / UST   IO Str 15-Feb-2032","STRIP","15-Feb-2032",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128334T44","9128334T4=","9128334T4","15-Feb-2006","Unsecured","Strip - Interest only","N",13.71,13.724,13.4,3.089,"GB","MAT","17-Feb-2032",65.25,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["STIPSP / UST   PO Str 15-Apr-2032","STRIP","15-Apr-2032",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912803CL57","--","912803CL5","15-Oct-2001","Unsecured","Strip - Principal only","Y",14.004,14.01,-174.2,1.2150000000000001,"GB","MAT","15-Apr-2032",84.312799999999996,"N/A","US GOVERNMENT INFLATION PROTECTED PRINCIPAL STRIP ISSUE","N",null,"--"]
["STIPSI / UST   IO Str 15-Apr-2032","STRIP","15-Apr-2032",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912833YJ34","--","912833YJ3","15-Oct-2001","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["USTIP / UST    3.375 15-Apr-2032",null,"15-Apr-2032",5012235000,5012235000,3.375,"Fixed Coupon","United States","U.S. Dollar","US912810FQ68","912810FQ6=","912810FQ6","15-Oct-2001","Unsecured","Bond","Y",11.596,11.579000000000001,-208.6,0.84499999999999997,"GB","MAT","15-Apr-2032",133.54689999999999,"N/A","UNITED STATES TREASURY INFLATION PROTECTED BONDS","N","Auction","--"]
["STRIPI / UST   IO Str 15-May-2032","STRIP","15-May-2032",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128337R50","9128337R5=","9128337R5","15-Aug-2007","Unsecured","Strip - Interest only","N",13.957000000000001,13.967000000000001,13.2,3.0910000000000002,"GB","MAT","17-May-2032",64.742199999999997,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["STIPSI / UST   IO Str 15-Aug-2032","STRIP","15-Aug-2032",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834GZ50","--","912834GZ5","26-Feb-2010","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["STRIPI / UST   IO Str 15-Aug-2032","STRIP","15-Aug-2032",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128334U17","9128334U1=","9128334U1","15-Feb-2006","Unsecured","Strip - Interest only","N",14.202,14.212,13.2,3.093,"GB","MAT","16-Aug-2032",64.218800000000002,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["STRIPI / UST   IO Str 15-Nov-2032","STRIP","15-Nov-2032",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128337S34","9128337S3=","9128337S3","15-Aug-2007","Unsecured","Strip - Interest only","N",14.448,14.457000000000001,13.4,3.0990000000000002,"GB","MAT","15-Nov-2032",63.679699999999997,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["STIPSI / UST   IO Str 15-Feb-2033","STRIP","15-Feb-2033",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834HA90","--","912834HA9","26-Feb-2010","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["STRIPI / UST   IO Str 15-Feb-2033","STRIP","15-Feb-2033",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128334V99","9128334V9=","9128334V9","15-Feb-2006","Unsecured","Strip - Interest only","N",14.694000000000001,14.705,13.4,3.1030000000000002,"GB","MAT","15-Feb-2033",63.148400000000002,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["STRIPI / UST   IO Str 15-May-2033","STRIP","15-May-2033",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128337T17","9128337T1=","9128337T1","15-Aug-2007","Unsecured","Strip - Interest only","N",14.94,14.948,13.3,3.1059999999999999,"GB","MAT","16-May-2033",62.648400000000002,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["STRIPI / UST   IO Str 15-Aug-2033","STRIP","15-Aug-2033",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128334W72","9128334W7=","9128334W7","15-Feb-2006","Unsecured","Strip - Interest only","N",15.186,15.193,13.7,3.113,"GB","MAT","15-Aug-2033",62.093800000000002,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["STIPSI / UST   IO Str 15-Aug-2033","STRIP","15-Aug-2033",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834HB73","--","912834HB7","26-Feb-2010","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["STRIPI / UST   IO Str 15-Nov-2033","STRIP","15-Nov-2033",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128337U89","9128337U8=","9128337U8","15-Aug-2007","Unsecured","Strip - Interest only","N",15.432,15.441000000000001,13.6,3.117,"GB","MAT","15-Nov-2033",61.585900000000002,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["STRIPI / UST   IO Str 15-Feb-2034","STRIP","15-Feb-2034",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128334X55","9128334X5=","9128334X5","15-Feb-2006","Unsecured","Strip - Interest only","N",15.678000000000001,15.689,13.7,3.12,"GB","MAT","15-Feb-2034",61.070300000000003,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["STIPSI / UST   IO Str 15-Feb-2034","STRIP","15-Feb-2034",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834HC56","--","912834HC5","26-Feb-2010","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["STRIPI / UST   IO Str 15-May-2034","STRIP","15-May-2034",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128337V62","9128337V6=","9128337V6","15-Aug-2007","Unsecured","Strip - Interest only","N",15.923999999999999,15.929,13.3,3.12,"GB","MAT","15-May-2034",60.609400000000001,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["STIPSI / UST   IO Str 15-Aug-2034","STRIP","15-Aug-2034",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834HD30","--","912834HD3","26-Feb-2010","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["STRIPI / UST   IO Str 15-Aug-2034","STRIP","15-Aug-2034",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128334Y39","9128334Y3=","9128334Y3","15-Feb-2006","Unsecured","Strip - Interest only","N",16.169,16.175999999999998,13.5,3.125,"GB","MAT","15-Aug-2034",60.085900000000002,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["STRIPI / UST   IO Str 15-Nov-2034","STRIP","15-Nov-2034",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128337W46","9128337W4=","9128337W4","15-Aug-2007","Unsecured","Strip - Interest only","N",16.416,16.425000000000001,13.2,3.1259999999999999,"GB","MAT","15-Nov-2034",59.617199999999997,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["STIPSI / UST   IO Str 15-Feb-2035","STRIP","15-Feb-2035",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834HE13","--","912834HE1","26-Feb-2010","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["STRIPI / UST   IO Str 15-Feb-2035","STRIP","15-Feb-2035",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128334Z04","9128334Z0=","9128334Z0","15-Feb-2006","Unsecured","Strip - Interest only","N",16.661999999999999,16.672999999999998,13,3.1280000000000001,"GB","MAT","15-Feb-2035",59.132800000000003,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["STRIPI / UST   IO Str 15-May-2035","STRIP","15-May-2035",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912833X885","912833X88=","912833X88","15-Aug-2007","Unsecured","Strip - Interest only","N",16.908000000000001,16.913,12.8,3.129,"GB","MAT","15-May-2035",58.671900000000001,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["STRIPI / UST   IO Str 15-Aug-2035","STRIP","15-Aug-2035",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128335A44","9128335A4=","9128335A4","15-Feb-2006","Unsecured","Strip - Interest only","N",17.152999999999999,17.161000000000001,12.8,3.133,"GB","MAT","15-Aug-2035",58.171900000000001,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["STIPSI / UST   IO Str 15-Aug-2035","STRIP","15-Aug-2035",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834HF87","--","912834HF8","26-Feb-2010","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["STRIPI / UST   IO Str 15-Nov-2035","STRIP","15-Nov-2035",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912833X968","912833X96=","912833X96","15-Aug-2007","Unsecured","Strip - Interest only","N",17.399000000000001,17.408999999999999,12.6,3.1349999999999998,"GB","MAT","15-Nov-2035",57.710900000000002,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["STRIPI / UST   IO Str 15-Feb-2036","STRIP","15-Feb-2036",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128335B27","9128335B2=","9128335B2","15-Feb-2006","Unsecured","Strip - Interest only","N",17.646000000000001,17.657,11.8,3.13,"GB","MAT","15-Feb-2036",57.304699999999997,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["STIPSI / UST   IO Str 15-Feb-2036","STRIP","15-Feb-2036",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834HG60","--","912834HG6","26-Feb-2010","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["GOVT / UST    4.500 15-Feb-2036",null,"15-Feb-2036",26397130000,26397955000,4.5,"Fixed Coupon","United States","U.S. Dollar","US912810FT08","912810FT0=","912810FT0","15-Feb-2006","Unsecured","Bond","N",12.824,12.782999999999999,-0.7,2.9590000000000001,"GB","MAT","15-Feb-2036",121.3125,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 15-Feb-2036","STRIP","15-Feb-2036",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912803CX95","912803CX9=","912803CX9","15-Feb-2006","Unsecured","Strip - Principal only","N",17.66,17.670999999999999,-3.9,2.9729999999999999,"GB","MAT","15-Feb-2036",58.914099999999998,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N",null,"--"]
["STRIPI / UST   IO Str 15-May-2036","STRIP","15-May-2036",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912833Y206","912833Y20=","912833Y20","15-Aug-2007","Unsecured","Strip - Interest only","N",17.891999999999999,17.899999999999999,12,3.1360000000000001,"GB","MAT","15-May-2036",56.804699999999997,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["STIPSI / UST   IO Str 15-Aug-2036","STRIP","15-Aug-2036",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834HH44","--","912834HH4","26-Feb-2010","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["STRIPI / UST   IO Str 15-Aug-2036","STRIP","15-Aug-2036",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128337E48","9128337E4=",91283370000,"15-Feb-2007","Unsecured","Strip - Interest only","N",18.137,18.146999999999998,12.3,3.1419999999999999,"GB","MAT","15-Aug-2036",56.296900000000001,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["STRIPI / UST   IO Str 15-Nov-2036","STRIP","15-Nov-2036",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912833Y388","912833Y38=","912833Y38","15-Aug-2007","Unsecured","Strip - Interest only","N",18.382999999999999,18.401,11.8,3.1440000000000001,"GB","MAT","17-Nov-2036",55.851599999999998,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["GOVT / UST    4.750 15-Feb-2037",null,"15-Feb-2037",16589456000,16589604000,4.75,"Fixed Coupon","United States","U.S. Dollar","US912810PT97","912810PT9=","912810PT9","15-Feb-2007","Unsecured","Bond","N",13.194000000000001,13.148,-0.2,2.976,"GB","MAT","17-Feb-2037",125.5313,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 15-Feb-2037","STRIP","15-Feb-2037",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912803CZ44","912803CZ4=","912803CZ4","15-Feb-2007","Unsecured","Strip - Principal only","N",18.643000000000001,18.663,-3.2,2.996,"GB","MAT","17-Feb-2037",56.953099999999999,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N",null,"--"]
["STRIPI / UST   IO Str 15-Feb-2037","STRIP","15-Feb-2037",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US9128337F13","9128337F1=","9128337F1","15-Feb-2007","Unsecured","Strip - Interest only","N",18.629000000000001,18.649000000000001,11.4,3.1429999999999998,"GB","MAT","17-Feb-2037",55.421900000000001,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["STIPSI / UST   IO Str 15-Feb-2037","STRIP","15-Feb-2037",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834HJ00","--","912834HJ0","26-Feb-2010","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["STRIPP / UST   PO Str 15-May-2037","STRIP","15-May-2037",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912803DA83","912803DA8=","912803DA8","15-Aug-2007","Unsecured","Strip - Principal only","N",18.888999999999999,18.896999999999998,-2.8,3.0019999999999998,"GB","MAT","15-May-2037",56.476599999999998,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N",null,"--"]
["STRIPI / UST   IO Str 15-May-2037","STRIP","15-May-2037",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912833Y461","912833Y46=","912833Y46","15-Aug-2007","Unsecured","Strip - Interest only","N",18.875,18.882999999999999,12.4,3.1539999999999999,"GB","MAT","15-May-2037",54.875,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["GOVT / UST    5.000 15-May-2037",null,"15-May-2037",21413045000,21413048000,5,"Fixed Coupon","United States","U.S. Dollar","US912810PU60","912810PU6=","912810PU6","15-Aug-2007","Unsecured","Bond","N",13.06,13.006,0.7,2.9849999999999999,"GB","MAT","15-May-2037",129.25,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STIPSI / UST   IO Str 15-Aug-2037","STRIP","15-Aug-2037",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834HK72","--","912834HK7","26-Feb-2010","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["STRIPI / UST   IO Str 15-Aug-2037","STRIP","15-Aug-2037",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912833Z526","912833Z52=","912833Z52","15-Feb-2008","Unsecured","Strip - Interest only","N",19.12,19.137,12.1,3.1560000000000001,"GB","MAT","17-Aug-2037",54.421900000000001,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["STRIPI / UST   IO Str 15-Nov-2037","STRIP","15-Nov-2037",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834AD03","912834AD0=","912834AD0","15-Aug-2008","Unsecured","Strip - Interest only","N",19.367999999999999,19.382999999999999,10.4,3.1429999999999998,"GB","MAT","16-Nov-2037",54.140599999999999,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["GOVT / UST    4.375 15-Feb-2038",null,"15-Feb-2038",22525148700,22526024700,4.375,"Fixed Coupon","United States","U.S. Dollar","US912810PW27","912810PW2=","912810PW2","15-Feb-2008","Unsecured","Bond","N",13.884,13.831,1.2,3.0030000000000001,"GB","MAT","16-Feb-2038",120.45310000000001,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STIPSI / UST   IO Str 15-Feb-2038","STRIP","15-Feb-2038",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834HL55","--","912834HL5","26-Feb-2010","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["STRIPP / UST   PO Str 15-Feb-2038","STRIP","15-Feb-2038",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912803DC40","912803DC4=","912803DC4","15-Feb-2008","Unsecured","Strip - Principal only","N",19.626000000000001,19.643000000000001,-2,3.0219999999999998,"GB","MAT","16-Feb-2038",55.007800000000003,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N",null,"--"]
["STRIPI / UST   IO Str 15-Feb-2038","STRIP","15-Feb-2038",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912833Z609","912833Z60=","912833Z60","15-Feb-2008","Unsecured","Strip - Interest only","N",19.613,19.631,11.3,3.1549999999999998,"GB","MAT","16-Feb-2038",53.585900000000002,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["STRIPI / UST   IO Str 15-May-2038","STRIP","15-May-2038",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834AE85","912834AE8=","912834AE8","15-Aug-2008","Unsecured","Strip - Interest only","N",19.859000000000002,19.873999999999999,10.4,3.15,"GB","MAT","17-May-2038",53.226599999999998,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["STRIPP / UST   PO Str 15-May-2038","STRIP","15-May-2038",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912803DD23","912803DD2=","912803DD2","15-Aug-2008","Unsecured","Strip - Principal only","N",19.870999999999999,19.885999999999999,-1.8,3.028,"GB","MAT","17-May-2038",54.539099999999998,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N",null,"--"]
["GOVT / UST    4.500 15-May-2038",null,"15-May-2038",25500122800,25505393300,4.5,"Fixed Coupon","United States","U.S. Dollar","US912810PX00","912810PX0=","912810PX0","15-Aug-2008","Unsecured","Bond","N",13.807,13.747999999999999,0.9,3.0030000000000001,"GB","MAT","17-May-2038",122.5313,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STIPSI / UST   IO Str 15-Aug-2038","STRIP","15-Aug-2038",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834HM39","--","912834HM3","26-Feb-2010","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["STRIPI / UST   IO Str 15-Aug-2038","STRIP","15-Aug-2038",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834AT54","912834AT5=","912834AT5","17-Feb-2009","Unsecured","Strip - Interest only","N",20.105,20.119,10.7,3.1560000000000001,"GB","MAT","16-Aug-2038",52.75,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["STRIPI / UST   IO Str 15-Nov-2038","STRIP","15-Nov-2038",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834DU90","912834DU9=","912834DU9","15-May-2009","Unsecured","Strip - Interest only","N",20.352,20.364999999999998,9.5,3.1480000000000001,"GB","MAT","15-Nov-2038",52.429699999999997,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["STRIPP / UST   PO Str 15-Feb-2039","STRIP","15-Feb-2039",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912803DF70","912803DF7=","912803DF7","17-Feb-2009","Unsecured","Strip - Principal only","N",20.606999999999999,20.623000000000001,0,3.0569999999999999,"GB","MAT","15-Feb-2039",53,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N",null,"--"]
["STIPSI / UST   IO Str 15-Feb-2039","STRIP","15-Feb-2039",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834HN12","--","912834HN1","26-Feb-2010","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["GOVT / UST    3.500 15-Feb-2039",null,"15-Feb-2039",25908569300,25908569400,3.5,"Fixed Coupon","United States","U.S. Dollar","US912810QA97","912810QA9=","912810QA9","17-Feb-2009","Unsecured","Bond","N",14.974,14.917,1.8,3.028,"GB","MAT","15-Feb-2039",107.2813,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPI / UST   IO Str 15-Feb-2039","STRIP","15-Feb-2039",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834AU28","912834AU2=","912834AU2","17-Feb-2009","Unsecured","Strip - Interest only","N",20.597000000000001,20.613,9.9,3.1560000000000001,"GB","MAT","15-Feb-2039",51.929699999999997,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["STRIPP / UST   PO Str 15-May-2039","STRIP","15-May-2039",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912803DG53","912803DG5=","912803DG5","15-May-2009","Unsecured","Strip - Principal only","N",20.852,20.864000000000001,1.1000000000000001,3.0710000000000002,"GB","MAT","16-May-2039",52.445300000000003,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N",null,"--"]
["GOVT / UST    4.250 15-May-2039",null,"15-May-2039",38778773000,38778773000,4.25,"Fixed Coupon","United States","U.S. Dollar","US912810QB70","912810QB7=","912810QB7","15-May-2009","Unsecured","Bond","N",14.423,14.356,2.7,3.0329999999999999,"GB","MAT","16-May-2039",118.9063,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPI / UST   IO Str 15-May-2039","STRIP","15-May-2039",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834DV73","912834DV7=","912834DV7","15-May-2009","Unsecured","Strip - Interest only","N",20.843,20.856000000000002,9.6,3.1560000000000001,"GB","MAT","16-May-2039",51.523400000000002,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["GOVT / UST    4.500 15-Aug-2039",null,"15-Aug-2039",41430538200,41436325100,4.5,"Fixed Coupon","United States","U.S. Dollar","US912810QC53","912810QC5=","912810QC5","17-Aug-2009","Unsecured","Bond","N",14.506,14.436999999999999,2.8,3.0350000000000001,"GB","MAT","15-Aug-2039",122.95310000000001,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPI / UST   IO Str 15-Aug-2039","STRIP","15-Aug-2039",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834EP96","912834EP9=","912834EP9","17-Aug-2009","Unsecured","Strip - Interest only","N",21.088999999999999,21.100999999999999,9.9,3.1619999999999999,"GB","MAT","15-Aug-2039",51.054699999999997,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["STRIPP / UST   PO Str 15-Aug-2039","STRIP","15-Aug-2039",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912803DH37","912803DH3=","912803DH3","17-Aug-2009","Unsecured","Strip - Principal only","N",21.097999999999999,21.11,1.1000000000000001,3.0739999999999998,"GB","MAT","15-Aug-2039",52.015599999999999,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N",null,"--"]
["STIPSI / UST   IO Str 15-Aug-2039","STRIP","15-Aug-2039",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834HP69","--","912834HP6","26-Feb-2010","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["GOVT / UST    4.375 15-Nov-2039",null,"15-Nov-2039",44564249100,44564257000,4.375,"Fixed Coupon","United States","U.S. Dollar","US912810QD37","912810QD3=","912810QD3","16-Nov-2009","Unsecured","Bond","N",14.568,14.497,3,3.0419999999999998,"GB","MAT","15-Nov-2039",121.04689999999999,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 15-Nov-2039","STRIP","15-Nov-2039",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912803DJ92","912803DJ9=","912803DJ9","16-Nov-2009","Unsecured","Strip - Principal only","N",21.343,21.356999999999999,1.7,3.085,"GB","MAT","15-Nov-2039",51.507800000000003,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N",null,"--"]
["STRIPI / UST   IO Str 15-Nov-2039","STRIP","15-Nov-2039",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834EV64","912834EV6=","912834EV6","16-Nov-2009","Unsecured","Strip - Interest only","N",21.335999999999999,21.35,8.6,3.153,"GB","MAT","15-Nov-2039",50.757800000000003,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["GOVT / UST    4.625 15-Feb-2040",null,"15-Feb-2040",44902490300,44902585800,4.625,"Fixed Coupon","United States","U.S. Dollar","US912810QE10","912810QE1=","912810QE1","16-Feb-2010","Unsecured","Bond","N",14.651,14.577999999999999,3.5,3.0470000000000002,"GB","MAT","15-Feb-2040",125.10939999999999,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPI / UST   IO Str 15-Feb-2040","STRIP","15-Feb-2040",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834FB91","912834FB9=","912834FB9","16-Feb-2010","Unsecured","Strip - Interest only","N",21.58,21.597000000000001,9.6,3.1669999999999998,"GB","MAT","15-Feb-2040",50.203099999999999,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["USTIP / UST    2.125 15-Feb-2040",null,"15-Feb-2040",15171280100,15171390500,2.125,"Fixed Coupon","United States","U.S. Dollar","US912810QF84","912810QF8=","912810QF8","26-Feb-2010","Unsecured","Bond","Y",18.045999999999999,18.006,-211.6,0.92800000000000005,"GB","MAT","15-Feb-2040",123.70310000000001,"N/A","UNITED STATES TREASURY INFLATION PROTECTED BONDS","N","Auction","--"]
["STIPSI / UST   IO Str 15-Feb-2040","STRIP","15-Feb-2040",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834HQ43","--","912834HQ4","26-Feb-2010","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["STIPSP / UST   PO Str 15-Feb-2040","STRIP","15-Feb-2040",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912803DL49","--","912803DL4","26-Feb-2010","Unsecured","Strip - Principal only","Y",21.780999999999999,21.797999999999998,-177.3,1.298,"GB","MAT","15-Feb-2040",75.301100000000005,"N/A","US GOVERNMENT INFLATION PROTECTED PRINCIPAL STRIP ISSUE","N","Auction","--"]
["STRIPP / UST   PO Str 15-Feb-2040","STRIP","15-Feb-2040",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912803DK65","912803DK6=","912803DK6","16-Feb-2010","Unsecured","Strip - Principal only","N",21.588000000000001,21.605,2.1,3.0920000000000001,"GB","MAT","15-Feb-2040",51.023400000000002,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N",null,"--"]
["GOVT / UST    4.375 15-May-2040",null,"15-May-2040",43473044400,43473249300,4.375,"Fixed Coupon","United States","U.S. Dollar","US912810QH41","912810QH4=","912810QH4","17-May-2010","Unsecured","Bond","N",14.788,14.712,3.8,3.0539999999999998,"GB","MAT","15-May-2040",121.1563,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPI / UST   IO Str 15-May-2040","STRIP","15-May-2040",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834HV38","912834HV3=","912834HV3","17-May-2010","Unsecured","Strip - Interest only","N",21.826000000000001,21.838999999999999,10,3.1739999999999999,"GB","MAT","15-May-2040",49.742199999999997,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["STRIPP / UST   PO Str 15-May-2040","STRIP","15-May-2040",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912803DM22","912803DM2=","912803DM2","17-May-2010","Unsecured","Strip - Principal only","N",21.834,21.847000000000001,2.6,3.101,"GB","MAT","15-May-2040",50.546900000000001,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N",null,"--"]
["STRIPP / UST   PO Str 15-Aug-2040","STRIP","15-Aug-2040",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912803DN05","912803DN0=","912803DN0","16-Aug-2010","Unsecured","Strip - Principal only","N",22.077999999999999,22.094000000000001,3.8,3.1160000000000001,"GB","MAT","15-Aug-2040",49.984400000000001,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N",null,"--"]
["STIPSI / UST   IO Str 15-Aug-2040","STRIP","15-Aug-2040",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834JQ25","--","912834JQ2","28-Feb-2011","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["GOVT / UST    3.875 15-Aug-2040",null,"15-Aug-2040",43213316800,43213316800,3.875,"Fixed Coupon","United States","U.S. Dollar","US912810QK79","912810QK7=","912810QK7","16-Aug-2010","Unsecured","Bond","N",15.387,15.313000000000001,4.0999999999999996,3.0640000000000001,"GB","MAT","15-Aug-2040",113.07810000000001,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPI / UST   IO Str 15-Aug-2040","STRIP","15-Aug-2040",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834JB55","912834JB5=","912834JB5","16-Aug-2010","Unsecured","Strip - Interest only","N",22.071000000000002,22.087,10.4,3.1819999999999999,"GB","MAT","15-Aug-2040",49.265599999999999,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["GOVT / UST    4.250 15-Nov-2040",null,"15-Nov-2040",42903188700,42903188700,4.25,"Fixed Coupon","United States","U.S. Dollar","US912810QL52","912810QL5=","912810QL5","15-Nov-2010","Unsecured","Bond","N",15.092000000000001,15.013,4.2,3.0659999999999998,"GB","MAT","15-Nov-2040",119.25,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 15-Nov-2040","STRIP","15-Nov-2040",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912803DP52","912803DP5=","912803DP5","15-Nov-2010","Unsecured","Strip - Principal only","N",22.324000000000002,22.341000000000001,4.0999999999999996,3.1230000000000002,"GB","MAT","15-Nov-2040",49.523400000000002,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N",null,"--"]
["STRIPI / UST   IO Str 15-Nov-2040","STRIP","15-Nov-2040",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834JH26","912834JH2=","912834JH2","15-Nov-2010","Unsecured","Strip - Interest only","N",22.318000000000001,22.335999999999999,9.1,3.1739999999999999,"GB","MAT","15-Nov-2040",48.968800000000002,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["STRIPP / UST   PO Str 15-Feb-2041","STRIP","15-Feb-2041",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912803DQ36","912803DQ3=","912803DQ3","15-Feb-2011","Unsecured","Strip - Principal only","N",22.568999999999999,22.588999999999999,4,3.1259999999999999,"GB","MAT","15-Feb-2041",49.109400000000001,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N",null,"--"]
["GOVT / UST    4.750 15-Feb-2041",null,"15-Feb-2041",43004945100,43007131600,4.75,"Fixed Coupon","United States","U.S. Dollar","US912810QN19","912810QN1=","912810QN1","15-Feb-2011","Unsecured","Bond","N",15.006,14.923,4.5999999999999996,3.0670000000000002,"GB","MAT","15-Feb-2041",127.5625,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["USTIP / UST    2.125 15-Feb-2041",null,"15-Feb-2041",23984657100,23986024200,2.125,"Fixed Coupon","United States","U.S. Dollar","US912810QP66","912810QP6=","912810QP6","28-Feb-2011","Unsecured","Bond","Y",18.722999999999999,18.678000000000001,-211.4,0.94199999999999995,"GB","MAT","15-Feb-2041",124.3438,"N/A","UNITED STATES TREASURY INFLATION PROTECTED BONDS","N","Auction","--"]
["STIPSP / UST   PO Str 15-Feb-2041","STRIP","15-Feb-2041",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912803DR19","--","912803DR1","28-Feb-2011","Unsecured","Strip - Principal only","Y",22.773,22.792999999999999,-177.4,1.3120000000000001,"GB","MAT","15-Feb-2041",74.094399999999993,"N/A","US GOVERNMENT INFLATION PROTECTED PRINCIPAL STRIP ISSUE","N",null,"--"]
["STIPSI / UST   IO Str 15-Feb-2041","STRIP","15-Feb-2041",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834JR08","--","912834JR0","28-Feb-2011","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["STRIPI / UST   IO Str 15-Feb-2041","STRIP","15-Feb-2041",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834JP42","912834JP4=","912834JP4","15-Feb-2011","Unsecured","Strip - Interest only","N",22.562000000000001,22.582000000000001,10.7,3.1920000000000002,"GB","MAT","15-Feb-2041",48.375,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["GOVT / UST    4.375 15-May-2041",null,"15-May-2041",41995507300,42000041300,4.375,"Fixed Coupon","United States","U.S. Dollar","US912810QQ40","912810QQ4=","912810QQ4","16-May-2011","Unsecured","Bond","N",15.223000000000001,15.135999999999999,4.4000000000000004,3.0710000000000002,"GB","MAT","15-May-2041",121.5,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 15-May-2041","STRIP","15-May-2041",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912803DS91","912803DS9=","912803DS9","16-May-2011","Unsecured","Strip - Principal only","N",22.815000000000001,22.829000000000001,4.2,3.1309999999999998,"GB","MAT","15-May-2041",48.679699999999997,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N",null,"--"]
["STRIPI / UST   IO Str 15-May-2041","STRIP","15-May-2041",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834KH07","912834KH0=","912834KH0","16-May-2011","Unsecured","Strip - Interest only","N",22.809000000000001,22.823,10,3.1890000000000001,"GB","MAT","15-May-2041",48.039099999999998,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["GOVT / UST    3.750 15-Aug-2041",null,"15-Aug-2041",42488837400,42489985400,3.75,"Fixed Coupon","United States","U.S. Dollar","US912810QS06","912810QS0=","912810QS0","15-Aug-2011","Unsecured","Bond","N",15.936999999999999,15.853999999999999,4.5999999999999996,3.0819999999999999,"GB","MAT","15-Aug-2041",111.0938,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 15-Aug-2041","STRIP","15-Aug-2041",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912803DT74","912803DT7=","912803DT7","15-Aug-2011","Unsecured","Strip - Principal only","N",23.06,23.076000000000001,4.9000000000000004,3.1419999999999999,"GB","MAT","15-Aug-2041",48.171900000000001,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N",null,"--"]
["STRIPI / UST   IO Str 15-Aug-2041","STRIP","15-Aug-2041",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834KP23","912834KP2=","912834KP2","15-Aug-2011","Unsecured","Strip - Interest only","N",23.053000000000001,23.07,10.8,3.2,"GB","MAT","15-Aug-2041",47.531300000000002,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["STIPSI / UST   IO Str 15-Aug-2041","STRIP","15-Aug-2041",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834LC01","--","912834LC0","29-Feb-2012","Unsecured","Strip - Interest only","Y",23.263999999999999,23.280999999999999,-173.1,1.3620000000000001,"GB","MAT","15-Aug-2041",72.759900000000002,"N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["GOVT / UST    3.125 15-Nov-2041",null,"15-Nov-2041",44622443900,44622710400,3.125,"Fixed Coupon","United States","U.S. Dollar","US912810QT88","912810QT8=","912810QT8","15-Nov-2011","Unsecured","Bond","N",16.498999999999999,16.417999999999999,4.5,3.09,"GB","MAT","15-Nov-2041",100.57810000000001,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 15-Nov-2041","STRIP","15-Nov-2041",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912803DU48","912803DU4=","912803DU4","15-Nov-2011","Unsecured","Strip - Principal only","N",23.305,23.324000000000002,5.0999999999999996,3.1480000000000001,"GB","MAT","15-Nov-2041",47.734400000000001,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N",null,"--"]
["STRIPI / UST   IO Str 15-Nov-2041","STRIP","15-Nov-2041",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834KV90","912834KV9=","912834KV9","15-Nov-2011","Unsecured","Strip - Interest only","N",23.3,23.318999999999999,9.9,3.1960000000000002,"GB","MAT","15-Nov-2041",47.203099999999999,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["STRIPP / UST   PO Str 15-Feb-2042","STRIP","15-Feb-2042",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912803DV21","912803DV2=","912803DV2","15-Feb-2012","Unsecured","Strip - Principal only","N",23.550999999999998,23.581,4.7,3.1480000000000001,"GB","MAT","18-Feb-2042",47.359400000000001,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N",null,"--"]
["STRIPI / UST   IO Str 15-Feb-2042","STRIP","15-Feb-2042",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834LB28","912834LB2=","912834LB2","15-Feb-2012","Unsecured","Strip - Interest only","N",23.545999999999999,23.574999999999999,9.5,3.1970000000000001,"GB","MAT","18-Feb-2042",46.820300000000003,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["STIPSP / UST   PO Str 15-Feb-2042","STRIP","15-Feb-2042",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912803DW04","--","912803DW0","29-Feb-2012","Unsecured","Strip - Principal only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED PRINCIPAL STRIP ISSUE","N",null,"--"]
["STIPSI / UST   IO Str 15-Feb-2042","STRIP","15-Feb-2042",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834LD83","--","912834LD8","29-Feb-2012","Unsecured","Strip - Interest only","Y",23.756,23.785,-169.9,1.4019999999999999,"GB","MAT","18-Feb-2042",71.583100000000002,"N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["GOVT / UST    3.125 15-Feb-2042",null,"15-Feb-2042",47219044200,47219045800,3.125,"Fixed Coupon","United States","U.S. Dollar","US912810QU51","912810QU5=","912810QU5","15-Feb-2012","Unsecured","Bond","N",16.745000000000001,16.666,4.2,3.0910000000000002,"GB","MAT","18-Feb-2042",100.57810000000001,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["USTIP / UST    0.750 15-Feb-2042",null,"15-Feb-2042",23127666700,23127869100,0.75,"Fixed Coupon","United States","U.S. Dollar","US912810QV35","912810QV3=","912810QV3","29-Feb-2012","Unsecured","Bond","Y",21.757999999999999,21.748999999999999,-210.6,0.98199999999999998,"GB","MAT","18-Feb-2042",95.0625,"N/A","UNITED STATES TREASURY INFLATION PROTECTED BONDS","N","Auction","--"]
["STRIPI / UST   IO Str 15-May-2042","STRIP","15-May-2042",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834LK27","912834LK2=","912834LK2","15-May-2012","Unsecured","Strip - Interest only","N",23.791,23.806999999999999,9.8000000000000007,3.2010000000000001,"GB","MAT","15-May-2042",46.406300000000002,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["STRIPP / UST   PO Str 15-May-2042","STRIP","15-May-2042",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912803DX86","912803DX8=","912803DX8","15-May-2012","Unsecured","Strip - Principal only","N",23.797000000000001,23.812999999999999,4.7,3.1509999999999998,"GB","MAT","15-May-2042",46.968800000000002,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N",null,"--"]
["GOVT / UST    3.000 15-May-2042",null,"15-May-2042",43918685600,43918915200,3,"Fixed Coupon","United States","U.S. Dollar","US912810QW18","912810QW1=","912810QW1","15-May-2012","Unsecured","Bond","N",16.867000000000001,16.78,4.2,3.0939999999999999,"GB","MAT","15-May-2042",98.406300000000002,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 15-Aug-2042","STRIP","15-Aug-2042",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912803DY69","912803DY6=","912803DY6","15-Aug-2012","Unsecured","Strip - Principal only","N",24.042000000000002,24.06,5.4,3.161,"GB","MAT","15-Aug-2042",46.484400000000001,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N",null,"--"]
["STRIPI / UST   IO Str 15-Aug-2042","STRIP","15-Aug-2042",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834LR79","912834LR7=","912834LR7","15-Aug-2012","Unsecured","Strip - Interest only","N",24.036000000000001,24.053999999999998,10.4,3.2109999999999999,"GB","MAT","15-Aug-2042",45.921900000000001,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["STIPSI / UST   IO Str 15-Aug-2042","STRIP","15-Aug-2042",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834ME57","--","912834ME5","28-Feb-2013","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N","Auction","--"]
["GOVT / UST    2.750 15-Aug-2042",null,"15-Aug-2042",41995432300,42000240100,2.75,"Fixed Coupon","United States","U.S. Dollar","US912810QX90","912810QX9=","912810QX9","15-Aug-2012","Unsecured","Bond","N",17.393999999999998,17.309000000000001,4.7,3.1040000000000001,"GB","MAT","15-Aug-2042",93.968800000000002,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPI / UST   IO Str 15-Nov-2042","STRIP","15-Nov-2042",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834LX48","912834LX4=","912834LX4","15-Nov-2012","Unsecured","Strip - Interest only","N",24.282,24.306999999999999,10.4,3.2160000000000002,"GB","MAT","17-Nov-2042",45.507800000000003,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["GOVT / UST    2.750 15-Nov-2042",null,"15-Nov-2042",41994009300,42000013000,2.75,"Fixed Coupon","United States","U.S. Dollar","US912810QY73","912810QY7=","912810QY7","15-Nov-2012","Unsecured","Bond","N",17.385000000000002,17.298999999999999,4.8,3.109,"GB","MAT","17-Nov-2042",93.843800000000002,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 15-Nov-2042","STRIP","15-Nov-2042",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912803DZ35","912803DZ3=","912803DZ3","15-Nov-2012","Unsecured","Strip - Principal only","N",24.288,24.312999999999999,5.0999999999999996,3.1629999999999998,"GB","MAT","17-Nov-2042",46.101599999999998,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N",null,"--"]
["STRIPI / UST   IO Str 15-Feb-2043","STRIP","15-Feb-2043",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834MD74","912834MD7=","912834MD7","15-Feb-2013","Unsecured","Strip - Interest only","N",24.527000000000001,24.553999999999998,10.9,3.2250000000000001,"GB","MAT","17-Feb-2043",45.046900000000001,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N",null,"--"]
["USTIP / UST    0.625 15-Feb-2043",null,"15-Feb-2043",22999805400,23000061900,0.625,"Fixed Coupon","United States","U.S. Dollar","US912810RA88","912810RA8=","912810RA8","28-Feb-2013","Unsecured","Bond","Y",22.888999999999999,22.88,-210.8,0.995,"GB","MAT","17-Feb-2043",91.843800000000002,"N/A","UNITED STATES TREASURY INFLATION PROTECTED BONDS","N","Auction","--"]
["STIPSI / UST   IO Str 15-Feb-2043","STRIP","15-Feb-2043",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834MF23","--","912834MF2","28-Feb-2013","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N",null,"--"]
["STIPSP / UST   PO Str 15-Feb-2043","STRIP","15-Feb-2043",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912803EB57","--","912803EB5","28-Feb-2013","Unsecured","Strip - Principal only","Y",24.753,24.780999999999999,-175,1.365,"GB","MAT","17-Feb-2043",71.235600000000005,"N/A","US GOVERNMENT INFLATION PROTECTED PRINCIPAL STRIP ISSUE","N","Auction","--"]
["STRIPP / UST   PO Str 15-Feb-2043","STRIP","15-Feb-2043",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912803EA74","912803EA7=","912803EA7","15-Feb-2013","Unsecured","Strip - Principal only","N",24.533999999999999,24.561,5.2,3.1669999999999998,"GB","MAT","17-Feb-2043",45.6875,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N",null,"--"]
["GOVT / UST    3.125 15-Feb-2043",null,"15-Feb-2043",41999758500,42000188400,3.125,"Fixed Coupon","United States","U.S. Dollar","US912810QZ49","912810QZ4=","912810QZ4","15-Feb-2013","Unsecured","Bond","N",17.195,17.103999999999999,5.0999999999999996,3.11,"GB","MAT","17-Feb-2043",100.25,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 15-May-2043","STRIP","15-May-2043",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912803EC31","912803EC3=","912803EC3","15-May-2013","Unsecured","Strip - Principal only","N",24.779,24.795000000000002,5.6,3.1739999999999999,"GB","MAT","15-May-2043",45.257800000000003,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    2.875 15-May-2043",null,"15-May-2043",41999318600,42000069800,2.875,"Fixed Coupon","United States","U.S. Dollar","US912810RB61","912810RB6=","912810RB6","15-May-2013","Unsecured","Bond","N",17.460999999999999,17.364000000000001,5.2,3.1160000000000001,"GB","MAT","15-May-2043",95.8125,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPI / UST   IO Str 15-May-2043","STRIP","15-May-2043",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834MM73","912834MM7=","912834MM7","15-May-2013","Unsecured","Strip - Interest only","N",24.771999999999998,24.789000000000001,11.1,3.2290000000000001,"GB","MAT","15-May-2043",44.648400000000002,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["GOVT / UST    3.625 15-Aug-2043",null,"15-Aug-2043",41998968400,42000117500,3.625,"Fixed Coupon","United States","U.S. Dollar","US912810RC45","912810RC4=","912810RC4","15-Aug-2013","Unsecured","Bond","N",16.91,16.806999999999999,5.6,3.1139999999999999,"GB","MAT","17-Aug-2043",108.92189999999999,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPI / UST   IO Str 15-Aug-2043","STRIP","15-Aug-2043",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834MT27","912834MT2=","912834MT2","15-Aug-2013","Unsecured","Strip - Interest only","N",25.018999999999998,25.042999999999999,10.3,3.226,"GB","MAT","17-Aug-2043",44.320300000000003,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["STIPSI / UST   IO Str 15-Aug-2043","STRIP","15-Aug-2043",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834NG96","--","912834NG9","28-Feb-2014","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N","Auction","--"]
["STRIPP / UST   PO Str 15-Aug-2043","STRIP","15-Aug-2043",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912803ED14","912803ED1=","912803ED1","15-Aug-2013","Unsecured","Strip - Principal only","N",25.024999999999999,25.048999999999999,5.5,3.1779999999999999,"GB","MAT","17-Aug-2043",44.859400000000001,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STRIPP / UST   PO Str 15-Nov-2043","STRIP","15-Nov-2043",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912803EE96","912803EE9=","912803EE9","15-Nov-2013","Unsecured","Strip - Principal only","N",25.27,25.294,5.7,3.1840000000000002,"GB","MAT","16-Nov-2043",44.445300000000003,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    3.750 15-Nov-2043",null,"15-Nov-2043",41994786900,42000112800,3.75,"Fixed Coupon","United States","U.S. Dollar","US912810RD28","912810RD2=","912810RD2","15-Nov-2013","Unsecured","Bond","N",16.762,16.652999999999999,5.5,3.1150000000000002,"GB","MAT","16-Nov-2043",111.1563,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPI / UST   IO Str 15-Nov-2043","STRIP","15-Nov-2043",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834MZ86","912834MZ8=","912834MZ8","15-Nov-2013","Unsecured","Strip - Interest only","N",25.265000000000001,25.289000000000001,9.8000000000000007,3.2250000000000001,"GB","MAT","16-Nov-2043",43.984400000000001,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["STRIPP / UST   PO Str 15-Feb-2044","STRIP","15-Feb-2044",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912803EF61","912803EF6=","912803EF6","18-Feb-2014","Unsecured","Strip - Principal only","N",25.515000000000001,25.542000000000002,6,3.1890000000000001,"GB","MAT","16-Feb-2044",44.023400000000002,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STRIPI / UST   IO Str 15-Feb-2044","STRIP","15-Feb-2044",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834NF14","912834NF1=","912834NF1","18-Feb-2014","Unsecured","Strip - Interest only","N",25.51,25.536999999999999,10,3.2290000000000001,"GB","MAT","16-Feb-2044",43.578099999999999,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["USTIP / UST    1.375 15-Feb-2044",null,"15-Feb-2044",23017711900,23025326400,1.375,"Fixed Coupon","United States","U.S. Dollar","US912810RF75","912810RF7=","912810RF7","28-Feb-2014","Unsecured","Bond","Y",21.96,21.911999999999999,-210.3,1.002,"GB","MAT","16-Feb-2044",108.5,"N/A","UNITED STATES TREASURY INFLATION PROTECTED BONDS","N","Auction","--"]
["STIPSI / UST   IO Str 15-Feb-2044","STRIP","15-Feb-2044",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834NH79","--","912834NH7","28-Feb-2014","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N","Auction","--"]
["STIPSP / UST   PO Str 15-Feb-2044","STRIP","15-Feb-2044",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912803EG45","--","912803EG4","28-Feb-2014","Unsecured","Strip - Principal only","Y",25.745999999999999,25.771999999999998,-175.8,1.3720000000000001,"GB","MAT","16-Feb-2044",70.1524,"N/A","US GOVERNMENT INFLATION PROTECTED PRINCIPAL STRIP ISSUE","N","Auction","--"]
["GOVT / UST    3.625 15-Feb-2044",null,"15-Feb-2044",41999879300,42000142800,3.625,"Fixed Coupon","United States","U.S. Dollar","US912810RE01","912810RE0=","912810RE0","18-Feb-2014","Unsecured","Bond","N",17.120999999999999,17.012,5.4,3.1179999999999999,"GB","MAT","16-Feb-2044",108.9688,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["GOVT / UST    3.375 15-May-2044",null,"15-May-2044",41992114500,42000027300,3.375,"Fixed Coupon","United States","U.S. Dollar","US912810RG58","912810RG5=","912810RG5","15-May-2014","Unsecured","Bond","N",17.337,17.225000000000001,5,3.12,"GB","MAT","16-May-2044",104.5313,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPI / UST   IO Str 15-May-2044","STRIP","15-May-2044",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834NP95","912834NP9=","912834NP9","15-May-2014","Unsecured","Strip - Interest only","N",25.754999999999999,25.777999999999999,10.6,3.2389999999999999,"GB","MAT","16-May-2044",43.125,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["STRIPP / UST   PO Str 15-May-2044","STRIP","15-May-2044",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912803EH28","912803EH2=","912803EH2","15-May-2014","Unsecured","Strip - Principal only","N",25.760999999999999,25.783999999999999,6,3.1930000000000001,"GB","MAT","16-May-2044",43.640599999999999,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    3.125 15-Aug-2044",null,"15-Aug-2044",42000029800,42000063500,3.125,"Fixed Coupon","United States","U.S. Dollar","US912810RH32","912810RH3=","912810RH3","15-Aug-2014","Unsecured","Bond","N",17.853999999999999,17.741,4.9000000000000004,3.1240000000000001,"GB","MAT","15-Aug-2044",100.01560000000001,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 15-Aug-2044","STRIP","15-Aug-2044",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912803EJ83","912803EJ8=","912803EJ8","15-Aug-2014","Unsecured","Strip - Principal only","N",26.007000000000001,26.03,5.5,3.1909999999999998,"GB","MAT","15-Aug-2044",43.3125,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STRIPI / UST   IO Str 15-Aug-2044","STRIP","15-Aug-2044",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834NV63","912834NV6=","912834NV6","15-Aug-2014","Unsecured","Strip - Interest only","N",26.001000000000001,26.024000000000001,10,3.2370000000000001,"GB","MAT","15-Aug-2044",42.804699999999997,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["GOVT / UST    3.000 15-Nov-2044",null,"15-Nov-2044",42020891500,42021425400,3,"Fixed Coupon","United States","U.S. Dollar","US912810RJ97","912810RJ9=","912810RJ9","17-Nov-2014","Unsecured","Bond","N",17.972000000000001,17.856999999999999,4.7,3.1269999999999998,"GB","MAT","15-Nov-2044",97.718800000000002,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 15-Nov-2044","STRIP","15-Nov-2044",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912803EK56","912803EK5=","912803EK5","17-Nov-2014","Unsecured","Strip - Principal only","N",26.253,26.277999999999999,5.2,3.1930000000000001,"GB","MAT","15-Nov-2044",42.953099999999999,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STRIPI / UST   IO Str 15-Nov-2044","STRIP","15-Nov-2044",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834PB81","912834PB8=","912834PB8","17-Nov-2014","Unsecured","Strip - Interest only","N",26.248999999999999,26.274000000000001,8.6,3.2269999999999999,"GB","MAT","15-Nov-2044",42.570300000000003,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["GOVT / UST    2.500 15-Feb-2045",null,"15-Feb-2045",42000609000,42000619500,2.5,"Fixed Coupon","United States","U.S. Dollar","US912810RK60","912810RK6=","912810RK6","17-Feb-2015","Unsecured","Bond","N",18.884,18.776,4.5,3.1349999999999998,"GB","MAT","15-Feb-2045",88.515600000000006,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 15-Feb-2045","STRIP","15-Feb-2045",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912803EL30","912803EL3=","912803EL3","17-Feb-2015","Unsecured","Strip - Principal only","N",26.498000000000001,26.526,5.4,3.198,"GB","MAT","15-Feb-2045",42.554699999999997,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STRIPI / UST   IO Str 15-Feb-2045","STRIP","15-Feb-2045",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834PH51","912834PH5=","912834PH5","17-Feb-2015","Unsecured","Strip - Interest only","N",26.495000000000001,26.523,8,3.2240000000000002,"GB","MAT","15-Feb-2045",42.265599999999999,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["USTIP / UST    0.750 15-Feb-2045",null,"15-Feb-2045",22999993000,22999993200,0.75,"Fixed Coupon","United States","U.S. Dollar","US912810RL44","912810RL4=","912810RL4","27-Feb-2015","Unsecured","Bond","Y",24.187000000000001,24.158999999999999,-211.5,1.0129999999999999,"GB","MAT","15-Feb-2045",93.8125,"N/A","UNITED STATES TREASURY INFLATION PROTECTED BONDS","N","Auction","--"]
["STIPSP / UST   PO Str 15-Feb-2045","STRIP","15-Feb-2045",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912803EM13","--","912803EM1","27-Feb-2015","Unsecured","Strip - Principal only","Y",26.736999999999998,26.765999999999998,-176.1,1.383,"GB","MAT","15-Feb-2045",68.992900000000006,"N/A","US GOVERNMENT INFLATION PROTECTED PRINCIPAL STRIP ISSUE","N","Auction","--"]
["STIPSI / UST   IO Str 15-Feb-2045","STRIP","15-Feb-2045",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834JV10","--","912834JV1","27-Feb-2015","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N","Auction","--"]
["STRIPI / UST   IO Str 15-May-2045","STRIP","15-May-2045",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834KB37","912834KB3=","912834KB3","15-May-2015","Unsecured","Strip - Interest only","N",26.742000000000001,26.763999999999999,7.3,3.2210000000000001,"GB","MAT","15-May-2045",41.968800000000002,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["STRIPP / UST   PO Str 15-May-2045","STRIP","15-May-2045",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912803EN95","912803EN9=","912803EN9","15-May-2015","Unsecured","Strip - Principal only","N",26.745000000000001,26.766999999999999,4.7,3.194,"GB","MAT","15-May-2045",42.265599999999999,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    3.000 15-May-2045",null,"15-May-2045",42361714600,42361962200,3,"Fixed Coupon","United States","U.S. Dollar","US912810RM27","912810RM2=","912810RM2","15-May-2015","Unsecured","Bond","N",18.186,18.064,4.3,3.1280000000000001,"GB","MAT","15-May-2045",97.671899999999994,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STIPSI / UST   IO Str 15-Aug-2045","STRIP","15-Aug-2045",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834JU37","--","912834JU3","27-Feb-2015","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N","Auction","--"]
["STIPSI / UST   IO Str 15-Aug-2045","STRIP","15-Aug-2045",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834QA99","--","912834QA9","29-Feb-2016","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N","Auction","--"]
["STRIPI / UST   IO Str 15-Aug-2045","STRIP","15-Aug-2045",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834PM47","912834PM4=","912834PM4","17-Aug-2015","Unsecured","Strip - Interest only","N",26.988,27.013000000000002,6.5,3.2160000000000002,"GB","MAT","15-Aug-2045",41.679699999999997,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["GOVT / UST    2.875 15-Aug-2045",null,"15-Aug-2045",42320986200,42321702100,2.875,"Fixed Coupon","United States","U.S. Dollar","US912810RN00","912810RN0=","912810RN0","17-Aug-2015","Unsecured","Bond","N",18.585999999999999,18.463999999999999,4.4000000000000004,3.133,"GB","MAT","15-Aug-2045",95.281300000000002,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 15-Aug-2045","STRIP","15-Aug-2045",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912803EP44","912803EP4=","912803EP4","17-Aug-2015","Unsecured","Strip - Principal only","N",26.99,27.015000000000001,4.9000000000000004,3.2,"GB","MAT","15-Aug-2045",41.867199999999997,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STRIPP / UST   PO Str 15-Nov-2045","STRIP","15-Nov-2045",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912803EQ27","912803EQ2=","912803EQ2","16-Nov-2015","Unsecured","Strip - Principal only","N",27.236999999999998,27.263999999999999,4.2,3.198,"GB","MAT","15-Nov-2045",41.5625,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STRIPI / UST   IO Str 15-Nov-2045","STRIP","15-Nov-2045",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834PT99","912834PT9=","912834PT9","16-Nov-2015","Unsecured","Strip - Interest only","N",27.234999999999999,27.262,5.3,3.2090000000000001,"GB","MAT","15-Nov-2045",41.4375,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["GOVT / UST    3.000 15-Nov-2045",null,"15-Nov-2045",42076669700,42081686400,3,"Fixed Coupon","United States","U.S. Dollar","US912810RP57","912810RP5=","912810RP5","16-Nov-2015","Unsecured","Bond","N",18.396999999999998,18.268000000000001,3.9,3.13,"GB","MAT","15-Nov-2045",97.609399999999994,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STIPSP / UST   PO Str 15-Feb-2046","STRIP","15-Feb-2046",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912803ES82","--","912803ES8","29-Feb-2016","Unsecured","Strip - Principal only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED PRINCIPAL STRIP ISSUE","N","Auction","--"]
["STRIPI / UST   IO Str 15-Feb-2046","STRIP","15-Feb-2046",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834PZ59","912834PZ5=","912834PZ5","16-Feb-2016","Unsecured","Strip - Interest only","N",27.481000000000002,27.510999999999999,4.8,3.2069999999999999,"GB","MAT","15-Feb-2046",41.125,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["USTIP / UST    1.000 15-Feb-2046",null,"15-Feb-2046",20377695000,20377717000,1,"Fixed Coupon","United States","U.S. Dollar","US912810RR14","912810RR1=","912810RR1","29-Feb-2016","Unsecured","Bond","Y",24.283000000000001,24.234999999999999,-212.4,1.0129999999999999,"GB","MAT","15-Feb-2046",99.6875,"N/A","UNITED STATES TREASURY INFLATION PROTECTED BONDS","N","Auction","--"]
["GOVT / UST    2.500 15-Feb-2046",null,"15-Feb-2046",40252169400,40262281700,2.5,"Fixed Coupon","United States","U.S. Dollar","US912810RQ31","912810RQ3=","912810RQ3","16-Feb-2016","Unsecured","Bond","N",19.335000000000001,19.212,3.7,3.137,"GB","MAT","15-Feb-2046",88.203100000000006,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 15-Feb-2046","STRIP","15-Feb-2046",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912803ER00","912803ER0=","912803ER0","16-Feb-2016","Unsecured","Strip - Principal only","N",27.481999999999999,27.512,4.2,3.2010000000000001,"GB","MAT","15-Feb-2046",41.195300000000003,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STIPSI / UST   IO Str 15-Feb-2046","STRIP","15-Feb-2046",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834QB72","--","912834QB7","29-Feb-2016","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N","Auction","--"]
["STRIPP / UST   PO Str 15-May-2046","STRIP","15-May-2046",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912803ET65","912803ET6=","912803ET6","16-May-2016","Unsecured","Strip - Principal only","N",27.728000000000002,27.751999999999999,4,3.202,"GB","MAT","15-May-2046",40.859400000000001,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    2.500 15-May-2046",null,"15-May-2046",43173534700,43173890500,2.5,"Fixed Coupon","United States","U.S. Dollar","US912810RS96","912810RS9=","912810RS9","16-May-2016","Unsecured","Bond","N",19.309000000000001,19.178999999999998,3.5,3.1379999999999999,"GB","MAT","15-May-2046",88.125,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPI / UST   IO Str 15-May-2046","STRIP","15-May-2046",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834QH43","912834QH4=","912834QH4","16-May-2016","Unsecured","Strip - Interest only","N",27.728000000000002,27.751999999999999,4,3.202,"GB","MAT","15-May-2046",40.859400000000001,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["STIPSI / UST   IO Str 15-Aug-2046","STRIP","15-Aug-2046",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834RC47","--","912834RC4","28-Feb-2017","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N","Auction","--"]
["STRIPP / UST   PO Str 15-Aug-2046","STRIP","15-Aug-2046",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912803EU39","912803EU3=","912803EU3","15-Aug-2016","Unsecured","Strip - Principal only","N",27.975000000000001,28.001000000000001,3.2,3.198,"GB","MAT","15-Aug-2046",40.578099999999999,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    2.250 15-Aug-2046",null,"15-Aug-2046",40536406800,40536493400,2.25,"Fixed Coupon","United States","U.S. Dollar","US912810RT79","912810RT7=","912810RT7","15-Aug-2016","Unsecured","Bond","N",19.972999999999999,19.846,2.7,3.1360000000000001,"GB","MAT","15-Aug-2046",83.406300000000002,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPI / UST   IO Str 15-Aug-2046","STRIP","15-Aug-2046",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834QP68","912834QP6=","912834QP6","15-Aug-2016","Unsecured","Strip - Interest only","N",27.975000000000001,28.001000000000001,3.4,3.2,"GB","MAT","15-Aug-2046",40.554699999999997,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["STRIPI / UST   IO Str 15-Nov-2046","STRIP","15-Nov-2046",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834QV37","912834QV3=","912834QV3","15-Nov-2016","Unsecured","Strip - Interest only","N",28.22,28.248999999999999,3.3,3.2029999999999998,"GB","MAT","15-Nov-2046",40.203099999999999,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["GOVT / UST    2.875 15-Nov-2046",null,"15-Nov-2046",42948774500,42948781600,2.875,"Fixed Coupon","United States","U.S. Dollar","US912810RU43","912810RU4=","912810RU4","15-Nov-2016","Unsecured","Bond","N",18.971,18.829999999999998,3.3,3.1360000000000001,"GB","MAT","15-Nov-2046",95.078100000000006,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 15-Nov-2046","STRIP","15-Nov-2046",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912803EV12","912803EV1=","912803EV1","15-Nov-2016","Unsecured","Strip - Principal only","N",28.221,28.248999999999999,2.9,3.1989999999999998,"GB","MAT","15-Nov-2046",40.25,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STRIPI / UST   IO Str 15-Feb-2047","STRIP","15-Feb-2047",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834RB63","912834RB6=","912834RB6","15-Feb-2017","Unsecured","Strip - Interest only","N",28.466999999999999,28.498000000000001,2.7,3.2010000000000001,"GB","MAT","15-Feb-2047",39.906300000000002,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["GOVT / UST    3.000 15-Feb-2047",null,"15-Feb-2047",40830504000,40830552800,3,"Fixed Coupon","United States","U.S. Dollar","US912810RV26","912810RV2=","912810RV2","15-Feb-2017","Unsecured","Bond","N",19.052,18.907,3,3.1339999999999999,"GB","MAT","15-Feb-2047",97.468800000000002,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STIPSI / UST   IO Str 15-Feb-2047","STRIP","15-Feb-2047",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834RD20","--","912834RD2","28-Feb-2017","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N","Auction","--"]
["USTIP / UST    0.875 15-Feb-2047",null,"15-Feb-2047",18701317200,18703669300,0.875,"Fixed Coupon","United States","U.S. Dollar","US912810RW09","912810RW0=","912810RW0","28-Feb-2017","Unsecured","Bond","Y",25.391999999999999,25.344000000000001,-213.6,1.0169999999999999,"GB","MAT","15-Feb-2047",96.453100000000006,"N/A","UNITED STATES TREASURY INFLATION PROTECTED BONDS","N","Auction","--"]
["STIPSP / UST   PO Str 15-Feb-2047","STRIP","15-Feb-2047",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912803EX77","--","912803EX7","28-Feb-2017","Unsecured","Strip - Principal only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED PRINCIPAL STRIP ISSUE","N","Auction","--"]
["STRIPP / UST   PO Str 15-Feb-2047","STRIP","15-Feb-2047",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912803EW94","912803EW9=","912803EW9","15-Feb-2017","Unsecured","Strip - Principal only","N",28.466999999999999,28.498999999999999,2.2000000000000002,3.1949999999999998,"GB","MAT","15-Feb-2047",39.968800000000002,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STRIPI / UST   IO Str 15-May-2047","STRIP","15-May-2047",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834RK62","912834RK6=","912834RK6","15-May-2017","Unsecured","Strip - Interest only","N",28.712,28.736999999999998,3.2,3.2090000000000001,"GB","MAT","15-May-2047",39.507800000000003,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["STRIPP / UST   PO Str 15-May-2047","STRIP","15-May-2047",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912803EY50","912803EY5=","912803EY5","15-May-2017","Unsecured","Strip - Principal only","N",28.713000000000001,28.739000000000001,2.1,3.198,"GB","MAT","15-May-2047",39.625,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    3.000 15-May-2047",null,"15-May-2047",44224115000,44229589600,3,"Fixed Coupon","United States","U.S. Dollar","US912810RX81","912810RX8=","912810RX8","15-May-2017","Unsecured","Bond","N",19.007000000000001,18.855,2.9,3.1349999999999998,"GB","MAT","15-May-2047",97.421899999999994,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPI / UST   IO Str 15-Aug-2047","STRIP","15-Aug-2047",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834RR16","912834RR1=","912834RR1","15-Aug-2017","Unsecured","Strip - Interest only","N",28.959,28.986999999999998,2,3.2,"GB","MAT","15-Aug-2047",39.289099999999998,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["GOVT / UST    2.750 15-Aug-2047",null,"15-Aug-2047",43512330700,43513316100,2.75,"Fixed Coupon","United States","U.S. Dollar","US912810RY64","912810RY6=","912810RY6","15-Aug-2017","Unsecured","Bond","N",19.600000000000001,19.448,2.5,3.137,"GB","MAT","15-Aug-2047",92.593800000000002,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 15-Aug-2047","STRIP","15-Aug-2047",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912803EZ26","912803EZ2=","912803EZ2","15-Aug-2017","Unsecured","Strip - Principal only","N",28.959,28.986999999999998,1.7,3.1970000000000001,"GB","MAT","15-Aug-2047",39.320300000000003,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["STIPSI / UST   IO Str 15-Aug-2047","STRIP","15-Aug-2047",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834TG33","--","912834TG3","28-Feb-2018","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N","Auction","--"]
["STRIPP / UST   PO Str 15-Nov-2047","STRIP","15-Nov-2047",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912803FA65","912803FA6=","912803FA6","15-Nov-2017","Unsecured","Strip - Principal only","N",29.204999999999998,29.234999999999999,1.8,3.2029999999999998,"GB","MAT","15-Nov-2047",38.953099999999999,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["GOVT / UST    2.750 15-Nov-2047",null,"15-Nov-2047",41228750700,41230392900,2.75,"Fixed Coupon","United States","U.S. Dollar","US912810RZ30","912810RZ3=","912810RZ3","15-Nov-2017","Unsecured","Bond","N",19.562000000000001,19.405999999999999,1.9,3.1339999999999999,"GB","MAT","15-Nov-2047",92.609399999999994,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPI / UST   IO Str 15-Nov-2047","STRIP","15-Nov-2047",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834SZ23","912834SZ2=","912834SZ2","15-Nov-2017","Unsecured","Strip - Interest only","N",29.206,29.236999999999998,0.8,3.1920000000000002,"GB","MAT","15-Nov-2047",39.070300000000003,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["STIPSP / UST   PO Str 15-Feb-2048","STRIP","15-Feb-2048",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912803FC22","--","912803FC2","28-Feb-2018","Unsecured","Strip - Principal only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED PRINCIPAL STRIP ISSUE","N","Auction","--"]
["STIPSI / UST   IO Str 15-Feb-2048","STRIP","15-Feb-2048",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834TH16","--","912834TH1","28-Feb-2018","Unsecured","Strip - Interest only","Y","--","--","--","--","--","--",null,"--","N/A","US GOVERNMENT INFLATION PROTECTED INTEREST STRIP ISSUE","N","Auction","--"]
["STRIPI / UST   IO Str 15-Feb-2048","STRIP","15-Feb-2048",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912834TF59","912834TF5=","912834TF5","15-Feb-2018","Unsecured","Strip - Interest only","N",29.451000000000001,29.492000000000001,1,3.1989999999999998,"GB","MAT","18-Feb-2048",38.679699999999997,"N/A","UNITED STATES TREASURY SECURITY STRIPPED INTEREST PAYMENT","N","Auction","--"]
["GOVT / UST    3.000 15-Feb-2048",null,"15-Feb-2048",19022240200,19024077000,3,"Fixed Coupon","United States","U.S. Dollar","US912810SA79","912810SA7=","912810SA7","15-Feb-2018","Unsecured","Bond","N",19.459,19.3,1.5,3.129,"GB","MAT","18-Feb-2048",97.5,"N/A","UNITED STATES TREASURY BOND","N","Auction","--"]
["STRIPP / UST   PO Str 15-Feb-2048","STRIP","15-Feb-2048",0,0,"--","Stripped Coupon","United States","U.S. Dollar","US912803FB49","912803FB4=","912803FB4","15-Feb-2018","Unsecured","Strip - Principal only","N",29.45,29.492000000000001,1.5,3.2040000000000002,"GB","MAT","18-Feb-2048",38.625,"N/A","UNITED STATES TREASURY SECURITY STRIPPED PRINCIPAL PAYMENT","N","Auction","--"]
["USTIP / UST    1.000 15-Feb-2048",null,"15-Feb-2048",8706576400,8706576400,1,"Fixed Coupon","United States","U.S. Dollar","US912810SB52","912810SB5=","912810SB5","28-Feb-2018","Unsecured","Bond","Y",25.776,25.718,-215.2,1.012,"GB","MAT","18-Feb-2048",99.6875,"N/A","UNITED STATES TREASURY INFLATION PROTECTED BONDS","N","Auction","--"]
["Total",1087,14685068951200,14847787609870]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Program Type"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--"]

{"sheet":"ALL","index":33,"n_rows":3262,"n_cols":43,"rows_kept":1125,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":500,"rows_last":125,"rows_between":500,"halvings":2}}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(2018,3,13)","v":43172},{"$f":"\"= 13 mars 2018\"","v":"= 13 mars 2018"},null,"X=",{"$f":"'TCD 1'!D1","v":2022},{"$f":"DATE(AK1,1,1)","v":44562},null,"Ecart entre 2 dates :",{"$f":"YEARFRAC(AG1,AL1,0)","v":3.8}]
["Country","Description","Maturity Date","Amount Outstanding","Issued Amount","Coupon","Coupon Class","Market of Issue","Currency","ISIN","RIC","Cusip","Issue Date","Seniority Type","Instrument Type","Principal Index Link Flag","Index","Last date Index","Encours nominal indexé","Modified Duration ajusté","Modified Duration","Option Adjusted Duration","Option Adjusted Spread","Yield ajusté","Yield original","Yield Type","Yield Event","Yield Date","Last Price","Government Bond Type","Nombre de coupon initial","Nombre de coupons à partir 13/03/2018","Valeur actuelle","Valeur de marché (prix en % * nominal)","Valeur de marché post-hausse des taux via sensibilité","Valeur actuelle post-hausse des taux","PIB","Dette total hors coupon","Valeur remboursement renouvelé","Valeur remboursement des coupons","Valeur remboursement renouvelé avec coupon","moyenne pondée maturité","taux d'intérêt moyen pondéré"]
["AUSTRALIA","AUTRN / AUGV         27-Apr-2018",43217,2000000000,2000000000,0,"Discount/Zero Coupon","Australia","Australian Dollar","AU2CLT270480","AUT27048=",null,43077,"Unsecured","Discount Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":2000000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.11899999999999999},0.11899999999999999,0.11899999999999999,-7.2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.706},1.706,"IS","MAT",43217,99.794799999999995,"AUSTRALIA, COMMONWEALTH OF - T-NOTE",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.38611111111111113},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.12222222222222222},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1995869222.0225353},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":1995896000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":1986395535.04},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1986481314.1665061},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1798932000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":525043644623.81549},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":2000000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":2000000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":244444444.44444445},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["AUSTRALIA","AUTRN / AUGV         22-Jun-2018",43273,1000000000,1000000000,0,"Discount/Zero Coupon","Australia","Australian Dollar","AU2CLT220683","AUT22068=",null,43154,"Unsecured","Discount Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":1000000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.27100000000000002},0.27100000000000002,0.27100000000000002,10.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.8939999999999999},1.8939999999999999,"IS","MAT",43273,99.483800000000002,"AUSTRALIA, COMMONWEALTH OF - T-NOTE",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.33055555555555555},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.27500000000000002},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":994853499.25462186},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":994838000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":984053956.08000004},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":984374551.93798053},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1798932000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":525043644623.81549},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":1000000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":1000000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":275000000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["AUSTRALIA","AUT / AUGV   3.250 21-Oct-2018",43394,12997000000,18100000000,3.25,"Fixed Coupon","Australia","Australian Dollar","AU3TB0000176","AUG03251018=",null,41614,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":12997000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.58699999999999997},0.58699999999999997,0.59199999999999997,-7.7,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.774},1.774,"IS","MAT",43395,100.878,"AUSTRALIA, COMMONWEALTH OF - T-BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":4.875},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.60555555555555551},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":13111537905.513859},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":13111113660},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":12803264711.263201},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":12807119883.094025},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1798932000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":525043644623.81549},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":12997000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":709870868.05555546},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":13706870868.055555},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":7870405555.5555553},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":422402500}]
["AUSTRALIA","AUILB / AUGV   1.000 21-Nov-2018",43425,2356640000,5088930000,1,"Fixed Coupon","Australia","Australian Dollar","AU000XCLWAJ6","AUCG1118I=",null,41761,"Unsecured","Bond","Y",null,1.0674872129180528,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":2515683065.4512},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.68200000000000005},0.68200000000000005,0.68600000000000005,-201,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.158},-0.158,"IS","MAT",43425,108.41800000000001,"AUSTRALIA, COMMONWEALTH OF - INFLATION PROTECTED BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":4.552777777777778},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.68888888888888888},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2535778321.5608864},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":2555021955.1999998},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":2485320956.2621446},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2467975248.9455233},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1798932000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":525043644623.81549},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":2515683065.4512},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":36267764.193588153},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":2551950829.6447883},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1733026111.7552712},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":25156830.654511999}]
["AUSTRALIA","AUT / AUGV   5.250 15-Mar-2019",43539,16757424000,22947500000,5.25,"Fixed Coupon","Australia","Australian Dollar","AU300TB01224","AUG05250319=",null,38736,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":16757424000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.97799999999999998},0.97799999999999998,0.97799999999999998,-1.3,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.881},1.881,"IS","MAT",43539,103.322,"AUSTRALIA, COMMONWEALTH OF - T-BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":13.155555555555555},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.0055555555555555},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":17314608118.274685},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":17314105625.279999},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":16636777813.219048},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":16657018761.418108},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1798932000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":525043644623.81549},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":16757424000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":9115340430},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":25872764430},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":16850520800},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":879764760}]
["AUSTRALIA","AUT / AUGV   2.750 21-Oct-2019",43759,20707000000,24400000000,2.75,"Fixed Coupon","Australia","Australian Dollar","AU3TB0000184","AUG02751019=",null,41843,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":20707000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.5449999999999999},1.5449999999999999,1.5469999999999999,-3,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.954},1.954,"IS","MAT",43759,101.248,"AUSTRALIA, COMMONWEALTH OF - T-BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5.2444444444444445},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.6055555555555556},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":20965058034.708916},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":20965423360},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":19669760196.352001},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":19718883422.850895},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1798932000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":525043644623.81549},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":20707000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":1736799625},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":22443799625},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":33246238888.888889},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":569442500}]
["AUSTRALIA","AUT / AUGV   4.500 15-Apr-2020",43936,27996725000,27997000000,4.5,"Fixed Coupon","Australia","Australian Dollar","AU3TB0000036","AUG04500420=",null,39937,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":27996725000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.9590000000000001},1.9590000000000001,1.962,-2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.0339999999999998},2.0339999999999998,"IS","MAT",43936,105.00700000000001,"AUSTRALIA, COMMONWEALTH OF - T-BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10.947222222222223},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.088888888888889},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":29394812294.921532},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":29398521020.75},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":27094852913.564034},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":27176830041.848728},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1798932000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":525043644623.81549},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":27996725000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":11636138828.125},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":39632863828.125},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":58482047777.777779},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1259852625}]
["AUSTRALIA","AUILB / AUGV   4.000 20-Aug-2020",44063,5114173000,5123200000,4,"Fixed Coupon","Australia","Australian Dollar","AU0000XCLWE2","AUCG0820I=",null,35352,"Unsecured","Bond","Y",null,1.6782704436963995,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":8582965389.8501472},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":2.3239999999999998},2.3239999999999998,2.327,-175.4,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.35},0.35,"IS","MAT",44063,183.55,"AUSTRALIA, COMMONWEALTH OF - INFLATION PROTECTED BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":23.85},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.4361111111111109},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":9341580468.4379597},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":9387064541.5},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":8514443021.7221613},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":8514920844.0224915},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1798932000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":525043644623.81549},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":8582965389.8501472},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":7719900536.7596588},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":16302865926.609806},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":20909057352.496052},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":343318615.59400588}]
["AUSTRALIA","AUT / AUGV   1.750 21-Nov-2020",44156,26800000000,26800000000,1.75,"Fixed Coupon","Australia","Australian Dollar","AU000XCLWAN8","AUG01751120=",null,42109,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":26800000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":2.5910000000000002},2.5910000000000002,2.601,-3.3,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.117},2.117,"IS","MAT",44158,99.046000000000006,"AUSTRALIA, COMMONWEALTH OF - T-BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5.6},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.6888888888888891},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":26545526627.002285},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":26544328000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":23793273846.080002},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":23976880777.078632},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1798932000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":525043644623.81549},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":26800000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":2105288888.8888886},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":28905288888.888889},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":72062222222.222229},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":469000000.00000006}]
["AUSTRALIA","AUT / AUGV   5.750 15-May-2021",44331,30198595000,30200000000,5.75,"Fixed Coupon","Australia","Australian Dollar","AU0000XCLWM5","AUG05750521=",null,39338,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":30198595000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":2.8740000000000001},2.8740000000000001,2.879,-2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.1680000000000001},2.1680000000000001,"IS","MAT",44333,110.907,"AUSTRALIA, COMMONWEALTH OF - T-BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":13.672222222222222},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":3.1722222222222221},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":33480450573.885368},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":33492355756.650002},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":29642074538.865517},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":29844688679.678623},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1798932000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":525043644623.81549},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":30198595000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":22650623949.722225},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":52849218949.722229},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":95796654138.888885},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1736419212.5}]
["AUSTRALIA","AUT / AUGV   2.000 21-Dec-2021",44551,17400000000,17400000000,2,"Fixed Coupon","Australia","Australian Dollar","AU000XCLWAT5","AUG02001221=",null,42762,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":17400000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":3.589},3.589,3.5920000000000001,1.4,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.2610000000000001},2.2610000000000001,"IS","MAT",44551,99.058999999999997,"AUSTRALIA, COMMONWEALTH OF - T-BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":4.9000000000000004},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":3.7722222222222221},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":17237543360.037804},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":17236266000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":14761827653.039999},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":14975571021.07424},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1798932000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":525043644623.81549},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":17400000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":1695533333.3333335},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":19095533333.333332},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":65636666666.666664},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":348000000}]
["AUSTRALIA","AUILB / AUGV   1.250 21-Feb-2022",44613,5840106000,5850000000,1.25,"Fixed Coupon","Australia","Australian Dollar","AU000XCLWAB3","AUCG0222I=",null,40967,"Unsecured","Bond","Y",null,1.1232436076467474,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":6559861732.4794149},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":3.8330000000000002},3.8330000000000002,3.84,-176.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.496},0.496,"IS","MAT",44613,115.044,"AUSTRALIA, COMMONWEALTH OF - INFLATION PROTECTED BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":9.9805555555555561},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":3.9388888888888891},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":6752321478.4127512},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":6718691546.6400003},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":5688581758.7091551},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":5806576876.7875643},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1798932000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":525043644623.81549},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":6559861732.4794149},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":11388648.841110129},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":6571250381.3205252},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":25838566490.710587},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":81998271.655992687}]
["AUSTRALIA","AUT / AUGV   5.750 15-Jul-2022",44757,24999820000,25000000000,5.75,"Fixed Coupon","Australia","Australian Dollar","AU3TB0000051","AUG05750722=",null,40280,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":24999820000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":3.8540000000000001},3.8540000000000001,3.8540000000000001,0,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.3119999999999998},2.3119999999999998,"IS","MAT",44757,114.108,"AUSTRALIA, COMMONWEALTH OF - T-BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":12.258333333333333},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":4.3388888888888886},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":28509692587.489887},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":28526794605.599998},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":24129103949.200706},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":24480662032.024044},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1798932000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":525043644623.81549},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":24999820000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":774647200.27777767},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":25774467200.277779},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":108471441222.22221},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1437489650}]
["AUSTRALIA","AUT / AUGV   2.250 21-Nov-2022",44886,8000000000,8000000000,2.25,"Fixed Coupon","Australia","Australian Dollar","AU000XCLWAW9","AUG02251122=",null,43021,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":8000000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":4.3869999999999996},4.3869999999999996,4.3899999999999997,0.7,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.395},2.395,"IS","MAT",44886,99.361000000000004,"AUSTRALIA, COMMONWEALTH OF - T-BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5.1055555555555552},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":4.6888888888888891},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":7949125132.2204266},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":7948880000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":6554010537.6000004},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":6692123650.9553442},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1798932000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":525043644623.81549},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":8000000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":160000000.00000006},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":8160000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":37511111111.111115},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":180000000}]
["AUSTRALIA","AUT / AUGV   5.500 21-Apr-2023",45037,24099900000,24100000000,5.5,"Fixed Coupon","Australia","Australian Dollar","AU3TB0000101","AUG05500423=",null,40686,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":24099900000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":4.423},4.423,4.4219999999999997,-0.7,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.4289999999999998},2.4289999999999998,"IS","MAT",45037,114.65,"AUSTRALIA, COMMONWEALTH OF - T-BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":11.911111111111111},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":5.1055555555555552},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":27613727172.009529},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":27630535350},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":22742141035.878002},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":23150989396.81464},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1798932000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":525043644623.81549},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":24099900000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":1730506708.333333},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":25830406708.333332},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":123043378333.33333},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1325494500}]
["AUSTRALIA","AUT / AUGV   2.750 21-Apr-2024",45403,25500000000,25500000000,2.75,"Fixed Coupon","Australia","Australian Dollar","AU3TB0000143","AUG02750424=",null,41085,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":25500000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":5.5289999999999999},5.5289999999999999,5.5309999999999997,-1,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.5529999999999999},2.5529999999999999,"IS","MAT",45404,101.107,"AUSTRALIA, COMMONWEALTH OF - T-BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":11.822222222222223},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":6.1055555555555552},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":25780705929.143803},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":25782285000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":20080274849.400002},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":20745571717.256466},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1798932000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":525043644623.81549},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":25500000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":1616770833.3333333},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":27116770833.333332},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":155691666666.66666},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":701250000}]
["AUSTRALIA","AUT / AUGV   3.250 21-Apr-2025",45768,27900000000,27900000000,3.25,"Fixed Coupon","Australia","Australian Dollar","AU3TB0000168","AUG03250425=",null,41423,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":27900000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":6.2530000000000001},6.2530000000000001,6.2510000000000003,-0.5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.6429999999999998},2.6429999999999998,"IS","MAT",45769,103.904,"AUSTRALIA, COMMONWEALTH OF - T-BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":11.894444444444444},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":7.1055555555555552},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":28984138825.141663},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":28989216000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":21738433294.080002},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":22672664100.275894},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1798932000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":525043644623.81549},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":27900000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":2997312500},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":30897312500},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":198245000000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":906750000}]
["AUSTRALIA","AUILB / AUGV   3.000 20-Sep-2025",45920,7193073000,7199926000,3,"Fixed Coupon","Australia","Australian Dollar","AU0000XCLWP8","AUCG0925I=",null,40094,"Unsecured","Bond","Y",null,1.2019153032785141,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":8645464516.2994919},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":6.8010000000000002},6.8010000000000002,6.8029999999999999,-193.4,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.747},0.747,"IS","MAT",45922,139.833,"AUSTRALIA, COMMONWEALTH OF - INFLATION PROTECTED BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":15.95},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":7.5194444444444448},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":10064597193.244108},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":10058289768.09},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":7322032619.5787964},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":7708703160.633009},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1798932000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":525043644623.81549},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":8645464516.2994919},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":964689748.94375169},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":9610154265.2432442},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":65009090126.729797},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":259363935.48898473}]
["AUSTRALIA","AUT / AUGV   4.250 21-Apr-2026",46133,32400000000,32400000000,4.25,"Fixed Coupon","Australia","Australian Dollar","AU000XCLWAI8","AUG04250426=",null,41717,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":32400000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":6.8120000000000003},6.8120000000000003,6.8019999999999996,0.7,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.7109999999999999},2.7109999999999999,"IS","MAT",46133,111.127,"AUSTRALIA, COMMONWEALTH OF - T-BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":12.088888888888889},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":8.1055555555555561},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":35985208090.455498},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":36005148000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":26194465272.959999},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":27536630273.608601},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1798932000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":525043644623.81549},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":32400000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":5928750000.000001},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":38328750000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":262620000000.00003},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1377000000}]
["AUSTRALIA","AUT / AUGV   4.750 21-Apr-2027",46498,29699566000,29699900000,4.75,"Fixed Coupon","Australia","Australian Dollar","AU3TB0000135","AUG04750427=",null,40843,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":29699566000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":7.4039999999999999},7.4039999999999999,7.3890000000000002,1,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.7650000000000001},2.7650000000000001,"IS","MAT",46498,115.877,"AUSTRALIA, COMMONWEALTH OF - T-BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":15.483333333333333},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":9.1055555555555561},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":34388432124.629578},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":34414966093.82},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":24222629735.474266},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":25727475680.196651},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1798932000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":525043644623.81549},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":29699566000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":7484703125.9722233},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":37184269125.972221},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":270431048188.88892},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1410729385}]
["AUSTRALIA","AUT / AUGV   2.750 21-Nov-2027",46712,27600000000,27600000000,2.75,"Fixed Coupon","Australia","Australian Dollar","AU000XCLWAQ1","AUG02751127=",null,42397,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":27600000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":8.3740000000000006},8.3740000000000006,8.3659999999999997,-1.4,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.79},2.79,"IS","MAT",46713,99.66,"AUSTRALIA, COMMONWEALTH OF - T-BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":11.813888888888888},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":9.6888888888888882},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":27507392924.01099},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":27506160000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":18292696646.399998},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":19867627262.773193},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1798932000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":525043644623.81549},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":27600000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":4469666666.666666},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":32069666666.666664},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":267413333333.33331},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":759000000}]
["AUSTRALIA","AUILB / AUGV   0.750 21-Nov-2027",46712,3300000000,3450000000,0.75,"Fixed Coupon","Australia","Australian Dollar","AU000XCLWAV1","AUCG1127I=",null,42978,"Unsecured","Bond","Y",null,1.0126613761089138,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":3341782541.1594157},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":9.3040000000000003},9.3040000000000003,9.3059999999999992,-199.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.83099999999999996},0.83099999999999996,"IS","MAT",46713,100.122,"AUSTRALIA, COMMONWEALTH OF - INFLATION PROTECTED BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10.225},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":9.6888888888888882},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3316684262.135675},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":3304026000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":2074399683.8399999},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2306051822.4131989},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1798932000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":525043644623.81549},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":3341782541.1594157},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":147595395.56787416},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":3489377936.7272897},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":32378159732.122337},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":25063369.058695618}]
["AUSTRALIA","AUT / AUGV   2.250 21-May-2028",46894,24500000000,24500000000,2.25,"Fixed Coupon","Australia","Australian Dollar","AU000XCLWAR9","AUG02250528=",null,42509,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":24500000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":8.9320000000000004},8.9320000000000004,8.9220000000000006,-2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.81},2.81,"IS","MAT",46895,95.070999999999998,"AUSTRALIA, COMMONWEALTH OF - T-BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":12.005555555555556},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":10.188888888888888},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":23298904234.657387},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":23292395000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":14970488114.4},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":16478885895.627254},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1798932000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":525043644623.81549},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":24500000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":3521874999.9999995},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":28021875000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":249627777777.77777},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":551250000}]
["AUSTRALIA","AUT / AUGV   2.750 21-Nov-2028",47078,22400000000,22400000000,2.75,"Fixed Coupon","Australia","Australian Dollar","AU000XCLWAU3","AUG02751128=",null,42796,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":22400000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":9.1140000000000008},9.1140000000000008,9.1010000000000009,-1,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.83},2.83,"IS","MAT",47078,99.269000000000005,"AUSTRALIA, COMMONWEALTH OF - T-BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":11.719444444444445},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":10.688888888888888},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":22236682879.648537},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":22236256000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":14129806512.640001},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":15622755147.335855},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1798932000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":525043644623.81549},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":22400000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":4243555555.5555553},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":26643555555.555557},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":239431111111.11108},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":616000000}]
["AUSTRALIA","AUT / AUGV   3.250 21-Apr-2029",47229,20699923000,20700000000,3.25,"Fixed Coupon","Australia","Australian Dollar","AU3TB0000150","AUG03250429=",null,41199,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":20699923000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":9.1989999999999998},9.1989999999999998,9.1829999999999998,-0.9,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.8380000000000001},2.8380000000000001,"IS","MAT",47231,103.893,"AUSTRALIA, COMMONWEALTH OF - T-BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":16.511111111111113},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":11.105555555555556},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":21502663742.120403},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":21505771002.389999},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":13592507504.350574},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":15048833584.794899},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1798932000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":525043644623.81549},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":20699923000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":4914794217.8472233},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":25614717217.847221},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":229884144872.22223},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":672747497.5}]
["AUSTRALIA","AUT / AUGV   2.750 21-Nov-2029",47443,9600000000,9600000000,2.75,"Fixed Coupon","Australia","Australian Dollar","AU000XCLWAX7","AUG02751129=",null,43125,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":9600000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":9.83},9.83,9.8109999999999999,0.9,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.88},2.88,"IS","MAT",47443,98.710999999999999,"AUSTRALIA, COMMONWEALTH OF - T-BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":11.822222222222223},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":11.688888888888888},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":9477614065.3236237},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":9476256000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":5750192140.7999992},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":6484889394.7207699},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1798932000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":525043644623.81549},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":9600000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":2082666666.6666665},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":11682666666.666666},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":112213333333.33333},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":264000000}]
["AUSTRALIA","AUILB / AUGV   2.500 20-Sep-2030",47746,4342720000,4350000000,2.5,"Fixed Coupon","Australia","Australian Dollar","AU0000XCLWV6","AUCG0930I=",null,40442,"Unsecured","Bond","Y",null,1.1682476085541145,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":5073372254.6201239},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":10.914},10.914,10.894,-201.1,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.90300000000000002},0.90300000000000002,"IS","MAT",47746,139.30000000000001,"AUSTRALIA, COMMONWEALTH OF - INFLATION PROTECTED BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":19.997222222222224},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":12.519444444444444},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":6028417457.668088},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":6049408960},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":3408478984.4224005},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3952509280.9780736},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1798932000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":525043644623.81549},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":5073372254.6201239},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":1105924688.0036504},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":6179296942.6237745},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":63515802087.702492},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":126834306.3655031}]
["AUSTRALIA","AUT / AUGV   4.500 21-Apr-2033",48690,13900000000,13900000000,4.5,"Fixed Coupon","Australia","Australian Dollar","AU000XCLWAG2","AUG04500433=",null,41604,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":13900000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":11.135999999999999},11.135999999999999,11.071,1.6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.028},3.028,"IS","MAT",48690,117.726,"AUSTRALIA, COMMONWEALTH OF - T-BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":19.402777777777779},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":15.105555555555556},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":16351237407.553553},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":16363914000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":9074772147.8400002},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":10692309204.264284},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1798932000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":525043644623.81549},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":13900000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":7071625000},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":20971625000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":209967222222.22223},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":625500000}]
["AUSTRALIA","AUT / AUGV   2.750 21-Jun-2035",49481,6950000000,6950000000,2.75,"Fixed Coupon","Australia","Australian Dollar","AU000XCLWAM0","AUG02750635=",null,42094,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":6950000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":13.439},13.439,13.359,3.5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.1619999999999999},3.1619999999999999,"IS","MAT",49481,94.546999999999997,"AUSTRALIA, COMMONWEALTH OF - T-BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":20.225000000000001},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":17.272222222222222},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":6573370933.7152147},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":6571016500},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":3038700870.2599998},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3964924775.4016695},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1798932000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":525043644623.81549},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":6950000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":2574878472.2222223},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":9524878472.2222214},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":120041944444.44444},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":191125000}]
["AUSTRALIA","AUILB / AUGV   2.000 21-Aug-2035",49542,3800000000,3800000000,2,"Fixed Coupon","Australia","Australian Dollar","AU000XCLWAF4","AUCG0835I=",null,41550,"Unsecured","Bond","Y",null,1.0859606625227707,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":4126650517.5865288},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":14.888999999999999},14.888999999999999,14.83,-210.9,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.0509999999999999},1.0509999999999999,"IS","MAT",49542,125.24299999999999,"AUSTRALIA, COMMONWEALTH OF - INFLATION PROTECTED BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":21.883333333333333},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":17.43888888888889},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":4747691363.7711105},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":4759234000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":1924824598.96},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2689514717.1328115},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1798932000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":525043644623.81549},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":4126650517.5865288},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":1125658557.8527699},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":5252309075.4392986},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":71964199859.4673},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":82533010.35173057}]
["AUSTRALIA","AUT / AUGV   3.750 21-Apr-2037",50151,11200000000,11200000000,3.75,"Fixed Coupon","Australia","Australian Dollar","AU3TB0000192","AUG03750437=",null,41933,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":11200000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":13.622999999999999},13.622999999999999,13.5,3.2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.1960000000000002},3.1960000000000002,"IS","MAT",50151,107.872,"AUSTRALIA, COMMONWEALTH OF - T-BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":22.5},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":19.105555555555554},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":12077076910.884562},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":12081664000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":5498123653.1199999},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":7258458030.1431599},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1798932000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":525043644623.81549},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":11200000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":6428333333.333333},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":17628333333.333332},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":213982222222.2222},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":420000000}]
["AUSTRALIA","AUT / AUGV   3.250 21-Jun-2039",50942,6300000000,6300000000,3.25,"Fixed Coupon","Australia","Australian Dollar","AU000XCLWAP3","AUG03250639=",null,42298,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":6300000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":15.147},15.147,14.988,3.2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.2629999999999999},3.2629999999999999,"IS","MAT",50942,99.802999999999997,"AUSTRALIA, COMMONWEALTH OF - T-BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":23.666666666666668},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":21.272222222222222},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":6287577829.5890322},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":6287589000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":2478064576.6800003},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3602432913.9246454},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1798932000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":525043644623.81549},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":6300000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":3577437500},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":9877437500},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":134015000000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":204750000}]
["AUSTRALIA","AUILB / AUGV   1.250 21-Aug-2040",51369,3250000000,3250000000,1.25,"Fixed Coupon","Australia","Australian Dollar","AU000XCLWAO6","AUCG0840I=",null,42236,"Unsecured","Bond","Y",null,1.0436651096520475,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":3391911606.3691545},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":19.526},19.526,19.437999999999999,-223.2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.1000000000000001},1.1000000000000001,"IS","MAT",51369,107.333,"AUSTRALIA, COMMONWEALTH OF - INFLATION PROTECTED BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":25.002777777777776},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":22.43888888888889},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3492591782.359818},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":3488322500},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":763803094.5999999},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1670026728.5105748},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1798932000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":525043644623.81549},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":3391911606.3691545},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":790268294.4005909},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":4182179900.7697453},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":76110727656.250092},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":42398895.079614431}]
["AUSTRALIA","AUT / AUGV   3.000 21-Mar-2047",53772,11200000000,11200000000,3,"Fixed Coupon","Australia","Australian Dollar","AU000XCLWAS7","AUG03000347=",null,42662,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":11200000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":18.838999999999999},18.838999999999999,18.48,1.6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.41},3.41,"IS","MAT",53772,92.480999999999995,"AUSTRALIA, COMMONWEALTH OF - T-BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30.422222222222221},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":29.022222222222222},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":10362246458.380253},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":10357871999.999998},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":2552593975.6799989},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":5371656370.8184509},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1798932000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":525043644623.81549},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":11200000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":8474666666.666666},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":19674666666.666664},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":325048888888.88892},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":336000000}]
["AUSTRIA","ATCP / ATGV         03-Apr-2018",43193,500000000,500000000,0,"Discount/Zero Coupon","Austria","Euro","XS1747038336","AT174703833=",null,43103,"Senior Unsecured","Commercial Paper","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":500000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":5.2999999999999999E-2},5.2999999999999999E-2,5.5E-2,10.3,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.63},-0.63,"IS","MAT",43193,100.035,"AUSTRIA - COMMERCIAL PAPER",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.25},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":5.5555555555555552E-2},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":500175584.39891034},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":500175000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":499114629},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":499080163.84345424},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":369218000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":221912697630},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":500000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":500000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":27777777.777777776},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["AUSTRIA","AUST / ATGV   1.150 19-Oct-2018",43392,7080000000,7080000000,1.1499999999999999,"Fixed Coupon","Austria","Euro","AT0000A12B06","AT0000A12B06=",null,41544,"Senior Unsecured","Bundesanleihe","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":7080000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.59899999999999998},0.59899999999999998,0.60099999999999998,6.9,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.59099999999999997},-0.59099999999999997,"IS","MAT",43392,101.05,"AUSTRIA - BUNDESANLEIHEN",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5.0611111111111109},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.6},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":7154309152.5090857},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":7154340000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":6982922013.5999994},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":6986579743.6793137},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":369218000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":221912697630},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":7080000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":151531666.66666663},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":7231531666.666667},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":4248000000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":81420000}]
["AUSTRIA","AUST / ATGV   4.350 15-Mar-2019",43539,11317729000,11317729000,4.3499999999999996,"Fixed Coupon","Austria","Euro","AT0000A08968","AT0000A08968=","052591BJ2",39462,"Senior Unsecured","Bundesanleihe","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":11317729000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.96599999999999997},0.96599999999999997,0.96499999999999997,7.5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.59699999999999998},-0.59699999999999998,"IS","MAT",43539,104.99,"AUSTRIA - BUNDESANLEIHEN",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":11.166666666666666},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.0055555555555555},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":11884118260.524687},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":11882483677.1},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":11423344507.816856},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":11421946837.255188},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":369218000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":221912697630},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":11317729000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":4121822587.3916659},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":15439551587.391666},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":11380605272.222221},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":492321211.49999994}]
["AUSTRIA","AUST / ATGV   1.950 18-Jun-2019",43634,7278921000,7278921000,1.95,"Fixed Coupon","Austria","Euro","AT0000A0VRF9","AT0000A0VRF9=",null,41093,"Senior Unsecured","Bundesanleihe","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":7278921000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.246},1.246,1.2470000000000001,11.3,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.55900000000000005},-0.55900000000000005,"IS","MAT",43634,103.19,"AUSTRIA - BUNDESANLEIHEN",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":6.958333333333333},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.2638888888888888},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":7511212137.5604038},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":7511118579.8999996},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":7136764429.8777838},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":7146902563.1201},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":369218000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":221912697630},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":7278921000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":627685620.89999986},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":7906606620.8999996},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":9199747375},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":141938959.5}]
["AUSTRIA","AUST / ATGV   0.250 18-Oct-2019",43756,7159497000,7159497000,0.25,"Fixed Coupon","Austria","Euro","AT0000A19XC3","AT0000A19XC3=",null,41919,"Senior Unsecured","Bundesanleihe","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":7159497000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.5960000000000001},1.5960000000000001,1.5980000000000001,7.6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.55200000000000005},-0.55200000000000005,"IS","MAT",43756,101.29,"AUSTRIA - BUNDESANLEIHEN",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5.0305555555555559},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.5972222222222223},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":7251869963.184495},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":7251854511.3000002},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":6788896119.2986088},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":6809519368.9645452},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":369218000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":221912697630},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":7159497000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":50613666.291666679},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":7210110666.291667},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":11435307708.333334},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":17898742.5}]
["AUSTRIA","AUST / ATGV   3.900 15-Jul-2020",44027,14767220000,14767220000,3.9,"Fixed Coupon","Austria","Euro","AT0000386115","AT0000386115=",null,38370,"Senior Unsecured","Bundesanleihe","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":14767220000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":2.2360000000000002},2.2360000000000002,2.238,10.5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.39300000000000002},-0.39300000000000002,"IS","MAT",44027,110.1,"AUSTRIA - BUNDESANLEIHEN",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":15.491666666666667},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.338888888888889},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":16259758223.693352},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":16258709220},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":14804530267.363199},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":14862628326.176193},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":369218000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":221912697630},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":14767220000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":8080499723.833334},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":22847719723.833336},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":34538886777.777779},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":575921580}]
["AUSTRIA","AUST / ATGV   3.500 15-Sep-2021",44454,15922082000,15922082000,3.5,"Fixed Coupon","Austria","Euro","AT0000A001X2","AT0000A001X2=",null,38733,"Senior Unsecured","Bundesanleihe","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":15922082000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":3.323},3.323,3.327,10.7,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.193},-0.193,"IS","MAT",44454,113.009,"AUSTRIA - BUNDESANLEIHEN",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":15.66388888888889},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":3.5055555555555555},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":17992351371.500809},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":17993385647.380001},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":15601704827.130251},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":15764456962.093653},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":369218000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":221912697630},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":15922082000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":8564974415.8611116},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":24487056415.861111},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":55815743011.111115},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":557272870}]
["AUSTRIA","AUST / ATGV   3.650 20-Apr-2022",44671,8535171000,8535171000,3.65,"Fixed Coupon","Austria","Euro","AT0000A0N9A0","AT0000A0N9A0=",null,40560,"Senior Unsecured","Bundesanleihe","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":8535171000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":3.7930000000000001},3.7930000000000001,3.794,11.5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-7.0999999999999994E-2},-7.0999999999999994E-2,"IS","MAT",44671,115.29,"AUSTRIA - BUNDESANLEIHEN",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":11.258333333333333},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":4.1027777777777779},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":9840551237.3304062},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":9840198645.8999996},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":8347243707.3440533},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":8446533422.0129299},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":369218000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":221912697630},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":8535171000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":94325493.95416674},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":8629496493.9541664},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":35017909908.333336},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":311533741.5}]
["AUSTRIA","AUST / ATGV         20-Sep-2022",44824,5537886000,5537886000,0,"Fixed Coupon","Austria","Euro","AT0000A1XM92","AT0000A1XM92=",null,42998,"Senior Unsecured","Bundesanleihe","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":5537886000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":4.5170000000000003},4.5170000000000003,4.5199999999999996,8.3000000000000007,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-2E-3},-2E-3,"IS","MAT",44824,100.01,"AUSTRIA - BUNDESANLEIHEN",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":4.5194444444444448},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":5538386590.9918509},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":5538439788.6000004},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":4537754487.5957527},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":4638745292.3975391},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":369218000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":221912697630},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":5537886000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":5537886000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":25028168116.666668},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["AUSTRIA","AUST / ATGV   3.400 22-Nov-2022",44887,10546375000,10546375000,3.4,"Fixed Coupon","Austria","Euro","AT0000A0U3T4","AT0000A0U3T4=",null,40934,"Senior Unsecured","Bundesanleihe","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":10546375000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":4.3979999999999997},4.3979999999999997,4.4000000000000004,7.5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.0000000000000001E-3},3.0000000000000001E-3,"IS","MAT",44887,115.94,"AUSTRIA - BUNDESANLEIHEN",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10.822222222222223},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":4.6916666666666664},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":12227069691.176432},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":12227467175},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":10076411149.573999},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":10279182944.432983},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":369218000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":221912697630},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":10546375000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":319730935.41666669},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":10866105935.416666},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":49480076041.666664},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":358576750}]
["AUSTRIA","AUST / ATGV         15-Jul-2023",45122,6206250000,6206250000,0,"Fixed Coupon","Austria","Euro","AT0000A1PE50","AT0000A1PE50=",null,42676,"Senior Unsecured","Bundesanleihe","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":6206250000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":5.3310000000000004},5.3310000000000004,5.3369999999999997,12.5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.17899999999999999},0.17899999999999999,"IS","MAT",45124,99.05,"AUSTRIA - BUNDESANLEIHEN",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":6.7027777777777775},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":5.3388888888888886},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":6147274302.1594105},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":6147290625},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":4836442372.125},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":4987728864.6846294},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":369218000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":221912697630},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":6206250000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":6206250000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":33134479166.666664},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["AUSTRIA","AUST / ATGV   1.750 20-Oct-2023",45219,11696592000,11696592000,1.75,"Fixed Coupon","Austria","Euro","AT0000A105W3","AT0000A105W3=",null,41381,"Senior Unsecured","Bundesanleihe","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":11696592000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":5.3559999999999999},5.3559999999999999,5.3559999999999999,11.9,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.193},0.193,"IS","MAT",45219,108.67,"AUSTRIA - BUNDESANLEIHEN",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10.508333333333333},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":5.6027777777777779},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":12710477417.855867},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":12710686526.4},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":9987549044.9840641},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":10295645180.048763},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":369218000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":221912697630},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":11696592000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":369011232.33333343},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":12065603232.333334},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":65533405733.333336},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":204690360.00000003}]
["AUSTRIA","AUST / ATGV   1.650 21-Oct-2024",45586,10280350000,10280350000,1.65,"Fixed Coupon","Austria","Euro","AT0000A185T1","AT0000A185T1=",null,41794,"Senior Unsecured","Bundesanleihe","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":10280350000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":6.2759999999999998},6.2759999999999998,6.2770000000000001,15.7,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.35599999999999998},0.35599999999999998,"IS","MAT",45586,108.43,"AUSTRIA - BUNDESANLEIHEN",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10.380555555555556},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":6.6055555555555552},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":11147296463.547968},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":11146983505},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":8348644765.9048014},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":8712772626.441206},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":369218000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":221912697630},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":10280350000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":475894535.41666663},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":10756244535.416666},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":67907423055.55555},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":169625775}]
["AUSTRIA","AUST / ATGV   1.200 20-Oct-2025",45950,10421943000,10421943000,1.2,"Fixed Coupon","Austria","Euro","AT0000A1FAP5","AT0000A1FAP5=",null,42178,"Senior Unsecured","Bundesanleihe","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":10421943000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":7.2679999999999998},7.2679999999999998,7.2670000000000003,16.5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.499},0.499,"IS","MAT",45950,105.22,"AUSTRIA - BUNDESANLEIHEN",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10.324999999999999},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":7.6027777777777779},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":10965651332.44323},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":10965968424.6},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":7777942084.2002878},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":8248824963.4263639},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":369218000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":221912697630},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":10421943000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":475587998.90000004},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":10897530998.9},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":79235716641.666672},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":125063316}]
["AUSTRIA","AUST / ATGV   4.850 15-Mar-2026",46096,8951371000,8951371000,4.8499999999999996,"Fixed Coupon","Austria","Euro","AT0000A0DXC2","AT0000A0DXC2=",null,39987,"Senior Unsecured","Bundesanleihe","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":8951371000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":6.7450000000000001},6.7450000000000001,6.7320000000000002,13.9,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.47899999999999998},0.47899999999999998,"IS","MAT",46097,134.24,"AUSTRIA - BUNDESANLEIHEN",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":16.727777777777778},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":8.0055555555555564},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":12017167150.050348},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":12016320430.4},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":8774317178.2780819},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":9170732808.4998302},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":369218000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":221912697630},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":8951371000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":1825806169.8861113},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":10777177169.886112},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":71660697838.888901},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":434141493.49999994}]
["AUSTRIA","AUST / ATGV   0.750 20-Oct-2026",46315,11572873000,11572873000,0.75,"Fixed Coupon","Austria","Euro","AT0000A1K9C8","AT0000A1K9C8=",null,42423,"Senior Unsecured","Bundesanleihe","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":11572873000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":8.3119999999999994},8.3119999999999994,8.31,17.600000000000001,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.63900000000000001},0.63900000000000001,"IS","MAT",46315,100.926,"AUSTRIA - BUNDESANLEIHEN",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10.658333333333333},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":8.6027777777777779},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":11680067950.31978},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":11680037803.98},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":7796658834.9127302},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":8439050489.6442509},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":369218000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":221912697630},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":11572873000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":416864529.52083331},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":11989737529.520834},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":99558854669.444443},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":86796547.5}]
["AUSTRIA","AUST / ATGV   0.500 20-Apr-2027",46497,8909028000,8909028000,0.5,"Fixed Coupon","Austria","Euro","AT0000A1VGK0","AT0000A1VGK0=",null,42845,"Senior Unsecured","Bundesanleihe","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":8909028000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":8.843},8.843,8.8409999999999993,20.9,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.73699999999999999},0.73699999999999999,"IS","MAT",46497,97.92,"AUSTRIA - BUNDESANLEIHEN",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":9.1027777777777779},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":8723792793.7965107},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":8723720217.6000004},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":5637965902.2305279},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":6169362960.8372116},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":369218000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":221912697630},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":8909028000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":236212978.50000003},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":9145240978.5},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":81096902100},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":44545140}]
["AUSTRIA","AUST / ATGV   6.250 15-Jul-2027",46583,9199531002,9199531002,6.25,"Fixed Coupon","Austria","Euro","AT0000383864","AT0000383864=",null,35622,"Senior Unsecured","Bundesanleihe","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":9199531002},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":7.5289999999999999},7.5289999999999999,7.5,17.5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.64600000000000002},0.64600000000000002,"IS","MAT",46583,150.61699999999999,"AUSTRIA - BUNDESANLEIHEN",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30.011111111111113},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":9.3388888888888886},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":13857185363.191288},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":13856057609.282339},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":9683167299.6708698},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":10297329988.949463},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":369218000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":221912697630},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":9199531002},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":3184698753.1229167},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":12384229755.122917},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":85913397857.566666},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":574970687.625}]
["AUSTRIA","AUST / ATGV   0.750 20-Feb-2028",46803,5035000000,5035000000,0.75,"Fixed Coupon","Austria","Euro","AT0000A1ZGE4","AT0000A1ZGE4=",null,43125,"Senior Unsecured","Bundesanleihe","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":5035000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":9.5579999999999998},9.5579999999999998,9.5589999999999993,21.6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.84},0.84,"IS","MAT",46804,99.14,"AUSTRIA - BUNDESANLEIHEN",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10.069444444444445},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":9.9361111111111118},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":4991975324.7185011},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":4991699000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":3083272638.3200002},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3440444245.3003559},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":369218000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":221912697630},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":5035000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":231714895.83333334},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":5266714895.833333},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":50028319444.44445},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":37762500}]
["AUSTRIA","AUST / ATGV   2.400 23-May-2034",49087,7312304000,7312304000,2.4,"Fixed Coupon","Austria","Euro","AT0000A10683","AT0000A10683=",null,41381,"Senior Unsecured","Bundesanleihe","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":7312304000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":13.548},13.548,13.472,23,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.175},1.175,"IS","MAT",49087,117.96,"AUSTRIA - BUNDESANLEIHEN",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":21.1},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":16.194444444444443},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":8626274976.8357658},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":8625593798.3999996},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":3951212007.1710715},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":5123205014.7892504},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":369218000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":221912697630},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":7312304000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":2175166696.5333333},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":9487470696.5333328},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":118418700888.88887},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":175495296}]
["AUSTRIA","AUST / ATGV   4.150 15-Mar-2037",50114,12795652000,12795652000,4.1500000000000004,"Fixed Coupon","Austria","Euro","AT0000A04967","AT0000A04967=",null,39099,"Senior Unsecured","Bundesanleihe","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":12795652000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":14.146000000000001},14.146000000000001,14.016,24.3,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.196},1.196,"IS","MAT",50115,149.93799999999999,"AUSTRIA - BUNDESANLEIHEN",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30.161111111111111},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":19.005555555555556},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":19187502813.694675},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":19185544695.759998},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":8329596085.1111603},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":11203373502.943127},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":369218000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":221912697630},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":12795652000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":8074447390.2555561},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":20870099390.255554},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":243188474955.55557},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":531019558}]
["AUSTRIA","AUST / ATGV   3.150 20-Jun-2044",52768,6799272000,6799272000,3.15,"Fixed Coupon","Austria","Euro","AT0000A0VRQ6","AT0000A0VRQ6=",null,41093,"Senior Unsecured","Bundesanleihe","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":6799272000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":19.14},19.14,18.888999999999999,24.3,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.385},1.385,"IS","MAT",52768,138.63,"AUSTRIA - BUNDESANLEIHEN",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":31.963888888888889},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":26.269444444444446},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":9426905734.7164402},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":9425830773.6000004},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":2209414733.3318391},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":4688778417.4943247},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":369218000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":221912697630},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":6799272000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":4812439730.7000008},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":11611711730.700001},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":178613098066.66669},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":214177068}]
["AUSTRIA","AUST / ATGV   1.500 20-Feb-2047",53743,5019544000,5019544000,1.5,"Fixed Coupon","Austria","Euro","AT0000A1K9F1","AT0000A1K9F1=",null,42423,"Senior Unsecured","Bundesanleihe","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":5019544000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":23.466000000000001},23.466000000000001,23.236999999999998,26.9,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.5209999999999999},1.5209999999999999,"IS","MAT",53743,99.518000000000001,"AUSTRIA - BUNDESANLEIHEN",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30.991666666666667},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":28.93611111111111},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":4995017371.227541},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":4995349797.9200001},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":306514663.60037053},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2135806282.6352646},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":369218000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":221912697630},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":5019544000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":1892577235.6666665},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":6912121235.666666},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":145246082911.11111},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":75293160}]
["AUSTRIA","AUST / ATGV   3.800 26-Jan-2062",59197,3773666000,3773666000,3.8,"Fixed Coupon","Austria","Euro","AT0000A0U299","AT0000A0U299=",null,40934,"Senior Unsecured","Bundesanleihe","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":3773666000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":26.602},26.602,25.731999999999999,24.2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.635},1.635,"IS","MAT",59197,167.43,"AUSTRIA - BUNDESANLEIHEN",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":50},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":43.869444444444447},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":6317482566.0112896},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":6318248983.8000002},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":-404873394.88190323},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2655732063.1678047},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":369218000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":221912697630},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":3773666000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":5745930605.2777777},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":9519596605.2777786},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":165548630938.88889},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":143399308}]
["AUSTRIA","AUST / ATGV   1.500 02-Nov-2086",68243,2500000000,2500000000,1.5,"Fixed Coupon","Austria","Euro","AT0000A1PEF7","AT0000A1PEF7=",null,42676,"Senior Unsecured","Bundesanleihe","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":2500000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":40.880000000000003},40.880000000000003,39.6,30.9,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.804},1.804,"IS","MAT",68245,88.09,"AUSTRIA - BUNDESANLEIHEN",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":70},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":68.636111111111106},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2202203028.0150437},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":2202250000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":-1398869200.0000007},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":684685661.94863021},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":369218000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":221912697630},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":2500000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":2431354166.6666665},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":4931354166.666666},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":171590277777.77777},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":37500000}]
["AUSTRIA","AUST / ATGV   2.100 20-Sep-2117",79522,3500000000,3500000000,2.1,"Fixed Coupon","Austria","Euro","AT0000A1XML2","AT0000A1XML2=",null,42998,"Senior Unsecured","Bundesanleihe","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":3500000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":43.271000000000001},43.271000000000001,41.4,45.6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.9450000000000001},1.9450000000000001,"IS","MAT",79522,106.78,"AUSTRIA - BUNDESANLEIHEN",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":100},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":99.519444444444446},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3737908642.6053362},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":3737300000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":-2731368332.0000005},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1243557731.9871235},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":369218000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":221912697630},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":3500000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":7035379166.666667},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":10535379166.666668},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":348318055555.55554},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":73500000}]
["AUSTRIA","ATGOVT / ATGV   0.880 14-Mar-2018 MTN",43173,206779111,206779111,0.88,"Fixed Coupon","Eurobond","U.S. Dollar","XS1434534134","AT143453413=",null,42537,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":206779111},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":3.0000000000000001E-3},3.0000000000000001E-3,3.0000000000000001E-3,101.1,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.6680000000000001},2.6680000000000001,"IS","MAT",43173,99.995000000000005,"--",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":1.7444444444444445},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.7777777777777779E-3},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":206768975.95458147},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":206768772.04444999},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":206743959.7918047},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":206746929.87109971},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":369218000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":221912697630},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":206779111},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":2613228.4539044444},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":209392339.45390445},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":574386.41944444447},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1819656.1768}]
["AUSTRIA","ATGOVT / ATGV         27-Mar-2018",43186,64871878,64871878,0,"Discount/Zero Coupon","Eurobond","U.S. Dollar","XS1589353926","AT158935392=",null,42822,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":64871878},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":3.5999999999999997E-2},3.5999999999999997E-2,3.5000000000000003E-2,124.3,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.855},2.855,"IS","MAT",43186,99.897000000000006,"--",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.99722222222222223},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":3.888888888888889E-2},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":64800900.06173709},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":64805059.965659998},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":64711740.679309458},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":64704825.601744249},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":369218000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":221912697630},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":64871878},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":64871878},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":2522795.2555555557},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["AUSTRIA","ATGOVT / ATGV         31-May-2018",43251,162179695,162179695,0,"Discount/Zero Coupon","Eurobond","U.S. Dollar","XS1711524618","AT171152461=",null,43039,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":162179695},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.21299999999999999},0.21299999999999999,0.21099999999999999,122.2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.9169999999999998},2.9169999999999998,"IS","MAT",43251,99.388000000000005,"--",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.58333333333333337},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.21666666666666667},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":161172498.00205347},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":161187155.26660001},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":159813840.70372856},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":159846456.69249263},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":369218000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":221912697630},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":162179695},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":162179695},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":35138933.916666664},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["AUSTRIA","ATGOVT / ATGV         07-Aug-2018",43319,140944291,140944291,0,"Discount/Zero Coupon","Eurobond","Great Britain Pound","XS1681534068","AT168153406=",null,42985,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":140944291},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.39600000000000002},0.39600000000000002,0.39900000000000002,15.9,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.61299999999999999},0.61299999999999999,"IS","MAT",43319,99.757000000000005,"--",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.91666666666666663},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.4},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":140600171.31363931},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":140601796.37287},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":138374663.91832373},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":138424583.8874419},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":369218000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":221912697630},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":140944291},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":140944291},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":56377716.400000006},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["AUSTRIA","ATGOVT / ATGV         23-Aug-2018",43335,364904314,364904314,0,"Discount/Zero Coupon","Eurobond","U.S. Dollar","XS1672231849","AT167223184=",null,42971,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":364904314},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.437},0.437,0.438,45.5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.3170000000000002},2.3170000000000002,"IS","MAT",43335,98.986999999999995,"--",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.99722222222222223},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.44444444444444442},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":361208327.51924282},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":361207833.29917997},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":354893920.37311029},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":355104004.26066178},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":369218000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":221912697630},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":364904314},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":364904314},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":162179695.1111111},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["AUSTRIA","ATGOVT / ATGV         24-Aug-2018",43336,486539085,486539085,0,"Discount/Zero Coupon","Eurobond","U.S. Dollar","XS1673609043","AT167360904=",null,42972,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":486539085},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.44},0.44,0.441,45.4,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.3159999999999998},2.3159999999999998,"IS","MAT",43336,98.980999999999995,"--",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.99722222222222223},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.44722222222222224},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":481582565.60417897},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":481581251.72384995},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":473105421.69351017},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":473393440.9519214},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":369218000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":221912697630},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":486539085},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":486539085},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":217591090.79166669},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["AUSTRIA","ATGOVT / ATGV         28-Aug-2018",43340,40544924,40544924,0,"Discount/Zero Coupon","Eurobond","U.S. Dollar","XS1674691834","AT167469183=",null,42976,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":40544924},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.45},0.45,0.45100000000000001,106.7,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.9359999999999999},2.9359999999999999,"IS","MAT",43340,98.68,"--",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.99722222222222223},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.45833333333333331},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":40010730.783860587},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":40009731.003200002},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":39289555.845142402},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":39317692.380580693},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":369218000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":221912697630},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":40544924},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":40544924},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":18583090.166666664},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["AUSTRIA","ATGOVT / ATGV         28-Aug-2018",43340,243269543,243269543,0,"Discount/Zero Coupon","Eurobond","U.S. Dollar","XS1692322537","AT169232253=",null,43005,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":243269543},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.45200000000000001},0.45200000000000001,0.45300000000000001,-5.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.8080000000000001},1.8080000000000001,"IS","MAT",43340,99.183000000000007,"--",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.9194444444444444},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.45833333333333331},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":241279837.90055254},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":241282030.83369005},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":236919651.71621692},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":237055530.03109202},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":369218000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":221912697630},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":243269543},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":243269543},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":111498540.54166666},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["AUSTRIA","ATGOVT / ATGV         06-Sep-2018",43349,140944291,140944291,0,"Discount/Zero Coupon","Eurobond","Great Britain Pound","XS1681535891","AT168153589=",null,42985,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":140944291},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.47599999999999998},0.47599999999999998,0.48,16.600000000000001,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.64700000000000002},0.64700000000000002,"IS","MAT",43349,99.691999999999993,"--",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.99722222222222223},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.48055555555555557},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":140508155.54033086},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":140510182.58372},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":137834868.70732597},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":137901082.18784571},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":369218000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":221912697630},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":140944291},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":140944291},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":67731562.063888893},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["AUSTRIA","ATGOVT / ATGV         10-Jan-2019",43475,500000000,500000000,0,"Discount/Zero Coupon","Eurobond","Euro","XS1751117190","AT175111719=",null,43111,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":500000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.82599999999999996},0.82599999999999996,0.82899999999999996,7.9,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.57899999999999996},-0.57899999999999996,"IS","MAT",43475,100.48099999999999,"--",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.99722222222222223},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.82499999999999996},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":502401062.86403346},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":502405000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":485805538.80000001},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":486315150.69955575},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":369218000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":221912697630},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":500000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":500000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":412500000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["AUSTRIA","ATGOVT / ATGV   0.300 27-Sep-2019 MTN",43735,100000000,100000000,0.3,"Fixed Coupon","Eurobond","Euro","XS1114343798","AT111434379=",null,41911,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":100000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.5369999999999999},1.5369999999999999,1.5389999999999999,18.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.45200000000000001},-0.45200000000000001,"IS","MAT",43735,101.164,"--",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":4.9944444444444445},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.538888888888889},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":101163920.17172143},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":101164000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":94944437.280000001},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":95217755.099916577},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":369218000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":221912697630},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":100000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":820000},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":100820000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":153888888.8888889},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":300000}]
["AUSTRIA","AUST / ATGV   1.750 04-Mar-2020 FRN MTN",43894,250000000,250000000,1.75,"Floating Coupon","Eurobond","Euro","XS0212688013","AT021268801=",null,38415,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":250000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.9550000000000001},1.9550000000000001,"--","--",{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-8.0000000000000002E-3},-8.0000000000000002E-3,"IS","MAT",43894,103.468,"AUSTRIA - BUNDESANLEIHEN",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":15},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.9750000000000001},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":258681158.04437536},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":258670000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":238442006},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":239554343.51071995},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":369218000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":221912697630},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":250000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":57640625.000000015},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":307640625},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":493750000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":4375000}]
["AUSTRIA","AUST / ATGV   0.426 22-Apr-2020 MTN",43943,200000000,200000000,0.42599999999999999,"Range Coupon","Eurobond","Euro","XS0216258763","AT021625876=",null,38464,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":200000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":2.0977955606128069},"--","--","--",{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.22575525174748376},"--","--","--",null,101.379,"AUSTRIA - BUNDESANLEIHEN",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":15},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.1083333333333334},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":202757907.03315678},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":202758000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":185744206.70885074},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":186668895.43381193},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":369218000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":221912697630},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":200000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":11338700},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":211338700},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":421666666.66666669},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":852000}]
["AUSTRIA","AUST / ATGV   1.250 27-Apr-2020 FRN MTN",43948,50000000,50000000,1.25,"Floating Coupon","Eurobond","Euro","XS0217517829","AT021751782=",null,38469,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":50000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.8},1.8,"--","--",{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":4.7190000000000003},4.7190000000000003,"IS","MAT",43948,102.349,"AUSTRIA - BUNDESANLEIHEN",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":15},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.1222222222222222},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":46573600.903352916},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":51174500},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":47489936},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":43037111.696054146},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":369218000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":221912697630},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":50000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":8326388.8888888899},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":58326388.888888888},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":106111111.1111111},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":625000}]
["AUSTRIA","ATGOVT / ATGV         20-May-2020 MTN",43971,1000000000,1000000000,0,"Discount/Zero Coupon","Eurobond","Euro","XS1562670742","AT156267074=",null,42775,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":1000000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":2.1859999999999999},2.1859999999999999,2.1880000000000002,25.2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.26600000000000001},-0.26600000000000001,"IS","MAT",43971,100.583,"--",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":3.2805555555555554},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.1861111111111109},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1005839788.7928114},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":1005830000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":917880224.79999995},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":922985019.82944763},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":369218000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":221912697630},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":1000000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":1000000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":2186111111.1111107},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["AUSTRIA","AUST / ATGV         04-Jun-2020 FRN MTN",43986,2000000000,2000000000,0,"Floating Coupon","Eurobond","Euro","XS1074418671","AT107441867=",null,41794,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":2000000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.222},0.222,"--","--",{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.57399999999999995},-0.57399999999999995,"IS","MAT",43986,101.288,"AUSTRIA - BUNDESANLEIHEN",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":6},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.2250000000000001},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2025781345.2319553},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":2025760000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":2007771251.1999998},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1855576438.5666595},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":369218000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":221912697630},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":2000000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":2000000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":4450000000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["AUSTRIA","AUST / ATGV   0.671 29-Jun-2020 FRN MTN",44011,100000000,100000000,0.67100000000000004,"Floating Coupon","Eurobond","Euro","XS0221500571","AT022150057=",null,38532,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":100000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":2.2930000000000001},2.2930000000000001,"--","--",{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-3.3530000000000002},-3.3530000000000002,"IS","MAT",44011,109.633,"AUSTRIA - BUNDESANLEIHEN",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":15},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.2944444444444443},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":109768397.07596941},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":109633000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":99577461.23999998},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":100054485.18141246},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":369218000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":221912697630},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":100000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":9054772.2222222239},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":109054772.22222222},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":229444444.44444442},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":671000.00000000012}]
["AUSTRIA","ATGOVT / ATGV   3.500 09-Nov-2021 MTN",44509,15241020,15241020,3.5,"Fixed Coupon","Eurobond","Japanese Yen","XS0138067995","AT013806799=",null,37208,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":15241020},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":3.4710000000000001},3.4710000000000001,3.476,5.9,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.06},-0.06,"IS","MAT",44509,113.023,"--",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":19.988888888888887},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":3.6555555555555554},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":17227225.804416977},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":17225858.034600001},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":14834219.905076135},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":15016793.108067991},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":369218000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":221912697630},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":15241020},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":10585735.113333333},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":25826755.113333333},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":55714395.333333328},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":533435.70000000007}]
["AUSTRIA","ATGOVT / ATGV   3.000 21-Feb-2022 MTN",44613,7620510,7620510,3,"Fixed Coupon","Eurobond","Japanese Yen","XS0143023447","AT014302344=",null,37308,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":7620510},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":3.7770000000000001},3.7770000000000001,3.7839999999999998,4.2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-7.4999999999999997E-2},-7.4999999999999997E-2,"IS","MAT",44613,112.125,"--",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":20},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":3.9388888888888891},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":8545224.5406174362},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":8544496.8375000004},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":7253594.2552904999},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":7367813.3213520888},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":369218000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":221912697630},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":7620510},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":31752.125000000087},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":7652262.125},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":30016342.166666668},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":228615.3}]
["AUSTRIA","ATGOVT / ATGV   3.000 05-Aug-2022 MTN",44778,16003071,16003071,3,"Fixed Coupon","Eurobond","Japanese Yen","XS0151767687","AT015176768=",null,37473,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":16003071},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":4.1319999999999997},4.1319999999999997,4.1349999999999998,6.1,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-5.5E-2},-5.5E-2,"IS","MAT",44778,113.43600000000001,"--",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":20},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":4.3944444444444448},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":18154678.583690334},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":18153243.61956},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":15152875.514119124},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":15403677.55452856},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":369218000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":221912697630},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":16003071},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":285388.09950000024},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":16288459.0995},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":70324606.450000003},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":480092.13}]
["AUSTRIA","AUST / ATGV   6.500 10-Jan-2024",45301,530915264,1022583762,6.5,"Fixed Coupon","Eurobond","Deutsche Mark (pre 1 Mar 2002)","DE0004123500","AT004743318=",null,34344,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":530915264},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":5.0949999999999998},5.0949999999999998,"--","--",{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.54600000000000004},0.54600000000000004,"IS","MAT",45301,134.05799999999999,"AUSTRIA - BUNDESANLEIHEN",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":5.8250000000000002},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":711665039.72805393},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":711734384.61311996},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":566682917.02896607},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":582979104.29021096},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":369218000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":221912697630},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":530915264},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":69881721.624000013},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":600796985.62400007},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":3092581412.8000002},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":34509492.160000004}]
["AUSTRIA","AUST / ATGV   6.250 28-Feb-2024",45350,276876268,453780216,6.25,"Fixed Coupon","Eurobond","Netherlands Guilder (pre 1 Mar 2002)","NL0000133924","AT004874366=",null,34393,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":276876268},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":5.2469999999999999},5.2469999999999999,"--","--",{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.56899999999999995},0.56899999999999995,"IS","MAT",45350,133.20599999999999,"AUSTRIA - BUNDESANLEIHEN",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":29.994444444444444},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":5.958333333333333},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":368769238.61191297},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":368815801.55207998},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":291408741.12232935},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":300683974.13052398},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":369218000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":221912697630},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":276876268},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":37349454.90208333},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":314225722.90208334},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1649721096.8333333},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":17304766.75}]
["AUSTRIA","AUST / ATGV   5.000 20-Dec-2024 MTN",45646,157922115,157922115,5,"Fixed Coupon","Eurobond","Canadian Dollar","US052591AT11","AT020862831=","052591AT1",38359,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":157922115},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":5.7389999999999999},5.7389999999999999,5.7389999999999999,91,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.0409999999999999},3.0409999999999999,"IS","MAT",45646,111.904,"AUSTRIA - BUNDESANLEIHEN",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":19.952777777777779},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":6.7694444444444448},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":176595265.59377936},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":176721163.56959999},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":136153053.26056263},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":141025745.50344691},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":369218000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":221912697630},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":157922115},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":23447047.35208334},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":181369162.35208333},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1069044984.0416667},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":7896105.75}]
["AUSTRIA","AUST / ATGV   1.376 28-Jul-2025 MTN",45866,50000000,50000000,1.3759999999999999,"Range Coupon","Eurobond","Euro","XS0224713254","AT022471325=",null,38561,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":50000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":7.020992168368366},"--","--","--",{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.53163197205792045},"--","--","--",null,106.09,"AUSTRIA - BUNDESANLEIHEN",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":20},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":7.375},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":53045427.587146826},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":53045000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":38147858.817156002},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":40292341.49034258},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":369218000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":221912697630},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":50000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":2459600},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":52459600},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":368750000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":688000}]
["AUSTRIA","AUST / ATGV   0.472 04-Aug-2025 MTN",45873,97984000,130000000,0.47199999999999998,"Range Coupon","Eurobond","Euro","XS0224366608","AT022436660=",null,38568,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":97984000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":7.2720027686562352},"--","--","--",{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.22967238555099181},"--","--","--",null,105.23699999999999,"AUSTRIA - BUNDESANLEIHEN",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":20},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":7.3916666666666666},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":103115295.4526384},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":103115422.08},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":73121196.685723335},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":77468622.392558783},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":369218000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":221912697630},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":97984000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":1661090.0906666664},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":99645090.090666667},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":724265066.66666663},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":462484.47999999992}]
["AUSTRIA","AUST / ATGV   1.258 10-Oct-2025 MTN",45940,120000000,120000000,1.258,"Range Coupon","Eurobond","Euro","XS0229808315","AT022980831=",null,38635,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":120000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":7.2067616923883389},"--","--","--",{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.48041258298306594},"--","--","--",null,105.77,"AUSTRIA - BUNDESANLEIHEN",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":20},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":7.5750000000000002},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":126924883.91331924},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":126924000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":90335559.158212095},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":95616779.893488094},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":369218000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":221912697630},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":120000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":5698740.0000000009},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":125698740},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":909000000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1509600}]
["AUSTRIA","ATGOVT / ATGV   4.000 08-Jan-2027 MTN",46395,7620510,7620510,4,"Fixed Coupon","Eurobond","Japanese Yen","XS0140781856","AT014078185=",null,37264,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":7620510},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":7.7539999999999996},7.7539999999999996,7.7560000000000002,4.0999999999999996,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":4.2999999999999997E-2},4.2999999999999997E-2,"IS","MAT",46395,134.81800000000001,"--",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":25},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":8.8194444444444446},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":10274350.98102323},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":10273819.171800001},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":7087291.4174745129},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":7596600.875101042},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":369218000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":221912697630},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":7620510},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":1530029.0633333335},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":9150539.0633333325},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":67208664.583333328},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":304820.40000000002}]
["AUSTRIA","ATGOVT / ATGV   3.500 27-Aug-2027 MTN",46626,7620510,7620510,3.5,"Fixed Coupon","Eurobond","Japanese Yen","XS0152504295","AT015250429=",null,37495,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":7620510},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":8.2789999999999999},8.2789999999999999,8.2769999999999992,4,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":6.5000000000000002E-2},6.5000000000000002E-2,"IS","MAT",46626,132.357,"--",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":25},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":9.4555555555555557},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":10087249.154786209},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":10086278.420700001},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":6746106.4589009872},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":7288010.2175620357},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":369218000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":221912697630},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":7620510},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":1508437.6183333336},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":9128947.6183333341},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":72056155.666666672},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":266717.85000000003}]
["AUSTRIA","ATGOVT / ATGV   3.000 15-Oct-2027 MTN",46675,7620510,7620510,3,"Fixed Coupon","Eurobond","Japanese Yen","XS0155530909","AT015553090=",null,37544,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":7620510},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":8.5410000000000004},8.5410000000000004,8.5399999999999991,3.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":7.0000000000000007E-2},7.0000000000000007E-2,"IS","MAT",46675,127.983,"--",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":25},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":9.5888888888888886},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":9753612.7189032193},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":9752957.3133000005},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":6420956.9767841883},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":6983680.931862154},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":369218000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":221912697630},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":7620510},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":1323428.5699999998},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":8943938.5700000003},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":73072223.666666672},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":228615.3}]
["AUSTRIA","AUST / ATGV   7.250 19-Oct-2029 PUT",47410,225510866,225510866,7.25,"Variable Coupon","Eurobond","Great Britain Pound","XS0102835237","AT010283523=",null,36452,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":225510866},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":8.6270000000000007},8.6270000000000007,8.5909999999999993,72.3,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.2970000000000002},2.2970000000000002,"IS","MAT",47410,149.73699999999999,"AUSTRIA - BUNDESANLEIHEN",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":11.6},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":338127697.10916632},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":337673205.42242002},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":221148935.69525129},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":242833389.9146083},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":369218000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":221912697630},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":225510866},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":127526394.72299999},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":353037260.72299999},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":2615926045.5999999},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":16349537.784999998}]
["AUSTRIA","ATGOVT / ATGV   2.452 19-Oct-2029 MTN",47410,21000000,21000000,2.452,"Fixed Coupon","Eurobond","Euro","XS0749005343","AT074900534=",null,40960,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":21000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":10.211},10.211,10.180999999999999,28.5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.0169999999999999},1.0169999999999999,"IS","MAT",47410,115.625,"--",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":17.661111111111111},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":11.6},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":24281644.025859956},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":24281250},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":14363816.249999998},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":16348371.415208835},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":369218000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":221912697630},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":21000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":4016376},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":25016376},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":243600000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":514920}]
["AUSTRIA","ATGOVT / ATGV   3.560 19-Oct-2029 MTN",47410,109000000,109000000,3.56,"Fixed Coupon","Eurobond","Euro","XS0749005186","AT074900518=",null,40960,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":109000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":9.798},9.798,9.7590000000000003,30.7,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.0169999999999999},1.0169999999999999,"IS","MAT",47410,127.69,"--",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":17.661111111111111},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":11.6},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":139185135.64280879},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":139182100},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":84633851.367999986},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":95285359.873081982},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":369218000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":221912697630},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":109000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":30267120},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":139267120},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1264400000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":3880400}]
["AUSTRIA","AUST / ATGV         14-Jan-2032 MTN",48227,1108322805,1108322805,0,"Discount/Zero Coupon","Eurobond","Euro","XS1627601906","AT162760190=",null,42906,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":1108322805},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":13.747},13.747,13.753,33,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.2649999999999999},1.2649999999999999,"IS","MAT",48227,84.034000000000006,"AUSTRIA - BUNDESANLEIHEN",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":14.566666666666666},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":13.83611111111111},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":931386331.97594368},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":931367985.95370007},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":419227357.83747953},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":544932162.75223351},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":369218000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":221912697630},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":1108322805},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":1108322805},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":15334877476.958332},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["AUSTRIA","ATGOVT / ATGV   4.000 29-Jul-2032 MTN",48424,7620510,7620510,4,"Fixed Coupon","Eurobond","Japanese Yen","XS0151930426","AT015193042=",null,37466,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":7620510},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":11.683999999999999},11.683999999999999,11.66,6.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.27},0.27,"IS","MAT",48424,152.52000000000001,"--",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":14.377777777777778},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":11623715.611975452},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":11622801.852},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":6190769.1784492806},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":7402787.5966040939},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":369218000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":221912697630},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":7620510},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":3224322.4533333336},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":10844832.453333333},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":109565999.33333334},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":304820.40000000002}]
["AUSTRIA","ATGOVT / ATGV   5.000 24-Sep-2032 MTN",48481,7620510,7620510,5,"Fixed Coupon","Eurobond","Japanese Yen","XS0154915820","AT015491582=",null,37523,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":7620510},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":11.456},11.456,11.43,7.5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.27600000000000002},0.27600000000000002,"IS","MAT",48481,167.17599999999999,"--",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":14.530555555555555},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":12740981.830805792},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":12739663.797599999},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":6901840.2589877751},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":8208600.5914001456},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":369218000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":221912697630},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":7620510},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":4088615.2958333334},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":11709125.295833334},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":110730243.91666666},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":381025.5}]
["AUSTRIA","ATGOVT / ATGV   4.000 01-Oct-2032 MTN",48488,15241020,15241020,4,"Fixed Coupon","Eurobond","Japanese Yen","XS0155004509","AT015500450=",null,37530,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":15241020},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":11.853999999999999},11.853999999999999,11.831,6.7,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.27700000000000002},0.27700000000000002,"IS","MAT",48488,153.011,"--",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":14.55},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":23321904.048872877},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":23320437.112199999},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":12262818.651079247},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":14790610.12609781},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":369218000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":221912697630},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":15241020},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":6553638.6000000006},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":21794658.600000001},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":221756841},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":609640.80000000005}]
["AUSTRIA","ATGOVT / ATGV   3.500 07-Oct-2033 MTN",48859,7620510,7620510,3.5,"Fixed Coupon","Eurobond","Japanese Yen","XS0177154530","AT017715453=",null,37900,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":7620510},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":12.778},12.778,12.747,8.5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.34499999999999997},0.34499999999999997,"IS","MAT",48859,147.73500000000001,"--",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30.002777777777776},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":15.566666666666666},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":11258329.382631831},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":11258160.448500002},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":5503889.4800626803},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":6902880.1085923621},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":369218000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":221912697630},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":7620510},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":3138380.0350000001},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":10758890.035},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":118625939},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":266717.85000000003}]
["AUSTRIA","AUST / ATGV   5.125 02-Jan-2034 MTN",48946,16596959,16596959,5.125,"Fixed Coupon","Eurobond","Slovak Koruna (pre 1 Jan 2009)","XS0182592062","AT018259206=",null,37988,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":16596959},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":11.96},11.96,"--","--",{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.5249999999999999},1.5249999999999999,"IS","MAT",48946,150.197,"AUSTRIA - BUNDESANLEIHEN",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":15.802777777777777},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":24931326.399602544},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":24928134.509229999},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":13002514.960014369},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":15909030.279262651},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":369218000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":221912697630},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":16596959},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":10209492.546524305},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":26806451.546524305},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":262278054.86388889},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":850594.14874999993}]
["AUSTRIA","ATGOVT / ATGV         30-Oct-2034 FRN MTN",49247,30000000,30000000,0,"Floating Coupon","Eurobond","Euro","XS0208462910","AT020846291=",null,38341,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":30000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.156},0.156,"--","--",{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.222},0.222,"IS","MAT",49247,97.783000000000001,"--",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":29.861111111111111},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":16.630555555555556},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":28913784.935763612},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":29334900},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":29151850.223999999},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":15081564.868449533},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":369218000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":221912697630},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":30000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":30000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":498916666.66666669},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["AUSTRIA","ATBSS / ATGV         30-Oct-2034 FRN MTN",49247,10000000,10000000,0,"Floating Coupon","Eurobond","Euro","XS0215438705","AT021543870=",null,38429,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":10000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.128},0.128,"--","--",{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.222},0.222,"IS","MAT",49247,98.311999999999998,"AUSTRIA - BUNDESSCHATZSCHEINE",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":29.616666666666667},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":16.630555555555556},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":9637928.3119212054},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":9831200},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":9780864.2559999991},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":5027188.2894831784},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":369218000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":221912697630},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":10000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":10000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":166305555.55555555},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["AUSTRIA","AUST / ATGV   0.067 24-Oct-2035 FRN MTN",49606,75000000,75000000,6.7000000000000004E-2,"Floating Coupon","Eurobond","Euro","XS0231558858","AT023155885=",null,38649,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":75000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.749},0.749,"--","--",{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-3.4000000000000002E-2},-3.4000000000000002E-2,"IS","MAT",49606,101.649,"AUSTRIA - BUNDESANLEIHEN",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":17.613888888888887},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":76338483.540445343},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":76236750},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":73952696.970000014},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":38432494.634041935},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":369218000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":221912697630},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":75000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":694147.91666666663},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":75694147.916666672},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1321041666.6666665},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":50250}]
["AUSTRIA","AUST / ATGV         22-Jun-2022 FRN",44734,125000000,125000000,0,"Floating Coupon","Italy","Euro","IT0006592080","IT0006592080=",null,38525,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":125000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":4.2759999999999998},4.2759999999999998,"--","--",{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.186},-0.186,"IS","MAT",44734,100.8,"AUSTRIA - BUNDESANLEIHEN",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":17},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":4.2750000000000004},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":125998832.54337484},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":126000000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":104448960},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":106516266.09867401},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":369218000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":221912697630},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":125000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":125000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":534375000.00000006},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["AUSTRIA","AUST / ATGV   5.375 01-Dec-2034 MTN",49279,189506538,189506538,5.375,"Fixed Coupon","United States","Canadian Dollar","US052591AS38","052591AS3=","052591AS3",38322,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":189506538},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":11.574},11.574,11.536,95.9,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.294},3.294,"CB","MAT",49279,126.581,"AUSTRIA - BUNDESANLEIHEN",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":16.716666666666665},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":239584137.69289753},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":239879270.86578},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":128824763.62575848},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":155016585.90695775},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":369218000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":221912697630},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":189506538},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":131568862.05937499},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":321075400.05937499},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":3167917626.8999996},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":10185976.4175}]
["BELGIUM","OLO52 / BEGV   4.000 28-Mar-2018",43187,8952500000,11428000000,4,"Fixed Coupon","Belgium","Euro","BE0000312216","BE312=",null,39476,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":8952500000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":3.9E-2},3.9E-2,3.7999999999999999E-2,18.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.54100000000000004},-0.54100000000000004,"IS","MAT",43187,100.175,"BELGIUM LINEAR BONDS OLO 52",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10.16388888888889},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":4.1666666666666664E-2},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":8969486781.3081474},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":8968166875},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":8954176534.6750011},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":8954482520.3507195},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":8952500000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":2293829444.4444447},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":11246329444.444445},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":373020833.33333331},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":358100000}]
["BELGIUM","BEBL / BEGV         12-Apr-2018",43202,1836000000,1836000000,0,"Discount/Zero Coupon","Belgium","Euro","BE0312753255","BE75325=",null,42838,"Unsecured","Belgian Treasury","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":1836000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":7.8E-2},7.8E-2,0.08,0.6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.72499999999999998},-0.72499999999999998,"IS","MAT",43202,100.0585,"BELGIUM, KINGDOM OF - T-BILL",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.99722222222222223},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":8.0555555555555561E-2},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1837076496.352906},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":1837074060},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":1831342388.9328001},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1831240081.5590994},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":1836000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":1836000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":147900000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["BELGIUM","OLO70 / BEGV         02-May-2018 FRN",43222,2500000000,2500000000,0,"Floating Coupon","Belgium","Euro","BE0000330390","BE330=",null,41396,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":2500000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.13300000000000001},0.13300000000000001,"--","--",{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.44},-0.44,"IS","MAT",43222,100.06,"BELGIUM LINEAR BONDS OLO 70",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.1361111111111111},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2501500976.2108293},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":2501500000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":2488192020},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2488125046.1737165},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":2500000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":2500000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":340277777.77777773},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["BELGIUM","BEBL / BEGV         10-May-2018",43230,5199000000,5199000000,0,"Discount/Zero Coupon","Belgium","Euro","BE0312754261","BE75426=",null,42866,"Unsecured","Belgian Treasury","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":5199000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.156},0.156,0.157,9.8000000000000007,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.63400000000000001},-0.63400000000000001,"IS","MAT",43230,100.1005,"BELGIUM, KINGDOM OF - T-BILL",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.99722222222222223},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.15833333333333333},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":5204238180.8240328},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":5204224995},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":5171750631.0311995},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":5171819348.7720366},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":5199000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":5199000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":823175000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["BELGIUM","BESTN / BEGV   3.000 04-Jun-2018",43255,16827200,29500000,3,"Fixed Coupon","Belgium","Euro","BE3871226531","BE3871226531=",null,40333,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":16827200},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.222},0.222,0.22500000000000001,27.4,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.46600000000000003},-0.46600000000000003,"IS","MAT",43255,100.782,"BELGIUM, KINGDOM OF - STATE NOTE",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":8},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.22500000000000001},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":16958802.773039587},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":16958788.704},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":16808194.66030848},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":16807408.597220745},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":16827200},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":2233810.7999999998},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":19061010.800000001},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":3786120},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":504816}]
["BELGIUM","BESTN / BEGV   0.750 04-Jun-2018",43255,1093100,3643000,0.75,"Fixed Coupon","Belgium","Euro","BE3871252792","BE3871252792=",null,41429,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":1093100},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.222},0.222,0.22500000000000001,29.3,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.44800000000000001},-0.44800000000000001,"IS","MAT",43255,100.27,"BELGIUM, KINGDOM OF - STATE NOTE",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.22500000000000001},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1096054.5630730474},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":1096051.3700000001},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":1086318.4338344},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1086354.6414680185},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":1093100},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":11682.506249999999},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":1104782.5062500001},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":245947.5},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":8198.25}]
["BELGIUM","BEBL / BEGV         14-Jun-2018",43265,2003000000,2003000000,0,"Discount/Zero Coupon","Belgium","Euro","BE0312755276","BE75527=",null,42901,"Unsecured","Belgian Treasury","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":2003000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.25},0.25,0.253,8.1,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.64700000000000002},-0.64700000000000002,"IS","MAT",43265,100.16549999999999,"BELGIUM, KINGDOM OF - T-BILL",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.99722222222222223},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.25277777777777777},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2006289191.863534},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":2006314965},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":1986251815.3499999},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1986371114.3457422},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":2003000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":2003000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":506313888.8888889},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["BELGIUM","OLO69 / BEGV   1.250 22-Jun-2018",43273,9107500000,11890000000,1.25,"Fixed Coupon","Belgium","Euro","BE0000329384","BE329=",null,41331,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":9107500000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.27300000000000002},0.27300000000000002,0.27500000000000002,14.1,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.56699999999999995},-0.56699999999999995,"IS","MAT",43273,100.5,"BELGIUM LINEAR BONDS OLO 69",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5.322222222222222},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.27500000000000002},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":9153173105.2027779},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":9153037500},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":9053086330.5},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":9053991674.2614059},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":9107500000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":204602517.36111116},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":9312102517.3611107},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":2504562500},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":113843750}]
["BELGIUM","BEBL / BEGV         12-Jul-2018",43293,4637000000,4637000000,0,"Discount/Zero Coupon","Belgium","Euro","BE0312756282","BE75628=",null,42929,"Unsecured","Belgian Treasury","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":4637000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.32800000000000001},0.32800000000000001,0.33,7.4,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.624},-0.624,"IS","MAT",43293,100.2084,"BELGIUM, KINGDOM OF - T-BILL",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.99722222222222223},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.33055555555555555},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":4646604484.5967073},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":4646663508},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":4585699282.7750397},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":4586385715.2784567},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":4637000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":4637000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1532786111.1111112},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["BELGIUM","BEBL / BEGV         09-Aug-2018",43321,1568000000,1568000000,0,"Discount/Zero Coupon","Belgium","Euro","BE0312757298","BE75729=",null,42957,"Unsecured","Belgian Treasury","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":1568000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.40400000000000003},0.40400000000000003,0.40699999999999997,2.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.65100000000000002},-0.65100000000000002,"IS","MAT",43321,100.2683,"BELGIUM, KINGDOM OF - T-BILL",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.99722222222222223},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.40555555555555556},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1572158820.5960925},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":1572206944},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":1546800079.78496},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1547191488.2654634},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":1568000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":1568000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":635911111.11111116},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["BELGIUM","BESTN / BEGV   2.750 04-Sep-2018",43347,11811000,19000000,2.75,"Fixed Coupon","Belgium","Euro","BE3871228552","BE3871228552=",null,40425,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":11811000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.47299999999999998},0.47299999999999998,0.47799999999999998,15.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.51700000000000002},-0.51700000000000002,"IS","MAT",43347,101.565,"BELGIUM, KINGDOM OF - STATE NOTE",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":8},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.47499999999999998},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":11994987.89175719},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":11995842.15},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":11768880.816522},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":11770903.918400332},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":11811000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":1518451.6875},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":13329451.6875},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":5610225},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":324802.5}]
["BELGIUM","BESTN / BEGV   1.350 04-Sep-2018",43347,4393000,8100000,1.35,"Fixed Coupon","Belgium","Euro","BE3871254814","BE3871254814=",null,41521,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":4393000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.47299999999999998},0.47299999999999998,0.47799999999999998,16.7,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.50900000000000001},-0.50900000000000001,"IS","MAT",43347,100.89,"BELGIUM, KINGDOM OF - STATE NOTE",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.47499999999999998},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":4431937.5200984087},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":4432097.7},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":4348242.4115159996},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":4349442.3615916111},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":4393000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":99336.712499999994},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":4492336.7125000004},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":2086675},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":59305.500000000007}]
["BELGIUM","BEBL / BEGV         13-Sep-2018",43356,2556000000,2556000000,0,"Discount/Zero Coupon","Belgium","Euro","BE0312758304","BE75830=",null,42992,"Unsecured","Belgian Treasury","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":2556000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.499},0.499,0.503,4.5999999999999996,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.61799999999999999},-0.61799999999999999,"IS","MAT",43356,100.315,"BELGIUM, KINGDOM OF - T-BILL",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.99722222222222223},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.5},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2563934836.9687581},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":2564051400},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":2512872934.0559998},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2513844354.2793813},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":2556000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":2556000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1278000000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["BELGIUM","BEBL / BEGV         11-Oct-2018",43384,1793000000,1793000000,0,"Discount/Zero Coupon","Belgium","Euro","BE0312759310","BE75931=",null,43020,"Unsecured","Belgian Treasury","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":1793000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.57699999999999996},0.57699999999999996,0.57999999999999996,0.5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.64900000000000002},-0.64900000000000002,"IS","MAT",43384,100.3818,"BELGIUM, KINGDOM OF - T-BILL",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.99722222222222223},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.57777777777777772},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1799757967.4514747},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":1799845674},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":1758305235.84408},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1759177184.1708879},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":1793000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":1793000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1035955555.5555555},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["BELGIUM","BEBL / BEGV         08-Nov-2018",43412,1413000000,1413000000,0,"Discount/Zero Coupon","Belgium","Euro","BE0312760326","BE76032=",null,43048,"Unsecured","Belgian Treasury","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":1413000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.65300000000000002},0.65300000000000002,0.65700000000000003,-0.4,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.65},-0.65,"IS","MAT",43412,100.4336,"BELGIUM, KINGDOM OF - T-BILL",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.99722222222222223},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.65277777777777779},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1419027828.3667228},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":1419126768},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":1382059176.81984},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1382931273.654422},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":1413000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":1413000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":922375000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["BELGIUM","BESTN / BEGV   3.000 04-Dec-2018",43438,19219400,27500000,3,"Fixed Coupon","Belgium","Euro","BE3871230574","BE3871230574=",null,40516,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":19219400},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.72499999999999998},0.72499999999999998,0.72699999999999998,13.7,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.51300000000000001},-0.51300000000000001,"IS","MAT",43438,102.563,"BELGIUM, KINGDOM OF - STATE NOTE",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":8},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.72499999999999998},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":19711079.714637619},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":19711993.221999999},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":19140345.418562002},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":19153519.375329956},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":19219400},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":2839666.3499999996},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":22059066.350000001},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":13934065},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":576582}]
["BELGIUM","BESTN / BEGV   1.000 04-Dec-2018",43438,3160500,5900000,1,"Fixed Coupon","Belgium","Euro","BE3871256835","BE3871256835=",null,41612,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":3160500},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.72499999999999998},0.72499999999999998,0.72699999999999998,14.2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.50800000000000001},-0.50800000000000001,"IS","MAT",43438,101.1,"BELGIUM, KINGDOM OF - STATE NOTE",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.72499999999999998},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3195205.8456584541},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":3195265.5},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":3102602.8004999999},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3105066.2028290341},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":3160500},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":60839.624999999993},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":3221339.625},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":2291362.5},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":31605}]
["BELGIUM","BEBL / BEGV         13-Dec-2018",43447,1311000000,1311000000,0,"Discount/Zero Coupon","Belgium","Euro","BE0312761332","BE76133=",null,43083,"Unsecured","Belgian Treasury","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":1311000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.751},0.751,0.753,2.7,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.61399999999999999},-0.61399999999999999,"IS","MAT",43447,100.4692,"BELGIUM, KINGDOM OF - T-BILL",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.99722222222222223},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.75},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1317069773.225049},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":1317151212},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":1277583989.5915201},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1278663864.6351326},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":1311000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":1311000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":983250000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["BELGIUM","BEBL / BEGV         10-Jan-2019",43475,3270000000,3270000000,0,"Discount/Zero Coupon","Belgium","Euro","BE0312762348","BE76234=",null,43111,"Unsecured","Belgian Treasury","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":3270000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.82599999999999996},0.82599999999999996,0.82899999999999996,6.9,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.58099999999999996},-0.58099999999999996,"IS","MAT",43475,100.4894,"BELGIUM, KINGDOM OF - T-BILL",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.99722222222222223},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.82499999999999996},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3285757481.9581509},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":3286003380},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":3177433828.3248},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3180551828.8419137},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":3270000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":3270000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":2697750000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["BELGIUM","BESTN / BEGV   0.900 04-Mar-2019",43528,1358200,3836000,0.9,"Fixed Coupon","Belgium","Euro","BE3871258856","BE3871258856=",null,41702,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":1358200},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.97699999999999998},0.97699999999999998,0.97399999999999998,21.9,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.45100000000000001},-0.45100000000000001,"IS","MAT",43528,101.32,"BELGIUM, KINGDOM OF - STATE NOTE",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.97499999999999998},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1376170.5857071476},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":1376128.24},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":1322349.1483807999},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1324308.3566027819},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":1358200},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":26586.764999999999},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":1384786.7649999999},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1324245},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":12223.800000000001}]
["BELGIUM","BESTN / BEGV   3.750 04-Mar-2019",43528,37146000,59250000,3.75,"Fixed Coupon","Belgium","Euro","BE3871233602","BE3871233602=",null,40606,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":37146000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.97599999999999998},0.97599999999999998,0.97399999999999998,22.3,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.44800000000000001},-0.44800000000000001,"IS","MAT",43528,104.101,"BELGIUM, KINGDOM OF - STATE NOTE",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":8},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.97499999999999998},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":38673160.638061017},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":38669357.460000001},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":37159705.744761601},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":37215280.619392954},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":37146000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":7208645.6249999991},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":44354645.625},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":36217350},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1392975}]
["BELGIUM","BEBL / BEGV         07-Mar-2019",43531,1802000000,1802000000,0,"Discount/Zero Coupon","Belgium","Euro","BE0312763353","BE76335=",null,43167,"Unsecured","Belgian Treasury","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":1802000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.98599999999999999},0.98599999999999999,0.98299999999999998,10.7,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.55600000000000005},-0.55600000000000005,"IS","MAT",43531,100.556,"BELGIUM, KINGDOM OF - T-BILL",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.99722222222222223},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.98333333333333328},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1811906758.0744045},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":1812019120},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":1740553085.9071999},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1742988691.6588717},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":1802000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":1802000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1771966666.6666665},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["BELGIUM","OLO55 / BEGV   4.000 28-Mar-2019",43552,12147000000,12237000000,4,"Fixed Coupon","Belgium","Euro","BE0000315243","BE315=",null,39834,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":12147000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.0049999999999999},1.0049999999999999,1.004,12.4,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.54900000000000004},-0.54900000000000004,"IS","MAT",43552,104.75,"BELGIUM LINEAR BONDS OLO 55",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10.186111111111112},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.0416666666666667},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":12725834538.045828},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":12723982500},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":12212478403.5},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":12214101194.139395},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":12147000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":3609008666.666667},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":15756008666.666668},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":12653125000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":485880000}]
["BELGIUM","BESTN / BEGV   3.750 04-Jun-2019",43620,28131000,46400000,3.75,"Fixed Coupon","Belgium","Euro","BE3871236639","BE3871236639=",null,40698,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":28131000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.19},1.19,1.1919999999999999,22.6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.44900000000000001},-0.44900000000000001,"IS","MAT",43620,105.169,"BELGIUM, KINGDOM OF - STATE NOTE",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":8},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.2250000000000001},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":29585258.321484979},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":29585091.390000001},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":28176841.039836004},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":28196966.920435619},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":28131000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":5722900.3125},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":33853900.3125},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":34460475},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1054912.5}]
["BELGIUM","BESTN / BEGV   0.600 04-Jun-2019",43620,3301400,5992000,0.6,"Fixed Coupon","Belgium","Euro","BE3871260878","BE3871260878=",null,41794,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":3301400},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.2190000000000001},1.2190000000000001,1.2210000000000001,20.2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.47199999999999998},-0.47199999999999998,"IS","MAT",43620,101.32,"BELGIUM, KINGDOM OF - STATE NOTE",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.2250000000000001},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3344982.7974666073},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":3344978.48},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":3181877.3293151995},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3187463.1079478813},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":3301400},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":48035.369999999995},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":3349435.37},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":4044215.0000000005},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":19808.400000000001}]
["BELGIUM","BESTN / BEGV   3.500 04-Sep-2019",43712,22837400,36300000,3.5,"Fixed Coupon","Belgium","Euro","BE3871239666","BE3871239666=",null,40790,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":22837400},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.4430000000000001},1.4430000000000001,1.446,21.7,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.434},-0.434,"IS","MAT",43712,105.842,"BELGIUM, KINGDOM OF - STATE NOTE",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":8},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.4750000000000001},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":24169727.525264021},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":24171560.908000004},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":22776378.41239024},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":22816109.912652515},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":22837400},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":4536078.5750000002},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":27373478.574999999},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":33685165},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":799309.00000000012}]
["BELGIUM","OLO67 / BEGV   3.000 28-Sep-2019",43736,12662000000,12662000000,3,"Fixed Coupon","Belgium","Euro","BE0000327362","BE327=",null,41003,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":12662000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.5149999999999999},1.5149999999999999,1.5229999999999999,10.6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.53400000000000003},-0.53400000000000003,"IS","MAT",43738,105.49,"BELGIUM LINEAR BONDS OLO 67",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":7.4833333333333334},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.5416666666666667},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":13356568653.129477},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":13357143800},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":12547700885.720001},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":12574883128.447691},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":12662000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":1984768500.0000002},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":14646768500},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":19520583333.333336},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":379860000}]
["BELGIUM","BESTN / BEGV   4.200 04-Dec-2019",43803,148332400,304500000,4.2,"Fixed Coupon","Belgium","Euro","BE3871242694","BE3871242694=",null,40881,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":148332400},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.6870000000000001},1.6870000000000001,1.69,19.3,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.41399999999999998},-0.41399999999999998,"IS","MAT",43803,108.01,"BELGIUM, KINGDOM OF - STATE NOTE",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":8},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.7250000000000001},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":160205336.91109917},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":160213825.24000001},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":149402596.31280479},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":149829980.47907037},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":148332400},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":36912517.740000002},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":185244917.74000001},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":255873390},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":6229960.8000000007}]
["BELGIUM","BESTN / BEGV   3.100 04-Mar-2020",43894,17411100,29380000,3.1,"Fixed Coupon","Belgium","Euro","BE3871244716","BE3871244716=",null,40972,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":17411100},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.9470000000000001},1.9470000000000001,1.948,19,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.36399999999999999},-0.36399999999999999,"IS","MAT",43894,106.871,"BELGIUM, KINGDOM OF - STATE NOTE",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":8},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.9750000000000001},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":18608743.795068726},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":18607416.680999998},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":17158271.069883719},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":17236295.355967581},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":17411100},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":3332919.8174999999},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":20744019.817499999},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":34386922.5},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":539744.1}]
["BELGIUM","BESTN / BEGV   3.000 04-Jun-2020",43986,17007800,28500000,3,"Fixed Coupon","Belgium","Euro","BE3871246737","BE3871246737=",null,41064,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":17007800},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":2.1429999999999998},2.1429999999999998,2.1469999999999998,20.9,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.30599999999999999},-0.30599999999999999,"IS","MAT",43986,107.392,"BELGIUM, KINGDOM OF - STATE NOTE",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":8},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.2250000000000001},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":18265068.049488898},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":18265016.575999998},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":16699339.355105279},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":16760041.273037091},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":17007800},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":3278253.4499999997},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":20286053.449999999},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":37842355},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":510234}]
["BELGIUM","BESTN / BEGV   2.100 04-Sep-2020",44078,11131400,22300000,2.1,"Fixed Coupon","Belgium","Euro","BE3871247743","BE3871247743=",null,41156,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":11131400},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":2.4169999999999998},2.4169999999999998,2.4220000000000002,18.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.28599999999999998},-0.28599999999999998,"IS","MAT",44078,105.93899999999999,"BELGIUM, KINGDOM OF - STATE NOTE",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":8},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.4750000000000001},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":11792028.647399155},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":11792493.845999999},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":10652395.54096872},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":10713921.223601492},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":11131400},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":1560343.9950000001},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":12691743.995000001},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":27550215},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":233759.40000000002}]
["BELGIUM","OLO58 / BEGV   3.750 28-Sep-2020",44102,19226000000,19486000000,3.75,"Fixed Coupon","Belgium","Euro","BE0000318270","BE318=",null,40197,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":19226000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":2.4430000000000001},2.4430000000000001,2.448,7.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.38600000000000001},-0.38600000000000001,"IS","MAT",44102,110.59,"BELGIUM LINEAR BONDS OLO 58",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10.691666666666666},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.5416666666666665},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":21260997439.340485},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":21262033400},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":19184307496.152},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":19288426282.779911},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":19226000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":6801197499.999999},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":26027197500},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":48866083333.333328},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":720975000}]
["BELGIUM","BESTN / BEGV   1.800 04-Dec-2020",44169,6097300,10100000,1.8,"Fixed Coupon","Belgium","Euro","BE3871249764","BE3871249764=",null,41247,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":6097300},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":2.6749999999999998},2.6749999999999998,2.6789999999999998,16.2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.26600000000000001},-0.26600000000000001,"IS","MAT",44169,105.66,"BELGIUM, KINGDOM OF - STATE NOTE",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":8},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.7250000000000001},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":6442276.6357730292},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":6442407.1799999997},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":5753069.6117399996},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":5797063.3555155164},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":6097300},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":760028.44500000007},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":6857328.4450000003},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":16615142.5},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":109751.40000000001}]
["BELGIUM","BESTN / BEGV   1.850 04-Mar-2021",44259,3527500,8700000,1.85,"Fixed Coupon","Belgium","Euro","BE3871251786","BE3871251786=",null,41337,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":3527500},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":2.9220000000000002},2.9220000000000002,2.923,21.2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.17799999999999999},-0.17799999999999999,"IS","MAT",44259,106.05,"BELGIUM, KINGDOM OF - STATE NOTE",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":8},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.9750000000000001},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3741079.806351746},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":3740913.75},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":3303675.7508999999},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3335330.0078389226},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":3527500},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":468231.53125000006},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":3995731.53125},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":10494312.5},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":65258.750000000007}]
["BELGIUM","BESTN / BEGV   1.500 04-Jun-2021",44351,2925900,5700000,1.5,"Fixed Coupon","Belgium","Euro","BE3871253808","BE3871253808=",null,41429,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":2925900},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":3.14},3.14,3.1429999999999998,17.600000000000001,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.16600000000000001},-0.16600000000000001,"IS","MAT",44351,105.39,"BELGIUM, KINGDOM OF - STATE NOTE",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":8},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":3.2250000000000001},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3083657.0919998409},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":3083606.01},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":2696305.0951440004},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2722377.0273742611},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":2925900},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":325872.11249999999},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":3251772.1124999998},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":9436027.5},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":43888.5}]
["BELGIUM","BESTN / BEGV   2.150 04-Sep-2021",44443,10267800,15700000,2.15,"Fixed Coupon","Belgium","Euro","BE3871255829","BE3871255829=",null,41521,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":10267800},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":3.3559999999999999},3.3559999999999999,3.3660000000000001,16.600000000000001,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.13500000000000001},-0.13500000000000001,"IS","MAT",44445,107.97,"BELGIUM, KINGDOM OF - STATE NOTE",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":8},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":3.4750000000000001},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":11085570.626138154},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":11086143.66},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":9597939.7350816},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":9705284.3448985871},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":10267800},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":1694315.3474999999},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":11962115.3475},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":35680605},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":220757.69999999998}]
["BELGIUM","OLO61 / BEGV   4.250 28-Sep-2021",44467,16530000000,16945000000,4.25,"Fixed Coupon","Belgium","Euro","BE0000321308","BE321=",null,40568,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":16530000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":3.3260000000000001},3.3260000000000001,3.3290000000000002,7.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.216},-0.216,"IS","MAT",44467,115.9,"BELGIUM LINEAR BONDS OLO 61",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10.675000000000001},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":3.5416666666666665},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":19157439661.652798},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":19158270000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":16609453759.199999},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":16780914121.771801},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":16530000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":7317968750.000001},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":23847968750},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":58543750000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":702525000}]
["BELGIUM","BESTN / BEGV   1.900 04-Dec-2021",44534,8913400,14600000,1.9,"Fixed Coupon","Belgium","Euro","BE3871257841","BE3871257841=",null,41612,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":8913400},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":3.6179999999999999},3.6179999999999999,3.6269999999999998,15.4,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-9.5000000000000001E-2},-9.5000000000000001E-2,"IS","MAT",44536,107.45,"BELGIUM, KINGDOM OF - STATE NOTE",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":8},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":3.7250000000000001},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":9577277.5261987913},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":9577448.3000000007},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":8191399.982024001},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":8304813.5496465759},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":8913400},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":1342135.2049999998},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":10255535.205},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":33202415},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":169354.6}]
["BELGIUM","BESTN / BEGV   1.750 04-Mar-2022",44624,5999900,11850000,1.75,"Fixed Coupon","Belgium","Euro","BE3871259862","BE3871259862=",null,41702,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":5999900},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":3.875},3.875,3.875,16.899999999999999,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-3.5999999999999997E-2},-3.5999999999999997E-2,"IS","MAT",44624,107.1,"BELGIUM, KINGDOM OF - STATE NOTE",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":8},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":3.9750000000000001},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":6426235.616033569},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":6425892.9000000004},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":5429879.5005000001},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":5520092.5267835837},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":5999900},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":18374.693750000031},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":6018274.6937499996},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":23849602.5},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":104998.25000000001}]
["BELGIUM","OLO48 / BEGV   4.000 28-Mar-2022",44648,14024000000,14084000000,4,"Fixed Coupon","Belgium","Euro","BE0000308172","BE308=",null,38861,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":14024000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":3.7090000000000001},3.7090000000000001,3.7080000000000002,6.4,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.13600000000000001},-0.13600000000000001,"IS","MAT",44648,116.761,"BELGIUM LINEAR BONDS OLO 48",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":15.844444444444445},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":4.041666666666667},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":16376357689.023207},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":16374562640},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":13945232526.729599},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":14094123638.970823},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":14024000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":135565333.33333361},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":14159565333.333334},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":56680333333.333336},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":560960000}]
["BELGIUM","BESTN / BEGV   1.400 04-Jun-2022",44716,2931500,7740000,1.4,"Fixed Coupon","Belgium","Euro","BE3871261884","BE3871261884=",null,41794,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":2931500},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":4.0910000000000002},4.0910000000000002,4.0979999999999999,16.7,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.7000000000000001E-2},1.7000000000000001E-2,"IS","MAT",44718,105.84,"BELGIUM, KINGDOM OF - STATE NOTE",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":8},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":4.2249999999999996},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3102716.6265930091},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":3102699.6},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":2594973.837456},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2638742.4247144568},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":2931500},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":17442.424999999992},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":2948942.4249999998},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":12385587.499999998},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":41040.999999999993}]
["BELGIUM","OLO65 / BEGV   4.250 28-Sep-2022",44832,16176000000,16246000000,4.25,"Fixed Coupon","Belgium","Euro","BE0000325341","BE325=",null,40932,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":16176000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":4.1900000000000004},4.1900000000000004,4.1909999999999998,6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-4.4999999999999998E-2},-4.4999999999999998E-2,"IS","MAT",44832,119.5339,"BELGIUM LINEAR BONDS OLO 65",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10.677777777777777},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":4.541666666666667},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":19335302909.214287},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":19335803664},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":16095122969.913599},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":16370879812.647976},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":16176000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":509881000.00000036},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":16685881000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":73466000000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":687480000}]
["BELGIUM","BESTN / BEGV   0.300 04-Mar-2023",44989,324900,649000,0.3,"Fixed Coupon","Belgium","Euro","BE3871264912","BE3871264912=",null,42067,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":324900},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":4.9390000000000001},4.9390000000000001,4.944,16.100000000000001,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.159},0.159,"IS","MAT",44991,100.7,"BELGIUM, KINGDOM OF - STATE NOTE",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":8},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":4.9749999999999996},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":327168.30619621591},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":327174.3},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":262537.74529200001},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":269582.60131005617},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":324900},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":1145.2724999999998},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":326045.27250000002},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1616377.5},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":974.7}]
["BELGIUM","OLO68 / BEGV   2.250 22-Jun-2023",45099,13535000000,13652000000,2.25,"Fixed Coupon","Belgium","Euro","BE0000328378","BE328=",null,41290,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":13535000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":4.9710000000000001},4.9710000000000001,4.97,8.3000000000000007,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.11},0.11,"IS","MAT",45099,111.25,"BELGIUM LINEAR BONDS OLO 68",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10.433333333333334},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":5.2750000000000004},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":15057639349.597473},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":15057687500},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":12063616917.499998},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":12362539232.044907},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":13535000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":449192812.50000012},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":13984192812.5},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":71397125000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":304537500}]
["BELGIUM","OLO79 / BEGV   0.200 22-Oct-2023",45221,6116000000,6116000000,0.2,"Fixed Coupon","Belgium","Euro","BE0000339482","BE339=",null,42496,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":6116000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":5.57},5.57,5.5739999999999998,12.7,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.214},0.214,"IS","MAT",45222,99.92,"BELGIUM LINEAR BONDS OLO 79",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":7.4611111111111112},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":5.6083333333333334},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":6111231692.3309183},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":6111107200},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":4749552515.8400002},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":4912111120.3257227},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":6116000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":22119533.333333336},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":6138119533.333333},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":34300566666.666668},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":12232000}]
["BELGIUM","OLO72 / BEGV   2.600 22-Jun-2024",45465,15735000000,15885000000,2.6,"Fixed Coupon","Belgium","Euro","BE0000332412","BE332=",null,41660,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":15735000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":5.7949999999999999},5.7949999999999999,5.798,18.399999999999999,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.33300000000000002},0.33300000000000002,"IS","MAT",45467,114.05,"BELGIUM LINEAR BONDS OLO 72",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10.419444444444444},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":6.2750000000000004},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":17946504650.940926},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":17945767500},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":13785938593.5},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":14264317859.44136},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":15735000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":1012547250.0000004},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":16747547250},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":98737125000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":409110000.00000006}]
["BELGIUM","OLO82 / BEGV   0.500 22-Oct-2024",45587,5255000000,5255000000,0.5,"Fixed Coupon","Belgium","Euro","BE0000342510","BE342=",null,42780,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":5255000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":6.4889999999999999},6.4889999999999999,6.4909999999999997,20.7,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.41799999999999998},0.41799999999999998,"IS","MAT",45587,100.53,"BELGIUM LINEAR BONDS OLO 82",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":7.6888888888888891},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":6.6083333333333334},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":5283028537.9714689},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":5282851500},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":3911634564.6600003},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":4096898618.7070131},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":5255000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":73788958.333333343},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":5328788958.333333},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":34726791666.666664},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":26275000}]
["BELGIUM","BESTN / BEGV   1.100 04-Dec-2024",45630,6298000,10338000,1.1000000000000001,"Fixed Coupon","Belgium","Euro","BE3871263906","BE3871263906=",null,41977,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":6298000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":6.4859999999999998},6.4859999999999998,6.4889999999999999,29.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.51900000000000002},0.51900000000000002,"IS","MAT",45630,103.83,"BELGIUM, KINGDOM OF - STATE NOTE",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":6.7249999999999996},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":6539217.6080989894},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":6539213.4000000004},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":4842679.8755040001},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":5072778.4747631568},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":6298000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":202638.15},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":6500638.1500000004},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":42354050},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":69278}]
["BELGIUM","BESTN / BEGV   0.600 04-Mar-2025",45720,902000,2842000,0.6,"Fixed Coupon","Belgium","Euro","BE3871265927","BE3871265927=",null,42067,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":902000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":6.8289999999999997},6.8289999999999997,6.8289999999999997,29.9,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.55700000000000005},0.55700000000000005,"IS","MAT",45720,100.29,"BELGIUM, KINGDOM OF - STATE NOTE",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":6.9749999999999996},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":904646.22476337745},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":904615.8},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":657510.94807200006},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":692754.01488387398},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":902000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":17183.099999999999},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":919183.1},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":6291450},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":5412}]
["BELGIUM","OLO74 / BEGV   0.800 22-Jun-2025",45830,16452000000,16452000000,0.8,"Fixed Coupon","Belgium","Euro","BE0000334434","BE334=",null,42018,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":16452000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":7.0389999999999997},7.0389999999999997,7.0410000000000004,21,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.50800000000000001},0.50800000000000001,"IS","MAT",45831,102.08,"BELGIUM LINEAR BONDS OLO 74",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10.438888888888888},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":7.2750000000000004},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":16794257965.393579},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":16794201600},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":12065626197.504},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":12738482524.139944},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":16452000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":457365600.00000006},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":16909365600},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":119688300000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":131616000}]
["BELGIUM","BESTN / BEGV   0.900 04-Sep-2025",45904,4452000,7072000,0.9,"Fixed Coupon","Belgium","Euro","BE3871267949","BE3871267949=",null,42251,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":4452000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":7.2080000000000002},7.2080000000000002,7.21,28.6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.60799999999999998},0.60799999999999998,"IS","MAT",45904,102.13,"BELGIUM, KINGDOM OF - STATE NOTE",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":7.4749999999999996},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":4546717.5387279214},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":4546827.5999999996},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":3235886.2663679998},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3427732.9985333397},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":4452000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":147249.90000000002},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":4599249.9000000004},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":33278700},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":40068.000000000007}]
["BELGIUM","BESTN / BEGV   0.750 04-Dec-2025",45995,7091200,9590800,0.75,"Fixed Coupon","Belgium","Euro","BE3871268954","BE3871268954=",null,42342,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":7091200},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":7.4950000000000001},7.4950000000000001,7.4960000000000004,27.1,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.628},0.628,"IS","MAT",45995,100.92,"BELGIUM, KINGDOM OF - STATE NOTE",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":7.7249999999999996},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":7156236.7335956786},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":7156439.04},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":5010938.6158080008},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":5338599.6489478555},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":7091200},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":208747.19999999998},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":7299947.2000000002},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":54779520},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":53184}]
["BELGIUM","BESTN / BEGV   0.600 04-Mar-2026",46085,5786300,8630000,0.6,"Fixed Coupon","Belgium","Euro","BE3871269960","BE3871269960=",null,42433,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":5786300},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":7.782},7.782,7.7809999999999997,24.1,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.63},0.63,"IS","MAT",46085,99.77,"BELGIUM, KINGDOM OF - STATE NOTE",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":7.9749999999999996},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":5772839.5977832293},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":5772991.5099999998},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":3975974.7127672001},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":4260325.3143952191},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":5786300},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":144946.815},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":5931246.8150000004},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":46145742.5},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":34717.800000000003}]
["BELGIUM","OLO64 / BEGV   4.500 28-Mar-2026",46109,10708000000,10708000000,4.5,"Fixed Coupon","Belgium","Euro","BE0000324336","BE324=",null,40708,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":10708000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":6.84},6.84,6.8289999999999997,18.2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.53},0.53,"IS","MAT",46111,131.16,"BELGIUM LINEAR BONDS OLO 64",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":14.78888888888889},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":8.0416666666666661},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":14046095291.413532},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":14044612800},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":10202006737.919998},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":10686745565.6464},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":10708000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":2043889499.9999998},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":12751889500},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":86110166666.666656},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":481860000}]
["BELGIUM","BESTN / BEGV   0.500 04-Jun-2026",46177,6360700,8890700,0.5,"Fixed Coupon","Belgium","Euro","BE3871270976","BE3871270976=",null,42525,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":6360700},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":8.0150000000000006},8.0150000000000006,8.016,27.6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.69799999999999995},0.69799999999999995,"IS","MAT",46177,98.42,"BELGIUM, KINGDOM OF - STATE NOTE",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":8.2249999999999996},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":6260370.0227090474},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":6260200.9400000004},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":4253180.5186359994},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":4573157.1208917042},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":6360700},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":140730.48749999999},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":6501430.4874999998},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":52316757.5},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":31803.5}]
["BELGIUM","OLO77 / BEGV   1.000 22-Jun-2026",46195,14388000000,14388000000,1,"Fixed Coupon","Belgium","Euro","BE0000337460","BE337=",null,42389,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":14388000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":7.9050000000000002},7.9050000000000002,7.9020000000000001,22.9,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.64900000000000002},0.64900000000000002,"IS","MAT",46195,102.82,"BELGIUM LINEAR BONDS OLO 77",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10.422222222222222},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":8.2750000000000004},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":14793599819.876873},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":14793741600},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":10115960506.08},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":10848522393.757942},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":14388000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":643863000.00000012},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":15031863000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":119060700000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":143880000}]
["BELGIUM","BESTN / BEGV   0.600 04-Dec-2026",46360,16316700,19000000,0.6,"Fixed Coupon","Belgium","Euro","BE3871271016","BE3871271016=",null,42708,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":16316700},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":8.4770000000000003},8.4770000000000003,8.4770000000000003,26.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.748},0.748,"IS","MAT",46360,98.75,"BELGIUM, KINGDOM OF - STATE NOTE",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":8.7249999999999996},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":16113465.321209345},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":16112741.25},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":10649232.94695},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":11572106.151851865},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":16316700},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":482158.48499999999},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":16798858.484999999},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":142363207.5},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":97900.2}]
["BELGIUM","BESTN / BEGV   0.750 04-Mar-2027",46450,8629500,8629500,0.75,"Fixed Coupon","Belgium","Euro","BE3871272022","BE3871272022=",null,42798,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":8629500},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":8.6720000000000006},8.6720000000000006,8.6669999999999998,32.6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.83399999999999996},0.83399999999999996,"IS","MAT",46450,99.28,"BELGIUM, KINGDOM OF - STATE NOTE",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":8.9749999999999996},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":8567067.7799034696},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":8567367.5999999996},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":5595519.1269120006},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":6111506.7247312982},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":8629500},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":334932.46875},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":8964432.46875},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":77449762.5},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":64721.25}]
["BELGIUM","BESTN / BEGV   0.700 04-Jun-2027",46542,4025500,0,0.7,"Fixed Coupon","Belgium","Euro","BE3871273038","BE3871273038=",null,42890,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":4025500},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":8.8729999999999993},8.8729999999999993,8.8689999999999998,34.299999999999997,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.88400000000000001},0.88400000000000001,"IS","MAT",46542,98.38,"BELGIUM, KINGDOM OF - STATE NOTE",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":9.2249999999999996},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3960159.8044228381},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":3960286.9},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":2554701.8734519999},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2798183.1400594115},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":4025500},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":152868.36249999999},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":4178368.3624999998},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":37135237.5},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":28178.499999999996}]
["BELGIUM","OLO81 / BEGV   0.800 22-Jun-2027",46560,13728000000,13728000000,0.8,"Fixed Coupon","Belgium","Euro","BE0000341504","BE341=",null,42759,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":13728000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":8.8879999999999999},8.8879999999999999,8.8829999999999991,23.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.78300000000000003},0.78300000000000003,"IS","MAT",46560,100.15,"BELGIUM LINEAR BONDS OLO 81",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10.411111111111111},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":9.2750000000000004},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":13748799914.109224},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":13748592000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":8860692572.1599998},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":9707865078.3932571},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":13728000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":601286400.00000012},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":14329286400},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":127327200000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":109824000}]
["BELGIUM","BEGOVT / BEGV   0.650 04-Sep-2027",46634,4162800,4162800,0.65,"Fixed Coupon","Belgium","Euro","BE3871274044","BE3871274044=",null,42982,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":4162800},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":9.1419999999999995},9.1419999999999995,9.1460000000000008,30.9,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.88300000000000001},0.88300000000000001,"IS","MAT",46636,97.888999999999996,"--",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":9.4749999999999996},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":4075009.3793873303},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":4074923.2919999999},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":2584805.3425814398},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2851158.4874965567},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":4162800},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":153555.285},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":4316355.2850000001},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":39442530},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":27058.2}]
["BELGIUM","BEGOVT / BEGV   0.500 04-Dec-2027",46725,2727900,2727900,0.5,"Fixed Coupon","Belgium","Euro","BE3871275058","BE3871275058=",null,43073,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":2727900},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":9.4529999999999994},9.4529999999999994,9.4570000000000007,29.7,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.90300000000000002},0.90300000000000002,"IS","MAT",46727,96.262,"--",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":9.7249999999999996},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2625988.2384320376},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":2625931.0980000002},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":1633014.0312242399},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1816174.4110024937},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":2727900},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":80814.037500000006},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":2808714.0375000001},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":26528827.5},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":13639.5}]
["BELGIUM","OLO31 / BEGV   5.500 28-Mar-2028",46840,19344939136,19344939136,5.5,"Fixed Coupon","Belgium","Euro","BE0000291972","BE291=",null,35852,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":19344939136},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":8.0500000000000007},8.0500000000000007,8.0169999999999995,20.399999999999999,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.75700000000000001},0.75700000000000001,"IS","MAT",46840,145.68600000000001,"BELGIUM LINEAR BONDS OLO 31",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30.088888888888889},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":10.041666666666666},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":28184832930.150379},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":28182868029.672958},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":19107984524.118267},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":20471693767.474781},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":19344939136},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":6640956397.5626659},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":25985895533.562668},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":194255430490.66666},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1063971652.48}]
["BELGIUM","OLO85 / BEGV   0.800 22-Jun-2028",46926,5000000000,5000000000,0.8,"Fixed Coupon","Belgium","Euro","BE0000345547","BE345=",null,43123,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":5000000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":9.843},9.843,9.8379999999999992,25.9,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.91700000000000004},0.91700000000000004,"IS","MAT",46926,98.861999999999995,"BELGIUM LINEAR BONDS OLO 85",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10.41388888888889},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":10.275},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":4942885491.3471079},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":4943100000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":2996902668},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3370084314.5501251},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":5000000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":259000000.00000003},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":5259000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":51375000000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":40000000}]
["BELGIUM","OLO75 / BEGV   1.000 22-Jun-2031",48021,10193000000,10193000000,1,"Fixed Coupon","Belgium","Euro","BE0000335449","BE335=",null,42052,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":10193000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":12.327},12.327,12.307,26,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.133},1.133,"IS","MAT",48022,98.37,"BELGIUM LINEAR BONDS OLO 75",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":16.347222222222221},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":13.275},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":10026786006.337204},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":10026854100},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":5082812880.3719997},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":6208672290.1413765},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":10193000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":965786750.00000012},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":11158786750},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":135312075000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":101930000}]
["BELGIUM","OLO66 / BEGV   4.000 28-Mar-2032",48301,8204000000,8204000000,4,"Fixed Coupon","Belgium","Euro","BE0000326356","BE326=",null,40989,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":8204000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":11.145},11.145,11.076000000000001,25.2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.0940000000000001},1.0940000000000001,"IS","MAT",48303,137.62,"BELGIUM LINEAR BONDS OLO 66",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":20.019444444444446},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":14.041666666666666},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":11291601815.431278},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":11290344800},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":6257109088.1600008},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":7319077524.6971064},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":8204000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":3360905333.3333335},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":11564905333.333334},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":115197833333.33333},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":328160000}]
["BELGIUM","OLO86 / BEGV   1.250 22-Apr-2033",48691,4500000000,4500000000,1.25,"Fixed Coupon","Belgium","Euro","BE0000346552","BE346=",null,43164,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":4500000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":13.766},13.766,13.726000000000001,32.5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.2729999999999999},1.2729999999999999,"IS","MAT",48691,99.68,"BELGIUM LINEAR BONDS OLO 86",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":15.130555555555556},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":15.108333333333333},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":4485856145.580143},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":4485600000.000001},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":2015649216.0000002},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2646300556.105185},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":4500000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":636093750},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":5136093750},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":67987500000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":56250000}]
["BELGIUM","OLO73 / BEGV   3.000 22-Jun-2034",49117,7250000000,7250000000,3,"Fixed Coupon","Belgium","Euro","BE0000333428","BE333=",null,41716,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":7250000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":13.189},13.189,13.102,34.299999999999997,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.276},1.276,"IS","MAT",49117,125.19,"BELGIUM LINEAR BONDS OLO 73",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":20.261111111111113},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":16.274999999999999},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":9076421027.4632225},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":9076275000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":4287995360.9999995},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":5476990781.9724073},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":7250000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":2713312499.9999995},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":9963312500},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":117993749999.99998},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":217500000}]
["BELGIUM","OLO44 / BEGV   5.000 28-Mar-2035",49396,19604692800,19634692800,5,"Fixed Coupon","Belgium","Euro","BE0000304130","BE304=",null,38126,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":19604692800},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":12.542},12.542,12.422000000000001,33.1,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.2410000000000001},1.2410000000000001,"IS","MAT",49396,157.41399999999999,"BELGIUM LINEAR BONDS OLO 44",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30.858333333333334},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":17.041666666666668},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":30861659607.674461},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":30860531124.191998},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":15378419869.807358},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":19080678783.220032},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":19604692800},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":12979940358.000002},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":32584633158},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":334096639800},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":980234640}]
["BELGIUM","OLO84 / BEGV   1.450 22-Jun-2037",50213,3000000000,3000000000,1.45,"Fixed Coupon","Belgium","Euro","BE0000344532","BE344=",null,42886,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":3000000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":16.652000000000001},16.652000000000001,16.577999999999999,40.6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.421},1.421,"IS","MAT",50213,100.49,"BELGIUM LINEAR BONDS OLO 84",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":20.06111111111111},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":19.274999999999999},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3014578949.5788217},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":3014700000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":1006668623.9999995},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1596802121.9763458},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":3000000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":673162499.99999988},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":3673162500},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":57824999999.999992},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":43500000}]
["BELGIUM","BEGOVT / BEGV   4.024 05-Nov-2037",50349,250000000,250000000,4.0244999999999997,"Fixed Coupon","Belgium","Euro","BE0933387533","BE0933387533=",null,39363,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":250000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":14.689},14.689,14.548999999999999,58.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.5529999999999999},1.5529999999999999,"IS","MAT",50349,141.56700000000001,"--",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30.074999999999999},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":19.644444444444446},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":353922383.89915913},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":353917500},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":145969733.69999999},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":204987724.83161882},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":250000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":159414916.66666666},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":409414916.66666663},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":4911111111.1111116},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":10061249.999999998}]
["BELGIUM","BEGOVT / BEGV   4.088 05-Nov-2037",50349,250000000,250000000,4.0880000000000001,"Fixed Coupon","Belgium","Euro","BE0933489586","BE0933489586=",null,39364,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":250000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":14.65},14.65,14.509,58.9,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.5529999999999999},1.5529999999999999,"IS","MAT",50349,142.63499999999999,"--",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30.072222222222223},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":19.644444444444446},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":356592451.21762836},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":356587500},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":147627225},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":206857714.67341945},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":250000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":161930222.22222224},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":411930222.22222221},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":4911111111.1111116},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":10220000}]
["BELGIUM","BEGOVT / BEGV   3.994 05-Nov-2037",50349,250000000,250000000,3.9940000000000002,"Fixed Coupon","Belgium","Euro","BE0933386527","BE0933386527=",null,39363,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":250000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":14.708},14.708,14.569000000000001,58.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.5529999999999999},1.5529999999999999,"IS","MAT",50349,141.054,"--",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30.074999999999999},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":19.644444444444446},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":352639910.6202094},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":352635000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":145172776.79999998},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":204089540.73437604},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":250000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":158206777.77777779},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":408206777.77777779},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":4911111111.1111116},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":9985000}]
["BELGIUM","BEGOVT / BEGV   4.088 05-Nov-2037",50349,250000000,250000000,4.0880000000000001,"Fixed Coupon","Belgium","Euro","BE0933488570","BE0933488570=",null,39364,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":250000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":14.65},14.65,14.509,58.9,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.5529999999999999},1.5529999999999999,"IS","MAT",50349,142.63499999999999,"--",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30.072222222222223},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":19.644444444444446},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":356592451.21762836},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":356587500},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":147627225},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":206857714.67341945},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":250000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":161930222.22222224},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":411930222.22222221},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":4911111111.1111116},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":10220000}]
["BELGIUM","OLO76 / BEGV   1.900 22-Jun-2038",50578,6627000000,6627000000,1.9,"Fixed Coupon","Belgium","Euro","BE0000336454","BE336=",null,42263,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":6627000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":16.82},16.82,16.719000000000001,43.2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.4530000000000001},1.4530000000000001,"IS","MAT",50578,107.8,"BELGIUM LINEAR BONDS OLO 76",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":22.766666666666666},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":20.274999999999999},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":7143994138.7547865},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":7143906000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":2337486043.1999998},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3780547098.1381135},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":6627000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":2074416674.9999998},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":8701416675},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":134362424999.99998},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":125913000}]
["BELGIUM","OLO60 / BEGV   4.250 28-Mar-2041",51588,17299000000,17299000000,4.25,"Fixed Coupon","Belgium","Euro","BE0000320292","BE320=",null,40289,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":17299000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":16.234999999999999},16.234999999999999,16.033999999999999,42.9,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.47},1.47,"IS","MAT",51588,154,"BELGIUM LINEAR BONDS OLO 60",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30.93611111111111},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":23.041666666666668},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":26640914204.475018},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":26640460000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":9340145275.9999981},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":14571725854.51342},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":17299000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":14146617645.833336},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":31445617645.833336},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":398597791666.66669},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":735207500}]
["BELGIUM","BESTN / BEGV   1.965 11-Mar-2044 MTN",52667,53343570,53343570,1.9650000000000001,"Fixed Coupon","Belgium","Japanese Yen","BE6264339795","BE6264339795=",null,41709,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":53343570},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":20.925999999999998},20.925999999999998,20.754000000000001,44.2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.0900000000000001},1.0900000000000001,"IS","MAT",52667,119.76600000000001,"BELGIUM, KINGDOM OF - STATE NOTE",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":25.994444444444444},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":63859727.409945704},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":63887460.0462},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":10411100.489128752},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":29603614.997824289},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":53343570},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":23264242.201375},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":76607812.201375008},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1386636466.8333333},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1048201.1505}]
["BELGIUM","OLO71 / BEGV   3.750 22-Jun-2045",53135,9737000000,9737000000,3.75,"Fixed Coupon","Belgium","Euro","BE0000331406","BE331=",null,41534,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":9737000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":18.882000000000001},18.882000000000001,18.585999999999999,44.5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.5940000000000001},1.5940000000000001,"IS","MAT",53135,147.38999999999999,"BELGIUM LINEAR BONDS OLO 71",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":31.763888888888889},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":27.274999999999999},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":14351221531.421015},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":14351364299.999998},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":3512065871.4959989},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":7254588827.5547457},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":9737000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":8571602812.499999},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":18308602812.5},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":265576675000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":365137500}]
["BELGIUM","OLO78 / BEGV   1.600 22-Jun-2047",53865,8858000000,8858000000,1.6,"Fixed Coupon","Belgium","Euro","BE0000338476","BE338=",null,42437,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":8858000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":23.062000000000001},23.062000000000001,22.81,43.3,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.6870000000000001},1.6870000000000001,"IS","MAT",53867,97.99,"BELGIUM LINEAR BONDS OLO 78",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":31.288888888888888},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":29.274999999999999},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":8681112182.7678051},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":8679954200},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":672870049.58399904},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3752880206.9120908},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":8858000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":3610520800},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":12468520800},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":259317950000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":141728000}]
["BELGIUM","OLO83 / BEGV   2.250 22-Jun-2057",57518,3000000000,3000000000,2.25,"Fixed Coupon","Belgium","Euro","BE0000343526","BE343=",null,42780,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":3000000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":26.565999999999999},26.565999999999999,25.890999999999998,44,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.853},1.853,"IS","MAT",57518,111,"BELGIUM LINEAR BONDS OLO 83",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":40.355555555555554},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":39.274999999999999},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3330231188.2828302},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":3330000000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":-208591200.00000006},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1351038193.6247916},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":3000000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":2394562500},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":5394562500},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":117825000000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":67500000}]
["BELGIUM","OLO80 / BEGV   2.150 22-Jun-2066",60805,3000000000,3000000000,2.15,"Fixed Coupon","Belgium","Euro","BE0000340498","BE340=",null,42496,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":3000000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":30.396000000000001},30.396000000000001,29.47,48.1,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.9279999999999999},1.9279999999999999,"IS","MAT",60805,106.94,"BELGIUM LINEAR BONDS OLO 80",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":50.12777777777778},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":48.274999999999999},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3208032007.0759134},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":3208200000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":-692457887.99999988},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1206655390.985656},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":3000000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":2868637499.9999995},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":5868637500},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":144825000000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":64499999.999999993}]
["BELGIUM","BELGIU / BEGV   5.000 24-Apr-2018 MTN",43214,253699724,253699724,5,"Fixed Coupon","Eurobond","Great Britain Pound","BE0118988667","BE016737607=",null,37735,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":253699724},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.111},0.111,0.112,14.6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.50600000000000001},0.50600000000000001,"IS","MAT",43214,100.502,"BELGIUM, KINGDOM OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":15},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.11388888888888889},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":254994555.17660996},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":254973296.61447999},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":253841215.17751169},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":253838986.1210734},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":253699724},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":143516524.42388889},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":397216248.42388892},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":28893579.677777778},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":12684986.200000001}]
["BELGIUM","BELGIU / BEGV   1.500 22-Jun-2018 MTN",43273,810898476,810898476,1.5,"Fixed Coupon","Eurobond","U.S. Dollar","BE6253986085","BE094263042=",null,41435,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":810898476},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.27100000000000002},0.27100000000000002,0.27100000000000002,36.700000000000003,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.09},2.09,"IS","MAT",43273,99.834000000000003,"BELGIUM, KINGDOM OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5.0333333333333332},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.27500000000000002},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":809600049.88874507},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":809552384.52984011},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":800776836.68153656},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":801042810.74375165},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":810898476},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":18346578.019500006},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":829245054.01950002},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":222997080.90000001},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":12163477.139999999}]
["BELGIUM","BELGIU / BEGV         26-Sep-2018 MTN",43369,189096000,189096000,0,"Discount/Zero Coupon","Eurobond","Euro","BE6279398067","BE125355072=",null,42181,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":189096000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.53500000000000003},0.53500000000000003,0.53800000000000003,15.5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.51600000000000001},-0.51600000000000001,"IS","MAT",43369,100.276,"BELGIUM, KINGDOM OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":3.25},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.53611111111111109},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":189621184.79538509},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":189617904.96000001},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":185560081.79385599},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":185655855.19142112},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":189096000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":189096000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":101376466.66666666},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["BELGIUM","BELGIU / BEGV   1.125 21-Dec-2018 MTN",43455,676532598,676532598,1.125,"Fixed Coupon","Eurobond","Great Britain Pound","BE6277101372","BE120573322=",null,42082,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":676532598},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.76600000000000001},0.76600000000000001,0.77,-2.2999999999999998,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.60199999999999998},0.60199999999999998,"IS","MAT",43455,100.401,"BELGIUM, KINGDOM OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":3.7555555555555555},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.77222222222222225},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":679250430.56515098},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":679245493.71797991},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":658433411.79046106},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":659078141.67761564},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":676532598},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":5539110.646125},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":682071708.64612496},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":522433506.23333335},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":7610991.7275}]
["BELGIUM","BELGIU / BEGV   1.125 03-Aug-2019 MTN",43680,2432695427,2432695427,1.125,"Fixed Coupon","Eurobond","U.S. Dollar","BE6288481680","BE146621236=",null,42585,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":2432695427},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.361},1.361,1.369,25.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.4169999999999998},2.4169999999999998,"IS","MAT",43682,98.248999999999995,"BELGIUM, KINGDOM OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":3},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.3888888888888888},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2390268799.9338851},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":2390098930.0732298},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":2259981944.3200431},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2266669104.6059442},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":2432695427},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":16116607.203875015},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":2448812034.2038751},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":3378743648.6111112},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":27367823.553749997}]
["BELGIUM","BELGIU / BEGV   9.375 21-Feb-2020",43882,225510866,225510866,9.375,"Fixed Coupon","Eurobond","Great Britain Pound","XS0055585573","BE005558557=",null,34751,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":225510866},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.845},1.845,1.85,43.7,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.266},1.266,"IS","MAT",43882,115.401,"BELGIUM, KINGDOM OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":25},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.9388888888888889},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":260317903.32761499},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":260241794.47265998},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":241035950.04057768},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":242177076.93755996},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":225510866},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":489194144.21354169},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":714705010.21354175},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":437240512.41111112},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":21141643.6875}]
["BELGIUM","BELGIU / BEGV         28-May-2021 MTN",44344,50000000,50000000,0,"Discount/Zero Coupon","Eurobond","Euro","BE0364779596","BE014695605=",null,37404,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":50000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":3.2080000000000002},3.2080000000000002,3.2090000000000001,16.2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.17899999999999999},-0.17899999999999999,"IS","MAT",44344,100.577,"BELGIUM, KINGDOM OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":19},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":3.2083333333333335},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":50288230.726494268},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":50288500},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":43835479.68},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":44332439.465307593},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":50000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":50000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":160416666.66666669},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["BELGIUM","BEBL / BEGV         09-Jun-2021 MTN",44356,108376000,108376000,0,"Fixed Coupon","Eurobond","Euro","BE6283016358","BE133262415=",null,42347,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":108376000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":3.2389999999999999},3.2389999999999999,3.242,16.899999999999999,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.16600000000000001},-0.16600000000000001,"IS","MAT",44356,100.539,"BELGIUM, KINGDOM OF - T-BILL",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5.5},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":3.2388888888888889},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":108960745.60696192},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":108960146.64},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":94843270.041321591},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":95942497.291318581},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":108376000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":108376000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":351017822.22222221},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["BELGIUM","BELGIU / BEGV         05-Apr-2022 MTN",44656,50000000,50000000,0,"Discount/Zero Coupon","Eurobond","Euro","BE0364162249","BE014555277=",null,37351,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":50000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":4.0590000000000002},4.0590000000000002,4.0609999999999999,12.3,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-5.6000000000000001E-2},-5.6000000000000001E-2,"IS","MAT",44656,100.22799999999999,"BELGIUM, KINGDOM OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":20},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":4.0611111111111109},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":50113872.434886955},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":50114000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":41977490.959999993},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":42731257.258537017},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":50000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":50000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":203055555.55555555},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["BELGIUM","BELGIU / BEGV         23-May-2022 MTN",44704,50000000,50000000,0,"Discount/Zero Coupon","Eurobond","Euro","BE0364554288","BE014635670=",null,37399,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":50000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":4.1920000000000002},4.1920000000000002,4.1929999999999996,11.4,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-3.5999999999999997E-2},-3.5999999999999997E-2,"IS","MAT",44704,100.151,"BELGIUM, KINGDOM OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":20},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":4.1944444444444446},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":50075570.645007759},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":50075500},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":41678840.160000004},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":42477141.214748569},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":50000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":50000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":209722222.22222224},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["BELGIUM","BELGIU / BEGV   0.951 28-Sep-2022 FRN MTN",44832,290000000,290000000,0.95099999999999996,"Floating Coupon","Eurobond","Euro","BE6239501735","BE079935018=",null,41088,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":290000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":3.9E-2},3.9E-2,"--","--",{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.38300000000000001},-0.38300000000000001,"IS","MAT",44832,106.134,"BELGIUM, KINGDOM OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10.25},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":4.541666666666667},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":307757916.99964148},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":307788600},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":307308449.78400004},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":258145931.9089157},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":290000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":2045442.5000000012},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":292045442.5},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1317083333.3333335},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":2757900}]
["BELGIUM","BELGIU / BEGV   0.171 22-Jun-2023 FRN MTN",45099,105000000,105000000,0.17100000000000001,"Floating Coupon","Eurobond","Euro","BE6251106389","BE090306308=",null,41345,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":105000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":9.1999999999999998E-2},9.1999999999999998E-2,"--","--",{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.38300000000000001},-0.38300000000000001,"IS","MAT",45099,102.96,"BELGIUM, KINGDOM OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10.277777777777779},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":5.2750000000000004},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":108105685.31983128},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":108108000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":107710162.56},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":87902804.48094821},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":105000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":264836.25000000012},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":105264836.25},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":553875000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":179550.00000000003}]
["BELGIUM","BELGIU / BEGV   0.141 22-Jun-2024 FRN MTN",45465,300000000,300000000,0.14099999999999999,"Floating Coupon","Eurobond","Euro","BE6262130048","BE102078195=",null,41661,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":300000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":2.1999999999999999E-2},2.1999999999999999E-2,"--","--",{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.33200000000000002},-0.33200000000000002,"IS","MAT",45467,103.015,"BELGIUM, KINGDOM OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10.416666666666666},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":6.2750000000000004},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":309012749.24709141},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":309045000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":308773040.39999998},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":241637548.11246172},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":300000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":1046925.0000000001},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":301046925},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1882500000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":422999.99999999994}]
["BELGIUM","BELGIU / BEGV   2.875 18-Sep-2024 MTN",45553,810898476,810898476,2.875,"Fixed Coupon","Eurobond","U.S. Dollar","BE6271706747","BE111186774=",null,41900,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":810898476},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":5.8550000000000004},5.8550000000000004,5.8559999999999999,32.1,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.125},3.125,"IS","MAT",45553,98.536000000000001,"BELGIUM, KINGDOM OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":6.5138888888888893},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":799115667.05710471},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":799026922.31136},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":611894817.10603952},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":636138122.13465297},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":810898476},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":63269790.465958349},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":874168266.46595836},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":5282102572.833334},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":23313331.185000002}]
["BELGIUM","BELGIU / BEGV   0.072 22-Oct-2024 FRN MTN",45587,300000000,300000000,7.1999999999999995E-2,"Floating Coupon","Eurobond","Euro","BE6265777621","BE105952384=",null,41751,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":300000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.108},0.108,"--","--",{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.28100000000000003},-0.28100000000000003,"IS","MAT",45587,102.364,"BELGIUM, KINGDOM OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10.5},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":6.6083333333333334},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":307073641.2752161},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":307092000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":305765362.56},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":236926012.07835519},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":300000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":606600},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":300606600},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1982500000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":215999.99999999997}]
["BELGIUM","BELGIU / BEGV   4.192 09-Jul-2025 MTN",45847,188537195,188537195,4.1920000000000002,"Fixed Coupon","Eurobond","Norwegian Krone","BE6254687302","BE094973783=",null,41464,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":188537195},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":6.266},6.266,6.2619999999999996,78.599999999999994,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.5339999999999998},2.5339999999999998,"IS","MAT",45847,110.94199999999999,"BELGIUM, KINGDOM OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":12},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":7.322222222222222},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":209190900.51703498},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":209166934.87689999},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":156741334.31935379},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":163473070.17638573},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":188537195},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":27837810.121831112},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":216375005.12183112},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1380511238.9444444},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":7903479.2143999999}]
["BELGIUM","BELGIU / BEGV   1.910 27-Jul-2026 MTN",46230,76205101,76205101,1.91,"Fixed Coupon","Eurobond","Japanese Yen","BE6223606862","BE065083078=",null,40751,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":76205101},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":7.79},7.79,7.7889999999999997,32.5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.318},0.318,"IS","MAT",46230,113.142,"BELGIUM, KINGDOM OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":15},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":8.3722222222222218},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":86212447.594039828},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":86219975.373419985},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":59353831.047062315},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":63537925.482344024},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":76205101},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":6654949.1341627771},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":82860050.134162784},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":638006040.03888881},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1455517.4290999998}]
["BELGIUM","BELGIU / BEGV   4.500 25-May-2028 MTN",46898,75000000,75000000,4.5,"Fixed Coupon","Eurobond","Euro","BE6221228362","BE063217891=",null,40688,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":75000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":8.407},8.407,8.3759999999999994,43.5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.0169999999999999},1.0169999999999999,"IS","MAT",46898,133.57599999999999,"BELGIUM, KINGDOM OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":17},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":10.199999999999999},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":100188179.8910715},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":100182000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":66492797.039999999},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":71962215.804544121},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":75000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":21599999.999999996},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":96600000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":765000000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":3375000}]
["BELGIUM","BELGIU / BEGV   4.250 18-Sep-2028 MTN",47014,52371443,52371443,4.25,"Fixed Coupon","Eurobond","Norwegian Krone","BE6257811503","BE097185751=",null,41535,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":52371443},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":8.5609999999999999},8.5609999999999999,8.5429999999999993,70.5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.6850000000000001},2.6850000000000001,"IS","MAT",47014,114.154,"BELGIUM, KINGDOM OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":15},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":10.513888888888889},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":59793388.131807677},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":59784097.042220004},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":39311630.851082183},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":42956108.25678134},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":52371443},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":14943682.093243059},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":67315125.093243062},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":550627532.65277779},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":2225786.3275000001}]
["BELGIUM","BELGIU / BEGV   0.242 24-Dec-2029 FRN MTN",47476,100000000,100000000,0.24149999999999999,"Floating Coupon","Eurobond","Euro","BE6248289348","BE087572994=",null,41292,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":100000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.28100000000000003},0.28100000000000003,"--","--",{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.17299999999999999},-0.17299999999999999,"IS","MAT",47476,104.95,"BELGIUM, KINGDOM OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":16.933333333333334},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":11.780555555555555},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":104937454.91766156},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":104950000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":103770362},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":66503538.80409079},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":100000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":1927304.1666666665},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":101927304.16666667},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1178055555.5555556},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":241500}]
["BELGIUM","BELGIU / BEGV   2.500 01-Apr-2030 MTN",47574,85591986,85591986,2.5,"Fixed Coupon","Eurobond","Swiss Franc","BE6000679652","BE049460619=",null,40269,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":85591986},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":10.48},10.48,10.455,42.9,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.61799999999999999},0.61799999999999999,"IS","MAT",47574,121.78100000000001,"BELGIUM, KINGDOM OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":20},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":12.05},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":104242035.86879836},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":104234776.47066},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":60539558.174159333},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":69121006.610911548},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":85591986},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":17653347.112500004},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":103245333.11250001},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1031383431.3000001},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":2139799.65}]
["BELGIUM","BELGIU / BEGV   0.212 28-Sep-2030 FRN MTN",47754,175000000,175000000,0.21199999999999999,"Floating Coupon","Eurobond","Euro","BE6203178288","BE054253354=",null,40449,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":175000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":3.9E-2},3.9E-2,"--","--",{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.17299999999999999},-0.17299999999999999,"IS","MAT",47756,104.926,"BELGIUM, KINGDOM OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":20},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":12.541666666666666},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":183549762.35099036},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":183620500},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":183334052.02000001},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":112906106.0030791},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":175000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":3243158.333333333},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":178243158.33333334},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":2194791666.6666665},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":371000}]
["BELGIUM","BELGIU / BEGV   4.090 10-Nov-2031 MTN PUT",48162,50000000,50000000,4.09,"Fixed Coupon","Eurobond","Euro","BE6228424543","BE070477696=",null,40857,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":50000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":10.653},10.653,10.379,205.2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.38100000000000001},0.38100000000000001,"IS","PUT",44510,113.456,"BELGIUM, KINGDOM OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":20},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":13.658333333333333},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":74635923.648851857},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":56728000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":32555064.639999997},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":48527903.518572576},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":50000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":20160291.666666668},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":70160291.666666672},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":682916666.66666663},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":2045000}]
["BELGIUM","BELGIU / BEGV   3.980 10-Nov-2031 MTN PUT",48162,300000000,300000000,3.98,"Fixed Coupon","Eurobond","Euro","BE6228117386","BE069994253=",null,40857,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":300000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":10.712999999999999},10.712999999999999,10.409000000000001,198.2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.38100000000000001},0.38100000000000001,"IS","PUT",44510,113.057,"BELGIUM, KINGDOM OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":20},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":13.658333333333333},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":443431689.20822519},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":339171000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":193829443.08000001},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":287828645.58654845},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":300000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":117708500},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":417708500},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":4097500000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":11940000}]
["BELGIUM","BELGIU / BEGV   5.700 28-May-2032 MTN",48362,112755433,112755433,5.7,"Fixed Coupon","Eurobond","Great Britain Pound","BE0365452532","BE014854843=",null,37407,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":112755433},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":10.337},10.337,10.275,68.3,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.3769999999999998},2.3769999999999998,"IS","MAT",48362,139.44900000000001,"BELGIUM, KINGDOM OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":29.994444444444444},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":14.208333333333334},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":157489087.61357957},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":157236323.76417002},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":92222248.614161},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":105758343.19017774},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":112755433},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":66894979.513075009},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":179650412.51307499},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1602066777.2083335},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":6427059.6809999999}]
["BELGIUM","BELGIU / BEGV   4.050 24-Jun-2033 MTN",48754,104742886,104742886,4.05,"Fixed Coupon","Eurobond","Norwegian Krone","BE6254246745","BE094559391=",null,41449,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":104742886},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":11.52},11.52,11.441000000000001,49.5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.7850000000000001},2.7850000000000001,"IS","MAT",48754,115.556,"BELGIUM, KINGDOM OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":20},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":15.280555555555555},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":121051335.6884951},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":121036689.34615999},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":65262982.895449474},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":78005416.117990255},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":104742886},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":48701514.131774999},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":153444400.13177499},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1600529488.5722222},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":4242086.8830000004}]
["BELGIUM","BELGIU / BEGV   4.200 18-Jul-2033 MTN",48778,104742886,104742886,4.2,"Fixed Coupon","Eurobond","Norwegian Krone","BE6255948307","BE095276555=",null,41473,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":104742886},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":11.513999999999999},11.513999999999999,11.430999999999999,49.4,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.7850000000000001},2.7850000000000001,"IS","MAT",48778,117.461,"BELGIUM, KINGDOM OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":20},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":15.347222222222221},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":123049135.19359677},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":123032041.32445998},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":66368404.372066706},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":79407913.702112898},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":104742886},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":50798553.995233335},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":155541439.99523333},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1607512347.6388888},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":4399201.2120000003}]
["BELGIUM","BELGIU / BEGV   2.875 28-Mar-2034 MTN",49031,575000000,575000000,2.875,"Fixed Coupon","Eurobond","Euro","BE6263902304","BE103392136=",null,41687,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":575000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":13.007},13.007,12.923,44.4,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.3759999999999999},1.3759999999999999,"IS","MAT",49031,121.444,"BELGIUM, KINGDOM OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":20.113888888888887},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":16.041666666666668},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":698314032.02962017},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":698303000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":334989915.15999997},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":422981085.7314657},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":575000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":202370052.08333337},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":777370052.08333337},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":9223958333.333334},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":16531250}]
["BELGIUM","BELGIU / BEGV   3.900 29-Mar-2040 MTN PUT",51224,700000000,700000000,3.9,"Fixed Coupon","Eurobond","Euro","BE6000712016","BE049742045=",null,40266,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":700000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":15.327},15.327,14.6,142.69999999999999,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.5840000000000001},1.5840000000000001,"IS","PUT",47511,124.896,"BELGIUM, KINGDOM OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":22.044444444444444},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":999680385.48860741},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":874272000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":338273322.23999995},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":552618565.2483232},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":700000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":498073333.33333331},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":1198073333.3333333},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":15431111111.111111},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":27300000}]
["BELGIUM","BELGIU / BEGV   4.550 09-Dec-2041 MTN PUT",51844,50000000,50000000,4.55,"Fixed Coupon","Eurobond","Euro","BE6229461247","BE071770583=",null,40886,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":50000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":15.196},15.196,14.208,254.6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.44900000000000001},0.44900000000000001,"IS","PUT",44539,115.173,"BELGIUM, KINGDOM OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":23.738888888888887},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":96074245.683629856},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":57586500},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":22583121.839999996},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":50731197.35656514},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":50000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":45360972.222222216},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":95360972.222222209},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1186944444.4444444},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":2275000}]
["BELGIUM","BELGIU / BEGV   3.240 22-May-2043 MTN",52373,85000000,85000000,3.24,"Fixed Coupon","Eurobond","Euro","BE6253189847","BE093515200=",null,41416,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":85000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":18.178000000000001},18.178000000000001,17.957999999999998,55.3,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.67},1.67,"IS","MAT",52373,132.06800000000001,"BELGIUM, KINGDOM OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":25.191666666666666},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":112259631.91412148},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":112257800.00000001},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":30632908.464000005},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":57650861.210339241},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":85000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":58912650.000000007},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":143912650},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":2141291666.6666667},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":2754000.0000000005}]
["BELGIUM","BELGIU / BEGV   1.795 27-Jun-2044 MTN",52775,53343570,53343570,1.7949999999999999,"Fixed Coupon","Eurobond","Japanese Yen","BE6268662374","BE108197188=",null,41817,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":53343570},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":21.300999999999998},21.300999999999998,21.132000000000001,47.6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.1339999999999999},1.1339999999999999,"IS","MAT",52775,114.995,"BELGIUM, KINGDOM OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":26.288888888888888},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":61320267.173631519},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":61342438.321500003},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":9076227.1740491372},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":27953836.888441294},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":53343570},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":21533495.255066667},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":74877065.255066663},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1402343184.6666665},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":957517.08150000009}]
["BELGIUM","BELGIU / BEGV   3.800 18-Jul-2044 MTN",52796,81089848,81089848,3.8,"Fixed Coupon","Eurobond","U.S. Dollar","BE6268952361","BE108526645=",null,41838,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":81089848},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":16.231999999999999},16.231999999999999,16.106000000000002,96.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":4.0419999999999998},4.0419999999999998,"IS","MAT",52796,96.094999999999999,"BELGIUM, KINGDOM OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":26.347222222222221},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":77944055.517152026},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":77923289.435599998},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":27329256.070853632},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":43889669.406536758},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":81089848},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":69477331.267244443},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":150567179.26724446},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":2136492245.2222221},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":3081414.2239999999}]
["BELGIUM","BELGIU / BEGV   3.625 21-Oct-2052 MTN",55813,220000000,220000000,3.625,"Fixed Coupon","Eurobond","Euro","BE6209526712","BE055156115=",null,40471,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":220000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":22.22},22.22,21.678000000000001,66,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.9450000000000001},1.9450000000000001,"IS","MAT",55813,142.02099999999999,"BELGIUM, KINGDOM OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":42.00277777777778},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":34.605555555555554},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":312458315.38389915},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":312446199.99999994},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":34744017.44000002},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":145783189.72069427},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":220000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":245674305.55555552},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":465674305.55555552},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":7613222222.2222223},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":7974999.9999999991}]
["BELGIUM","BELGIU / BEGV   3.940 10-Jul-2053 '23 MTN",56075,52000000,52000000,3.94,"Fixed Coupon","Eurobond","Euro","BE6254706490","BE094976529=",null,41465,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":52000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":20.109000000000002},20.109000000000002,4.8959999999999999,54.7,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.58599999999999997},0.58599999999999997,"IS","CALL",45117,117.526,"BELGIUM, KINGDOM OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":40},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":35.325000000000003},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":107504799.89882761},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":61113520},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":11956249.052799994},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":46177888.973914035},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":52000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":64588420},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":116588420},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1836900000.0000002},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":2048799.9999999998}]
["BELGIUM","BELGIU / BEGV   3.520 29-Jul-2053 '32 MTN",56094,50000000,50000000,3.52,"Fixed Coupon","Eurobond","Euro","BE6254423575","BE094740088=",null,41484,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":50000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":21.716000000000001},21.716000000000001,12.584,62.3,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.5720000000000001},1.5720000000000001,"IS","CALL",48424,124.88200000000001,"BELGIUM, KINGDOM OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":40},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":35.37777777777778},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":76276628.74156639},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":62441000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":8202249.7599999942},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":34290673.0167844},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":50000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":55576888.888888896},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":105576888.8888889},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1768888888.8888891},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1760000}]
["BELGIUM","BELGIU / BEGV   3.500 29-Jul-2053 '33 MTN",56094,50000000,50000000,3.5,"Fixed Coupon","Eurobond","Euro","BE6254422569","BE094739870=",null,41484,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":50000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":21.798999999999999},21.798999999999999,13.272,63.2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.621},1.621,"IS","CALL",48789,125.379,"BELGIUM, KINGDOM OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":40},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":35.37777777777778},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":75144417.112623155},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":62689500},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":8026763.580000001},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":33858869.240804285},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":50000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":55261111.111111119},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":105261111.11111112},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1768888888.8888891},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1750000.0000000002}]
["BELGIUM","BELGIU / BEGV   3.590 03-Jun-2058 '23 MTN",57864,50000000,50000000,3.59,"Fixed Coupon","Eurobond","Euro","BE6253177727","BE093498330=",null,41428,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":50000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":22.265000000000001},22.265000000000001,5.0830000000000002,57,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.61299999999999999},0.61299999999999999,"IS","CALL",45080,115.251,"BELGIUM, KINGDOM OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":45},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":40.222222222222221},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":102917964.54930517},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":57625500},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":6304229.6999999927},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":40719292.914055981},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":50000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":65377888.888888888},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":115377888.8888889},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":2011111111.1111112},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1795000}]
["BELGIUM","BELGIU / BEGV   2.500 09-Sep-2115 MTN",78780,75000000,75000000,2.5,"Fixed Coupon","Eurobond","Euro","BE6280748953","BE128507574=",null,42256,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":75000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":41.334000000000003},41.334000000000003,39.487000000000002,49.9,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.9810000000000001},1.9810000000000001,"IS","MAT",78780,122.32,"BELGIUM, KINGDOM OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":100},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":97.488888888888894},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":91746412.324387178},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":91740000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":-59939246.400000006},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":31500817.316910222},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":75000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":175666666.66666669},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":250666666.66666669},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":7311666666.666667},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1875000}]
["BELGIUM","BELGIU / BEGV   2.300 06-May-2116 MTN",79020,100000000,100000000,2.2999999999999998,"Fixed Coupon","Eurobond","Euro","BE6286271893","BE140198625=",null,42496,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":100000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":41.715000000000003},41.715000000000003,39.866,49.6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.9810000000000001},1.9810000000000001,"IS","MAT",79020,113.751,"BELGIUM, KINGDOM OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":100},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":98.147222222222226},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":113754622.52847166},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":113751000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":-76053918.600000039},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":38660759.687386021},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":100000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":216998611.1111111},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":316998611.1111111},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":9814722222.2222233},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":2300000}]
["BELGIUM","BELGIU / BEGV   1.625 15-Jan-2020 MTN",43845,1216347713,1216347713,1.625,"Fixed Coupon","United States","U.S. Dollar","BE6298583822","629858382=",null,43013,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":1216347713},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.79},1.79,1.7929999999999999,21.9,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.4649999999999999},2.4649999999999999,"CB","MAT",43845,98.5,"BELGIUM, KINGDOM OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":2.2777777777777777},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.8388888888888888},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1198196457.3513627},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":1198102497.3050001},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":1112318358.497962},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1117262448.6475594},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":1216347713},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":6259122.6064791624},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":1222606835.6064792},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":2236728294.4611111},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":19765650.33625}]
["BELGIUM","BELGIU / BEGV   8.875 01-Dec-2024",45627,162179695,162179695,8.875,"Fixed Coupon","United States","U.S. Dollar","US833654AA43","833654AA4=","833654AA4",34669,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":162179695},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":5.2229999999999999},5.2229999999999999,5.2210000000000001,84.3,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.59},3.59,"CB","MAT",45628,131.27350000000001,"BELGIUM, KINGDOM OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":6.7166666666666668},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":212539789.67484441},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":212898961.91582501},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":168420110.79237086},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":172839036.06192639},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":438485000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":373349492529},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":162179695},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":41980889.799479172},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":204160584.79947919},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1089306951.4166667},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":14393447.931249999}]
["CANADA","CATB / CAGV         22-Mar-2018",43181,8600000000,8600000000,0,"Discount/Zero Coupon","Canada","Canadian Dollar","CA1350Z72A16","CA1350Z72A1=","1350Z72A1",42999,"Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":8600000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":2.8000000000000001E-2},2.8000000000000001E-2,2.7E-2,3.7,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.1319999999999999},1.1319999999999999,"IS","MAT",43181,99.968999999999994,"CANADA GOVERNMENT TREASURY BILLS",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.50277777777777777},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.5000000000000001E-2},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":8597580212.7174129},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":8597334000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":8587704985.9199982},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":8589246727.1918774},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2144395000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":699425275549.2627},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":8600000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":8600000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":215000000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["CANADA","CATB / CAGV         05-Apr-2018",43195,9900000000,9900000000,0,"Discount/Zero Coupon","Canada","Canadian Dollar","CA1350Z7ZQ00","CA1350Z7ZQ0=","1350Z7ZQ0",42831,"Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":9900000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":6.4000000000000001E-2},6.4000000000000001E-2,6.5000000000000002E-2,3.1,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.1259999999999999},1.1259999999999999,"IS","MAT",43195,99.926000000000002,"CANADA GOVERNMENT TREASURY BILLS",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.99722222222222223},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":6.1111111111111109E-2},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":9893228084.9130611},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":9892674000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":9867348754.5599995},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":9869802534.6911945},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2144395000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":699425275549.2627},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":9900000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":9900000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":605000000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["CANADA","CATB / CAGV         19-Apr-2018",43209,8100000000,8100000000,0,"Discount/Zero Coupon","Canada","Canadian Dollar","CA1350Z72D54","CA1350Z72D5=","1350Z72D5",43027,"Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":8100000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.10299999999999999},0.10299999999999999,0.10299999999999999,6.9,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.1639999999999999},1.1639999999999999,"IS","MAT",43209,99.879000000000005,"CANADA GOVERNMENT TREASURY BILLS",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.5},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.1},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":8090631473.1932535},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":8090199000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":8056867380.1200008},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":8059318314.9733305},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2144395000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":699425275549.2627},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":8100000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":8100000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":810000000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["CANADA","CANADA / CAGV   0.250 01-May-2018",43221,8223893000,15000000000,0.25,"Fixed Coupon","Canada","Canadian Dollar","CA135087F338","CA135087F33=","135087F33",42405,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":8223893000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.13},0.13,0.13100000000000001,6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.143},1.143,"IS","MAT",43221,99.882000000000005,"CANADA",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":2.2388888888888889},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.13333333333333333},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":8214163996.046217},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":8214188806.2600002},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":8171475024.4674482},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":8171748981.8647804},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2144395000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":699425275549.2627},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":8223893000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":16676227.472222218},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":8240569227.4722223},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1096519066.6666667},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":20559732.5}]
["CANADA","CATB / CAGV         03-May-2018",43223,10200000000,10200000000,0,"Discount/Zero Coupon","Canada","Canadian Dollar","CA1350Z7ZV94","CA1350Z7ZV9=","1350Z7ZV9",42859,"Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":10200000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.14099999999999999},0.14099999999999999,0.14199999999999999,3.7,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.1319999999999999},1.1319999999999999,"IS","MAT",43223,99.838999999999999,"CANADA GOVERNMENT TREASURY BILLS",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.99722222222222223},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.1388888888888889},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":10184065880.505081},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":10183578000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":10126142620.08},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":10129346603.89538},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2144395000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":699425275549.2627},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":10200000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":10200000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1416666666.6666667},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["CANADA","CATB / CAGV         17-May-2018",43237,8100000000,8100000000,0,"Discount/Zero Coupon","Canada","Canadian Dollar","CA1350Z72F03","CA1350Z72F0=","1350Z72F0",43055,"Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":8100000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.18},0.18,0.18,5.7,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.153},1.153,"IS","MAT",43237,99.792000000000002,"CANADA GOVERNMENT TREASURY BILLS",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.50277777777777777},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.17777777777777778},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":8083508598.8695898},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":8083152000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":8024953305.5999994},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":8027967604.7841425},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2144395000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":699425275549.2627},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":8100000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":8100000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1440000000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["CANADA","CATB / CAGV         31-May-2018",43251,10200000000,10200000000,0,"Discount/Zero Coupon","Canada","Canadian Dollar","CA1350Z7ZZ09","CA1350Z7ZZ0=","1350Z7ZZ0",42887,"Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":10200000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.219},0.219,0.218,4.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.143},1.143,"IS","MAT",43251,99.75,"CANADA GOVERNMENT TREASURY BILLS",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":1},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.21666666666666667},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":10174913871.307896},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":10174500000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":10085371380},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":10089765965.927666},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2144395000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":699425275549.2627},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":10200000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":10200000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":2210000000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["CANADA","CANADA / CAGV   4.250 01-Jun-2018",43252,7734665000,10622764000,4.25,"Fixed Coupon","Canada","Canadian Dollar","CA135087YL25","CA135087YL2=","135087YL2",39384,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":7734665000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.21299999999999999},0.21299999999999999,0.215,5.9,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.139},1.139,"IS","MAT",43252,100.67100000000001,"CANADA",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10.588888888888889},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.21666666666666667},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":7786442279.4482164},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":7786564602.1499996},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":7720223071.7396822},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":7720215514.2445488},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2144395000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":699425275549.2627},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":7734665000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":2302889077.8472223},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":10037554077.847221},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1675844083.3333335},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":328723262.5}]
["CANADA","CATB / CAGV         14-Jun-2018",43265,8100000000,8100000000,0,"Discount/Zero Coupon","Canada","Canadian Dollar","CA1350Z72L70","CA1350Z72L7=","1350Z72L7",43083,"Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":8100000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.255},0.255,0.25600000000000001,6.6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.1719999999999999},1.1719999999999999,"IS","MAT",43265,99.698999999999998,"CANADA GOVERNMENT TREASURY BILLS",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.5},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.25277777777777777},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":8076177930.6563463},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":8075619000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":7993247686.1999998},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":7997406143.9948015},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2144395000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":699425275549.2627},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":8100000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":8100000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":2047500000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["CANADA","CATB / CAGV         28-Jun-2018",43279,4100000000,4100000000,0,"Discount/Zero Coupon","Canada","Canadian Dollar","CA1350Z7Z313","CA3MTWI=","1350Z7Z31",42915,"Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":4100000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.29299999999999998},0.29299999999999998,0.29399999999999998,4,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.19},1.19,"IS","MAT",43279,99.649000000000001,"CANADA GOVERNMENT TREASURY BILLS",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.99722222222222223},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.29166666666666669},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":4085877965.4784861},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":4085609000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":4037725662.5199995},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":4039937446.5300713},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2144395000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":699425275549.2627},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":4100000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":4100000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1195833333.3333335},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["CANADA","CATB / CAGV         12-Jul-2018",43293,3600000000,3600000000,0,"Discount/Zero Coupon","Canada","Canadian Dollar","CA1350Z72Q67","CA1350Z72Q6=","1350Z72Q6",43111,"Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":3600000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.33200000000000002},0.33200000000000002,0.33200000000000002,4.7,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.232},1.232,"IS","MAT",43293,99.59,"CANADA GOVERNMENT TREASURY BILLS",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.50277777777777777},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.33055555555555555},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3585458224.7881784},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":3585240000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":3537628012.8000002},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3539821920.6095548},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2144395000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":699425275549.2627},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":3600000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":3600000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1190000000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["CANADA","CATB / CAGV         26-Jul-2018",43307,4600000000,4600000000,0,"Discount/Zero Coupon","Canada","Canadian Dollar","CA1350Z7Z727","CA1350Z7Z72=","1350Z7Z72",42943,"Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":4600000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.37},0.37,0.37,3.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.2509999999999999},1.2509999999999999,"IS","MAT",43307,99.536000000000001,"CANADA GOVERNMENT TREASURY BILLS",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.99722222222222223},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.36944444444444446},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":4578920280.3251333},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":4578656000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":4510891891.1999998},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":4513843257.45119},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2144395000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":699425275549.2627},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":4600000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":4600000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1699444444.4444444},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["CANADA","CANADA / CAGV   0.500 01-Aug-2018",43313,9491748000,15600000000,0.5,"Fixed Coupon","Canada","Canadian Dollar","CA135087F668","CA135087F66=","135087F66",42496,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":9491748000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.379},0.379,0.38100000000000001,-2.9,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.1859999999999999},1.1859999999999999,"IS","MAT",43313,99.736000000000004,"CANADA",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":2.2361111111111112},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.38333333333333336},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":9466990708.7661285},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":9466689785.2800007},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":9323174768.1351566},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":9327122148.482399},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2144395000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":699425275549.2627},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":9491748000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":50095336.666666701},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":9541843336.666666},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":3638503400.0000005},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":47458740}]
["CANADA","CATB / CAGV         09-Aug-2018",43321,3600000000,3600000000,0,"Discount/Zero Coupon","Canada","Canadian Dollar","CA1350Z72S24","CA1350Z72S2=","1350Z72S2",43139,"Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":3600000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.40600000000000003},0.40600000000000003,0.40799999999999997,6.6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.3009999999999999},1.3009999999999999,"IS","MAT",43321,99.468000000000004,"CANADA GOVERNMENT TREASURY BILLS",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.50277777777777777},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.40555555555555556},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3581177278.3621764},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":3580848000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":3522695028.4800005},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3525371405.368402},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2144395000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":699425275549.2627},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":3600000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":3600000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1460000000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["CANADA","CATB / CAGV         23-Aug-2018",43335,4100000000,4100000000,0,"Discount/Zero Coupon","Canada","Canadian Dollar","CA1350Z7Z982","CA1350Z7Z98=","1350Z7Z98",42971,"Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":4100000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.44400000000000001},0.44400000000000001,0.44600000000000001,17.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.431},1.431,"IS","MAT",43335,99.361000000000004,"CANADA GOVERNMENT TREASURY BILLS",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.99722222222222223},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.44444444444444442},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":4074190391.3779173},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":4073801000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":4001450294.2399998},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":4004752783.7066097},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2144395000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":699425275549.2627},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":4100000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":4100000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1822222222.2222221},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["CANADA","CANADA / CAGV   1.250 01-Sep-2018",43344,7816551000,10200000000,1.25,"Fixed Coupon","Canada","Canadian Dollar","CA135087B378","CA135087B37=","135087B37",41407,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":7816551000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.46100000000000002},0.46100000000000002,0.47399999999999998,-8.1999999999999993,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.2190000000000001},1.2190000000000001,"IS","MAT",43347,100.014,"CANADA",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5.3},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.46666666666666667},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":7817671786.0881252},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":7817645317.1400003},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":7673487937.4919386},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":7677086388.6546593},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2144395000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":699425275549.2627},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":7816551000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":192156878.75000003},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":8008707878.75},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":3647723800},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":97706887.5}]
["CANADA","CATB / CAGV         06-Sep-2018",43349,1800000000,1800000000,0,"Discount/Zero Coupon","Canada","Canadian Dollar","CA1350Z72U79","CA6MTWI=","1350Z72U7",43167,"Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":1800000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.48},0.48,0.48399999999999999,6.2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.331},1.331,"IS","MAT",43349,99.355000000000004,"CANADA GOVERNMENT TREASURY BILLS",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.49444444444444446},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.48055555555555557},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1788599056.0205183},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":1788390000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":1754052912},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1755630003.8074987},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2144395000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":699425275549.2627},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":1800000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":1800000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":865000000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["CANADA","CATB / CAGV         20-Sep-2018",43363,3900000000,3900000000,0,"Discount/Zero Coupon","Canada","Canadian Dollar","CA1350Z72B98","CA1350Z72B9=","1350Z72B9",42999,"Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":3900000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.51900000000000002},0.51900000000000002,0.52200000000000002,5.0999999999999996,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.3520000000000001},1.3520000000000001,"IS","MAT",43363,99.293999999999997,"CANADA GOVERNMENT TREASURY BILLS",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.99722222222222223},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.51944444444444449},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3872888903.9299407},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":3872466000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":3792073605.8399997},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3795796651.3558154},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2144395000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":699425275549.2627},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":3900000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":3900000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":2025833333.3333335},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["CANADA","CATB / CAGV         18-Oct-2018",43391,3700000000,3700000000,0,"Discount/Zero Coupon","Canada","Canadian Dollar","CA1350Z72E38","CA1350Z72E3=","1350Z72E3",43027,"Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":3700000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.59499999999999997},0.59499999999999997,0.59799999999999998,3.5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.4},1.4,"IS","MAT",43391,99.162999999999997,"CANADA GOVERNMENT TREASURY BILLS",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.99722222222222223},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.59722222222222221},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3669405631.6795506},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":3669031000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":3581708062.1999998},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3585591450.6969185},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2144395000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":699425275549.2627},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":3700000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":3700000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":2209722222.2222223},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["CANADA","CANADA / CAGV   0.500 01-Nov-2018",43405,9835124000,15600000000,0.5,"Fixed Coupon","Canada","Canadian Dollar","CA135087F908","CA135087F90=","135087F90",42594,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":9835124000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.624},0.624,0.628,42.1,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.82},1.82,"IS","MAT",43405,99.173000000000002,"CANADA",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":2.2194444444444446},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.6333333333333333},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":9754105244.8288689},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":9753787524.5200005},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":9510332987.90798},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":9518732016.5616131},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2144395000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":699425275549.2627},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":9835124000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":62562316.555555597},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":9897686316.5555553},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":6228911866.666666},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":49175620}]
["CANADA","CATB / CAGV         15-Nov-2018",43419,3700000000,3700000000,0,"Discount/Zero Coupon","Canada","Canadian Dollar","CA1350Z72G85","CA1350Z72G8=","1350Z72G8",43055,"Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":3700000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.66800000000000004},0.66800000000000004,0.67400000000000004,3.4,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.4510000000000001},1.4510000000000001,"IS","MAT",43419,99.024000000000001,"CANADA GOVERNMENT TREASURY BILLS",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.99722222222222223},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.67222222222222228},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3664342658.9852095},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":3663888000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":3565988912.6400003},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3570314959.360126},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2144395000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":699425275549.2627},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":3700000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":3700000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":2487222222.2222223},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["CANADA","CATB / CAGV         13-Dec-2018",43447,3700000000,3700000000,0,"Discount/Zero Coupon","Canada","Canadian Dollar","CA1350Z72M53","CA1350Z72M5=","1350Z72M5",43083,"Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":3700000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.74399999999999999},0.74399999999999999,0.75,3.3,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.4910000000000001},1.4910000000000001,"IS","MAT",43447,98.885000000000005,"CANADA GOVERNMENT TREASURY BILLS",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.99722222222222223},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.75},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3659157265.9350781},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":3658745000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":3549860748.8000002},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3554595339.5039382},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2144395000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":699425275549.2627},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":3700000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":3700000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":2775000000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["CANADA","CATB / CAGV         10-Jan-2019",43475,3600000000,3600000000,0,"Discount/Zero Coupon","Canada","Canadian Dollar","CA1350Z72R41","CA1350Z72R4=","1350Z72R4",43111,"Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":3600000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.81699999999999995},0.81699999999999995,0.82599999999999996,3.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.5509999999999999},1.5509999999999999,"IS","MAT",43475,98.724999999999994,"CANADA GOVERNMENT TREASURY BILLS",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.99722222222222223},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.82499999999999996},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3554577865.2189069},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":3554100000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":3437952011.9999995},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3443071648.1611118},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2144395000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":699425275549.2627},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":3600000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":3600000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":2970000000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["CANADA","CANADA / CAGV   0.500 01-Feb-2019",43497,12961000000,15600000000,0.5,"Fixed Coupon","Canada","Canadian Dollar","CA135087G401","CA135087G40=","135087G40",42681,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":12961000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.872},0.872,0.879,8.9,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.639},1.639,"IS","MAT",43497,99.004000000000005,"CANADA",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":2.2333333333333334},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.8833333333333333},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":12832578636.908447},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":12831908440},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":12384331473.612801},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":12402278670.357792},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2144395000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":699425275549.2627},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":12961000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":100447749.99999999},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":13061447750},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":11448883333.333332},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":64805000}]
["CANADA","CATB / CAGV         07-Feb-2019",43503,3600000000,3600000000,0,"Discount/Zero Coupon","Canada","Canadian Dollar","CA1350Z72T07","CA1350Z72T0=","1350Z72T0",43139,"Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":3600000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.89},0.89,0.90200000000000002,-1.2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.5449999999999999},1.5449999999999999,"IS","MAT",43503,98.614000000000004,"CANADA GOVERNMENT TREASURY BILLS",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.99722222222222223},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.9},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3550665915.9890766},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":3550104000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":3423720297.5999999},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3429324663.9620605},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2144395000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":699425275549.2627},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":3600000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":3600000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":3240000000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["CANADA","CANADA / CAGV   1.750 01-Mar-2019",43525,10175000000,10200000000,1.75,"Fixed Coupon","Canada","Canadian Dollar","CA135087B865","CA135087B86=","135087B86",41590,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":10175000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.95199999999999996},0.95199999999999996,0.95199999999999996,4.5999999999999996,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.629},1.629,"IS","MAT",43525,100.11499999999999,"CANADA",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5.302777777777778},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.96666666666666667},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":10186713738.654827},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":10186701250},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":9798791666.3999996},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":9813473113.4084873},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2144395000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":699425275549.2627},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":10175000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":439715451.38888901},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":10614715451.388889},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":9835833333.333334},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":178062500.00000003}]
["CANADA","CATB / CAGV         07-Mar-2019",43531,1800000000,1800000000,0,"Discount/Zero Coupon","Canada","Canadian Dollar","CA1350Z72V52","CA1YTWI=","1350Z72V5",43167,"Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":1800000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.97099999999999997},0.97099999999999997,0.97799999999999998,-3.4,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.5609999999999999},1.5609999999999999,"IS","MAT",43531,98.483999999999995,"CANADA GOVERNMENT TREASURY BILLS",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.99722222222222223},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.98333333333333328},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1772791467.6909022},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":1772712000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":1703859865.9199998},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1706713934.5003545},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2144395000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":699425275549.2627},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":1800000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":1800000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1770000000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["CANADA","CANADA / CAGV   0.750 01-May-2019",43586,15450000000,15600000000,0.75,"Fixed Coupon","Canada","Canadian Dollar","CA135087G658","CA135087G65=","135087G65",42772,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":15450000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.1160000000000001},1.1160000000000001,1.1160000000000001,0.5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.66},1.66,"IS","MAT",43586,98.983000000000004,"CANADA",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":2.2361111111111112},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.1333333333333333},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":15293432306.226295},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":15292873500},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":14610199626.959999},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":14639265615.268991},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2144395000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":699425275549.2627},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":15450000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":209218750.00000006},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":15659218750},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":17510000000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":115875000}]
["CANADA","CANADA / CAGV   3.750 01-Jun-2019",43617,16987000000,17650000000,3.75,"Fixed Coupon","Canada","Canadian Dollar","CA135087YR94","CA135087YR9=","135087YR9",39727,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":16987000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.177},1.177,1.1839999999999999,4.7,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.7390000000000001},1.7390000000000001,"IS","MAT",43619,102.40900000000001,"CANADA",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10.652777777777779},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.2166666666666666},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":17394759740.084232},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":17396216830},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":16577202941.6436},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":16600553424.581039},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2144395000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":699425275549.2627},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":16987000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":5140336979.166667},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":22127336979.166668},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":20667516666.666664},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":637012500}]
["CANADA","CANADA / CAGV   0.750 01-Aug-2019",43678,15226000000,15600000000,0.75,"Fixed Coupon","Canada","Canadian Dollar","CA135087G815","CA135087G81=","135087G81",42867,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":15226000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.363},1.363,1.365,3.6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.77},1.77,"IS","MAT",43678,98.608999999999995,"CANADA",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":2.2194444444444446},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.3833333333333333},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":15015603894.279406},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":15014206340},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":14195631810.343197},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":14236908610.879999},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2144395000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":699425275549.2627},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":15226000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":230927666.66666675},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":15456927666.666666},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":21062633333.333332},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":114195000}]
["CANADA","CANADA / CAGV   1.750 01-Sep-2019",43709,16468000000,16700000000,1.75,"Fixed Coupon","Canada","Canadian Dollar","CA135087C855","CA135087C85=","135087C85",41743,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":16468000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.4390000000000001},1.4390000000000001,1.448,-5.4,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.7170000000000001},1.7170000000000001,"IS","MAT",43711,100.048,"CANADA",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5.3805555555555555},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.4666666666666666},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":16475805011.624701},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":16475904640},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":15527551568.921598},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":15573211829.220505},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2144395000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":699425275549.2627},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":16468000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":878178972.22222233},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":17346178972.222221},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":24153066666.666664},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":288190000}]
["CANADA","CANADA / CAGV   1.250 01-Nov-2019",43770,15600000000,15600000000,1.25,"Fixed Coupon","Canada","Canadian Dollar","CA135087H318","CA135087H31=","135087H31",42958,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":15600000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.5980000000000001},1.5980000000000001,1.6020000000000001,-6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.7290000000000001},1.7290000000000001,"IS","MAT",43770,99.230999999999995,"CANADA",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":2.2222222222222223},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.6333333333333333},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":15480672231.86249},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":15480036000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":14490552098.879999},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":14539236563.469841},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2144395000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":699425275549.2627},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":15600000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":10833333.333333382},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":15610833333.333334},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":25480000000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":195000000}]
["CANADA","CANADA / CAGV   1.250 01-Feb-2020",43862,14400000000,14400000000,1.25,"Fixed Coupon","Canada","Canadian Dollar","CA135087H565","CA135087H56=","135087H56",43045,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":14400000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.845},1.845,1.8560000000000001,0.3,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.829},1.829,"IS","MAT",43864,98.93,"CANADA",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":2.2361111111111112},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.8833333333333333},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":14247019759.115257},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":14245920000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":13194571104},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":13255181926.651144},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2144395000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":699425275549.2627},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":14400000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":57500000.000000037},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":14457500000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":27120000000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":180000000}]
["CANADA","CANADA / CAGV   1.500 01-Mar-2020",43891,23200000000,23200000000,1.5,"Fixed Coupon","Canada","Canadian Dollar","CA135087D929","CA135087D92=","135087D92",41926,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":23200000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.9239999999999999},1.9239999999999999,1.929,-0.4,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.829},1.829,"IS","MAT",43892,99.367000000000004,"CANADA",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5.3805555555555555},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.9666666666666666},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":23053864523.44886},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":23053144000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":21278974037.760002},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":21383330556.733105},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2144395000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":699425275549.2627},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":23200000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":1234433333.3333335},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":24434433333.333332},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":45626666666.666664},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":348000000}]
["CANADA","CANADA / CAGV   1.750 01-May-2020",43952,6600000000,6600000000,1.75,"Fixed Coupon","Canada","Canadian Dollar","CA135087H805","CA135087H80=","135087H80",43140,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":6600000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":2.0779999999999998},2.0779999999999998,2.08,1.9,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.869},1.869,"IS","MAT",43952,99.748999999999995,"CANADA",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":2.2277777777777779},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.1333333333333333},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":6583723071.7270269},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":6583434000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":6036218965.9199991},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":6069361250.7302999},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2144395000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":699425275549.2627},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":6600000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":64808333.333333313},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":6664808333.333333},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":14080000000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":115500000.00000001}]
["CANADA","CANADA / CAGV   3.500 01-Jun-2020",43983,13100000000,13100000000,3.5,"Fixed Coupon","Canada","Canadian Dollar","CA135087YZ11","CA135087YZ1=","135087YZ1",40064,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":13100000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":2.1110000000000002},2.1110000000000002,2.1150000000000002,2.1,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.879},1.879,"IS","MAT",43983,103.501,"CANADA",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10.730555555555556},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.2166666666666668},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":13556852906.964256},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":13558631000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":12413740198.360001},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":12469486007.437132},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2144395000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":699425275549.2627},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":13100000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":4194001388.8888898},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":17294001388.888889},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":29038333333.333336},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":458500000.00000006}]
["CANADA","CANADA / CAGV   0.750 01-Sep-2020",44075,26000000000,26000000000,0.75,"Fixed Coupon","Canada","Canadian Dollar","CA135087E596","CA135087E59=",1.3508700000000001E+64,42107,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":26000000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":2.4220000000000002},2.4220000000000002,2.4279999999999999,0.5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.9019999999999999},1.9019999999999999,"IS","MAT",44075,97.238,"CANADA",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5.3833333333333337},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.4666666666666668},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":25284869018.94838},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":25281880000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":22832571465.600002},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":23006391930.987839},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2144395000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":699425275549.2627},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":26000000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":789750000.00000012},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":26789750000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":64133333333.333336},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":195000000}]
["CANADA","CANADA / CAGV   0.750 01-Mar-2021",44256,23000000000,23000000000,0.75,"Fixed Coupon","Canada","Canadian Dollar","CA135087F254","CA135087F25=","135087F25",42296,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":23000000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":2.907},2.907,2.9079999999999999,-0.2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.9419999999999999},1.9419999999999999,"IS","MAT",44256,96.581000000000003,"CANADA",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5.3666666666666663},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.9666666666666668},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":22217006810.857441},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":22213630000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":19630629103.599998},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":19837118321.808445},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2144395000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":699425275549.2627},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":23000000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":781999999.99999976},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":23782000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":68233333333.333336},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":172500000}]
["CANADA","CANADA / CAGV  10.500 15-Mar-2021",44270,567361000,1800000000,10.5,"Fixed Coupon","Canada","Canadian Dollar","CA135087TZ75","CA135087TZ7=","135087TZ7",33222,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":567361000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":2.56},2.56,2.5609999999999999,5.5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.972},1.972,"IS","MAT",44270,124.745,"CANADA",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30.25},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":3.0055555555555555},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":707223546.82294297},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":707754479.45000005},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":635280420.75432003},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":636183014.78436399},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2144395000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":699425275549.2627},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":567361000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":1754753012.833333},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":2322114012.833333},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1705235005.5555556},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":59572905}]
["CANADA","CANADA / CAGV   3.250 01-Jun-2021",44348,11500000000,11500000000,3.25,"Fixed Coupon","Canada","Canadian Dollar","CA135087ZJ69","CA135087ZJ6=","135087ZJ6",40378,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":11500000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":3.0249999999999999},3.0249999999999999,3.028,0.4,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.962},1.962,"IS","MAT",44348,103.994,"CANADA",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10.866666666666667},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":3.2166666666666668},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":11957396427.727753},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":11959310000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":10512233490},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":10610930450.180061},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2144395000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":699425275549.2627},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":11500000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":3843395833.333334},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":15343395833.333334},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":36991666666.666672},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":373750000}]
["CANADA","CANADA / CAGV   9.750 01-Jun-2021",44348,286188000,4650000000,9.75,"Fixed Coupon","Canada","Canadian Dollar","CA135087UE28","CA135087UE2=","135087UE2",33367,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":286188000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":2.7909999999999999},2.7909999999999999,2.794,2.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.972},1.972,"IS","MAT",44348,124.123,"CANADA",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30.06111111111111},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":3.2166666666666668},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":354912133.41111726},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":355225131.24000001},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":315567797.58836639},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":317004053.89537632},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2144395000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":699425275549.2627},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":286188000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":822528161},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":1108716161},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":920571400},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":27903330}]
["CANADA","CANADA / CAGV   0.750 01-Sep-2021",44440,15000000000,15000000000,0.75,"Fixed Coupon","Canada","Canadian Dollar","CA135087F585","CA135087F58=","135087F58",42471,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":15000000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":3.39},3.39,3.395,0.6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.992},1.992,"IS","MAT",44440,95.861000000000004,"CANADA",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5.3888888888888893},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":3.4666666666666668},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":14381881806.923487},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":14379150000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":12429337260},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":12602646609.421352},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2144395000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":699425275549.2627},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":15000000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":568750000},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":15568750000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":52000000000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":112500000}]
["CANADA","CARRB / CAGV   4.250 01-Dec-2021",44531,5175000000,5175000000,4.25,"Fixed Coupon","Canada","Canadian Dollar","CA135087UL60","CA135087UL6=","135087UL6",33582,"Unsecured","Note","Y",null,1.5787535383859761,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":8170049561.1474266},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":3.4550000000000001},3.4550000000000001,3.4590000000000001,-181,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.182},0.182,"IS","MAT",44531,115.062,"CANADA GOVERNMENT REAL RETURN BONDS",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":29.975000000000001},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":3.7166666666666668},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":9400028413.805809},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":9400622426.0474529},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":8101456406.7676945},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":8188813120.648159},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2144395000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":699425275549.2627},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":8170049561.1474266},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":10379196920.608522},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":18549246481.755951},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":30365350868.931271},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":347227106.34876567}]
["CANADA","CANADA / CAGV   0.500 01-Mar-2022",44621,15000000000,15000000000,0.5,"Fixed Coupon","Canada","Canadian Dollar","CA135087G328","CA135087G32=","135087G32",42654,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":15000000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":3.8889999999999998},3.8889999999999998,3.8889999999999998,-0.3,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.0139999999999998},2.0139999999999998,"IS","MAT",44621,94.257999999999996,"CANADA",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5.3888888888888893},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":3.9666666666666668},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":14142481034.482714},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":14138700000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":11939283828},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":12156145673.849466},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2144395000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":699425275549.2627},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":15000000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":12500000.000000022},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":15012500000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":59500000000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":75000000}]
["CANADA","CANADA / CAGV   2.750 01-Jun-2022",44713,12700000000,12700000000,2.75,"Fixed Coupon","Canada","Canadian Dollar","CA135087ZU15","CA135087ZU1=","135087ZU1",40757,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":12700000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":3.9420000000000002},3.9420000000000002,3.944,0.6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.0329999999999999},2.0329999999999999,"IS","MAT",44713,102.881,"CANADA",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10.830555555555556},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":4.2166666666666668},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":13064432072.803038},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":13065887000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":11005657937.84},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":11187391302.911104},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2144395000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":699425275549.2627},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":12700000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":145520833.33333343},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":12845520833.333334},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":53551666666.666672},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":349250000}]
["CANADA","CANADA / CAGV   9.250 01-Jun-2022",44713,206022000,2550000000,9.25,"Fixed Coupon","Canada","Canadian Dollar","CA135087UM44","CA135087UM4=","135087UM4",33587,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":206022000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":3.5630000000000002},3.5630000000000002,3.5640000000000001,2.2000000000000002,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.0329999999999999},2.0329999999999999,"IS","MAT",44713,129.01900000000001,"CANADA",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30.461111111111112},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":4.2166666666666668},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":265528446.79145944},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":265807524.18000001},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":227924635.83386639},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":230066549.75994524},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2144395000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":699425275549.2627},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":206022000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":7940431.2500000056},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":213962431.25},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":868726100},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":19057035}]
["CANADA","CANADA / CAGV   1.000 01-Sep-2022",44805,15600000000,15600000000,1,"Fixed Coupon","Canada","Canadian Dollar","CA135087G732","CA135087G73=","135087G73",42835,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":15600000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":4.3280000000000003},4.3280000000000003,4.3319999999999999,0.3,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.0529999999999999},2.0529999999999999,"IS","MAT",44805,95.528999999999996,"CANADA",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5.3916666666666666},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":4.4666666666666668},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":14905688526.641693},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":14902524000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":12322599045.119999},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":12593381109.509584},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2144395000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":699425275549.2627},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":15600000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":104000000.00000004},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":15704000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":69680000000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":156000000}]
["CANADA","CANADA / CAGV   1.750 01-Mar-2023",44986,15000000000,15000000000,1.75,"Fixed Coupon","Canada","Canadian Dollar","CA135087H490","CA135087H49=","135087H49",43014,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":15000000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":4.7220000000000004},4.7220000000000004,4.7220000000000004,0,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.073},2.073,"IS","MAT",44986,98.483000000000004,"CANADA",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5.4027777777777777},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":4.9666666666666668},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":14773559054.833916},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":14772450000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":11982229644},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":12289550673.848963},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2144395000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":699425275549.2627},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":15000000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":306250000.00000012},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":15306250000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":74500000000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":262500000.00000003}]
["CANADA","CANADA / CAGV   8.000 01-Jun-2023",45078,2358552000,8200000000,8,"Fixed Coupon","Canada","Canadian Dollar","CA135087UT96","CA135087UT9=","135087UT9",33833,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":2358552000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":4.3600000000000003},4.3600000000000003,4.359,2.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.093},2.093,"IS","MAT",45078,129.04499999999999,"CANADA",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30.788888888888888},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":5.2166666666666668},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3040335619.015646},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":3043593428.4000001},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":2512790734.4870396},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2554528657.1424375},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2144395000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":699425275549.2627},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":2358552000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":267302560.00000006},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":2625854560},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":12303779600},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":188684160}]
["CANADA","CANADA / CAGV   1.500 01-Jun-2023",45078,14200000000,14200000000,1.5,"Fixed Coupon","Canada","Canadian Dollar","CA135087A610","CA135087A61=","135087A61",41120,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":14200000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":4.9589999999999996},4.9589999999999996,4.96,-1.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.0670000000000002},2.0670000000000002,"IS","MAT",45078,97.207999999999998,"CANADA",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10.83611111111111},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":5.2166666666666668},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":13805684003.11948},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":13803536000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":11065466599.039999},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":11372225874.244829},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2144395000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":699425275549.2627},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":14200000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":301750000.00000006},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":14501750000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":74076666666.666672},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":213000000}]
["CANADA","CANADA / CAGV   2.500 01-Jun-2024",45444,13800000000,13800000000,2.5,"Fixed Coupon","Canada","Canadian Dollar","CA135087B451","CA135087B45=","135087B45",41457,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":13800000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":5.6989999999999998},5.6989999999999998,5.7060000000000004,2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.137},2.137,"IS","MAT",45446,102.101,"CANADA",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10.91388888888889},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":6.2166666666666668},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":14088743461.80172},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":14089938000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":10877995733.519999},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":11269200377.200768},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2144395000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":699425275549.2627},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":13800000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":833750000.00000012},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":14633750000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":85790000000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":345000000}]
["CANADA","CANADA / CAGV   9.000 01-Jun-2025",45809,2303156000,8900000000,9,"Fixed Coupon","Canada","Canadian Dollar","CA135087VH40","CA135087VH4=","135087VH4",34548,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":2303156000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":5.6340000000000003},5.6340000000000003,5.6340000000000003,5.5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.1789999999999998},2.1789999999999998,"IS","MAT",45810,145.31800000000001,"CANADA",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30.830555555555556},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":7.2166666666666668},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3341823854.2018895},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":3346900236.0799999},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":2592642798.8770113},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2672477989.4833384},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2144395000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":699425275549.2627},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":2303156000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":708220470},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":3011376470},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":16621109133.333334},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":207284040}]
["CANADA","CANADA / CAGV   2.250 01-Jun-2025",45809,13100000000,13100000000,2.25,"Fixed Coupon","Canada","Canadian Dollar","CA135087D507","CA135087D50=","135087D50",41820,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":13100000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":6.5880000000000001},6.5880000000000001,6.5910000000000002,2.4,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.169},2.169,"IS","MAT",45810,100.536,"CANADA",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10.919444444444444},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":7.2166666666666668},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":13170183066.081532},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":13170216000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":9699600679.6800003},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":10180671725.729654},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2144395000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":699425275549.2627},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":13100000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":1007062500},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":14107062500},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":94538333333.333328},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":294750000}]
["CANADA","CANADA / CAGV   1.500 01-Jun-2026",46174,13500000000,13500000000,1.5,"Fixed Coupon","Canada","Canadian Dollar","CA135087E679","CA135087E67=",1.3508700000000001E+72,42206,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":13500000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":7.6230000000000002},7.6230000000000002,7.6239999999999997,3.6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.2189999999999999},2.2189999999999999,"IS","MAT",46174,94.625,"CANADA",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10.861111111111111},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":8.2166666666666668},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":12778206427.003597},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":12774375000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":8879212575},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":9495917556.4173946},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2144395000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":699425275549.2627},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":13500000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":894375000},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":14394375000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":110925000000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":202500000}]
["CANADA","CARRB / CAGV   4.250 01-Dec-2026",46357,5250000000,5250000000,4.25,"Fixed Coupon","Canada","Canadian Dollar","CA135087VS05","CA135087VS0=","135087VS0",35040,"Unsecured","Note","Y",null,1.494054670834803,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":7843787021.8827162},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":7.5},7.5,7.4980000000000002,-178,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.40899999999999997},0.40899999999999997,"IS","MAT",46357,132.858,"CANADA GOVERNMENT REAL RETURN BONDS",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30.983333333333334},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":8.7166666666666668},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":10418513254.590082},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":10421098561.53294},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":7294768993.0730562},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":7755120232.4741316},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2144395000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":699425275549.2627},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":7843787021.8827162},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":1639024663.1142428},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":9482811684.9969597},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":68371676874.077675},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":333360948.43001544}]
["CANADA","CANADA / CAGV   8.000 01-Jun-2027",46539,4035975000,9600000000,8,"Fixed Coupon","Canada","Canadian Dollar","CA135087VW17","CA135087VW1=","135087VW1",35186,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":4035975000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":7.0030000000000001},7.0030000000000001,6.9950000000000001,5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.2389999999999999},2.2389999999999999,"IS","MAT",46539,147.732,"CANADA",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":31.083333333333332},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":9.2166666666666668},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":5953054046.6062393},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":5962426587},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":4292231651.4495597},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":4523014217.4181185},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2144395000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":699425275549.2627},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":4035975000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":1748922500.0000002},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":5784897500},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":37198236250},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":322878000}]
["CANADA","CANADA / CAGV   1.000 01-Jun-2027",46539,15000000000,15000000000,1,"Fixed Coupon","Canada","Canadian Dollar","CA135087F825","CA135087F82=","135087F82",42585,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":15000000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":8.6720000000000006},8.6720000000000006,8.673,1.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.2389999999999999},2.2389999999999999,"IS","MAT",46539,89.731999999999999,"CANADA",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10.827777777777778},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":9.2166666666666668},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":13467656102.153744},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":13459800000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":8790864575.9999981},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":9614875267.8309765},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2144395000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":699425275549.2627},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":15000000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":812500000.00000012},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":15812500000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":138250000000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":150000000}]
["CANADA","CANADA / CAGV   2.000 01-Jun-2028",46905,9000000000,9000000000,2,"Fixed Coupon","Canada","Canadian Dollar","CA135087H235","CA135087H23=","135087H23",42948,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":9000000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":9.1170000000000009},9.1170000000000009,9.1150000000000002,2.6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.2730000000000001},2.2730000000000001,"IS","MAT",46905,97.525999999999996,"CANADA",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10.833333333333334},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":10.216666666666667},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":8778223235.7881489},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":8777340000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":5576419648.7999992},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":6162091749.1857681},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2144395000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":699425275549.2627},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":9000000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":1155000000},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":10155000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":91950000000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":180000000}]
["CANADA","CANADA / CAGV   5.750 01-Jun-2029",47270,10883378000,13900000000,5.75,"Fixed Coupon","Canada","Canadian Dollar","CA135087WL43","CA135087WL4=","135087WL4",35828,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":10883378000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":8.6470000000000002},8.6470000000000002,8.6359999999999992,4,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.2890000000000001},2.2890000000000001,"IS","MAT",47270,134.06399999999999,"CANADA",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":31.330555555555556},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":11.216666666666667},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":14572703368.337608},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":14590691881.92},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":9544063373.8015079},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":10421224902.635008},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2144395000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":699425275549.2627},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":10883378000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":4641307242.916667},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":15524685242.916668},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":122075223233.33333},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":625794235}]
["CANADA","CARRB / CAGV   4.000 01-Dec-2031",48183,5800000000,5800000000,4,"Fixed Coupon","Canada","Canadian Dollar","CA135087WV25","CA135087WV2=","135087WV2",36227,"Unsecured","Note","Y",null,1.4357432849006868,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":8327311052.4239836},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":11.176},11.176,11.16,-178.7,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.51900000000000002},0.51900000000000002,"IS","MAT",48183,146.03,"CANADA GOVERNMENT REAL RETURN BONDS",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":32.730555555555554},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":13.716666666666667},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":12155606386.476141},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":12160372329.854744},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":6724199483.5164795},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":7892529468.7023211},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2144395000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":699425275549.2627},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":8327311052.4239836},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":3303166717.4615135},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":11630477769.885498},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":114222949935.74898},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":333092442.09695935}]
["CANADA","CANADA / CAGV   5.750 01-Jun-2033",48731,12338905000,13410295000,5.75,"Fixed Coupon","Canada","Canadian Dollar","CA135087XG49","CA135087XG4=","135087XG4",37179,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":12338905000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":10.973000000000001},10.973000000000001,10.944000000000001,2.9,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.3439999999999999},2.3439999999999999,"IS","MAT",48731,143.37700000000001,"CANADA",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":31.627777777777776},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":15.216666666666667},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":17665980539.601624},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":17691151821.849998},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":9926151464.2035999},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":11636715526.086336},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2144395000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":699425275549.2627},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":12338905000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":8099977011.458334},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":20438882011.458336},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":187757004416.66666},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":709487037.5}]
["CANADA","CARRB / CAGV   3.000 01-Dec-2036",50010,5850000000,5850000000,3,"Fixed Coupon","Canada","Canadian Dollar","CA135087XQ21","CA135087XQ2=","135087XQ2",37781,"Unsecured","Bond","Y",null,1.274363315377127,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":7455025394.956193},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":15.116},15.116,15.084,-177.3,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.61399999999999999},0.61399999999999999,"IS","MAT",50010,142.126,"CANADA GOVERNMENT REAL RETURN BONDS",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":33.477777777777774},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":18.716666666666665},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":10591034752.038462},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":10595529392.83544},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":4189048500.7514186},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":5968255644.0480566},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2144395000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":699425275549.2627},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":7455025394.956193},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":3336123864.2428956},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":10791149259.199089},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":139533225308.93005},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":223650761.84868577}]
["CANADA","CANADA / CAGV   5.000 01-Jun-2037",50192,12631295000,13999089000,5,"Fixed Coupon","Canada","Canadian Dollar","CA135087XW98","CA135087XW9=","135087XW9",38187,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":12631295000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":13.388},13.388,13.337,3.1,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.4020000000000001},2.4020000000000001,"IS","MAT",50192,139.797,"CANADA",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":32.866666666666667},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":19.216666666666665},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":17635234879.037724},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":17658171471.150002},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":8201867484.9197521},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":10704566818.437246},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2144395000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":699425275549.2627},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":12631295000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":9736623229.166666},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":22367918229.166664},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":242731385583.33331},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":631564750}]
["CANADA","CANADA / CAGV   4.000 01-Jun-2041",51653,15174137000,15800000000,4,"Fixed Coupon","Canada","Canadian Dollar","CA135087YQ12","CA135087YQ1=","135087YQ1",39608,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":15174137000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":16.001999999999999},16.001999999999999,15.936999999999999,2.6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.4239999999999999},2.4239999999999999,"IS","MAT",51655,127.85299999999999,"CANADA",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":32.977777777777774},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":23.216666666666665},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":19382206536.749409},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":19400589378.610001},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":6982660129.1493101},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":10797560246.120691},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2144395000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":699425275549.2627},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":15174137000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":11785246403.333332},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":26959383403.333332},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":352292880683.33331},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":606965480}]
["CANADA","CARRB / CAGV   2.000 01-Dec-2041",51836,6550000000,6550000000,2,"Fixed Coupon","Canada","Canadian Dollar","CA135087YK42","CA135087YK4=","135087YK4",39237,"Unsecured","Bond","Y",null,1.1799271105900633,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":7728522574.3649149},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":19.529},19.529,19.494,-176.6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.65400000000000003},0.65400000000000003,"IS","MAT",51837,129.52500000000001,"CANADA GOVERNMENT REAL RETURN BONDS",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":34.491666666666667},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":23.716666666666665},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":10006974839.49188},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":10010368864.446156},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":2190669122.2953959},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":4819641397.6495161},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2144395000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":699425275549.2627},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":7728522574.3649149},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":3078528158.7886915},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":10807050733.153606},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":183294793722.02121},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":154570451.48729831}]
["CANADA","CARRB / CAGV   1.500 01-Dec-2044",52932,7700000000,7700000000,1.5,"Fixed Coupon","Canada","Canadian Dollar","CA135087ZH04","CA135087ZH0=","135087ZH0",40329,"Unsecured","Bond","Y",null,1.1346611595553009,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":8736890928.5758171},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":22.45},22.45,22.417999999999999,-176.1,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.66400000000000003},0.66400000000000003,"IS","MAT",52932,120.435,"CANADA GOVERNMENT REAL RETURN BONDS",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":34.50277777777778},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":26.716666666666665},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":10519593309.945982},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":10522274589.830286},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":1073272008.1626887},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":4563434229.9181099},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2144395000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":699425275549.2627},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":8736890928.5758171},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":3003306256.6979356},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":11740197185.273752},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":233420602641.78391},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":131053363.92863725}]
["CANADA","CANADA / CAGV   3.500 01-Dec-2045",53297,16400000000,16400000000,3.5,"Fixed Coupon","Canada","Canadian Dollar","CA135087ZS68","CA135087ZS6=","135087ZS6",40707,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":16400000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":18.571000000000002},18.571000000000002,18.492999999999999,2.9,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.4340000000000002},2.4340000000000002,"IS","MAT",53297,121.395,"CANADA",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":34.466666666666669},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":27.716666666666665},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":19894469379.101566},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":19908780000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":5119741864.7999964},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":10249498556.729425},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2144395000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":699425275549.2627},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":16400000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":13728166666.666668},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":30128166666.666668},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":454553333333.33331},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":574000000}]
["CANADA","CARRB / CAGV   1.250 01-Dec-2047",54027,7700000000,7700000000,1.25,"Fixed Coupon","Canada","Canadian Dollar","CA135087B949","CA135087B94=","135087B94",41610,"Unsecured","Bond","Y",null,1.0637407743736327,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":8190803962.6769714},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":25.172999999999998},25.172999999999998,25.148,-177.3,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.65400000000000003},0.65400000000000003,"IS","MAT",54028,116.072,"CANADA GOVERNMENT REAL RETURN BONDS",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":33.99722222222222},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":29.716666666666665},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":9505335203.2457256},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":9507229975.5584145},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":-65790031.430863619},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3750224022.9826269},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2144395000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":699425275549.2627},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":8190803962.6769714},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":2653479200.4088926},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":10844283163.085865},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":243403391090.884},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":102385049.53346215}]
["CANADA","CANADA / CAGV   2.750 01-Dec-2048",54393,14900000000,14900000000,2.75,"Fixed Coupon","Canada","Canadian Dollar","CA135087D358","CA135087D35=","135087D35",41792,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":14900000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":20.905999999999999},20.905999999999999,20.827999999999999,0.2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.4140000000000001},2.4140000000000001,"IS","MAT",54393,107.256,"CANADA",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":34.49722222222222},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":30.716666666666665},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":15977156857.710127},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":15981144000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":2617072141.4399996},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":7649327171.9180603},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2144395000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":699425275549.2627},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":14900000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":11029104166.666666},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":25929104166.666664},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":457678333333.33331},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":409750000}]
["CANADA","CARRB / CAGV   0.500 01-Dec-2050",55123,2200000000,2200000000,0.5,"Fixed Coupon","Canada","Canadian Dollar","CA135087G997","CA135087G99=","135087G99",42891,"Unsecured","Bond","Y",null,1.0090959305612952,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":2220011047.2348495},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":30.007000000000001},30.007000000000001,30.013000000000002,-179.1,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.64400000000000002},0.64400000000000002,"IS","MAT",55123,95.757999999999996,"CANADA GOVERNMENT REAL RETURN BONDS",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":33.488888888888887},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":32.716666666666669},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2125977105.4783859},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":2125838178.6111472},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":-425762870.41224086},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":687656639.2545526},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2144395000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":699425275549.2627},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":2220011047.2348495},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":320976597.24603873},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":2540987644.4808884},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":72631361428.700165},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":11100055.236174248}]
["CANADA","CANADA / CAGV   2.000 01-Dec-2051",55488,1500000000,1500000000,2,"Fixed Coupon","Canada","Canadian Dollar","CA135087H722","CA135087H72=","135087H72",43091,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":1500000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":23.716999999999999},23.716999999999999,23.641999999999999,0.5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.4239999999999999},2.4239999999999999,"IS","MAT",55488,90.266999999999996,"CANADA",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":33.94166666666667},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":33.716666666666669},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1354631007.2463119},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":1354005000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":69487536.599999949},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":593593711.30975711},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2144395000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":699425275549.2627},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":1500000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":897500000.00000012},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":2397500000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":50575000000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":30000000}]
["CANADA","CANADA / CAGV   2.750 01-Dec-2064",60237,4750000000,4750000000,2.75,"Fixed Coupon","Canada","Canadian Dollar","CA135087C939","CA135087C93=","135087C93",41760,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":4750000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":27.058},27.058,26.943999999999999,-3.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.3839999999999999},2.3839999999999999,"IS","MAT",60237,110.276,"CANADA",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":50.583333333333336},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":46.716666666666669},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":5236654241.0300303},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":5238110000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":-431201215.20000023},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2196242387.435276},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2144395000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":699425275549.2627},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":4750000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":5605989583.333334},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":10355989583.333334},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":221904166666.66669},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":130625000}]
["CANADA","CANADA / CAGV   1.851 27-Aug-2018 FRN MTN",43339,320925000,320925000,1.8512999999999999,"Floating Coupon","Eurobond","U.S. Dollar","XS1280908945","CA128090894=",null,42243,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":320925000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.20799999999999999},0.20799999999999999,"--","--",{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.1749999999999998},2.1749999999999998,"IS","MAT",43339,99.900999999999996,"CANADA",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":3},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.45555555555555555},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":320459113.49422175},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":320607284.25},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":317939831.64504004},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":314874231.49538112},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2144395000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":699425275549.2627},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":320925000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":15777411.127500001},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":336702411.1275},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":146199166.66666666},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":5941284.5249999994}]
["CANADA","CANADA / CAGV   3.500 13-Jan-2020",43843,3166117680,3166117680,3.5,"Fixed Coupon","Eurobond","Euro","XS0477543721","CA047754372=",null,40191,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":3166117680},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.802},1.802,1.806,16.3,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.42},-0.42,"IS","MAT",43843,107.24,"CANADA",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.8333333333333333},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3395017159.6961966},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":3395344600.0320001},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":3150608161.261693},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3161699224.7029757},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2144395000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":699425275549.2627},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":3166117680},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":890206754.36000013},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":4056324434.3600001},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":5804549080},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":110814118.80000001}]
["CANADA","CAGOVT / CAGV   1.613 19-Mar-2020 FRN MTN",43909,160462500,160462500,1.6133,"Floating Coupon","Eurobond","U.S. Dollar","XS1046844590","CA104684459=",null,41717,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":160462500},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.4E-2},1.4E-2,"--","--",{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.2410000000000001},2.2410000000000001,"IS","MAT",43909,99.793000000000006,"--",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":6},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.0166666666666666},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":158497922.2554256},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":160130342.62500003},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":160040669.63313001},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":146787764.99194413},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2144395000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":699425275549.2627},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":160462500},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":10915860.044374997},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":171378360.044375},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":323599375},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":2588741.5124999997}]
["CANADA","CAGOVT / CAGV   0.150 15-Jan-2021 MTN",44211,237458826,237458826,0.15,"Fixed Coupon","Eurobond","Euro","XS1168167333","CA116816733=",null,42019,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":237458826},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":2.8359999999999999},2.8359999999999999,2.8420000000000001,8.6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.32},-0.32,"IS","MAT",44211,101.34399999999999,"--",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":6},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.838888888888889},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":240646748.03769922},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":240650272.62143996},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":213350905.69526386},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":215248620.50014865},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2144395000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":699425275549.2627},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":237458826},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":1794792.95985},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":239253618.95985001},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":674119222.70000005},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":356188.239}]
["CANADA","CANADA / CAGV   1.765 21-Jul-2019 FRN",43667,192555000,192555000,1.7646999999999999,"Floating Coupon","United States","U.S. Dollar","US135087F746","135087F74=","135087F74",42572,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":192555000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.108},0.108,"--","--",{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.1829999999999998},2.1829999999999998,"CB","MAT",43668,99.918999999999997,"CANADA",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":3},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.3555555555555556},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":191490560.2374517},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":192399030.44999999},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":191567866.63845602},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":181807811.23458925},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2144395000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":699425275549.2627},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":192555000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":1887787.8250000023},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":194442787.82499999},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":261019000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":3398018.085}]
["CANADA","CANADA / CAGV   1.125 19-Mar-2018",43178,4492950000,4492950000,1.125,"Fixed Coupon","United States","U.S. Dollar","US135087E426","135087E42=",1.3508699999999999E+47,42082,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":4492950000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.4E-2},1.4E-2,1.4E-2,9.4,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.7490000000000001},1.7490000000000001,"CB","MAT",43178,99.991200000000006,"CANADA",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":3},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.6666666666666666E-2},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":4492486839.3442316},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":4492554620.3999996},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":4490038789.8125763},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":4489584875.0137024},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2144395000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":699425275549.2627},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":4492950000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":112042940.625},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":4604992940.625},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":74882500},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":50545687.5}]
["CANADA","CANADA / CAGV   1.625 27-Feb-2019",43523,3851100000,3851100000,1.625,"Fixed Coupon","United States","U.S. Dollar","US135087C776","135087C77=","135087C77",41697,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":3851100000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.93799999999999994},0.93799999999999994,0.94399999999999995,19.2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.2360000000000002},2.2360000000000002,"CB","MAT",43523,99.426699999999997,"CANADA",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.9555555555555556},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3829096551.6369376},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":3829021643.6999998},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":3685356751.628376},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3691165480.2842655},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2144395000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":699425275549.2627},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":3851100000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":134895475.00000003},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":3985995475},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":3679940000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":62580375}]
["CANADA","CANADA / CAGV   1.454 25-Aug-2019",43702,64185000,64185000,1.454,"Fixed Coupon","United States","U.S. Dollar","US135087E913","135087E91=",1.3508700000000001E+96,42241,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":64185000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.4179999999999999},1.4179999999999999,1.4219999999999999,43.1,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.5859999999999999},2.5859999999999999,"CB","MAT",43703,98.402000000000001,"CANADA",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":4},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.45},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":63163876.993834652},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":63159323.700000003},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":59576926.859736003},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":59766888.754817173},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2144395000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":699425275549.2627},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":64185000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":1539862.3350000002},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":65724862.335000001},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":93068250},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":933249.89999999991}]
["CANADA","CANADA / CAGV   1.965 06-Sep-2019 FRN MTN",43714,128370000,128370000,1.9652000000000001,"Floating Coupon","United States","U.S. Dollar","US135087G249","135087G24=","135087G24",42620,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":128370000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.22800000000000001},0.22800000000000001,"--","--",{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.1850000000000001},2.1850000000000001,"CB","MAT",43714,99.818600000000004,"CANADA",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":2.9972222222222222},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.4805555555555556},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":127963291.41241275},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":128137136.81999999},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":126968526.13220161},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":120923842.38017003},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2144395000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":699425275549.2627},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":128370000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":1709848.4626666673},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":130079848.46266666},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":190058916.66666669},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":2522727.2399999998}]
["CANADA","CANADA / CAGV   1.850 10-Dec-2019 MTN",43809,64185000,64185000,1.85,"Fixed Coupon","United States","U.S. Dollar","US135087C289","135087C28=","135087C28",41618,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":64185000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.6890000000000001},1.6890000000000001,1.6910000000000001,41.6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.6360000000000001},2.6360000000000001,"CB","MAT",43809,98.670900000000003,"CANADA",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":6},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.7416666666666667},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":63337077.79158669},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":63331917.164999999},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":59053212.8413326},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":59284147.453194924},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2144395000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":699425275549.2627},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":64185000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":4680423.6875000019},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":68865423.6875},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":111788875},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1187422.5000000002}]
["CANADA","CANADA / CAGV   2.069 13-Dec-2019 FRN MTN",43812,64185000,64185000,2.0688,"Floating Coupon","United States","U.S. Dollar","US135087C362","135087C36=","135087C36",41621,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":64185000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.247},0.247,"--","--",{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.2850000000000001},2.2850000000000001,"CB","MAT",43812,99.568299999999994,"CANADA",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":6},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.75},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":63949573.739931107},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":63907913.354999997},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":63276503.171052597},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":59828552.558157474},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2144395000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":699425275549.2627},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":64185000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":5245044.1559999995},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":69430044.156000003},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":112323750},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1327859.2799999998}]
["CANADA","CANADA / CAGV   1.720 13-Jan-2020 FRN",43843,320925000,320925000,1.7202,"Floating Coupon","United States","U.S. Dollar","US135087G579","135087G57=","135087G57",42748,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":320925000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":8.1000000000000003E-2},8.1000000000000003E-2,"--","--",{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.048},2.048,"CB","MAT",43843,100.13120000000001,"CANADA",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":3},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.8333333333333333},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":319050875.42449743},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":321346053.60000002},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":320304892.38633603},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":297486438.17183059},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2144395000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":699425275549.2627},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":320925000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":5704570.2449999992},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":326629570.245},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":588362500},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":5520551.8499999996}]
["CANADA","CANADA / CAGV   1.276 10-Feb-2020",43871,192555000,192555000,1.276,"Fixed Coupon","United States","U.S. Dollar","US135087F415","135087F41=","135087F41",42410,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":192555000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.861},1.861,1.8660000000000001,48.1,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.746},2.746,"CB","MAT",43871,97.287999999999997,"CANADA",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":4},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.9083333333333334},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":187361581.84382147},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":187332908.40000001},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":173387846.698704},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":174266752.50679216},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2144395000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":699425275549.2627},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":192555000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":5180178.7949999999},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":197735178.79499999},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":367459125},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":2457001.8000000003}]
["CANADA","CANADA / CAGV   2.051 10-Jun-2020 FRN",43992,128370000,128370000,2.0514000000000001,"Floating Coupon","United States","U.S. Dollar","US135087D436","135087D43=","135087D43",41800,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":128370000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.48899999999999999},0.48899999999999999,"--","--",{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.3069999999999999},2.3069999999999999,"CB","MAT",43992,99.515000000000001,"CANADA",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":6},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.2416666666666667},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":127661110.74778135},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":127747405.5},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":125248666.24842},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":117272748.53786272},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2144395000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":699425275549.2627},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":128370000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":11696605.849500002},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":140066605.8495},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":287762750},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":2633382.1800000002}]
["CANADA","CANADA / CAGV   2.051 10-Sep-2020 FRN",44084,320925000,320925000,2.0514000000000001,"Floating Coupon","United States","U.S. Dollar","US135087D766","135087D76=","135087D76",41892,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":320925000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.23899999999999999},0.23899999999999999,"--","--",{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.0659999999999998},2.0659999999999998,"CB","MAT",44084,100.11409999999999,"CANADA",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":6},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.4916666666666667},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":320812337.12009048},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":321291175.42499995},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":318219631.78793699},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":291937496.63767803},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2144395000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":699425275549.2627},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":320925000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":30887378.486250006},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":351812378.48624998},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":799638125},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":6583455.4500000002}]
["CANADA","CANADA / CAGV   1.558 15-Sep-2020 FRN",44089,64185000,64185000,1.5585,"Floating Coupon","United States","U.S. Dollar","US135087D840","135087D84=","135087D84",41897,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":64185000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":3.0000000000000001E-3},3.0000000000000001E-3,"--","--",{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.4169999999999998},2.4169999999999998,"CB","MAT",44089,99.258200000000002,"CANADA",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":6},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.5055555555555555},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":62860803.442969404},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":63708875.670000002},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":63701230.604919605},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":57172629.753070757},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2144395000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":699425275549.2627},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":64185000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":4707076.508750001},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":68892076.508750007},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":160819083.33333334},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1000323.225}]
["CANADA","CANADA / CAGV   2.300 20-Dec-2020",44185,64185000,64185000,2.2999999999999998,"Fixed Coupon","United States","U.S. Dollar","US135087C446","135087C44=","135087C44",41628,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":64185000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":2.641},2.641,2.6469999999999998,66.099999999999994,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.0760000000000001},3.0760000000000001,"CB","MAT",44186,97.954400000000007,"CANADA",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":7},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.7694444444444444},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":62881832.143576011},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":62872031.640000001},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":56230230.217550404},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":56712033.149576597},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2144395000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":699425275549.2627},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":64185000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":8812422.2083333321},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":72997422.208333328},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":177756791.66666666},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1476255}]
["CANADA","CANADA / CAGV   1.944 24-Aug-2021 FRN MTN",44432,64185000,64185000,1.9436,"Floating Coupon","United States","U.S. Dollar","US135087E830","135087E83=",1.3508700000000001E+88,42240,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":64185000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.19400000000000001},0.19400000000000001,"--","--",{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.4220000000000002},2.4220000000000002,"CB","MAT",44432,99.028999999999996,"CANADA",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":6},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":3.4472222222222224},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":63181086.650536485},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":63561763.649999999},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":63068524.364076003},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":55541671.944759369},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2144395000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":699425275549.2627},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":64185000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":7044907.8021666668},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":71229907.802166671},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":221259958.33333334},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1247499.6599999999}]
["CANADA","CANADA / CAGV   2.000 15-Nov-2022",44880,3851100000,3851100000,2,"Fixed Coupon","United States","U.S. Dollar","US135087H643","135087H64=","135087H64",43054,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":3851100000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":4.3869999999999996},4.3869999999999996,4.3899999999999997,13.9,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.7549999999999999},2.7549999999999999,"CB","MAT",44880,96.711500000000001,"CANADA",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":4.6722222222222225},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3725248301.0671687},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":3724456576.5},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":3070888936.45578},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3137662637.4437218},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2144395000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":699425275549.2627},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":3851100000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":67180300.00000003},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":3918280300},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":17993195000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":77022000}]
["CHILE","CLBTU / CLGV   3.000 01-Jan-2019",43466,40844,107483,3,"Fixed Coupon","Chile","Chilean Unidad de Fomento","CL0001857474","BTU0300119=",null,40969,"Unsecured","Bond","Y","UDI/UF",1,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":40844},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.79},0.79,0.79700000000000004,27,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.77},0.77,"IS","MAT",43467,102.37560000000001,"CHILE BONOS DE LA TESORERIA EN UNIDADES DE FOMENTO",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":6.833333333333333},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.8},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":41567.643393495309},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":41814.290064000001},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":40492.958497977597},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":40289.420097619157},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":179776238000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":29626112159469},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":40844},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":4697.0599999999995},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":45541.06},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":32675.200000000001},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1225.32}]
["CHILE","CLBTP / CLGV   6.000 01-Jan-2019",43466,{"$f":"213930000000+320000000000","v":533930000000},{"$f":"320000000000*2","v":640000000000},6,"Fixed Coupon","Chile","Chilean Peso","CL0002080548","BTP0600119=",null,41773,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":533930000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.77500000000000002},0.77500000000000002,0.78300000000000003,7.4,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.73},2.73,"IS","MAT",43467,103.7654,"CHILE BONOS DE LA TESORERIA EN PESOS",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":4.6305555555555555},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.8},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":547562947990.39056},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":554034600220},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":536859527613.17999},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":530989564359.30267},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":179776238000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":29626112159469},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":533930000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":52236151666.666664},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":586166151666.66663},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":427144000000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":32035800000}]
["CHILE","CLBTU / CLGV   3.000 01-Jul-2019",43647,216086,559808,3,"Fixed Coupon","Chile","Chilean Unidad de Fomento","CL0000006636","BTU0300719=",null,40009,"Unsecured","Bond","Y","UDI/UF",1,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":216086},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.2729999999999999},1.2729999999999999,1.274,18.600000000000001,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.83},0.83,"IS","MAT",43647,103.4016,"CHILE BONOS DE LA TESORERIA EN UNIDADES DE FOMENTO",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":9.9611111111111104},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.3},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":222124.12830602322},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":223436.381376},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":212059.0008363341},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":211216.43207173777},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":179776238000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":29626112159469},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":216086},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":48367.24966666667},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":264453.24966666667},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":280911.8},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":6482.58}]
["CHILE","CLBTP / CLGV   6.000 01-Jan-2020",43831,521100000000,825000000000,6,"Fixed Coupon","Chile","Chilean Peso","CL0000006974","BTP0600120=",null,40199,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":521100000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.6890000000000001},1.6890000000000001,1.696,8.3000000000000007,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.25},3.25,"IS","MAT",43832,105.96469999999999,"CHILE BONOS DE LA TESORERIA EN PESOS",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":9.9444444444444446},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.8},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":545767301901.065},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":552182051700},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":514876632287.14801},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":510464793918.46863},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":179776238000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":29626112159469},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":521100000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":248391000000.00003},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":769491000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":937980000000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":31266000000}]
["CHILE","CLBTU / CLGV   3.000 01-Jan-2020",43831,383748,1442758,3,"Fixed Coupon","Chile","Chilean Unidad de Fomento","CL0000006958","BTU0300120=",null,40199,"Unsecured","Bond","Y","UDI/UF",1,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":383748},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.75},1.75,1.756,5.7,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.86},0.86,"IS","MAT",43832,104.41679999999999,"CHILE BONOS DE LA TESORERIA EN UNIDADES DE FOMENTO",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":9.9444444444444446},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.8},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":398353.91693593399},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":400697.38166399999},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":372648.56494752003},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":371723.4437584944},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":179776238000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":29626112159469},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":383748},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":91459.940000000017},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":475207.94},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":690746.4},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":11512.439999999999}]
["CHILE","CLBTP / CLGV   4.500 28-Feb-2021",44255,{"$f":"1000000000000*2","v":2000000000000},{"$f":"1000000000000*2","v":2000000000000},4.5,"Fixed Coupon","Chile","Chilean Peso","CL0002329671","BTP0450221=",null,42755,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":2000000000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":2.7509999999999999},2.7509999999999999,2.7589999999999999,0.3,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.64},3.64,"IS","MAT",44256,102.54049999999999,"CHILE BONOS DE LA TESORERIA EN PESOS",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":4.1055555555555552},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.9583333333333335},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2047426767251.5286},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":2050810000000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":1825138867600},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1839126147058.5332},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":179776238000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":29626112159469},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":2000000000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":293749999999.99994},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":2293750000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":5916666666666.667},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":90000000000}]
["CHILE","CLBTU / CLGV   1.500 01-Mar-2021",44256,2877858,2877858,1.5,"Fixed Coupon","Chile","Chilean Unidad de Fomento","CL0002189208","BTU0150321=",null,42251,"Unsecured","Bond","Y","UDI/UF",1,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":2877858},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":2.895},2.895,2.8959999999999999,0.5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.1499999999999999},1.1499999999999999,"IS","MAT",44256,101.0774,"CHILE BONOS DE LA TESORERIA EN UNIDADES DE FOMENTO",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5.4916666666666663},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.9666666666666668},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2907070.9627167992},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":2908864.0420919997},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":2572017.5860177465},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2595544.3788101831},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":179776238000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":29626112159469},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":2877858},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":201090.32774999994},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":3078948.3277500002},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":8537645.4000000004},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":43167.869999999995}]
["CHILE","CLBTP / CLGV   4.500 01-Mar-2021",44256,2564600000000,2564600000000,4.5,"Fixed Coupon","Chile","Chilean Peso","CL0002269331","BTP0450321=",null,42489,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":2564600000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":2.758},2.758,2.7589999999999999,3.3,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.66},3.66,"IS","MAT",44256,102.49,"CHILE BONOS DE LA TESORERIA EN PESOS",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":4.8388888888888886},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.9666666666666668},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2624137122129.4644},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":2628458540000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":2338486993867.2002},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2356549082427.1519},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":179776238000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":29626112159469},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":2564600000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":462269150000},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":3026869150000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":7608313333333.334},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":115407000000}]
["CHILE","CLBTP / CLGV   6.000 01-Jan-2022",44562,243000000000,511410000000,6,"Fixed Coupon","Chile","Chilean Peso","CL0001855668","BTP0600122=",null,40962,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":243000000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":3.3660000000000001},3.3660000000000001,3.3730000000000002,2.6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.91},3.91,"IS","MAT",44564,108.50709999999999,"CHILE BONOS DE LA TESORERIA EN PESOS",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":9.8555555555555561},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":3.8},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":260616362581.34201},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":263672253000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":228171420856.07999},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":228260471559.46411},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":179776238000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":29626112159469},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":243000000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":243000000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":923400000000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":14580000000}]
["CHILE","CLBTU / CLGV   3.000 01-Jan-2022",44562,56462,605958,3,"Fixed Coupon","Chile","Chilean Unidad de Fomento","CL0001855684","BTU0300122=",null,40962,"Unsecured","Bond","Y","UDI/UF",1,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":56462},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":3.585},3.585,3.5939999999999999,-6.1,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.25},1.25,"IS","MAT",44564,107.0886,"CHILE BONOS DE LA TESORERIA EN UNIDADES DE FOMENTO",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":9.8555555555555561},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":3.8},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":60106.746745650569},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":60464.365332000001},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":51793.775343391193},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":52186.116492514215},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":179776238000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":29626112159469},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":56462},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":56462},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":214555.59999999998},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1693.86}]
["CHILE","CLBTU / CLGV   4.500 15-Oct-2023",45214,208148,444711,4.5,"Fixed Coupon","Chile","Chilean Unidad de Fomento","CL0000000787","BTU0451023=",null,37910,"Unsecured","Bond","Y","UDI/UF",1,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":208148},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":4.9409999999999998},4.9409999999999998,4.9409999999999998,-1.2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.44},1.44,"IS","MAT",45215,118.2543,"CHILE BONOS DE LA TESORERIA EN UNIDADES DE FOMENTO",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":19.997222222222224},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":5.5888888888888886},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":242116.39142302683},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":246143.96036400003},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":197496.06803765902},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":198931.42251180479},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":179776238000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":29626112159469},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":208148},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":16755.913999999997},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":224903.91399999999},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1163316.0444444444},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":9366.66}]
["CHILE","CLBTP / CLGV   6.000 01-Jan-2024",45292,96330000000,630000000000,6,"Fixed Coupon","Chile","Chilean Peso","CL0002080555","BTP0600124=",null,41773,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":96330000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":4.8730000000000002},4.8730000000000002,4.8739999999999997,19.7,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":4.13},4.13,"IS","MAT",45293,110.7504,"CHILE BONOS DE LA TESORERIA EN PESOS",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":9.6305555555555564},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":5.8},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":105455152077.41872},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":106685860320},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":85890652426.425598},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":87130710015.611938},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":179776238000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":29626112159469},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":96330000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":11559600000},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":107889600000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":558714000000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":5779800000}]
["CHILE","CLBTU / CLGV   3.000 01-Jan-2024",45292,{"$f":"78552+604592","v":683144},{"$f":"604592+604592","v":1209184},3,"Fixed Coupon","Chile","Chilean Unidad de Fomento","CL0002080571","BTU0300124=",null,41773,"Unsecured","Bond","Y","UDI/UF",1,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":683144},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":5.319},5.319,5.3230000000000004,3.3,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.5},1.5,"IS","MAT",45293,108.9335,"CHILE BONOS DE LA TESORERIA EN UNIDADES DE FOMENTO",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":9.6305555555555564},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":5.8},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":739660.84199106519},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":744172.66923999996},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":585842.4921324976},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":600251.80556532636},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":179776238000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":29626112159469},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":683144},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":40988.639999999999},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":724132.64},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":3962235.1999999997},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":20494.32}]
["CHILE","CLBTU / CLGV   4.500 01-Aug-2024",45505,95167,403061,4.5,"Fixed Coupon","Chile","Chilean Unidad de Fomento","CL0000000803","BTU0450824=",null,38246,"Unsecured","Bond","Y","UDI/UF",1,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":95167},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":5.625},5.625,5.6239999999999997,6.1,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.53},1.53,"IS","MAT",45505,118.55889999999999,"CHILE BONOS DE LA TESORERIA EN UNIDADES DE FOMENTO",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":19.875},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":6.3833333333333337},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":112232.2199673694},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":112828.94836299999},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":87442.434981325001},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":90012.855232269154},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":179776238000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":29626112159469},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":95167},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":11063.163750000002},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":106230.16375000001},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":607482.68333333335},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":4282.5149999999994}]
["CHILE","CLBTU / CLGV   2.600 01-Sep-2025",45901,35156,246315,2.6,"Fixed Coupon","Chile","Chilean Unidad de Fomento","CL0000001504","BTU0260925=",null,38610,"Unsecured","Bond","Y","UDI/UF",1,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":35156},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":6.7949999999999999},6.7949999999999999,6.7949999999999999,16.5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.7},1.7,"IS","MAT",45901,106.4241,"CHILE BONOS DE LA TESORERIA EN UNIDADES DE FOMENTO",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":19.961111111111112},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":7.4666666666666668},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":37357.193350162059},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":37414.456595999996},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":27245.207293207201},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":28675.46815335664},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":179776238000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":29626112159469},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":35156},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":3351.5386666666673},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":38507.538666666667},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":262498.13333333336},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":914.05600000000004}]
["CHILE","CLBTU / CLGV   1.500 01-Mar-2026",46082,4082340,4082340,1.5,"Fixed Coupon","Chile","Chilean Unidad de Fomento","CL0002179951","BTU0150326=",null,42146,"Unsecured","Bond","Y","UDI/UF",1,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":4082340},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":7.4610000000000003},7.4610000000000003,7.4610000000000003,22.7,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.82},1.82,"IS","MAT",46083,97.746499999999997,"CHILE BONOS DE LA TESORERIA EN UNIDADES DE FOMENTO",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10.775},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":7.9666666666666668},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3986270.5962406597},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":3990344.4681000002},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":2799466.0650402354},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2982991.7739168135},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":179776238000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":29626112159469},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":4082340},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":255146.25},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":4337486.25},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":32522642},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":61235.1}]
["CHILE","CLBTP / CLGV   4.500 01-Mar-2026",46082,3629400000000,3629400000000,4.5,"Fixed Coupon","Chile","Chilean Peso","CL0002172501","BTP0450326=",null,42118,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":3629400000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":6.6210000000000004},6.6210000000000004,6.6120000000000001,41.2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":4.53},4.53,"IS","MAT",46083,99.949700000000007,"CHILE BONOS DE LA TESORERIA EN PESOS",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10.852777777777778},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":7.9666666666666668},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3622251982897.8716},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":3627574411800},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":2666847604578.8877},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2807948370031.561},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":179776238000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":29626112159469},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":3629400000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":680512500000},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":4309912500000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":28914220000000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":163323000000}]
["CHILE","CLBTU / CLGV   3.000 01-Mar-2027",46447,14622,226610,3,"Fixed Coupon","Chile","Chilean Unidad de Fomento","CL0000002239","BTU0300327=",null,39170,"Unsecured","Bond","Y","UDI/UF",1,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":14622},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":7.9080000000000004},7.9080000000000004,7.8970000000000002,12.6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.82},1.82,"IS","MAT",46447,109.8926,"CHILE BONOS DE LA TESORERIA EN UNIDADES DE FOMENTO",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":19.922222222222221},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":8.9666666666666668},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":16037.637982798193},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":16068.495971999999},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":10985.709326136961},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":11803.32128370626},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":179776238000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":29626112159469},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":14622},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":2266.41},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":16888.41},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":131110.6},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":438.65999999999997}]
["CHILE","CLBTU / CLGV   3.000 01-Mar-2028",46813,40306,461237,3,"Fixed Coupon","Chile","Chilean Unidad de Fomento","CL0000003039","BTU0300328=",null,39534,"Unsecured","Bond","Y","UDI/UF",1,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":40306},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":8.673},8.673,8.657,7.3,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.88},1.88,"IS","MAT",46813,110.3193,"CHILE BONOS DE LA TESORERIA EN UNIDADES DE FOMENTO",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":19.927777777777777},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":9.9666666666666668},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":44374.182611131218},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":44465.297057999996},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":29039.39620263864},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":31734.787106691005},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":179776238000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":29626112159469},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":40306},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":7456.6100000000015},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":47762.61},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":401716.46666666667},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1209.18}]
["CHILE","CLBTU / CLGV   3.000 01-Mar-2029",47178,27352,222803,3,"Fixed Coupon","Chile","Chilean Unidad de Fomento","CL0000006446","BTU0300329=",null,39898,"Unsecured","Bond","Y","UDI/UF",1,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":27352},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":9.4169999999999998},9.4169999999999998,9.3930000000000007,6.1,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.95},1.95,"IS","MAT",47178,110.5194,"CHILE BONOS DE LA TESORERIA EN UNIDADES DE FOMENTO",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":19.930555555555557},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":10.966666666666667},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":30163.085633263174},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":30229.266287999999},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":18842.506262636158},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":20985.749869809522},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":179776238000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":29626112159469},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":27352},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":5880.6799999999985},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":33232.68},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":299960.26666666666},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":820.56}]
["CHILE","CLBTU / CLGV   3.000 01-Jan-2030",47484,145169,1052438,3,"Fixed Coupon","Chile","Chilean Unidad de Fomento","CL0000006990","BTU0300130=",null,40206,"Unsecured","Bond","Y","UDI/UF",1,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":145169},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":9.9749999999999996},9.9749999999999996,9.9499999999999993,6.7,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.0099999999999998},2.0099999999999998,"IS","MAT",47485,111.0629,"CHILE BONOS DE LA TESORERIA EN UNIDADES DE FOMENTO",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":19.925000000000001},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":11.8},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":160133.69065862472},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":161228.90130100001},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":96898.569681901005},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":108978.89162965203},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":179776238000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":29626112159469},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":145169},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":34840.560000000005},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":180009.56},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1712994.2000000002},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":4355.07}]
["CHILE","CLBTP / CLGV   6.000 01-Jan-2032",48214,158115000000,511930000000,6,"Fixed Coupon","Chile","Chilean Peso","CL0001855676","BTP0600132=",null,40962,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":158115000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":9.4870000000000001},9.4870000000000001,9.3079999999999998,-33.9,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":4.87},4.87,"IS","MAT",48215,112.45,"CHILE BONOS DE LA TESORERIA EN PESOS",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":19.855555555555554},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":13.8},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":175768655989.80081},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":177800317500},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":110328653015.10002},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":122789167860.12428},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":179776238000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":29626112159469},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":158115000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":94869000000},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":252984000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":2181987000000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":9486900000}]
["CHILE","CLBTU / CLGV   3.000 01-Jan-2032",48214,55757,571228,3,"Fixed Coupon","Chile","Chilean Unidad de Fomento","CL0001855692","BTU0300132=",null,40962,"Unsecured","Bond","Y","UDI/UF",1,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":55757},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":11.364000000000001},11.364000000000001,11.319000000000001,6.3,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.11},2.11,"IS","MAT",48215,111.3447,"CHILE BONOS DE LA TESORERIA EN UNIDADES DE FOMENTO",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":19.855555555555554},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":13.8},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":61644.851009097445},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":62082.464379000005},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":33862.259370881766},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":39895.935819699414},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":179776238000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":29626112159469},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":55757},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":16727.099999999995},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":72484.099999999991},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":769446.60000000009},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1672.71}]
["CHILE","CLBTP / CLGV   6.000 01-Jan-2034",48945,503025000000,530000000000,6,"Fixed Coupon","Chile","Chilean Peso","CL0002080563","BTP0600134=",null,41773,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":503025000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":10.353},10.353,10.052,-56.4,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":4.9800000000000004},4.9800000000000004,"IS","MAT",48946,112.2577,"CHILE BONOS DE LA TESORERIA EN PESOS",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":19.630555555555556},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":15.8},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":558248854171.16846},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":564684295425},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":330837235003.59906},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":378996161712.99817},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":179776238000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":29626112159469},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":503025000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":362178000000},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":865203000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":7947795000000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":30181500000}]
["CHILE","CLBTU / CLGV   3.000 01-Jan-2034",48945,76123,503827,3,"Fixed Coupon","Chile","Chilean Unidad de Fomento","CL0002080589","BTU0300134=",null,41773,"Unsecured","Bond","Y","UDI/UF",1,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":76123},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":12.676},12.676,12.606999999999999,6.3,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.2000000000000002},2.2000000000000002,"IS","MAT",48946,111.3951,"CHILE BONOS DE LA TESORERIA EN UNIDADES DE FOMENTO",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":19.630555555555556},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":15.8},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":84176.859270329063},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":84797.291972999999},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":41801.673051010082},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":52021.92759549553},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":179776238000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":29626112159469},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":76123},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":27404.28},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":103527.28},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1202743.4000000001},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":2283.69}]
["CHILE","CLBTU / CLGV   2.000 01-Mar-2035",49369,2961606,2961606,2,"Fixed Coupon","Chile","Chilean Unidad de Fomento","CL0002189216","BTU0200335=",null,42188,"Unsecured","Bond","Y","UDI/UF",1,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":2961606},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":14.234},14.234,14.161,9.1,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.2999999999999998},2.2999999999999998,"IS","MAT",49369,96.050200000000004,"CHILE BONOS DE LA TESORERIA EN UNIDADES DE FOMENTO",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":19.661111111111111},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":16.966666666666665},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2837951.5275952662},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":2844628.4862120003},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":1225010.8113023355},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1657118.0538788717},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":179776238000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":29626112159469},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":2961606},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":779889.58},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":3741495.58},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":50248581.799999997},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":59232.12}]
["CHILE","CLBTP / CLGV   5.000 01-Mar-2035",49369,3415200000000,3415200000000,5,"Fixed Coupon","Chile","Chilean Peso","CL0002187822","BTP0500335=",null,42174,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":3415200000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":11.282999999999999},11.282999999999999,10.895,-66.599999999999994,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":5.12},5.12,"IS","MAT",49369,98.814999999999998,"CHILE BONOS DE LA TESORERIA EN PESOS",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":19.7},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":16.966666666666665},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3369464556736.7153},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":3374729880000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":1851646790558.4001},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2223288261936.9902},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":179776238000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":29626112159469},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":3415200000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":2248340000000},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":5663540000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":57944559999999.992},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":170760000000}]
["CHILE","CLBTU / CLGV   3.000 01-Mar-2038",50465,77153,382908,3,"Fixed Coupon","Chile","Chilean Unidad de Fomento","CL0000003047","BTU0300338=",null,39534,"Unsecured","Bond","Y","UDI/UF",1,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":77153},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":15.257},15.257,15.111000000000001,3.9,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.33},2.33,"IS","MAT",50465,110.97490000000001,"CHILE BONOS DE LA TESORERIA EN UNIDADES DE FOMENTO",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":29.927777777777777},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":19.966666666666665},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":85331.609815942778},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":85620.464596999998},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":33368.007462742848},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":48482.365840106191},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":179776238000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":29626112159469},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":77153},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":37419.204999999994},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":114572.20499999999},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1540488.2333333332},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":2314.5899999999997}]
["CHILE","CLBTU / CLGV   3.000 01-Mar-2039",50830,113764,223923,3,"Fixed Coupon","Chile","Chilean Unidad de Fomento","CL0000006453","BTU0300339=",null,39898,"Unsecured","Bond","Y","UDI/UF",1,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":113764},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":15.824},15.824,15.659000000000001,3.5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.35},2.35,"IS","MAT",50830,111.0509,"CHILE BONOS DE LA TESORERIA EN UNIDADES DE FOMENTO",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":29.930555555555557},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":20.966666666666665},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":125895.74308864218},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":126335.945876},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":46370.345574327031},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":70254.214648742112},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":179776238000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":29626112159469},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":113764},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":58588.45999999997},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":172352.45999999996},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":2385251.8666666667},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":3412.92}]
["CHILE","CLBTU / CLGV   3.000 01-Jan-2040",51136,590194,1052438,3,"Fixed Coupon","Chile","Chilean Unidad de Fomento","CL0000007006","BTU0300140=",null,40206,"Unsecured","Bond","Y","UDI/UF",1,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":590194},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":16.209},16.209,16.033999999999999,3.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.37},2.37,"IS","MAT",51137,111.52589999999999,"CHILE BONOS DE LA TESORERIA EN UNIDADES DE FOMENTO",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":29.925000000000001},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":21.8},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":652930.63598264626},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":658219.17024599994},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":231456.18902530341},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":359207.14696471603},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":179776238000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":29626112159469},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":590194},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":318704.76000000007},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":908898.76},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":12866229.200000001},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":17705.82}]
["CHILE","CLBTU / CLGV   3.000 01-Jan-2042",51867,443345,581640,3,"Fixed Coupon","Chile","Chilean Unidad de Fomento","CL0001857482","BTU0300142=",null,40969,"Unsecured","Bond","Y","UDI/UF",1,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":443345},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":17.283999999999999},17.283999999999999,17.073,1.6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.38},2.38,"IS","MAT",51868,112.0848,"CHILE BONOS DE LA TESORERIA EN UNIDADES DE FOMENTO",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":29.833333333333332},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":23.8},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":492854.55010395451},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":496922.35656000004},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":153370.11612867846},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":262367.12795266602},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":179776238000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":29626112159469},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":443345},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":266007.00000000006},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":709352},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":10551611},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":13300.35}]
["CHILE","CLBTP / CLGV   6.000 01-Jan-2043",52232,1964970000000,1964970000000,6,"Fixed Coupon","Chile","Chilean Peso","CL0001974774","BTP0600143=",null,41382,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":1964970000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":13.202},13.202,11.852,-142.80000000000001,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":5.33},5.33,"IS","MAT",52233,110.3506,"CHILE BONOS DE LA TESORERIA EN PESOS",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":29.702777777777779},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":24.8},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2143832211518.7698},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":2168356184820},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":1023290650740.2543},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1340414736154.0684},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":179776238000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":29626112159469},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":1964970000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":2475862200000},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":4440832200000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":48731256000000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":117898200000}]
["CHILE","CLBTU / CLGV   3.000 01-Jan-2044",52597,3309134,3309134,3,"Fixed Coupon","Chile","Chilean Unidad de Fomento","CL0002080597","BTU0300144=",null,41773,"Unsecured","Bond","Y","UDI/UF",1,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":3309134},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":18.256},18.256,18.006,5.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.4500000000000002},2.4500000000000002,"IS","MAT",52600,111.3707,"CHILE BONOS DE LA TESORERIA EN UNIDADES DE FOMENTO",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":29.630555555555556},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":25.8},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3654166.4279701104},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":3685405.6997380001},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":994175.04156132264},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1892002.7591504816},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":179776238000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":29626112159469},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":3309134},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":2184028.44},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":5493162.4399999995},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":85375657.200000003},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":99274.01999999999}]
["CHILE","CHILE / CLGV   1.750 20-Jan-2026",46042,893083440000,893083440000,1.75,"Fixed Coupon","Eurobond","Euro","XS1346652891","CL134665289=",null,42389,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":893083440000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":7.3470000000000004},7.3470000000000004,7.3449999999999998,93.6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.2969999999999999},1.2969999999999999,"IS","MAT",46042,103.358,"CHILE, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":7.8527777777777779},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":923104303474.02734},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":923073181915.19995},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":651800435213.96106},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":693798191489.35889},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":179776238000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":29626112159469},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":893083440000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":63340702588.333344},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":956424142588.33337},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":7013185791333.333},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":15628960200.000002}]
["CHILE","CHILE / CLGV   1.440 01-Feb-2029 '28",47150,617716046000,617716046000,1.44,"Fixed Coupon","Eurobond","Euro","XS1760409042","CL176040904=",null,43132,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":617716046000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":10.048},10.048,10.036,85.4,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.5629999999999999},1.5629999999999999,"IS","CALL",47058,98.805999999999997,"CHILE, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":11},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":10.883333333333333},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":610166048963.08728},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":610340516410.76001},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":365032456054.94733},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":413882244955.64716},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":179776238000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":29626112159469},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":617716046000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":63007036691.999992},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":680723082692},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":6722809633966.666},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":8895111062.3999996}]
["CHILE","CHILE / CLGV   1.875 27-May-2030",47630,1227989730000,1227989730000,1.875,"Fixed Coupon","Eurobond","Euro","XS1236685613","CL123668561=",null,42151,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":1227989730000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":10.784000000000001},10.784000000000001,10.752000000000001,91.7,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.7050000000000001},1.7050000000000001,"IS","MAT",47630,101.85299999999999,"CHILE, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":15},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":12.205555555555556},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1250818719092.3308},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":1250744379696.8999},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":711223284070.84509},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":822420678750.73499},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":179776238000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":29626112159469},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":1227989730000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":193536298071.875},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":1421526028071.875},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":14988296871166.666},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":23024807437.5}]
["CHILE","CLBTU / CLGV   3.000 01-Jan-2019",43466,107483,107483,3,"Fixed Coupon","United States","Chilean Unidad de Fomento","US168863BC14","168863BC1=","168863BC1",40969,"Unsecured","Global Depository Note","Y","UDI/UF",1,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":107483},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.78700000000000003},0.78700000000000003,0.79500000000000004,27.1,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.77},0.77,"CB","MAT",43467,102.3766,"CHILE BONOS DE LA TESORERIA EN UNIDADES DE FOMENTO",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":6.833333333333333},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.8},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":109387.30327252611},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":110037.440978},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":106573.46233601256},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":106023.59564078934},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":179776238000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":29626112159469},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":107483},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":12360.544999999998},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":119843.545},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":85986.400000000009},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":3224.49}]
["CHILE","CLBTU / CLGV   3.000 01-Jan-2020",43831,1442758,1442758,3,"Fixed Coupon","United States","Chilean Unidad de Fomento","US168863BD96","168863BD9=","168863BD9",40199,"Unsecured","Global Depository Note","Y","UDI/UF",1,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":1442758},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.7470000000000001},1.7470000000000001,1.754,5.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.86},0.86,"CB","MAT",43832,104.41589999999999,"CHILE BONOS DE LA TESORERIA EN UNIDADES DE FOMENTO",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":9.9444444444444446},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.8},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1497671.1292062872},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":1506468.7505219998},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":1401196.7142355226},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1397549.8823970885},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":179776238000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":29626112159469},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":1442758},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":343857.32333333336},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":1786615.3233333332},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":2596964.4},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":43282.74}]
["CHILE","CLBTP / CLGV   6.000 01-Jan-2020",43831,825000000000,825000000000,6,"Fixed Coupon","United States","Chilean Peso","US168863AY43","168863AY4=","168863AY4",40199,"Unsecured","Global Depository Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":825000000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.6870000000000001},1.6870000000000001,1.6930000000000001,8.1999999999999993,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.25},3.25,"CB","MAT",43832,105.97410000000001,"CHILE BONOS DE LA TESORERIA EN PESOS",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":9.9444444444444446},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.8},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":864053011069.61926},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":874286325000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":815289483789.00012},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":808162454390.20642},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":179776238000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":29626112159469},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":825000000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":393250000000.00006},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":1218250000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1485000000000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":49500000000}]
["CHILE","CHILE / CLGV   4.500 01-Mar-2021",44256,675000000000,675000000000,4.5,"Fixed Coupon","United States","Chilean Peso","US168863CB22","168863CB2=","168863CB2",42909,"Unsecured","Global Depository Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":675000000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":2.7549999999999999},2.7549999999999999,2.7559999999999998,3.1,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.66},3.66,"CB","MAT",44256,102.3378,"CHILE, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":3.6888888888888891},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.9666666666666668},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":690670107399.74597},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":690780150000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":614656177470},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":620241219152.43201},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":179776238000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":29626112159469},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":675000000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":86737500000.000015},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":761737500000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":2002500000000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":30375000000}]
["CHILE","CLBTU / CLGV   1.500 01-Mar-2021",44256,571004,571004,1.5,"Fixed Coupon","United States","Chilean Unidad de Fomento","US168863BZ09","168863BZ0=","168863BZ0",42251,"Unsecured","Global Depository Note","Y","UDI/UF",1,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":571004},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":2.8919999999999999},2.8919999999999999,2.8929999999999998,0.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.1499999999999999},1.1499999999999999,"CB","MAT",44256,101.071,"CHILE BONOS DE LA TESORERIA EN UNIDADES DE FOMENTO",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5.4916666666666663},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.9666666666666668},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":576800.2271116724},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":577119.45284000004},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":510358.27453546878},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":514989.35057884362},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":179776238000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":29626112159469},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":571004},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":39898.90449999999},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":610902.90449999995},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1693978.5333333334},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":8565.06}]
["CHILE","CLBTP / CLGV   6.000 01-Jan-2022",44562,281810000000,281810000000,6,"Fixed Coupon","United States","Chilean Peso","US168863AZ18","168863AZ1=","168863AZ1",40962,"Unsecured","Global Depository Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":281810000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":3.363},3.363,3.37,2.5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.91},3.91,"CB","MAT",44564,108.5188,"CHILE BONOS DE LA TESORERIA EN PESOS",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":9.8555555555555561},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":3.8},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":302239905922.00818},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":305816830280},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":264678350270.73438},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":264716392963.67316},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":179776238000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":29626112159469},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":281810000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":281810000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1070878000000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":16908600000}]
["CHILE","CLBTU / CLGV   3.000 01-Jan-2022",44562,489518,489518,3,"Fixed Coupon","United States","Chilean Unidad de Fomento","US168863BE79","168863BE7=","168863BE7",40962,"Unsecured","Global Depository Note","Y","UDI/UF",1,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":489518},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":3.5819999999999999},3.5819999999999999,3.5910000000000002,-5.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.25},1.25,"CB","MAT",44564,107.0774,"CHILE BONOS DE LA TESORERIA EN UNIDADES DE FOMENTO",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":9.8555555555555561},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":3.8},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":521117.4675611452},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":524163.146932},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":449061.051239583},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":452446.66099646798},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":179776238000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":29626112159469},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":489518},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":489518},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1860168.4},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":14685.539999999999}]
["CHILE","CLBTP / CLGV   6.000 01-Jan-2024",45292,630000000000,630000000000,6,"Fixed Coupon","United States","Chilean Peso","US168863BT49","168863BT4=","168863BT4",41773,"Unsecured","Global Depository Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":630000000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":4.8710000000000004},4.8710000000000004,4.8710000000000004,19.600000000000001,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":4.13},4.13,"CB","MAT",45293,110.76300000000001,"CHILE BONOS DE LA TESORERIA EN PESOS",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":9.6305555555555564},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":5.8},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":689678665096.79016},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":697806900000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":561846203604},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":569836471606.30664},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":179776238000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":29626112159469},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":630000000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":75600000000},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":705600000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":3654000000000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":37800000000}]
["CHILE","CLBTU / CLGV   1.500 01-Mar-2026",46082,1365930,1365930,1.5,"Fixed Coupon","United States","Chilean Unidad de Fomento","US168863BY34","168863BY3=","168863BY3",42146,"Unsecured","Global Depository Note","Y","UDI/UF",1,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":1365930},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":7.4580000000000002},7.4580000000000002,7.4580000000000002,23.5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.82},1.82,"CB","MAT",46083,97.691500000000005,"CHILE BONOS DE LA TESORERIA EN UNIDADES DE FOMENTO",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10.775},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":7.9666666666666668},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1333785.6708463782},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":1334397.5059500001},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":936320.04197499598},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":998093.72902457742},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":179776238000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":29626112159469},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":1365930},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":85370.625000000015},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":1451300.625},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":10881909},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":20488.95}]
["CHILE","CLBTP / CLGV   4.500 01-Mar-2026",46082,755000000000,755000000000,4.5,"Fixed Coupon","United States","Chilean Peso","US168863BX50","168863BX5=","168863BX5",42118,"Unsecured","Global Depository Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":755000000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":6.6189999999999998},6.6189999999999998,6.61,41.1,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":4.53},4.53,"CB","MAT",46083,99.962100000000007,"CHILE BONOS DE LA TESORERIA EN PESOS",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10.852777777777778},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":7.9666666666666668},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":753513045431.17126},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":754713855000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":554895814750.20007},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":584118867959.94617},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":179776238000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":29626112159469},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":755000000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":141562500000},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":896562500000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":6014833333333.333},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":33975000000}]
["CHILE","CLBTU / CLGV   3.000 01-Jan-2030",47484,1052438,1052438,3,"Fixed Coupon","United States","Chilean Unidad de Fomento","US168863BF45","168863BF4=","168863BF4",40206,"Unsecured","Global Depository Note","Y","UDI/UF",1,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":1052438},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":9.9710000000000001},9.9710000000000001,9.9459999999999997,7.6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.0099999999999998},2.0099999999999998,"CB","MAT",47485,110.95829999999999,"CHILE BONOS DE LA TESORERIA EN UNIDADES DE FOMENTO",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":19.925000000000001},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":11.8},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1160928.1673730735},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":1167767.313354},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":702014.99809589074},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":790069.00060569227},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":179776238000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":29626112159469},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":1052438},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":252585.12000000008},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":1305023.1200000001},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":12418768.4},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":31573.14}]
["CHILE","CLBTU / CLGV   3.000 01-Jan-2032",48214,571228,571228,3,"Fixed Coupon","United States","Chilean Unidad de Fomento","US168863BG28","168863BG2=","168863BG2",40962,"Unsecured","Global Depository Note","Y","UDI/UF",1,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":571228},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":11.359},11.359,11.314,7.4,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.11},2.11,"CB","MAT",48215,111.212,"CHILE BONOS DE LA TESORERIA EN UNIDADES DE FOMENTO",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":19.855555555555554},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":13.8},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":631548.77328810212},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":635274.08336000005},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":346630.95084455045},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":408732.09868564049},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":179776238000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":29626112159469},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":571228},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":171368.40000000002},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":742596.4},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":7882946.4000000004},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":17136.84}]
["CHILE","CLBTP / CLGV   6.000 01-Jan-2032",48214,201330000000,511930000000,6,"Fixed Coupon","United States","Chilean Peso","US168863BM95","168863BM9=","168863BM9",40962,"Unsecured","Global Depository Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":201330000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":9.484},9.484,9.3049999999999997,-34,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":4.87},4.87,"CB","MAT",48215,112.465,"CHILE BONOS DE LA TESORERIA EN PESOS",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":19.855555555555554},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":13.8},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":223808642509.73401},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":226425784500},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":140528898892.08002},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":156349133006.22223},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":179776238000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":29626112159469},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":201330000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":120798000000},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":322128000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":2778354000000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":12079800000}]
["CHILE","CHILE / CLGV   6.000 01-Jan-2034",48945,530000000000,530000000000,6,"Fixed Coupon","United States","Chilean Peso","US168863BU12","168863BU1=","168863BU1",41640,"Unsecured","Global Depository Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":530000000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":10.35},10.35,10.050000000000001,-56.5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":4.9800000000000004},4.9800000000000004,"CB","MAT",48947,111.081,"CHILE, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":20},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":15.8},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":588185264570.78528},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":588729300000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":344995369800.00006},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":399320045142.66492},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":179776238000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":29626112159469},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":530000000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":381600000000},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":911600000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":8374000000000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":31800000000}]
["CHILE","CHILE / CLGV   5.000 01-Mar-2035",49369,660000000000,660000000000,5,"Fixed Coupon","United States","Chilean Peso","US168863CC05","168863CC0=","168863CC0",42909,"Unsecured","Global Depository Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":660000000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":11.28},11.28,10.893000000000001,-66.7,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":5.12},5.12,"CB","MAT",49369,98.648300000000006,"CHILE, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":17.68888888888889},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":16.966666666666665},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":651161456853.54651},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":651078780000.00012},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":357312034464.00006},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":429658659193.72614},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":179776238000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":29626112159469},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":660000000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":434500000000},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":1094500000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":11197999999999.998},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":33000000000}]
["CHILE","CLBTU / CLGV   3.000 01-Jan-2040",51136,1052438,1052438,3,"Fixed Coupon","United States","Chilean Unidad de Fomento","US168863BH01","168863BH0=","168863BH0",40206,"Unsecured","Global Depository Note","Y","UDI/UF",1,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":1052438},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":16.198},16.198,16.024999999999999,5.2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.37},2.37,"CB","MAT",51138,111.2826,"CHILE BONOS DE LA TESORERIA EN UNIDADES DE FOMENTO",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":29.925000000000001},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":21.8},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1164310.4007704319},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":1171180.3697879999},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":412349.18459495908},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":640540.65500030806},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":179776238000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":29626112159469},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":1052438},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":568316.52000000014},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":1620754.52},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":22943148.400000002},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":31573.14}]
["CHILE","CLBTU / CLGV   3.000 01-Jan-2042",51867,581640,581640,3,"Fixed Coupon","United States","Chilean Unidad de Fomento","US168863BJ66","168863BJ6=","168863BJ6",40969,"Unsecured","Global Depository Note","Y","UDI/UF",1,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":581640},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":17.271999999999998},17.271999999999998,17.061,3,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.38},2.38,"CB","MAT",51868,111.8214,"CHILE BONOS DE LA TESORERIA EN UNIDADES DE FOMENTO",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":29.833333333333332},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":23.8},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":646593.33142916707},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":650397.99095999997},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":201051.02696555521},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":344208.72300891782},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":179776238000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":29626112159469},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":581640},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":348984.00000000012},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":930624.00000000012},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":13843032},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":17449.2}]
["CHILE","CLBTP / CLGV   6.000 01-Jan-2043",52232,980370000000,980370000000,6,"Fixed Coupon","United States","Chilean Peso","US168863BQ00","168863BQ0=","168863BQ0",41382,"Unsecured","Global Depository Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":980370000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":13.199},13.199,11.85,-142.9,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":5.33},5.33,"CB","MAT",52233,110.36669999999999,"CHILE BONOS DE LA TESORERIA EN PESOS",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":29.702777777777779},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":24.8},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1069608587004.7157},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":1082002016790},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":510748232005.55157},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":668764609578.44849},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":179776238000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":29626112159469},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":980370000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":1235266200000},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":2215636200000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":24313176000000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":58822200000}]
["CHILE","CLBTU / CLGV   3.000 01-Jan-2044",52597,716554,716554,3,"Fixed Coupon","United States","Chilean Unidad de Fomento","US168863BV94","168863BV9=","168863BV9",41773,"Unsecured","Global Depository Note","Y","UDI/UF",1,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":716554},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":18.239999999999998},18.239999999999998,17.989999999999998,7.2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.4500000000000002},2.4500000000000002,"CB","MAT",52600,111.07729999999999,"CHILE BONOS DE LA TESORERIA EN UNIDADES DE FOMENTO",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":29.630555555555556},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":25.8},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":791266.70924407849},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":795928.83624199999},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":215219.15731983684},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":409690.91764803551},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":179776238000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":29626112159469},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":716554},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":472925.63999999996},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":1189479.6399999999},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":18487093.199999999},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":21496.62}]
["CHILE","CHILE / CLGV   3.875 05-Aug-2020",44048,{"$f":"411159118500+96197900000","v":507357018500},{"$f":"603500000000+96197900000","v":699697900000},3.875,"Fixed Coupon","United States","U.S. Dollar","US168863AV04","168863AV0=","168863AV0",40395,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":507357018500},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":2.2669999999999999},2.2669999999999999,2.2709999999999999,55.6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.9060000000000001},2.9060000000000001,"CB","MAT",44048,102.2206,"CHILE, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.3944444444444444},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":518571982108.03619},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":518623388452.81104},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":471594619587.9101},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":474451913852.97565},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":179776238000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":29626112159469},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":507357018500},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":168967503723.64236},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":676324522223.64233},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1214838194297.2222},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":19660084466.875}]
["CHILE","CHILE / CLGV   5.500 05-Aug-2020",44048,434345000000,434345000000,5.5,"Fixed Coupon","United States","Chilean Peso","US168863AU21","CL053154590=","168863AU2",40395,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":434345000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":2.2240000000000002},2.2240000000000002,2.2280000000000002,21.4,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.6320000000000001},3.6320000000000001,"CB","MAT",44048,104.2381,"CHILE, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.3944444444444444},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":452635640583.06592},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":452752975445},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":412476070749.41278},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":414753021231.69897},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":179776238000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":29626112159469},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":434345000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":205312468472.22223},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":639657468472.22217},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1040014972222.2222},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":23888975000}]
["CHILE","CHILE / CLGV   3.250 14-Sep-2021",44453,306699907000,603500000000,3.25,"Fixed Coupon","United States","U.S. Dollar","US168863AW86","168863AW8=","168863AW8",40800,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":306699907000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":3.2879999999999998},3.2879999999999998,3.2919999999999998,51.6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.0150000000000001},3.0150000000000001,"CB","MAT",44453,100.77589999999999,"CHILE, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":3.5027777777777778},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":309062179765.69128},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":309079591578.41296},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":268429443694.02008},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":271903311597.64044},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":179776238000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":29626112159469},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":306699907000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":96714833867.798615},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":403414740867.79858},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1074301618686.1111},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":9967746977.5}]
["CHILE","CHILE / CLGV   2.250 30-Oct-2022",44864,327508587000,452625000000,2.25,"Fixed Coupon","United States","U.S. Dollar","US168863BN78","168863BN7=","168863BN7",41212,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":327508587000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":4.3109999999999999},4.3109999999999999,4.3140000000000001,53.3,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.145},3.145,"CB","MAT",44865,96.171599999999998,"CHILE, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":4.6305555555555555},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":315058479686.1969},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":314970248255.29199},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":260656778646.14944},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":266133874050.39233},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":179776238000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":29626112159469},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":327508587000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":6120316719.562501},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":333628903719.5625},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1516546707025},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":7368943207.5}]
["CHILE","CHILE / CLGV   1.625 30-Jan-2025",45687,922852888000,922852888000,1.625,"Fixed Coupon","Multi Country","Euro","XS1151586945","CL115158694=",null,41985,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":922852888000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":6.5209999999999999},6.5209999999999999,6.5220000000000002,89,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.1279999999999999},1.1279999999999999,"IS","MAT",45687,103.274,"CHILE, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10.133333333333333},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":6.8805555555555555},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":953054013827.31262},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":953067091553.12},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":704469071392.4043},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":739319682243.66699},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":179776238000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":29626112159469},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":922852888000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":46197118355.19445},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":969050006355.19446},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":6349740565488.8887},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":14996359430}]
["CHILE","CHILE / CLGV   3.125 27-Mar-2025",45743,300034249500,639789058500,3.125,"Fixed Coupon","United States","U.S. Dollar","US168863BW77","168863BW7=","168863BW7",41985,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":300034249500},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":6.1680000000000001},6.1680000000000001,6.1639999999999997,57.6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.37},3.37,"CB","MAT",45743,98.475899999999996,"CHILE, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10.291666666666666},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":7.0388888888888888},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":295495380203.9361},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":295461427503.37048},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":222565184109.73889},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":231980341640.7287},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":179776238000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":29626112159469},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":300034249500},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":30368049905.989582},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":330402299405.98956},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":2111907745091.6665},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":9376070296.875}]
["CHILE","CHILE / CLGV   3.125 21-Jan-2026",46043,507140965500,814195127000,3.125,"Fixed Coupon","United States","U.S. Dollar","US168863CA49","168863CA4=","168863CA4",42390,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":507140965500},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":6.8620000000000001},6.8620000000000001,6.86,62.5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.4540000000000002},3.4540000000000002,"CB","MAT",46043,97.749899999999997,"CHILE, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":7.8555555555555552},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":495830779114.01129},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":495729786635.28442},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":359661874799.63153},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":380051569098.78717},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":179776238000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":29626112159469},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":507140965500},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":64273073752.604164},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":571414039252.60413},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":3983874028983.333},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":15848155171.875}]
["CHILE","CHILE / CLGV   3.240 06-Feb-2028 '27",46789,1207000000000,1207000000000,3.24,"Fixed Coupon","United States","U.S. Dollar","US168863CF36","168863CF3=","168863CF3",43137,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":1207000000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":8.3439999999999994},8.3439999999999994,8.27,68.5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.56},3.56,"CB","MAT",46790,97.348799999999997,"CHILE, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":9.8972222222222221},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1175250290474.6929},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":1175000016000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":782832010659.83997},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":852570837618.68396},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":179776238000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":29626112159469},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":1207000000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":238442850000.00003},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":1445442850000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":11945947222222.223},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":39106800000.000008}]
["CHILE","CHILE / CLGV   3.625 30-Oct-2042",52169,275684835000,452625000000,3.625,"Fixed Coupon","United States","U.S. Dollar","US168863BP27","168863BP2=","168863BP2",41212,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":275684835000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":15.673},15.673,15.57,95.5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.9990000000000001},3.9990000000000001,"CB","MAT",52169,94.168400000000005,"CHILE, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":24.630555555555556},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":259716970557.43954},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":259607998162.14001},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":96854551954.331192},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":147587453055.33853},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":179776238000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":29626112159469},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":275684835000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":208171724834.32291},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":483856559834.32288},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":6790270644291.667},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":9993575268.75}]
["CHILE","CHILE / CLGV   3.860 21-Jun-2047",53864,930495008500,930495008500,3.86,"Fixed Coupon","United States","U.S. Dollar","US168863CE60","168863CE6=","168863CE6",42907,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":930495008500},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":17.041},17.041,16.870999999999999,99.2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":4.0789999999999997},4.0789999999999997,"CB","MAT",53864,96.269599999999997,"CHILE, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":29.272222222222222},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":896037644159.24585},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":895783822702.91589},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":285181737795.70032},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":494563616425.19476},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":179776238000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":29626112159469},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":930495008500},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":914888539440.76929},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":1845383547940.7693},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":27237656665480.555},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":35917107328.099998}]
["CZECH REPUBLIC","CZECHM / CZGV   0.850 17-Mar-2018",43176,50000000000,50000000000,0.85,"Fixed Coupon","Czech Republic","Czech Koruna","CZ0001004246","CZ1004246=",null,41715,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":50000000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":8.0000000000000002E-3},8.0000000000000002E-3,1.4E-2,36.5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.85},0.85,"IS","MAT",43178,100,"CZECH REPUBLIC",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":4},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.1111111111111112E-2},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":50000000000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":50000000000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":49984000000},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":49978305561.373436},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":5055029000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1677257520313},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":50000000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":89722222.222222283},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":50089722222.222221},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":555555555.55555558},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":425000000.00000006}]
["CZECH REPUBLIC","CZECH / CZGV         06-Apr-2018",43196,12650000000,12650000000,0,"Discount/Zero Coupon","Czech Republic","Czech Koruna","CZ0001005326","CZ20604776=",null,43105,"Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":12650000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":6.0999999999999999E-2},6.0999999999999999E-2,6.3E-2,49.1,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.626},0.626,"IS","MAT",43196,99.96,"CZECH REPUBLIC T-BILL",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.25277777777777777},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":6.3888888888888884E-2},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":12644957477.887657},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":12644940000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":12614086346.4},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":12613504657.209059},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":5055029000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1677257520313},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":12650000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":12650000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":808194444.44444442},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["CZECH REPUBLIC","CZECH / CZGV         06-Apr-2018",43196,20965000000,20965000000,0,"Discount/Zero Coupon","Czech Republic","Czech Koruna","CZ0001005300","CZ20604774=",null,43063,"Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":20965000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":6.0999999999999999E-2},6.0999999999999999E-2,6.3E-2,49.1,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.626},0.626,"IS","MAT",43196,99.96,"CZECH REPUBLIC T-BILL",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.36666666666666664},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":6.3888888888888884E-2},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":20956642966.317371},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":20956613999.999996},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":20905479861.84},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":20904515821.216438},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":5055029000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1677257520313},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":20965000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":20965000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1339430555.5555553},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["CZECH REPUBLIC","CZECH / CZGV         13-Apr-2018",43203,22358000000,22358000000,0,"Discount/Zero Coupon","Czech Republic","Czech Koruna","CZ0001005334","CZ21304777=",null,43112,"Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":22358000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":8.1000000000000003E-2},8.1000000000000003E-2,8.2000000000000003E-2,40.299999999999997,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.6},0.6,"IS","MAT",43203,99.95,"CZECH REPUBLIC T-BILL",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.25277777777777777},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":8.3333333333333329E-2},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":22346857181.064438},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":22346821000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":22274417299.960003},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":22274363946.924805},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":5055029000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1677257520313},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":22358000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":22358000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1863166666.6666665},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["CZECH REPUBLIC","CZECH / CZGV         20-Apr-2018",43210,23049000000,23049000000,0,"Discount/Zero Coupon","Czech Republic","Czech Koruna","CZ0001005318","CZ22004775=",null,43077,"Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":23049000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.1},0.1,0.10100000000000001,44.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.58399999999999996},0.58399999999999996,"IS","MAT",43210,99.94,"CZECH REPUBLIC T-BILL",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.36666666666666664},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.10277777777777777},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":23035209845.164181},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":23035170600},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":22943029917.600002},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":22943068034.225693},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":5055029000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1677257520313},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":23049000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":23049000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":2368925000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["CZECH REPUBLIC","CZECH / CZGV         20-Apr-2018",43210,4928000000,4928000000,0,"Discount/Zero Coupon","Czech Republic","Czech Koruna","CZ0001005342","CZ22004778=",null,43119,"Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":4928000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.1},0.1,0.10100000000000001,39.799999999999997,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.58399999999999996},0.58399999999999996,"IS","MAT",43210,99.94,"CZECH REPUBLIC T-BILL",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.25277777777777777},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.10277777777777777},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":4925051590.8268938},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":4925043200},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":4905343027.1999998},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":4905351176.7393036},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":5055029000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1677257520313},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":4928000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":4928000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":506488888.8888889},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["CZECH REPUBLIC","CZECH / CZGV         27-Apr-2018",43217,10850000000,10850000000,0,"Discount/Zero Coupon","Czech Republic","Czech Koruna","CZ0001005359","CZ22704779=",null,43126,"Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":10850000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.11899999999999999},0.11899999999999999,0.12,43.6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.57299999999999995},0.57299999999999995,"IS","MAT",43217,99.93,"CZECH REPUBLIC T-BILL",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.25277777777777777},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.12222222222222222},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":10842425715.564219},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":10842405000.000002},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":10790795152.200001},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":10790864409.183611},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":5055029000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1677257520313},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":10850000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":10850000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1326111111.1111112},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["CZECH REPUBLIC","CZECH / CZGV         04-May-2018",43224,1610000000,1610000000,0,"Discount/Zero Coupon","Czech Republic","Czech Koruna","CZ0001005383","CZ20405780=",null,43133,"Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":1610000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.13900000000000001},0.13900000000000001,0.13900000000000001,62.1,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.77700000000000002},0.77700000000000002,"NA","MAT",43224,99.89,"CZECH REPUBLIC T-BILL",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.25555555555555554},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.14166666666666666},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1608235609.5682116},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":1608229000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":1599287246.76},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1599391800.0958152},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":5055029000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1677257520313},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":1610000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":1610000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":228083333.33333331},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["CZECH REPUBLIC","CZECH / CZGV         11-May-2018",43231,7650000000,7650000000,0,"Discount/Zero Coupon","Czech Republic","Czech Koruna","CZ0001005391","CZ21105781=",null,43140,"Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":7650000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.158},0.158,0.158,48.5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.621},0.621,"IS","MAT",43231,99.9,"CZECH REPUBLIC T-BILL",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.25555555555555554},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.16111111111111112},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":7642373646.1137247},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":7642350000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":7594050348.000001},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":7594525028.7558546},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":5055029000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1677257520313},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":7650000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":7650000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1232500000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["CZECH REPUBLIC","CZECH / CZGV         18-May-2018",43238,30843000000,30843000000,0,"Discount/Zero Coupon","Czech Republic","Czech Koruna","CZ0001005409","CZ21805782=",null,43147,"Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":30843000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.17799999999999999},0.17799999999999999,0.17699999999999999,47.4,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.61},0.61,"IS","MAT",43238,99.89,"CZECH REPUBLIC T-BILL",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.25555555555555554},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.18055555555555555},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":30809151638.877888},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":30809072700},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":30589712102.375999},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":30593034995.055527},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":5055029000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1677257520313},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":30843000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":30843000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":5568875000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["CZECH REPUBLIC","CZECH / CZGV         25-May-2018",43245,9488000000,9488000000,0,"Discount/Zero Coupon","Czech Republic","Czech Koruna","CZ0001005417","CZ22505783=",null,43154,"Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":9488000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.19700000000000001},0.19700000000000001,0.19700000000000001,46.4,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.60099999999999998},0.60099999999999998,"IS","MAT",43245,99.88,"CZECH REPUBLIC T-BILL",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.25555555555555554},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.2},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":9476636368.5169868},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":9476614400},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":9401938678.5279999},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":9403023223.5123253},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":5055029000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1677257520313},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":9488000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":9488000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1897600000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["CZECH REPUBLIC","CZSAV / CZGV   7.000 12-Jun-2018 PUT",43263,6130049463,6206516873,7,"Variable Coupon","Czech Republic","Czech Koruna","CZ0001004006","CZ1004006=",null,41437,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":6130049463},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.24399999999999999},0.24399999999999999,0.246,44.9,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.59199999999999997},0.59199999999999997,"IS","MAT",43263,101.57,"CZECH REPUBLIC - SAVINGS BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.24722222222222223},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":6226804772.017067},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":6226291239.5690994},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":6165522637.0709047},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":6165531966.9964714},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":5055029000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1677257520313},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":6130049463},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":621008066.4322499},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":6751057529.43225},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1515484450.575},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":429103462.41000003}]
["CZECH REPUBLIC","CZECHM / CZGV   4.600 18-Aug-2018",43330,74400000000,75000000000,4.5999999999999996,"Fixed Coupon","Czech Republic","Czech Koruna","CZ0001000822","CZ1000822=",null,37851,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":74400000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.42699999999999999},0.42699999999999999,0.434,30.9,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.55500000000000005},0.55500000000000005,"IS","MAT",43332,101.72,"CZECH REPUBLIC",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":15},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.43055555555555558},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":75690627502.311066},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":75679680000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":74387071065.600006},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":74413962027.518829},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":5055029000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1677257520313},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":74400000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":39804413333.333336},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":114204413333.33334},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":32033333333.333336},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":3422400000}]
["CZECH REPUBLIC","CZECH / CZGV         31-Aug-2018",43343,16260000000,16260000000,0,"Discount/Zero Coupon","Czech Republic","Czech Koruna","CZ0001005425","CZ23108784=",null,43161,"Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":16260000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.46300000000000002},0.46300000000000002,0.46400000000000002,35.9,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.59499999999999997},0.59499999999999997,"IS","MAT",43343,99.72,"CZECH REPUBLIC T-BILL",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.49722222222222223},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.46666666666666667},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":16215047439.574942},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":16214472000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":15914179978.559999},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":15922653461.129244},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":5055029000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1677257520313},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":16260000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":16260000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":7588000000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["CZECH REPUBLIC","CZECH / CZGV         07-Sep-2018",43350,17288000000,17288000000,0,"Discount/Zero Coupon","Czech Republic","Czech Koruna","CZ0001005433","CZ20709785=",null,43168,"Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":17288000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.47899999999999998},0.47899999999999998,0.48299999999999998,35.1,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.59199999999999997},0.59199999999999997,"IS","MAT",43350,99.71,"CZECH REPUBLIC T-BILL",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.49444444444444446},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.48333333333333334},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":17238749402.37986},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":17237864800},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":16907587310.431999},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":16916888798.467722},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":5055029000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1677257520313},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":17288000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":17288000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":8355866666.666667},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["CZECH REPUBLIC","CZECHM / CZGV   5.000 11-Apr-2019",43566,86109000000,89100000000,5,"Fixed Coupon","Czech Republic","Czech Koruna","CZ0001002471","CZ1002471=",null,39895,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":86109000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.07},1.07,1.073,-3.2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.46700000000000003},0.46700000000000003,"IS","MAT",43566,104.85,"CZECH REPUBLIC",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10.050000000000001},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.0777777777777777},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":90295599621.010681},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":90285286500},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":86421076237.800003},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":86581708448.211823},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":5055029000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1677257520313},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":86109000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":31549380833.333336},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":117658380833.33334},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":92806366666.666656},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":4305450000}]
["CZECH REPUBLIC","CZSAV / CZGV   2.000 12-Jun-2019 PUT",43628,734662650,745834604,2,"Variable Coupon","Czech Republic","Czech Koruna","CZ0001004303","CZ1004303=",null,41802,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":734662650},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.196},1.196,1.1970000000000001,427.7,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.61},0.61,"IS","PUT",43263,100.34,"CZECH REPUBLIC - SAVINGS BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.2472222222222222},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":747312324.45695412},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":737160503.00999999},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":701894744.54600155},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":711927382.90728295},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":5055029000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1677257520313},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":734662650},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":35957655.258333333},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":770620305.25833333},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":916287582.91666663},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":14693253}]
["CZECH REPUBLIC","CZECHM / CZGV         17-Jul-2019",43663,70000000000,70000400000,0,"Discount/Zero Coupon","Czech Republic","Czech Koruna","CZ0001004717","CZ1004717=",null,42384,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":70000000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.3380000000000001},1.3380000000000001,1.3380000000000001,-12.7,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.47899999999999998},0.47899999999999998,"IS","MAT",43663,99.36,"CZECH REPUBLIC",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":3.5055555555555555},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.3444444444444446},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":69551725504.650269},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":69552000000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":65829576960},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":65995541557.004547},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":5055029000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1677257520313},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":70000000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":70000000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":94111111111.111115},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["CZECH REPUBLIC","CZECHM / CZGV   1.500 29-Oct-2019",43767,85153200000,85153200000,1.5,"Fixed Coupon","Czech Republic","Czech Koruna","CZ0001003834","CZ1003834=",null,41288,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":85153200000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.605},1.605,1.607,-9.3000000000000007,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.61799999999999999},0.61799999999999999,"IS","MAT",43767,101.42,"CZECH REPUBLIC",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":6.791666666666667},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.6277777777777778},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":86365891293.734985},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":86362375440},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":80817910936.751999},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":81079656224.595688},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":5055029000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1677257520313},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":85153200000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":5900407150},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":91053607150},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":138610486666.66666},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1277298000}]
["CZECH REPUBLIC","CZECHM / CZGV         10-Feb-2020",43871,42513880000,42513880000,0,"Discount/Zero Coupon","Czech Republic","Czech Koruna","CZ0001005011","CZ1005011=",null,42776,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":42513880000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.9},1.9,1.905,-21.7,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.58499999999999996},0.58499999999999996,"IS","MAT",43871,98.89,"CZECH REPUBLIC",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":3},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.9083333333333334},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":42043272605.598206},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":42041975932},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":38846785761.167999},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":39028030520.89064},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":5055029000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1677257520313},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":42513880000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":42513880000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":81130654333.333344},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["CZECH REPUBLIC","CZECHM / CZGV   3.750 12-Sep-2020",44086,75000000000,75000100000,3.75,"Fixed Coupon","Czech Republic","Czech Koruna","CZ0001001317","CZ1001317=",null,38607,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":75000000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":2.383},2.383,2.3929999999999998,-15.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.755},0.755,"IS","MAT",44088,107.37,"CZECH REPUBLIC",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":15},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.4972222222222222},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":80536159777.546631},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":80527500000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":72851618700.000015},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":73263754438.717422},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":5055029000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1677257520313},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":75000000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":38523437500},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":113523437500},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":187291666666.66666},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":2812500000}]
["CZECH REPUBLIC","CZECHM / CZGV   0.530 09-Dec-2020 FRN",44174,33773370000,33773370000,0.53,"Floating Coupon","Czech Republic","Czech Koruna","CZ0001004113","CZ1004113=",null,41799,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":33773370000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.26},0.26,"--","--",{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.33700000000000002},0.33700000000000002,"IS","MAT",44174,100.95,"CZECH REPUBLIC",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":6.5},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.7388888888888889},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":33950779137.845287},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":34094217015},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":33739637158.044003},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":30518945044.079506},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":5055029000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1677257520313},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":33773370000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":973554916.2166667},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":34746924916.216667},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":92501507833.333328},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":178998861}]
["CZECH REPUBLIC","CZECHM / CZGV   0.750 23-Feb-2021",44250,1978200000,1978200000,0.75,"Fixed Coupon","Czech Republic","Czech Koruna","CZ0001005367","CZ1005367=",null,43154,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":1978200000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":2.9049999999999998},2.9049999999999998,2.9119999999999999,-0.4,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.95399999999999996},0.95399999999999996,"IS","MAT",44250,99.41,"CZECH REPUBLIC",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":3},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.9444444444444446},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1966537713.0946476},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":1966528620},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":1738017994.3559999},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1755435491.0452476},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":5055029000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1677257520313},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":1978200000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":31816050.000000004},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":2010016050},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":5824700000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":14836500}]
["CZECH REPUBLIC","CZECHM / CZGV   3.850 29-Sep-2021",44468,76535000000,76535000000,3.85,"Fixed Coupon","Czech Republic","Czech Koruna","CZ0001002851","CZ1002851=",null,40511,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":76535000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":3.3239999999999998},3.3239999999999998,3.3279999999999998,-16.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.82},0.82,"IS","MAT",44468,110.53,"CZECH REPUBLIC",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10.833333333333334},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":3.5444444444444443},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":84603744591.970154},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":84594135500},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":73346499243.919998},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":74168045594.20047},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":5055029000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1677257520313},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":76535000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":31168453555.555557},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":107703453555.55556},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":271274055555.55554},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":2946597500}]
["CZECH REPUBLIC","CZECHM / CZGV         24-Feb-2022",44616,1245780000,1245780000,0,"Discount/Zero Coupon","Czech Republic","Czech Koruna","CZ0001005029","CZ1005029=",null,42790,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":1245780000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":3.9249999999999998},3.9249999999999998,3.9319999999999999,-7.2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.98299999999999998},0.98299999999999998,"IS","MAT",44616,96.21,"CZECH REPUBLIC",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":3.9472222222222224},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1198595089.9714444},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":1198564937.9999998},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":1010390242.734},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1028205803.9044331},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":5055029000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1677257520313},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":1245780000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":1245780000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":4917370500},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["CZECH REPUBLIC","CZECHM / CZGV   4.700 12-Sep-2022",44816,77743190000,77743190000,4.7,"Fixed Coupon","Czech Republic","Czech Koruna","CZ0001001945","CZ1001945=",null,39251,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":77743190000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":4.0819999999999999},4.0819999999999999,4.0839999999999996,-14.7,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.0329999999999999},1.0329999999999999,"IS","MAT",44816,116.02,"CZECH REPUBLIC",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":15.233333333333333},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":4.4972222222222218},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":90208027517.988541},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":90197649038},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":75470176903.075363},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":76723957708.742676},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":5055029000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1677257520313},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":77743190000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":2547601145.6388879},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":80290791145.638885},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":349628401694.4444},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":3653929930}]
["CZECH REPUBLIC","CZECHM / CZGV   1.100 18-Apr-2023 FRN",45034,81207870000,82107870000,1.1000000000000001,"Floating Coupon","Czech Republic","Czech Koruna","CZ0001003123","CZ1003123=",null,40651,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":81207870000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":9.4E-2},9.4E-2,"--","--",{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.51100000000000001},0.51100000000000001,"IS","MAT",45034,105.6,"CZECH REPUBLIC",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":12},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":5.0972222222222223},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":83608417696.27977},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":85755510720},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":85433069999.692795},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":68840550608.750076},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":5055029000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1677257520313},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":81207870000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":1158791189.416667},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":82366661189.416672},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":413934559583.33331},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":893286570.00000012}]
["CZECH REPUBLIC","CZECHM / CZGV   0.450 25-Oct-2023",45224,45454100000,45454100000,0.45,"Fixed Coupon","Czech Republic","Czech Koruna","CZ0001004600","CZ1004600=",null,42272,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":45454100000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":5.5119999999999996},5.5119999999999996,5.5140000000000002,-5.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.194},1.194,"IS","MAT",45224,95.98,"CZECH REPUBLIC",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":8.0833333333333339},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":5.6166666666666663},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":43627477322.207085},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":43626845180},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":34007998354.7136},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":35177268174.799072},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":5055029000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1677257520313},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":45454100000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":371587267.5},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":45825687267.5},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":255300528333.33331},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":204543450.00000003}]
["CZECH REPUBLIC","CZECHM / CZGV   5.700 25-May-2024",45437,87600000000,89000000000,5.7,"Fixed Coupon","Czech Republic","Czech Koruna","CZ0001002547","CZ1002547=",null,39958,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":87600000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":5.2770000000000001},5.2770000000000001,5.2759999999999998,-13.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.1519999999999999},1.1519999999999999,"IS","MAT",45439,127.05,"CZECH REPUBLIC",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":15},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":6.2},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":111308115106.50798},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":111295800000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":87803482535.999985},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":90093685205.463959},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":5055029000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1677257520313},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":87600000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":11983680000.000002},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":99583680000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":543120000000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":4993200000}]
["CZECH REPUBLIC","CZECHM / CZGV   2.400 17-Sep-2025",45917,66855140000,66855140000,2.4,"Fixed Coupon","Czech Republic","Czech Koruna","CZ0001004253","CZ1004253=",null,41715,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":66855140000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":6.8490000000000002},6.8490000000000002,6.843,-12.3,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.6020000000000001},1.6020000000000001,"IS","MAT",45917,105.6,"CZECH REPUBLIC",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":11.5},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":7.5111111111111111},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":70602472310.486084},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":70599027840},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":51257718172.95359},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":54017141590.987534},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":5055029000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1677257520313},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":66855140000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":5954564469.333334},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":72809704469.333328},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":502156384888.88892},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1604523360}]
["CZECH REPUBLIC","CZECHM / CZGV   1.000 26-Jun-2026",46199,53907990000,53907990000,1,"Fixed Coupon","Czech Republic","Czech Koruna","CZ0001004469","CZ1004469=",null,42181,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":53907990000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":7.851},7.851,7.8470000000000004,-3.9,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.768},1.768,"IS","MAT",46199,94.13,"CZECH REPUBLIC",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":11},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":8.2861111111111114},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":50742786146.592567},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":50743590987},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":34808073673.442513},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":37346285998.387581},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":5055029000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1677257520313},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":53907990000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":2418372329.166667},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":56326362329.166664},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":446687594916.66669},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":539079900}]
["CZECH REPUBLIC","CZECHM / CZGV   0.250 10-Feb-2027",46428,32938480000,32938480000,0.25,"Fixed Coupon","Czech Republic","Czech Koruna","CZ0001005037","CZ1005037=",null,42776,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":32938480000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":8.7270000000000003},8.7270000000000003,8.7319999999999993,-1.7,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.853},1.853,"IS","MAT",46428,86.95,"CZECH REPUBLIC",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":8.9083333333333332},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":28639080880.315666},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":28640008360},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":18642354241.691196},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":20403754882.916271},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":5055029000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1677257520313},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":32938480000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":420651838.33333337},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":33359131838.333332},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":293426959333.33331},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":82346200}]
["CZECH REPUBLIC","CZECHM / CZGV   0.700 19-Nov-2027 FRN",46710,46742420000,46742420000,0.7,"Floating Coupon","Czech Republic","Czech Koruna","CZ0001004105","CZ1004105=",null,41778,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":46742420000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":9.3430413087044766},"--","--","--",{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.44617079334043419},"--","--","--",null,102.4,"CZECH REPUBLIC",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":13.5},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":9.6833333333333336},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":47864395662.391022},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":47864238080},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":29976335936.35577},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":33203685633.418842},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":5055029000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1677257520313},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":46742420000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":1925008663.6666665},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":48667428663.666664},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":452622433666.66669},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":327196939.99999994}]
["CZECH REPUBLIC","CZECHM / CZGV   2.500 25-Aug-2028",46990,90401150000,90401150000,2.5,"Fixed Coupon","Czech Republic","Czech Koruna","CZ0001003859","CZ1003859=",null,41330,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":90401150000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":9.15},9.15,9.1240000000000006,-7,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.9450000000000001},1.9450000000000001,"IS","MAT",46990,105.2,"CZECH REPUBLIC",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":15.5},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":10.45},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":95104578959.003113},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":95102009800},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":60294674213.199997},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":66665347528.333008},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":5055029000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1677257520313},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":90401150000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":15029191187.5},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":105430341187.5},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":944692017499.99988},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":2260028750}]
["CZECH REPUBLIC","CZECHM / CZGV   2.750 23-Jul-2029",47322,4276540000,4276540000,2.75,"Fixed Coupon","Czech Republic","Czech Koruna","CZ0001005375","CZ1005375=",null,43154,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":4276540000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":9.8550000000000004},9.8550000000000004,9.8130000000000006,-1.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.1040000000000001},2.1040000000000001,"IS","MAT",47322,106.45,"CZECH REPUBLIC",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":11.416666666666666},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":11.361111111111111},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":4553145564.300746},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":4552376830},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":2757829883.6140003},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3125355208.3884697},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":5055029000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1677257520313},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":4276540000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":889223338.05555558},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":5165763338.0555553},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":48586246111.111107},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":117604850}]
["CZECH REPUBLIC","CZECHM / CZGV   0.950 15-May-2030",47618,53190480000,53190480000,0.95,"Fixed Coupon","Czech Republic","Czech Koruna","CZ0001004477","CZ1004477=",null,42139,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":53190480000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":11.266999999999999},11.266999999999999,11.244999999999999,-8.8000000000000007,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.1890000000000001},2.1890000000000001,"IS","MAT",47618,86.89,"CZECH REPUBLIC",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":15},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":12.172222222222222},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":46214804920.469063},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":46217208072},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":25388036738.111042},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":29842478447.424789},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":5055029000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1677257520313},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":53190480000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":4230563927.3333335},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":57421043927.333336},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":647446342666.66663},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":505309560}]
["CZECH REPUBLIC","CZECHM / CZGV   2.000 13-Oct-2033",48865,11227980000,11227980000,2,"Fixed Coupon","Czech Republic","Czech Koruna","CZ0001005243","CZ1005243=",null,43021,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":11227980000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":13.183999999999999},13.183999999999999,13.093,-5.9,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.4649999999999999},2.4649999999999999,"IS","MAT",48865,94.04,"CZECH REPUBLIC",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":16},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":15.583333333333334},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":10559146616.009558},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":10558792392.000002},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":4990507636.1548805},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":6394799060.5388136},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":5055029000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1677257520313},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":11227980000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":2646060620},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":13874040620},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":174969355000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":224559600}]
["CZECH REPUBLIC","CZECHM / CZGV   4.200 04-Dec-2036",50013,35478370000,35478370000,4.2,"Fixed Coupon","Czech Republic","Czech Koruna","CZ0001001796","CZ1001796=",null,39055,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":35478370000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":13.686},13.686,13.513,1.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.4630000000000001},2.4630000000000001,"IS","MAT",50013,125.8,"CZECH REPUBLIC",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":18.725000000000001},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":44634388979.324989},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":44631789460},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":20198562638.017597},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":26900920797.345451},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":5055029000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1677257520313},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":35478370000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":22239616234.500004},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":57717986234.5},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":664332478250},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1490091540}]
["CZECH REPUBLIC","CZECHM / CZGV   4.850 26-Nov-2057",57675,11310000000,11310000000,4.8499999999999996,"Fixed Coupon","Czech Republic","Czech Koruna","CZ0001002059","CZ1002059=",null,39412,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":11310000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":21.172999999999998},21.172999999999998,20.352,17.3,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.9359999999999999},2.9359999999999999,"IS","MAT",57675,144.51,"CZECH REPUBLIC",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":50},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":39.702777777777776},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":16345891749.166016},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":16344081000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":2501951919.480001},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":8145858447.1008282},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":5055029000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1677257520313},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":11310000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":19693930208.333328},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":31003930208.333328},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":449038416666.66663},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":548534999.99999988}]
["CZECH REPUBLIC","CZECHM / CZGV   5.000 11-Jun-2018 MTN",43262,50891697600,50891697600,5,"Fixed Coupon","Eurobond","Euro","XS0368800073","CZ036880007=",null,39610,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":50891697600},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.24199999999999999},0.24199999999999999,0.24399999999999999,13.7,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.60399999999999998},-0.60399999999999998,"IS","MAT",43262,101.374,"CZECH REPUBLIC",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.24444444444444444},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":51591477937.909142},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":51590949525.023994},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":51091549133.621765},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":51087126122.826691},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":5055029000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1677257520313},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":50891697600},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":16398435893.333332},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":67290133493.333328},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":12440192746.666666},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":2544584880}]
["CZECH REPUBLIC","CZECHM / CZGV   4.125 18-Mar-2020",43908,25445848800,25445848800,4.125,"Fixed Coupon","Eurobond","Euro","XS0215153296","CZ021515329=",null,38429,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":25445848800},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.9019999999999999},1.9019999999999999,1.903,46.6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-8.2000000000000003E-2},-8.2000000000000003E-2,"IS","MAT",43908,108.471,"CZECH REPUBLIC",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":15},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.0138888888888888},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":27604397605.87273},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":27601366651.848003},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":25501454676.975407},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":25545976071.816284},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":5055029000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1677257520313},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":25445848800},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":13869843022.475},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":39315691822.474998},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":51245112166.666664},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1049641263}]
["CZECH REPUBLIC","CZECHM / CZGV   3.625 14-Apr-2021 MTN",44300,50891697600,50891697600,3.625,"Fixed Coupon","Eurobond","Euro","XS0541140793","CZ054114079=",null,40435,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":50891697600},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":2.8940000000000001},2.8940000000000001,2.8959999999999999,34.6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-2.7E-2},-2.7E-2,"IS","MAT",44300,111.271,"CZECH REPUBLIC",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10.583333333333334},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":3.0861111111111112},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":56630600493.828239},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":56627700836.495995},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":50072478187.663216},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":50386685042.313194},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":5055029000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1677257520313},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":50891697600},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":18207388352.816666},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":69099085952.816666},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":157057433426.66669},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1844824037.9999998}]
["CZECH REPUBLIC","CZECHM / CZGV   3.875 24-May-2022 MTN",44705,69976084200,69976084200,3.875,"Fixed Coupon","Eurobond","Euro","XS0750894577","CZ075089457=",null,40963,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":69976084200},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":3.863},3.863,3.8620000000000001,40.700000000000003,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.23899999999999999},0.23899999999999999,"IS","MAT",44705,115.158,"CZECH REPUBLIC",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10.25},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":4.197222222222222},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":80589205831.650925},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":80583059043.035995},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":68131364759.706078},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":69015185653.16835},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":5055029000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1677257520313},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":69976084200},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":1077097157.1479166},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":71053181357.147919},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":293705175628.33331},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":2711573262.75}]
["CZECH REPUBLIC","CZECHM / CZGV   6.654 15-Jan-2028",46767,206340000,206340000,6.6539999999999999,"Fixed Coupon","United States","U.S. Dollar","US232979AA20","232979AA2=","232979AA2",34470,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":206340000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":7.0129999999999999},7.0129999999999999,7.0019999999999998,415.6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":7},7,"CB","MAT",46770,97.555999999999997,"CZECH REPUBLIC",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":33.663888888888891},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":9.8388888888888886},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":201382434.77414963},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":201297050.40000001},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":144829201.82179201},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":154014915.35640678},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":5055029000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1677257520313},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":206340000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":82913120.739999995},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":289253120.74000001},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":2030156333.3333333},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":13729863.6}]
["DENMARK","DKBL / DKGV         01-Jun-2018",43252,20200000000,20200000000,0,"Discount/Zero Coupon","Denmark","Danish Krone","DK0009816647","DK0009816647=",null,43070,"Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":20200000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.214},0.214,0.217,-0.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.65800000000000003},-0.65800000000000003,"IS","MAT",43252,100.145,"DENMARK, KINGDOM OF - T-BILL",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.5},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.21666666666666667},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":20228914305.567638},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":20229290000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":20056127277.599998},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":20056633993.387676},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2145114000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":648733442600.96655},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":20200000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":20200000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":4376666666.666667},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["DENMARK","DKBL / DKGV         03-Sep-2018",43346,2140000000,2140000000,0,"Discount/Zero Coupon","Denmark","Danish Krone","DK0009816720","DK0009816720=",null,43160,"Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":2140000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.47099999999999997},0.47099999999999997,0.47499999999999998,-0.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.59},-0.59,"IS","MAT",43346,100.285,"DENMARK, KINGDOM OF - T-BILL",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.50555555555555554},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.47222222222222221},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2145988298.8296618},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":2146099000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":2105666494.8399999},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2106381439.1559372},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2145114000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":648733442600.96655},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":2140000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":2140000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1010555555.5555556},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["DENMARK","DENK / DKGV   0.250 15-Nov-2018",43419,53350000000,57905000000,0.25,"Fixed Coupon","Denmark","Danish Krone","DK0009923484","DK0009923484=",null,42300,"Unsecured","Danish Govt Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":53350000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.67200000000000004},0.67200000000000004,0.67600000000000005,-7.9,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.61299999999999999},-0.61299999999999999,"IS","MAT",43419,100.59,"DENMARK, KINGDOM OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":3.0611111111111109},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.67222222222222228},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":53661093169.875847},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":53664765000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":52222256116.800003},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":52255903382.008858},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2145114000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":648733442600.96655},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":53350000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":399384027.77777779},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":53749384027.777779},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":35863055555.555557},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":133375000}]
["DENMARK","DENK / DKGV   4.000 15-Nov-2019",43784,79724000000,100355000000,4,"Fixed Coupon","Denmark","Danish Krone","DK0009922403","DK0009922403=",null,39836,"Unsecured","Danish Govt Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":79724000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.637},1.637,1.641,-17.899999999999999,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.57499999999999996},-0.57499999999999996,"IS","MAT",43784,107.721,"DENMARK, KINGDOM OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10.811111111111112},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.6722222222222223},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":85870408310.974289},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":85879490040},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":80256101032.180801},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":80456902911.020554},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2145114000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":648733442600.96655},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":79724000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":27690802666.666672},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":107414802666.66667},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":133316244444.44444},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":3188960000}]
["DENMARK","DENK / DKGV   0.250 15-Nov-2020",44150,35125000000,35125000000,0.25,"Fixed Coupon","Denmark","Danish Krone","DK0009923641","DK0009923641=",null,42874,"Unsecured","Danish Govt Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":35125000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":2.6669999999999998},2.6669999999999998,2.6749999999999998,-12.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.36699999999999999},-0.36699999999999999,"IS","MAT",44151,101.66,"DENMARK, KINGDOM OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":3.4888888888888889},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.6722222222222221},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":35708052227.865982},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":35708075000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":31898737558.999996},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":32150073646.085239},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2145114000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":648733442600.96655},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":35125000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":207335069.44444448},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":35332335069.444443},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":93861805555.555557},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":87812500}]
["DENMARK","DENK / DKGV   3.000 15-Nov-2021",44515,82810000000,95005000000,3,"Fixed Coupon","Denmark","Danish Krone","DK0009922676","DK0009922676=",null,40557,"Unsecured","Danish Govt Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":82810000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":3.5129999999999999},3.5129999999999999,3.5169999999999999,-13.6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.19900000000000001},-0.19900000000000001,"IS","MAT",44515,111.81,"DENMARK, KINGDOM OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10.83611111111111},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":3.6722222222222221},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":92583449243.101517},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":92589861000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":79579133732.280014},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":80575861808.453629},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2145114000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":648733442600.96655},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":82810000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":26602712500},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":109412712500},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":304096722222.22223},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":2484300000}]
["DENMARK","DENK / DKGV   0.100 15-Nov-2023",45245,34555000000,36565000000,0.1,"Fixed Coupon","Denmark","Danish Krone","DK0009922916","DK0009922916=",null,41059,"Unsecured","Danish Govt Bond","Y",null,1.0296770437553622,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":35580490246.966537},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":5.6859999999999999},5.6859999999999999,5.6890000000000001,-130.80000000000001,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-1.0680000000000001},-1.0680000000000001,"IS","MAT",45245,106.87,"DENMARK, KINGDOM OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":11.458333333333334},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":5.6722222222222225},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":38024089784.425896},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":38024869926.933136},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":29376493510.751465},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":30384601545.626644},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2145114000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":648733442600.96655},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":35580490246.966537},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":66614584.517931819},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":35647104831.484467},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":201820447456.40463},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":35580490.246966541}]
["DENMARK","DENK / DKGV   1.500 15-Nov-2023",45245,51315000000,71995000000,1.5,"Fixed Coupon","Denmark","Danish Krone","DK0009923054","DK0009923054=",null,41159,"Unsecured","Danish Govt Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":51315000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":5.4580000000000002},5.4580000000000002,5.46,-7.1,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.155},0.155,"IS","MAT",45245,107.59,"DENMARK, KINGDOM OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":11.188888888888888},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":5.6722222222222225},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":55209728797.030754},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":55209808500},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":43156403108.279999},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":44553956653.005844},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2145114000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":648733442600.96655},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":51315000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":1441096250.0000002},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":52756096250},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":291070083333.33337},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":769725000}]
["DENMARK","DENK / DKGV   7.000 10-Nov-2024",45606,14012000000,25001000000,7,"Fixed Coupon","Denmark","Danish Krone","DK0009918138","DK0009918138=",null,34435,"Unsecured","Danish Govt Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":14012000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":5.6550000000000002},5.6550000000000002,5.6529999999999996,-3.4,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.23300000000000001},0.23300000000000001,"IS","MAT",45607,144.667,"DENMARK, KINGDOM OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30.580555555555556},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":6.6583333333333332},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":20269427627.889774},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":20270740040},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":15685498642.952002},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":16221411903.540123},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2145114000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":648733442600.96655},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":14012000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":2803567666.666667},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":16815567666.666668},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":93296566666.666672},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":980840000.00000012}]
["DENMARK","DENK / DKGV   1.750 15-Nov-2025",45976,81705000000,95970000000,1.75,"Fixed Coupon","Denmark","Danish Krone","DK0009923138","DK0009923138=",null,41782,"Unsecured","Danish Govt Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":81705000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":7.2160000000000002},7.2160000000000002,7.2210000000000001,3.9,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.42399999999999999},0.42399999999999999,"IS","MAT",45978,109.99,"DENMARK, KINGDOM OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":11.477777777777778},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":7.6722222222222225},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":89866395104.810501},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":89867329500},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":63928023513.119987},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":67748669388.617767},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2145114000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":648733442600.96655},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":81705000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":5536648541.6666679},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":87241648541.666672},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":626858916666.66675},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1429837500.0000002}]
["DENMARK","DENK / DKGV   0.500 15-Nov-2027",46706,57310000000,57310000000,0.5,"Fixed Coupon","Denmark","Danish Krone","DK0009923567","DK0009923567=",null,42762,"Unsecured","Danish Govt Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":57310000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":9.4139999999999997},9.4139999999999997,9.4139999999999997,3.7,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.69},0.69,"IS","MAT",46706,98.23,"DENMARK, KINGDOM OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10.8},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":9.6722222222222225},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":56294560588.134361},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":56295613000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":35096936968.720001},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":38975597865.973526},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2145114000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":648733442600.96655},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":57310000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":1682685277.7777779},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":58992685277.777779},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":554315055555.55554},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":286550000}]
["DENMARK","DENK / DKGV   0.100 15-Nov-2030",47802,6565000000,6565000000,0.1,"Fixed Coupon","Denmark","Danish Krone","DK0009923724","DK0009923724=",null,43140,"Unsecured","Danish Govt Bond","Y",null,0.99674918072735663,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":6565000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":12.627000000000001},12.627000000000001,12.632,-134.9,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.498},-0.498,"IS","MAT",47802,107.85,"DENMARK, KINGDOM OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":12.766666666666667},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":12.672222222222222},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":7079852297.6786375},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":7080352500},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":3504208059.2999992},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":4310519218.7468443},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2145114000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":648733442600.96655},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":6565000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":58246138.888888896},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":6623246138.8888893},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":83193138888.888885},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":6565000}]
["DENMARK","DENK / DKGV   4.500 15-Nov-2039",51089,128670000000,128670000000,4.5,"Fixed Coupon","Denmark","Danish Krone","DK0009922320","DK0009922320=",null,39766,"Unsecured","Danish Govt Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":128670000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":15.802},15.802,15.67,19.5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.1299999999999999},1.1299999999999999,"IS","MAT",51089,164.45099999999999,"DENMARK, KINGDOM OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":31.002777777777776},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":21.672222222222221},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":211609355824.93756},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":211599101700},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":77851541497.463989},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":118212038829.59875},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2145114000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":648733442600.96655},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":128670000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":103482847499.99998},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":232152847500},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":2788564833333.333},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":5790150000}]
["DENMARK","DENK / DKGV   3.000 06-Jul-2020 MTN",44018,226952354,226952354,3,"Fixed Coupon","Eurobond","Japanese Yen","XS0113544919","DK011354491=",null,36713,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":226952354},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":2.222},2.222,2.2250000000000001,63.9,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.504},0.504,"IS","MAT",44018,105.71899999999999,"DENMARK, KINGDOM OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":20},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.3138888888888891},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":239951238.36529177},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":239931759.12525997},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":218606624.37420687},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":219607625.32034153},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2145114000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":648733442600.96655},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":226952354},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":126053119.95083334},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":353005473.95083332},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":525142530.22777784},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":6808570.6200000001}]
["FINLAND","FIBL / FIGV         21-Mar-2018",43180,1662341875,1662341875,0,"Discount/Zero Coupon","Finland","U.S. Dollar","FI4000292651","FI0292651=",null,43068,"Senior Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":1662341875},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.9E-2},1.9E-2,1.9E-2,16.2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.8169999999999999},1.8169999999999999,"IS","MAT",43180,99.965000000000003,"FINLAND, REPUBLIC OF - T-BILL",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.31111111111111112},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.2222222222222223E-2},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1661676816.4922085},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":1661760055.34375},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":1660497117.701689},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1660254509.4336507},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":224278000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":102709172650},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":1662341875},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":1662341875},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":36940930.55555556},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["FINLAND","FIBL / FIGV         10-Apr-2018",43200,120000000,120000000,0,"Discount/Zero Coupon","Finland","Euro","FI4000292032","FI0292032=",null,43034,"Senior Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":120000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":7.1999999999999995E-2},7.1999999999999995E-2,7.3999999999999996E-2,21.4,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.51900000000000002},-0.51900000000000002,"IS","MAT",43200,100.039,"FINLAND, REPUBLIC OF - T-BILL",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.45555555555555555},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":7.4999999999999997E-2},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":120046840.77301452},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":120046800},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":119701065.21600001},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":119692434.31262666},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":224278000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":102709172650},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":120000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":120000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":9000000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["FINLAND","FIBL / FIGV         08-May-2018",43228,5000000,5000000,0,"Discount/Zero Coupon","Finland","Euro","FI4000281753","FI0281753=",null,42984,"Senior Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":5000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.15},0.15,0.151,21,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.52200000000000002},-0.52200000000000002,"IS","MAT",43228,100.08,"FINLAND, REPUBLIC OF - T-BILL",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.67222222222222228},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.15277777777777779},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":5003999.5425165566},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":5004000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":4973976},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":4973951.6105868621},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":224278000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":102709172650},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":5000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":5000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":763888.88888888899},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["FINLAND","FINL / FIGV   1.125 15-Sep-2018",43358,5001000000,5001000000,1.125,"Fixed Coupon","Finland","Euro","FI4000068663","FI0068663=",null,41521,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":5001000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.504},0.504,0.51300000000000001,8.1999999999999993,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.59499999999999997},-0.59499999999999997,"IS","MAT",43360,100.876,"FINLAND, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5.0305555555555559},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.50555555555555554},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":5044682223.4458246},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":5044808760},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":4943105415.3984003},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":4944791895.5621862},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":224278000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":102709172650},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":5001000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":97675781.25000003},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":5098675781.25},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":2528283333.333333},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":56261250}]
["FINLAND","FINL / FIGV   4.375 04-Jul-2019",43650,5000000000,5000000000,4.375,"Fixed Coupon","Finland","Euro","FI0001006306","FI1006306=",null,39566,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":5000000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.2689999999999999},1.2689999999999999,1.27,5.5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.61199999999999999},-0.61199999999999999,"IS","MAT",43650,106.566,"FINLAND, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":11.183333333333334},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.3083333333333333},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":5328552918.0915985},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":5328300000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":5057835492},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":5062132512.2738667},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":224278000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":102709172650},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":5000000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":1901302083.3333333},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":6901302083.333333},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":6541666666.666667},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":218750000}]
["FINLAND","FINL / FIGV   3.375 15-Apr-2020",43936,6500000000,6500000000,3.375,"Fixed Coupon","Finland","Euro","FI4000010848","FI0010848=",null,40253,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":6500000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":2},2,2.0019999999999998,6.4,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.47099999999999997},-0.47099999999999997,"IS","MAT",43936,108.08799999999999,"FINLAND, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10.080555555555556},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.088888888888889},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":7026024532.6164656},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":7025720000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":6463662399.999999},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":6480177420.4544611},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":224278000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":102709172650},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":6500000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":1836046875.0000002},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":8336046875},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":13577777777.777779},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":219375000}]
["FINLAND","FINL / FIGV   0.375 15-Sep-2020",44089,6001000000,6001000000,0.375,"Fixed Coupon","Finland","Euro","FI4000106117","FI0106117=",null,41885,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":6001000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":2.496},2.496,2.5019999999999998,9.4,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.372},-0.372,"IS","MAT",44089,101.886,"FINLAND, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":6.0333333333333332},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.5055555555555555},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":6114054178.0543346},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":6114178860},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":5503739242.6175995},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":5541373494.4945793},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":224278000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":102709172650},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":6001000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":106642770.83333331},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":6107642770.833333},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":15035838888.888889},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":22503750}]
["FINLAND","FINL / FIGV   3.500 15-Apr-2021",44301,6000000000,6000000000,3.5,"Fixed Coupon","Finland","Euro","FI4000020961","FI0020961=",null,40596,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":6000000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":2.907},2.907,2.9089999999999998,11.9,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.252},-0.252,"IS","MAT",44301,111.646,"FINLAND, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10.147222222222222},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":3.088888888888889},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":6698968589.5028934},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":6698760000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":5919828187.1999998},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":5957347473.1455078},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":224278000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":102709172650},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":6000000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":1981583333.3333335},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":7981583333.333334},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":18533333333.333336},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":210000000.00000003}]
["FINLAND","FINL / FIGV         15-Apr-2022",44666,5000000000,5000000000,0,"Fixed Coupon","Finland","Euro","FI4000242862","FI0242862=",null,42781,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":5000000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":4.0869999999999997},4.0869999999999997,4.0999999999999996,11.1,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.06},-0.06,"IS","MAT",44670,100.245,"FINLAND, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5.166666666666667},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":4.0888888888888886},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":5012285416.6075115},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":5012250000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":4192847370.000001},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":4269208424.1809897},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":224278000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":102709172650},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":5000000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":5000000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":20444444444.444443},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["FINLAND","FINL / FIGV   1.625 15-Sep-2022",44819,5000000000,5000000000,1.625,"Fixed Coupon","Finland","Euro","FI4000047089","FI0047089=",null,41156,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":5000000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":4.3529999999999998},4.3529999999999998,4.3559999999999999,8.1999999999999993,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-1.6E-2},-1.6E-2,"IS","MAT",44819,107.39700000000001,"FINLAND, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10.030555555555555},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":4.5055555555555555},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":5369843713.7135},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":5369850000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":4434851718},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":4522169225.0268011},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":224278000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":102709172650},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":5000000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":57326388.888888903},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":5057326388.8888893},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":22527777777.777779},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":81250000}]
["FINLAND","FINL / FIGV   1.500 15-Apr-2023",45031,5000000000,5000000000,1.5,"Fixed Coupon","Finland","Euro","FI4000062625","FI0062625=",null,41380,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":5000000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":4.8760000000000003},4.8760000000000003,4.8810000000000002,10.9,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.11600000000000001},0.11600000000000001,"IS","MAT",45033,107.015,"FINLAND, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":9.9972222222222218},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":5.0888888888888886},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":5350910870.7853012},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":5350750000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":4307139720},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":4410298212.0001411},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":224278000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":102709172650},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":5000000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":96666666.666666657},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":5096666666.666667},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":25444444444.444443},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":75000000}]
["FINLAND","FINL / FIGV         15-Sep-2023",45184,5000000000,5000000000,0,"Fixed Coupon","Finland","Euro","FI4000219787","FI0219787=",null,42620,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":5000000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":5.4969999999999999},5.4969999999999999,5.5010000000000003,12.3,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.19900000000000001},0.19900000000000001,"IS","MAT",45184,98.911000000000001,"FINLAND, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":7.0222222222222221},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":5.5055555555555555},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":4945572558.510973},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":4945550000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":3858122466},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3986770459.2324848},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":224278000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":102709172650},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":5000000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":5000000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":27527777777.777779},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["FINLAND","FINL / FIGV   2.000 15-Apr-2024",45397,5000000000,5000000000,2,"Fixed Coupon","Finland","Euro","FI4000079041","FI0079041=",null,41674,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":5000000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":5.7050000000000001},5.7050000000000001,5.7050000000000001,16.5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.29499999999999998},0.29499999999999998,"IS","MAT",45397,110.274,"FINLAND, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10.197222222222223},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":6.0888888888888886},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":5513693126.2082691},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":5513700000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":4255473660},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":4396453660.1993876},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":224278000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":102709172650},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":5000000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":228888888.88888887},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":5228888888.8888893},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":30444444444.444443},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":100000000}]
["FINLAND","FINL / FIGV   4.000 04-Jul-2025",45842,6001000000,6001000000,4,"Fixed Coupon","Finland","Euro","FI4000006176","FI0006176=",null,40105,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":6001000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":6.4269999999999996},6.4269999999999996,6.4189999999999996,17.600000000000001,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.441},0.441,"IS","MAT",45842,125.53,"FINLAND, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":15.708333333333334},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":7.3083333333333336},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":7533673319.5246706},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":7533055300},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":5596457443.4759998},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":5838865152.0146008},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":224278000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":102709172650},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":6001000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":842140333.33333349},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":6843140333.333334},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":43857308333.333336},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":240040000}]
["FINLAND","FINL / FIGV   0.875 15-Sep-2025",45915,4001000000,4001000000,0.875,"Fixed Coupon","Finland","Euro","FI4000167317","FI0167317=",null,42248,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":4001000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":7.2510000000000003},7.2510000000000003,7.2519999999999998,16.100000000000001,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.48699999999999999},0.48699999999999999,"IS","MAT",45915,102.85599999999999,"FINLAND, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10.03888888888889},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":7.5055555555555555},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":4115138956.8615756},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":4115268560},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":2921676066.8575997},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3097019953.4804406},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":224278000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":102709172650},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":4001000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":129726868.05555557},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":4130726868.0555553},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":30029727777.777779},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":35008750}]
["FINLAND","FINL / FIGV   0.500 15-Apr-2026 MTN",46127,5000000000,5000000000,0.5,"Fixed Coupon","Finland","Euro","FI4000197959","FI0197959=",null,42437,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":5000000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":7.8869999999999996},7.8869999999999996,7.8860000000000001,15.3,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.55800000000000005},0.55800000000000005,"IS","MAT",46127,99.545000000000002,"FINLAND, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10.102777777777778},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":8.0888888888888886},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":4977126072.5064182},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":4977250000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":3407027170},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3652537841.2785773},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":224278000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":102709172650},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":5000000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":107222222.22222222},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":5107222222.2222223},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":40444444444.444443},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":25000000}]
["FINLAND","FINL / FIGV   0.500 15-Sep-2027",46645,3995000000,3995000000,0.5,"Fixed Coupon","Finland","Euro","FI4000278551","FI0278551=",null,42984,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":3995000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":9.2439999999999998},9.2439999999999998,9.2439999999999998,14.7,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.72599999999999998},0.72599999999999998,"IS","MAT",46645,97.935000000000002,"FINLAND, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10.025},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":9.5055555555555564},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3912360958.3255677},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":3912503250},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":2465816048.2799997},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2725817275.9125452},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":224278000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":102709172650},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":3995000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":113968472.22222224},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":4108968472.2222223},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":37974694444.44445},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":19975000}]
["FINLAND","FINL / FIGV   2.750 04-Jul-2028",46938,5000000000,5000000000,2.75,"Fixed Coupon","Finland","Euro","FI4000037635","FI0037635=",null,40946,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":5000000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":9.06},9.06,9.0380000000000003,11.4,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.73499999999999999},0.73499999999999999,"IS","MAT",46938,119.93300000000001,"FINLAND, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":16.408333333333335},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":10.308333333333334},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":5996674147.7273493},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":5996650000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":3823464040.0000005},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":4204966636.11303},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":224278000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":102709172650},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":5000000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":894895833.33333337},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":5894895833.333333},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":51541666666.666664},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":137500000}]
["FINLAND","FINL / FIGV   0.750 15-Apr-2031",47953,4501000000,4501000000,0.75,"Fixed Coupon","Finland","Euro","FI4000148630","FI0148630=",null,42073,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":4501000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":12.355},12.355,12.34,11.1,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.98},0.98,"IS","MAT",47953,97.191000000000003,"FINLAND, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":16.097222222222221},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":13.088888888888889},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":4374410725.8460817},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":4374566910},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":2212655943.0780001},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2701619119.4565883},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":224278000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":102709172650},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":4501000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":313569666.66666663},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":4814569666.666667},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":58913088888.888885},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":33757500}]
["FINLAND","FINL / FIGV   1.125 15-Apr-2034",49049,3000000000,3000000000,1.125,"Fixed Coupon","Finland","Euro","FI4000306758","FI0306758=",null,43144,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":3000000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":14.702},14.702,14.666,17.899999999999999,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.157},1.157,"IS","MAT",49051,99.531999999999996,"FINLAND, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":16.172222222222221},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":16.088888888888889},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2985980677.3902473},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":2985960000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":1229976643.2},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1698911845.7120409},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":224278000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":102709172650},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":3000000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":414750000},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":3414750000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":48266666666.666664},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":33750000}]
["FINLAND","FINL / FIGV   2.625 04-Jul-2042",52051,4503000000,4503000000,2.625,"Fixed Coupon","Finland","Euro","FI4000046545","FI0046545=",null,41093,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":4503000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":18.72},18.72,18.530999999999999,12.6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.2350000000000001},1.2350000000000001,"IS","MAT",52051,129.036,"FINLAND, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30.002777777777776},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":24.308333333333334},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":5810445375.2334166},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":5810491080},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":1459595359.2960002},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2907404859.9227376},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":224278000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":102709172650},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":4503000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":2424161906.25},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":6927161906.25},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":109460425000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":118203750}]
["FINLAND","FINL / FIGV   1.375 15-Apr-2047",53797,2000000000,2000000000,1.375,"Fixed Coupon","Finland","Euro","FI4000242870","FI0242870=",null,42781,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":2000000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":23.710999999999999},23.710999999999999,23.495000000000001,10.9,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.37},1.37,"IS","MAT",53798,100.124,"FINLAND, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30.166666666666668},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":29.088888888888889},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2002385891.8076754},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":2002480000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":103247868.80000034},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":837012567.48468482},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":224278000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":102709172650},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":2000000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":695444444.44444442},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":2695444444.4444447},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":58177777777.777779},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":27500000}]
["FINLAND","FINL / FIGV   1.000 17-Dec-2018 MTN",43451,281888583,281888583,1,"Fixed Coupon","Eurobond","Great Britain Pound","XS1198117324","FI119811732=",null,42068,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":281888583},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.755},0.755,0.75900000000000001,-3.3,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.58599999999999997},0.58599999999999997,"IS","MAT",43451,100.313,"FINLAND, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":3.7833333333333332},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.76111111111111107},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":282772255.18821132},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":282770894.26479},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":274231213.25799334},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":274492990.35075533},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":224278000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":102709172650},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":281888583},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":2098503.8956666668},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":283987086.89566666},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":214548532.61666664},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":2818885.83}]
["FINLAND","FINL / FIGV   1.563 30-Mar-2019 FRN MTN",43554,810898476,810898476,1.5633999999999999,"Floating Coupon","Eurobond","U.S. Dollar","XS1589107991","FI158910799=",null,42824,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":810898476},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":4.2000000000000003E-2},4.2000000000000003E-2,"--","--",{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.2669999999999999},2.2669999999999999,"IS","MAT",43553,99.712000000000003,"FINLAND, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":2},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.0472222222222223},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":805059097.03550601},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":808563088.38911998},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":807204702.4006263},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":773364855.18822694},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":224278000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":102709172650},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":810898476},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":15811767.948413938},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":826710243.94841397},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":849190904.03333342},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":12677586.773783999}]
["FINLAND","FINL / FIGV   1.500 19-Dec-2019 MTN",43818,394644016,394644016,1.5,"Fixed Coupon","Eurobond","Great Britain Pound","XS1143711064","FI114371106=",null,41969,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":394644016},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.7410000000000001},1.7410000000000001,1.7430000000000001,14.6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.97899999999999998},0.97899999999999998,"IS","MAT",43818,100.90300000000001,"FINLAND, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5.0638888888888891},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.7666666666666666},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":398227855.31341052},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":398207651.46448004},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":370476470.61649364},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":371960337.50634313},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":224278000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":102709172650},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":394644016},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":17939859.227333333},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":412583875.22733331},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":697204428.26666665},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":5919660.2400000002}]
["FINLAND","FINL / FIGV   4.600 15-Jan-2020 MTN",43845,366600101,366600101,4.5999999999999996,"Fixed Coupon","Eurobond","Norwegian Krone","XS0478732075","NO7873207=",null,40193,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":366600101},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.7809999999999999},1.7809999999999999,1.784,35.200000000000003,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.4450000000000001},1.4450000000000001,"IS","MAT",43845,105.672,"FINLAND, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.8388888888888888},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":387440798.30876893},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":387393658.72872001},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":359795734.48088598},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":361315139.93647605},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":224278000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":102709172650},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":366600101},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":135564644.01534444},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":502164745.01534444},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":674136852.39444447},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":16863604.645999998}]
["FINLAND","FINL / FIGV         20-Jan-2020 FRN MTN",43850,100000000,100000000,0,"Floating Coupon","Eurobond","Euro","XS0479655358","FI047965535=",null,40198,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":100000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.1},0.1,"--","--",{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.38200000000000001},-0.38200000000000001,"IS","MAT",43850,100.711,"FINLAND, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.8527777777777779},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":100711636.57111549},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":100711000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":100308156},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":93627191.108164966},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":224278000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":102709172650},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":100000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":100000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":185277777.77777779},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["FINLAND","FINL / FIGV   3.762 05-Feb-2020 MTN",43866,590374078,590374078,3.762,"Fixed Coupon","Eurobond","Swedish Krona","XS0484852198","FI048485219=",null,40214,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":590374078},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.859},1.859,1.865,22.4,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.24399999999999999},-0.24399999999999999,"IS","MAT",43866,107.605,"FINLAND, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.8944444444444444},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":635337136.26919711},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":635272026.63190007},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":588033198.731552},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":590437706.16580546},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":224278000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":102709172650},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":590374078},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":179776581.614014},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":770150659.61401403},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1118430892.2111111},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":22209872.81436}]
["FINLAND","FINL / FIGV   1.625 15-Dec-2020 MTN",44180,451021732,451021732,1.625,"Fixed Coupon","Eurobond","Great Britain Pound","XS1321954551","FI132195455=",null,42325,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":451021732},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":2.69},2.69,2.694,28.3,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.1399999999999999},1.1399999999999999,"IS","MAT",44180,101.29900000000001,"FINLAND, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5.0777777777777775},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.7555555555555555},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":456922648.96540016},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":456880504.29868007},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":407720162.03614205},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":411233354.55402601},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":224278000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":102709172650},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":451021732},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":29560716.018166665},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":480582448.01816666},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1242815439.2888889},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":7329103.1450000005}]
["FINLAND","FINL / FIGV   0.518 28-Jan-2021 MTN",44224,98395680,98395680,0.51749999999999996,"Fixed Coupon","Eurobond","Swedish Krona","XS1353178889","FI135317888=",null,42397,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":98395680},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":2.8570000000000002},2.8570000000000002,2.8620000000000001,24.7,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.6E-2},1.6E-2,"IS","MAT",44224,101.44,"FINLAND, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.875},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":99813921.53684175},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":99812577.791999996},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":88405996.401930243},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":89221483.657876715},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":224278000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":102709172650},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":98395680},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":2074980.3993000002},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":100470660.39929999},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":282887580},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":509197.64399999997}]
["FINLAND","FINL / FIGV   1.000 21-May-2018 MTN",43241,1216347713,1216347713,1,"Fixed Coupon","United States","U.S. Dollar","US317873BF38","317873BF3=","317873BF3",42145,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":1216347713},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.185},0.185,0.184,16.2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.851},1.851,"CB","MAT",43241,99.841999999999999,"FINLAND, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":3},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.18888888888888888},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1214413728.8153152},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":1214425883.6134598},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":1205439132.0747204},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1205574153.2432516},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":224278000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":102709172650},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":1216347713},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":29057195.366111118},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":1245404908.366111},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":229754568.01111111},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":12163477.130000001}]
["FINLAND","FINL / FIGV   1.625 01-Oct-2018 MTN",43374,1216347713,1216347713,1.625,"Fixed Coupon","United States","U.S. Dollar","US31788DAD66","31788DAD6=","31788DAD6",41548,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":1216347713},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.53700000000000003},0.53700000000000003,0.54,38.4,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.3159999999999998},2.3159999999999998,"CB","MAT",43374,99.625900000000001,"FINLAND, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.55000000000000004},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1211806356.355696},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":1211797356.205667},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":1185767948.9943693},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1186423372.626981},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":224278000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":102709172650},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":1216347713},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":34589888.088437498},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":1250937601.0884376},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":668991242.1500001},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":19765650.33625}]
["FINLAND","FINL / FIGV   1.000 23-Apr-2019 MTN",43578,1621796951,1621796951,1,"Fixed Coupon","United States","U.S. Dollar","US31788DAF15","31788DAF1=","31788DAF1",42480,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":1621796951},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.0880000000000001},1.0880000000000001,1.089,19.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.266},2.266,"CB","MAT",43578,98.621399999999994,"FINLAND, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":3.0083333333333333},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.1111111111111112},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1599516811.2046857},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":1599438858.2335138},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":1529831279.1231914},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1532796989.9261949},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":224278000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":102709172650},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":1621796951},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":5180740.2601388926},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":1626977691.260139},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1801996612.2222223},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":16217969.51}]
["FINLAND","FINL / FIGV   1.750 10-Sep-2019 MTN",43718,1216347713,1216347713,1.75,"Fixed Coupon","United States","U.S. Dollar","US31788DAE40","31788DAE4=","31788DAE4",41892,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":1216347713},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.4590000000000001},1.4590000000000001,1.462,19.399999999999999,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.355},2.355,"CB","MAT",43718,99.120199999999997,"FINLAND, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.4916666666666667},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1205684140.9825342},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":1205646285.8210261},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":1135284768.5805109},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1138953692.5000579},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":224278000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":102709172650},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":1216347713},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":57295045.397770852},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":1273642758.3977709},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1814385338.5583334},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":21286084.977500003}]
["FINLAND","FINL / FIGV   1.500 21-Sep-2020 MTN",44095,810898476,810898476,1.5,"Fixed Coupon","United States","U.S. Dollar","US31788DAG97","31788DAG9=","31788DAG9",42999,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":810898476},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":2.4319999999999999},2.4319999999999999,2.4369999999999998,14.9,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.5249999999999999},2.5249999999999999,"CB","MAT",44095,97.513599999999997,"FINLAND, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":3},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.5222222222222221},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":790832440.16690636},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":790736296.29273593},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":713813469.38937867},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":718868728.67290032},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":224278000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":102709172650},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":810898476},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":20948210.629999999},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":831846686.63},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":2045266156.1333332},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":12163477.139999999}]
["FINLAND","FINL / FIGV   6.950 15-Feb-2026",46068,243269543,243269543,6.95,"Fixed Coupon","United States","U.S. Dollar","US317873AY36","317873AY3=","317873AY3",35124,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":243269543},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":6.2750000000000004},6.2750000000000004,6.2729999999999997,76,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.57},3.57,"CB","MAT",46070,123.134,"FINLAND, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":29.958333333333332},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":7.9222222222222225},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":299150682.02082163},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":299547519.07762003},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":224361091.78913736},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":234522062.01800469},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":224278000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":102709172650},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":243269543},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":69695372.572038904},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":312964915.57203889},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1927235379.5444446},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":16907233.238500003}]
["FRANCE","BTF / FRGV         14-Mar-2018",43173,5841000000,5841000000,0,"Discount/Zero Coupon","France","Euro","FR0124584683","FR0124584683=",null,43012,"Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":5841000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":3.0000000000000001E-3},3.0000000000000001E-3,3.0000000000000001E-3,27.5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.36},-0.36,"IS","MAT",43173,100.001,"FRANCE BTF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.44444444444444442},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.7777777777777779E-3},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":5841058515.6841202},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":5841058410},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":5840357482.9908009},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":5840419933.6264601},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2288380000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1724492637414.0098},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":5841000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":5841000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":16225000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["FRANCE","BTF / FRGV         21-Mar-2018",43180,3565000000,3565000000,0,"Discount/Zero Coupon","France","Euro","FR0124584691","FR0124584691=",null,43089,"Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":3565000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.9E-2},1.9E-2,1.9E-2,19.399999999999999,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.51400000000000001},-0.51400000000000001,"IS","MAT",43180,100.01,"FRANCE BTF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.25277777777777777},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.2222222222222223E-2},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3565408275.7086186},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":3565356500},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":3562646829.0599999},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3562286392.5985346},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2288380000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1724492637414.0098},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":3565000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":3565000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":79222222.222222224},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["FRANCE","BTF / FRGV         28-Mar-2018",43187,6272000000,6272000000,0,"Discount/Zero Coupon","France","Euro","FR0124257264","FR0124257264=",null,42830,"Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":6272000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":3.9E-2},3.9E-2,3.7999999999999999E-2,16.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.56599999999999995},-0.56599999999999995,"IS","MAT",43187,100.02200000000001,"FRANCE BTF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.98055555555555551},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":4.1666666666666664E-2},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":6273483523.9364223},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":6273379840},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":6263593367.4496002},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":6263182664.6148462},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2288380000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1724492637414.0098},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":6272000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":6272000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":261333333.33333331},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["FRANCE","BTF / FRGV         05-Apr-2018",43195,6780000000,6780000000,0,"Discount/Zero Coupon","France","Euro","FR0124747462","FR0124747462=",null,43104,"Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":6780000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":5.8000000000000003E-2},5.8000000000000003E-2,0.06,-3.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.76900000000000002},-0.76900000000000002,"IS","MAT",43195,100.047,"FRANCE BTF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.25277777777777777},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":6.1111111111111109E-2},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":6783199292.12428},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":6783186600},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":6767449607.0880003},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":6766837403.7767019},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2288380000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1724492637414.0098},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":6780000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":6780000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":414333333.33333331},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["FRANCE","BTF / FRGV         11-Apr-2018",43201,5623000000,5623000000,0,"Discount/Zero Coupon","France","Euro","FR0124584709","FR0124584709=",null,43040,"Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":5623000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":7.4999999999999997E-2},7.4999999999999997E-2,7.6999999999999999E-2,1.2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.72},-0.72,"IS","MAT",43201,100.056,"FRANCE BTF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.44444444444444442},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":7.7777777777777779E-2},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":5626161158.9192905},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":5626148880},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":5609270433.3599997},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":5608903037.8491688},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2288380000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1724492637414.0098},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":5623000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":5623000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":437344444.44444448},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["FRANCE","BTF / FRGV         18-Apr-2018",43208,7180000000,7180000000,0,"Discount/Zero Coupon","France","Euro","FR0124747470","FR0124747470=",null,43117,"Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":7180000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":9.5000000000000001E-2},9.5000000000000001E-2,9.6000000000000002E-2,6.4,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.66800000000000004},-0.66800000000000004,"IS","MAT",43208,100.065,"FRANCE BTF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.25277777777777777},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":9.7222222222222224E-2},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":7184680179.9673691},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":7184667000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":7157365265.4000006},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":7157156305.9413986},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2288380000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1724492637414.0098},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":7180000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":7180000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":698055555.55555558},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["FRANCE","OAT / FRGV   4.000 25-Apr-2018",43215,27277000000,33269000000,4,"Fixed Coupon","France","Euro","FR0010604983","FR0010604983=",null,39546,"Unsecured","Obligation Assimilable du Tresor","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":27277000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.114},0.114,0.115,20,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.499},-0.499,"IS","MAT",43215,100.52,"FRANCE OAT",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10.047222222222222},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.11666666666666667},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":27420572727.010338},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":27418840400},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":27293810487.776001},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":27292576818.705578},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2288380000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1724492637414.0098},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":27277000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":6943511888.8888903},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":34220511888.888889},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":3182316666.6666665},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1091080000}]
["FRANCE","BTF / FRGV         25-Apr-2018",43215,5795000000,5795000000,0,"Discount/Zero Coupon","France","Euro","FR0124257306","FR0124257306=",null,42859,"Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":5795000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.114},0.114,0.115,7.2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.65900000000000003},-0.65900000000000003,"IS","MAT",43215,100.077,"FRANCE BTF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.97499999999999998},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.11666666666666667},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":5799471859.0154963},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":5799462150},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":5773016602.5960007},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":5772823728.7007713},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2288380000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1724492637414.0098},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":5795000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":5795000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":676083333.33333337},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["FRANCE","BTF / FRGV         03-May-2018",43223,6377000000,6377000000,0,"Discount/Zero Coupon","France","Euro","FR0124747488","FR0124747488=",null,43131,"Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":6377000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.13600000000000001},0.13600000000000001,0.13700000000000001,9.1999999999999993,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.64},-0.64,"IS","MAT",43223,100.089,"FRANCE BTF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.25833333333333336},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.1388888888888889},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":6382689197.5144396},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":6382675530},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":6347953775.1168003},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":6347796771.6544342},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2288380000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1724492637414.0098},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":6377000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":6377000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":885694444.44444454},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["FRANCE","BTF / FRGV         09-May-2018",43229,5682000000,5682000000,0,"Discount/Zero Coupon","France","Euro","FR0124584717","FR0124584717=",null,43068,"Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":5682000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.153},0.153,0.154,10.3,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.629},-0.629,"IS","MAT",43229,100.098,"FRANCE BTF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.44444444444444442},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.15555555555555556},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":5687579817.6388264},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":5687568360},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":5652760441.6367998},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":5652771479.0191927},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2288380000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1724492637414.0098},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":5682000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":5682000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":883866666.66666663},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["FRANCE","BTF / FRGV         16-May-2018",43236,6814000000,6814000000,0,"Discount/Zero Coupon","France","Euro","FR0124747496","FR0124747496=",null,43145,"Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":6814000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.17199999999999999},0.17199999999999999,0.17299999999999999,11,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.622},-0.622,"IS","MAT",43236,100.10899999999999,"FRANCE BTF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.25555555555555554},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.17499999999999999},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":6821444265.5455551},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":6821427260},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":6774495840.4511986},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":6774499377.5828009},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2288380000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1724492637414.0098},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":6814000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":6814000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1192450000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["FRANCE","BTF / FRGV         24-May-2018",43244,6928000000,6928000000,0,"Discount/Zero Coupon","France","Euro","FR0124257348","FR0124257348=",null,42886,"Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":6928000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.19500000000000001},0.19500000000000001,0.19500000000000001,10.4,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.628},-0.628,"IS","MAT",43244,100.124,"FRANCE BTF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.98333333333333328},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.19722222222222222},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":6936613119.2888422},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":6936590720},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":6882485312.3839989},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":6882834126.1141376},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2288380000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1724492637414.0098},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":6928000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":6928000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1366355555.5555556},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["FRANCE","OAT / FRGV   1.000 25-May-2018",43245,18191000000,23412000000,1,"Fixed Coupon","France","Euro","FR0011394345","FR0011394345=",null,41296,"Senior Unsecured","Obligation Assimilable du Tresor","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":18191000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.19700000000000001},0.19700000000000001,0.19800000000000001,15.1,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.56499999999999995},-0.56499999999999995,"IS","MAT",43245,100.31,"FRANCE OAT",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5.3416666666666668},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.2},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":18248131652.618847},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":18247392100},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":18103602650.252003},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":18104190908.881283},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2288380000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1724492637414.0098},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":18191000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":316826583.33333343},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":18507826583.333332},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":3638200000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":181910000}]
["FRANCE","BTF / FRGV         30-May-2018",43250,7794000000,7794000000,0,"Discount/Zero Coupon","France","Euro","FR0124747504","FR0124747504=",null,43159,"Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":7794000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.21099999999999999},0.21099999999999999,0.21099999999999999,11.1,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.621},-0.621,"IS","MAT",43250,100.133,"FRANCE BTF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.25},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.21388888888888888},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":7804391579.6292906},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":7804366020},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":7738497170.7911987},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":7738797578.6466179},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2288380000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1724492637414.0098},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":7794000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":7794000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1667050000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["FRANCE","BTF / FRGV         20-Jun-2018",43271,9282000000,9282000000,0,"Discount/Zero Coupon","France","Euro","FR0124257371","FR0124257371=",null,42921,"Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":9282000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.26700000000000002},0.26700000000000002,0.26900000000000002,10.1,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.62},-0.62,"IS","MAT",43271,100.169,"FRANCE BTF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.95833333333333337},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.26944444444444443},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":9297567405.1212139},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":9297686580},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":9198387287.3255997},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":9199235181.062521},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2288380000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1724492637414.0098},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":9282000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":9282000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":2500983333.333333},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["FRANCE","BTF / FRGV         04-Jul-2018",43285,6333000000,6333000000,0,"Discount/Zero Coupon","France","Euro","FR0124747538","FR0124747538=",null,43124,"Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":6333000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.30599999999999999},0.30599999999999999,0.308,6.3,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.64200000000000002},-0.64200000000000002,"IS","MAT",43285,100.2,"FRANCE BTF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.44444444444444442},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.30833333333333335},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":6345589083.7595825},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":6345666000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":6267995048.1599998},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":6268833350.2841501},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2288380000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1724492637414.0098},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":6333000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":6333000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1952675000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["FRANCE","BTF / FRGV         18-Jul-2018",43299,3632000000,3632000000,0,"Discount/Zero Coupon","France","Euro","FR0124423247","FR0124423247=",null,42949,"Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":3632000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.34499999999999997},0.34499999999999997,0.34599999999999997,6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.63300000000000001},-0.63300000000000001,"IS","MAT",43299,100.22199999999999,"FRANCE BTF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.96111111111111114},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.34722222222222221},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3640017041.280201},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":3640063040},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":3589830170.0479999},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3590476763.1081233},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2288380000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1724492637414.0098},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":3632000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":3632000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1261111111.1111112},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["FRANCE","OATEI / FRGV   0.250 25-Jul-2018",43306,9223500000,11257000000,0.25,"Fixed Coupon","France","Euro","FR0011237643","FR0011237643=",null,41023,"Unsecured","Obligation Assimilable du Tresor","Y","€",1.0546282506784248,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":9727363670.132452},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.36799999999999999},0.36799999999999999,0.37,-243.5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-3.105},-3.105,"IS","MAT",43306,101.25,"FRANCE OAT INDEXEE EI",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":6.2527777777777782},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.36666666666666664},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":9849629262.7877216},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":9848955716.0091076},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":9703979087.8694534},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":9704498165.1465721},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2288380000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1724492637414.0098},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":9727363670.132452},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":68564403.647114158},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":9795928073.7795658},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":3566700012.3818989},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":24318409.175331131}]
["FRANCE","BTF / FRGV         01-Aug-2018",43313,5577000000,7474000000,0,"Discount/Zero Coupon","France","Euro","FR0124747546","FR0124747546=",null,43152,"Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":5577000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.38100000000000001},0.38100000000000001,0.38500000000000001,6.3,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.621},-0.621,"IS","MAT",43313,100.242,"FRANCE BTF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.44444444444444442},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.38333333333333336},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":5590333355.2607622},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":5590496340},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":5505297175.7783995},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":5506406288.5541945},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2288380000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1724492637414.0098},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":5577000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":5577000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":2137850000.0000002},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["FRANCE","BTF / FRGV         15-Aug-2018",43327,4089000000,4089000000,0,"Discount/Zero Coupon","France","Euro","FR0124423254","FR0124423254=",null,42970,"Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":4089000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.42099999999999999},0.42099999999999999,0.42299999999999999,7.7,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.59899999999999998},-0.59899999999999998,"IS","MAT",43327,100.25700000000001,"FRANCE BTF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.97777777777777775},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.42222222222222222},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":4099385799.8190131},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":4099508730},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":4030473002.9868002},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":4031665042.5611749},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2288380000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1724492637414.0098},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":4089000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":4089000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1726466666.6666667},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["FRANCE","BTF / FRGV         12-Sep-2018",43355,1947000000,1947000000,0,"Discount/Zero Coupon","France","Euro","FR0124423262","FR0124423262=",null,42998,"Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":1947000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.496},0.496,0.5,5.3,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.61099999999999999},-0.61099999999999999,"IS","MAT",43355,100.31,"FRANCE BTF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.97777777777777775},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.49722222222222223},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1952942233.9023728},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":1953035700},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":1914287471.7119999},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1915000936.2193222},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2288380000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1724492637414.0098},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":1947000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":1947000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":968091666.66666663},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["FRANCE","BTF / FRGV         10-Oct-2018",43383,4734000000,4734000000,0,"Discount/Zero Coupon","France","Euro","FR0124584733","FR0124584733=",null,43026,"Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":4734000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.57399999999999995},0.57399999999999995,0.57699999999999996,6.4,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.59099999999999997},-0.59099999999999997,"IS","MAT",43383,100.346,"FRANCE BTF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.97777777777777775},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.57499999999999996},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":4750162569.703186},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":4750379640},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":4641310923.4656},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":4643625731.1066084},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2288380000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1724492637414.0098},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":4734000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":4734000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":2722050000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["FRANCE","OAT / FRGV   4.250 25-Oct-2018",43398,27527000000,30947000000,4.25,"Fixed Coupon","France","Euro","FR0010670737","FR0010670737=",null,39728,"Senior Unsecured","Obligation Assimilable du Tresor","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":27527000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.61599999999999999},0.61599999999999999,0.61799999999999999,8.5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.57399999999999995},-0.57399999999999995,"IS","MAT",43398,102.99,"FRANCE OAT",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10.050000000000001},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.6166666666666667},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":28349691752.482807},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":28350057300},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":27651511888.127998},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":27663112542.239822},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2288380000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1724492637414.0098},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":27527000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":8033296166.6666689},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":35560296166.666672},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":16974983333.333334},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1169897500}]
["FRANCE","OAT / FRGV         25-Feb-2019",43521,15565000000,19313000000,0,"Fixed Coupon","France","Euro","FR0013101466","FR0013101466=",null,42394,"Senior Unsecured","Obligation Assimilable du Tresor","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":15565000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.95299999999999996},0.95299999999999996,0.95599999999999996,8.4,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.58399999999999996},-0.58399999999999996,"IS","MAT",43521,100.56,"FRANCE OAT",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":3.0833333333333335},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.95},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":15651849163.272795},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":15652164000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":15055503508.32},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":15076161323.784216},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2288380000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1724492637414.0098},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":15565000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":15565000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":14786750000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["FRANCE","OAT / FRGV   8.500 25-Oct-2019",43763,8844392893,9349393330,8.5,"Fixed Coupon","France","Euro","FR0000570921","FR0000570921=",null,32533,"Unsecured","Obligation Assimilable du Tresor","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":8844392893},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.546},1.546,1.5469999999999999,7,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.55500000000000005},-0.55500000000000005,"IS","MAT",43763,114.75,"FRANCE OAT",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30.75},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.6166666666666667},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":10148580815.932949},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":10148940844.717501},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":9521330342.8801689},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":9535902521.8100014},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2288380000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1724492637414.0098},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":8844392893},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":21475660009.686169},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":30320052902.686169},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":14298435177.016666},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":751773395.90500009}]
["FRANCE","OATEI / FRGV   2.250 25-Jul-2020",44037,20310000000,20310000000,2.25,"Fixed Coupon","France","Euro","FR0010050559","FR0010050559=",null,38008,"Unsecured","Obligation Assimilable du Tresor","Y","€",1.2396604002425711,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":25177502728.926617},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":2.323},2.323,2.33,-128.69999999999999,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-1.774},-1.774,"IS","MAT",44039,109.81,"FRANCE OAT INDEXEE EI",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":16.508333333333333},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.3666666666666667},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":27648770772.105766},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":27647415746.634315},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":25078417875.457058},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":25191284542.579769},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2288380000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1724492637414.0098},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":25177502728.926617},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":8539894206.8677931},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":33717396935.794411},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":59586756458.459663},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":566493811.40084887}]
["FRANCE","OAT / FRGV         25-May-2021",44341,23653000000,23653000000,0,"Fixed Coupon","France","Euro","FR0013157096","FR0013157096=",null,42485,"Unsecured","Obligation Assimilable du Tresor","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":23653000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":3.2010000000000001},3.2010000000000001,3.2010000000000001,11.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.224},-0.224,"IS","MAT",44341,100.72,"FRANCE OAT",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5.083333333333333},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":3.2},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":23823345349.649036},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":23823301600},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":20772966063.135998},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":21007581902.717915},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2288380000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1724492637414.0098},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":23653000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":23653000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":75689600000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["FRANCE","OAT / FRGV         25-May-2022",44706,25105000000,25105000000,0,"Fixed Coupon","France","Euro","FR0013219177","FR0013219177=",null,42695,"Senior Unsecured","Obligation Assimilable du Tresor","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":25105000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":4.1980000000000004},4.1980000000000004,4.1980000000000004,11.1,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-3.7999999999999999E-2},-3.7999999999999999E-2,"IS","MAT",44706,100.16,"FRANCE OAT",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5.5111111111111111},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":4.2},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":25145107197.879131},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":25145168000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":20922791389.439999},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":21324889892.495884},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2288380000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1724492637414.0098},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":25105000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":25105000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":105441000000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["FRANCE","OATI / FRGV   2.100 25-Jul-2023",45132,15695000000,15695000000,2.1,"Fixed Coupon","France","Euro","FR0010585901","FR0010585901=",null,39498,"Unsecured","Obligation Assimilable du Tresor","Y",null,1.1018838952583443,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":17294067736.079712},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":5.1219999999999999},5.1219999999999999,5.12,-113.6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-1.0920000000000001},-1.0920000000000001,"IS","MAT",45132,117.74,"FRANCE OAT INDEXEE",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":15.430555555555555},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":5.3666666666666663},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":20362420504.102463},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":20362035352.460251},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":16190261549.448196},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":16608900363.476738},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2288380000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1724492637414.0098},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":17294067736.079712},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":568974828.51702249},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":17863042564.596733},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":92811496850.294449},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":363175422.45767397}]
["FRANCE","OAT / FRGV   2.250 25-May-2024",45437,34810000000,34810000000,2.25,"Fixed Coupon","France","Euro","FR0011619436","FR0011619436=",null,41590,"Unsecured","Obligation Assimilable du Tresor","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":34810000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":5.7759999999999998},5.7759999999999998,5.7779999999999996,14.7,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.28999999999999998},0.28999999999999998,"IS","MAT",45439,112.02,"FRANCE OAT",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10.536111111111111},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":6.2},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":38996296578.222725},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":38994162000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":29984950811.52},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":31014692269.018013},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2288380000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1724492637414.0098},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":34810000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":1879740000.0000002},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":36689740000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":215822000000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":783225000}]
["FRANCE","OAT / FRGV   1.000 25-May-2027",46532,31451000000,31451000000,1,"Fixed Coupon","France","Euro","FR0013250560","FR0013250560=",null,42835,"Senior Unsecured","Obligation Assimilable du Tresor","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":31451000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":8.7370000000000001},8.7370000000000001,8.73,21,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.74099999999999999},0.74099999999999999,"IS","MAT",46532,102.29,"FRANCE OAT",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10.125},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":9.1999999999999993},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":32172859416.307293},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":32171227900},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":20928027173.507999},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":22839929178.962093},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2288380000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1724492637414.0098},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":31451000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":1698353999.9999998},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":33149354000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":289349200000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":314510000}]
["FRANCE","OAT / FRGV   5.500 25-Apr-2029",47233,30033880458,30033880460,5.5,"Fixed Coupon","France","Euro","FR0000571218","FR0000571218=",null,35866,"Unsecured","Obligation Assimilable du Tresor","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":30033880458},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":8.7810000000000006},8.7810000000000006,8.7360000000000007,24.1,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.88400000000000001},0.88400000000000001,"IS","MAT",47233,148.66,"FRANCE OAT",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":31.119444444444444},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":11.116666666666667},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":44651172016.753746},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":44648366688.862801},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":28966074373.066628},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":31592482168.570755},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2288380000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1724492637414.0098},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":30033880458},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":12086134060.973501},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":42120014518.973503},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":333876637758.10004},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1651863425.1900001}]
["FRANCE","OAT / FRGV   2.500 25-May-2030",47628,33208000000,33208000000,2.5,"Fixed Coupon","France","Euro","FR0011883966","FR0011883966=",null,41765,"Unsecured","Obligation Assimilable du Tresor","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":33208000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":10.566000000000001},10.566000000000001,10.532,24.5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.0169999999999999},1.0169999999999999,"IS","MAT",47630,116.93,"FRANCE OAT",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":16.052777777777777},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":12.2},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":38831595793.130508},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":38830114400},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":22418954849.984001},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":25716582473.495869},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2288380000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1724492637414.0098},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":33208000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":6973680000},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":40181680000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":405137600000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":830200000}]
["FRANCE","OAT / FRGV   1.250 25-May-2034",49089,3310000000,3310000000,1.25,"Fixed Coupon","France","Euro","FR0013313582","FR0013313582=",null,43136,"Unsecured","Obligation Assimilable du Tresor","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":3310000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":14.521000000000001},14.521000000000001,14.474,30,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.276},1.276,"IS","MAT",49089,99.62,"FRANCE OAT",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":16.305555555555557},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":16.2},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3297476653.2901421},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":3297422000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":1382147405.52},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1882360082.5005734},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2288380000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1724492637414.0098},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":3310000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":513050000},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":3823050000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":53622000000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":41375000}]
["FRANCE","OATEI / FRGV   1.800 25-Jul-2040",51342,11473000000,11473000000,1.8,"Fixed Coupon","France","Euro","FR0010447367","FR0010447367=",null,39155,"Unsecured","Obligation Assimilable du Tresor","Y","€",1.1654118192284066,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":13370769802.007509},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":19.242000000000001},19.242000000000001,19.138000000000002,-129.1,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.20899999999999999},-0.20899999999999999,"IS","MAT",51342,146.05000000000001,"FRANCE OAT INDEXEE EI",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":33.363888888888887},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":22.366666666666667},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":19528106920.45459},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":19528009295.831966},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":4497691101.0160179},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":9403728360.1365643},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2288380000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1724492637414.0098},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":13370769802.007509},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":4468511267.8309107},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":17839281069.838421},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":299059551238.23462},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":240673856.4361352}]
["FRANCE","OAT / FRGV   4.000 25-Apr-2055",56729,14926000000,14926000000,4,"Fixed Coupon","France","Euro","FR0010171975","FR0010171975=",null,38411,"Unsecured","Obligation Assimilable du Tresor","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":14926000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":22.88},22.88,22.244,44.5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.766},1.766,"IS","MAT",56730,160.44999999999999,"FRANCE OAT",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":50.152777777777779},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":37.116666666666667},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":23948111515.433666},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":23948767000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":2030855441.6000025},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":10925200117.521994},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2288380000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1724492637414.0098},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":14926000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":19891382666.666668},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":34817382666.666672},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":554003366666.66663},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":597040000}]
["GERMANY","BUBILL / DEGV         16-May-2018",43236,2000000000,2000000000,0,"Discount/Zero Coupon","Germany","Euro","DE0001137719","DE113771=",null,43054,"Unsecured","Unverzinsliche Schatzanweisung","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":2000000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.17199999999999999},0.17199999999999999,0.17299999999999999,6.4,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.66800000000000004},-0.66800000000000004,"IS","MAT",43236,100.117,"GERMANY - BUBILL",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.50277777777777777},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.17499999999999999},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2002347220.1547916},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":2002340000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":1988563900.8},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1988560916.6010871},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":3263350000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1130212691835.4683},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":2000000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":2000000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":350000000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["GERMANY","BSA / DEGV         14-Sep-2018",43357,13000000000,13000000000,0,"Fixed Coupon","Germany","Euro","DE0001104651","DE110465=",null,42587,"Unsecured","Bundesschatzanweisung","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":13000000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.502},0.502,0.505,3.9,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.63300000000000001},-0.63300000000000001,"IS","MAT",43357,100.32,"GERMANY - BUNDESSCHATZANWEISUNGEN",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":2.1083333333333334},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.50277777777777777},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":13041571413.149746},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":13041600000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":12779724672},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":12785344853.1912},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":3263350000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1130212691835.4683},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":13000000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":13000000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":6536111111.1111107},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["GERMANY","BOBL / DEGV   0.500 12-Apr-2019",43567,16000000000,16000000000,0.5,"Fixed Coupon","Germany","Euro","DE0001141695","DE114169=",null,41768,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":16000000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.077},1.077,1.0780000000000001,-2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.69199999999999995},-0.69199999999999995,"IS","MAT",43567,101.29600000000001,"GERMANY - BUNDESOBLIGATIONEN",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":4.9249999999999998},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.0805555555555555},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":16207577710.519766},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":16207360000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":15509146931.200001},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":15530685296.532162},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":3263350000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1130212691835.4683},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":16000000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":176444444.44444445},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":16176444444.444445},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":17288888888.888889},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":80000000}]
["GERMANY","BSA / DEGV         13-Dec-2019",43812,13000000000,13000000000,0,"Fixed Coupon","Germany","Euro","DE0001104701","DE110470=",null,43055,"Unsecured","Bundesschatzanweisung","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":13000000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.7529999999999999},1.7529999999999999,1.7549999999999999,-1.3,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.61499999999999999},-0.61499999999999999,"IS","MAT",43812,101.08499999999999,"GERMANY - BUNDESSCHATZANWEISUNGEN",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":2.0750000000000002},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.75},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":13141104797.326582},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":13141050000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":12219599574},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":12264297339.733267},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":3263350000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1130212691835.4683},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":13000000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":13000000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":22750000000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["GERMANY","BOBL / DEGV         17-Apr-2020",43938,20000000000,20000000000,0,"Fixed Coupon","Germany","Euro","DE0001141711","DE114171=",null,42027,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":20000000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":2.097},2.097,2.1,-1.1000000000000001,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.54300000000000004},-0.54300000000000004,"IS","MAT",43938,101.146,"GERMANY - BUNDESOBLIGATIONEN",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5.2333333333333334},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.0944444444444446},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":20229381885.494938},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":20229200000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":18532374704},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":18625856186.516045},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":3263350000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1130212691835.4683},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":20000000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":20000000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":41888888888.888893},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["GERMANY","BOBL / DEGV         08-Oct-2021",44477,19000000000,19000000000,0,"Fixed Coupon","Germany","Euro","DE0001141745","DE114174=",null,42573,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":19000000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":3.5720000000000001},3.5720000000000001,3.5750000000000002,-0.6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.28100000000000003},-0.28100000000000003,"IS","MAT",44477,101.011,"GERMANY - BUNDESOBLIGATIONEN",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5.2111111111111112},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":3.5694444444444446},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":19191802540.6404},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":19192090000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":16449924180.799999},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":16678162675.134642},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":3263350000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1130212691835.4683},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":19000000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":19000000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":67819444444.44445},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["GERMANY","BOBL / DEGV         07-Oct-2022",44841,17000000000,17000000000,0,"Fixed Coupon","Germany","Euro","DE0001141760","DE114176=",null,42923,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":17000000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":4.5659999999999998},4.5659999999999998,4.569,-2.7,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.10299999999999999},-0.10299999999999999,"IS","MAT",44841,100.47,"GERMANY - BUNDESOBLIGATIONEN",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5.25},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":4.5666666666666664},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":17080192089.856071},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":17079900000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":13960427064},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":14276722563.086004},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":3263350000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1130212691835.4683},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":17000000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":17000000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":77633333333.333328},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["GERMANY","BOBL / DEGV         14-Apr-2023",45030,8000000000,8000000000,0,"Fixed Coupon","Germany","Euro","DE0001141778","DE114177=",null,43133,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":8000000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":5.0830000000000002},5.0830000000000002,5.0839999999999996,-1.4,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2E-3},2E-3,"IS","MAT",45030,99.988,"GERMANY - BUNDESOBLIGATIONEN",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5.2},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":5.0861111111111112},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":7999186271.7473059},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":7999040000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":6372675187.1999998},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":6552605965.4048147},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":3263350000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1130212691835.4683},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":8000000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":8000000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":40688888888.888893},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["GERMANY","BUND / DEGV   0.500 15-Feb-2026",46068,26000000000,26000000000,0.5,"Fixed Coupon","Germany","Euro","DE0001102390","DE110239=",null,42384,"Unsecured","Bundesanleihe","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":26000000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":7.7670000000000003},7.7670000000000003,7.774,1,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.39500000000000002},0.39500000000000002,"IS","MAT",46069,100.821,"GERMANY - BUNDESANLEIHEN",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10.083333333333334},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":7.9222222222222225},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":26212514828.556911},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":26213460000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":18069462247.199997},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":19346331299.621864},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":3263350000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1130212691835.4683},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":26000000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":535888888.88888896},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":26535888888.888889},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":205977777777.77777},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":130000000}]
["GERMANY","BUND / DEGV   0.500 15-Aug-2027",46614,25000000000,25000000000,0.5,"Fixed Coupon","Germany","Euro","DE0001102424","DE110242=",null,42930,"Unsecured","Bundesanleihe","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":25000000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":9.1669999999999998},9.1669999999999998,9.1679999999999993,0.6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.57499999999999996},0.57499999999999996,"IS","MAT",46615,99.313000000000002,"GERMANY - BUNDESANLEIHEN",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10.08611111111111},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":9.4222222222222225},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":24828513100.582767},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":24828250000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":15724227290},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":17341317643.495911},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":3263350000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1130212691835.4683},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":25000000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":702777777.77777779},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":25702777777.777779},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":235555555555.55557},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":125000000}]
["GERMANY","BUND / DEGV   5.625 04-Jan-2028",46756,14500000000,14500000000,5.625,"Fixed Coupon","Germany","Euro","DE0001135069","DE113506=",null,35818,"Unsecured","Bundesanleihe","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":14500000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":8.1189999999999998},8.1189999999999998,8.0909999999999993,3.3,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.56200000000000006},0.56200000000000006,"IS","MAT",46756,148.19900000000001,"GERMANY - BUNDESANLEIHEN",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":29.947222222222223},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":9.8083333333333336},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":21486699114.916855},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":21488855000.000004},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":14510134450.200003},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":15697346029.928789},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":3263350000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1130212691835.4683},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":14500000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":4900546875},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":19400546875},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":142220833333.33334},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":815625000}]
["GERMANY","BUND / DEGV   4.750 04-Jul-2040",51321,16000000000,16000000000,4.75,"Fixed Coupon","Germany","Euro","DE0001135366","DE113536=",null,39654,"Unsecured","Bundesanleihe","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":16000000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":15.87},15.87,15.680999999999999,9,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.105},1.105,"IS","MAT",51321,171.70500000000001,"GERMANY - BUNDESANLEIHEN",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":31.941666666666666},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":22.308333333333334},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":27474886764.275326},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":27472800000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":10033066560.000002},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":15253778516.922989},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":3263350000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1130212691835.4683},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":16000000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":14066333333.333334},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":30066333333.333336},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":356933333333.33331},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":760000000}]
["GERMANY","BUND / DEGV   2.500 04-Jul-2044",52782,23500000000,23500000000,2.5,"Fixed Coupon","Germany","Euro","DE0001135481","DE113548=",null,41026,"Unsecured","Bundesanleihe","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":23500000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":20.106999999999999},20.106999999999999,19.882000000000001,5.6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.218},1.218,"IS","MAT",52782,128.714,"GERMANY - BUNDESANLEIHEN",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":32.18611111111111},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":26.308333333333334},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":30246685407.509426},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":30247790000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":5920097458.8000002},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":14470256417.95278},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":3263350000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1130212691835.4683},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":23500000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":13223645833.333334},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":36723645833.333336},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":618245833333.33337},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":587500000}]
["GREECE","GRBL / GRGV         13-Apr-2018",43203,1000000000,1000000000,0,"Discount/Zero Coupon","Greece","Euro","GR0000177809","GR1304183M=",null,43112,"Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":1000000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.08},0.08,8.2000000000000003E-2,196.3,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.2010000000000001},1.2010000000000001,"IS","MAT",43203,99.9,"GREECE (HELLENIC REPUBLIC) T-BILL",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.25277777777777777},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":8.3333333333333329E-2},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":999005623.70015037},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":999000000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":995803200},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":995783695.34533072},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":177735300000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":66381259615},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":1000000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":1000000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":83333333.333333328},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["GREECE","GRBL / GRGV         06-Jul-2018",43287,2000000000,2000000000,0,"Discount/Zero Coupon","Greece","Euro","GR0002170364","GR0607186M=",null,43105,"Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":2000000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.31},0.31,0.31,203.2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.3},1.3,"IS","MAT",43287,99.59,"GREECE (HELLENIC REPUBLIC) T-BILL",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.50277777777777777},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.31388888888888888},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1991907895.6349545},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":1991800000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":1967101680},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1967840883.511795},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":177735300000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":66381259615},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":2000000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":2000000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":627777777.77777779},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["GREECE","GRBL / GRGV         31-Aug-2018",43343,1400000000,1400000000,0,"Discount/Zero Coupon","Greece","Euro","GR0002173392","GR3108186M=",null,43161,"Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":1400000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.46100000000000002},0.46100000000000002,0.46300000000000002,180.1,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.107},1.107,"IS","MAT",43343,99.48,"GREECE (HELLENIC REPUBLIC) T-BILL",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.49722222222222223},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.46666666666666667},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1392825783.2977631},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":1392720000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":1367038243.1999998},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1367833607.5968821},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":177735300000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":66381259615},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":1400000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":1400000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":653333333.33333337},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["GREECE","HELLAS / GRGV   5.900 22-Oct-2022",44856,539300000,539300000,5.9,"Fixed Coupon","Greece","Euro","GR0128006633","GR22102211G1=",null,40954,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":539300000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":4.03},4.03,4.0339999999999998,382.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.7639999999999998},3.7639999999999998,"IS","MAT",44858,108.858,"GREECE (HELLENIC REPUBLIC)",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10.686111111111112},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":4.6083333333333334},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":587215688.26035607},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":587071194},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":492435317.52720004},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":501559830.3765012},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":177735300000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":66381259615},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":539300000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":25720115.833333343},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":565020115.83333337},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":2485274166.6666665},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":31818700.000000004}]
["GREECE","HELLAS / GRGV   5.300 20-Mar-2026",46101,240000000,240000000,5.3,"Fixed Coupon","Greece","Euro","GR0128008654","GR20032615G=",null,40960,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":240000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":6.2779999999999996},6.2779999999999996,6.26,450.2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":4.8840000000000003},4.8840000000000003,"IS","MAT",46101,102.70099999999999,"GREECE (HELLENIC REPUBLIC)",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":14.080555555555556},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":8.0194444444444439},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":246496175.6116904},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":246482400},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":184585739.71200001},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":192104714.63473362},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":177735300000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":66381259615},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":240000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":53671333.333333328},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":293671333.33333331},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1924666666.6666665},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":12720000}]
["GREECE","HELLAS / GRGV   4.750 17-Apr-2019",43572,2456470000,4030827000,4.75,"Fixed Coupon","Eurobond","Euro","GR0114028534","GR105865031=",null,41746,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":2456470000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.04},1.04,1.0409999999999999,219.5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.526},1.526,"IS","MAT",43572,103.46599999999999,"GREECE (HELLENIC REPUBLIC)",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.0944444444444446},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2541782598.5438509},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":2541611250.1999998},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":2435880222.19168},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2436749646.3379869},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":177735300000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":66381259615},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":2456470000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":267721112.36111119},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":2724191112.3611112},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":2688469944.4444447},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":116682325}]
["GREECE","GRBD / GRGV   3.000 24-Feb-2027",46442,160621353,2970637967,3,"Variable Coupon","Eurobond","Euro","GR0128014710","GR075329784=",null,40980,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":160621353},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":7.5910000000000002},7.5910000000000002,7.5759999999999996,408.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":4.585},4.585,"IS","MAT",46442,95.001999999999995,"GREECE (HELLENIC REPUBLIC) BRADY",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":14.95},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":8.9472222222222229},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":142274626.9240872},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":152593497.77706},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":106260008.1120335},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":106137294.52351417},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":177735300000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":66381259615},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":160621353},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":24802613.925750002},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":185423966.92575002},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1437114938.9250002},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":4818640.59}]
["GREECE","GRBD / GRGV   3.000 24-Feb-2030",47538,165460945,3168680506,3,"Variable Coupon","Eurobond","Euro","GR0133008210","GR075329814=",null,40980,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":165460945},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":9.5039999999999996},9.5039999999999996,9.4570000000000007,417.2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":4.9340000000000002},4.9340000000000002,"IS","MAT",47539,91.442999999999998,"GREECE (HELLENIC REPUBLIC) BRADY",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":17.95},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":11.947222222222223},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":137085149.27169952},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":151302451.93634999},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":93783311.808227181},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":95097493.161889553},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":177735300000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":66381259615},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":165460945},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":40441412.640416667},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":205902357.64041668},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1976798679.0138891},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":4963828.3499999996}]
["GREECE","HELLAS / GRGV   5.200 17-Jul-2034",49142,313860000,1000000000,5.2,"Fixed Coupon","Eurobond","Euro","XS0191352847","GR019135284=",null,38107,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":313860000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":10.75},10.75,10.617000000000001,429.1,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":5.202},5.202,"IS","MAT",49142,99.953000000000003,"GREECE (HELLENIC REPUBLIC)",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30.213888888888889},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":16.344444444444445},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":313792008.5845874},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":313712485.80000001},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":178816116.90599999},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":209740289.55219468},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":177735300000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":66381259615},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":313860000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":204734365.33333337},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":518594365.33333337},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":5129867333.333334},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":16320720.000000002}]
["GREECE","GRBD / GRGV   3.000 24-Feb-2039",50825,135115614,3168680506,3,"Variable Coupon","Eurobond","Euro","GR0138011771","GR075330014=",null,40980,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":135115614},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":13.8},13.8,13.606999999999999,416,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":5.1630000000000003},5.1630000000000003,"IS","MAT",50825,86.188000000000002,"GREECE (HELLENIC REPUBLIC) BRADY",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":26.95},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":20.947222222222223},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":98229244.921445459},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":116453445.39432001},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":52171143.536655352},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":58721228.121481925},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":177735300000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":66381259615},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":135115614},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":69505723.7685},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":204621337.7685},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":2830296792.1500001},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":4053468.42}]
["GREECE","GRBD / GRGV   3.000 24-Feb-2040",51190,141909639,3168680506,3,"Variable Coupon","Eurobond","Euro","GR0138012787","GR075330049=",null,40980,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":141909639},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":14.17},14.17,13.954000000000001,413.9,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":5.1630000000000003},5.1630000000000003,"IS","MAT",51190,85.902000000000001,"GREECE (HELLENIC REPUBLIC) BRADY",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":27.95},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":21.947222222222223},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":102151707.3480216},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":121903218.09378},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":52808474.078225501},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":60397020.66205544},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":177735300000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":66381259615},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":141909639},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":77257972.632249996},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":219167611.63225001},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":3114522382.6083336},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":4257289.17}]
["GREECE","HELLAS / GRGV   5.000 11-Mar-2019",43535,17117000,17117000,5,"Fixed Coupon","Italy","Euro","GR0120006177","GR0120006177=",null,40954,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":17117000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.97},0.97,0.98,293.7,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.2759999999999998},2.2759999999999998,"IS","MAT",43535,102.64100000000001,"GREECE (HELLENIC REPUBLIC)",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":7.072222222222222},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.99444444444444446},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":17570386.508919209},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":17569059.969999999},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":16887380.443163998},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":16912592.729479283},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":177735300000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":66381259615},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":17117000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":3651626.666666667},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":20768626.666666668},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":17021905.555555556},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":855850}]
["HUNGARY","HUIBL / HUGV   1.500 21-Mar-2018",43180,10395740000,10504870000,1.5,"Fixed Coupon","Hungary","Hungarian Forint","HU0000550421","HUF180321=",null,42997,"Senior Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":10395740000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.9E-2},1.9E-2,1.9E-2,165.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.9},1.9,"IS","MAT",43180,99.99,"HUNGARY, REPUBLIC OF - INTEREST BEARING BILL",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.50555555555555554},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.2222222222222223E-2},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":10394824794.622822},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":10394700426},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":10386800453.676239},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":10385870127.648354},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":38183290000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":20920570570287},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":10395740000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":41582959.999999993},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":10437322960},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":231016444.44444445},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":155936100}]
["HUNGARY","HUBL / HUGV         18-Apr-2018",43208,100159775000,100159775000,0,"Discount/Zero Coupon","Hungary","Hungarian Forint","HU0000521901","HUD180418=",null,43117,"Senior Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":100159775000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":9.4E-2},9.4E-2,9.6000000000000002E-2,-4.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2E-3},2E-3,"IS","MAT",43208,99.999799999999993,"HUNGARY, REPUBLIC OF - T-BILL",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.25277777777777777},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":9.7222222222222224E-2},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":100159580247.01881},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":100159574680.45},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":99782974679.651505},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":99778393952.107635},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":38183290000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":20920570570287},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":100159775000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":100159775000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":9737755902.7777786},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["HUNGARY","HUIBL / HUGV   2.000 03-May-2018",43223,53511170000,53621530000,2,"Fixed Coupon","Hungary","Hungarian Forint","HU0000550033","HUK180503=",null,42858,"Senior Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":53511170000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.13600000000000001},0.13600000000000001,0.13500000000000001,214.2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.1819999999999999},2.1819999999999999,"IS","MAT",43223,99.97,"HUNGARY, REPUBLIC OF - INTEREST BEARING BILL",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":1},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.1388888888888889},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":53497809064.408951},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":53495116649},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":53204103214.429443},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":53210840781.915344},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":38183290000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":20920570570287},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":53511170000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":362686818.88888949},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":53873856818.888893},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":7432106944.4444447},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1070223400}]
["HUNGARY","HUIBL / HUGV   2.000 23-May-2018",43243,51036500000,51215210000,2,"Fixed Coupon","Hungary","Hungarian Forint","HU0000550066","HUK180523=",null,42878,"Senior Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":51036500000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.191},0.191,0.19,208.1,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.1230000000000002},2.1230000000000002,"IS","MAT",43243,99.97,"HUNGARY, REPUBLIC OF - INTEREST BEARING BILL",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":1},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.19444444444444445},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":51024446170.204987},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":51021189050},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":50631387165.657997},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":50641666268.407265},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":38183290000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":20920570570287},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":51036500000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":402621277.77777815},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":51439121277.777779},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":9923763888.8888893},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1020730000}]
["HUNGARY","HUIBL / HUGV   2.000 13-Jun-2018",43264,41150560000,0,2,"Fixed Coupon","Hungary","Hungarian Forint","HU0000550157","HUK180613=",null,42899,"Senior Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":41150560000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.246},0.246,0.247,208.6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.129},2.129,"IS","MAT",43264,99.96,"HUNGARY, REPUBLIC OF - INTEREST BEARING BILL",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":1},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.25},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":41137462760.623413},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":41134099775.999992},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":40729340234.204155},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":40741342385.818123},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":38183290000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":20920570570287},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":41150560000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":370355040.00000018},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":41520915040},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":10287640000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":823011200}]
["HUNGARY","HUIBL / HUGV   2.000 11-Jul-2018",43292,60603950000,60703320000,2,"Fixed Coupon","Hungary","Hungarian Forint","HU0000550280","HUK180711=",null,42927,"Senior Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":60603950000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.32300000000000001},0.32300000000000001,0.32200000000000001,207.6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.1259999999999999},2.1259999999999999,"IS","MAT",43292,99.95,"HUNGARY, REPUBLIC OF - INTEREST BEARING BILL",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":1},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.32777777777777778},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":60579268114.563416},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":60573648025},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":59791036492.517006},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":59816161271.350273},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":38183290000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":20920570570287},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":60603950000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":639708361.11111104},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":61243658361.111115},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":19864628055.555557},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1212079000}]
["HUNGARY","HUIBL / HUGV   2.000 15-Aug-2018",43327,53716230000,53762530000,2,"Fixed Coupon","Hungary","Hungarian Forint","HU0000550371","HUK180815=",null,42962,"Senior Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":53716230000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.41599999999999998},0.41599999999999998,0.41699999999999998,206.4,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.1190000000000002},2.1190000000000002,"IS","MAT",43327,99.94,"HUNGARY, REPUBLIC OF - INTEREST BEARING BILL",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":1},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.42222222222222222},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":53689640433.059723},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":53684000262},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":52790698497.64032},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":52820774184.24617},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":38183290000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":20920570570287},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":53716230000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":668468640.00000048},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":54384698640},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":22680186000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1074324600}]
["HUNGARY","HUIBL / HUGV   1.500 12-Sep-2018",43355,37418720000,37418720000,1.5,"Fixed Coupon","Hungary","Hungarian Forint","HU0000550934","HUF180912=",null,43172,"Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":37418720000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.49099999999999999},0.49099999999999999,0.49399999999999999,153.80000000000001,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.597},1.597,"IS","MAT",43355,99.95,"HUNGARY, REPUBLIC OF - INTEREST BEARING BILL",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.49722222222222223},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.49722222222222223},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":37400885675.435234},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":37400010640},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":36665474431.030403},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":36686975972.323929},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":38183290000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":20920570570287},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":37418720000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":99783253.333333477},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":37518503253.333336},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":18605419111.111111},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":561280800}]
["HUNGARY","HUIBL / HUGV   2.000 19-Sep-2018",43362,55566920000,55593580000,2,"Fixed Coupon","Hungary","Hungarian Forint","HU0000550462","HUK180919=",null,42997,"Senior Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":55566920000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.50800000000000001},0.50800000000000001,0.51200000000000001,205.7,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.1160000000000001},2.1160000000000001,"IS","MAT",43362,99.93,"HUNGARY, REPUBLIC OF - INTEREST BEARING BILL",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":1},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.51666666666666672},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":55534141972.588844},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":55528023156},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":54399693725.470085},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":54437371463.18132},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":38183290000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":20920570570287},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":55566920000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":796459186.66666687},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":56363379186.666664},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":28709575333.333336},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1111338400}]
["HUNGARY","HUIBL / HUGV   2.000 21-Nov-2018",43425,58138970000,58156190000,2,"Fixed Coupon","Hungary","Hungarian Forint","HU0000550603","HUK181121=",null,43060,"Senior Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":58138970000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.67600000000000005},0.67600000000000005,0.68300000000000005,204.2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.1040000000000001},2.1040000000000001,"IS","MAT",43425,99.92,"HUNGARY, REPUBLIC OF - INTEREST BEARING BILL",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":1},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.68888888888888888},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":58098043026.95575},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":58092458824},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":56521638737.399048},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":56575601165.285866},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":38183290000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":20920570570287},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":58138970000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":1033581688.8888893},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":59172551688.888885},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":40051290444.444443},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1162779400}]
["HUNGARY","HUNGAR / HUGV   5.500 20-Dec-2018",43454,279050130000,555944390000,5.5,"Fixed Coupon","Hungary","Hungarian Forint","HU0000402631","HUA181220A=",null,41290,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":279050130000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.76700000000000002},0.76700000000000002,0.76900000000000002,-8.6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-2.4E-2},-2.4E-2,"IS","MAT",43454,104.254,"HUNGARY, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5.927777777777778},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.76944444444444449},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":290913426727.66046},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":290920922530.20001},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":281995468626.97345},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":282211331265.1734},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":38183290000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":20920570570287},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":279050130000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":44465863076.250015},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":323515993076.25},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":214713572250},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":15347757150}]
["HUNGARY","HUBL / HUGV         27-Dec-2018",43461,115360532000,115360532000,0,"Discount/Zero Coupon","Hungary","Hungarian Forint","HU0000521893","HUD181227=",null,43103,"Senior Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":115360532000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.78600000000000003},0.78600000000000003,0.78800000000000003,0.9,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":7.0999999999999994E-2},7.0999999999999994E-2,"IS","MAT",43461,99.944000000000003,"HUNGARY, REPUBLIC OF - T-BILL",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.98333333333333328},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.78888888888888886},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":115295958291.11162},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":115295930102.08},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":111671026059.67061},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":111785640772.67174},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":38183290000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":20920570570287},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":115360532000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":115360532000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":91006641911.111115},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["HUNGARY","HUIBL / HUGV   2.000 13-Feb-2019",43509,104401710000,104401710000,2,"Fixed Coupon","Hungary","Hungarian Forint","HU0000550892","HUK190213=",null,43144,"Senior Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":104401710000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.89600000000000002},0.89600000000000002,0.91,204.3,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.1179999999999999},2.1179999999999999,"IS","MAT",43509,99.89,"HUNGARY, REPUBLIC OF - INTEREST BEARING BILL",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":1},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.91666666666666663},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":104291028063.01112},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":104286868119},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":100549226765.61504},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":100678815835.18814},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":38183290000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":20920570570287},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":104401710000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":243603990.00000006},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":104645313990},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":95701567500},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":2088034200}]
["HUNGARY","HUIBL / HUGV   2.000 13-Mar-2019",43537,58718070000,58718070000,2,"Fixed Coupon","Hungary","Hungarian Forint","HU0000550975","HUK190313=",null,43172,"Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":58718070000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.97699999999999998},0.97699999999999998,0.98599999999999999,202.2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.1019999999999999},2.1019999999999999,"IS","MAT",43537,99.9,"HUNGARY, REPUBLIC OF - INTEREST BEARING BILL",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":1},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":58659410589.410583},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":58659351930},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":56366944456.5756},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":56447975909.973419},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":38183290000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":20920570570287},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":58718070000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":234872280.00000021},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":58952942280},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":58718070000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1174361400}]
["HUNGARY","HUNGAR / HUGV   3.500 24-Jun-2020",44006,811343620000,917530280000,3.5,"Fixed Coupon","Hungary","Hungarian Forint","HU0000402953","HUA200624B=",null,41906,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":811343620000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":2.1789999999999998},2.1789999999999998,2.1819999999999999,-27.1,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.28199999999999997},0.28199999999999997,"IS","MAT",44006,107.3,"HUNGARY, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5.75},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.2805555555555554},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":870612413445.11975},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":870571704260},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":794692674516.69836},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":797831687455.45166},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":38183290000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":20920570570287},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":811343620000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":120135199066.94444},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":931478819066.94446},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1850314200055.5554},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":28397026700.000004}]
["HUNGARY","HUNGAR / HUGV   1.750 26-Oct-2022",44860,803291630000,803291630000,1.75,"Fixed Coupon","Hungary","Hungarian Forint","HU0000403266","HUA221026B=",null,42746,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":803291630000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":4.4160000000000004},4.4160000000000004,4.4160000000000004,4.2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.5029999999999999},1.5029999999999999,"IS","MAT",44860,101.093,"HUNGARY, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5.791666666666667},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":4.6194444444444445},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":812082624373.8479},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":812071607515.90002},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":668627278764.2915},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":683195359234.75879},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":38183290000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":20920570570287},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":803291630000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":11519425110.763893},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":814811055110.76392},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":3710761057472.2222},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":14057603525.000002}]
["HUNGARY","HUNGAR / HUGV   3.000 27-Oct-2027",46687,753611480000,776495740000,3,"Fixed Coupon","Hungary","Hungarian Forint","HU0000403118","HUA271027A=",null,42382,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":753611480000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":8.3130000000000006},8.3130000000000006,8.2669999999999995,-0.4,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.6989999999999998},2.6989999999999998,"IS","MAT",46687,102.512,"HUNGARY, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":11.78888888888889},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":9.6222222222222218},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":772610656586.05261},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":772542200377.59998},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":515656467908.04047},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":560463629366.67847},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":38183290000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":20920570570287},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":753611480000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":131630805173.33333},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":885242285173.33337},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":7251417129777.7773},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":22608344400}]
["HUNGARY","HUNGAR / HUGV   6.000 11-Jan-2019",43476,292943453680,311641972000,6,"Fixed Coupon","Eurobond","Euro","XS0625388136","HU062538813=",null,40674,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":292943453680},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.82599999999999996},0.82599999999999996,0.83,47.5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.184},-0.184,"IS","MAT",43476,105.143,"HUNGARY, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":7.666666666666667},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.82777777777777772},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":307964423906.52466},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":308009535502.76239},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":297832900449.7511},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":298061196416.68292},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":38183290000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":20920570570287},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":292943453680},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":82512406119.866684},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":375455859799.8667},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":242492081101.77777},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":17576607220.799999}]
["HUNGARY","HUNGAR / HUGV   4.000 25-Mar-2019",43549,130005648660,252710000000,4,"Fixed Coupon","United States","U.S. Dollar","US445545AK21","445545AK2=","445545AK2",41723,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":130005648660},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.98899999999999999},0.98899999999999999,0.98799999999999999,59.3,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.6360000000000001},2.6360000000000001,"CB","MAT",43549,101.37690000000001,"HUNGARY, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.0333333333333334},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":131790203158.96954},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":131795696436.39955},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":126581858685.3756},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":126688352696.53279},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":38183290000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":20920570570287},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":130005648660},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":11613837946.960001},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":141619486606.95999},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":134339170282.00002},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":5200225946.4000006}]
["IRELAND","IEBL / IEGV         18-Jun-2018",43269,443437612,443437612,0,"Discount/Zero Coupon","Ireland","Euro","IE00BDHDPN06","IE180618=",null,42905,"Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":443437612},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.26100000000000001},0.26100000000000001,0.26300000000000001,23.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.48699999999999999},-0.48699999999999999,"IS","MAT",43269,100.13,"IRELAND, REPUBLIC OF - T-BILL",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.99722222222222223},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.2638888888888889},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":444009251.23309839},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":444014080.89559996},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":439378573.89104992},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":439415670.30306536},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":296152000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":119139979689},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":443437612},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":443437612},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":117018258.72222222},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["IRELAND","IRELND / IEGV   4.400 18-Jun-2019",43634,6323384877,6873176567,4.4000000000000004,"Fixed Coupon","Ireland","Euro","IE00B2QTFG59","IET4419=",null,39553,"Senior Unsecured","Irish Govt Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":6323384877},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.224},1.224,1.2250000000000001,17.7,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.495},-0.495,"IS","MAT",43634,106.22,"IRELAND, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":11.175000000000001},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.2638888888888888},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":6716799884.9992867},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":6716699416.3493996},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":6387849812.9249325},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":6392180210.9100389},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":296152000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":119139979689},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":6323384877},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":2403588851.5796671},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":8726973728.5796661},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":7992055886.208333},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":278228934.588}]
["IRELAND","IRELND / IEGV         18-Oct-2022",44852,3990938511,3990938511,0,"Fixed Coupon","Ireland","Euro","IE00BDHDPQ37","IET022=",null,43019,"Unsecured","Irish Govt Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":3990938511},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":4.5910000000000002},4.5910000000000002,4.5940000000000003,22.1,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.151},0.151,"IS","MAT",44852,99.308000000000007,"IRELAND, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5.0194444444444448},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":4.5972222222222223},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3963350879.9816995},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":3963321216.50388},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":3235496908.3051076},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3310337383.9843926},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":296152000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":119139979689},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":3990938511},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":3990938511},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":18347231210.291668},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["IRELAND","IRELND / IEGV   5.720 20-Jul-2027",46588,54853233,71749296538,5.72,"Amortized Bond","Ireland","Euro","IE00B8J2NN65","IET57227A=",null,41292,"Unsecured","Irish Govt Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":54853233},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":4.7869999999999999},4.7869999999999999,4.7519999999999998,41.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.59599999999999997},0.59599999999999997,"IS","MAT",46588,126.57,"IRELAND, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":14.505555555555556},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":9.3527777777777779},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":70164105.517837495},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":69427737.008099988},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":56133713.925789014},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":57750506.714367233},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":296152000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":119139979689},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":54853233},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":17422422.917423334},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":72275655.917423338},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":513030098.64166665},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":3137604.9276000001}]
["IRELAND","IRELND / IEGV   5.820 20-Mar-2032",48293,52520751,113281057,5.82,"Amortized Bond","Ireland","Euro","IE00B8HCPH68","IET58232A=",null,41292,"Unsecured","Irish Govt Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":52520751},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":6.7590000000000003},6.7590000000000003,6.6680000000000001,66.3,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.179},1.179,"IS","MAT",48295,135.04,"IRELAND, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":19.172222222222221},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":14.019444444444444},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":71750040.971518517},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":70924022.150399998},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":51749003.521817856},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":54684806.491291322},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":296152000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":119139979689},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":52520751},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":31237854.606855001},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":83758605.606855005},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":736311750.82499993},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":3056707.7082000002}]
["IRELAND","IRELND / IEGV   1.700 15-May-2037",50175,4667624308,4667624308,1.7,"Fixed Coupon","Ireland","Euro","IE00BV8C9B83","IET1737=",null,42746,"Unsecured","Irish Govt Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":4667624308},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":16.198},16.198,16.113,57.5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.5820000000000001},1.5820000000000001,"IS","MAT",50175,101.94,"IRELAND, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":20.344444444444445},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":19.172222222222221},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":4758099349.8214321},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":4758176219.5752001},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":1675258683.3880358},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2567279789.2701859},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":296152000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":119139979689},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":4667624308},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":1219779887.9111779},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":5887404195.9111776},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":89488730482.82222},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":79349613.236000001}]
["IRELAND","IRELND / IEGV   5.920 20-Sep-2047",53955,19874874,295258500,5.92,"Amortized Bond","Ireland","Euro","IE00B86ST629","IET59247=",null,41172,"Unsecured","Irish Govt Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":19874874},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":13.343999999999999},13.343999999999999,13.02,110.9,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.0819999999999999},2.0819999999999999,"IS","MAT",53955,158.26,"IRELAND, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":35},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":29.519444444444446},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":31525751.011142347},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":31453975.592399999},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":14665101.580200577},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":19536746.94036622},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":296152000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":119139979689},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":19874874},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":30261306.486853335},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":50136180.486853331},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":586695238.88333333},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1176592.5408000001}]
["ISRAEL","ISRAEL / ILGV   6.000 28-Feb-2019",43524,18328296999,18328296999,6,"Fixed Coupon","Israel","Israeli New Sheqel","IL0011109076","IL0011109076=",null,39610,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":18328296999},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.95699999999999996},0.95699999999999996,0.96299999999999997,-0.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.127},0.127,"IS","MAT",43524,105.87,"ISRAEL, STATE OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10.713888888888889},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.95833333333333337},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":19358585815.856571},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":19404168032.841301},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":18661376480.544136},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":18644507739.8661},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1262906300000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":517223847787.74622},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":18328296999},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":8657065615.8610001},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":26985362614.861},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":17564617957.375},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1099697819.9400001}]
["ISRAEL","ISRAEL / ILGV   5.000 31-Jan-2020",43861,18509170000,18509170000,5,"Fixed Coupon","Israel","Israeli New Sheqel","IL0011157737","IL0011157737=",null,40120,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":18509170000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.8360000000000001},1.8360000000000001,1.8360000000000001,1.5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.23799999999999999},0.23799999999999999,"IS","MAT",43860,109.5189,"ISRAEL, STATE OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10.244444444444444},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.8833333333333333},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":20163474391.407558},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":20271039383.130001},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":18782334250.832932},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":18759412413.630257},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1262906300000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":517223847787.74622},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":18509170000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":7707012730.5555553},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":26216182730.555557},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":34858936833.333336},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":925458500}]
["ISRAEL","GALIL / ILGV   4.000 30-Jul-2021",44407,15547807000,15547807000,4,"Fixed Coupon","Israel","Israeli New Sheqel","IL0095903329","IL0095903329=",null,37124,"Unsecured","Bond","Y",null,1.2990940461158429,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":20198063503.858227},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":3.1850000000000001},3.1850000000000001,3.1829999999999998,-110.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.56599999999999995},-0.56599999999999995,"IS","MAT",44406,152.19,"ISRAEL GALIL INDEX LINKED BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":19.941666666666666},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":3.3805555555555555},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":23354805067.17638},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":23662207473.299999},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":20647642241.20158},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":20557161176.522587},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1262906300000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":517223847787.74622},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":20198063503.858227},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":15772443367.235071},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":35970506871.0933},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":68280675789.431839},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":807922540.15432906}]
["ISRAEL","ISRAEL / ILGV   4.250 31-Mar-2023",45016,18450537999,18450537999,4.25,"Fixed Coupon","Israel","Israeli New Sheqel","IL0011267478","IL0011267478=",null,41128,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":18450537999},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":4.5069999999999997},4.5069999999999997,4.5,5.3,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.91700000000000004},0.91700000000000004,"IS","MAT",45015,120.41,"ISRAEL, STATE OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10.65},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":5.05},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":21471745590.02747},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":22216292804.595898},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":18211139537.783352},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":17911786455.923119},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1262906300000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":517223847787.74622},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":18450537999},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":980184831.1968751},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":19430722830.196877},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":93175216894.949997},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":784147864.9575001}]
["ISRAEL","ISRAEL / ILGV   1.750 31-Aug-2025",45900,16097166000,16097166000,1.75,"Fixed Coupon","Israel","Israeli New Sheqel","IL0011355570","IL0011355570=",null,42130,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":16097166000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":6.9539999999999997},6.9539999999999997,6.9489999999999998,14.4,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.502},1.502,"IS","MAT",45900,102.6665,"ISRAEL, STATE OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10.319444444444445},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":7.4666666666666668},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":16377153671.182327},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":16526396931.389999},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":11929414360.954557},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":12478845554.231653},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1262906300000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":517223847787.74622},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":16097166000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":1032901485.0000002},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":17130067485},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":120192172800},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":281700405}]
["ISRAEL","ISRAEL / ILGV   5.500 31-Jan-2042",51897,18283626000,18283626000,5.5,"Fixed Coupon","Israel","Israeli New Sheqel","IL0011254005","IL0011254005=",null,40918,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":18283626000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":15.41},15.41,14.948,19.5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.7269999999999999},2.7269999999999999,"IS","MAT",51896,148.82,"ISRAEL, STATE OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30.058333333333334},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":23.883333333333333},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":27097448186.963478},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":27209692213.200001},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":10437637932.983519},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":15653075720.162537},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1262906300000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":517223847787.74622},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":18283626000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":20195788552.5},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":38479414552.5},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":436673934300},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1005599430}]
["ISRAEL","ISRAEL / ILGV   6.875 21-Oct-2034 MTN",49238,478512765,478512765,6.875,"Fixed Coupon","Eurobond","Great Britain Pound","XS0103500855","IL010350085=",null,36454,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":478512765},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":11.135999999999999},11.135999999999999,11.045999999999999,147,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.1970000000000001},3.1970000000000001,"IS","MAT",49240,146.38200000000001,"ISRAEL, STATE OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":35},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":16.605555555555554},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":702572018.32703054},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":700456555.66229999},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":388445187.50808507},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":463855163.31767178},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1262906300000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":517223847787.74622},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":478512765},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":421273998.4921875},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":899786763.4921875},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":7945970303.249999},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":32897752.593750004}]
["ISRAEL","ISRAEL / ILGV         15-Mar-2018",43174,134210700,134210700,0,"Discount/Zero Coupon","United States","U.S. Dollar","US465139DF74","465139DF7=","465139DF7",34241,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":134210700},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":3.0000000000000001E-3},3.0000000000000001E-3,3.0000000000000001E-3,23.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.944},1.944,"CB","MAT",43174,99.994699999999995,"ISRAEL, STATE OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":24.461111111111112},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":5.5555555555555558E-3},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":134196345.10145703},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":134203586.83289999},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":134187482.40248004},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":134167654.74637409},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1262906300000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":517223847787.74622},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":134210700},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":134210700},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":745615},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["ISRAEL","ISRAEL / ILGV         15-May-2018",43235,123456638,123456638,0,"Discount/Zero Coupon","United States","U.S. Dollar","US465139PC16","465139PC1=","465139PC1",35451,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":123456638},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.16900000000000001},0.16900000000000001,0.16800000000000001,53,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.2170000000000001},2.2170000000000001,"CB","MAT",43235,99.626199999999997,"ISRAEL, STATE OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":21.316666666666666},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.17222222222222222},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":122991288.47771962},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":122995157.087156},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":122163709.82524683},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":122180880.83487086},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1262906300000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":517223847787.74622},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":123456638},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":123456638},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":21261976.544444446},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["ISRAEL","ISRAEL / ILGV   4.000 01-Jun-2018",43252,30283,30283,4,"Fixed Coupon","United States","U.S. Dollar","US4651385U52","4651385U5=","4651385U5",37773,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":30283},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.21299999999999999},0.21299999999999999,0.215,-18.899999999999999,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.516},1.516,"CB","MAT",43252,100.9415,"ISRAEL, STATE OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":15},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.21666666666666667},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":30444.496655682502},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":30568.114445000003},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":30307.674109928605},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":30186.737935464094},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1262906300000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":517223847787.74622},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":30283},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":13829.236666666668},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":44112.236666666664},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":6561.3166666666666},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1211.32}]
["ISRAEL","ISRAEL / ILGV   4.000 01-Jul-2018",43282,10324,10324,4,"Fixed Coupon","United States","U.S. Dollar","US46513EDR09","46513EDR0=","46513EDR0",37803,"Unsecured","Income Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":10324},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.29199999999999998},0.29199999999999998,0.29599999999999999,-21.3,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.57},1.57,"CB","MAT",43283,100.718,"ISRAEL, STATE OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":15},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.3},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":10398.503038291734},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":10398.126319999999},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":10276.6762045824},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":10277.062583264962},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1262906300000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":517223847787.74622},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":10324},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":4749.0400000000009},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":15073.04},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":3097.2},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":412.96000000000004}]
["ISRAEL","ISRAEL / ILGV   4.000 01-Aug-2018",43313,5162,5162,4,"Fixed Coupon","United States","U.S. Dollar","US46513EEE86","46513EEE8=","46513EEE8",37834,"Unsecured","Income Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":5162},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.378},0.378,0.38,-21.7,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.6259999999999999},1.6259999999999999,"CB","MAT",43313,101.5825,"ISRAEL, STATE OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":15},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.38333333333333336},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":5208.4543380263449},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":5243.6886500000001},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":5164.4040776119991},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":5131.0238535028957},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1262906300000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":517223847787.74622},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":5162},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":2391.7266666666665},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":7553.7266666666665},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1978.7666666666669},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":206.48000000000002}]
["ISRAEL","ISRAEL / ILGV   2.610 01-Aug-2018",43313,134211,134211,2.61,"Fixed Coupon","United States","U.S. Dollar","US46513A5J52","46513A5J5=","46513A5J5",41487,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":134211},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.374},0.374,0.377,-21.6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.6259999999999999},1.6259999999999999,"CB","MAT",43313,100.3721,"ISRAEL, STATE OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.38333333333333336},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":134711.62296915083},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":134710.39913100001},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":132695.13156000024},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":132717.14550719911},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1262906300000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":517223847787.74622},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":134211},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":5546.2695750000021},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":139757.26957500001},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":51447.55},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":3502.9070999999999}]
["ISRAEL","ISRAEL / ILGV         15-Aug-2018",43327,80061845,80061845,0,"Discount/Zero Coupon","United States","U.S. Dollar","US465139KL69","465139KL6=","465139KL6",34960,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":80061845},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.41499999999999998},0.41499999999999998,0.41699999999999998,46.5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.3170000000000002},2.3170000000000002,"CB","MAT",43327,99.032799999999995,"ISRAEL, STATE OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":22.908333333333335},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.42222222222222222},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":79291277.08148995},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":79287486.835160002},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":77971314.553696334},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":78017734.912316173},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1262906300000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":517223847787.74622},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":80061845},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":80061845},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":33803890.111111112},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["ISRAEL","ISRAEL / ILGV   2.260 01-Sep-2018",43344,5162,5162,2.2599999999999998,"Fixed Coupon","United States","U.S. Dollar","US46513A2Q23","46513A2Q2=","46513A2Q2",41518,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":5162},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.46},0.46,0.47299999999999998,-24.3,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.6819999999999999},1.6819999999999999,"CB","MAT",43347,100.2992,"ISRAEL, STATE OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.46666666666666667},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":5175.7542323359294},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":5177.4447039999995},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":5082.1797214464004},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":5082.848198076591},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1262906300000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":517223847787.74622},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":5162},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":194.43533333333335},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":5356.4353333333329},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":2408.9333333333334},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":116.66119999999999}]
["ISRAEL","ISRAEL / ILGV   4.000 01-Oct-2018",43374,64696,64696,4,"Fixed Coupon","United States","U.S. Dollar","US46513EEG35","46513EEG3=","46513EEG3",37895,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":64696},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.54200000000000004},0.54200000000000004,0.54600000000000004,-19.3,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.736},1.736,"CB","MAT",43374,102.15260000000001,"ISRAEL, STATE OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":15},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.55000000000000004},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":65490.913629049319},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":66088.646095999997},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":64655.844248638721},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":64104.468539314679},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1262906300000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":517223847787.74622},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":64696},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":30407.120000000003},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":95103.12},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":35582.800000000003},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":2587.84}]
["ISRAEL","ISRAEL / ILGV         15-Nov-2018",43419,123456638,123456638,0,"Discount/Zero Coupon","United States","U.S. Dollar","US465139PD98","465139PD9=","465139PD9",35451,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":123456638},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.66100000000000003},0.66100000000000003,0.66500000000000004,44.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.4329999999999998},2.4329999999999998,"CB","MAT",43419,98.393299999999996,"ISRAEL, STATE OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":21.816666666666666},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.67222222222222228},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":121477688.19493026},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":121473060.19725399},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":118261312.4856386},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":118389490.88729225},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1262906300000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":517223847787.74622},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":123456638},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":123456638},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":82990295.544444457},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["ISRAEL","ISRAEL / ILGV   2.561 01-Dec-2018 FRN",43435,158300,158300,2.5605000000000002,"Floating Coupon","United States","U.S. Dollar","US46513AT347","46513AT34=","46513AT34",41623,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":158300},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.214},0.214,"--","--",{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.1509999999999998},2.1509999999999998,"CB","MAT",43437,100.6289,"ISRAEL, STATE OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":4.9611111111111112},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.71666666666666667},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":158756.15746748116},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":159295.54870000001},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":157931.978803128},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":154430.36341188682},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1262906300000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":517223847787.74622},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":158300},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":7611.1431500000026},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":165911.14314999999},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":113448.33333333333},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":4053.2715000000003}]
["ISRAEL","ISRAEL / ILGV         15-Feb-2019",43511,80099699,80099699,0,"Discount/Zero Coupon","United States","U.S. Dollar","US465139KM43","465139KM4=","465139KM4",34960,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":80099699},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.90700000000000003},0.90700000000000003,0.91300000000000003,59.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.6429999999999998},2.6429999999999998,"CB","MAT",43511,97.615099999999998,"ISRAEL, STATE OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":23.408333333333335},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.92222222222222228},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":78195672.285295337},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":78189401.278549001},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":75352689.800163239},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":75486805.443220332},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1262906300000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":517223847787.74622},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":80099699},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":80099699},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":73869722.411111116},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["ISRAEL","ISRAEL / ILGV   4.000 01-Mar-2019 '16",43525,1721,1721,4,"Fixed Coupon","United States","U.S. Dollar","US46513EDZ25","46513EDZ2=","46513EDZ2",38047,"Unsecured","Income Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":1721},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.91400000000000003},0.91400000000000003,7.5999999999999998E-2,40.200000000000003,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.048},2.048,"CB","CALL",43201,100.14149999999999,"ISRAEL, STATE OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":15},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.96666666666666667},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1752.8331183104958},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":1723.435215},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":1660.4264235396001},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1688.8407409168851},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1262906300000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":517223847787.74622},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":1721},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":837.5533333333334},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":2558.5533333333333},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1663.6333333333334},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":68.84}]
["ISRAEL","ISRAEL / ILGV   4.000 01-May-2019 '16",43586,15486,15486,4,"Fixed Coupon","United States","U.S. Dollar","US46513EEB48","46513EEB4=","46513EEB4",38108,"Unsecured","Income Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":15486},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.0720000000000001},1.0720000000000001,7.5999999999999998E-2,39.200000000000003,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.0379999999999998},2.0379999999999998,"CB","CALL",43201,100.14230000000001,"ISRAEL, STATE OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":15},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.1333333333333333},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":15823.017108818269},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":15508.036578000001},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":14843.051969535361},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":15149.984102981309},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1262906300000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":517223847787.74622},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":15486},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":7639.76},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":23125.760000000002},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":17550.8},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":619.44000000000005}]
["ISRAEL","ISRAEL / ILGV   4.000 01-Jun-2019 '16",43617,24089,24089,4,"Fixed Coupon","United States","U.S. Dollar","US46513EEC21","46513EEC2=","46513EEC2",38139,"Unsecured","Income Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":24089},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.147},1.147,7.5999999999999998E-2,39.200000000000003,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.0379999999999998},2.0379999999999998,"CB","CALL",43201,100.14230000000001,"ISRAEL, STATE OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":15},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.2166666666666666},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":24651.317726421417},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":24123.278647000003},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":23016.502622675642},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":23529.23650696464},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1262906300000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":517223847787.74622},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":24089},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":11964.203333333333},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":36053.203333333331},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":29308.283333333329},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":963.56000000000006}]
["ISRAEL","ISRAEL / ILGV         15-Aug-2019",43692,80099699,80099699,0,"Discount/Zero Coupon","United States","U.S. Dollar","US465139KN26","465139KN2=","465139KN2",34960,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":80099699},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.401},1.401,1.403,44.6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.5859999999999999},2.5859999999999999,"CB","MAT",43692,96.412199999999999,"ISRAEL, STATE OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":23.908333333333335},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.4222222222222223},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":77243358.277882427},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":77225881.999278009},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":72898143.572038457},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":73153497.553526998},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1262906300000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":517223847787.74622},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":80099699},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":80099699},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":113919571.91111112},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["ISRAEL","ISRAEL / ILGV   4.000 01-Oct-2019",43739,27530,27530,4,"Fixed Coupon","United States","U.S. Dollar","US46513EJA10","46513EJA1=","46513EJA1",38261,"Unsecured","Income Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":27530},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.4610000000000001},1.4610000000000001,1.4630000000000001,22.4,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.3959999999999999},2.3959999999999999,"CB","MAT",43739,102.39190000000001,"ISRAEL, STATE OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":15},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.55},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":28194.118666150083},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":28188.490070000003},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":26541.154710309202},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":26585.085519618777},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1262906300000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":517223847787.74622},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":27530},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":14040.300000000001},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":41570.300000000003},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":42671.5},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1101.2}]
["ISRAEL","ISRAEL / ILGV         15-Nov-2019",43784,129392880,129392880,0,"Discount/Zero Coupon","United States","U.S. Dollar","US465139HX45","465139HX4=","465139HX4",34647,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":129392880},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.6479999999999999},1.6479999999999999,1.651,41.7,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.6259999999999999},2.6259999999999999,"CB","MAT",43784,95.737799999999993,"ISRAEL, STATE OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":25.016666666666666},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.6722222222222223},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":123904049.84832831},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":123877896.66863999},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":115711865.72024325},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":116229683.59459147},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1262906300000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":517223847787.74622},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":129392880},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":129392880},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":216373649.33333334},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["ISRAEL","ISRAEL / ILGV         01-Dec-2019",43800,23057,23057,0,"Discount/Zero Coupon","United States","U.S. Dollar","US46513EJQ61","46513EJQ6=","46513EJQ6",38322,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":23057},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.6930000000000001},1.6930000000000001,1.698,28.4,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.5059999999999998},2.5059999999999998,"CB","MAT",43801,172.4787,"ISRAEL, STATE OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":15},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.7166666666666666},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":22097.841656747285},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":39768.413859},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":37075.29687246852},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":20692.38920739324},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1262906300000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":517223847787.74622},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":23057},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":23057},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":39581.183333333334},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["ISRAEL","ISRAEL / ILGV         15-Feb-2020",43876,158643930,158643930,0,"Discount/Zero Coupon","United States","U.S. Dollar","US465138QU22","465138QU2=","465138QU2",35305,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":158643930},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.8939999999999999},1.8939999999999999,1.907,44.1,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.7250000000000001},2.7250000000000001,"CB","MAT",43879,94.937899999999999,"ISRAEL, STATE OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":23.463888888888889},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.9222222222222223},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":150653527.50564933},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":150613215.61947},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":139202758.40413895},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":139987614.31469783},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1262906300000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":517223847787.74622},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":158643930},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":158643930},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":304948887.66666669},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["ISRAEL","ISRAEL / ILGV   4.000 01-Mar-2020",43891,41296,41296,4,"Fixed Coupon","United States","U.S. Dollar","US46513EJT01","46513EJT0=","46513EJT0",38412,"Unsecured","Income Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":41296},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.8640000000000001},1.8640000000000001,1.9430000000000001,39.200000000000003,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.67},2.67,"CB","MAT",43892,104.2135,"ISRAEL, STATE OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":15},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.9666666666666666},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":42334.847497052971},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":43036.006959999999},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":39827.242281062398},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":39324.620401058302},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1262906300000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":517223847787.74622},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":41296},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":21749.226666666666},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":63045.226666666669},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":81215.46666666666},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1651.8400000000001}]
["ISRAEL","ISRAEL / ILGV   4.000 01-May-2020 '16",43952,10324,10324,4,"Fixed Coupon","United States","U.S. Dollar","US46513EJH62","46513EJH6=","46513EJH6",38473,"Unsecured","Income Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":10324},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.978},1.978,7.5999999999999998E-2,55.2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.202},2.202,"CB","CALL",43201,100.1297,"ISRAEL, STATE OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":15},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.1333333333333333},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":10706.742923011097},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":10337.390228},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":9519.4959131606392},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":9882.4138576022433},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1262906300000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":517223847787.74622},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":10324},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":5506.1333333333332},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":15830.133333333333},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":22024.533333333333},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":412.96000000000004}]
["ISRAEL","ISRAEL / ILGV   3.450 01-Aug-2020",44044,86033,86033,3.45,"Fixed Coupon","United States","U.S. Dollar","US46513HGY53","46513HGY5=","46513HGY5",40405,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":86033},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":2.2469999999999999},2.2469999999999999,2.2549999999999999,41.9,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.7749999999999999},2.7749999999999999,"CB","MAT",44046,101.54510000000001,"ISRAEL, STATE OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":9.9611111111111104},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.3833333333333333},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":87354.622473861513},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":87362.295883000013},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":79510.17272903597},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":79925.769321141968},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1262906300000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":517223847787.74622},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":86033},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":25361.094516666664},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":111394.09451666666},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":205045.31666666665},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":2968.1385}]
["ISRAEL","ISRAEL / ILGV         15-Aug-2020",44058,166046166,166046166,0,"Discount/Zero Coupon","United States","U.S. Dollar","US465139EN99","465139EN9=","465139EN9",34411,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":166046166},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":2.3860000000000001},2.3860000000000001,2.395,42.6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.7949999999999999},2.7949999999999999,"CB","MAT",44060,93.505499999999998,"ISRAEL, STATE OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":26.408333333333335},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.4222222222222221},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":155320947.02531192},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":155262297.74913001},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":140444064.05195302},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":141602910.24352732},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1262906300000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":517223847787.74622},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":166046166},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":166046166},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":402200713.19999999},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["ISRAEL","ISRAEL / ILGV         15-Sep-2020",44089,159857167,159857167,0,"Discount/Zero Coupon","United States","U.S. Dollar","US465139BQ57","465139BQ5=","465139BQ5",34052,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":159857167},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":2.468},2.468,2.4729999999999999,43.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.8149999999999999},2.8149999999999999,"CB","MAT",44089,93.243499999999997,"ISRAEL, STATE OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":27.475000000000001},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.5055555555555555},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":149115892.42874396},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":149056417.51164499},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":134341567.97489542},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":135516579.7118834},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1262906300000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":517223847787.74622},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":159857167},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":159857167},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":400531012.87222224},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["ISRAEL","ISRAEL / ILGV   3.260 01-Nov-2020",44136,791499,791499,3.26,"Fixed Coupon","United States","U.S. Dollar","US46513HHQ11","46513HHQ1=","46513HHQ1",40490,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":791499},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":2.4780000000000002},2.4780000000000002,2.4860000000000002,44.3,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.8380000000000001},2.8380000000000001,"CB","MAT",44137,101.06019999999999,"ISRAEL, STATE OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":9.9805555555555561},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.6333333333333333},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":799860.29745725426},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":799890.47239799995},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":720605.32877391006},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":725295.4754081351},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1262906300000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":517223847787.74622},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":791499},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":227423.60627833332},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":1018922.6062783333},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":2084280.7},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":25802.867399999999}]
["ISRAEL","ISRAEL / ILGV   4.000 01-Dec-2020",44166,41296,41296,4,"Fixed Coupon","United States","U.S. Dollar","US46513ENG34","46513ENG3=","46513ENG3",38687,"Unsecured","Income Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":41296},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":2.5299999999999998},2.5299999999999998,2.5339999999999998,45.7,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.8580000000000001},2.8580000000000001,"CB","MAT",44166,102.95650000000001,"ISRAEL, STATE OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":15},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.7166666666666668},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":42512.073138178239},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":42516.916239999999},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":38214.204316512005},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":38458.203177431409},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1262906300000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":517223847787.74622},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":41296},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":22988.10666666667},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":64284.106666666674},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":112187.46666666667},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1651.8400000000001}]
["ISRAEL","ISRAEL / ILGV   4.000 01-Jan-2021 '16",44197,8603,8603,4,"Fixed Coupon","United States","U.S. Dollar","US46513EQS45","46513EQS4=","46513EQS4",38718,"Unsecured","Income Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":8603},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":2.5590000000000002},2.5590000000000002,7.5999999999999998E-2,72.2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.3759999999999999},2.3759999999999999,"CB","CALL",43201,100.1163,"ISRAEL, STATE OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":15},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.8},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":8977.184443835893},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":8613.0052889999988},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":7731.3780676179595},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":8093.5234680071189},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1262906300000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":517223847787.74622},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":8603},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":4817.68},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":13420.68},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":24088.399999999998},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":344.12}]
["ISRAEL","ISRAEL / ILGV         15-Feb-2021",44242,166046166,166046166,0,"Discount/Zero Coupon","United States","U.S. Dollar","US465139EP48","465139EP4=","465139EP4",34411,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":166046166},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":2.8780000000000001},2.8780000000000001,2.8879999999999999,43.1,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.875},2.875,"CB","MAT",44243,92.004800000000003,"ISRAEL, STATE OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":26.908333333333335},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.9222222222222221},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":152846937.05180252},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":152770442.93596801},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":135183509.5451794},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":136724514.54601613},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1262906300000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":517223847787.74622},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":166046166},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":166046166},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":485223796.19999999},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["ISRAEL","ISRAEL / ILGV         15-Mar-2021",44270,134210700,134210700,0,"Discount/Zero Coupon","United States","U.S. Dollar","US465139DM26","465139DM2=","465139DM2",34241,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":134210700},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":2.96},2.96,2.9609999999999999,44,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.8849999999999998},2.8849999999999998,"CB","MAT",44270,91.759100000000004,"ISRAEL, STATE OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":27.461111111111112},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":3.0055555555555555},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":123214645.87765805},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":123150530.4237},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":108569507.62153393},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":109869262.19415317},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1262906300000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":517223847787.74622},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":134210700},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":134210700},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":403377715},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["ISRAEL","ISRAEL / ILGV         15-May-2021",44331,213907767,213907767,0,"Discount/Zero Coupon","United States","U.S. Dollar","US465139SY09","465139SY0=","465139SY0",35821,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":213907767},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":3.1240000000000001},3.1240000000000001,3.1309999999999998,43.2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.9049999999999998},2.9049999999999998,"CB","MAT",44333,91.263900000000007,"ISRAEL, STATE OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":23.302777777777777},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":3.1722222222222221},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":195332849.43496335},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":195220570.56711301},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":170825808.06904656},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":173076616.87964118},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1262906300000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":517223847787.74622},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":213907767},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":213907767},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":678562971.98333335},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["ISRAEL","ISRAEL / ILGV   4.120 01-Jul-2021",44378,172065,172065,4.12,"Fixed Coupon","United States","U.S. Dollar","US46513HH321","46513HH32=","46513HH32",40739,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":172065},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":3.03},3.03,3.0310000000000001,53,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.0019999999999998},3.0019999999999998,"CB","MAT",44378,103.485,"ISRAEL, STATE OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":9.9611111111111104},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":3.3},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":178024.18237445169},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":178061.46524999998},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":156480.41566169998},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":157889.86477697204},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1262906300000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":517223847787.74622},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":172065},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":67070.554633333319},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":239135.55463333332},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":567814.5},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":7089.0780000000004}]
["ISRAEL","ISRAEL / ILGV   3.620 01-Aug-2021",44409,361337,361337,3.62,"Fixed Coupon","United States","U.S. Dollar","US46513HH735","46513HH73=","46513HH73",40770,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":361337},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":3.125},3.125,3.1309999999999998,53.7,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.0230000000000001},3.0230000000000001,"CB","MAT",44410,101.9053,"ISRAEL, STATE OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":9.9611111111111104},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":3.3833333333333333},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":368176.93187587184},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":368221.55386099999},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":322193.85962837498},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":325412.92258339148},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1262906300000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":517223847787.74622},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":361337},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":124845.14538444445},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":486182.14538444445},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1222523.5166666666},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":13080.3994}]
["ISRAEL","ISRAEL / ILGV   3.200 01-Sep-2021",44440,688260,688260,3.2,"Fixed Coupon","United States","U.S. Dollar","US46513HJ483","46513HJ48=","46513HJ48",40808,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":688260},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":3.2189999999999999},3.2189999999999999,3.2240000000000002,54.9,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.044},3.044,"CB","MAT",44440,100.5093,"ISRAEL, STATE OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":9.9416666666666664},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":3.4666666666666668},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":691742.44617726654},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":691765.30818000005},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":602693.6070987432},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":609310.60804698837},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1262906300000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":517223847787.74622},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":688260},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":211617.008},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":899877.00800000003},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":2385968},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":22024.32}]
["ISRAEL","ISRAEL / ILGV   3.330 01-Oct-2021",44470,172065,172065,3.33,"Fixed Coupon","United States","U.S. Dollar","US46513HJ897","46513HJ89=","46513HJ89",40838,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":172065},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":3.2850000000000001},3.2850000000000001,3.2879999999999998,56.1,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.0640000000000001},3.0640000000000001,"CB","MAT",44470,100.88679999999999,"ISRAEL, STATE OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":9.9416666666666664},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":3.55},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":173582.6629451107},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":173590.87242},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":150781.03178401198},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":152493.05549141503},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1262906300000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":517223847787.74622},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":172065},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":55530.967612500011},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":227595.96761250001},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":610830.75},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":5729.7645000000002}]
["ISRAEL","ISRAEL / ILGV   3.750 01-Nov-2021",44501,963564,963564,3.75,"Fixed Coupon","United States","U.S. Dollar","US46513HK200","46513HK20=","46513HK20",40855,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":963564},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":3.3340000000000001},3.3340000000000001,3.339,57.2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.0840000000000001},3.0840000000000001,"CB","MAT",44501,102.26819999999999,"ISRAEL, STATE OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":9.9805555555555561},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":3.6333333333333333},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":985306.22329084435},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":985419.55864799989},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":854004.00630670274},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":863719.72927785979},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1262906300000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":517223847787.74622},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":963564},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":354611.62624999997},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":1318175.62625},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":3500949.2},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":36133.65}]
["ISRAEL","ISRAEL / ILGV   3.700 01-Dec-2021",44531,258098,258098,3.7,"Fixed Coupon","United States","U.S. Dollar","US46513HK796","46513HK79=","46513HK79",40892,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":258098},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":3.4089999999999998},3.4089999999999998,3.4119999999999999,58.5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.105},3.105,"CB","MAT",44531,102.0667,"ISRAEL, STATE OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":9.9611111111111104},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":3.7166666666666668},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":263411.17313706991},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":263432.11136599997},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":227510.50866013224},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":230246.67609331501},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1262906300000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":517223847787.74622},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":258098},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":94329.083488888893},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":352427.08348888892},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":959264.2333333334},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":9549.626000000002}]
["ISRAEL","ISRAEL / ILGV         15-Feb-2022",44607,158643930,158643930,0,"Discount/Zero Coupon","United States","U.S. Dollar","US465138QY44","465138QY4=","465138QY4",35305,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":158643930},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":3.8610000000000002},3.8610000000000002,3.8679999999999999,45.9,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.0150000000000001},3.0150000000000001,"CB","MAT",44607,88.932699999999997,"ISRAEL, STATE OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":25.463888888888889},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":3.9222222222222221},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":141196835.04871103},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":141086330.33511001},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":119296957.47815563},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":121600392.42503236},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1262906300000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":517223847787.74622},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":158643930},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":158643930},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":622236747.66666663},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["ISRAEL","ISRAEL / ILGV   4.130 01-Apr-2022",44652,516195,516195,4.13,"Fixed Coupon","United States","U.S. Dollar","US46513H2E48","46513H2E4=","46513H2E4",41021,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":516195},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":3.6619999999999999},3.6619999999999999,3.6629999999999998,63.7,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.1859999999999999},3.1859999999999999,"CB","MAT",44652,103.5569,"ISRAEL, STATE OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":9.9416666666666664},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":4.05},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":534439.10092876363},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":534555.53995499993},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":456253.84446239157},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":462409.54500701948},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1262906300000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":517223847787.74622},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":516195},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":5329.7133749999994},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":521524.71337499999},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":2090589.75},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":21318.853499999997}]
["ISRAEL","ISRAEL / ILGV   3.550 01-Jun-2022",44713,309717,309717,3.55,"Fixed Coupon","United States","U.S. Dollar","US46513H2K08","46513H2K0=","46513H2K0",41061,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":309717},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":3.8410000000000002},3.8410000000000002,3.8420000000000001,65.900000000000006,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.2269999999999999},3.2269999999999999,"CB","MAT",44713,101.2621,"ISRAEL, STATE OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":4.2166666666666668},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":313602.66668879625},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":313625.938257},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":265440.44910319452},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":269550.69005092542},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1262906300000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":517223847787.74622},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":309717},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":4581.2306250000029},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":314298.23062500003},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1305973.3500000001},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":10994.9535}]
["ISRAEL","ISRAEL / ILGV         15-Aug-2022",44788,81083911,81083911,0,"Discount/Zero Coupon","United States","U.S. Dollar","US465139RD70","465139RD7=","465139RD7",35688,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":81083911},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":4.3520000000000003},4.3520000000000003,4.3550000000000004,47.6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.0750000000000002},3.0750000000000002,"CB","MAT",44788,87.376800000000003,"ISRAEL, STATE OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":24.916666666666668},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":4.4222222222222225},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":70919829.11487706},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":70848526.746648014},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":58515215.210591517},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":59930429.149017252},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1262906300000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":517223847787.74622},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":81083911},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":81083911},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":358571073.08888888},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["ISRAEL","ISRAEL / ILGV         15-Aug-2022",44788,119120600,119120600,0,"Discount/Zero Coupon","United States","U.S. Dollar","US465139MR12","465139MR1=","465139MR1",35090,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":119120600},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":4.3529999999999998},4.3529999999999998,4.3550000000000004,47.4,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.0750000000000002},3.0750000000000002,"CB","MAT",44788,87.383399999999995,"ISRAEL, STATE OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":26.552777777777777},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":4.4222222222222225},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":104188518.92900953},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":104091630.38039999},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":85967195.698564753},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":88043960.761690751},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1262906300000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":517223847787.74622},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":119120600},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":119120600},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":526777764.44444448},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["ISRAEL","ISRAEL / ILGV         15-Nov-2022",44880,123456638,123456638,0,"Discount/Zero Coupon","United States","U.S. Dollar","US465139PM97","465139PM9=","465139PM9",35451,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":123456638},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":4.5990000000000002},4.5990000000000002,4.6029999999999998,44.9,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.0750000000000002},3.0750000000000002,"CB","MAT",44880,86.718199999999996,"ISRAEL, STATE OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":25.816666666666666},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":4.6722222222222225},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":107166513.61855732},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":107059374.254116},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":87364731.766328812},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":89702619.297258437},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1262906300000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":517223847787.74622},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":123456638},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":123456638},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":576816847.54444444},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["ISRAEL","ISRAEL / ILGV   3.750 01-Feb-2023",44958,602228,602228,3.75,"Fixed Coupon","United States","U.S. Dollar","US46513ANX45","46513ANX4=","46513ANX4",41320,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":602228},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":4.3739999999999997},4.3739999999999997,4.3780000000000001,77.099999999999994,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.4},3.4,"CB","MAT",44958,101.5621,"ISRAEL, STATE OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":9.9611111111111104},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":4.8833333333333337},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":611566.8377963535},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":611635.40358799999},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":504623.6733762435},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":514795.93151987204},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1262906300000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":517223847787.74622},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":602228},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":24465.512500000012},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":626693.51249999995},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":2940880.0666666669},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":22583.55}]
["ISRAEL","ISRAEL / ILGV         15-Feb-2023",44972,166046166,166046166,0,"Discount/Zero Coupon","United States","U.S. Dollar","US465139ET69","465139ET6=","465139ET6",34411,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":166046166},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":4.8449999999999998},4.8449999999999998,4.851,42.5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.0750000000000002},3.0750000000000002,"CB","MAT",44972,86.060299999999998,"ISRAEL, STATE OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":28.908333333333335},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":4.9222222222222225},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":143049114.13012165},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":142899828.59809798},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":115205841.8157866},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":118603501.28463352},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1262906300000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":517223847787.74622},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":166046166},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":166046166},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":817316128.20000005},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["ISRAEL","ISRAEL / ILGV   3.330 01-Mar-2023",44986,58502,58502,3.33,"Fixed Coupon","United States","U.S. Dollar","US46513AXV78","46513AXV7=","46513AXV7",41348,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":58502},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":4.4829999999999997},4.4829999999999997,4.4820000000000002,77.7,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.41},3.41,"CB","MAT",44986,99.6374,"ISRAEL, STATE OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":9.9611111111111104},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":4.9666666666666668},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":58291.446610489736},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":58289.871748000005},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":47837.331946148646},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":48875.57084887736},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1262906300000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":517223847787.74622},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":58502},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":2272.8027000000006},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":60774.8027},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":290559.93333333335},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1948.1166000000003}]
["ISRAEL","ISRAEL / ILGV   3.690 01-May-2023",45047,206478,206478,3.69,"Fixed Coupon","United States","U.S. Dollar","US46513AC731","46513AC73=","46513AC73",41409,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":206478},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":4.5839999999999996},4.5839999999999996,4.5819999999999999,78.5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.4319999999999999},3.4319999999999999,"CB","MAT",45047,101.2012,"ISRAEL, STATE OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":9.9611111111111104},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":5.1333333333333337},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":208946.72899353906},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":208958.21373599998},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":170643.63566536704},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":174470.24061094489},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1262906300000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":517223847787.74622},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":206478},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":10158.717600000005},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":216636.7176},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1059920.4000000001},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":7619.0382000000009}]
["ISRAEL","ISRAEL / ILGV   4.000 01-Jun-2023",45078,2649801,2649801,4,"Fixed Coupon","United States","U.S. Dollar","US46513AXX35","46513AXX3=","46513AXX3",41440,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":2649801},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":4.6180000000000003},4.6180000000000003,4.6180000000000003,78.900000000000006,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.4430000000000001},3.4430000000000001,"CB","MAT",45078,102.63639999999999,"ISRAEL, STATE OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":9.9611111111111104},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":5.2166666666666668},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2719192.9343321812},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":2719660.3535640002},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":2217284.6930536577},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2266911.7815947388},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1262906300000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":517223847787.74622},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":2649801},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":150155.39000000004},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":2799956.39},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":13823128.550000001},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":105992.04000000001}]
["ISRAEL","ISRAEL / ILGV   4.150 01-Aug-2023",45139,34413,34413,4.1500000000000004,"Fixed Coupon","United States","U.S. Dollar","US46513A6K17","46513A6K1=","46513A6K1",41501,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":34413},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":4.734},4.734,4.734,79.599999999999994,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.464},3.464,"CB","MAT",45139,103.3415,"ISRAEL, STATE OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":9.9611111111111104},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":5.3833333333333337},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":35554.517306337795},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":35562.910394999999},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":28828.717682602801},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":29504.310480906541},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1262906300000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":517223847787.74622},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":34413},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":2261.2208750000009},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":36674.220874999999},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":185256.65000000002},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1428.1395}]
["ISRAEL","ISRAEL / ILGV   4.170 01-Sep-2023",45170,68826,68826,4.17,"Fixed Coupon","United States","U.S. Dollar","US46513A6L99","46513A6L9=","46513A6L9",41501,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":68826},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":4.7969999999999997},4.7969999999999997,4.798,79.900000000000006,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.4750000000000001},3.4750000000000001,"CB","MAT",45170,103.4315,"ISRAEL, STATE OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10.044444444444444},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":5.4666666666666668},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":71170.77811993612},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":71187.764190000002},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":57528.255997222805},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":58914.674404417172},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1262906300000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":517223847787.74622},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":68826},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":4783.4070000000011},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":73609.407000000007},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":376248.8},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":2870.0442000000003}]
["ISRAEL","ISRAEL / ILGV   4.250 01-Oct-2023 '17",45200,1066803,1066803,4.25,"Fixed Coupon","United States","U.S. Dollar","US46513A6B18","46513A6B1=","46513A6B1",41562,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":1066803},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":4.8220000000000001},4.8220000000000001,7.5999999999999998E-2,85.1,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.54},2.54,"CB","CALL",43201,100.129,"ISRAEL, STATE OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":9.9611111111111104},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":5.55},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1160136.3726547936},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":1068179.1758700002},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":862148.77642819437},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":956071.63391659758},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1262906300000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":517223847787.74622},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":1066803},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":79343.473125000004},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":1146146.473125},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":5920756.6499999994},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":45339.127500000002}]
["ISRAEL","ISRAEL / ILGV   5.500 04-Dec-2023",45264,2580975000,2580975000,5.5,"Fixed Coupon","United States","U.S. Dollar","US46513EGV83","46513EGV8=","46513EGV8",37959,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":2580975000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":4.9050000000000002},4.9050000000000002,4.9039999999999999,18.399999999999999,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.875},2.875,"CB","MAT",45264,113.7546,"ISRAEL, STATE OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":20},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":5.7249999999999996},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2933961899.1069388},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":2935977787.3499999},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":2359938945.4719296},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2417555131.3598723},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1262906300000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":517223847787.74622},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":2580975000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":273260728.125},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":2854235728.125},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":14776081875},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":141953625}]
["ISRAEL","ISRAEL / ILGV         15-Feb-2024",45337,100310454,100310454,0,"Discount/Zero Coupon","United States","U.S. Dollar","US465139GN71","465139GN7=","465139GN7",34596,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":100310454},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":5.8280000000000003},5.8280000000000003,5.8339999999999996,39.5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.1320000000000001},3.1320000000000001,"CB","MAT",45337,83.180800000000005,"ISRAEL, STATE OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":29.405555555555555},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":5.9222222222222225},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":83565548.549173564},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":83439038.120832011},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":63987729.554103643},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":66704935.726795651},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1262906300000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":517223847787.74622},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":100310454},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":100310454},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":594060799.80000007},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["ISRAEL","ISRAEL / ILGV         15-Aug-2024",45519,80099699,80099699,0,"Discount/Zero Coupon","United States","U.S. Dollar","US465139KY80","465139KY8=","465139KY8",34960,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":80099699},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":6.32},6.32,6.3239999999999998,36.4,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.1419999999999999},3.1419999999999999,"CB","MAT",45519,81.855400000000003,"ISRAEL, STATE OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":28.908333333333335},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":6.4222222222222225},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":65666641.69627136},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":65565929.015246004},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":48990862.160191812},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":51430733.501050323},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1262906300000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":517223847787.74622},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":80099699},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":80099699},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":514418066.91111112},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["ISRAEL","ISRAEL / ILGV         15-Feb-2025",45703,119120600,119120600,0,"Discount/Zero Coupon","United States","U.S. Dollar","US465139MW07","465139MW0=","465139MW0",35090,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":119120600},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":6.8090000000000002},6.8090000000000002,6.8250000000000002,42.4,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.242},3.242,"CB","MAT",45706,80.042000000000002,"ISRAEL, STATE OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":29.052777777777777},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":6.9222222222222225},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":95514592.977285936},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":95346510.65200001},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":69377935.010821283},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":73416597.635106444},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1262906300000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":517223847787.74622},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":119120600},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":119120600},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":824579264.44444442},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["ISRAEL","ISRAEL / ILGV         15-May-2025",45792,213907767,213907767,0,"Discount/Zero Coupon","United States","U.S. Dollar","US465139TG83","465139TG8=","465139TG8",35821,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":213907767},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":7.0540000000000003},7.0540000000000003,7.056,43.7,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.262},3.262,"CB","MAT",45792,79.294300000000007,"ISRAEL, STATE OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":27.302777777777777},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":7.1722222222222225},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":169919005.88709897},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":169616666.48828101},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":121757627.87194765},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":129378425.46902418},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1262906300000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":517223847787.74622},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":213907767},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":213907767},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1534194039.9833333},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["ISRAEL","ISRAEL / ILGV         15-Nov-2025",45976,213907767,213907767,0,"Discount/Zero Coupon","United States","U.S. Dollar","US465139TH66","465139TH6=","465139TH6",35821,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":213907767},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":7.5430000000000001},7.5430000000000001,7.5540000000000003,49.1,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.3420000000000001},3.3420000000000001,"CB","MAT",45978,77.552199999999999,"ISRAEL, STATE OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":27.802777777777777},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":7.6722222222222225},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":166223068.05389354},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":165890179.279374},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":115837794.38720128},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":124209470.3354114},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1262906300000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":517223847787.74622},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":213907767},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":213907767},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1641147923.4833333},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["ISRAEL","ISRAEL / ILGV         15-Feb-2026",46068,158643930,158643930,0,"Discount/Zero Coupon","United States","U.S. Dollar","US465138RG29","465138RG2=","465138RG2",35305,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":158643930},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":7.7869999999999999},7.7869999999999999,7.7990000000000004,55,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.41},3.41,"CB","MAT",46070,76.507999999999996,"ISRAEL, STATE OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":29.463888888888889},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":7.9222222222222225},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":121634226.22024114},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":121375297.96439999},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":83569320.154448673},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":90049294.836675242},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1262906300000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":517223847787.74622},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":158643930},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":158643930},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1256812467.6666667},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["ISRAEL","ISRAEL / ILGV         15-Aug-2026",46249,158643930,158643930,0,"Discount/Zero Coupon","United States","U.S. Dollar","US465138RH02","465138RH0=","465138RH0",35305,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":158643930},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":8.2739999999999991},8.2739999999999991,8.282,64.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.52},3.52,"CB","MAT",46251,74.543700000000001,"ISRAEL, STATE OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":29.963888888888889},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":8.4222222222222225},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":118545691.80044545},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":118259055.24741001},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":79120038.322727188},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":86141801.632279307},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1262906300000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":517223847787.74622},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":158643930},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":158643930},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1336134432.6666667},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["ISRAEL","ISRAEL / ILGV         15-Aug-2027",46614,81083911,81083911,0,"Discount/Zero Coupon","United States","U.S. Dollar","US465139RP01","465139RP0=","465139RP0",35688,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":81083911},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":9.2520000000000007},9.2520000000000007,9.2579999999999991,72.2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.61},3.61,"CB","MAT",46615,71.384100000000004,"ISRAEL, STATE OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":29.916666666666668},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":9.4222222222222225},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":58051934.430504583},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":57881020.112151004},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":36460412.189046152},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":40626753.297776468},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1262906300000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":517223847787.74622},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":81083911},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":81083911},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":763990628.08888888},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["ISRAEL","ISRAEL / ILGV   5.500 26-Apr-2024",45408,3441300000,3441300000,5.5,"Fixed Coupon","United States","U.S. Dollar","US46513EJX13","46513EJX1=","46513EJX1",38103,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":3441300000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":5.1689999999999996},5.1689999999999996,5.1669999999999998,21.1,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.9319999999999999},2.9319999999999999,"CB","MAT",45408,114.2799,"ISRAEL, STATE OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":20},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":6.1194444444444445},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3929844601.9052014},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":3932714198.6999998},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":3119586210.976788},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3202122284.0233731},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1262906300000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":517223847787.74622},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":3441300000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":439004729.16666669},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":3880304729.1666665},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":21058844166.666668},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":189271500}]
["ISRAEL","ISRAEL / ILGV   4.500 30-Jan-2043",52261,5850210000,5850210000,4.5,"Fixed Coupon","United States","U.S. Dollar","US4651387N91","4651387N9=","4651387N9",41305,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":5850210000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":14.948},14.948,14.836,128.30000000000001,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":4.319},4.319,"CB","MAT",52261,102.7358,"ISRAEL, STATE OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":24.880555555555556},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":6009759790.5909004},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":6010260045.1800003},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":2416605358.9659743},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3532328908.0438762},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1262906300000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":517223847787.74622},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":5850210000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":5549655461.25},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":11399865461.25},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":145556474916.66669},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":263259450}]
["ITALY","CCTEU / ITGV   0.726 15-Apr-2018 FRN",43205,11902973000,14851409000,0.72599999999999998,"Floating Coupon","Italy","Euro","IT0004716319","IT471631=",null,40665,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":11902973000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":8.5999999999999993E-2},8.5999999999999993E-2,"--","--",{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.26300000000000001},-0.26300000000000001,"IS","MAT",43206,100.08799999999999,"ITALY - CCT-EU CERTIFICATI DI CREDITO DEL TESORO ITALY (INDEXED TO EURIBOR)",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":6.9527777777777775},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":8.8888888888888892E-2},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":11913452046.650398},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":11913447616.24},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":11872465356.440132},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":11871747132.639374},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1718082100000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1930094579456.2422},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":11902973000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":280130518.06849998},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":12183103518.068501},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1058042044.4444445},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":86415583.980000004}]
["ITALY","BOT / ITGV         29-Jun-2018",43280,6500000000,6500000000,0,"Discount/Zero Coupon","Italy","Euro","IT0005317349","IT531734=",null,43102,"Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":6500000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.29199999999999998},0.29199999999999998,0.29399999999999998,27.7,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.435},-0.435,"IS","MAT",43280,100.12949999999999,"ITALY - BOT BUONI ORDINARI DEL TESORO",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.49166666666666664},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.29444444444444445},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":6508348934.4459114},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":6508417500},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":6432399183.5999994},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":6433302465.7689314},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1718082100000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1930094579456.2422},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":6500000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":6500000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1913888888.8888888},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["ITALY","BOT / ITGV         14-Aug-2018",43326,6692277000,6692277000,0,"Discount/Zero Coupon","Italy","Euro","IT0005278327","IT527832=",null,42961,"Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":6692277000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.41699999999999998},0.41699999999999998,0.42,24.5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.434},-0.434,"IS","MAT",43326,100.18470000000001,"ITALY - BOT BUONI ORDINARI DEL TESORO",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":1},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.41944444444444445},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":6704497203.1349802},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":6704637635.6190004},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":6592804279.8568764},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":6594640680.64534},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1718082100000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1930094579456.2422},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":6692277000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":6692277000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":2807038408.3333335},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["ITALY","CCTEU / ITGV   1.524 01-Nov-2018 FRN",43405,10286159000,13484709000,1.524,"Floating Coupon","Italy","Euro","IT0004922909","IT492290=",null,41409,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":10286159000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.13100000000000001},0.13100000000000001,"--","--",{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.40300000000000002},-0.40300000000000002,"IS","MAT",43405,101.24299999999999,"ITALY - CCT-EU CERTIFICATI DI CREDITO DEL TESORO ITALY (INDEXED TO EURIBOR)",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5.4611111111111112},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.6333333333333333},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":10412109339.007223},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":10414015956.370001},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":10359446512.758619},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":10154957796.537924},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1718082100000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1930094579456.2422},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":10286159000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":359679550.4726668},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":10645838550.472668},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":6514567366.666666},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":156761063.16}]
["ITALY","BOT / ITGV         14-Feb-2019",43510,6500000000,6500000000,0,"Discount/Zero Coupon","Italy","Euro","IT0005323362","IT532336=",null,43145,"Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":6500000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.92},0.92,0.92500000000000004,25,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.41099999999999998},-0.41099999999999998,"IS","MAT",43510,100.386,"ITALY - BOT BUONI ORDINARI DEL TESORO",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":1},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.9194444444444444},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":6524660234.9812469},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":6525090000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":6284966688},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":6292646205.1071854},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1718082100000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1930094579456.2422},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":6500000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":6500000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":5976388888.8888884},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["ITALY","BTP / ITGV   1.500 01-Aug-2019",43678,14616619000,16393156000,1.5,"Fixed Coupon","Italy","Euro","IT0005030504","IT503050=",null,41821,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":14616619000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.3720000000000001},1.3720000000000001,1.3740000000000001,35.700000000000003,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.30199999999999999},-0.30199999999999999,"IS","MAT",43678,102.5065,"ITALY - BTP BUONI DEL TESORO POLIENNALI",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5.083333333333333},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.3833333333333333},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":14982292951.53269},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":14982984555.235001},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":14160718362.843702},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":14190990971.729347},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1718082100000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1930094579456.2422},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":14616619000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":584664760},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":15201283760},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":20219656283.333332},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":219249285}]
["ITALY","CCTEU / ITGV   0.925 15-Nov-2019 FRN",43784,12679855000,12679855000,0.92500000000000004,"Floating Coupon","Italy","Euro","IT0005009839","IT500983=",null,41730,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":12679855000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.16900000000000001},0.16900000000000001,"--","--",{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.27900000000000003},-0.27900000000000003,"IS","MAT",43784,102.04900000000001,"ITALY - CCT-EU CERTIFICATI DI CREDITO DEL TESORO ITALY (INDEXED TO EURIBOR)",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5.6222222222222218},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.6722222222222223},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":12936100485.183548},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":12939665228.950001},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":12852193092.002298},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":12115192219.384628},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1718082100000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1930094579456.2422},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":12679855000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":409858701.96527785},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":13089713701.965279},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":21203535305.555557},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":117288658.75000001}]
["ITALY","BTP / ITGV   0.700 01-May-2020",43952,16458150000,16458150000,0.7,"Fixed Coupon","Italy","Euro","IT0005107708","IT510770=",null,42128,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":16458150000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":2.1230000000000002},2.1230000000000002,2.125,43.6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-8.8999999999999996E-2},-8.8999999999999996E-2,"IS","MAT",43955,101.6853,"ITALY - BTP BUONI DEL TESORO POLIENNALI",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":4.9916666666666663},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.1333333333333333},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":16735560318.198921},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":16735519201.950001},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":15314338911.320406},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":15396279490.758373},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1718082100000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1930094579456.2422},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":16458150000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":383063441.25},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":16841213441.25},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":35110720000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":115207049.99999999}]
["ITALY","BTP / ITGV   4.000 01-Sep-2020",44075,24922124000,24922124000,4,"Fixed Coupon","Italy","Euro","IT0004594930","IT459493=",null,40269,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":24922124000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":2.3730000000000002},2.3730000000000002,2.3780000000000001,48.6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":8.0000000000000002E-3},8.0000000000000002E-3,"IS","MAT",44075,109.83669999999999,"ITALY - BTP BUONI DEL TESORO POLIENNALI",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10.416666666666666},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.4666666666666668},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":27375848679.057533},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":27373638571.507999},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":24775332798.300461},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":24917528368.279072},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1718082100000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1930094579456.2422},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":24922124000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":9055038386.666666},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":33977162386.666664},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":61474572533.333336},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":996884960}]
["ITALY","BTP / ITGV   3.750 01-Mar-2021",44256,24268782000,24268782000,3.75,"Fixed Coupon","Italy","Euro","IT0004634132","IT463413=",null,40422,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":24268782000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":2.835},2.835,2.8359999999999999,54.2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.14699999999999999},0.14699999999999999,"IS","MAT",44256,110.6561,"ITALY - BTP BUONI DEL TESORO POLIENNALI",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10.5},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.9666666666666668},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":26855303205.785538},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":26854887678.701996},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":23809543415.937191},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":24004941862.745495},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1718082100000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1930094579456.2422},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":24268782000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":8797433475},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":33066215475},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":71997386600},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":910079325}]
["ITALY","BTP / ITGV   0.350 01-Nov-2021",44501,13955000000,14426000000,0.35,"Fixed Coupon","Italy","Euro","IT0005216491","IT521649=",null,42646,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":13955000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":3.6},3.6,3.605,61.1,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.34899999999999998},0.34899999999999998,"IS","MAT",44501,100.0051,"ITALY - BTP BUONI DEL TESORO POLIENNALI",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5.0777777777777775},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":3.6333333333333333},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":13955502958.941896},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":13955711705},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":11946089219.48},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":12116111823.737585},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1718082100000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1930094579456.2422},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":13955000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":239870944.44444439},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":14194870944.444445},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":50703166666.666664},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":48842499.999999993}]
["ITALY","CCTEU / ITGV   0.277 15-Jun-2022 FRN",44727,16453945000,16453945000,0.27700000000000002,"Floating Coupon","Italy","Euro","IT0005104473","IT510447=",null,42095,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":16453945000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.253},0.253,"--","--",{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":5.5E-2},5.5E-2,"IS","MAT",44727,100.973,"ITALY - CCT-EU CERTIFICATI DI CREDITO DEL TESORO ITALY (INDEXED TO EURIBOR)",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":7.2055555555555557},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":4.2555555555555555},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":16609166497.951801},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":16614041884.85},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":16445907780.975319},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":14068254388.037373},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1718082100000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1930094579456.2422},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":16453945000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":20763050.373888899},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":16474708050.373888},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":70020677055.555557},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":45577427.650000006}]
["ITALY","CCTEU / ITGV   0.427 15-Dec-2022 FRN",44910,15545977000,15545977000,0.42699999999999999,"Floating Coupon","Italy","Euro","IT0005137614","IT513761=",null,42278,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":15545977000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.253},0.253,"--","--",{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.10299999999999999},0.10299999999999999,"IS","MAT",44910,101.578,"ITALY - CCT-EU CERTIFICATI DI CREDITO DEL TESORO ITALY (INDEXED TO EURIBOR)",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":7.2055555555555557},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":4.7555555555555555},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":15784801056.425419},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":15791292517.059999},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":15631484636.787354},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":13121758961.955807},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1718082100000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1930094579456.2422},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":15545977000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":63431040.821555555},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":15609408040.821556},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":73929757288.888885},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":66381321.789999992}]
["ITALY","CCTEU / ITGV   0.429 15-Jul-2023 FRN",45122,15429861000,15429861000,0.42899999999999999,"Floating Coupon","Italy","Euro","IT0005185456","IT518545=",null,42492,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":15429861000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.33600000000000002},0.33600000000000002,"--","--",{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.20300000000000001},0.20300000000000001,"IS","MAT",45124,101.23699999999999,"ITALY - CCT-EU CERTIFICATI DI CREDITO DEL TESORO ITALY (INDEXED TO EURIBOR)",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":7.2027777777777775},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":5.3388888888888886},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":15614844067.089052},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":15620728380.57},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":15410785791.135139},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":12695929181.343653},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1718082100000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1930094579456.2422},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":15429861000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":101865370.67849998},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":15531726370.678499},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":82378313450},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":66194103.68999999}]
["ITALY","BTPIT / ITGV   0.250 20-Nov-2023",45250,7107158000,7107158000,0.25,"Fixed Coupon","Italy","Euro","IT0005312142","IT531214=",null,43059,"Unsecured","Bond","Y",null,1.0010486022355307,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":7114610581.7670698},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":5.6420000000000003},5.6420000000000003,5.6449999999999996,-8.6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.0999999999999999E-2},1.0999999999999999E-2,"IS","MAT",45250,101.35939999999999,"ITALY - BTP Italia BUONI DEL TESORO POLIENNALI RETAIL (INFLATION LINKED TO FOI)",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":6},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":5.6861111111111109},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":7211261211.1969147},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":7211326598.0156107},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":5583874411.3754482},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":5777863217.9285536},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1718082100000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1930094579456.2422},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":7114610581.7670698},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":33547365.173748892},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":7148157946.9408188},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":40454466280.214424},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":17786526.454417676}]
["ITALY","BTP / ITGV   4.500 01-Mar-2024",45352,23264571000,23264571000,4.5,"Fixed Coupon","Italy","Euro","IT0004953417","IT495341=",null,41487,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":23264571000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":5.327},5.327,5.3230000000000004,105.9,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.155},1.155,"IS","MAT",45352,119.24939999999999,"ITALY - BTP BUONI DEL TESORO POLIENNALI",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10.583333333333334},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":5.9666666666666668},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":27726605234.944008},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":27742861330.073997},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":21831412437.861832},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":22498607692.895309},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1718082100000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1930094579456.2422},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":23264571000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":2268295672.5},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":25532866672.5},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":138811940300},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1046905695}]
["ITALY","BTP / ITGV   5.000 01-Mar-2025",45717,24718669000,24718669000,5,"Fixed Coupon","Italy","Euro","IT0004513641","IT451364=",null,40009,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":24718669000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":6.0389999999999997},6.0389999999999997,6.03,120,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.4159999999999999},1.4159999999999999,"IS","MAT",45719,123.7223,"ITALY - BTP BUONI DEL TESORO POLIENNALI",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":15.627777777777778},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":6.9666666666666668},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":30556668088.437496},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":30582505816.187},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":23194995711.22887},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":24134835132.034027},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1718082100000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1930094579456.2422},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":24718669000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":3913789258.333334},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":28632458258.333336},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":172206727366.66666},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1235933450}]
["ITALY","BTP / ITGV   1.600 01-Jun-2026",46174,17774500000,17774500000,1.6,"Fixed Coupon","Italy","Euro","IT0005170839","IT517083=",null,42430,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":17774500000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":7.6280000000000001},7.6280000000000001,7.6230000000000002,129.69999999999999,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.706},1.706,"IS","MAT",46174,99.246799999999993,"ITALY - BTP BUONI DEL TESORO POLIENNALI",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10.25},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":8.2166666666666668},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":17631186261.6502},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":17640622466},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":12258115739.17408},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":13091193260.515057},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1718082100000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1930094579456.2422},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":17774500000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":1256064666.6666667},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":19030564666.666668},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":146047141666.66666},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":284392000}]
["ITALY","BTP / ITGV   6.500 01-Nov-2027",46692,26763132147,26993132147,6.5,"Fixed Coupon","Italy","Euro","IT0001174611","IT117461=",null,35752,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":26763132147},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":7.5179999999999998},7.5179999999999998,7.4859999999999998,142.19999999999999,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.9219999999999999},1.9219999999999999,"IS","MAT",46692,140.17099999999999,"ITALY - BTP BUONI DEL TESORO POLIENNALI",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":29.952777777777779},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":9.6333333333333329},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":37444659281.215942},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":37514149961.77137},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":26232894785.267483},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":27874563524.328632},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1718082100000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1930094579456.2422},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":26763132147},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":10147687605.737499},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":36910819752.737503},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":257818173016.09998},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1739603589.5550001}]
["ITALY","BTP / ITGV   4.750 01-Sep-2028",46997,21783654000,21783654000,4.75,"Fixed Coupon","Italy","Euro","IT0004889033","IT488903=",null,41296,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":21783654000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":8.5250000000000004},8.5250000000000004,8.49,148.80000000000001,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.0920000000000001},2.0920000000000001,"IS","MAT",46997,124.97329999999999,"ITALY - BTP BUONI DEL TESORO POLIENNALI",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":15.608333333333333},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":10.466666666666667},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":27176069011.717472},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":27223751264.381996},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":17940452083.227737},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":19569071257.717777},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1718082100000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1930094579456.2422},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":21783654000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":6898157100},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":28681811100},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":228002245200},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1034723565}]
["ITALY","BTP / ITGV   5.000 01-Aug-2034",49157,25110921000,25110921000,5,"Fixed Coupon","Italy","Euro","IT0003535157","IT353515=",null,37888,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":25110921000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":11.912000000000001},11.912000000000001,11.792999999999999,165.2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.5459999999999998},2.5459999999999998,"IS","MAT",49157,132.96119999999999,"ITALY - BTP BUONI DEL TESORO POLIENNALI",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30.852777777777778},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":16.383333333333333},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":33282234791.33812},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":33387781892.651997},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":17479171576.441177},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":21279033251.58633},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1718082100000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1930094579456.2422},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":25110921000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":15798954462.5},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":40909875462.5},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":411400589050},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1255546050}]
["ITALY","BTPI / ITGV   2.350 15-Sep-2035",49567,13077270000,13684800000,2.35,"Fixed Coupon","Italy","Euro","IT0003745541","IT374554=",null,38287,"Unsecured","Bond","Y","€",1.2200419706975221,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":15954818262.143585},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":14.574},14.574,14.494,5.0999999999999996,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.0189999999999999},1.0189999999999999,"IS","MAT",49569,121.3356,"ITALY - BTPI BUONI DEL TESORO POLIENNALI (INFLATION LINKED)",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30.883333333333333},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":17.505555555555556},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":19343831084.662285},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":19358874467.28149},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":8073425007.8350725},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":11070499078.610683},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1718082100000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1930094579456.2422},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":15954818262.143585},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":5138736729.6591301},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":21093554991.802715},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":279297957466.74689},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":374938229.16037422}]
["ITALY","BTP / ITGV   3.250 01-Sep-2046",53571,15552825000,15552825000,3.25,"Fixed Coupon","Italy","Euro","IT0005083057","IT508305=",null,42026,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":15552825000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":18.794},18.794,18.440000000000001,178.3,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.9590000000000001},2.9590000000000001,"IS","MAT",53573,105.994,"ITALY - BTP BUONI DEL TESORO POLIENNALI",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":31.608333333333334},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":28.466666666666665},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":16415474472.238548},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":16485061330.5},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":4092251624.6833196},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":8484732625.7474203},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1718082100000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1930094579456.2422},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":15552825000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":12468181375},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":28021006375},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":442737085000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":505466812.5}]
["ITALY","BTP / ITGV   2.800 01-Mar-2067",61057,6633214000,6633214000,2.8,"Fixed Coupon","Italy","Euro","IT0005217390","IT521739=",null,42654,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":6633214000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":25.318999999999999},25.318999999999999,24.238,183.3,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.2229999999999999},3.2229999999999999,"IS","MAT",61057,90.206100000000006,"ITALY - BTP BUONI DEL TESORO POLIENNALI",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":50.388888888888886},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":48.966666666666669},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":5946811991.3455877},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":5983563654.0539999},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":-76350272.225728527},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2704912755.7841229},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1718082100000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1930094579456.2422},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":6633214000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":8388804638.666666},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":15022018638.666666},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":324806378866.66669},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":185729991.99999997}]
["ITALY","ITALY / ITGV   5.350 08-Oct-2018 FRN",43381,60000000,60000000,5.35,"Floating Coupon","Eurobond","Euro","XS0091247642","IT009124764=",null,36076,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":60000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.56799999999999995},0.56799999999999995,"--","--",{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.318},-0.318,"IS","MAT",43381,103.22199999999999,"ITALY, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":20},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.56944444444444442},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":61941412.406823091},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":61933200},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":60526077.696000002},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":60553936.381818779},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1718082100000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1930094579456.2422},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":60000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":53829916.666666664},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":113829916.66666666},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":34166666.666666664},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":3210000}]
["ITALY","ITALY / ITGV   0.373 08-Jul-2019 FRN",43654,228615302,228615302,0.373,"Floating Coupon","Eurobond","Japanese Yen","XS0436313901","IT043631390=",null,40002,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":228615302},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":6.9000000000000006E-2},6.9000000000000006E-2,"--","--",{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.3120000000000001},1.3120000000000001,"IS","MAT",43654,98.741,"ITALY, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.3194444444444444},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":225825334.0368205},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":225737035.34782001},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":225114001.13026002},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":214583828.81385031},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1718082100000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1930094579456.2422},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":228615302},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":6412094.0332700554},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":235027396.03327006},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":301645190.1388889},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":852735.07646000001}]
["ITALY","ITGOVT / ITGV         27-Sep-2020 MTN",44101,5574927,5574927,0,"Discount/Zero Coupon","Eurobond","U.S. Dollar","XS0055418247","IT005541824=",null,34733,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":5574927},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":2.4750000000000001},2.4750000000000001,2.4830000000000001,251.1,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":4.9569999999999999},4.9569999999999999,"IS","MAT",44102,88.453000000000003,"--",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":25.65},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.5388888888888888},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":4930529.4007038111},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":4931190.1793099996},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":4443002.3515583109},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":4483865.0338796992},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1718082100000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1930094579456.2422},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":5574927},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":5574927},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":14154120.216666667},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["ITALY","ITGOVT / ITGV         27-Sep-2021",44466,5574927,5574927,0,"Discount/Zero Coupon","Eurobond","U.S. Dollar","XS0055418916","IT005541891=",null,34239,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":5574927},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":3.47},3.47,3.4740000000000002,132.6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.8730000000000002},3.8730000000000002,"IS","MAT",44466,87.427000000000007,"--",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":28},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":3.5388888888888888},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":4873467.2543591391},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":4873991.4282900002},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":4197481.418043348},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":4263483.5874339053},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1718082100000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1930094579456.2422},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":5574927},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":5574927},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":19729047.216666665},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["ITALY","ITALY / ITGV         27-Sep-2023",45196,162179695,162179695,0,"Discount/Zero Coupon","Eurobond","U.S. Dollar","XS0055408289","IT005540828=",null,34733,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":162179695},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":5.4249999999999998},5.4249999999999998,5.4279999999999999,138.30000000000001,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":4.1449999999999996},4.1449999999999996,"IS","MAT",45196,79.864000000000004,"ITALY, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":28.65},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":5.5388888888888888},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":129508778.40332213},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":129523191.61480002},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":101416659.03438841},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":105108674.44986957},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1718082100000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1930094579456.2422},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":162179695},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":162179695},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":898295310.63888884},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["ITALY","ITALY / ITGV   6.220 31-Dec-2027",46752,1641724318,2259500000,6.22,"Fixed Coupon","Eurobond","Euro","XS0644776683","IT064477668=",null,40725,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":1641724318},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":4.2670000000000003},4.2670000000000003,4.2270000000000003,108.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.1830000000000001},1.1830000000000001,"IS","MAT",46752,121.026,"ITALY, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":16.5},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":9.8000000000000007},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2402672913.5807757},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":1986913273.10268},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":1647786915.6495144},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1770010964.2167282},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1718082100000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1930094579456.2422},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":1641724318},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":612691515.4776001},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":2254415833.4776001},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":16088898316.400002},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":102115252.57959999}]
["ITALY","ITALY / ITGV   1.771 05-Mar-2029",47182,500000000,500000000,1.7709999999999999,"Fixed Coupon","Eurobond","Euro","XS1199014306","IT119901430=",null,42068,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":500000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":9.9030000000000005},9.9030000000000005,9.8800000000000008,178.6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.4950000000000001},2.4950000000000001,"IS","MAT",47182,93.123999999999995,"ITALY, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":14},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":10.977777777777778},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":465609503.43118989},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":465620000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":281178605.59999996},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":318593666.65874994},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1718082100000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1930094579456.2422},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":500000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":63559222.222222224},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":563559222.22222221},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":5488888888.8888893},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":8855000}]
["ITALY","ITALY / ITGV   2.000 05-Sep-2032",48462,500000000,500000000,2,"Fixed Coupon","Eurobond","Euro","XS1199008670","IT119900867=",null,42068,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":500000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":12.366},12.366,12.315,179.1,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.7040000000000002},2.7040000000000002,"IS","MAT",48463,91.816999999999993,"ITALY, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":17.5},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":14.477777777777778},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":458288563.85291612},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":459085000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":232003195.60000002},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":286287391.18746799},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1718082100000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1930094579456.2422},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":500000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":106777777.77777778},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":606777777.77777779},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":7238888888.8888893},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":10000000}]
["ITALY","ITALY / ITGV   4.200 25-Jul-2042",52072,230000000,240195900,4.2,"Fixed Coupon","Eurobond","Euro","XS0740661516","IT074066151=",null,40940,"Senior Unsecured","Note","Y","€",1.0534941249226963,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":242303648.73222017},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":17.126000000000001},17.126000000000001,16.893000000000001,40.200000000000003,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.4770000000000001},1.4770000000000001,"IS","MAT",52072,155.376,"ITALY, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30.483333333333334},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":24.366666666666667},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":376501143.9390986},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":376481717.25417441},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":118576681.66637473},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":201216335.78250197},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1718082100000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1930094579456.2422},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":242303648.73222017},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":209301891.77489179},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":451605540.50711197},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":5904132240.7750988},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":10176753.246753247}]
["ITALY","ITALY / ITGV   4.750 28-May-2063",59684,500000000,500000000,4.75,"Fixed Coupon","Eurobond","Euro","XS0936805612","IT093680561=",null,41422,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":500000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":21.475999999999999},21.475999999999999,20.516999999999999,215.9,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.4820000000000002},3.4820000000000002,"IS","MAT",59684,128.65199999999999,"ITALY, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":50},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":45.208333333333336},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":643331465.97148061},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":643259999.99999988},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":90673929.600000069},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":324423635.80798841},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1718082100000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1930094579456.2422},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":500000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":983447916.66666675},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":1483447916.6666667},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":22604166666.666668},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":23750000}]
["ITALY","ITALY / ITGV   5.375 15-Jun-2033",48745,1621796951,1621796951,5.375,"Fixed Coupon","United States","U.S. Dollar","US465410BG26","IT016409294=","465410BG2",37679,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":1621796951},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":10.593},10.593,10.558999999999999,118.3,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":4.109},4.109,"CB","MAT",48745,114.233,"ITALY, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30.3},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":15.255555555555556},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1851145326.3728366},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":1852627311.03583},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":1067632066.8037281},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1241433627.6091754},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1718082100000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1930094579456.2422},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":1621796951},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":998598947.62059724},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":2620395898.6205974},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":24741413485.811111},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":87171586.116249993}]
["JAPAN","JGB10Y / JPGV   1.400 20-Mar-2018",43179,2325418600000,2325418600000,1.4,"Fixed Coupon","Japan","Japanese Yen","JP1102901830","JP02900067=",null,39528,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":2325418600000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.4E-2},1.4E-2,1.4E-2,41.6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.13200000000000001},-0.13200000000000001,"IS","MAT",43179,100.021,"JAPAN GOVERNMENT BOND JGB COUPON BEARING 10YR",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":9.9972222222222218},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.9444444444444445E-2},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2326111782860.168},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":2325906937906},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":2324604430020.7725},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2324324102786.2466},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":2325418600000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":202388932153.33328},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":2527807532153.3335},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":45216472777.777779},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":32555860399.999996}]
["JAPAN","JGB5Y / JPGV   0.400 20-Mar-2018",43179,3107390300000,3107390300000,0.4,"Fixed Coupon","Japan","Japanese Yen","JP1051111D59","JP01110045=",null,41414,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":3107390300000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.4E-2},1.4E-2,1.4E-2,14,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.11},-0.11,"IS","MAT",43179,100.00700000000001,"JAPAN GOVERNMENT BOND JGB COUPON BEARING 5YR",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":4.833333333333333},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.9444444444444445E-2},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3107698622443.8599},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":3107607817321},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":3105867556943.3008},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3105322338631.4585},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":3107390300000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":13085565818.888893},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":3120475865818.8887},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":60421478055.555557},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":12429561200}]
["JAPAN","TDB / JPGV         05-Apr-2018",43195,4359970000000,4359970000000,0,"Discount/Zero Coupon","Japan","Japanese Yen","JP1747291HC0","JP07290074=",null,43094,"Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":4359970000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":5.6000000000000001E-2},5.6000000000000001E-2,5.8000000000000003E-2,-5.6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.19600000000000001},-0.19600000000000001,"IS","MAT",43195,100.01130000000001,"JAPAN - TREASURY DISCOUNT BILL",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.27777777777777779},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":6.1111111111111109E-2},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":4360492771308.748},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":4360462676610},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":4350695240214.3945},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":4350033885529.4565},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":4359970000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":4359970000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":266442611111.11111},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["JAPAN","TDB / JPGV         16-Apr-2018",43206,4359960000000,4359960000000,0,"Discount/Zero Coupon","Japan","Japanese Yen","JP1747321J11","JP07320074=",null,43115,"Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":4359960000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":8.5999999999999993E-2},8.5999999999999993E-2,8.7999999999999995E-2,-5.6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.19600000000000001},-0.19600000000000001,"IS","MAT",43206,100.0172,"JAPAN - TREASURY DISCOUNT BILL",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.25277777777777777},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":9.166666666666666E-2},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":4360744178669.6563},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":4360709913120},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":4345709071018.8677},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":4345064357118.8809},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":4359960000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":4359960000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":399663000000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["JAPAN","TDB / JPGV         14-May-2018",43234,4419940000000,4419940000000,0,"Discount/Zero Coupon","Japan","Japanese Yen","JP1747381J26","JP07380074=",null,43144,"Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":4419940000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.16400000000000001},0.16400000000000001,0.16400000000000001,-4.4000000000000004,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.183},-0.183,"IS","MAT",43234,100.03019999999999,"JAPAN - TREASURY DISCOUNT BILL",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.25277777777777777},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.16944444444444445},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":4421312018217.2363},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":4421274821880},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":4392271259048.4673},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":4391974108616.6636},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":4419940000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":4419940000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":748934277777.77783},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["JAPAN","TDB / JPGV         21-May-2018",43241,4439920000000,4439920000000,0,"Discount/Zero Coupon","Japan","Japanese Yen","JP1747391J24","JP07390074=",null,43150,"Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":4439920000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.183},0.183,0.184,-4,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.18},-0.18,"IS","MAT",43241,100.0331,"JAPAN - TREASURY DISCOUNT BILL",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.25555555555555554},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.18888888888888888},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":4441431190167.2969},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":4441389613520},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":4408878641549.0342},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":4408591310273.1963},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":4439920000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":4439920000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":838651555555.55554},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["JAPAN","JGB2Y / JPGV   0.100 15-Jun-2018",43266,2599710000000,2599710000000,0.1,"Fixed Coupon","Japan","Japanese Yen","JP1023651G69","JP03650042=",null,42536,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":2599710000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.25},0.25,0.252,0.3,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.13700000000000001},-0.13700000000000001,"IS","MAT",43266,100.06,"JAPAN GOVERNMENT BOND JGB COUPON BEARING 2YR",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":2},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.25555555555555554},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2601285913293.5293},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":2601269826000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":2575257127740},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2575298954076.9414},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":2599710000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":1184312333.3333337},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":2600894312333.3335},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":664370333333.33325},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":2599710000}]
["JAPAN","JGB10Y / JPGV   1.800 20-Jun-2018",43271,2486749500000,2486749500000,1.8,"Fixed Coupon","Japan","Japanese Yen","JP1102931860","JP02930067=",null,39619,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":2486749500000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.26400000000000001},0.26400000000000001,0.26600000000000001,1.4,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.13700000000000001},-0.13700000000000001,"IS","MAT",43271,100.515,"JAPAN GOVERNMENT BOND JGB COUPON BEARING 10YR",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.26944444444444443},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2499739488605.0796},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":2499556259925},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":2473160945820.1919},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2473255884932.5024},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":2486749500000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":289581979275},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":2776331479275},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":670040837500},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":44761491000.000008}]
["JAPAN","JGBR / JPGV   0.300 15-Jul-2018",43296,114676390000,128632420000,0.3,"Fixed Coupon","Japan","Japanese Yen","JP1130311D75","JP00310084=",null,41471,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":114676390000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.33},0.33,0.33600000000000002,44.2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.29599999999999999},0.29599999999999999,"IS","MAT",43298,100.001,"JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":4.9972222222222218},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.33888888888888891},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":114677941428.93411},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":114677536763.89999},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":113163793278.61653},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":113166659930.29623},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":114676390000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":528467030.58333313},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":115204857030.58333},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":38862554388.888893},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":344029170}]
["JAPAN","TDB / JPGV         20-Aug-2018",43332,2299950000000,2299950000000,0,"Discount/Zero Coupon","Japan","Japanese Yen","JP1747021H81","JP07020074=",null,42968,"Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":2299950000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.43099999999999999},0.43099999999999999,0.433,1.1000000000000001,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.13700000000000001},-0.13700000000000001,"IS","MAT",43332,100.0594,"JAPAN - TREASURY DISCOUNT BILL",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.99722222222222223},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.43611111111111112},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2301325509550.2583},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":2301316170300},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":2261641479524.0278},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2262244961461.6201},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":2299950000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":2299950000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1003033750000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["JAPAN","JGB10Y / JPGV   1.500 20-Sep-2018",43363,6151771350000,6151771350000,1.5,"Fixed Coupon","Japan","Japanese Yen","JP1102961891","JP02960067=",null,39713,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":6151771350000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.51100000000000001},0.51100000000000001,0.51400000000000001,-1.1000000000000001,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.157},-0.157,"IS","MAT",43363,100.85899999999999,"JAPAN GOVERNMENT BOND JGB COUPON BEARING 10YR",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":9.9944444444444436},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.51944444444444449},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":6204784081816.7119},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":6204615065896.5},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":6077792733949.5752},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":6079018393339.4824},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":6151771350000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":619534639706.24988},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":6771305989706.25},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":3195503451250.0005},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":92276570250}]
["JAPAN","JGBR / JPGV   0.050 15-Oct-2018",43388,17032260000,19344540000,0.05,"Fixed Coupon","Japan","Japanese Yen","JP1140641FA7","JP00640086=",null,42292,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":17032260000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.57999999999999996},0.57999999999999996,0.58299999999999996,16.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.9000000000000001E-2},2.9000000000000001E-2,"IS","MAT",43388,100.012,"JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":3},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.58888888888888891},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":17034365837.668039},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":17034303871.200001},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":16639108021.388159},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":16645507705.473425},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":17032260000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":23750540.333333332},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":17056010540.333334},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":10030108666.666666},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":8516130}]
["JAPAN","JGB2Y / JPGV   0.100 15-Oct-2018",43388,2330200000000,2330200000000,0.1,"Fixed Coupon","Japan","Japanese Yen","JP1023691GA2","JP03690042=",null,42660,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":2330200000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.58399999999999996},0.58399999999999996,0.58599999999999997,-1.2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.15},-0.15,"IS","MAT",43388,100.14700000000001,"JAPAN GOVERNMENT BOND JGB COUPON BEARING 2YR",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":1.9944444444444445},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.58888888888888891},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2333634665619.7354},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":2333625394000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":2279111904796.1602},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2280264787355.3706},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":2330200000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":1812377777.7777777},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":2332012377777.7778},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1372228888888.8889},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":2330200000}]
["JAPAN","TDB / JPGV         20-Nov-2018",43424,2300000000000,2300000000000,0,"Discount/Zero Coupon","Japan","Japanese Yen","JP1747211HB0","JP07210074=",null,43059,"Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":2300000000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.68100000000000005},0.68100000000000005,0.68500000000000005,-1.3,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.14099999999999999},-0.14099999999999999,"IS","MAT",43424,100.0972,"JAPAN - TREASURY DISCOUNT BILL",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":1},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.68611111111111112},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2302227706622.231},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":2302235600000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":2239522702256},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2241017929223.4155},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":2300000000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":2300000000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1578055555555.5557},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["JAPAN","JGB5Y / JPGV   0.200 20-Dec-2018",43454,8214897750000,8214897750000,0.2,"Fixed Coupon","Japan","Japanese Yen","JP1051161DC4","JP01160045=",null,41628,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":8214897750000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.76400000000000001},0.76400000000000001,0.76700000000000002,-1.9,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.14599999999999999},-0.14599999999999999,"IS","MAT",43454,100.26600000000001,"JAPAN GOVERNMENT BOND JGB COUPON BEARING 5YR",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.76944444444444449},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":8236796377650.2949},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":8236749378015},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":7985034317022.8613},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":7991536710654.2617},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":8214897750000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":32357569470.833344},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":8247255319470.833},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":6320907435416.667},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":16429795500}]
["JAPAN","JGBR / JPGV   0.150 15-Jan-2019",43480,62002900000,77878030000,0.15,"Fixed Coupon","Japan","Japanese Yen","JP1130331E13","JP00330084=",null,41654,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":62002900000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.83},0.83,0.83399999999999996,29.4,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.157},0.157,"IS","MAT",43480,99.994,"JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.83888888888888891},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":61999264299.940727},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":61999179826},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":59940807055.776802},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":59995364029.283798},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":62002900000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":189625535.83333331},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":62192525535.833336},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":52013543888.888893},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":93004350}]
["JAPAN","JGBR / JPGV   0.050 15-Feb-2019",43511,13663700000,15306690000,0.05,"Fixed Coupon","Japan","Japanese Yen","JP1140681G24","JP00680086=",null,42415,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":13663700000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.91300000000000003},0.91300000000000003,0.92,20.399999999999999,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":5.8000000000000003E-2},5.8000000000000003E-2,"IS","MAT",43511,99.992000000000004,"JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":3},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.92222222222222228},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":13662692484.207638},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":13662606904},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":13163648499.865921},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":13177602169.558849},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":13663700000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":835003.88888889202},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":13664535003.888889},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":12600967777.777779},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":6831850}]
["JAPAN","JGB10Y / JPGV   1.500 20-Mar-2019",43544,2487717250000,2487717250000,1.5,"Fixed Coupon","Japan","Japanese Yen","JP1103001952","JP03000067=",null,39948,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":2487717250000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.004},1.004,1.0029999999999999,0.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.15},-0.15,"IS","MAT",43544,101.676,"JAPAN GOVERNMENT BOND JGB COUPON BEARING 10YR",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":9.8472222222222214},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.0194444444444444},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2529626201533.4277},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":2529411391110},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":2427830229643.0225},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2430349548614.9595},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":2487717250000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":263698028499.99994},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":2751415278500},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":2536089529861.1108},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":37315758750}]
["JAPAN","JGBR / JPGV   0.050 15-Apr-2019",43570,31457120000,41847370000,0.05,"Fixed Coupon","Japan","Japanese Yen","JP1140701G46","JP00700086=",null,42475,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":31457120000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.08},1.08,1.081,21,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.05},0.05,"IS","MAT",43570,100,"JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":3},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.0888888888888888},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":31457120000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":31457120000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":30098172416.000004},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":30142623563.646904},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":31457120000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":4543806.2222222202},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":31461663806.222221},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":34253308444.444443},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":15728560}]
["JAPAN","JGBR / JPGV   0.150 15-May-2019",43600,55342600000,64624570000,0.15,"Fixed Coupon","Japan","Japanese Yen","JP1130371E55","JP00370084=",null,41774,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":55342600000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.1619999999999999},1.1619999999999999,1.1619999999999999,31.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.15},0.15,"IS","MAT",43600,100,"JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.1722222222222223},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":55342600000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":55342600000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":52770275952},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":52859691252.514847},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":55342600000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":196927418.33333337},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":55539527418.333336},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":64873825555.555557},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":83013900}]
["JAPAN","JGB10Y / JPGV   1.400 20-Jun-2019",43636,2671188550000,2671188550000,1.4,"Fixed Coupon","Japan","Japanese Yen","JP1103021976","JP03020067=",null,40001,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":2671188550000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.2549999999999999},1.2549999999999999,1.256,2.5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.14899999999999999},-0.14899999999999999,"IS","MAT",43636,101.965,"JAPAN GOVERNMENT BOND JGB COUPON BEARING 10YR",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":9.9527777777777775},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.2694444444444444},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2723802936537.2466},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":2723677405007.5},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":2586948799276.1235},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2591562387164.4917},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":2671188550000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":277566170217.77771},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":2948754720217.7778},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":3390925464861.1108},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":37396639699.999992}]
["JAPAN","JGBR / JPGV   0.140 15-Jul-2019",43661,43712240000,53797680000,0.14000000000000001,"Fixed Coupon","Japan","Japanese Yen","JP1130391E77","JP00390084=",null,41835,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":43712240000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.329},1.329,1.331,31.6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.14000000000000001},0.14000000000000001,"IS","MAT",43662,99.998999999999995,"JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.3388888888888888},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":43712240000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":43711802877.599998},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":41388083436.626785},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":41479550039.302574},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":43712240000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":155372728.62222224},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":43867612728.622223},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":58525832444.444443},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":61197136.000000007}]
["JAPAN","JGBR / JPGV   0.050 15-Sep-2019",43723,40832850000,42973820000,0.05,"Fixed Coupon","Japan","Japanese Yen","JP1140751G94","JP00750086=",null,42628,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":40832850000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.496},1.496,1.5049999999999999,22.6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.05},0.05,"IS","MAT",43725,99.998999999999995,"JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":3},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.5055555555555555},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":40832850000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":40832441671.5},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":38389028361.877434},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":38492924137.424568},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":40832850000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":14404922.083333338},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":40847254922.083336},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":61476124166.666664},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":20416425}]
["JAPAN","JGB5Y / JPGV   0.200 20-Sep-2019",43728,5719779600000,5719779600000,0.2,"Fixed Coupon","Japan","Japanese Yen","JP1051201E91","JP01200045=",null,41904,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":5719779600000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.512},1.512,1.5149999999999999,2.5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.14899999999999999},-0.14899999999999999,"IS","MAT",43728,100.53100000000001,"JAPAN GOVERNMENT BOND JGB COUPON BEARING 5YR",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":4.9944444444444445},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.5194444444444444},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":5750167827723.1846},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":5750151629676},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":5402382459113.1963},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":5417201936978.3984},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":5719779600000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":31045692606.666676},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":5750825292606.667},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":8690887336666.666},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":11439559200}]
["JAPAN","JGB2Y / JPGV   0.100 15-Oct-2019",43753,2199500000000,2199500000000,0.1,"Fixed Coupon","Japan","Japanese Yen","JP1023811HA4","JP03810042=",null,43024,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":2199500000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.583},1.583,1.585,1.2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.159},-0.159,"IS","MAT",43753,100.41200000000001,"JAPAN GOVERNMENT BOND JGB COUPON BEARING 2YR",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":1.9972222222222222},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.5888888888888888},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2208570096131.7729},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":2208561940000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":2068715797959.2002},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2074975212331.1797},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":2199500000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":3922441666.6666684},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":2203422441666.6665},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":3494761111111.1108},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":2199500000}]
["JAPAN","JGB2Y / JPGV   0.100 15-Nov-2019",43784,2363300000000,2363300000000,0.1,"Fixed Coupon","Japan","Japanese Yen","JP1023821HB1","JP03820042=",null,43054,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":2363300000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.6659999999999999},1.6659999999999999,1.67,0.9,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.158},-0.158,"IS","MAT",43784,100.434,"JAPAN GOVERNMENT BOND JGB COUPON BEARING 2YR",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":2},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.6722222222222223},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2373517630130.2124},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":2373556722000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":2215382902045.9199},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2222667200803.5234},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":2363300000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":4424622777.7777786},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":2367724622777.7778},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":3951962777777.7778},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":2363300000}]
["JAPAN","JGB2Y / JPGV   0.100 15-Dec-2019",43814,2199100000000,2199100000000,0.1,"Fixed Coupon","Japan","Japanese Yen","JP1023831HC8","JP03830042=",null,43084,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":2199100000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.75},1.75,1.7549999999999999,0.6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.158},-0.158,"IS","MAT",43815,100.45399999999999,"JAPAN GOVERNMENT BOND JGB COUPON BEARING 2YR",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":2},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.7555555555555555},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2209082182709.0552},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":2209083914000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":2054448040020},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2061930211869.3091},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":2199100000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":4300462222.2222223},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":2203400462222.2222},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":3860642222222.2222},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":2199100000}]
["JAPAN","JGBR / JPGV   0.050 15-Jan-2020",43845,7113750000,9595490000,0.05,"Fixed Coupon","Japan","Japanese Yen","JP1130451F16","JP00450084=",null,42019,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":7113750000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.829},1.829,1.833,21,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":5.0999999999999997E-2},5.0999999999999997E-2,"IS","MAT",43845,99.997,"JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.8388888888888888},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":7113619280.6783085},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":7113536587.5},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":6593110250.7585001},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":6618971877.7515898},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":7113750000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":10808947.916666666},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":7124558947.916667},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":13081395833.333332},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":3556875}]
["JAPAN","JGB20Y / JPGV   2.400 20-Mar-2020",43910,1091000000000,1091000000000,2.4,"Fixed Coupon","Japan","Japanese Yen","JP1200451001","JP00450069=",null,36556,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":1091000000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.9590000000000001},1.9590000000000001,1.968,0.3,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.14699999999999999},-0.14699999999999999,"IS","MAT",43913,105.145,"JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":20.138888888888889},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.0194444444444444},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1147240640938.7053},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":1147131950000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":1057242690398},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1060757778839.8396},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":1091000000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":480694600000.00006},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":1571694600000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":2203213888888.8887},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":26184000000}]
["JAPAN","JGB10Y / JPGV   1.300 20-Mar-2020",43910,2747924700000,2747924700000,1.3,"Fixed Coupon","Japan","Japanese Yen","JP1103071A59","JP03070067=",null,40312,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":2747924700000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.984},1.984,1.9930000000000001,0.2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.14699999999999999},-0.14699999999999999,"IS","MAT",43913,102.923,"JAPAN GOVERNMENT BOND JGB COUPON BEARING 10YR",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":9.85},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.0194444444444444},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2828401356497.0293},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":2828246538981},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":2603796893647.4683},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2614086846501.0669},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":2747924700000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":288264934154.16669},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":3036189634154.1665},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":5549281269166.666},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":35723021100}]
["JAPAN","JGBR / JPGV   0.050 15-May-2020",43966,40759490000,40836040000,0.05,"Fixed Coupon","Japan","Japanese Yen","JP1140831H55","JP00830086=",null,42870,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":40759490000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":2.1619999999999999},2.1619999999999999,2.1640000000000001,20,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":5.6000000000000001E-2},5.6000000000000001E-2,"IS","MAT",43966,99.986999999999995,"JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":3},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.1722222222222221},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":40754182394.651993},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":40754191266.300003},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":37229768805.590378},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":37428581383.955261},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":40759490000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":27965538.972222231},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":40787455538.972221},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":88538669944.444443},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":20379745}]
["JAPAN","JGB20Y / JPGV   2.200 22-Jun-2020",44004,1088400000000,1088400000000,2.2000000000000002,"Fixed Coupon","Japan","Japanese Yen","JP1200461000","JP00460069=",null,36636,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":1088400000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":2.2189999999999999},2.2189999999999999,2.222,-0.1,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.14099999999999999},-0.14099999999999999,"IS","MAT",44004,105.33499999999999,"JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":20.172222222222221},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.2749999999999999},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1146499840146.7886},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":1146466140000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":1044705805413.5999},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1049781325089.682},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":1088400000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":446504006666.66663},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":1534904006666.6665},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":2476110000000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":23944800000.000004}]
["JAPAN","JGBR / JPGV   0.050 15-Jul-2020",44027,49398480000,49425060000,0.05,"Fixed Coupon","Japan","Japanese Yen","JP1140851H76","JP00850086=",null,42934,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":49398480000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":2.3290000000000002},2.3290000000000002,2.331,19,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.05},0.05,"IS","MAT",44027,100,"JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":2.9916666666666667},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.338888888888889},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":49398480000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":49398480000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":44796517603.199997},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":45072087064.837891},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":49398480000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":37803559.000000007},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":49436283559},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":115537556000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":24699240}]
["JAPAN","JGB10Y / JPGV   0.800 20-Sep-2020",44094,3196960850000,3196960850000,0.8,"Fixed Coupon","Japan","Japanese Yen","JP1103111AA7","JP03110067=",null,40464,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":3196960850000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":2.4860000000000002},2.4860000000000002,2.4990000000000001,-1.1000000000000001,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.14499999999999999},-0.14499999999999999,"IS","MAT",44097,102.39,"JAPAN GOVERNMENT BOND JGB COUPON BEARING 10YR",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":9.9361111111111118},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.5194444444444444},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3273271133193.7192},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":3273368214315},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":2947864479083.5166},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2966666077011.3613},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":3196960850000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":221371777968.88892},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":3418332627968.8887},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":8054565252638.8887},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":25575686800}]
["JAPAN","JGBR / JPGV   0.050 15-Oct-2020 FRN",44119,6021120000,15460320000,0.05,"Floating Coupon","Japan","Japanese Yen","JP1110321AA3","JP00320082=",null,40466,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":6021120000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":8.1000000000000003E-2},8.1000000000000003E-2,"--","--",{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.06},0.06,"IS","MAT",44119,99.974000000000004,"JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.588888888888889},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":6019562875.7034578},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":6019554508.8000002},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":6000051152.1914883},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":5438904685.4558697},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":6021120000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":26459477.333333332},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":6047579477.333333},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":15588010666.666668},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":3010560}]
["JAPAN","JGBF / JPGV         20-Nov-2020 FRN",44155,790900000000,1499500000000,0,"Floating Coupon","Japan","Japanese Yen","JP11503715B6","JP00370062=",null,38681,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":790900000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.18099999999999999},0.18099999999999999,"--","--",{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.15},-0.15,"IS","MAT",44155,100.404,"JAPAN GOVERNMENT BOND FLOATING RATE NOTE",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":14.986111111111111},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.6861111111111109},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":794095498411.65271},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":794095236000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":788345986491.35999},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":714581702079.43188},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":790900000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":790900000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":2124445277777.7776},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["JAPAN","JGBR / JPGV   0.050 15-Jan-2021",44211,66453830000,66534440000,0.05,"Fixed Coupon","Japan","Japanese Yen","JP1140911J15","JP00910086=",null,43115,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":66453830000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":2.8279999999999998},2.8279999999999998,2.8340000000000001,16.899999999999999,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":4.1000000000000002E-2},4.1000000000000002E-2,"IS","MAT",44211,100.02500000000001,"JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":3},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.838888888888889},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":66470795600.431366},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":66470443457.5},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":58951306893.587601},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":59472671962.08078},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":66453830000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":67745987.805555552},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":66521575987.805557},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":188655039611.11111},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":33226915}]
["JAPAN","JGBR / JPGV   0.050 15-Mar-2021",44270,12323260000,31129640000,0.05,"Fixed Coupon","Japan","Japanese Yen","JP1130591G32","JP00590084=",null,42444,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":12323260000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":2.9950000000000001},2.9950000000000001,2.9950000000000001,17,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":4.4999999999999998E-2},4.4999999999999998E-2,"IS","MAT",44270,100.014,"JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":3.0055555555555555},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":12325110244.344296},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":12324985256.4},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":10848452022.683281},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":10955828957.709887},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":12323260000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":25913077.277777784},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":12349173077.277779},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":37038242555.555557},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":6161630}]
["JAPAN","JGB10Y / JPGV   1.300 20-Mar-2021",44275,5168212000000,5168212000000,1.3,"Fixed Coupon","Japan","Japanese Yen","JP1103131B31","JP03130067=",null,40624,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":5168212000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":2.9510000000000001},2.9510000000000001,2.9569999999999999,-1,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.13400000000000001},-0.13400000000000001,"IS","MAT",44277,104.34099999999999,"JAPAN GOVERNMENT BOND JGB COUPON BEARING 10YR",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":9.9944444444444436},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":3.0194444444444444},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":5392593543035.4346},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":5392564082920},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":4756025818572.123},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":4796994576491.3936},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":5168212000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":619051304588.88892},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":5787263304588.8887},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":15605129011111.111},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":67186756000.000008}]
["JAPAN","JGBR / JPGV   0.050 15-Jun-2021",44362,29200400000,55508500000,0.05,"Fixed Coupon","Japan","Japanese Yen","JP1130621G69","JP00620084=",null,42536,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":29200400000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":3.2440000000000002},3.2440000000000002,3.2469999999999999,15.9,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.6999999999999998E-2},3.6999999999999998E-2,"IS","MAT",44362,100.041,"JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":3.2555555555555555},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":29212748535.098537},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":29212372164},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":25421774751.999363},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":25714135784.515068},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":29200400000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":65052002.222222239},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":29265452002.222221},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":95063524444.444443},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":14600200}]
["JAPAN","JGB10Y / JPGV   1.200 20-Jun-2021",44367,5157987000000,5157987000000,1.2,"Fixed Coupon","Japan","Japanese Yen","JP1103151B69","JP03150067=",null,40714,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":5157987000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":3.206},3.206,3.2109999999999999,-2.2999999999999998,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.14199999999999999},-0.14199999999999999,"IS","MAT",44368,104.405,"JAPAN GOVERNMENT BOND JGB COUPON BEARING 10YR",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":3.2694444444444444},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":5384986285407.582},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":5385196327350},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":4694598750330.6357},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":4744305924470.2295},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":5157987000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":586119256100},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":5744106256100},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":16863751941666.666},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":61895844000}]
["JAPAN","JGBF / JPGV         20-Jul-2021 FRN",44397,947300000000,1151200000000,0,"Floating Coupon","Japan","Japanese Yen","JP1150411674","JP00410062=",null,38923,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":947300000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.34699999999999998},0.34699999999999998,"--","--",{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.31},-0.31,"IS","MAT",44397,101.044,"JAPAN GOVERNMENT BOND FLOATING RATE NOTE",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":14.986111111111111},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":3.3527777777777779},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":957212665206.10242},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":957189812000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":943904017409.43994},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":838929167997.31128},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":947300000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":947300000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":3176086388888.8892},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["JAPAN","JGB10Y / JPGV   1.000 20-Sep-2021",44459,4998150400000,4998150400000,1,"Fixed Coupon","Japan","Japanese Yen","JP1103181BA8","JP03180067=",null,40823,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":4998150400000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":3.4489999999999998},3.4489999999999998,3.456,-1.4,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.13},-0.13,"IS","MAT",44460,103.994,"JAPAN GOVERNMENT BOND JGB COUPON BEARING 10YR",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":9.9527777777777775},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":3.5194444444444444},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":5197510781942.1641},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":5197776526976},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":4480691277314.3906},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":4534490832799.3584},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":4998150400000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":483432213688.88885},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":5481582613688.8887},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":17590712657777.777},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":49981504000}]
["JAPAN","JGBF / JPGV         20-Nov-2021 FRN",44520,819000000000,1175500000000,0,"Floating Coupon","Japan","Japanese Yen","JP11504316B2","JP00430062=",null,39048,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":819000000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.18099999999999999},0.18099999999999999,"--","--",{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.27100000000000002},-0.27100000000000002,"IS","MAT",44522,101.002,"JAPAN GOVERNMENT BOND FLOATING RATE NOTE",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":14.980555555555556},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":3.6861111111111109},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":827233503352.51453},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":827206380000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":821217405808.79993},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":715606094636.53992},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":819000000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":819000000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":3018925000000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["JAPAN","JGB5Y / JPGV   0.100 20-Dec-2021",44550,7625800000000,7625800000000,0.1,"Fixed Coupon","Japan","Japanese Yen","JP1051301GC9","JP01300045=",null,42724,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":7625800000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":3.7589999999999999},3.7589999999999999,3.7629999999999999,-0.2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.11799999999999999},-0.11799999999999999,"IS","MAT",44550,100.825,"JAPAN GOVERNMENT BOND JGB COUPON BEARING 5YR",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":3.7694444444444444},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":7688640900366.9463},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":7688712850000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":6532637985874},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":6632256490845.1055},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":7625800000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":37895989444.444443},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":7663695989444.4443},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":28745029444444.445},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":7625800000}]
["JAPAN","JGBR / JPGV   0.050 15-Mar-2022",44635,206976840000,207580600000,0.05,"Fixed Coupon","Japan","Japanese Yen","JP1130711H36","JP00710084=",null,42809,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":206976840000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":3.9929999999999999},3.9929999999999999,3.9929999999999999,16,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":4.3999999999999997E-2},4.3999999999999997E-2,"IS","MAT",44635,100.023,"JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":4.0055555555555555},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":207026528703.51782},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":207024444673.20001},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":173958500369.99649},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":176962423314.29962},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":206976840000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":21272619.666666683},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":206998112619.66666},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":829057231333.33337},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":103488420}]
["JAPAN","JGBR / JPGV   0.050 15-Apr-2022 FRN",44666,49577350000,72641400000,0.05,"Floating Coupon","Japan","Japanese Yen","JP1118011C41","JP08010082=",null,41015,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":49577350000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.4390000000000001},1.4390000000000001,"--","--",{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.06},0.06,"IS","MAT",44666,99.998999999999995,"JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":9.9972222222222218},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":4.0888888888888886},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":49557109282.814743},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":49576854226.5},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":46723210497.222656},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":42223653919.952774},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":49577350000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":7161172.7777777743},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":49584511172.777779},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":202716275555.55554},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":24788675}]
["JAPAN","JGB10Y / JPGV   0.800 20-Jun-2022",44732,5222543750000,5222543750000,0.8,"Fixed Coupon","Japan","Japanese Yen","JP1103241C78","JP03240067=",null,41095,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":5222543750000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":4.1970000000000001},4.1970000000000001,4.1989999999999998,0,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.115},-0.115,"IS","MAT",44732,103.925,"JAPAN GOVERNMENT BOND JGB COUPON BEARING 10YR",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":9.9583333333333339},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":4.2694444444444448},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":5427184255402.3115},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":5427528592187.5},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":4516355092131.0625},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":4599742815016.0703},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":5222543750000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":19613553194.444469},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":5242157303194.4443},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":22297360399305.559},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":41780350000}]
["JAPAN","JGBR / JPGV   0.050 15-Jul-2022 FRN",44757,15970790000,23505320000,0.05,"Floating Coupon","Japan","Japanese Yen","JP1118021C72","JP08020082=",null,41107,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":15970790000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.6890000000000001},1.6890000000000001,"--","--",{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.06},0.06,"IS","MAT",44757,99.995999999999995,"JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":9.9944444444444436},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":4.3388888888888886},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":15963871536.443424},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":15970151168.4},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":14891207755.462896},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":13469166968.657087},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":15970790000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":4303240.6388888881},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":15975093240.638889},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":69295483277.777771},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":7985395}]
["JAPAN","JGB20Y / JPGV   1.900 20-Sep-2022",44824,1237300000000,1237300000000,1.9,"Fixed Coupon","Japan","Japanese Yen","JP12005812A4","JP00580069=",null,37550,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":1237300000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":4.3220000000000001},4.3220000000000001,4.3259999999999996,-0.1,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.115},-0.115,"IS","MAT",44824,109.15300000000001,"JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":19.913888888888888},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":4.5194444444444448},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1350335454809.1086},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":1350550069000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":1117066973071.28},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1137265492763.7979},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":1237300000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":16913203611.111124},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":1254213203611.1111},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":5591908611111.1113},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":23508700000}]
["JAPAN","JGBF / JPGV         20-Nov-2022 FRN",44885,1050600000000,1534100000000,0,"Floating Coupon","Japan","Japanese Yen","JP11504717B1","JP00470062=",null,39406,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":1050600000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.18099999999999999},0.18099999999999999,"--","--",{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.33100000000000002},-0.33100000000000002,"IS","MAT",44886,101.56100000000001,"JAPAN GOVERNMENT BOND FLOATING RATE NOTE",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":15},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":4.6861111111111109},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1067050376963.6716},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":1066999866000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":1059274786970.1599},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":887370258577.21326},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":1050600000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":1050600000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":4923228333333.333},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["JAPAN","JGBR / JPGV   0.050 15-Dec-2022",44910,12715760000,12854640000,0.05,"Fixed Coupon","Japan","Japanese Yen","JP1130801HC1","JP00800084=",null,43084,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":12715760000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":4.7409999999999997},4.7409999999999997,4.7439999999999998,15.1,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.4000000000000002E-2},3.4000000000000002E-2,"IS","MAT",44910,100.072,"JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":4.7555555555555555},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":12725425821.016556},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":12724915347.200001},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":10311762400.756992},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":10562741378.307392},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":12715760000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":6075307.5555555569},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":12721835307.555555},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":60470503111.111115},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":6357880}]
["JAPAN","JGB20Y / JPGV   1.700 20-Dec-2022",44915,1211000000000,1211000000000,1.7,"Fixed Coupon","Japan","Japanese Yen","JP12005912C8","JP00590069=",null,37610,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":1211000000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":4.5910000000000002},4.5910000000000002,4.5940000000000003,-0.3,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.115},-0.115,"IS","MAT",44915,108.70099999999999,"JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":20},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":4.7694444444444448},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1316179392679.0144},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":1316369109999.9998},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":1074631086639.6},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1097790063212.7212},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":1211000000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":19957952777.77779},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":1230957952777.7778},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":5775797222222.2227},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":20587000000}]
["JAPAN","JGB10Y / JPGV   0.600 20-Mar-2023",45005,8226931950000,8226931950000,0.6,"Fixed Coupon","Japan","Japanese Yen","JP1103281D37","JP03280067=",null,41354,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":8226931950000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":4.9370000000000003},4.9370000000000003,4.9359999999999999,0.9,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.104},-0.104,"IS","MAT",45005,103.55,"JAPAN GOVERNMENT BOND JGB COUPON BEARING 10YR",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":9.9972222222222218},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":5.0194444444444448},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":8518558316847.0264},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":8518988034225},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":6836658277226.2471},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":7011971176149.5371},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":8226931950000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":60193718767.500031},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":8287125668767.5},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":41294627871250},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":49361591700}]
["JAPAN","JGBR / JPGV   0.050 15-Jul-2023 FRN",45122,157782730000,296633940000,0.05,"Floating Coupon","Japan","Japanese Yen","JP1110431D72","JP00430082=",null,41471,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":157782730000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.33100000000000002},0.33100000000000002,"--","--",{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.06},0.06,"IS","MAT",45125,99.995999999999995,"JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":9.9972222222222218},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":5.3388888888888886},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":157698651512.20541},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":157776418690.79999},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":155687458907.3338},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":127952089829.05035},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":157782730000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":121405045.02777778},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":157904135045.02777},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":842384464055.55554},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":78891365}]
["JAPAN","JGBR / JPGV   0.050 15-Oct-2023 FRN",45214,291064610000,666050090000,0.05,"Floating Coupon","Japan","Japanese Yen","JP1110441DA3","JP00440082=",null,41562,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":291064610000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":8.1000000000000003E-2},8.1000000000000003E-2,"--","--",{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.06},0.06,"IS","MAT",45215,99.998000000000005,"JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":5.5888888888888886},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":290902258285.96387},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":291058788707.79999},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":290115758232.38672},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":233734224290.02081},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":291064610000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":260341123.38888887},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":291324951123.38892},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1626727764777.7776},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":145532305}]
["JAPAN","JGBR / JPGV   0.050 15-Feb-2024 FRN",45337,119222570000,235454230000,0.05,"Floating Coupon","Japan","Japanese Yen","JP1110461E25","JP00460082=",null,41687,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":119222570000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.41399999999999998},0.41399999999999998,"--","--",{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.06},0.06,"IS","MAT",45337,99.995000000000005,"JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":9.9944444444444436},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":5.9222222222222225},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":119152110138.30284},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":119216608871.5},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":117242381828.58797},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":94497222627.794189},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":119222570000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":126508393.72222225},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":119349078393.72223},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":706062553444.44446},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":59611285}]
["JAPAN","JGBR / JPGV   0.050 15-Apr-2024 FRN",45397,132416040000,265734610000,0.05,"Floating Coupon","Japan","Japanese Yen","JP1110481E47","JP00480082=",null,41744,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":132416040000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":8.1000000000000003E-2},8.1000000000000003E-2,"--","--",{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.06},0.06,"IS","MAT",45397,99.998000000000005,"JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":6.0888888888888886},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":132335584533.53777},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":132413391679.2},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":131984372290.15939},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":104271453732.04066},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":132416040000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":151542801.33333331},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":132567582801.33333},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":806266554666.66663},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":66208020}]
["JAPAN","JGB10Y / JPGV   0.600 20-Jun-2024",45463,7971414400000,7971414400000,0.6,"Fixed Coupon","Japan","Japanese Yen","JP1103341E67","JP03340067=",null,41810,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":7971414400000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":6.1539999999999999},6.1539999999999999,6.157,-1.2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-7.8E-2},-7.8E-2,"IS","MAT",45463,104.27200000000001,"JAPAN GOVERNMENT BOND JGB COUPON BEARING 10YR",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":6.2694444444444448},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":8311216690952.4922},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":8311953223168},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":6265882817752.9648},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":6524435067291.7979},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":7971414400000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":118109790026.6667},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":8089524190026.667},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":49976339724444.445},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":47828486400}]
["JAPAN","JGB10Y / JPGV   0.500 20-Sep-2024",45555,7420550700000,7420550700000,0.5,"Fixed Coupon","Japan","Japanese Yen","JP1103351E98","JP03350067=",null,41904,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":7420550700000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":6.407},6.407,6.4119999999999999,-1.3,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-7.0000000000000007E-2},-7.0000000000000007E-2,"IS","MAT",45555,103.735,"JAPAN GOVERNMENT BOND JGB COUPON BEARING 10YR",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":9.9944444444444436},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":6.5194444444444448},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":7697031723377.9277},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":7697708268645},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":5724939593556.6592},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":5981371219485.2363},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":7420550700000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":100898876879.16669},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":7521449576879.167},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":48377868035833.336},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":37102753500}]
["JAPAN","JGB10Y / JPGV   0.500 20-Dec-2024",45646,2868253400000,2868253400000,0.5,"Fixed Coupon","Japan","Japanese Yen","JP1103361EC6","JP03360067=",null,41995,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":2868253400000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":6.6559999999999997},6.6559999999999997,6.6609999999999996,-1.1000000000000001,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-6.2E-2},-6.2E-2,"IS","MAT",45646,103.822,"JAPAN GOVERNMENT BOND JGB COUPON BEARING 10YR",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":9.9944444444444436},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":6.7694444444444448},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2977637326197.6069},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":2977878044948},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":2185047794261.0447},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2292121266690.9082},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":2868253400000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":42585595619.44445},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":2910838995619.4443},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":19416482043888.891},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":14341267000}]
["JAPAN","JGBR / JPGV   0.050 15-Mar-2025 FRN",45731,39387700000,90807660000,0.05,"Floating Coupon","Japan","Japanese Yen","JP1110591F35","JP00590082=",null,42079,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":39387700000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.497},0.497,"--","--",{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.06},0.06,"IS","MAT",45733,99.994,"JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":9.9972222222222218},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":7.0055555555555555},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":39360172878.605721},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":39385336738},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":38602356243.64856},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":29922249170.448727},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":39387700000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":63129730.277777784},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":39450829730.277779},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":275932720555.55554},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":19693850}]
["JAPAN","JGBR / JPGV   0.050 15-May-2025 FRN",45792,73126350000,127849690000,0.05,"Floating Coupon","Japan","Japanese Yen","JP1110611F56","JP00610082=",null,42139,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":73126350000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.16400000000000001},0.16400000000000001,"--","--",{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.06},0.06,"IS","MAT",45792,99.998000000000005,"JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":7.1722222222222225},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":73074030505.857117},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":73124887473},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":72645188211.177124},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":55191694024.186264},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":73126350000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":123299151.25000001},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":73249649151.25},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":524478432500},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":36563175}]
["JAPAN","JGB20Y / JPGV   1.900 20-Jun-2025",45828,923900000000,923900000000,1.9,"Fixed Coupon","Japan","Japanese Yen","JP1200781563","JP00780069=",null,38530,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":923900000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":6.8289999999999997},6.8289999999999997,6.8319999999999999,0.2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-3.7999999999999999E-2},-3.7999999999999999E-2,"IS","MAT",45828,114.125,"JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":19.980555555555554},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":7.2694444444444448},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1054265473979.1085},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":1054400875000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":766380731985},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":805579941398.56677},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":923900000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":60902974722.222229},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":984802974722.22217},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":6716239722222.2227},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":17554100000}]
["JAPAN","JGBR / JPGV   0.050 15-Sep-2025 FRN",45915,65221380000,132606630000,0.05,"Floating Coupon","Japan","Japanese Yen","JP1110651F99","JP00650082=",null,42262,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":65221380000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.497},0.497,"--","--",{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.06},0.06,"IS","MAT",45916,99.994,"JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":7.5055555555555555},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":65172552403.679466},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":65217466717.199997},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":63920943478.862061},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":48587344181.523842},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":65221380000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":120840723.50000001},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":65342220723.5},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":489522691000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":32610690}]
["JAPAN","JGBR / JPGV   0.050 15-Oct-2025 FRN",45945,58129230000,130999050000,0.05,"Floating Coupon","Japan","Japanese Yen","JP1110661FA1","JP00660082=",null,42292,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":58129230000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":8.1000000000000003E-2},8.1000000000000003E-2,"--","--",{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.06},0.06,"IS","MAT",45945,99.998000000000005,"JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":7.5888888888888886},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":58085229821.704384},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":58128067415.400002},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":57939732476.974106},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":43162965818.28434},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":58129230000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":110122596.83333333},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":58239352596.833336},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":441136267666.66663},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":29064615}]
["JAPAN","JGB20Y / JPGV   2.100 20-Dec-2025",46011,1001600000000,1001600000000,2.1,"Fixed Coupon","Japan","Japanese Yen","JP12008315C1","JP00830069=",null,38706,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":1001600000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":7.226},7.226,7.234,0.3,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-2.5999999999999999E-2},-2.5999999999999999E-2,"IS","MAT",46013,116.55,"JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":20},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":7.7694444444444448},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1167231443359.9927},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":1167364800000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":829949678208},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":878211774707.64294},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":1001600000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":83491706666.666687},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":1085091706666.6667},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":7781875555555.5557},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":21033600000}]
["JAPAN","JGB10Y / JPGV   0.100 20-Mar-2026",46101,8076650000000,8076650000000,0.1,"Fixed Coupon","Japan","Japanese Yen","JP1103421G35","JP03420067=",null,42451,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":8076650000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":7.9809999999999999},7.9809999999999999,7.99,0,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.02},-0.02,"IS","MAT",46104,100.965,"JAPAN GOVERNMENT BOND JGB COUPON BEARING 10YR",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":9.9944444444444436},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":8.0194444444444439},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":8154444445014.8975},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":8154589672500},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":5551318465451.1006},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":5960668021591.5811},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":8076650000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":34078975972.222221},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":8110728975972.2227},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":64770245972222.219},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":8076650000}]
["JAPAN","JGB20Y / JPGV   2.300 20-Jun-2026",46193,1886800000000,1886800000000,2.2999999999999998,"Fixed Coupon","Japan","Japanese Yen","JP1200881660","JP00880069=",null,38894,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":1886800000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":7.6109999999999998},7.6109999999999998,7.6159999999999997,0.6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-1.0999999999999999E-2},-1.0999999999999999E-2,"IS","MAT",46195,119.124,"JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":19.983333333333334},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":8.2694444444444439},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2247564325699.1563},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":2247631632000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":1563362657953.9199},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1666017883696.8391},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":1886800000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":193957798888.88889},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":2080757798888.8889},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":15602787777777.777},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":43396400000}]
["JAPAN","JGBR / JPGV   0.050 15-Sep-2026 FRN",46280,41705450000,82619170000,0.05,"Floating Coupon","Japan","Japanese Yen","JP1110771G93","JP00770082=",null,42628,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":41705450000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.497},0.497,"--","--",{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.06},0.06,"IS","MAT",46280,99.994,"JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":8.5055555555555564},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":41670078142.238136},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":41702947673},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":40873893073.260757},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":29876764080.962776},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":41705450000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":98123655.972222239},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":41803573655.972221},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":354728021944.44446},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":20852725}]
["JAPAN","JGBR / JPGV   0.050 15-Dec-2026 FRN",46371,60254240000,105263530000,0.05,"Floating Coupon","Japan","Japanese Yen","JP1110801GC7","JP00800082=",null,42719,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":60254240000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.247},0.247,"--","--",{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.06},0.06,"IS","MAT",46371,99.997,"JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":8.7555555555555564},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":60201638132.912704},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":60252432372.800003},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":59657138340.956734},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":42744678013.928169},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":60254240000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":149296616.88888893},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":60403536616.888885},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":527559345777.77783},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":30127120}]
["JAPAN","JGB10Y / JPGV   0.100 20-Mar-2027",46466,7706646700000,7706646700000,0.1,"Fixed Coupon","Japan","Japanese Yen","JP1103461H35","JP03460067=",null,42815,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":7706646700000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":8.9710000000000001},8.9710000000000001,8.9789999999999992,0,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.4E-2},1.4E-2,"IS","MAT",46469,100.767,"JAPAN GOVERNMENT BOND JGB COUPON BEARING 10YR",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":9.9972222222222218},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":9.0194444444444439},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":7766383113080.4658},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":7765756680189},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":4979092553069.9785},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":5461263303879.8115},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":7706646700000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":40224414303.611107},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":7746871114303.6113},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":69509671763611.109},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":7706646700}]
["JAPAN","JGBR / JPGV   0.050 15-Jun-2027 FRN",46553,183780480000,184032540000,0.05,"Floating Coupon","Japan","Japanese Yen","JP1110861H69","JP00860082=",null,42901,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":183780480000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.247},0.247,"--","--",{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.06},0.06,"IS","MAT",46553,99.997,"JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":9.2555555555555564},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":183610903117.86304},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":183774966585.60001},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":181959269915.73425},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":127850787492.25363},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":183780480000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":501312309.33333343},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":184281792309.33334},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1700990442666.6667},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":91890240}]
["JAPAN","JGBR / JPGV   0.050 15-Aug-2027 FRN",46614,274001590000,274266040000,0.05,"Floating Coupon","Japan","Japanese Yen","JP1110881H81","JP00880082=",null,42962,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":274001590000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.41399999999999998},0.41399999999999998,"--","--",{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.06},0.06,"IS","MAT",46615,99.995000000000005,"JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":9.4222222222222225},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":273744224985.11908},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":273987889920.5},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":269450650463.4165},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":189377174912.30554},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":274001590000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":770248914.11111116},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":274771838914.11111},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":2581703870222.2222},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":137000795}]
["JAPAN","JGBR / JPGV   0.050 15-Oct-2027 FRN",46675,289870190000,290327770000,0.05,"Floating Coupon","Japan","Japanese Yen","JP1110901HA7","JP00900082=",null,43024,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":289870190000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":8.1000000000000003E-2},8.1000000000000003E-2,"--","--",{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.06},0.06,"IS","MAT",46675,99.998999999999995,"JAPAN GOVERNMENT BOND JGB RETAIL (INDIVIDUAL INVESTORS)",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":9.9972222222222218},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":9.5888888888888886},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":289593117617.92749},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":289867291298.09998},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":288928121274.29413},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":199043942294.08441},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":289870190000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":839013161.05555558},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":290709203161.05554},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":2779533044111.1108},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":144935095}]
["JAPAN","JGB20Y / JPGV   2.100 20-Dec-2027",46741,2882300000000,2882300000000,2.1,"Fixed Coupon","Japan","Japanese Yen","JP12009917C3","JP00990069=",null,39441,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":2882300000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":8.9359999999999999},8.9359999999999999,8.9359999999999999,0.1,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.1E-2},3.1E-2,"IS","MAT",46741,120.14,"JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":19.986111111111111},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":9.7694444444444439},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3463927409091.8818},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":3462795220000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":2225053696563.2002},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2440078155717.5918},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":2882300000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":361320324166.66669},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":3243620324166.6665},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":28158469722222.223},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":60528300000}]
["JAPAN","JGB20Y / JPGV   2.200 20-Sep-2028",47016,1051500000000,1051500000000,2.2000000000000002,"Fixed Coupon","Japan","Japanese Yen","JP12010618A8","JP01060069=",null,39752,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":1051500000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":9.4830000000000005},9.4830000000000005,9.4849999999999994,0.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":6.2E-2},6.2E-2,"IS","MAT",47016,122.337,"JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":19.888888888888889},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":10.519444444444444},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1287146040854.2954},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":1286373555000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":798426338117.40002},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":886560393323.33618},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":1051500000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":155440908333.33334},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":1206940908333.3333},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":11061195833333.332},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":23133000000.000004}]
["JAPAN","JGB20Y / JPGV   1.900 20-Mar-2029",47197,1509000000000,1509000000000,1.9,"Fixed Coupon","Japan","Japanese Yen","JP1201091939","JP01090069=",null,39895,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":1509000000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":10.016999999999999},10.016999999999999,10.016999999999999,1.3,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":8.4000000000000005E-2},8.4000000000000005E-2,"IS","MAT",47198,119.816,"JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":19.991666666666667},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":11.019444444444444},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1809451827112.0791},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":1808023440000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":1083584608060.8},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1221184169351.8877},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":1509000000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":206988691666.66666},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":1715988691666.6667},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":16628341666666.666},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":28671000000}]
["JAPAN","JGB20Y / JPGV   2.200 20-Jun-2029",47289,1267800000000,1267800000000,2.2000000000000002,"Fixed Coupon","Japan","Japanese Yen","JP1201111968","JP01110069=",null,39986,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":1267800000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":10.141},10.141,10.138,1.7,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":9.4E-2},9.4E-2,"IS","MAT",47289,123.464,"JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":19.994444444444444},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":11.269444444444444},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1566964729844.7568},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":1565276592000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":930337795221.11987},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1054448403023.6571},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":1267800000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":208334756666.66669},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":1476134756666.6667},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":14287401666666.666},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":27891600000.000004}]
["JAPAN","JGB20Y / JPGV   2.000 20-Jun-2030",47654,1437900000000,1437900000000,2,"Fixed Coupon","Japan","Japanese Yen","JP1201181A66","JP01180069=",null,40350,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":1437900000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":11.042999999999999},11.042999999999999,11.037000000000001,2.4,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.13800000000000001},0.13800000000000001,"IS","MAT",47654,122.453,"JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":19.997222222222224},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":12.269444444444444},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1763410335070.9282},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":1760751687000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":982992451818.35999},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1146715340150.7629},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":1437900000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":243564283333.33334},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":1681464283333.3333},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":17642234166666.664},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":28758000000}]
["JAPAN","JGB20Y / JPGV   1.600 20-Jun-2030",47654,1736700000000,1736700000000,1.6,"Fixed Coupon","Japan","Japanese Yen","JP1201201A88","JP01200069=",null,40417,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":1736700000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":11.244999999999999},11.244999999999999,11.241,1.9,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.13800000000000001},0.13800000000000001,"IS","MAT",47654,117.629,"JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":19.81388888888889},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":12.269444444444444},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2045394291695.3982},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":2042862843000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":1123983136218.5999},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1319207643034.2427},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":1736700000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":235342146666.66666},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":1972042146666.6667},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":21308344166666.664},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":27787200000}]
["JAPAN","JGB20Y / JPGV   2.100 20-Dec-2030",47837,2594800000000,2594800000000,2.1,"Fixed Coupon","Japan","Japanese Yen","JP1201231AC0","JP01230069=",null,40532,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":2594800000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":11.398},11.398,11.391,1.9,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.15},0.15,"IS","MAT",47837,124.42700000000001,"JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":20},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":12.769444444444444},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3234292502357.6968},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":3228631796000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":1756633987567.6802},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2075655436244.3394},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":2594800000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":488752203333.33337},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":3083552203333.3335},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":33134154444444.441},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":54490800000}]
["JAPAN","JGB30Y / JPGV   2.200 20-May-2031",47988,401700000000,415900000000,2.2000000000000002,"Fixed Coupon","Japan","Japanese Yen","JP1300051156","JP00050068=",null,37036,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":401700000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":11.659000000000001},11.659000000000001,11.648,3.5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.17799999999999999},0.17799999999999999,"IS","MAT",47988,126.039,"JAPAN GOVERNMENT BOND JGB COUPON BEARING 30YR",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":29.986111111111111},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":13.186111111111112},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":507462385243.88098},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":506298663000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":270181218523.32001},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":322379270827.45929},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":401700000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":82948818333.333344},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":484648818333.33337},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":5296860833333.334},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":8837400000}]
["JAPAN","JGB20Y / JPGV   1.800 20-Mar-2032",48293,1747600000000,1747600000000,1.8,"Fixed Coupon","Japan","Japanese Yen","JP1201341C38","JP01340069=",null,40989,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":1747600000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":12.523},12.523,12.516,3.3,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.214},0.214,"IS","MAT",48295,121.571,"JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":19.997222222222224},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":14.019444444444444},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2130002029388.7944},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":2124574796000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":1060332789187.6801},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1307752454463.7957},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":1747600000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":321471020000},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":2069071020000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":24500381111111.109},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":31456800000.000004}]
["JAPAN","JGB20Y / JPGV   1.500 20-Jun-2032",48385,1503800000000,1503800000000,1.5,"Fixed Coupon","Japan","Japanese Yen","JP1201381C70","JP01380069=",null,41120,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":1503800000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":12.972},12.972,12.965999999999999,2.6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.22500000000000001},0.22500000000000001,"IS","MAT",48386,117.619,"JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":19.888888888888889},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":14.269444444444444},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1772751434721.6565},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":1768754522000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":850983175624.64014},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1071272615085.0156},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":1503800000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":236159258333.33331},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":1739959258333.3333},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":21458390555555.555},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":22557000000}]
["JAPAN","JGB20Y / JPGV   1.800 20-Dec-2032",48568,1655800000000,1655800000000,1.8,"Fixed Coupon","Japan","Japanese Yen","JP1201421D22","JP01420069=",null,41330,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":1655800000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":13.17},13.17,13.157,3.4,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.246},0.246,"IS","MAT",48568,122.129,"JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":19.819444444444443},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":14.769444444444444},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2028563481464.0173},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":2022211982000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":956910709882.40002},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1218068197950.9312},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":1655800000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":326937710000},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":1982737710000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":24455246111111.109},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":29804400000.000004}]
["JAPAN","JGB30Y / JPGV   1.700 20-Jun-2033",48750,689900000000,689900000000,1.7,"Fixed Coupon","Japan","Japanese Yen","JP1300111372","JP00110068=",null,37832,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":689900000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":13.638999999999999},13.638999999999999,13.622999999999999,3.4,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.27100000000000002},0.27100000000000002,"IS","MAT",48750,120.94,"JAPAN GOVERNMENT BOND JGB COUPON BEARING 30YR",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":29.888888888888889},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":15.269444444444444},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":837168974980.54944},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":834365060000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":379168857866.40002},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":493889440743.7804},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":689900000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":134517085277.77779},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":824417085277.77783},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":10534389722222.223},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":11728300000}]
["JAPAN","JGB30Y / JPGV   2.400 20-Mar-2034",49023,1138700000000,1138700000000,2.4,"Fixed Coupon","Japan","Japanese Yen","JP1300141445","JP00140068=",null,38097,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":1138700000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":13.654},13.654,13.625999999999999,5.2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.30199999999999999},0.30199999999999999,"IS","MAT",49024,132.04,"JAPAN GOVERNMENT BOND JGB COUPON BEARING 30YR",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":29.916666666666668},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":16.019444444444446},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1511743986640.6577},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":1503539480000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":682366357603.19983},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":891654204469.29907},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":1138700000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":333942753333.33337},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":1472642753333.3335},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":18241341388888.891},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":27328800000}]
["JAPAN","JGB20Y / JPGV   1.200 20-Dec-2034",49298,3989300000000,3989300000000,1.2,"Fixed Coupon","Japan","Japanese Yen","JP1201511EC7","JP01510069=",null,41995,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":3989300000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":15.282999999999999},15.282999999999999,15.263,3.4,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.36299999999999999},0.36299999999999999,"IS","MAT",49298,113.227,"JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":19.994444444444444},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":16.769444444444446},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":4531583132190.8232},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":4516964711000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":1755653843871.48},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2510390266905.6694},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":3989300000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":620868056666.66675},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":4610168056666.667},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":66898344722222.227},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":47871600000}]
["JAPAN","JGB20Y / JPGV   1.200 20-Sep-2035",49572,3822300000000,3822300000000,1.2,"Fixed Coupon","Japan","Japanese Yen","JP1201541F90","JP01540069=",null,42271,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":3822300000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":15.856},15.856,15.831,3.4,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.40300000000000002},0.40300000000000002,"IS","MAT",49572,113.027,"JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":19.988888888888887},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":17.519444444444446},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":4336603058548.2153},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":4320231021000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":1580167698240.96},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2348784699018.4668},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":3822300000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":629277990000.00012},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":4451577990000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":66964572500000.008},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":45867600000}]
["JAPAN","JGB30Y / JPGV   2.500 20-Sep-2035",49572,997100000000,999600000000,2.5,"Fixed Coupon","Japan","Japanese Yen","JP13002015A5","JP00200068=",null,38650,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":997100000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":14.66},14.66,14.613,5.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.373},0.373,"IS","MAT",49572,134.958,"JAPAN GOVERNMENT BOND JGB COUPON BEARING 30YR",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":29.902777777777779},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":17.519444444444446},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1356130364735.0342},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":1345666218000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":556567547764.80005},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":771795543052.57007},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":997100000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":341991451388.88892},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":1339091451388.8889},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":17468638055555.557},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":24927500000}]
["JAPAN","JGB30Y / JPGV   2.500 20-Jun-2036",49846,1222800000000,1225600000000,2.5,"Fixed Coupon","Japan","Japanese Yen","JP1300231675","JP00230068=",null,38918,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":1222800000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":15.257},15.257,15.2,5.6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.40400000000000003},0.40400000000000003,"IS","MAT",49846,135.63800000000001,"JAPAN GOVERNMENT BOND JGB COUPON BEARING 30YR",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":29.916666666666668},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":18.269444444444446},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1673304766246.4727},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":1658581464000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":646382368150.08008},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":934701654019.69556},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":1222800000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":442330916666.66675},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":1665130916666.6667},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":22339876666666.668},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":30570000000}]
["JAPAN","JGB20Y / JPGV   0.700 20-Mar-2037",50119,3294600000000,3294600000000,0.7,"Fixed Coupon","Japan","Japanese Yen","JP1201601H38","JP01600069=",null,42815,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":3294600000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":17.759},17.759,17.742000000000001,1.7,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.495},0.495,"IS","MAT",50122,103.548,"JAPAN GOVERNMENT BOND JGB COUPON BEARING 20YR",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":19.997222222222224},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":19.019444444444446},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3416906104941.2798},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":3411492408000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":988104661053.12},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1718373462145.979},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":3294600000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":350993871666.66669},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":3645593871666.6665},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":62661461666666.672},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":23062199999.999996}]
["JAPAN","JGB30Y / JPGV   2.300 20-Mar-2040",51215,3036300000000,3036300000000,2.2999999999999998,"Fixed Coupon","Japan","Japanese Yen","JP1300321A34","JP00320068=",null,40260,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":3036300000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":17.948},17.948,17.837,5.9,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.53300000000000003},0.53300000000000003,"IS","MAT",51216,134.78700000000001,"JAPAN GOVERNMENT BOND JGB COUPON BEARING 30YR",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":29.991666666666667},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":22.019444444444446},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":4148193377926.7744},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":4092537681000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":1154423029056.48},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2104094559413.2366},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":3036300000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":1272353080833.3335},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":4308653080833.3335},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":66857639166666.672},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":69834900000}]
["JAPAN","JGB30Y / JPGV   2.200 20-Mar-2041",51580,3128100000000,3128100000000,2.2000000000000002,"Fixed Coupon","Japan","Japanese Yen","JP1300341B39","JP00340068=",null,40624,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":3128100000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":18.739999999999998},18.739999999999998,18.617000000000001,5.7,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.55600000000000005},0.55600000000000005,"IS","MAT",51581,133.535,"JAPAN GOVERNMENT BOND JGB COUPON BEARING 30YR",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":29.994444444444444},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":23.019444444444446},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":4236386860013.002},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":4177108335000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":1045947927084.0002},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2090552000936.842},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":3128100000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":1322647571666.667},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":4450747571666.667},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":72007124166666.672},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":68818200000}]
["JAPAN","JGB30Y / JPGV   1.900 20-Jun-2043",52402,2172900000000,2172900000000,1.9,"Fixed Coupon","Japan","Japanese Yen","JP1300391D69","JP00390068=",null,41445,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":2172900000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":20.754999999999999},20.754999999999999,20.609000000000002,3.7,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.59599999999999997},0.59599999999999997,"IS","MAT",52404,128.619,"JAPAN GOVERNMENT BOND JGB COUPON BEARING 30YR",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":25.269444444444446},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2835762401033.6191},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":2794762251000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":474550630219.80005},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1307774391591.7749},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":2172900000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":886368160833.33337},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":3059268160833.3335},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":54907975833333.336},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":41285100000}]
["JAPAN","JGB30Y / JPGV   1.500 20-Dec-2044",52951,2437500000000,2437500000000,1.5,"Fixed Coupon","Japan","Japanese Yen","JP1300451EC6","JP00450068=",null,41995,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":2437500000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":22.472000000000001},22.472000000000001,22.323,3.2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.64900000000000002},0.64900000000000002,"IS","MAT",52951,119.383,"JAPAN GOVERNMENT BOND JGB COUPON BEARING 30YR",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":29.994444444444444},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":26.769444444444446},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2945714066445.3652},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":2909960625000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":294255218399.99982},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1275630269926.1655},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":2437500000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":839820312500},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":3277320312500},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":65250520833333.336},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":36562500000}]
["JAPAN","JGB30Y / JPGV   0.300 20-Jun-2046",53498,2695100000000,2695100000000,0.3,"Fixed Coupon","Japan","Japanese Yen","JP1300511G61","JP00510068=",null,42541,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":2695100000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":26.91},26.91,26.876000000000001,-1.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.77300000000000002},0.77300000000000002,"IS","MAT",53498,89.02,"JAPAN GOVERNMENT BOND JGB COUPON BEARING 30YR",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":28.269444444444446},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2372497222216.1279},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":2399178020000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":-183297200727.99976},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":845391852710.31689},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":2695100000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":197842799166.66669},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":2892942799166.6665},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":76188979722222.219},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":8085300000}]
["JAPAN","JGB30Y / JPGV   0.800 20-Sep-2047",53955,2544800000000,2544800000000,0.8,"Fixed Coupon","Japan","Japanese Yen","JP1300561H93","JP00560068=",null,42998,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":2544800000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":26.173999999999999},26.173999999999999,26.052,0,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.746},0.746,"IS","MAT",53955,101.30200000000001,"JAPAN GOVERNMENT BOND JGB COUPON BEARING 30YR",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":29.519444444444446},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2581088562991.2881},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":2577933296000.0005},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":-121059747580.15988},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":967274452309.35852},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":2544800000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":523606737777.77783},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":3068406737777.7778},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":75121082222222.219},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":20358400000}]
["JAPAN","JGB40Y / JPGV   2.000 20-Mar-2052",55598,1875600000000,1875600000000,2,"Fixed Coupon","Japan","Japanese Yen","JP1400051C51","JP00050054=",null,41046,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":1875600000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":26.009},26.009,25.677,5.3,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.72499999999999998},0.72499999999999998,"IS","MAT",55599,134.78700000000001,"JAPAN GOVERNMENT BOND JGB COUPON BEARING 40YR",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":39.841666666666669},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":34.019444444444446},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2594280993211.1123},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":2528064972000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":-102032702269.91978},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1018811518403.4938},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":1875600000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":1133591800000},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":3009191800000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":63806870000000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":37512000000}]
["JAPAN","JGB40Y / JPGV   0.900 20-Mar-2057",57424,2756400000000,2756400000000,0.9,"Fixed Coupon","Japan","Japanese Yen","JP1400101H56","JP00100054=",null,42884,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":2756400000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":32.707000000000001},32.707000000000001,32.409999999999997,1.2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.89100000000000001},0.89100000000000001,"IS","MAT",57425,100.26,"JAPAN GOVERNMENT BOND JGB COUPON BEARING 40YR",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":39.80833333333333},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":39.019444444444446},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2764545995049.666},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":2763566640000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":-851952323779.19983},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":856214646028.15417},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":546488600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1033617907400360.1},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":2756400000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":873709890000.00012},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":3630109890000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":107553196666666.67},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":24807600000.000004}]
["KOREA","KNHB / KRGV   2.250 31-May-2018",43251,857840430000,912796470000,2.25,"Fixed Coupon","South Korea","South Korean Won","KR101501D355","KR101501D35=",null,41425,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":857840430000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.21299999999999999},0.21299999999999999,0.21099999999999999,21.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.0150000000000001},2.0150000000000001,"IS","MAT",43251,111.2808,"KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.21666666666666667},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":858271938137.81982},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":954611693227.43994},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":946478401601.14209},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":851087799747.92737},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1730398600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":642105416720396.75},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":857840430000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":27343663706.250004},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":885184093706.25},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":185865426500},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":19301409675}]
["KOREA","KNHB / KRGV   3.000 30-Jun-2018",43281,2200000,2200000,3,"Fixed Coupon","South Korea","South Korean Won","KR1017014J64","KR1017014J6=",null,35976,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":2200000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.29299999999999998},0.29299999999999998,0.29099999999999998,-15.3,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.655},1.655,"IS","MAT",43280,179.72979999999998,"KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":20},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.29722222222222222},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2208701.577932924},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":3954055.5999999996},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":3907714.068368},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2183249.6760674459},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1730398600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":642105416720396.75},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":2200000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":1088816.6666666665},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":3288816.6666666665},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":653888.88888888888},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":66000}]
["KOREA","KNHB / KRGV   2.250 31-Aug-2018",43343,788195410000,833170910000,2.25,"Fixed Coupon","South Korea","South Korean Won","KR101501D389","KR101501D38=",null,41517,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":788195410000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.46},0.46,0.46200000000000002,-22.3,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.649},1.649,"IS","MAT",43343,110.9083,"KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.46666666666666667},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":790379660381.69922},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":874174129909.03003},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":858089325918.70374},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":776188042079.62585},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1730398600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":642105416720396.75},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":788195410000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":29557327875.000004},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":817752737875},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":367824524666.66669},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":17734396725}]
["KOREA","KNHB / KRGV         31-Aug-2018",43343,20000000,20000000,0,"Discount/Zero Coupon","South Korea","South Korean Won","KR1017014V84","KR1017014V8=",null,39691,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":20000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.46200000000000002},0.46200000000000002,0.46400000000000002,-110.4,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.76900000000000002},0.76900000000000002,"IS","MAT",43343,99.643199999999993,"KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.46666666666666667},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":19928628.878144726},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":19928639.999999996},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":19560358.732799999},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":19569873.705921952},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1730398600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":642105416720396.75},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":20000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":20000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":9333333.333333334},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["KOREA","KNHB / KRGV         31-Oct-2018",43404,533230000,533230000,0,"Discount/Zero Coupon","South Korea","South Korean Won","KR1017014VA9","KR1017014VA=",null,39752,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":533230000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.627},0.627,0.63,-108,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.84499999999999997},0.84499999999999997,"IS","MAT",43404,99.467800000000011,"KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.6333333333333333},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":530395878.52628714},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":530392149.94000006},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":517089914.81950492},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":517488873.72275591},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1730398600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":642105416720396.75},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":533230000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":533230000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":337712333.33333331},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["KOREA","KNHB / KRGV   2.250 31-Dec-2018",43465,1077491560000,1111693430000,2.25,"Fixed Coupon","South Korea","South Korean Won","KR101501D3C9","KR101501D3C=",null,41639,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":1077491560000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.78600000000000003},0.78600000000000003,0.78400000000000003,-10.4,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.849},1.849,"IS","MAT",43462,110.131,"KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.8},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1080891607290.9747},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":1186652229943.6001},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":1149343883834.1733},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1048017051014.1655},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1730398600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":642105416720396.75},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":1077491560000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":48487120200},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":1125978680200},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":861993248000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":24243560100}]
["KOREA","KNHB / KRGV   3.000 28-Feb-2019",43524,16667000000,16667000000,3,"Fixed Coupon","South Korea","South Korean Won","KR1017014K20","KR1017014K2=",null,36219,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":16667000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.93700000000000006},0.93700000000000006,0.95099999999999996,7.9,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.105},2.105,"IS","MAT",43524,177.02650000000003,"KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":20},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.95833333333333337},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":16807067666.677965},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":29505006755.000004},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":28399159101.822605},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":16199016260.641232},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1730398600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":642105416720396.75},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":16667000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":8579338249.999999},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":25246338250},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":15972541666.666668},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":500010000}]
["KOREA","KNHB / KRGV   2.250 31-May-2019",43616,886312420000,981125520000,2.25,"Fixed Coupon","South Korea","South Korean Won","KR101501D454","KR101501D45=",null,41790,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":886312420000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.2010000000000001},1.2010000000000001,1.2,2.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.1240000000000001},2.1240000000000001,"IS","MAT",43616,108.94069999999999,"KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.2166666666666666},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":887639863866.95984},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":965554954534.93994},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":919169694519.08154},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":847197839436.20374},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1730398600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":642105416720396.75},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":886312420000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":48193237837.500008},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":934505657837.5},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1078346777666.6666},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":19942029450}]
["KOREA","KNHB / KRGV         30-Jun-2019",43646,93822540000,93822540000,0,"Discount/Zero Coupon","South Korea","South Korean Won","KR1017014W67","KR1017014W6=",null,39994,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":93822540000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.286},1.286,1.29,-86.4,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.254},1.254,"IS","MAT",43647,98.396100000000004,"KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.2972222222222223},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":92317997289.031265},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":92317720280.940002},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":87568896749.688446},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":87792773209.356339},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1730398600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":642105416720396.75},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":93822540000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":93822540000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":121708683833.33334},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["KOREA","KNHB / KRGV         31-Jul-2019",43677,40321030000,40321030000,0,"Discount/Zero Coupon","South Korea","South Korean Won","KR1017014W75","KR1017014W7=",null,40025,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":40321030000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.3720000000000001},1.3720000000000001,1.371,-86.5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.2729999999999999},1.2729999999999999,"IS","MAT",43677,98.266100000000009,"KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.3833333333333333},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":39621602217.893997},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":39621903660.830002},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":37447453587.923653},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":37554308408.91098},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1730398600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":642105416720396.75},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":40321030000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":40321030000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":55777424833.333336},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["KOREA","KNHB / KRGV         30-Sep-2019",43738,102956890000,102956890000,0,"Discount/Zero Coupon","South Korea","South Korean Won","KR1017014W91","KR1017014W9=",null,40086,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":102956890000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.534},1.534,1.5369999999999999,-85.9,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.32},1.32,"IS","MAT",43738,97.988199999999992,"KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.5472222222222223},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":100888973813.30139},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":100885603286.98},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":94695262669.290894},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":95022428907.96785},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1730398600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":642105416720396.75},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":102956890000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":102956890000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":159297188138.88889},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["KOREA","KNHB / KRGV   3.000 31-Oct-2019",43769,16666000000,16666000000,3,"Fixed Coupon","South Korea","South Korean Won","KR1017014KA2","KR1017014KA=",null,36464,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":16666000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.609},1.609,1.613,9.5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.2999999999999998},2.2999999999999998,"IS","MAT",43769,174.01669999999999,"KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":20},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.6333333333333333},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":16850934071.067585},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":29001623222},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":27135078751.432079},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":15836918330.985266},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1730398600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":642105416720396.75},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":16666000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":8916310000},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":25582310000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":27221133333.333332},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":499980000}]
["KOREA","KNHB / KRGV         31-Dec-2019",43830,44844030000,44844030000,0,"Discount/Zero Coupon","South Korea","South Korean Won","KR1017014WC3","KR1017014WC=",null,40178,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":44844030000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.782},1.782,1.786,-85.3,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.379},1.379,"IS","MAT",43830,97.563999999999993,"KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.8},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":43752032096.491814},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":43751629429.199997},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":40633013283.486626},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":40808187225.489799},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1730398600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":642105416720396.75},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":44844030000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":44844030000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":80719254000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["KOREA","KNHB / KRGV   2.000 31-Mar-2020",43921,2520046660000,2534225560000,2,"Fixed Coupon","South Korea","South Korean Won","KR101501D538","KR101501D53=",null,42094,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":2520046660000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":2.024},2.024,2.0249999999999999,0.2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.2770000000000001},2.2770000000000001,"IS","MAT",43921,105.4268,"KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.0499999999999998},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2506218634657.3726},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":2656804552144.8799},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":2441709655603.2305},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2318583089586.6069},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1730398600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":642105416720396.75},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":2520046660000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":163803032900},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":2683849692900},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":5166095653000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":50400933200}]
["KOREA","KNHB / KRGV         30-Apr-2020",43951,3513100000,3513100000,0,"Discount/Zero Coupon","South Korea","South Korean Won","KR1017014047","KR101701404=",null,40298,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":3513100000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":2.113},2.113,2.1259999999999999,-84.9,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.4319999999999999},1.4319999999999999,"IS","MAT",43955,97.018199999999993,"KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.1305555555555555},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3408272852.5478997},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":3408346384.1999998},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":3120272947.807416},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3138675676.827105},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1730398600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":642105416720396.75},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":3513100000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":3513100000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":7484854722.2222223},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["KOREA","KNHB / KRGV   1.750 31-Jul-2020",44043,1291656320000,1296133520000,1.75,"Fixed Coupon","South Korea","South Korean Won","KR101501D579","KR101501D57=",null,42216,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":1291656320000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":2.3540000000000001},2.3540000000000001,2.355,-2.6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.2629999999999999},2.2629999999999999,"IS","MAT",44043,103.39540000000001,"KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.3833333333333333},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1276449058170.4312},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":1335513218689.2803},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":1209761294017.4976},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1166203655918.7686},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1730398600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":642105416720396.75},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":1291656320000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":80997615066.666672},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":1372653935066.6667},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":3078447562666.6665},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":22603985600.000004}]
["KOREA","KNHB / KRGV         31-Jul-2020",44043,853490000,853490000,0,"Discount/Zero Coupon","South Korea","South Korean Won","KR1017014070","KR101701407=",null,40390,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":853490000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":2.3639999999999999},2.3639999999999999,2.3650000000000002,-86.9,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.413},1.413,"IS","MAT",44043,96.712199999999996,"KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.3833333333333333},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":825420565.17641461},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":825428955.77999997},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":747376393.72144318},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":752720927.47406352},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1730398600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":642105416720396.75},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":853490000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":853490000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":2034151166.6666667},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["KOREA","KNHB / KRGV         30-Sep-2020",44104,512040000,512040000,0,"Discount/Zero Coupon","South Korea","South Korean Won","KR1017014096","KR101701409=",null,40451,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":512040000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":2.5270000000000001},2.5270000000000001,2.5449999999999999,-88.4,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.411},1.411,"IS","MAT",44109,96.489699999999999,"KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.5472222222222221},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":494087509.9231506},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":494065859.88},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":444125682.76332957},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":447721892.53520888},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1730398600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":642105416720396.75},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":512040000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":512040000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1304279666.6666665},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["KOREA","KNHB / KRGV         28-Feb-2021",44255,254440000,254440000,0,"Discount/Zero Coupon","South Korea","South Korean Won","KR1017014120","KR101701412=",null,40602,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":254440000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":2.9329999999999998},2.9329999999999998,2.9460000000000002,-80.2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.51},1.51,"IS","MAT",44257,95.656700000000001,"KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.9583333333333335},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":243405341.61143142},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":243388907.47999999},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":214834520.85444641},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":217107629.45730838},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1730398600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":642105416720396.75},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":254440000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":254440000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":752718333.33333337},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["KOREA","KNHB / KRGV   1.500 31-Mar-2021",44286,1038768190000,1041064940000,1.5,"Fixed Coupon","South Korea","South Korean Won","KR101501D637","KR101501D63=",null,42460,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":1038768190000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":3.0110000000000001},3.0110000000000001,3.0110000000000001,7,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.4009999999999998},2.4009999999999998,"IS","MAT",44286,100.206,"KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":3.05},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1011556103516.9747},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":1040908052471.4},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":915541086631.74475},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":901643302881.5791},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1730398600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":642105416720396.75},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":1038768190000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":66221472112.500008},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":1104989662112.5},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":3168242979500},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":15581522850}]
["KOREA","KRILB / KRGV   1.500 10-Jun-2021",44357,3374051000000,5086051000000,1.5,"Fixed Coupon","South Korea","South Korean Won","KR1035037160","KR103503716=",null,40704,"Senior Unsecured","Bond","Y",null,1.0967358014949804,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":3700442527769.9399},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":3.1469999999999998},3.1469999999999998,3.15,-139.4,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.96},0.96,"IS","MAT",44357,102.105,"KOREA, REPUBLIC OF (SOUTH KOREA) - INFLATION PROTECTED BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":3.2416666666666667},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3763921724425.8984},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":3778336842979.4976},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":3302719801185.2383},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3325544446077.2461},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1730398600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":642105416720396.75},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":3700442527769.9399},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":524075172995.41766},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":4224517700765.3574},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":11995601194187.555},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":55506637916.549095}]
["KOREA","KNHB / KRGV   1.250 31-Oct-2021",44500,1268176330000,1272212380000,1.25,"Fixed Coupon","South Korea","South Korean Won","KR101501D6A6","KR101501D6A=",null,42674,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":1268176330000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":3.5840000000000001},3.5840000000000001,3.5840000000000001,1.2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.4569999999999999},2.4569999999999999,"IS","MAT",44498,97.411699999999996,"KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":3.6333333333333333},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1215586620135.47},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":1235352122050.6101},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":1058252041833.4344},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1060214872367.844},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1730398600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":642105416720396.75},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":1268176330000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":76618986604.166672},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":1344795316604.1667},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":4607707332333.333},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":15852204125}]
["KOREA","KNHB / KRGV   1.750 31-Jan-2022",44592,1002507720000,1006620780000,1.75,"Fixed Coupon","South Korea","South Korean Won","KR101501D710","KR101501D71=",null,42766,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":1002507720000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":3.8330000000000002},3.8330000000000002,3.8290000000000002,-1.1000000000000001,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.4870000000000001},2.4870000000000001,"IS","MAT",44589,99.129300000000001,"KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":3.8833333333333333},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":975476600882.99329},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":993778885281.95996},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":841412706590.52991},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":843962697046.25854},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1730398600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":642105416720396.75},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":1002507720000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":1461990425.0000026},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":1003969710425},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":3893071646000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":17543885100}]
["KOREA","KNHB / KRGV   1.750 31-May-2022",44712,1122645820000,1130988260000,1.75,"Fixed Coupon","South Korea","South Korean Won","KR101501D751","KR101501D75=",null,42886,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":1122645820000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":4.1609999999999996},4.1609999999999996,4.1609999999999996,1.5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.5640000000000001},2.5640000000000001,"IS","MAT",44712,98.021200000000007,"KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":4.2166666666666668},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1086558673189.405},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":1100430904513.8401},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":917275184766.55652},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":929036068975.89026},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1730398600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":642105416720396.75},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":1122645820000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":8185959104.1666737},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":1130831779104.1667},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":4733823207666.667},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":19646301850}]
["KOREA","KNHB / KRGV   1.750 30-Sep-2022",44834,1327562150000,1342674540000,1.75,"Fixed Coupon","South Korea","South Korean Won","KR101501D793","KR101501D79=",null,43008,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":1327562150000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":4.4859999999999998},4.4859999999999998,4.4889999999999999,6.7,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.641},2.641,"IS","MAT",44834,96.857800000000012,"KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":4.5472222222222225},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1277498678314.9221},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":1285847492122.7002},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":1055115018136.2028},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1079695107424.2542},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1730398600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":642105416720396.75},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":1327562150000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":17359718947.569458},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":1344921868947.5693},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":6036720109861.1113},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":23232337625.000004}]
["KOREA","KNHB / KRGV   1.750 31-Jan-2023",44957,1189345150000,1191350750000,1.75,"Fixed Coupon","South Korea","South Korean Won","KR101501D819","KR101501D81=",null,43131,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":1189345150000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":4.8150000000000004},4.8150000000000004,4.819,13.7,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.72},2.72,"IS","MAT",44957,95.657900000000012,"KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":4.8833333333333337},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1137248648036.8823},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":1137702594241.8501},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":918581074590.86975},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":949992543568.38477},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1730398600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":642105416720396.75},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":1189345150000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":22548001802.083347},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":1211893151802.0833},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":5807968815833.334},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":20813540125.000004}]
["KOREA","KNHB / KRGV         31-Mar-2024",45382,20000000,20000000,0,"Discount/Zero Coupon","South Korea","South Korean Won","KR101701D435","KR101701D43=",null,41729,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":20000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":5.992},5.992,5.9960000000000004,-74.900000000000006,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.8560000000000001},1.8560000000000001,"IS","MAT",45383,89.476299999999995,"KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":6.05},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":17894145.452032104},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":17895260},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":13606124.083199998},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":14174291.060816912},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1730398600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":642105416720396.75},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":20000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":20000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":121000000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["KOREA","KNHB / KRGV         31-Aug-2024",45535,20000000,20000000,0,"Discount/Zero Coupon","South Korea","South Korean Won","KR101701D484","KR101701D48=",null,41882,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":20000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":6.4050000000000002},6.4050000000000002,6.4139999999999997,-77,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.8520000000000001},1.8520000000000001,"IS","MAT",45537,88.809400000000011,"KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":6.4666666666666668},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":17762066.790152181},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":17761880.000000004},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":13211286.344000002},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":13845522.672037642},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1730398600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":642105416720396.75},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":20000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":20000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":129333333.33333333},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["KOREA","KNHB / KRGV         31-Dec-2024",45657,20000000,20000000,0,"Discount/Zero Coupon","South Korea","South Korean Won","KR101701D4C5","KR101701D4C=",null,42004,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":20000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":6.7309999999999999},6.7309999999999999,6.7380000000000004,-74.099999999999994,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.8939999999999999},1.8939999999999999,"IS","MAT",45657,88.017099999999985,"KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":6.8},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":17604327.439190235},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":17603419.999999996},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":12863875.199199999},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":13548923.539347682},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1730398600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":642105416720396.75},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":20000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":20000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":136000000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["KOREA","KNHB / KRGV         31-May-2025",45808,25000000,25000000,0,"Discount/Zero Coupon","South Korea","South Korean Won","KR101701D559","KR101701D55=",null,42155,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":25000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":7.1470000000000002},7.1470000000000002,7.1529999999999996,-76.5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.89},1.89,"IS","MAT",45810,87.361000000000004,"KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":7.2166666666666668},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":21840231.351730701},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":21840250},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":15596559.330000002},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":16541318.795225266},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1730398600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":642105416720396.75},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":25000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":25000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":180416666.66666666},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["KOREA","KTB / KRGV   2.250 10-Jun-2025",45818,15096000000000,15232000000000,2.25,"Fixed Coupon","South Korea","South Korean Won","KR103501G562","KR103501G56=",null,42165,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":15096000000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":6.5830000000000002},6.5830000000000002,6.5830000000000002,5.7,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.6909999999999998},2.6909999999999998,"IS","MAT",45818,97.691599999999994,"KOREA, REPUBLIC OF (SOUTH KOREA) - T-BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":7.2416666666666663},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":14663215042924.352},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":14747523936000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":10864205933172.479},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":11344812816279.818},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1730398600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":642105416720396.75},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":15096000000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":1168996499999.9998},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":16264996500000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":109320200000000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":339660000000}]
["KOREA","KNHB / KRGV         31-Oct-2025",45961,20000000,20000000,0,"Discount/Zero Coupon","South Korea","South Korean Won","KR101701D5A6","KR101701D5A=",null,42308,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":20000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":7.556},7.556,7.5620000000000003,-76.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.9059999999999999},1.9059999999999999,"IS","MAT",45961,86.575699999999998,"KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":7.6333333333333337},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":17315639.361942846},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":17315140},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":12081812.086399999},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":12906337.379589589},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1730398600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":642105416720396.75},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":20000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":20000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":152666666.66666669},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["KOREA","KRILB / KRGV   1.000 10-Jun-2026",46183,3813020000000,3813020000000,1,"Fixed Coupon","South Korea","South Korean Won","KR103503G667","KR103503G66=",null,42531,"Senior Unsecured","Bond","Y",null,1.0256977840319841,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":3911006164469.6357},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":7.8230000000000004},7.8230000000000004,7.8230000000000004,-85.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.829},1.829,"IS","MAT",46183,93.939599999999984,"KOREA, REPUBLIC OF (SOUTH KOREA) - INFLATION PROTECTED BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":8.2416666666666671},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3665035651190.0479},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":3673983546878.1177},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":2524320615389.0166},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2702228134650.3896},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1730398600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":642105416720396.75},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":3911006164469.6357},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":173713857138.52634},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":4084720021608.1621},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":32233209138837.25},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":39110061644.696358}]
["KOREA","KNHB / KRGV         31-Aug-2026",46265,20000000,20000000,0,"Discount/Zero Coupon","South Korea","South Korean Won","KR101701D682","KR101701D68=",null,42613,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":20000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":8.3840000000000003},8.3840000000000003,8.3870000000000005,-80.599999999999994,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.9079999999999999},1.9079999999999999,"IS","MAT",46265,85.213300000000004,"KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":8.4666666666666668},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":17042497.481035512},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":17042660},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":11327233.542400001},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":12301736.975116959},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1730398600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":642105416720396.75},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":20000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":20000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":169333333.33333334},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["KOREA","KNHB / KRGV         31-Jan-2027",46418,282120000,282120000,0,"Discount/Zero Coupon","South Korea","South Korean Won","KR101701D716","KR101701D71=",null,42766,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":282120000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":8.7959999999999994},8.7959999999999994,8.8030000000000008,-80,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.9339999999999999},1.9339999999999999,"IS","MAT",46419,84.350700000000003,"KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":8.8833333333333329},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":237975820.23767751},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":237970194.84},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":154242761.48749441},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":169058233.62830892},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1730398600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":642105416720396.75},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":282120000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":282120000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":2506166000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["KOREA","KNHB / KRGV         30-Jun-2027",46568,20000000,20000000,0,"Discount/Zero Coupon","South Korea","South Korean Won","KR101701D765","KR101701D76=",null,42916,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":20000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":9.2050000000000001},9.2050000000000001,9.2059999999999995,-79.099999999999994,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.9590000000000001},1.9590000000000001,"IS","MAT",46568,83.492699999999999,"KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":9.2972222222222225},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":16699198.379162695},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":16698540},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":10550137.572000001},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":11676637.80871227},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1730398600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":642105416720396.75},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":20000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":20000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":185944444.44444445},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["KOREA","KNHB / KRGV         31-Dec-2027",46752,20000000,20000000,0,"Discount/Zero Coupon","South Korea","South Korean Won","KR101701D7C8","KR101701D7C=",null,43100,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":20000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":9.6989999999999998},9.6989999999999998,9.7040000000000006,-79,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.978},1.978,"IS","MAT",46752,82.52940000000001,"KOREA, REPUBLIC OF (SOUTH KOREA) - NATIONAL HOUSING BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":9.8000000000000007},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":16506933.083395347},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":16505880.000000002},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":10102258.795200001},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":11321812.188705996},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1730398600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":642105416720396.75},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":20000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":20000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":196000000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["KOREA","KTB / KRGV   4.000 10-Dec-2031",48192,19960560000000,19960560000000,4,"Fixed Coupon","South Korea","South Korean Won","KR10350271C8","KR10350271C=",null,40887,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":19960560000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":10.686},10.686,10.667999999999999,-1,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.7490000000000001},2.7490000000000001,"IS","MAT",48192,115.2589,"KOREA, REPUBLIC OF (SOUTH KOREA) - T-BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":20},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":13.741666666666667},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":22786451628416.215},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":23006321889840},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":13172499661246.787},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":15144151994786.271},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1730398600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":642105416720396.75},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":19960560000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":7937649360000.001},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":27898209360000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":274291362000000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":798422400000}]
["KOREA","KTB / KRGV   3.000 10-Dec-2042",52210,20278021600000,20278021600000,3,"Fixed Coupon","South Korea","South Korean Won","KR10350172C8","KR10350172C=",null,41253,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":20278021600000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":17.425999999999998},17.425999999999998,17.408999999999999,2.2000000000000002,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.77},2.77,"IS","MAT",52210,104.87299999999999,"KOREA, REPUBLIC OF (SOUTH KOREA) - T-BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":24.741666666666667},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":21105349241346.434},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":21266169592567.996},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":6442798739764.4023},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":11218869775626.732},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1730398600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":642105416720396.75},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":20278021600000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":12739667070200},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":33017688670200},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":501712051086666.69},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":608340648000}]
["KOREA","KOREA / KRGV   4.250 07-Dec-2021",44537,492056049000,492056049000,4.25,"Fixed Coupon","Eurobond","Euro","XS0277265269","KR027726526=",null,39058,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":492056049000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":3.5059999999999998},3.5059999999999998,3.51,53.2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.27600000000000002},0.27600000000000002,"IS","MAT",44537,114.74299999999999,"KOREA, REPUBLIC OF (SOUTH KOREA)",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":15},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":3.7333333333333334},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":564584446241.39331},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":564599872304.06995},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":485420386212.14722},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":491623078083.57617},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1730398600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":642105416720396.75},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":492056049000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":312291572432.00006},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":804347621432},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1837009249600},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":20912382082.5}]
["KOREA","KOREA / KRGV   5.625 03-Nov-2025",45964,425608000000,425608000000,5.625,"Fixed Coupon","United States","U.S. Dollar","US50064FAE43","KR023431084=","50064FAE4",38658,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":425608000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":6.2},6.2,6.1959999999999997,58.4,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.39},3.39,"CB","MAT",45964,114.92100000000001,"KOREA, REPUBLIC OF (SOUTH KOREA)",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":20.002777777777776},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":7.6388888888888893},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":488693727053.01886},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":489112969680},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":367812953199.35999},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":382920528306.24634},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1730398600000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":642105416720396.75},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":425608000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":91904727500.000015},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":517512727500},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":3251172222222.2222},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":23940450000}]
["LATVIA","LATVIA / LVGV   6.750 04-Jul-2019",43650,4756803,5914735830,6.75,"Fixed Coupon","Latvia","Euro","LV0000590024","LV590024=",null,39633,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":4756803},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.246},1.246,1.246,71.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":4.9000000000000002E-2},4.9000000000000002E-2,"IS","MAT",43650,108.75149999999999,"LATVIA, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":11},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.3083333333333333},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":5173602.9341508895},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":5173094.6145449998},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":4915267.5789560769},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":4917379.8832883071},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":26856599000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":7236260373},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":4756803},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":2731891.4229375003},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":7488694.4229375003},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":6223483.9249999998},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":321084.20250000001}]
["LATVIA","LATVIA / LVGV   1.875 21-Nov-2019",43790,140000000,140000000,1.875,"Fixed Coupon","Latvia","Euro","LV0000570125","LV570125=",null,41782,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":140000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.667},1.667,1.67,71.099999999999994,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":9.8000000000000004E-2},9.8000000000000004E-2,"IS","MAT",43790,103,"LATVIA, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5.4944444444444445},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.6888888888888889},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":144196088.57619986},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":144200000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":134584744},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":135019507.12248316},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":26856599000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":7236260373},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":140000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":8881250},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":148881250},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":236444444.44444445},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":2625000}]
["LATVIA","LATVIA / LVGV   0.250 12-May-2023",45058,70000000,70000000,0.25,"Fixed Coupon","Latvia","Euro","LV0000570158","LV570158=",null,43112,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":70000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":5.1189999999999998},5.1189999999999998,5.1180000000000003,52.1,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.54700000000000004},0.54700000000000004,"IS","MAT",45058,98.49,"LATVIA, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5.333333333333333},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":5.1638888888888888},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":68944292.245773911},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":68943000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":54826231.32},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":56428089.653530881},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":26856599000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":7236260373},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":70000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":238680.55555555556},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":70238680.555555552},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":361472222.22222221},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":175000}]
["LATVIA","LATVIA / LVGV   2.250 15-Feb-2047 MTN",53738,500000000,500000000,2.25,"Fixed Coupon","Eurobond","Euro","XS1566190945","LV156619094=",null,42781,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":500000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":21.661999999999999},21.661999999999999,21.367000000000001,65.2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.8740000000000001},1.8740000000000001,"IS","MAT",53738,108.337,"LATVIA, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":28.922222222222221},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":541682324.54682839},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":541685000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":72325781.200000063},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":250713821.56489038},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":26856599000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":7236260373},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":500000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":282625000},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":782625000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":14461111111.111111},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":11250000}]
["LUXEMBOURG","LUXEMB / LUGV   2.125 10-Jul-2023",45117,2000000000,2000000000,2.125,"Fixed Coupon","Eurobond","Euro","LU0945626439","LU094562643=",null,41465,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":2000000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":5.0339999999999998},5.0339999999999998,5.032,12.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.16300000000000001},0.16300000000000001,"IS","MAT",45117,110.393,"LUXEMBOURG, GRAND DUCHY OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":5.3250000000000002},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2207880145.7793527},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":2207860000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":1763285310.3999999},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1808857146.7585413},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":55377600000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":8050000000},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":2000000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":64812500.000000022},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":2064812500},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":10650000000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":42500000}]
["MEXICO","CETES / MXGV         22-Mar-2018",43181,20259192620,20259192620,0,"Discount/Zero Coupon","Mexico","Mexican Peso","MXBIGO000MK8","BI180322=",null,43090,"Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":20259192620},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":2.1999999999999999E-2},2.1999999999999999E-2,2.1000000000000001E-2,19.5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":7.54},7.54,"IS","MAT",43181,99.832999999999998,"MEXICO CERTIFICADOS DE LA TESORERIA",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.25277777777777777},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.5000000000000001E-2},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":20222408676.283012},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":20225359768.3246},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":20207561451.728474},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":20203953841.156269},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":21766928000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":7389389333526},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":20259192620},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":20259192620},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":506479815.5},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["MEXICO","CETES / MXGV         19-Apr-2018",43209,15794606540,15794606540,0,"Discount/Zero Coupon","Mexico","Mexican Peso","MXBIGO000MN2","BI180419=",null,43118,"Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":15794606540},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":9.6000000000000002E-2},9.6000000000000002E-2,9.5000000000000001E-2,21.4,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":7.58},7.58,"IS","MAT",43209,99.248000000000005,"MEXICO CERTIFICADOS DE LA TESORERIA",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.25277777777777777},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.1},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":15679624492.347731},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":15675831098.819202},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":15615635907.399734},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":15622487143.70422},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":21766928000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":7389389333526},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":15794606540},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":15794606540},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1579460654},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["MEXICO","CETES / MXGV         31-May-2018",43251,13806095540,13806095540,0,"Discount/Zero Coupon","Mexico","Mexican Peso","MXBIGO000MU7","MXBIGO000MU7=",null,43160,"Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":13806095540},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.21},0.21,0.20499999999999999,25.2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":7.65},7.65,"IS","MAT",43251,98.37,"MEXICO CERTIFICADOS DE LA TESORERIA",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.25},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.21666666666666667},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":13587341794.341436},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":13581056182.698},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":13466975310.763338},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":13480359785.393282},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":21766928000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":7389389333526},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":13806095540},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":13806095540},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":2991320700.3333335},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["MEXICO","BONDED / MXGV   7.560 28-Jun-2018 FRN",43279,34277886200,39532046200,7.56,"Floating Coupon","Mexico","Mexican Peso","MXLDGO0001S9","LD180628=",null,40731,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":34277886200},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":5.8000000000000003E-2},5.8000000000000003E-2,"--","--",{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":7.6520000000000001},7.6520000000000001,"IS","MAT",43279,100.0902,"MEXICO BONOS DE DESARROLLO DEL GOBIERNO FEDERAL CON PAGO MENSUAL DE INTERES",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":6.9749999999999996},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.29166666666666669},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":34269117853.348923},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":34308804853.352398},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":34229208426.092621},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":33897064601.218708},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":21766928000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":7389389333526},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":34277886200},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":8983548415.2959995},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":43261434615.295998},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":9997716808.333334},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":2591408196.7199998}]
["MEXICO","CETES / MXGV         16-Aug-2018",43328,80127990910,80127990910,0,"Discount/Zero Coupon","Mexico","Mexican Peso","MXBIGO000M38","MXBIGO000M38=",null,42964,"Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":80127990910},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.40899999999999997},0.40899999999999997,0.40799999999999997,13.1,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":7.78},7.78,"IS","MAT",43328,96.759,"MEXICO CERTIFICADOS DE LA TESORERIA",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.99722222222222223},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.42499999999999999},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":77616763149.20845},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":77531042724.606903},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":76262634865.632324},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":76423954970.125351},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":21766928000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":7389389333526},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":80127990910},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":80127990910},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":34054396136.75},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["MEXICO","BONDED / MXGV   7.570 27-Sep-2018 FRN",43370,37021192900,37021192900,7.57,"Floating Coupon","Mexico","Mexican Peso","MXLDGO0001U5","LD180927=",null,40822,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":37021192900},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":3.0000000000000001E-3},3.0000000000000001E-3,"--","--",{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":7.6619999999999999},7.6619999999999999,"IS","MAT",43370,100.4979,"MEXICO BONOS DE DESARROLLO DEL GOBIERNO FEDERAL CON PAGO MENSUAL DE INTERES",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":6.9749999999999996},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.53888888888888886},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":37003854971.231216},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":37205521419.449104},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":37201056756.878769},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":36271525717.365608},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":21766928000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":7389389333526},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":37021192900},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":10408189590.229471},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":47429382490.229469},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":19950309507.222221},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":2802504302.5300002}]
["MEXICO","BONDED / MXGV   7.570 11-Apr-2019 FRN",43566,24106066900,24106066900,7.57,"Floating Coupon","Mexico","Mexican Peso","MXLDGO0002I8","LD190411=",null,41745,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":24106066900},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":3.0000000000000001E-3},3.0000000000000001E-3,"--","--",{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":7.6820000000000004},7.6820000000000004,"IS","MAT",43566,100.41030000000001,"MEXICO BONOS DE DESARROLLO DEL GOBIERNO FEDERAL CON PAGO MENSUAL DE INTERES",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":4.9861111111111107},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.0777777777777777},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":24079120763.884548},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":24204974092.490704},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":24202069495.599606},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":23153500666.601337},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":21766928000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":7389389333526},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":24106066900},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":4131210695.6359715},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":28237277595.635971},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":25980983214.444443},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1824829264.3300002}]
["MEXICO","BONDED / MXGV   7.580 05-Dec-2019 FRN",43804,36788773800,36788773800,7.58,"Floating Coupon","Mexico","Mexican Peso","MXLDGO0002N8","LD191205=",null,41984,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":36788773800},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":3.9E-2},3.9E-2,"--","--",{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":7.6980000000000004},7.6980000000000004,"IS","MAT",43804,100.00020000000001,"MEXICO BONOS DE DESARROLLO DEL GOBIERNO FEDERAL CON PAGO MENSUAL DE INTERES",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":4.9833333333333334},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.7277777777777779},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":36720954219.069458},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":36788847377.5476},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":36731456775.638626},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":34535570202.045883},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":21766928000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":7389389333526},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":36788773800},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":8117892579.5386686},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":44906666379.538666},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":63562825843.333336},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":2788589054.0400004}]
["MEXICO","BONDED / MXGV   7.570 26-Dec-2019 FRN",43825,27389847900,27389847900,7.57,"Floating Coupon","Mexico","Mexican Peso","MXLDGO000280","LD191226=",null,41277,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":27389847900},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":2.1999999999999999E-2},2.1999999999999999E-2,"--","--",{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":7.702},7.702,"IS","MAT",43825,100.1317,"MEXICO BONOS DE DESARROLLO DEL GOBIERNO FEDERAL CON PAGO MENSUAL DE INTERES",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":6.9805555555555552},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.7861111111111112},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":27331583849.265858},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":27425920329.684296},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":27401785519.794174},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":25655277246.959148},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":21766928000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":7389389333526},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":27389847900},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":10297943713.948999},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":37687791613.948997},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":48921311665.833336},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":2073411486.0300002}]
["MEXICO","BONDED / MXGV   7.570 30-Jul-2020 FRN",44042,36105425700,36105425700,7.57,"Floating Coupon","Mexico","Mexican Peso","MXLDGO0002T5","LD200730=",null,42222,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":36105425700},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":3.0000000000000001E-3},3.0000000000000001E-3,"--","--",{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":7.7119999999999997},7.7119999999999997,"IS","MAT",44042,100.1698,"MEXICO BONOS DE DESARROLLO DEL GOBIERNO FEDERAL CON PAGO MENSUAL DE INTERES",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":4.9833333333333334},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.3805555555555555},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":35997662662.344505},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":36166732712.8386},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":36162392704.913063},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":33146091257.621616},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":21766928000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":7389389333526},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":36105425700},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":9740752418.8990841},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":45846178118.899086},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":85950971735.833328},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":2733180725.4900002}]
["MEXICO","BONDED / MXGV   7.570 21-Jan-2021 FRN",44217,33093593000,33093593000,7.57,"Floating Coupon","Mexico","Mexican Peso","MXLDGO0002Y5","LD210121=",null,42397,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":33093593000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":2.1999999999999999E-2},2.1999999999999999E-2,"--","--",{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":7.7119999999999997},7.7119999999999997,"IS","MAT",44217,99.950699999999998,"MEXICO BONOS DE DESARROLLO DEL GOBIERNO FEDERAL CON PAGO MENSUAL DE INTERES",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":4.9805555555555552},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.8555555555555556},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":32977116292.235542},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":33077277858.651001},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":33048169854.135387},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":29920335059.825161},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":21766928000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":7389389333526},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":33093593000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":10111204973.931389},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":43204797973.931389},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":94500593344.444443},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":2505184990.0999999}]
["MEXICO","BONDED / MXGV   7.570 13-Jan-2022 FRN",44574,33719000000,33719000000,7.57,"Floating Coupon","Mexico","Mexican Peso","MXLDGO000389","LD220113=",null,42754,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":33719000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":3.0000000000000001E-3},3.0000000000000001E-3,"--","--",{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":7.7309999999999999},7.7309999999999999,"IS","MAT",44574,99.897000000000006,"MEXICO BONOS DE DESARROLLO DEL GOBIERNO FEDERAL CON PAGO MENSUAL DE INTERES",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":4.9833333333333334},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":3.8333333333333335},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":33544621204.101227},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":33684269430},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":33680227317.6684},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":29576395875.629169},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":21766928000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":7389389333526},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":33719000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":85084276.666667506},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":33804084276.666668},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":129256166666.66667},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":2552528300}]
["MEXICO","UDIBON / MXGV   4.000 30-Nov-2028",47087,69432995711,69432995711,4,"Fixed Coupon","Mexico","Mexican Unidad de Inversion (UDI)","MX0SGO0000F0","MX281130UD=",null,42832,"Unsecured","Bond","Y","UDI/UF",1,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":69432995711},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":8.5779999999999994},8.5779999999999994,8.5920000000000005,4.2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.69},3.69,"IS","MAT",47087,103.7508,"BONOS DE DESARROLLO DEL GOBIERNO FEDERAL DENOMINADOS EN UDIS",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":11.647222222222222},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":10.713888888888889},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":71309739021.39241},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":72037288514.128189},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":47319854079.160522},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":51180069191.997986},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":21766928000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":7389389333526},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":69432995711},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":19202080702.742111},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":88635076413.742111},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":743897401270.35278},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":2777319828.4400001}]
["MEXICO","UDIBON / MXGV   4.500 22-Nov-2035",49635,148969027001,152828547746,4.5,"Fixed Coupon","Mexico","Mexican Unidad de Inversion (UDI)","MX0SGO000023","MX351122UD=",null,38722,"Unsecured","Bond","Y","UDI/UF",1,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":148969027001},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":12.193},12.193,12.183999999999999,8.1,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.85},3.85,"IS","MAT",49635,109.4872,"BONOS DE DESARROLLO DEL GOBIERNO FEDERAL DENOMINADOS EN UDIS",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":29.880555555555556},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":17.691666666666666},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":161228533449.54242},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":163102016530.63885},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":83553901028.315674},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":102092855391.35042},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":21766928000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":7389389333526},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":148969027001},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":93124263004.000122},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":242093290005.00012},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":2635510369359.3584},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":6703606215.0450001}]
["MEXICO","MXBONO / MXGV   8.000 07-Nov-2047",54003,62032435100,62032435100,8,"Fixed Coupon","Mexico","Mexican Peso","MX0MGO000102","MXBN471107=",null,42804,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":62032435100},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":11.04},11.04,10.875,16.899999999999999,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":7.88},7.88,"IS","MAT",54003,103.3541,"MEXICO BONOS DE DESARROLLO DEL GOBIERNO FEDERAL CON TASA DE INTERES FIJA",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30.658333333333335},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":29.65},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":62877419040.526688},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":64113065005.689102},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":35800735499.176796},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":42498996446.107979},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":21766928000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":7389389333526},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":62032435100},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":128283075786.8},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":190315510886.79999},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1839261700715},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":4962594808}]
["MEXICO","MEXICO / MXGV   1.375 15-Jan-2025",45672,27505786080,27505786080,1.375,"Fixed Coupon","Eurobond","Euro","XS1511779305","MX151177930=",null,42675,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":27505786080},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":6.5010000000000003},6.5010000000000003,6.5030000000000001,142.30000000000001,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.6619999999999999},1.6619999999999999,"IS","MAT",45672,98.156000000000006,"MEXICO (UNITED MEXICAN STATES)",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":8.2055555555555557},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":6.8388888888888886},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":26999427015.841999},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":26998579384.684799},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":19977868801.491364},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":20969608581.073109},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":21766928000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":7389389333526},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":27505786080},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":1149321630.8566666},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":28655107710.856667},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":188109014802.66666},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":378204558.60000002}]
["MEXICO","MEXICO / MXGV   3.000 06-Mar-2045 MTN",53027,28651860500,28651860500,3,"Fixed Coupon","Eurobond","Euro","XS1198103456","MX119810345=",null,42069,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":28651860500},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":18.385000000000002},18.385000000000002,18.074000000000002,205.6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.21},3.21,"IS","MAT",53027,96.244,"MEXICO (UNITED MEXICAN STATES)",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":26.980555555555554},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":27576622090.611656},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":27575696619.619999},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":7296529325.5514526},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":14478739919.537722},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":21766928000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":7389389333526},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":28651860500},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":19924981322.708332},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":48576841822.708328},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":773043113990.27771},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":859555815}]
["MEXICO","MEXICO / MXGV   2.220 20-Dec-2019",43819,26201014942,26201014942,2.2200000000000002,"Fixed Coupon","Japan","Japanese Yen","JP548400A9Q8","JP548400A9Q8=",null,40169,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":26201014942},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.728},1.728,1.73,33.799999999999997,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.17100000000000001},0.17100000000000001,"IS","MAT",43819,103.60299999999999,"MEXICO (UNITED MEXICAN STATES)",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":9.9944444444444436},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.7694444444444444},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":27148712235.913025},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":27145037510.36026},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":25268772517.644157},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":25346140629.723049},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":21766928000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":7389389333526},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":26201014942},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":4632295773.3873625},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":30833310715.387363},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":46361240327.927773},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":581662531.71240008}]
["MEXICO","MEXICO / MXGV   2.570 24-Jul-2034",49149,2148483225,2148483225,2.57,"Fixed Coupon","Japan","Japanese Yen","JP548400CE79","JP10200805=",null,41844,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":2148483225},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":13.471},13.471,13.432,148.1,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.7},1.7,"IS","MAT",49149,111.122,"MEXICO (UNITED MEXICAN STATES)",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":20},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":16.363888888888887},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2413545886.0900717},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":2387437529.2845001},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":1100990691.0048401},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1444958712.5214624},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":21766928000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":7389389333526},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":2148483225},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":693727926.12652063},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":2842211151.1265206},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":35157540773.541664},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":55216018.882499993}]
["MEXICO","MEXICO / MXGV   3.500 21-Jan-2021 MTN",44217,17333938808,18587000000,3.5,"Fixed Coupon","United States","U.S. Dollar","US91086QBD97","91086QBD9=","91086QBD9",41660,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":17333938808},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":2.69},2.69,2.6949999999999998,40.299999999999997,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.8250000000000002},2.8250000000000002,"CB","MAT",44217,101.83580000000001,"MEXICO (UNITED MEXICAN STATES)",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":7},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.8555555555555556},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":17650653690.612869},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":17652155256.637264},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":15752783351.023094},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":15882934670.001892},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":21766928000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":7389389333526},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":17333938808},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":3673832030.6955562},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":21007770838.695557},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":49498025262.844444},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":606687858.28000009}]
["MEXICO","MEXICO / MXGV   4.150 28-Mar-2027",46474,58556763605,58556763605,4.1500000000000004,"Fixed Coupon","United States","U.S. Dollar","US91087BAC46","91087BAC4=","91087BAC4",42822,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":58556763605},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":7.3339999999999996},7.3339999999999996,7.3239999999999998,130.30000000000001,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":4.1500000000000004},4.1500000000000004,"CB","MAT",46475,99.998699999999999,"MEXICO (UNITED MEXICAN STATES)",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":9.0416666666666661},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":58556763605},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":58556002367.073135},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":41378013512.668556},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":43969415298.109192},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":21766928000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":7389389333526},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":58556763605},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":12737803989.692646},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":71294567594.692642},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":529450737595.20831},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":2430105689.6075001}]
["MEXICO","MEXICO / MXGV   6.050 11-Jan-2040 MTN",51146,61659751733,78994750000,6.05,"Fixed Coupon","United States","U.S. Dollar","US91086QAV05","91086QAV0=","91086QAV0",39458,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":61659751733},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":12.494},12.494,12.409000000000001,213.2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":5.12},5.12,"CB","MAT",51146,112.1224,"MEXICO (UNITED MEXICAN STATES)",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":32},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":21.827777777777779},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":69093742197.722473},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":69134393477.081192},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":34583788992.975098},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":43992385062.298203},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":21766928000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":7389389333526},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":61659751733},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":67251092275.566071},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":128910844008.56607},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1345895358660.8723},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":3730414979.8464999}]
["MEXICO","MEXICO / MXGV   4.750 08-Mar-2044 MTN",52664,82959803188,82959803188,4.75,"Fixed Coupon","United States","U.S. Dollar","US91086QBB32","91086QBB3=","91086QBB3",40976,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":82959803188},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":14.558},14.558,14.428000000000001,201.2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":5.0490000000000004},5.0490000000000004,"CB","MAT",52664,95.695300000000003,"MEXICO (UNITED MEXICAN STATES)",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":32},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":25.986111111111111},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":79412921295.825775},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":79388632540.166168},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":33159044039.376606},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":47696725651.411201},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":21766928000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":7389389333526},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":82959803188},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":87426382036.031693},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":170386185224.03168},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":2155802663399.2778},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":3940590651.4299998}]
["NETHERLANDS","NLBL / NLGV         30-Apr-2018",43220,3870000000,3870000000,0,"Discount/Zero Coupon","Netherlands","Euro","NL0012650733","NL65073=",null,43047,"Unsecured","Dutch Treasury","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":3870000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.128},0.128,0.129,3.5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.69599999999999995},-0.69599999999999995,"IS","MAT",43220,100.09099999999999,"NETHERLANDS, STATE OF - T-BILL",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.4777777777777778},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.13055555555555556},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3873530444.0012617},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":3873521700},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":3853689268.8959999},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3853611188.4264941},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":733168000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":318353671076},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":3870000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":3870000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":505250000.00000006},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["NETHERLANDS","NLBL / NLGV         29-Jun-2018",43280,2640000000,2640000000,0,"Discount/Zero Coupon","Netherlands","Euro","NL0012730493","NL73049=",null,43110,"Unsecured","Dutch Treasury","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":2640000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.29199999999999998},0.29199999999999998,0.29399999999999998,4.0999999999999996,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.66800000000000004},-0.66800000000000004,"IS","MAT",43280,100.1991,"NETHERLANDS, STATE OF - T-BILL",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.46944444444444444},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.29444444444444445},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2645215151.8568106},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":2645256240},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":2614359647.1167998},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2614643960.0464997},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":733168000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":318353671076},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":2640000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":2640000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":777333333.33333337},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["NETHERLANDS","NLDSL / NLGV   0.250 15-Jan-2020",43845,15318184000,15318184000,0.25,"Fixed Coupon","Netherlands","Euro","NL0010881827","NL88182=",null,41911,"Senior Unsecured","Dutch State Loan","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":15318184000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.839},1.839,1.843,0,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.57999999999999996},-0.57999999999999996,"IS","MAT",43845,101.54,"NETHERLANDS, STATE OF - DUTCH STATE LOAN",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5.2944444444444443},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.8388888888888888},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":15553921232.197298},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":15554084033.6},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":14409925612.088385},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":14466770678.518175},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":733168000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":318353671076},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":15318184000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":127651533.33333333},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":15445835533.333334},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":28168438355.555553},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":38295460}]
["NETHERLANDS","NLDSL / NLGV   7.500 15-Jan-2023",44941,8241488737,12954342000,7.5,"Fixed Coupon","Netherlands","Euro","NL0000102077","NL10207=",null,33984,"Senior Unsecured","Dutch State Loan","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":8241488737},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":4.2910000000000004},4.2910000000000004,4.2939999999999996,5.6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.01},-0.01,"IS","MAT",44942,136.37,"NETHERLANDS, STATE OF - DUTCH STATE LOAN",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":4.8388888888888886},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":11237324884.387583},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":11238918190.6469},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":9309870272.4042664},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":9491958382.4918861},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":733168000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":318353671076},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":8241488737},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":642149330.75791657},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":8883638067.7579174},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":39879648277.372223},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":618111655.27499998}]
["NETHERLANDS","NLDSL / NLGV   2.000 15-Jul-2024",45488,15315132000,15315132000,2,"Fixed Coupon","Netherlands","Euro","NL0010733424","NL73342=",null,41726,"Senior Unsecured","Dutch State Loan","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":15315132000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":5.9560000000000004},5.9560000000000004,5.9539999999999997,11,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.27100000000000002},0.27100000000000002,"IS","MAT",45488,110.85,"NETHERLANDS, STATE OF - DUTCH STATE LOAN",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10.297222222222222},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":6.3388888888888886},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":16977094431.594902},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":16976823822},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":12932265314.646717},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":13418686512.505241},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":733168000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":318353671076},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":15315132000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":777668369.33333325},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":16092800369.333334},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":97080920066.666656},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":306302640}]
["NETHERLANDS","NLDSL / NLGV   2.750 15-Jan-2047",53707,13248187000,13248187000,2.75,"Fixed Coupon","Netherlands","Euro","NL0010721999","NL72199=",null,41691,"Senior Unsecured","Dutch State Loan","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":13248187000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":21.436},21.436,21.137,4.7,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.2569999999999999},1.2569999999999999,"IS","MAT",53707,135.91999999999999,"NETHERLANDS, STATE OF - DUTCH STATE LOAN",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":32.9},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":28.838888888888889},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":18008099702.827999},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":18006935770.399998},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":2567068763.4282227},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":8371999902.1471424},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":733168000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":318353671076},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":13248187000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":9122296762.4861107},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":22370483762.486111},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":382062992872.22223},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":364325142.5}]
["NEW ZEALAND","NZTBIL / NZGV         09-May-2018",43229,300000000,300000000,0,"Discount/Zero Coupon","New Zealand","New Zealand Dollar","NZRTBDTIE9C7","NZTB090518=",null,42865,"Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":300000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.155},0.155,0.154,14,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.0569999999999999},2.0569999999999999,"IS","MAT",43229,99.679900000000004,"NEW ZEALAND - T-BILL",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.99722222222222223},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.15555555555555556},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":299051309.43821907},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":299039700},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":297185653.86000001},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":297268210.50712502},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":283465000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":79549717939.131012},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":300000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":300000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":46666666.666666664},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["NEW ZEALAND","NZTBIL / NZGV         18-Jul-2018",43299,200000000,200000000,0,"Discount/Zero Coupon","New Zealand","New Zealand Dollar","NZRTBDTIGHC6","NZTB180718=",null,42935,"Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":200000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.34499999999999997},0.34499999999999997,0.34399999999999997,9.6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.0539999999999998},2.0539999999999998,"IS","MAT",43299,99.290599999999998,"NEW ZEALAND - T-BILL",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.99722222222222223},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.34722222222222221},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":198593034.78201944},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":198581200},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":195840779.44},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":195959550.91128409},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":283465000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":79549717939.131012},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":200000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":200000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":69444444.444444448},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["NEW ZEALAND","NZTBIL / NZGV         07-Nov-2018",43411,100000000,100000000,0,"Discount/Zero Coupon","New Zealand","New Zealand Dollar","NZRTBDTIK7C3","NZTB071118=",null,43047,"Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":100000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.64200000000000002},0.64200000000000002,0.64800000000000002,-4,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.913},1.913,"IS","MAT",43411,98.763000000000005,"NEW ZEALAND - T-BILL",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.99722222222222223},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.65},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":98775848.509309068},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":98763000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":96226766.160000011},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":96334750.010338292},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":283465000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":79549717939.131012},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":100000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":100000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":65000000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["NEW ZEALAND","NZTBIL / NZGV         13-Feb-2019",43509,100000000,100000000,0,"Discount/Zero Coupon","New Zealand","New Zealand Dollar","NZRTBDTJBCC6","NZTB130219=",null,43145,"Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":100000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.90100000000000002},0.90100000000000002,0.91400000000000003,3.1,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.871},1.871,"IS","MAT",43509,98.302099999999996,"NEW ZEALAND - T-BILL",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.99722222222222223},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.91666666666666663},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":98315119.498156324},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":98302100},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":94759292.316},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":94904703.359815702},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":283465000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":79549717939.131012},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":100000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":100000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":91666666.666666657},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["NEW ZEALAND","NZEA / NZGV   2.750 15-Apr-2025",45762,5150000000,5150000000,2.75,"Fixed Coupon","New Zealand","New Zealand Dollar","NZGOVDT425C5","NZG0425=",null,42475,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":5150000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":6.3230000000000004},6.3230000000000004,6.3179999999999996,-1.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.7749999999999999},2.7749999999999999,"IS","MAT",45762,99.838899999999995,"NEW ZEALAND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":9},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":7.0888888888888886},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":5141816960.1700888},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":5141703350},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":3841263738.7179999},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":4012816378.7937055},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":283465000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":79549717939.131012},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":5150000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":465788888.8888889},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":5615788888.8888893},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":36507777777.777779},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":141625000}]
["NEW ZEALAND","NZEA / NZGV   2.750 15-Apr-2037",50145,3300000000,3300000000,2.75,"Fixed Coupon","New Zealand","New Zealand Dollar","NZGOVDT437C0","NZG0437=",null,42612,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":3300000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":14.27},14.27,14.128,-0.5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.48},3.48,"IS","MAT",50145,89.880099999999999,"NEW ZEALAND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":20.625},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":19.088888888888889},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2968059236.6118689},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":2966043300},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":1273025784.3599999},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1739814014.2412825},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":283465000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":79549717939.131012},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":3300000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":1387466666.6666667},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":4687466666.666667},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":62993333333.333336},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":90750000}]
["NEW ZEALAND","NZILB / NZGV   2.500 20-Sep-2040",51399,2350000000,2450000000,2.5,"Fixed Coupon","New Zealand","New Zealand Dollar","NZIIBDT005C5","NZG0940=",null,42804,"Unsecured","Bond","Y",null,1.0149731270096485,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":2385186848.4726739},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":17.268000000000001},17.268000000000001,17.077000000000002,-141.4,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.1850000000000001},2.1850000000000001,"IS","MAT",51399,105.5551,"NEW ZEALAND - INFLATION PROTECTED BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":23.527777777777779},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":22.519444444444446},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2517703608.8291731},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":2517686363.0921793},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":778670038.37714911},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1331969430.3562329},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":283465000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":79549717939.131012},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":2385186848.4726739},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":1116234317.4900935},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":3501421165.9627676},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":53713082723.799911},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":59629671.211816847}]
["NORWAY","NORWAY / NOGV   4.500 22-May-2019",43607,84000000000,84000000000,4.5,"Fixed Coupon","Norway","Norwegian Krone","NO0010429913","NO0010429913=",null,39590,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":84000000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.143},1.143,1.143,9.8000000000000007,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.70899999999999996},0.70899999999999996,"IS","MAT",43607,104.47,"NORWAY, KINGDOM OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":11},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.1916666666666667},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":87765528282.197144},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":87754800000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":83742650544},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":83801071360.959061},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":3279364000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":487000000000},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":84000000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":31720500000},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":115720500000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":100100000000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":3780000000}]
["NORWAY","NORWAY / NOGV   1.500 19-Feb-2026",46072,40000000000,40000000000,1.5,"Fixed Coupon","Norway","Norwegian Krone","NO0010757925","NO0010757925=",null,42419,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":40000000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":7.4530000000000003},7.4530000000000003,7.4560000000000004,6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.865},1.865,"IS","MAT",46072,97.33,"NORWAY, KINGDOM OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":7.9333333333333336},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":38932553231.046944},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":38932000000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":27325592160},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":29171365002.548393},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":3279364000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":487000000000},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":40000000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":2480000000},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":42480000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":317333333333.33331},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":600000000}]
["POLAND","POLAND / PLGV         25-Apr-2019",43580,20861079000,20861079000,0,"Discount/Zero Coupon","Poland","Polish Zloty","PL0000109633","PL109633=",null,42723,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":20861079000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.107},1.107,1.107,-2.9,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.3360000000000001},1.3360000000000001,"IS","MAT",43580,98.53,"POLAND, REPUBLIC OF - GOVERNMENT BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":2.35},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.1166666666666667},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":20554199704.467602},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":20554421138.700001},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":19644271370.678364},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":19684572278.596867},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1982278500000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":831551177565.68604},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":20861079000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":20861079000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":23294871550},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["POLAND","POLAND / PLGV   5.250 25-Oct-2020",44129,18026415000,23370142000,5.25,"Fixed Coupon","Poland","Polish Zloty","PL0000106126","PL106126=",null,40284,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":18026415000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":2.4540000000000002},2.4540000000000002,2.4590000000000001,-13.2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.6859999999999999},1.6859999999999999,"IS","MAT",44130,109.036,"POLAND, REPUBLIC OF - GOVERNMENT BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10.525},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.6166666666666667},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":19657567002.450001},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":19655281859.400002},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":17725919392.081295},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":17840190764.223896},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1982278500000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":831551177565.68604},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":18026415000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":8840829906.5625},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":26867244906.5625},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":47169119250},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":946386787.5}]
["POLAND","POLAND / PLGV   2.250 25-Apr-2022",44676,28711511000,28711511000,2.25,"Fixed Coupon","Poland","Polish Zloty","PL0000109492","PL109492=",null,42668,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":28711511000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":3.855},3.855,3.855,-4.9000000000000004,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.2690000000000001},2.2690000000000001,"IS","MAT",44676,99.92,"POLAND, REPUBLIC OF - GOVERNMENT BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5.5},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":4.1166666666666663},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":28690299460.924679},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":28688541791.200001},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":24264768646.996964},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":24635558094.745781},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1982278500000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":831551177565.68604},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":28711511000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":204569515.87499985},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":28916080515.875},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":118195720283.33333},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":646008997.5}]
["POLAND","POLAND / PLGV   1.810 25-Jan-2024 FRN",45316,25984089000,30750042000,1.81,"Floating Coupon","Poland","Polish Zloty","PL0000107454","PL107454=",null,41320,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":25984089000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":5.5248390087410773},"--","--","--",{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.9297062336152688},"--","--","--",null,99.34,"POLAND, REPUBLIC OF - GOVERNMENT BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10.944444444444445},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":5.8666666666666663},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":25813112176.721687},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":25812594012.599998},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":20108176959.895649},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":20807120252.297642},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1982278500000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":831551177565.68604},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":25984089000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":971978155.86000001},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":26956067155.860001},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":152439988800},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":470312010.90000004}]
["POLAND","POLAND / PLGV   2.750 25-Apr-2028",46868,5051038000,5106367000,2.75,"Fixed Coupon","Poland","Polish Zloty","PL0000107611","PL107611=",null,41414,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":5051038000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":8.57},8.57,8.5380000000000003,-2.6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.3109999999999999},3.3109999999999999,"IS","MAT",46868,95.230999999999995,"POLAND, REPUBLIC OF - GOVERNMENT BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":14.930555555555555},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":10.116666666666667},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":4810771223.4445133},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":4810153997.7799997},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":3161233207.3410153},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3443211125.5496387},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1982278500000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":831551177565.68604},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":5051038000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":877407392.58333337},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":5928445392.583333},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":51099667766.666672},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":138903545}]
["POLAND","POLAND / PLGV         07-Nov-2018 MTN",43411,1050933040,1050933040,0,"Fixed Coupon","Eurobond","Euro","XS1514045613","PL151404561=",null,42681,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":1050933040},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.64800000000000002},0.64800000000000002,0.65200000000000002,48.9,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.16700000000000001},-0.16700000000000001,"IS","MAT",43411,100.10899999999999,"POLAND, REPUBLIC OF - GOVERNMENT BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":2},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.65},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1052075401.8574202},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":1052078557.0136},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":1024808680.8158075},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1025550461.9356419},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1982278500000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":831551177565.68604},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":1050933040},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":1050933040},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":683106476},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["POLAND","POLAND / PLGV   4.000 23-Mar-2021 MTN",44278,8407464320,8407464320,4,"Fixed Coupon","Eurobond","Euro","XS0543882095","PL054388209=",null,40444,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":8407464320},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":2.8180000000000001},2.8180000000000001,2.8180000000000001,41.6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.2000000000000001E-2},3.2000000000000001E-2,"IS","MAT",44278,111.995,"POLAND, REPUBLIC OF - GOVERNMENT BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10.5},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":3.0277777777777777},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":9416905167.7706928},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":9415939665.184},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":8354574946.1244593},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":8399937741.7640896},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1982278500000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":831551177565.68604},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":8407464320},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":3271437783.1822228},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":11678902103.182222},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":25455933635.555553},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":336298572.80000001}]
["POLAND","POLAND / PLGV   0.500 20-Dec-2021",44550,3152799120,3152799120,0.5,"Fixed Coupon","Eurobond","Euro","XS1536786939","PL153678693=",null,42724,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":3152799120},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":3.734},3.734,3.7370000000000001,40.799999999999997,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.17100000000000001},0.17100000000000001,"IS","MAT",44550,101.235,"POLAND, REPUBLIC OF - GOVERNMENT BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":3.7694444444444444},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3191739551.269949},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":3191736189.132},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":2715018471.9232445},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2756670881.3515182},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1982278500000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":831551177565.68604},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":3152799120},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":78338300.356666669},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":3231137420.3566666},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":11884301127.333334},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":15763995.6}]
["POLAND","POLAND / PLGV   3.000 26-Jan-2026 MTN",46048,576622498,576622498,3,"Fixed Coupon","Eurobond","Japanese Yen","XS0581232187","PL058123218=",null,40569,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":576622498},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":7.0549999999999997},{"$f":"U2413","v":7.0549999999999997},"--","--",{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.2509999999999999},{"$f":"Y2413","v":1.2509999999999999},"--","--",null,{"$f":"AC2413","v":113.06399999999999},"POLAND, REPUBLIC OF - GOVERNMENT BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":15},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":7.8694444444444445},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":651759069.66621697},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":651952461.13871992},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":467971476.6053732},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":494676499.7994495},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1982278500000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":831551177565.68604},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":576622498},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":70395996.630833328},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":647018494.63083339},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":4537698713.4277782},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":17298674.939999998}]
["POLAND","POLAND / PLGV   1.000 25-Oct-2028 MTN",47051,3152799120,3152799120,1,"Fixed Coupon","Eurobond","Euro","XS1508566392","PL150856639=",null,42668,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":3152799120},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":10.007},10.007,9.9979999999999993,64.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.3360000000000001},1.3360000000000001,"IS","MAT",47051,96.697999999999993,"POLAND, REPUBLIC OF - GOVERNMENT BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":12},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":10.616666666666667},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3048590910.3643517},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":3048693693.0575995},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":1828362581.6005037},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2066150370.0246797},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1982278500000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":831551177565.68604},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":3152799120},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":214915806.68000004},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":3367714926.6799998},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":33472217324},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":31527991.199999999}]
["POLAND","POLAND / PLGV   2.000 25-Oct-2046 MTN",53625,2101866080,2101866080,2,"Fixed Coupon","Eurobond","Euro","XS1508566558","PL150856655=",null,42668,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":2101866080},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":21.669},21.669,21.39,78.7,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.0110000000000001},2.0110000000000001,"IS","MAT",53625,99.76,"POLAND, REPUBLIC OF - GOVERNMENT BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":28.616666666666667},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2096872401.288727},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":2096821601.4080002},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":279380510.17160177},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":963247460.93591058},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1982278500000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":831551177565.68604},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":2101866080},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":1043226197.7066667},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":3145092277.7066669},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":60148400989.333336},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":42037321.600000001}]
["POLAND","POLAND / PLGV   4.250 20-Jul-2055 MTN",56815,2101866080,2101866080,4.25,"Fixed Coupon","Eurobond","Euro","XS0224427160","PL022442716=",null,38553,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":2101866080},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":21.513000000000002},21.513000000000002,20.832000000000001,121,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.512},2.512,"IS","MAT",56815,141.785,"POLAND, REPUBLIC OF - GOVERNMENT BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":50},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":37.352777777777774},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2980437868.9305964},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":2980130821.5279999},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":415668646.98672515},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1440943151.1625161},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1982278500000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":831551177565.68604},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":2101866080},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":2997246433.7877779},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":5099112513.7877779},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":78510536604.888885},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":89329308.400000006}]
["POLAND","POLAND / PLGV   3.400 26-Aug-2019",43703,1616311048,1616311048,3.4,"Fixed Coupon","China","Chinese Yuan","CND10000C3H3","CN091611001=",null,42607,"Unsecured","China Enterprise Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":1616311048},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.379},1.379,1.38,197,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":5.4619999999999997},5.4619999999999997,"IS","MAT",43703,97.171899999999994,"POLAND, REPUBLIC OF - GOVERNMENT BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":3.0027777777777778},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.4527777777777777},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1570943538.3269868},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":1570600155.2515118},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":1483965850.6878386},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1488857446.5433455},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1982278500000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":831551177565.68604},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":1616311048},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":36025777.358755574},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":1652336825.3587556},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":2348140772.5111113},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":54954575.632000007}]
["POLAND","POLAND / PLGV   2.810 16-Nov-2037",50360,1601729161,1601729161,2.81,"Fixed Coupon","Japan","Japanese Yen","JP561600A7B5","JP10071243=",null,39402,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":1601729161},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":15.307},15.307,15.215,147.4,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.82},1.82,"IS","MAT",50360,114.325,"POLAND, REPUBLIC OF - GOVERNMENT BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":19.675000000000001},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1862005637.4731383},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":1831176863.3132501},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":709983893.4438132},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1045527071.2916502},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1982278500000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":831551177565.68604},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":1601729161},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":714511357.10758758},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":2316240518.1075878},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":31514021242.674999},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":45008589.424099997}]
["POLAND","POLAND / PLGV   3.250 06-Apr-2026",46118,5965400000,5965400000,3.25,"Fixed Coupon","United States","U.S. Dollar","US731011AU68","731011AU6=","731011AU6",42466,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":5965400000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":6.931},6.931,6.9260000000000002,57.7,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.411},3.411,"CB","MAT",46118,98.875,"POLAND, REPUBLIC OF - GOVERNMENT BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":8.0638888888888882},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":5898673713.203639},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":5898289250},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":4263047538.3300004},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":4497907914.4499702},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1982278500000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":831551177565.68604},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":5965400000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":826663590.27777767},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":6792063590.2777777},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":48104322777.777771},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":193875500}]
["PORTUGAL","PORTGL / PTGV   3.000 Perp","Perpetual",3305254,15422891,3,"Fixed Coupon","Portugal","Euro","PTCON2OE0007","PT75900102=",null,15373,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":3305254},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":24.619},24.619,22.239000000000001,267.60000000000002,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":4.0620000000000003},4.0620000000000003,"IS","MAT",null,74.962999999999994,"PORTUGAL, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":"Perpetual"},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":"Perpetual"},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2441103.3973412109},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":2477717.5560199996},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":37760.41555374478},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1229938.2287273628},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":193785000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":149690439712},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":3305254},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":3305254},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":0},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":99157.62}]
["PORTUGAL","PTBL / PTGV         21-Sep-2018",43364,2443111000,2443111000,0,"Discount/Zero Coupon","Portugal","Euro","PTPBT1GE0038","PTPBT1GE038=",null,43000,"Senior Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":2443111000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.52100000000000002},0.52100000000000002,0.52400000000000002,21.2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.45100000000000001},-0.45100000000000001,"IS","MAT",43364,100.24,"PORTUGAL, REPUBLIC OF - T-BILL",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.99722222222222223},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.52222222222222225},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2448884895.991972},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":2448974466.4000001},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":2397937838.5202236},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2399018896.2341027},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":193785000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":149690439712},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":2443111000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":2443111000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1275846855.5555556},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["PORTUGAL","PORTGL / PTGV   3.850 15-Apr-2021",44301,13539958000,13709960350,3.85,"Fixed Coupon","Portugal","Euro","PTOTEYOE0007","PTOTEYOE007=",null,38406,"Senior Unsecured","Obrigacao do Tesouro","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":13539958000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":2.8839999999999999},2.8839999999999999,2.8860000000000001,47.5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.10299999999999999},0.10299999999999999,"IS","MAT",44301,111.54600000000001,"PORTUGAL, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":16.144444444444446},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":3.088888888888889},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":15103787507.867708},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":15103281550.68},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":13360966990.993557},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":13442439421.936262},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":193785000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":149690439712},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":13539958000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":8045217377.6333342},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":21585175377.633335},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":41823425822.222221},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":521288383}]
["PORTUGAL","PORTGL / PTGV   1.100 05-Dec-2022 FRN",44900,1300000000,1300000000,1.1000000000000001,"Floating Coupon","Portugal","Euro","PTOTVLOE0001","PTOTVLOE001=",null,43074,"Senior Unsecured","Obrigacao do Tesouro","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":1300000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.22500000000000001},0.22500000000000001,"--","--",{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.2},0.2,"IS","MAT",44900,104.31,"PORTUGAL, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":4.7277777777777779},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1354999583.5508664},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":1356030000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":1343825730},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1130392627.7279},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":193785000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":149690439712},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":1300000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":13267222.222222228},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":1313267222.2222223},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":6146111111.1111116},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":14300000.000000002}]
["PORTUGAL","PORTGL / PTGV   3.300 25-Feb-2026 MTN",46078,1766000000,1766000000,3.3,"Fixed Coupon","Portugal","Euro","PTIGCAOM0018","PTIGCAOM018=",null,42425,"Senior Unsecured","Obrigacao do Tesouro","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":1766000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":7.1059999999999999},7.1059999999999999,7.1,128,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.635},1.635,"IS","MAT",46078,112.32,"PORTUGAL, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":7.95},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1983545119.0143995},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":1983571200},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":1419760922.1119998},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1507487330.0007639},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":193785000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":149690439712},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":1766000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":241853700.00000003},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":2007853700},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":14039700000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":58278000}]
["PORTUGAL","PORTGL / PTGV   4.100 15-Apr-2037",50145,8604324791,8604324791,4.0999999999999996,"Fixed Coupon","Portugal","Euro","PTOTE5OE0007","PTOTE5OE007=",null,38798,"Senior Unsecured","Obrigacao do Tesouro","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":8604324791},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":13.618},13.618,13.477,158.80000000000001,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.5419999999999998},2.5419999999999998,"IS","MAT",50145,123.33,"PORTUGAL, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":31.06388888888889},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":19.088888888888889},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":10612021545.337763},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":10611713764.740301},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":4831301042.8109636},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":6350596666.154089},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":193785000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":149690439712},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":8604324791},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":5393573193.4339552},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":13997897984.433956},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":164246999899.3111},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":352777316.43099993}]
["PORTUGAL","PORTGL / PTGV   3.727 06-Apr-2018 FRN MTN",43196,50000000,50000000,3.7269999999999999,"Floating Coupon","Eurobond","Euro","XS0611595256","PT061159525=",null,40639,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":50000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":6.0999999999999999E-2},6.0999999999999999E-2,"--","--",{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.14000000000000001},0.14000000000000001,"IS","MAT",43196,100.229,"PORTUGAL, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":7},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":6.3888888888888884E-2},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":50114499.470534191},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":50114500},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":49992220.619999997},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":49987089.467215262},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":193785000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":149690439712},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":50000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":6082256.944444445},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":56082256.944444448},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":3194444.444444444},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1863499.9999999998}]
["SLOVAK REPUBLIC","SLOVAK / SKGV         13-Nov-2023",45243,1244200000,1244200000,0,"Fixed Coupon","Slovakia","Euro","SK4120011636","SK131123230=",null,42503,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":1244200000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":5.6529999999999996},5.6529999999999996,5.657,28.2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.379},0.379,"IS","MAT",45243,97.88,"SLOVAK REPUBLIC",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":7.5},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":5.666666666666667},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1217813067.0440476},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":1217822960},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":942448832.28480005},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":975923517.25097072},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":84985000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":37129413519},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":1244200000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":1244200000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":7050466666.666667},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["SLOVAK REPUBLIC","SLOVAK / SKGV   3.375 15-Nov-2024",45611,3000000000,3000000000,3.375,"Fixed Coupon","Slovakia","Euro","SK4120008871","SK151124223=",null,41228,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":3000000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":6.0670000000000002},6.0670000000000002,6.0650000000000004,37.5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.56699999999999995},0.56699999999999995,"IS","MAT",45611,118.34,"SLOVAK REPUBLIC",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":12},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":6.6722222222222225},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3550040265.4714584},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":3550200000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":2688637464.0000005},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2798238955.7876635},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":84985000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":37129413519},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":3000000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":290812500.00000006},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":3290812500},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":20016666666.666668},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":101250000}]
["SLOVAK REPUBLIC","SLOVAK / SKGV   3.625 16-Jan-2029",47134,2644800000,2644800000,3.625,"Fixed Coupon","Slovakia","Euro","SK4120009762","SK160129227=",null,41655,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":2644800000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":9.2680000000000007},9.2680000000000007,9.2379999999999995,48.9,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.1419999999999999},1.1419999999999999,"IS","MAT",47134,125.19,"SLOVAK REPUBLIC",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":15},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":10.841666666666667},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3310898855.9324393},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":3311025120},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":2083561887.5135994},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2317587374.5423279},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":84985000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":37129413519},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":2644800000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":675112750},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":3319912750},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":28674040000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":95874000}]
["SLOVAK REPUBLIC","SLOVAK / SKGV   4.200 27-Mar-2026",46108,235671494,235671494,4.2,"Fixed Coupon","Eurobond","Norwegian Krone","XS1047498792","SK104749879=",null,41725,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":235671494},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":6.6920000000000002},6.6920000000000002,6.6829999999999998,107.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.8820000000000001},2.8820000000000001,"IS","MAT",46108,109.333,"SLOVAK REPUBLIC",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":12},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":8.0388888888888896},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":257679478.70186242},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":257666714.53501999},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":188694488.38828582},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":197616050.15265152},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":84985000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":37129413519},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":235671494},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":41957381.648466676},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":277628875.64846671},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1894536954.5444446},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":9898202.7480000015}]
["SLOVAK REPUBLIC","SLOVAK / SKGV   1.375 16-Oct-2019",43754,342367944,342367944,1.375,"Fixed Coupon","Switzerland","Swiss Franc","CH0206594498","CH20659449=",null,41380,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":342367944},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.58},1.58,1.5820000000000001,20.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.55000000000000004},-0.55000000000000004,"IS","MAT",43754,103.081,"SLOVAK REPUBLIC",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":6.5},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.5916666666666666},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":352933213.75664383},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":352916300.35464007},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":330611990.17222679},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":331545957.89654076},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":84985000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":37129413519},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":342367944},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":20203275.028750002},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":362571219.02875},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":544935644.19999993},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":4707559.2300000004}]
["SLOVENIA","SIBL / SIGV         05-Apr-2018",43195,48000000,48000000,0,"Discount/Zero Coupon","Slovenia","Euro","SI0002501813","SI0002501813=",null,42831,"Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":48000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":5.8000000000000003E-2},5.8000000000000003E-2,0.06,16.100000000000001,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.49},-0.49,"IS","MAT",43195,100.03,"SLOVENIA, REPUBLIC OF - T-BILL",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.99722222222222223},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":6.1111111111111109E-2},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":48014410.826275222},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":48014400},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":47903006.592},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":47898912.342764586},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":43278100000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":29984774173},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":48000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":48000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":2933333.333333333},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["SLOVENIA","SIBL / SIGV         04-Oct-2018",43377,25000000,25000000,0,"Discount/Zero Coupon","Slovenia","Euro","SI0002501938","SIDZ79=LJ",null,43013,"Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":25000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.55700000000000005},0.55700000000000005,"--","--",{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.38700000000000001},{"$f":"Y2515","v":-0.38700000000000001},"--","--",null,{"$f":"AC2515","v":100.22},"SLOVENIA, REPUBLIC OF - T-BILL",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.99722222222222223},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.55833333333333335},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":25054182.176212635},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":25055000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":24496774.599999998},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":24509458.709534649},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":43278100000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":29984774173},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":25000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":25000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":13958333.333333334},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["SLOVENIA","SLOVEN / SIGV   3.000 08-Apr-2021",44294,1000000000,1000000000,3,"Fixed Coupon","Slovenia","Euro","SI0002103388","SI105510462=",null,41737,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":1000000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":2.9060000000000001},2.9060000000000001,2.9079999999999999,36.799999999999997,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-6.0000000000000001E-3},-6.0000000000000001E-3,"IS","MAT",44294,109.22499999999999,"SLOVENIA, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":7},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":3.0694444444444446},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1092278765.4660339},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":1092250000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":965286860},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":971811450.5081749},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":43278100000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":29984774173},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":1000000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":188083333.33333334},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":1188083333.3333333},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":3069444444.4444447},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":30000000}]
["SLOVENIA","SLOVEN / SIGV   1.000 06-Mar-2028",46818,2350000000,2350000000,1,"Fixed Coupon","Slovenia","Euro","SI0002103776","SI0002103776=",null,43111,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":2350000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":9.4659999999999993},9.4659999999999993,9.4580000000000002,62,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.244},1.244,"IS","MAT",46818,97.72,"SLOVENIA, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10.152777777777779},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":9.9805555555555561},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2296493542.4100971},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":2296420000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":1426903531.2},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1590059166.9694645},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":43278100000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":29984774173},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":2350000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":145243055.55555558},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":2495243055.5555553},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":23454305555.555557},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":23500000}]
["SLOVENIA","SLOVEN / SIGV   4.750 10-May-2018",43230,810898476,810898476,4.75,"Fixed Coupon","United States","U.S. Dollar","US831594AC06","831594AC0=","831594AC0",41404,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":810898476},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.155},0.155,0.154,142,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.1179999999999999},3.1179999999999999,"CB","MAT",43230,100.2473,"SLOVENIA, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.15833333333333333},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":812956827.19170058},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":812903827.93114793},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":807863824.1979748},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":807977407.17553794},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":43278100000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":29984774173},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":810898476},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":52319845.420250006},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":863218321.42025006},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":128392258.69999999},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":38517677.609999999}]
["SLOVENIA","SLOVEN / SIGV   5.850 10-May-2023",45056,107984917,2027246189,5.85,"Fixed Coupon","United States","U.S. Dollar","US831594AD88","831594AD8=","831594AD8",41404,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":107984917},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":4.4160000000000004},4.4160000000000004,4.4139999999999997,61.5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.2549999999999999},3.2549999999999999,"CB","MAT",45056,112.2201,"SLOVENIA, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":5.1583333333333332},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":121096364.45660703},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":121180781.84231701},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":99775408.537690133},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":101643902.35568872},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":43278100000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":29984774173},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":107984917},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":8580751.4671125002},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":116565668.4671125},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":557022196.85833335},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":6317117.6444999995}]
["SPAIN","LETRA / ESGV         17-Aug-2018",43329,7155520000,7155520000,0,"Discount/Zero Coupon","Spain","Euro","ES0L01808176","ESL0180817=",null,42965,"Senior Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":7155520000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.42599999999999999},0.42599999999999999,0.42799999999999999,21.4,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.46300000000000002},-0.46300000000000002,"IS","MAT",43329,100.20099999999999,"SPAIN LETRAS",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.99722222222222223},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.42777777777777776},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":7169739322.4245625},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":7169902595.1999998},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":7047727454.9777908},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":7049911213.2733536},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1163662000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":894226677725.90295},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":7155520000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":7155520000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":3060972444.4444442},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["SPAIN","LETRA / ESGV         18-Jan-2019",43483,4074250000,4074250000,0,"Discount/Zero Coupon","Spain","Euro","ES0L01901187","ESL0190118=",null,43119,"Senior Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":4074250000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.84799999999999998},0.84799999999999998,0.85099999999999998,22.7,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.42699999999999999},-0.42699999999999999,"IS","MAT",43483,100.369,"SPAIN LETRAS",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.99722222222222223},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.84722222222222221},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":4089047530.3898864},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":4089283982.5},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":3950575469.8136001},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3954853980.9098902},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1163662000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":894226677725.90295},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":4074250000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":4074250000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":3451795138.8888888},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["SPAIN","DEUDA / ESGV   4.600 30-Jul-2019",43676,20168170000,22092777000,4.5999999999999996,"Fixed Coupon","Spain","Euro","ES00000121L2","ES0000121L=",null,39854,"Senior Unsecured","Obligacion del Estado","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":20168170000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.3380000000000001},1.3380000000000001,1.337,33.700000000000003,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.32400000000000001},-0.32400000000000001,"IS","MAT",43676,106.81319999999999,"SPAIN BONOS Y OBLIGACIONES",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10.472222222222221},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.3805555555555555},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":21544479710.687653},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":21542267758.439999},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":20389325588.008289},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":20414633302.863441},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1163662000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":894226677725.90295},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":20168170000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":7470850394.9444447},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":27639020394.944443},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":27843279138.888889},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":927735820}]
["SPAIN","DEUDA / ESGV   4.850 31-Oct-2020",44135,16605820000,19885320000,4.8499999999999996,"Fixed Coupon","Spain","Euro","ES00000122T3","ES0000122T=",null,40372,"Senior Unsecured","Obligacion del Estado","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":16605820000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":2.5070000000000001},2.5070000000000001,2.5129999999999999,35.700000000000003,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-9.0999999999999998E-2},-9.0999999999999998E-2,"IS","MAT",44137,113.0308,"SPAIN BONOS Y OBLIGACIONES",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10.3},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.6333333333333333},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":18770029970.739269},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":18769691192.560001},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":16887466559.770081},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":16989757399.495998},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1163662000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":894226677725.90295},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":16605820000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":7355824732.666666},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":23961644732.666664},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":43728659333.333336},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":805382269.99999988}]
["SPAIN","DEUDA / ESGV   0.050 31-Jan-2021",44227,11549990000,12552995000,0.05,"Fixed Coupon","Spain","Euro","ES00000128X2","ES0000128X=",null,42892,"Senior Unsecured","Bono del Estado","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":11549990000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":2.879},2.879,2.887,38,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-1.7999999999999999E-2},-1.7999999999999999E-2,"IS","MAT",44228,100.1977,"SPAIN BONOS Y OBLIGACIONES",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":3.6527777777777777},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.8833333333333333},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":11572643597.378235},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":11572824330.23},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":10240097880.360712},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":10335581978.584557},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1163662000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":894226677725.90295},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":11549990000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":15801027.986111114},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":11565791027.986111},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":33302471166.666668},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":5774995}]
["SPAIN","DEUDA / ESGV   0.400 30-Apr-2022",44681,20858010000,20900026000,0.4,"Fixed Coupon","Spain","Euro","ES00000128O1","ES0000128O=",null,42759,"Senior Unsecured","Bono del Estado","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":20858010000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":4.09},4.09,4.09,37,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.20599999999999999},0.20599999999999999,"IS","MAT",44683,100.7966,"SPAIN BONOS Y OBLIGACIONES",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5.2666666666666666},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":4.1305555555555555},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":21024271480.474098},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":21024164907.66},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":17584611528.766823},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":17904465475.519848},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1163662000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":894226677725.90295},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":20858010000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":27578924.333333347},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":20885588924.333332},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":86155169083.333328},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":83432040}]
["SPAIN","DEUDA / ESGV   2.750 31-Oct-2024",45596,22002430000,23738058000,2.75,"Fixed Coupon","Spain","Euro","ES00000126B2","ES0000126B=",null,41810,"Senior Unsecured","Obligacion del Estado","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":22002430000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":6.1059999999999999},6.1059999999999999,6.1070000000000002,56.4,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.75700000000000001},0.75700000000000001,"IS","MAT",45596,112.84610000000001,"SPAIN BONOS Y OBLIGACIONES",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10.363888888888889},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":6.6333333333333337},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":24828959803.50983},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":24828884160.23},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":18764677492.935425},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":19539811865.787254},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1163662000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":894226677725.90295},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":22002430000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":1714356004.166667},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":23716786004.166668},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":145949452333.33334},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":605066825}]
["SPAIN","DEUDA / ESGV   1.950 30-Apr-2026",46142,19624010000,19629012000,1.95,"Fixed Coupon","Spain","Euro","ES00000127Z9","ES0000127Z=",null,42388,"Senior Unsecured","Obligacion del Estado","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":19624010000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":7.4560000000000004},7.4560000000000004,7.4489999999999998,69.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.0880000000000001},1.0880000000000001,"IS","MAT",46142,106.67059999999999,"SPAIN BONOS Y OBLIGACIONES",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10.280555555555555},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":8.1305555555555564},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":20933487963.91927},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":20933049211.059998},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":14689976614.353466},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":15605522938.896589},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1163662000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":894226677725.90295},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":19624010000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":1657165877.791667},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":21281175877.791668},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":159554103527.7778},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":382668195}]
["SPAIN","DEUDA / ESGV   1.400 30-Apr-2028",46873,12379880000,12379880000,1.4,"Fixed Coupon","Spain","Euro","ES0000012B39","ES000012B3=",null,43130,"Senior Unsecured","Obligacion del Estado","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":12379880000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":9.4350000000000005},9.4350000000000005,9.423,77.400000000000006,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.407},1.407,"IS","MAT",46875,99.922799999999995,"SPAIN BONOS Y OBLIGACIONES",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10.25},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":10.130555555555556},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":12371751003.454716},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":12370322732.639999},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":7701762933.3416634},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":8586891259.2185936},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1163662000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":894226677725.90295},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":12379880000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":1097201253.5555556},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":13477081253.555555},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":125415062111.11111},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":173318319.99999997}]
["SPAIN","DEUDA / ESGV   2.350 30-Jul-2033",48790,11401090000,11401103000,2.35,"Fixed Coupon","Spain","Euro","ES00000128Q6","ES0000128Q=",null,42795,"Senior Unsecured","Obligacion del Estado","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":11401090000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":12.856},12.856,12.787000000000001,100.5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.9330000000000001},1.9330000000000001,"IS","MAT",48792,105.4821,"SPAIN BONOS Y OBLIGACIONES",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":16.413888888888888},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":15.380555555555556},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":12028447684.489136},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":12026109154.889999},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":5841802783.0793667},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":7353276206.486763},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1163662000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":894226677725.90295},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":11401090000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":3102727469.2638893},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":14503817469.263889},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":175355098138.88889},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":267925615}]
["SPAIN","DEUDA / ESGV   2.900 31-Oct-2046",53631,16259650000,16677367000,2.9,"Fixed Coupon","Spain","Euro","ES00000128C6","ES0000128C=",null,42444,"Senior Unsecured","Obligacion del Estado","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":16259650000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":19.795999999999999},19.795999999999999,19.463999999999999,127.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.4710000000000001},2.4710000000000001,"IS","MAT",53631,108.7311,"SPAIN BONOS Y OBLIGACIONES",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30.627777777777776},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":28.633333333333333},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":17679238739.894047},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":17679296301.150002},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":3680122318.0473852},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":8776882825.8462467},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":1163662000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":894226677725.90295},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":16259650000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":11709657941.666666},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":27969307941.666664},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":465567978333.33331},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":471529849.99999994}]
["SWEDEN","SEBL / SEGV         21-Mar-2018",43180,27500000000,27500000000,0,"Discount/Zero Coupon","Sweden","Swedish Krona","SE0010297697","SE1803T=",null,42979,"Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":27500000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.9E-2},1.9E-2,1.9E-2,-1.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.66600000000000004},-0.66600000000000004,"IS","MAT",43180,100.01300000000001,"SWEDEN, KINGDOM OF - T-BILL",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.55555555555555558},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.2222222222222223E-2},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":27504083916.791138},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":27503575000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":27482672283},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":27479965133.954975},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":4604205000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1167858775827.7219},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":27500000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":27500000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":611111111.11111116},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["SWEDEN","SWED / SEGV   4.250 12-Mar-2019",43536,98550120000,130441775000,4.25,"Fixed Coupon","Sweden","Swedish Krona","SE0002241083","SE1052=",null,39412,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":98550120000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.002},1.002,0.998,-2.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.745},-0.745,"IS","MAT",43536,105.004,"SWEDEN, KINGDOM OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":11.294444444444444},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.99722222222222223},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":103495819076.10059},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":103481568004.8},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":99334026759.167618},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":99497186146.879456},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":4604205000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1167858775827.7219},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":98550120000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":35566327682.5},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":134116447682.5},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":98276369666.666672},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":4188380100.0000005}]
["SWEDEN","SEINF / SEGV   0.250 01-Jun-2022",44713,32658000000,44796000000,0.25,"Fixed Coupon","Sweden","Swedish Krona","SE0004211084","SE3108=",null,40806,"Unsecured","Bond","Y",null,1.041751688946174,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":34021526657.604149},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":4.2320000000000002},4.2320000000000002,4.2350000000000003,-201.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-1.958},-1.958,"IS","MAT",44713,114.167,"SWEDEN, KINGDOM OF - INFLATION PROTECTED BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10.697222222222223},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":4.2166666666666668},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":37357640080.018707},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":37284658860},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":30973111808.179199},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":31582106078.279644},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":4604205000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1167858775827.7219},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":34021526657.604149},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":35439090.268337682},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":34056965747.872486},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":143457437406.23083},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":85053816.64401038}]
["SWEDEN","SEINF / SEGV   0.125 01-Dec-2027",46722,8064000000,9634000000,0.125,"Fixed Coupon","Sweden","Swedish Krona","SE0009548704","SE3113=",null,42772,"Unsecured","Bond","Y",null,1.0182023678639125,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":8210783894.4545908},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":9.7129999999999992},9.7129999999999992,9.7149999999999999,-181.9,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-1.046},-1.046,"IS","MAT",46722,113.995,"SWEDEN, KINGDOM OF - INFLATION PROTECTED BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10.819444444444445},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":9.7166666666666668},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":9199599506.2581577},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":9192556800},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":5621064632.0640001},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":6273381129.4987297},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":4604205000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1167858775827.7219},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":8210783894.4545908},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":60725589.219403751},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":8271509483.673995},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":79781450174.450439},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":10263479.868068239}]
["SWEDEN","SWED / SEGV   3.500 30-Mar-2039",50859,45250450000,45250450000,3.5,"Fixed Coupon","Sweden","Swedish Krona","SE0002829192","SE1053=",null,39902,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":45250450000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":15.69},15.69,15.459,2.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.4410000000000001},1.4410000000000001,"IS","MAT",50859,137.14699999999999,"SWEDEN, KINGDOM OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":21.047222222222221},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":62062260974.002281},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":62059634661.5},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":23111007947.942596},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":34400763809.009705},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":4604205000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1167858775827.7219},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":45250450000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":27315559838.194447},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":72566009838.194443},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":952396276805.55554},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1583765750.0000002}]
["SWEDEN","SWED / SEGV   1.125 21-Oct-2019 MTN",43759,24723600000,24723600000,1.125,"Fixed Coupon","United States","U.S. Dollar","US87020DAY04","87020DAY0=","87020DAY0",42664,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":24723600000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.5669999999999999},1.5669999999999999,1.569,21.7,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.4060000000000001},2.4060000000000001,"CB","MAT",43759,97.997,"SWEDEN, KINGDOM OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":3},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.6055555555555556},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":24230595811.273499},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":24228386292},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":22709751039.217438},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":22789707099.277271},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":4604205000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1167858775827.7219},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":24723600000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":224057625.00000018},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":24947657625},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":39695113333.333336},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":278140500}]
["SWEDEN","SWED / SEGV   0.050 12-Feb-2020 MTN",43873,15244571760,15244571760,0.05,"Fixed Coupon","United States","Euro","XS1189262428","SE118926242=",null,42047,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":15244571760},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.915},1.915,1.92,14.6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.41399999999999998},-0.41399999999999998,"CB","MAT",43873,100.895,"SWEDEN, KINGDOM OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.913888888888889},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":15380771335.269598},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":15381010677.251999},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":14202825259.374496},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":14264379609.339722},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":4604205000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1167858775827.7219},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":15244571760},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":23734951.309666667},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":15268306711.309668},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":29176416507.333336},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":7622285.8799999999}]
["SWEDEN","SWED / SEGV   9.405 28-Dec-2026",46384,610811477,610811477,9.4049999999999994,"Fixed Coupon","Spain","Euro","ES0273315038","SE006456952=",null,35164,"Senior Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":610811477},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":6.8449999999999998},6.8449999999999998,6.8179999999999996,66.5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.046},1.046,"IS","MAT",46384,169.83029999999999,"SWEDEN, KINGDOM OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30.719444444444445},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":8.7916666666666661},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1037545543.2815884},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":1037342963.823531},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":753318460.32864821},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":796179634.86766899},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":4604205000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1167858775827.7219},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":610811477},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":286755373.56415123},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":897566850.56415129},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":5370050901.958333},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":57446819.411849998}]
["SWITZERLAND","SWISS / CHGV         29-Mar-2018",43188,145000000,145000000,0,"Discount/Zero Coupon","Switzerland","Swiss Franc","CH0036182597","CH3618259=",null,43097,"Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":145000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":4.2000000000000003E-2},4.2000000000000003E-2,4.1000000000000002E-2,-24.2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.95499999999999996},-0.95499999999999996,"IS","MAT",43188,100.04,"SWITZERLAND, CONFEDERATION OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.25277777777777777},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":4.4444444444444446E-2},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":145061853.39248195},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":145058000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":144814302.56},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":144806823.81583908},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":668149500000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":77043543000},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":145000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":145000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":6444444.444444445},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["SWITZERLAND","SWISS / CHGV         03-May-2018",43223,376050000,376050000,0,"Discount/Zero Coupon","Switzerland","Swiss Franc","CH0036182647","CH3618264=",null,43132,"Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":376050000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.13600000000000001},0.13600000000000001,0.13700000000000001,-2.2999999999999998,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.86},-0.86,"IS","MAT",43223,100.12,"SWITZERLAND, CONFEDERATION OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.25555555555555554},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.1388888888888889},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":376501384.10174835},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":376501260},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":374453093.14560002},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":374438687.49134851},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":668149500000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":77043543000},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":376050000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":376050000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":52229166.666666672},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["SWITZERLAND","SWISS / CHGV         16-Aug-2018",43328,523500000,523500000,0,"Discount/Zero Coupon","Switzerland","Swiss Franc","CH0036182662","CH3618266=",null,43146,"Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":523500000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.42399999999999999},0.42399999999999999,0.42599999999999999,-4.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.9},-0.9,"IS","MAT",43328,100.39,"SWITZERLAND, CONFEDERATION OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.50277777777777777},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.42499999999999999},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":525515321.94874454},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":525541650},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":516628463.616},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":516751508.71010888},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":668149500000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":77043543000},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":523500000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":523500000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":222487500},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["SWITZERLAND","SWISS / CHGV   2.000 25-May-2022",44706,3833367000,3833367000,2,"Fixed Coupon","Switzerland","Swiss Franc","CH0127181011","CH12718101=",null,40688,"Senior Unsecured","Bundesanleihe","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":3833367000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":4.0289999999999999},4.0289999999999999,4.0289999999999999,-0.3,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.54200000000000004},-0.54200000000000004,"IS","MAT",44706,110.82,"SWITZERLAND, CONFEDERATION OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":11},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":4.2},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":4248465203.2950659},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":4248137309.4000001},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":3563507500.6170955},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3618312497.0945859},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":668149500000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":77043543000},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":3833367000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":30666936.000000026},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":3864033936},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":16100141400},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":76667340}]
["SWITZERLAND","SWISS / CHGV   3.250 27-Jun-2027",46565,2508560000,2508560000,3.25,"Fixed Coupon","Switzerland","Swiss Franc","CH0031835561","CH3183556=",null,39260,"Senior Unsecured","Bundesanleihe","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":2508560000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":8.1790000000000003},8.1790000000000003,8.1669999999999998,3,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.9E-2},3.9E-2,"IS","MAT",46566,129.76,"SWITZERLAND, CONFEDERATION OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":20},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":9.2888888888888896},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3255279738.6927242},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":3255107456},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":2190166500.6950402},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2357754454.1202998},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":668149500000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":77043543000},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":2508560000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":447499231.11111122},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":2956059231.1111112},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":23301735111.111115},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":81528200}]
["SWITZERLAND","SWISS / CHGV   3.500 08-Apr-2033",48677,3632660000,3632660000,3.5,"Fixed Coupon","Switzerland","Swiss Franc","CH0015803239","CH1580323=",null,37719,"Senior Unsecured","Bundesanleihe","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":3632660000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":12.273999999999999},12.273999999999999,12.212999999999999,4.7,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.374},0.374,"IS","MAT",48677,145.709,"SWITZERLAND, CONFEDERATION OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":15.069444444444445},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":5293553683.428998},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":5293112559.3999996},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":2694406017.2369761},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3287578747.8700461},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":668149500000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":77043543000},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":3632660000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":1432832101.9444447},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":5065492101.9444447},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":54742168055.555557},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":127143100.00000001}]
["SWITZERLAND","SWISS / CHGV   2.000 25-Jun-2064",60078,2387025000,2387025000,2,"Fixed Coupon","Switzerland","Swiss Franc","CH0224397007","CH22439700=",null,41815,"Senior Unsecured","Bundesanleihe","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":2387025000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":33.44},33.44,33.119999999999997,4.7,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.68400000000000005},0.68400000000000005,"IS","MAT",60078,152.06,"SWITZERLAND, CONFEDERATION OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":50},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":46.283333333333331},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3629667391.7573695},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":3629710215},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":-1225390168.5839992},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1183622682.5134566},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":668149500000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":77043543000},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":2387025000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":2028175575},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":4415200575},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":110479473750},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":47740500}]
["TURKEY","TURKEY / TRGV         08-Aug-2018",43320,3871993809,3871993809,0,"Discount/Zero Coupon","Turkey","Turkish Lira","TRT080818T12","TRT080818T12=",null,42900,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":3871993809},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.38500000000000001},0.38500000000000001,0.38300000000000001,7,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":12.92},12.92,"IS","MAT",43320,94.99,"TURKEY, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":1.1499999999999999},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.40277777777777779},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3687055888.4394522},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":3678006919.1690998},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":3621365612.6138959},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3635721023.8442273},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":3104906706300},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":885512839315.86829},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":3871993809},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":3871993809},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1559553061.9583335},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["TURKEY","TRBL / TRGV         16-Jan-2019",43481,1021975449,1021975449,0,"Discount/Zero Coupon","Turkey","Turkish Lira","TRT160119T18","TRT160119T18=",null,43117,"Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":1021975449},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.75900000000000001},0.75900000000000001,0.79700000000000004,-19.100000000000001,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":13.23},13.23,"IS","MAT",43481,89.9,"TURKEY, REPUBLIC OF - T-BILL",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.99722222222222223},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.84166666666666667},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":920498024.60548389},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":918755928.65100002},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":890862498.65715563},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":893990359.71430731},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":3104906706300},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":885512839315.86829},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":1021975449},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":1021975449},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":860162669.57500005},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["TURKEY","TURKEY / TRGV  10.720 19-Jun-2019",43635,503000000,503000000,10.72,"Fixed Coupon","Turkey","Turkish Lira","TRD190619T18","TRSUKVT9T18A=",null,42907,"Unsecured","Islamic Sukuk (Ijara)","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":503000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.1200000000000001},1.1200000000000001,1.121,-27.6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":13.05},13.05,"IS","MAT",43635,97.3,"TURKEY, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":1.9944444444444445},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.2666666666666666},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":490076580.27221286},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":489419000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":467493028.79999995},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":469238839.07923138},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":3104906706300},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":885512839315.86829},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":503000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":78485884.444444463},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":581485884.44444442},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":637133333.33333325},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":53921600}]
["TURKEY","TURKEY / TRGV  10.500 15-Jan-2020",43845,11626372184,11626372184,10.5,"Fixed Coupon","Turkey","Turkish Lira","TRT150120T16","TRT150120T16=",null,40205,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":11626372184},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.5880000000000001},1.5880000000000001,1.591,11.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":13.3},13.3,"IS","MAT",43845,95.5,"TURKEY, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":9.9666666666666668},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.8388888888888888},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":11124199642.481472},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":11103185435.719999},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":10397911096.843067},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":10464281127.203293},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":3104906706300},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":885512839315.86829},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":11626372184},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":9772934685.0006657},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":21399306869.000664},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":21379606627.244442},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1220769079.3199999}]
["TURKEY","TURKEY / TRGV  11.160 11-Mar-2020 FRN",43901,15199026171,15199026171,11.16,"Floating Coupon","Turkey","Turkish Lira","TRT110320T18","TRT110320T18=",null,41353,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":15199026171},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":6.0000000000000001E-3},6.0000000000000001E-3,"--","--",{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":12.077999999999999},12.077999999999999,"IS","MAT",43901,98.6,"TURKEY, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":6.9749999999999996},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.9944444444444445},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":14964042542.298655},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":14986239804.605999},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":14982643107.052895},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":14003172885.960733},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":3104906706300},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":885512839315.86829},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":15199026171},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":8768470188.3116112},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":23967496359.311611},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":30313613307.716667},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1696211320.6836002}]
["TURKEY","TURKEY / TRGV  10.700 17-Feb-2021",44244,18213786833,18213786833,10.7,"Fixed Coupon","Turkey","Turkish Lira","TRT170221T12","TRT170221T12=",null,42424,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":18213786833},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":2.4039999999999999},2.4039999999999999,2.411,1.9,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":13.22},13.22,"IS","MAT",44244,94,"TURKEY, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":4.9805555555555552},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.9277777777777776},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":17155631200.755016},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":17120959623.02},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":15474608145.670397},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":15648557893.89542},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":3104906706300},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":885512839315.86829},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":18213786833},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":8006628910.2298584},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":26220415743.229858},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":53325920338.838882},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1948875191.131}]
["TURKEY","TRIFP / TRGV   3.000 23-Feb-2022",44615,9799707501,9799707501,3,"Fixed Coupon","Turkey","Turkish Lira","TRT230222T13","TRT230222T13=",null,40975,"Unsecured","Bond","Y",null,1.6347825439866372,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":16020390758.809711},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":3.6920000000000002},3.6920000000000002,3.6989999999999998,-1012.6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.99},2.99,"IS","MAT",44615,100,"TURKEY, REPUBLIC OF - INFLATION PROTECTED BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":9.9611111111111104},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":3.9444444444444446},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":16026269107.777916},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":16020390758.809711},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":13654499451.548693},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":13880996337.592028},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":3104906706300},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":885512839315.86829},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":16020390758.809711},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":69421693.288175598},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":16089812452.097887},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":63191541326.416084},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":480611722.76429135}]
["TURKEY","TURKEY / TRGV   2.800 12-Oct-2022",44846,550000000,550000000,2.8,"Fixed Coupon","Turkey","Turkish Lira","TRD121022T14","TRSUKVT2T14=",null,43026,"Unsecured","Islamic Sukuk (Ijara)","Y",null,1.0565061164031029,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":581078364.02170658},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":4.2278554184549737},"--","--","--",{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.598722701549157},"--","--","--",null,100.85,"TURKEY, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":4.9833333333333334},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":4.5805555555555557},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":586068317.16053689},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":586017530.11589098},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":486913634.51548827},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":496193547.29483002},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":3104906706300},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":885512839315.86829},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":581078364.02170658},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":12699790.467007747},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":593778154.48871434},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":2661661728.5327616},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":16270194.192607783}]
["TURKEY","TRIFP / TRGV   3.000 02-Aug-2023",45140,8477093311,8477093311,3,"Fixed Coupon","Turkey","Turkish Lira","TRT020823T11","TRT020823T11=",null,41500,"Unsecured","Bond","Y",null,1.4888626659169919,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":12621227746.242559},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":4.93},4.93,4.9349999999999996,-980.4,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.94},2.94,"IS","MAT",45140,100.25,"TURKEY, REPUBLIC OF - INFLATION PROTECTED BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":9.9666666666666668},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":5.3861111111111111},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":12658447346.693022},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":12652780815.608166},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":10157652438.770235},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":10447994696.926111},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":3104906706300},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":885512839315.86829},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":12621227746.242559},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":600560086.9253751},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":13221787833.167934},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":67979334999.900894},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":378636832.38727677}]
["TURKEY","TURKEY / TRGV   9.000 24-Jul-2024",45497,12672823177,12672823177,9,"Fixed Coupon","Turkey","Turkish Lira","TRT240724T15","TRT240724T15=",null,41857,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":12672823177},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":4.516},4.516,4.5309999999999997,-31.2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":12.3},12.3,"IS","MAT",45497,85.65,"TURKEY, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":9.9666666666666668},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":6.3638888888888889},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":10897863553.523048},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":10854273051.1005},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":8893557167.1497059},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":9168298271.7229939},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":3104906706300},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":885512839315.86829},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":12672823177},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":2924253948.0927501},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":15597077125.092751},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":80648438606.963882},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1140554085.9300001}]
["TURKEY","TRIFP / TRGV   2.000 16-Apr-2025",45763,8822201952,8822201952,2,"Fixed Coupon","Turkey","Turkish Lira","TRT160425T17","TRT160425T17=",null,42123,"Unsecured","Bond","Y",null,1.3037543169008683,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":11501983879.491266},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":6.4829999999999997},6.4829999999999997,6.492,-950.5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.93},2.93,"IS","MAT",45763,94,"TURKEY, REPUBLIC OF - INFLATION PROTECTED BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":9.9638888888888886},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":7.0916666666666668},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":10825893255.334059},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":10811864846.72179},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":8008132054.6698952},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":8407181915.3595428},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":3104906706300},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":885512839315.86829},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":11501983879.491266},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":757213938.73317504},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":12259197818.224442},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":81568235678.725571},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":230039677.58982533}]
["TURKEY","TURKEY / TRGV   5.125 18-May-2020",43969,9474675600,9474675600,5.125,"Fixed Coupon","Eurobond","Euro","XS0503454166","TR050345416=",null,40290,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":9474675600},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":2.0289999999999999},2.0289999999999999,2.0310000000000001,175.5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.236},1.236,"IS","MAT",43969,108.303,"TURKEY, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10.072222222222223},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.1805555555555554},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":10262620059.142826},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":10261357915.067999},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":9428546106.6810799},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":9453522014.5942421},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":3104906706300},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":885512839315.86829},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":9474675600},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":4104475527.3708334},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":13579151127.370834},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":20660056516.666664},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":485577124.5}]
["TURKEY","TURKEY / TRGV   1.470 15-Mar-2022",44635,3249083733,3249083733,1.47,"Fixed Coupon","Japan","Japanese Yen","JP579200ACF6","JP579200ACF6=",null,40983,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":3249083733},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":3.8889999999999998},3.8889999999999998,3.8889999999999998,61.9,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.49399999999999999},0.49399999999999999,"IS","MAT",44635,103.825,"TURKEY, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":4.0055555555555555},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3374549086.5673723},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":3373361185.7872505},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":2848601119.7261858},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2896103835.3693662},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":3104906706300},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":885512839315.86829},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":3249083733},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":9817648.0132150073},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":3258901381.0132151},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":13014385397.183332},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":47761530.875100002}]
["TURKEY","TURKEY / TRGV   6.000 25-Mar-2027",46471,12484875000,12484875000,6,"Fixed Coupon","United States","U.S. Dollar","US900123CL22","900123CL2=","900123CL2",42758,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":12484875000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":6.7380000000000004},6.7380000000000004,6.7240000000000002,290,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":5.7309999999999999},5.7309999999999999,"CB","MAT",46471,101.875,"TURKEY, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10.172222222222222},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":9.0333333333333332},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":12716662175.169102},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":12718966406.25},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":9290950580.4374981},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":9766920912.0845451},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":3104906706300},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":885512839315.86829},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":12484875000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":3920250750},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":16405125750},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":112780037500},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":749092500}]
["TURKEY","TURKEY / TRGV   7.000 11-Mar-2019",43535,5762250000,5762250000,7,"Fixed Coupon","United States","U.S. Dollar","US900123BD15","TR038754122=","900123BD1",39702,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":5762250000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.95799999999999996},0.95799999999999996,0.95799999999999996,147.4,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.5070000000000001},3.5070000000000001,"CB","MAT",43535,103.375,"TURKEY, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10.5},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.99444444444444446},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":5955643926.5172138},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":5956725937.5},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":5728464199.5749998},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":5735220991.6389713},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":3104906706300},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":885512839315.86829},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":5762250000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":3103611875},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":8865861875},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":5730237500},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":403357500.00000006}]
["TURKEY","TURKEY / TRGV   5.750 22-Mar-2024",45373,9603750000,9603750000,5.75,"Fixed Coupon","United States","U.S. Dollar","US900123CF53","TR102390903=","900123CF5",41668,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":9603750000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":4.9290000000000003},4.9290000000000003,4.9260000000000002,242.9,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":5.14},5.14,"CB","MAT",45373,103.125,"TURKEY, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10.147222222222222},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":6.0250000000000004},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":9900828542.1240501},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":9903867187.5},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":7951220732.8125},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":8144755066.2902422},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":3104906706300},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":885512839315.86829},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":9603750000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":1228679765.6250002},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":10832429765.625},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":57862593750},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":552215625}]
["TURKEY","TURKEY / TRGV   6.875 17-Mar-2036",49751,10564125000,10564125000,6.875,"Fixed Coupon","United States","U.S. Dollar","US900123AY60","TR024053962=","900123AY6",38734,"Senior Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":10564125000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":10.106999999999999},10.106999999999999,10.050000000000001,348.9,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":6.4260000000000002},6.4260000000000002,"CB","MAT",49751,104.75,"TURKEY, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30.166666666666668},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":18.011111111111113},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":11061840873.197512},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":11065920937.5},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":6592190420.8874998},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":7569062099.290411},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":3104906706300},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":885512839315.86829},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":10564125000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":10321296848.958336},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":20885421848.958336},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":190271629166.66669},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":726283593.75}]
["TURKEY","TURKEY / TRGV   4.875 16-Apr-2043",52337,11524500000,11524500000,4.875,"Fixed Coupon","United States","U.S. Dollar","US900123CB40","TR091828111=","900123CB4",41380,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":11524500000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":12.818},12.818,12.696,338,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":6.3949999999999996},6.3949999999999996,"CB","MAT",52337,81.125,"TURKEY, REPUBLIC OF",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":25.091666666666665},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":9363556207.6437187},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":9349250625},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":4555702844.5500002},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":5916465688.3164053},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":3104906706300},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":885512839315.86829},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":11524500000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":11962070859.375},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":23486570859.375},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":289168912500},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":561819375}]
["UNITED KINGDOM","GBBL / GBGV         19-Mar-2018",43178,3500000000,3500000000,0,"Discount/Zero Coupon","United Kingdom","Great Britain Pound","GB00BDXCWN03","GB190318=",null,42996,"Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":3500000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.9E-2},1.9E-2,1.9E-2,-4.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.313},0.313,"IS","MAT",43178,99.994,"UNITED KINGDOM - T-BILL",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.50277777777777777},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.6666666666666666E-2},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3499817706.5621648},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":3499790000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":3497130159.5999999},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3497537694.3671575},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2037638000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1609892749243.5457},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":3500000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":3500000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":58333333.333333336},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["UNITED KINGDOM","GBBL / GBGV         30-Apr-2018",43220,2500000000,2500000000,0,"Discount/Zero Coupon","United Kingdom","Great Britain Pound","GB00BDXFST75","GB300418=",null,43038,"Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":2500000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.13300000000000001},0.13300000000000001,0.13400000000000001,-5.5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.30599999999999999},0.30599999999999999,"IS","MAT",43220,99.959000000000003,"UNITED KINGDOM - T-BILL",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.5},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.13055555555555556},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2499002973.8424444},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":2498975000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":2485680453},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2486277667.3745775},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2037638000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1609892749243.5457},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":2500000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":2500000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":326388888.8888889},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["UNITED KINGDOM","GBBL / GBGV         04-Jun-2018",43255,3500000000,3500000000,0,"Discount/Zero Coupon","United Kingdom","Great Britain Pound","GB00BDXGGK77","GB040618=",null,43073,"Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":3500000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.22800000000000001},0.22800000000000001,0.23,0.1,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.36099999999999999},0.36099999999999999,"IS","MAT",43255,99.917000000000002,"UNITED KINGDOM - T-BILL",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.5},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.22500000000000001},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3497163394.1707082},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":3497095000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":3465201493.5999999},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3466545797.5988708},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2037638000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1609892749243.5457},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":3500000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":3500000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":787500000},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["UNITED KINGDOM","GBBL / GBGV         16-Jul-2018",43297,2000000000,2000000000,0,"Discount/Zero Coupon","United Kingdom","Great Britain Pound","GB00BDXFQ262","GB160718=",null,43115,"Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":2000000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.34399999999999997},0.34399999999999997,0.34399999999999997,4.3,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.46700000000000003},0.46700000000000003,"IS","MAT",43297,99.838999999999999,"UNITED KINGDOM - T-BILL",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.50277777777777777},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.34166666666666667},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1996818794.2933164},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":1996780000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":1969304307.2},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1970359453.5157318},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2037638000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1609892749243.5457},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":2000000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":2000000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":683333333.33333337},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["UNITED KINGDOM","GBBL / GBGV         28-Aug-2018",43340,2000000000,2000000000,0,"Discount/Zero Coupon","United Kingdom","Great Britain Pound","GB00BDXHQZ51","GB280818=",null,43157,"Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":2000000000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.46},0.46,0.46200000000000002,1.1000000000000001,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.47799999999999998},0.47799999999999998,"IS","MAT",43340,99.778999999999996,"UNITED KINGDOM - T-BILL",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.50555555555555554},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.45833333333333331},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1995633545.6942108},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":1995580000},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":1958861327.9999998},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":1960244628.9252923},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2037638000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1609892749243.5457},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":2000000000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":2000000000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":916666666.66666663},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["UNITED KINGDOM","GILT / GBGV   1.750 22-Jul-2019",43668,36504792000,36504792000,1.75,"Fixed Coupon","United Kingdom","Great Britain Pound","GB00BDV0F150","GBT1T19=",null,41600,"Unsecured","Gilt Treasury Stock","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":36504792000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.341},1.341,1.34,-8.3000000000000007,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.72199999999999998},0.72199999999999998,"IS","MAT",43668,101.39,"UNITED KINGDOM - GILT",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5.666666666666667},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.3583333333333334},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":37010227828.390129},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":37012208608.800003},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":35026873739.023964},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":35109035891.249634},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2037638000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1609892749243.5457},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":36504792000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":2060239198.5000005},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":38565031198.5},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":49585675800},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":638833860.00000012}]
["UNITED KINGDOM","GILT / GBGV   2.000 22-Jul-2020",44034,32153791000,32153791000,2,"Fixed Coupon","United Kingdom","Great Britain Pound","GB00BN65R198","GBT220=",null,41885,"Unsecured","Gilt Treasury Stock","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":32153791000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":2.3010000000000002},2.3010000000000002,2.302,-1.3,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.82199999999999995},0.82199999999999995,"IS","MAT",44034,102.75,"UNITED KINGDOM - GILT",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5.8861111111111111},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.3583333333333334},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":33034876879.913609},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":33038020252.5},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":29997200868.4599},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":30175754159.325817},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2037638000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1609892749243.5457},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":32153791000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":2858114755.5555553},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":35011905755.555557},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":75829357108.333328},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":643075820}]
["UNITED KINGDOM","GILT / GBGV   1.750 07-Sep-2022",44811,29050714000,29050714000,1.75,"Fixed Coupon","United Kingdom","Great Britain Pound","GB00B7L9SL19","GBT1T22=",null,41082,"Unsecured","Gilt Treasury Stock","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":29050714000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":4.3109999999999999},4.3109999999999999,4.3140000000000001,-7.6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.032},1.032,"IS","MAT",44811,103.14,"UNITED KINGDOM - GILT",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10.208333333333334},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":4.4833333333333334},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":29959985885.448864},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":29962906419.599998},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":24796102836.604172},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":25307261519.617878},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2037638000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1609892749243.5457},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":29050714000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":347398121.58333349},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":29398112121.583332},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":130244034433.33333},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":508387495.00000006}]
["UNITED KINGDOM","GBINF / GBGV   2.500 17-Jul-2024",45490,6821209999,6827000000,2.5,"Fixed Coupon","United Kingdom","Great Britain Pound","GB0008983024","GBIL2H24=",null,31776,"Unsecured","Gilt Treasury Stock","Y","8 month",2.7964154184484618,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":19074936813.678417},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":6.0460000000000003},6.0460000000000003,5.9169999999999998,-6.1,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-1.768},-1.768,"IS","MAT",45490,358.5,"UNITED KINGDOM - INFLATION PROTECTED GILTS",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":37.547222222222224},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":6.3444444444444441},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":24592608585.130871},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":24454037846.415001},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":18540073333.637997},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":19374254573.748501},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2037638000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1609892749243.5457},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":19074936813.678417},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":1213377925.0923214},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":20288314738.770737},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":121019876895.67084},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":476873420.34196043}]
["UNITED KINGDOM","GILT / GBGV   1.250 22-Jul-2027",46590,23452519000,23452519000,1.25,"Fixed Coupon","United Kingdom","Great Britain Pound","GB00BDRHNP05","GBT1Q27=",null,42809,"Unsecured","Gilt Treasury Stock","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":23452519000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":8.7710000000000008},8.7710000000000008,8.7650000000000006,0.6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.5169999999999999},1.5169999999999999,"IS","MAT",46590,97.68,"UNITED KINGDOM - GILT",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10.352777777777778},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":9.3583333333333325},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":22910032483.411846},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":22908420559.200001},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":14871230290.210274},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":16287316752.178465},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2037638000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1609892749243.5457},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":23452519000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":1629461476.3541665},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":25081980476.354168},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":219476490308.33331},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":293156487.5}]
["UNITED KINGDOM","GBINF / GBGV   4.125 22-Jul-2030",47686,4841239000,5207000000,4.125,"Fixed Coupon","United Kingdom","Great Britain Pound","GB0008932666","GBIL4E30=",null,33767,"Unsecured","Gilt Treasury Stock","Y","8 month",2.0223982323041643,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":9790913195.7619801},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":10.903},10.903,10.401999999999999,-30.7,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-1.58},-1.58,"IS","MAT",47686,358.44,"UNITED KINGDOM - INFLATION PROTECTED GILTS",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":38.111111111111114},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":12.358333333333333},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":17481019069.632687},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":17352937071.599998},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":9784974155.9338093},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":11555790816.422958},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2037638000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1609892749243.5457},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":9790913195.7619801},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":3456498324.1413465},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":13247411519.903326},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":120999368910.95847},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":403875169.32518172}]
["UNITED KINGDOM","GBINF / GBGV   2.000 26-Jan-2035",49335,9083989000,9738000000,2,"Fixed Coupon","United Kingdom","Great Britain Pound","GB0031790826","GBIL235=",null,37448,"Unsecured","Gilt Treasury Stock","Y","8 month",1.5766042084913374,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":14321855287.289015},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":15.601000000000001},15.601000000000001,14.911,-41.6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-1.548},-1.548,"IS","MAT",49335,264,"UNITED KINGDOM - INFLATION PROTECTED GILTS",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":32.541666666666664},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":16.869444444444444},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":24204399202.862358},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":23981730960},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":9016171571.7215977},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":13436233435.291912},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2037638000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1609892749243.5457},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":14321855287.289015},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":3743573840.3719349},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":18065429127.66095},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":241601742110.29495},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":286437105.74578029}]
["UNITED KINGDOM","GILT / GBGV   4.250 07-Mar-2036",49741,29761912000,29799662000,4.25,"Fixed Coupon","United Kingdom","Great Britain Pound","GB0032452392","GBT4Q36=",null,37679,"Unsecured","Gilt Treasury Stock","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":29761912000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":13.468},13.468,13.372999999999999,4.9000000000000004,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.86},1.86,"IS","MAT",49741,136.38999999999999,"UNITED KINGDOM - GILT",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":33.027777777777779},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":17.983333333333334},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":40549897416.199799},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":40592271776.799995},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":18724403125.202297},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":24521485960.545815},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2037638000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1609892749243.5457},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":29761912000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":17940232537.666668},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":47702144537.666672},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":535218384133.33337},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1264881260}]
["UNITED KINGDOM","GILT / GBGV   4.250 07-Sep-2039",51020,22765628000,22765628000,4.25,"Fixed Coupon","United Kingdom","Great Britain Pound","GB00B3KJDS62","GBT4Q39=",null,39877,"Unsecured","Gilt Treasury Stock","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":22765628000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":15.397},15.397,15.254,2.2000000000000002,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.907},1.907,"IS","MAT",51020,141.15,"UNITED KINGDOM - GILT",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30.505555555555556},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":21.483333333333334},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":32095947975.832626},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":32133683922},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":12343190668.118639},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":18240638349.025639},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2037638000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1609892749243.5457},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":22765628000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":17109318009.833336},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":39874946009.833336},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":489081574866.66669},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":967539190.00000012}]
["UNITED KINGDOM","GILT / GBGV   3.500 22-Jan-2045",52984,27622736000,27622736000,3.5,"Fixed Coupon","United Kingdom","Great Britain Pound","GB00BN65R313","GBT3H45=",null,41815,"Unsecured","Gilt Treasury Stock","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":27622736000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":18.707999999999998},18.707999999999998,18.538,3.9,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.944},1.944,"IS","MAT",52985,132.44,"UNITED KINGDOM - GILT",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30.574999999999999},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":26.858333333333334},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":36549739909.759872},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":36583551558.400002},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":9207348256.218111},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":18673753253.356262},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2037638000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1609892749243.5457},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":27622736000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":22292698899.333336},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":49915434899.333336},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":741900651066.66675},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":966795760.00000012}]
["UNITED KINGDOM","GBINF / GBGV   0.125 10-Aug-2048",54280,5750000000,5750000000,0.125,"Fixed Coupon","United Kingdom","Great Britain Pound","GB00BZ13DV40","GBIL0E48=",null,43047,"Unsecured","Gilt Treasury Stock","Y",null,1.0090750507321631,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":5802181541.709938},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":30.213000000000001},30.213000000000001,30.236999999999998,-340.2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-1.4550000000000001},-1.4550000000000001,"IS","MAT",54280,160.72,"UNITED KINGDOM - INFLATION PROTECTED GILTS",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30.755555555555556},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":30.408333333333335},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":9340436518.9115524},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":9325266173.8362122},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":-1944504502.5683279},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":2854354244.8871789},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2037638000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1609892749243.5457},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":5802181541.709938},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":192982975.65291497},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":5995164517.3628531},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":176434670380.82971},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":7252726.9271374224}]
["UNITED KINGDOM","GBINF / GBGV   1.250 22-Nov-2055",56940,10169195500,10453971000,1.25,"Fixed Coupon","United Kingdom","Great Britain Pound","GB00B0CNHZ09","GBIL1Q55=",null,38618,"Unsecured","Gilt Treasury Stock","Y",null,1.4427008156825889,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":14671106642.685713},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":33.393999999999998},33.393999999999998,33.448999999999998,-326.39999999999998,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-1.468},-1.468,"IS","MAT",56940,237.47,"UNITED KINGDOM - INFLATION PROTECTED GILTS",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":50.163888888888891},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":37.69166666666667},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":34939263559.30072},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":34839476944.385765},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":-11697702778.84696},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":10137369376.2831},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2037638000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1609892749243.5457},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":14671106642.685713},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":6215353199.562789},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":20886459842.248501},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":552978461207.229},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":183388833.03357142}]
["UNITED KINGDOM","GILT / GBGV   4.000 22-Jan-2060",58462,23608794000,23608794000,4,"Fixed Coupon","United Kingdom","Great Britain Pound","GB00B54QLM75","GBT460=",null,40108,"Unsecured","Gilt Treasury Stock","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":23608794000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":25.091000000000001},25.091000000000001,25.096,-4,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.74},1.74,"IS","MAT",58462,166.99,"UNITED KINGDOM - GILT",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":50.25},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":41.858333333333334},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":39378054791.503784},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":39424325100.599998},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":-143504543.36618289},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":17144102310.729841},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":2037638000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":1609892749243.5457},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":23608794000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":35940454066},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":59549248066},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":988224768850},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":944351760}]
["UNITED STATES","USTB / UST     Bill 15-Mar-2018",43174,127997049000,128001045300,0,"Discount/Zero Coupon","United States","U.S. Dollar","US912796NW50","912796NW5=","912796NW5",42992,"Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":127997049000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":6.0000000000000001E-3},6.0000000000000001E-3,5.0000000000000001E-3,-27.3,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.409},1.409,"TB","MAT",43174,99.9923,"UNITED STATES TREASURY BILL",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.50277777777777777},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":5.5555555555555558E-3},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":127987099992.15347},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":127987193227.22699},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":127956476300.85246},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":127959595550.24352},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":127997049000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":127997049000},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":711094716.66666675},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["UNITED STATES","GOVT / UST    2.875 31-Mar-2018",43190,30300265300,30300515500,2.875,"Fixed Coupon","United States","U.S. Dollar","US912828QB96","912828QB9=","912828QB9",40633,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":30300265300},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.05},0.05,5.3999999999999999E-2,-24.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.595},1.595,"GB","MAT",43192,100.0625,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":7},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.05},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":30319496833.222916},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":30319202965.8125},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":30258564559.880875},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":30260222993.840038},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":30300265300},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":2831181038.96875},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":33131446338.96875},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1515013265},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":871132627.375}]
["UNITED STATES","USTB / UST     Bill 26-Apr-2018",43216,103998261500,104000785300,0,"Discount/Zero Coupon","United States","U.S. Dollar","US912796LX51","912796LX5=","912796LX5",42852,"Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":103998261500},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.11899999999999999},0.11899999999999999,0.12,-8.3000000000000007,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.6},1.6,"TB","MAT",43216,99.807500000000005,"UNITED STATES TREASURY BILL",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.99722222222222223},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.11944444444444445},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":103801269331.48615},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":103798064846.6125},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":103303986057.94263},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":103323606283.03114},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":103998261500},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":103998261500},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":12422014568.055555},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["UNITED STATES","GOVT / UST    1.000 15-May-2018",43235,24542731500,24542959600,1,"Fixed Coupon","United States","U.S. Dollar","US912828XA31","912828XA3=","912828XA3",42139,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":24542731500},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.17199999999999999},0.17199999999999999,0.17100000000000001,-13.6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.5389999999999999},1.5389999999999999,"GB","MAT",43235,99.906300000000002,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":3},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.17222222222222222},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":24520152268.904503},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":24519734960.584503},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":24351039184.055679},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":24356866065.03793},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":24542731500},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":582208130.58333349},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":25124939630.583332},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":4226803758.3333335},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":245427315}]
["UNITED STATES","GOVT / UST    1.000 31-May-2018",43251,34999424000,35000033000,1,"Fixed Coupon","United States","U.S. Dollar","US912828VE70","912828VE7=","912828VE7",41425,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":34999424000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.216},0.216,0.214,3.9,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.722},1.722,"GB","MAT",43251,99.843800000000002,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.21666666666666667},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":34945239578.090561},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":34944754899.712006},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":34642832217.378487},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":34653305361.440224},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":34999424000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":495825173.33333343},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":35495249173.333336},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":7583208533.333334},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":349994240}]
["UNITED STATES","USTB / UST     Bill 14-Jun-2018",43265,39000350200,90000733000,0,"Discount/Zero Coupon","United States","U.S. Dollar","US912796PL77","912796PL7=","912796PL7",43083,"Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":39000350200},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.252},0.252,0.252,0,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.6950000000000001},1.6950000000000001,"TB","MAT",43265,99.569900000000004,"UNITED STATES TREASURY BILL",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.5},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.25277777777777777},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":38835001826.719864},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":38832609693.789803},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":38441176988.076401},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":38458122467.140846},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":39000350200},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":39000350200},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":9858421856.1111107},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["UNITED STATES","GOVT / UST    0.625 30-Jun-2018",43281,29792321700,29792960800,0.625,"Fixed Coupon","United States","U.S. Dollar","US912828R937","912828R93=","912828R93",42551,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":29792321700},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.29599999999999999},0.29599999999999999,0.30099999999999999,-0.5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.774},1.774,"GB","MAT",43283,99.656300000000002,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":2},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.29722222222222222},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":29691733459.468906},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":29689925490.317101},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":29338396772.511745},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":29352735457.715454},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":29792321700},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":92583777.505208418},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":29884905477.505207},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":8854940060.833334},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":186202010.625}]
["UNITED STATES","USTB / UST     Bill 05-Jul-2018",43286,42000520400,42000520400,0,"Discount/Zero Coupon","United States","U.S. Dollar","US912796PN34","912796PN3=","912796PN3",43104,"Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":42000520400},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.309},0.309,0.309,-0.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.7589999999999999},1.7589999999999999,"TB","MAT",43286,99.453699999999998,"UNITED STATES TREASURY BILL",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.50277777777777777},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.31111111111111112},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":41773289885.238213},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":41771071557.054802},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":41254781112.609604},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":41275208726.962875},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":42000520400},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":42000520400},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":13066828568.888889},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["UNITED STATES","USTB / UST     Bill 26-Jul-2018",43307,41998626500,42000379500,0,"Discount/Zero Coupon","United States","U.S. Dollar","US912796PR48","912796PR4=","912796PR4",43125,"Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":41998626500},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.36699999999999999},0.36699999999999999,0.36599999999999999,2.7,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.843},1.843,"TB","MAT",43307,99.323099999999997,"UNITED STATES TREASURY BILL",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.50277777777777777},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.36944444444444446},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":41716220646.667046},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":41714337797.221497},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":41101971318.358284},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":41126693708.124809},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":41998626500},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":41998626500},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":15516159234.722223},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["UNITED STATES","USTB / UST     Bill 02-Aug-2018",43314,42002826600,42002826600,0,"Discount/Zero Coupon","United States","U.S. Dollar","US912796PS21","912796PS2=","912796PS2",43132,"Unsecured","Bill","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":42002826600},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.38300000000000001},0.38300000000000001,0.38500000000000001,2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.8480000000000001},1.8480000000000001,"TB","MAT",43314,99.286100000000005,"UNITED STATES TREASURY BILL",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":0.50277777777777777},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.38611111111111113},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":41706905390.768913},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":41702968420.902603},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":41064078944.694374},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":41091147510.877937},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":42002826600},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":0},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":42002826600},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":16217758048.333334},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":0}]
["UNITED STATES","GOVT / UST    0.750 31-Aug-2018",43343,27778138300,27778206400,0.75,"Fixed Coupon","United States","U.S. Dollar","US9128282C37","9128282C3=","9128282C3",42613,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":27778138300},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.46300000000000002},0.46300000000000002,0.46400000000000002,1.5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.9039999999999999},1.9039999999999999,"GB","MAT",43343,99.468800000000002,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":2},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.46666666666666667},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":27630600335.618023},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":27630580829.350399},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":27118862472.390831},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":27137609458.823711},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":27778138300},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":138890691.50000006},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":27917028991.5},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":12963131206.666666},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":208336037.25}]
["UNITED STATES","GOVT / UST    0.750 30-Sep-2018",43373,27584247100,27585092300,0.75,"Fixed Coupon","United States","U.S. Dollar","US912828T420","912828T42=","912828T42",42643,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":27584247100},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.54300000000000004},0.54300000000000004,0.54600000000000004,2.5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.956},1.956,"GB","MAT",43374,99.343800000000002,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":2},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.54722222222222228},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":27404914525.130428},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":27403239270.5298},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":26808040913.573895},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":26832885169.102692},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":27584247100},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":154586718.12291676},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":27738833818.122917},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":15094712996.388891},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":206881853.25}]
["UNITED STATES","GOVT / UST    1.750 31-Oct-2018",43404,30102650700,30102650700,1.75,"Fixed Coupon","United States","U.S. Dollar","US912828RP73","912828RP7=","912828RP7",40847,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":30102650700},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.62},0.62,0.625,3.6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.998},1.998,"GB","MAT",43404,99.843800000000002,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":7},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.6333333333333333},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":30056127668.536983},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":30055630359.606602},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":29310250726.688358},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":29330459125.156197},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":30102650700},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":2019386151.125},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":32122036851.125},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":19065012110},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":526796387.25000006}]
["UNITED STATES","GOVT / UST    9.000 15-Nov-2018",43419,7174470000,9033470000,9,"Fixed Coupon","United States","U.S. Dollar","US912810EB09","912810EB0=","912810EB0",32469,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":7174470000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.64500000000000002},0.64500000000000002,0.64900000000000002,-8.1999999999999993,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.891},1.891,"GB","MAT",43419,104.73439999999999,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":29.980555555555554},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.67222222222222228},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":7511994474.0701208},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":7514138107.6800003},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":7320273344.5018568},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":7317394271.6049023},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":7174470000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":17338900372.499996},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":24513370372.499996},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":4822838166.666667},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":645702300}]
["UNITED STATES","GOVT / UST    1.250 30-Nov-2018",43434,34995099500,35000099900,1.25,"Fixed Coupon","United States","U.S. Dollar","US912828A347","912828A34=","912828A34",41610,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":34995099500},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.70599999999999996},0.70599999999999996,0.70699999999999996,3.7,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.0209999999999999},2.0209999999999999,"GB","MAT",43434,99.453100000000006,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":4.9944444444444445},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.71388888888888891},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":34805759576.666443},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":34803711300.834503},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":33820854493.698936},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":33861505611.319332},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":34995099500},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":834778935.98958337},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":35829878435.989586},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":24982612698.611111},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":437438743.75}]
["UNITED STATES","GOVT / UST    1.500 31-Jan-2019",43496,35000047800,35000047800,1.5,"Fixed Coupon","United States","U.S. Dollar","US912828B337","912828B33=","912828B33",41670,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":35000047800},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.87},0.87,0.874,6.9,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.089},2.089,"GB","MAT",43496,99.484399999999994,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.8833333333333333},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":34821460046.476295},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":34819587553.543198},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":33607865906.679897},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":33658134351.090042},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":35000047800},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":1093751493.7499998},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":36093799293.75},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":30916708890},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":525000717}]
["UNITED STATES","GOVT / UST    2.750 15-Feb-2019",43511,58676801300,58676801300,2.75,"Fixed Coupon","United States","U.S. Dollar","US912828KD17","912828KD1=","912828KD1",39861,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":58676801300},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.90600000000000003},0.90600000000000003,0.91200000000000003,9.1999999999999993,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.117},2.117,"GB","MAT",43511,100.57810000000001,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":9.9944444444444436},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.92222222222222228},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":59012508226.362137},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":59016011888.3153},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":56877271617.482765},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":56955910238.48912},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":58676801300},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":11483538987.754166},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":70160340287.754166},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":54113050087.777779},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1613612035.75}]
["UNITED STATES","GOVT / UST    1.125 28-Feb-2019",43524,29603178900,29605874800,1.125,"Fixed Coupon","United States","U.S. Dollar","US912828W309","912828W30=","912828W30",42794,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":29603178900},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.95399999999999996},0.95399999999999996,0.95099999999999996,6.6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.0950000000000002},2.0950000000000002,"GB","MAT",43524,99.078100000000006,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":2},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":0.95833333333333337},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":29333523474.177784},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":29330267193.720901},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":28211024197.608513},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":28272581844.431713},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":29603178900},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":385766425.04062521},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":29988945325.040627},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":28369713112.5},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":333035762.625}]
["UNITED STATES","GOVT / UST    1.500 31-Mar-2019",43555,29688470100,29688495400,1.5,"Fixed Coupon","United States","U.S. Dollar","US912828SN17","912828SN1=","912828SN1",41001,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":29688470100},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.028},1.028,1.0289999999999999,8.1,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.1349999999999998},2.1349999999999998,"GB","MAT",43556,99.343800000000002,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":6.9972222222222218},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.05},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":29494762030.816525},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":29493654359.2038},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":28280875291.953342},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":28329129334.733738},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":29688470100},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":1891402949.2875001},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":31579873049.287498},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":31172893605},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":445327051.5}]
["UNITED STATES","GOVT / UST    3.125 15-May-2019",43600,64410822700,64415394300,3.125,"Fixed Coupon","United States","U.S. Dollar","US912828KQ20","912828KQ2=","912828KQ2",39948,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":64410822700},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.137},1.137,1.137,8.6999999999999993,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.161},2.161,"GB","MAT",43600,101.10939999999999,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.1722222222222223},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":65121977648.010597},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":65125396367.033798},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":62163493340.261101},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":62262527867.039314},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":64410822700},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":14839090576.892363},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":79249913276.892365},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":75503797720.555557},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":2012838209.375}]
["UNITED STATES","GOVT / UST    1.500 31-May-2019",43616,35013459500,35013499900,1.5,"Fixed Coupon","United States","U.S. Dollar","US912828WL05","912828WL0=","912828WL0",41792,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":35013459500},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.1930000000000001},1.1930000000000001,1.1919999999999999,6.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.153},2.153,"GB","MAT",43616,99.218800000000002,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":4.9972222222222218},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.2166666666666666},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":34741771518.533485},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":34739934354.386002},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":33082144686.994701},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":33158095744.704327},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":35013459500},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":1267779012.7291665},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":36281238512.729164},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":42599709058.333328},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":525201892.5}]
["UNITED STATES","USTIP / UST    1.875 15-Jul-2019",43661,15177107500,15190377600,1.875,"Fixed Coupon","United States","U.S. Dollar","US912828LA68","912828LA6=","912828LA6",40009,"Unsecured","Note","Y",null,1.1570155538607876,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":17560149440.117214},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.327},1.327,1.327,-238.1,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":-0.26100000000000001},-0.26100000000000001,"GB","MAT",43661,102.875,"UNITED STATES TREASURY INFLATION PROTECTED BONDS",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.3388888888888888},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":18063883596.197186},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":18065003736.520584},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":17106113338.186071},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":17140298984.413921},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":17560149440.117214},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":2482200290.6499019},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":20042349730.767117},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":23511088972.601379},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":329252802.00219774}]
["UNITED STATES","USTFRN / UST    1.737 31-Jul-2019 FRN",43677,42525829800,42525973300,1.7371000000000001,"Floating Coupon","United States","U.S. Dollar","US9128282M19","9128282M1=","9128282M1",42947,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":42525829800},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":0.13100000000000001},0.13100000000000001,"--","--",{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.647},1.647,"GB","MAT",43677,100.12430000000001,"UNITED STATES TREASURY FLOATING RATE NOTE",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":2},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.3833333333333333},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":42577811979.467766},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":42578689406.441399},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":42355577073.951645},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":40371236124.785057},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":42525829800},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":1169633966.6383498},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":43695463766.638351},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":58827397890},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":738716189.45580006}]
["UNITED STATES","GOVT / UST    1.250 31-Aug-2019",43708,26813749900,26814999800,1.25,"Fixed Coupon","United States","U.S. Dollar","US9128282T61","9128282T6=","9128282T6",42978,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":26813749900},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.4410000000000001},1.4410000000000001,1.45,4.0999999999999996,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.2090000000000001},2.2090000000000001,"GB","MAT",43711,98.625,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":2},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.4666666666666666},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":26446624649.643703},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":26445060838.875},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":24920767532.122242},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":25002855877.036854},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":26813749900},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":558619789.58333349},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":27372369689.583332},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":39326833186.666664},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":335171873.75}]
["UNITED STATES","GOVT / UST    1.000 30-Sep-2019",43738,29000017600,29000017700,1,"Fixed Coupon","United States","U.S. Dollar","US912828TR12","912828TR1=","912828TR1",41183,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":29000017600},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.518},1.518,1.518,4.5999999999999996,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.2170000000000001},2.2170000000000001,"GB","MAT",43738,98.156300000000002,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":6.9972222222222218},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.5472222222222223},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":28468980458.649185},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":28465344275.508801},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":26736928571.099907},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":26831801667.829243},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":29000017600},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":1375889723.9111111},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":30375907323.91111},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":44869471675.555557},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":290000176}]
["UNITED STATES","GOVT / UST    1.000 30-Nov-2019",43799,29000055100,29000055100,1,"Fixed Coupon","United States","U.S. Dollar","US912828UB41","912828UB4=","912828UB4",41243,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":29000055100},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.6830000000000001},1.6830000000000001,1.6879999999999999,2.1,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.2400000000000002},2.2400000000000002,"GB","MAT",43801,97.921899999999994,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":7},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.7138888888888888},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":28401966630.648727},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":28397404954.9669},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":26485691653.398529},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":26600284263.820267},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":29000055100},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":1425030485.3305554},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":30425085585.330555},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":49702872213.05555},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":290000551}]
["UNITED STATES","GOVT / UST    1.625 31-Dec-2019",43830,35000048600,35000073800,1.625,"Fixed Coupon","United States","U.S. Dollar","US912828G955","912828G95=","912828G95",42004,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":35000048600},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.7529999999999999},1.7529999999999999,1.7569999999999999,2.6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.2559999999999998},2.2559999999999998,"GB","MAT",43830,98.890600000000006,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.8},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":34614724329.274101},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":34611758060.831604},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":32184781585.606091},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":32319212144.340729},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":35000048600},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":1706252369.25},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":36706300969.25},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":63000087480},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":568750789.75}]
["UNITED STATES","GOVT / UST    2.000 31-Jan-2020",43861,29820679000,29821227800,2,"Fixed Coupon","United States","U.S. Dollar","US9128283S79","9128283S7=","9128283S7",43131,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":29820679000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.833},1.833,1.8360000000000001,1.4,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.2629999999999999},2.2629999999999999,"GB","MAT",43861,99.515600000000006,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":2},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.8833333333333333},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":29677653765.332703},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":29676227630.924004},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":27500366621.024654},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":27626379265.529484},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":29820679000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":49701131.666666754},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":29870380131.666668},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":56162278783.333336},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":596413580}]
["UNITED STATES","GOVT / UST    2.250 29-Feb-2020",43890,34826345700,34826345700,2.25,"Fixed Coupon","United States","U.S. Dollar","US9128283Y48","9128283Y4=","9128283Y4",43159,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":34826345700},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.9119999999999999},1.9119999999999999,1.9159999999999999,-0.9,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.266},2.266,"GB","MAT",43892,99.968800000000002,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":2},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":1.961111111111111},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":34815773916.497665},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":34815479880.141602},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":32152791978.908371},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":32318413884.948742},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":34826345700},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":126245503.16250025},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":34952591203.162498},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":68298333511.666664},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":783592778.25}]
["UNITED STATES","GOVT / UST    1.375 31-Mar-2020",43921,35000032500,35000032500,1.375,"Fixed Coupon","United States","U.S. Dollar","US912828J843","912828J84=","912828J84",42094,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":35000032500},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.9930000000000001},1.9930000000000001,1.9930000000000001,2.2000000000000002,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.3090000000000002},2.3090000000000002,"GB","MAT",43921,98.140600000000006,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.0499999999999998},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":34352769507.856834},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":34349241895.695},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":31610920331.770195},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":31773626419.464626},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":35000032500},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":1564063952.34375},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":36564096452.34375},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":71750066625},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":481250446.875}]
["UNITED STATES","GOVT / UST    8.750 15-May-2020",43966,7582183000,10158883000,8.75,"Fixed Coupon","United States","U.S. Dollar","US912810EF13","912810EF1=","912810EF1",33008,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":7582183000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":1.966},1.966,1.9670000000000001,-9.1999999999999993,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.206},2.206,"GB","MAT",43966,113.8125,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.1722222222222221},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":8623404751.1575623},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":8629472026.875},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":7950850346.681551},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":7963234978.1319494},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":7582183000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":18823295837.986111},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":26405478837.986111},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":16470186405.555553},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":663441012.5}]
["UNITED STATES","GOVT / UST    1.875 30-Jun-2020",44012,29000037500,29000037500,1.875,"Fixed Coupon","United States","U.S. Dollar","US912828VJ67","912828VJ6=","912828VJ6",41456,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":29000037500},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":2.2250000000000001},2.2250000000000001,2.2269999999999999,2.2000000000000002,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.351},2.351,"GB","MAT",44012,98.9375,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":6.9972222222222218},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.2972222222222221},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":28694817925.032612},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":28691912101.5625},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":26138331924.523438},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":26304169769.259777},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":29000037500},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":2987608029.9479165},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":31987645529.947918},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":66619530590.277771},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":543750703.125}]
["UNITED STATES","GOVT / UST    1.500 15-Aug-2020",44058,31221267200,31221297500,1.5,"Fixed Coupon","United States","U.S. Dollar","US9128282Q23","9128282Q2=","9128282Q2",42962,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":31221267200},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":2.3570000000000002},2.3570000000000002,2.3660000000000001,-0.5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.3519999999999999},2.3519999999999999,"GB","MAT",44060,98,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":3},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.4222222222222221},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":30602003311.60128},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":30596841856},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":27712171605.816319},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":27916396577.751427},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":31221267200},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":759717501.86666679},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":31980984701.866669},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":75624847217.777771},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":468319008}]
["UNITED STATES","GOVT / UST    2.625 15-Aug-2020",44058,67849589800,67849642500,2.625,"Fixed Coupon","United States","U.S. Dollar","US912828NT32","912828NT3=","912828NT3",40406,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":67849589800},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":2.331},2.331,2.34,1,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.3650000000000002},2.3650000000000002,"GB","MAT",44060,100.60939999999999,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":9.9972222222222218},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.4222222222222221},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":68260183564.760201},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":68263065200.241188},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":61898217000.970711},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":62314655519.696548},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":67849589800},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":15351676458.810415},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":83201266258.81041},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":164346784182.2222},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1781051732.25}]
["UNITED STATES","GOVT / UST    2.000 30-Sep-2020",44104,28999860600,29000000900,2,"Fixed Coupon","United States","U.S. Dollar","US912828VZ00","912828VZ0=","912828VZ0",41547,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":28999860600},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":2.4470000000000001},2.4470000000000001,2.4489999999999998,0.6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.3809999999999998},2.3809999999999998,"GB","MAT",44104,99.0625,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":7},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.5472222222222221},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":28729889343.999073},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":28727986906.875},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":25916091548.430077},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":26097378819.877102},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":28999860600},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":3333372865.6333337},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":32333233465.633335},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":73869089361.666656},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":579997212}]
["UNITED STATES","GOVT / UST    2.625 15-Nov-2020",44150,67409882800,67409882800,2.625,"Fixed Coupon","United States","U.S. Dollar","US912828PC88","912828PC8=","912828PC8",40497,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":67409882800},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":2.5470000000000002},2.5470000000000002,2.5539999999999998,0.2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.4},2.4,"GB","MAT",44151,100.57810000000001,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.6722222222222221},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":67797969980.245972},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":67799579332.466805},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":60892158190.075089},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":61335910569.380341},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":67409882800},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":15699480829.608334},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":83109363629.608337},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":180134186815.55554},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1769509423.5}]
["UNITED STATES","GOVT / UST    1.750 31-Dec-2020",44196,34999953200,35000019100,1.75,"Fixed Coupon","United States","U.S. Dollar","US912828N480","912828N48=","912828N48",42369,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":34999953200},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":2.7},2.7,2.706,-0.9,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.4049999999999998},2.4049999999999998,"GB","MAT",44196,98.234399999999994,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.8},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":34386295071.896263},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":34381994026.300797},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":30668738671.460312},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":30941185191.025108},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":34999953200},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":2449996724},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":37449949924},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":97999868960},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":612499181}]
["UNITED STATES","GOVT / UST    7.875 15-Feb-2021",44242,10075573000,11129000000,7.875,"Fixed Coupon","United States","U.S. Dollar","US912810EH78","912810EH7=","912810EH7",33284,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":10075573000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":2.6419999999999999},2.6419999999999999,2.6509999999999998,-2.2999999999999998,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.395},2.395,"GB","MAT",44243,115.4063,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":2.9222222222222221},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":11616145705.003199},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":11627846003.098999},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":10399015237.491497},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":10461916212.073387},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":10075573000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":23107067228.875004},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":33182640228.875004},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":29443063322.222221},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":793451373.75}]
["UNITED STATES","GOVT / UST    2.250 30-Apr-2021",44316,29000011600,29000021700,2.25,"Fixed Coupon","United States","U.S. Dollar","US912828WG10","912828WG1=","912828WG1",41759,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":29000011600},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":2.9790000000000001},2.9790000000000001,2.98,1,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.4630000000000001},2.4630000000000001,"GB","MAT",44316,99.359399999999994,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":7},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":3.1305555555555555},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":28816074415.365181},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":28814237525.690399},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":25380732982.129131},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":25634411163.833221},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":29000011600},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":4130689152.2750006},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":33130700752.275002},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":90786147425.555557},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":652500261}]
["UNITED STATES","GOVT / UST    2.000 31-May-2021",44347,29011415100,29011415100,2,"Fixed Coupon","United States","U.S. Dollar","US912828WN60","912828WN6=","912828WN6",41792,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":29011415100},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":3.0750000000000002},3.0750000000000002,3.0779999999999998,1,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.4769999999999999},2.4769999999999999,"GB","MAT",44348,98.531300000000002,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":6.9972222222222218},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":3.2166666666666668},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":28588560940.149723},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":28585324446.4263},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":25069329539.515865},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":25345658088.121101},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":29011415100},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":3721519859.2166667},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":32732934959.216667},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":93320051905},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":580228302}]
["UNITED STATES","GOVT / UST    2.125 15-Aug-2021",44423,66734924400,66734990400,2.125,"Fixed Coupon","United States","U.S. Dollar","US912828RC60","912828RC6=","912828RC6",40770,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":66734924400},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":3.2719999999999998},3.2719999999999998,3.2770000000000001,1.9,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.508},2.508,"GB","MAT",44424,98.75,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":3.4222222222222221},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":65906615217.220039},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":65900737845},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":57275649275.846405},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":58012084194.243385},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":66734924400},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":13645438291.900002},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":80380362691.899994},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":228381741280},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1418117143.5}]
["UNITED STATES","GOVT / UST    1.250 31-Oct-2021",44500,36055455500,36055478500,1.25,"Fixed Coupon","United States","U.S. Dollar","US912828T677","912828T67=","912828T67",42674,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":36055455500},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":3.4980000000000002},3.4980000000000002,3.5049999999999999,0.3,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.5219999999999998},2.5219999999999998,"GB","MAT",44501,95.609399999999994,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":3.6333333333333333},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":34482049669.528137},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":34472404670.816994},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":29649025809.276283},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":30077332728.964073},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":36055455500},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":2178350436.4583335},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":38233805936.458336},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":131001488316.66667},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":450693193.75}]
["UNITED STATES","GOVT / UST    1.750 30-Nov-2021",44530,37618628500,37618703900,1.75,"Fixed Coupon","United States","U.S. Dollar","US912828U659","912828U65=","912828U65",42704,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":37618628500},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":3.55},3.55,3.5510000000000002,0.7,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.5289999999999999},2.5289999999999999,"GB","MAT",44530,97.25,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":3.713888888888889},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":36592152988.826805},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":36584116216.25},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":31389171713.5425},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":31854226343.633274},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":37618628500},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":3234940810.5243058},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":40853569310.524307},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":139711406401.38889},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":658325998.75000012}]
["UNITED STATES","GOVT / UST    1.750 28-Feb-2022",44620,29000023400,29000023400,1.75,"Fixed Coupon","United States","U.S. Dollar","US912828J439","912828J43=","912828J43",42065,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":29000023400},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":3.7970000000000002},3.7970000000000002,3.794,0.4,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.5499999999999998},2.5499999999999998,"GB","MAT",44620,97,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":6.9888888888888889},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":3.9583333333333335},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":28136930297.013008},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":28130022698},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":23857634850.627758},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":24280369402.956463},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":29000023400},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":80354231.504166842},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":29080377631.504166},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":114791759291.66667},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":507500409.50000006}]
["UNITED STATES","GOVT / UST    1.750 30-Apr-2022",44681,29106103700,29106103700,1.75,"Fixed Coupon","United States","U.S. Dollar","US912828WZ90","912828WZ9=","912828WZ9",42124,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":29106103700},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":3.9239999999999999},3.9239999999999999,3.9289999999999998,0.1,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.5680000000000001},2.5680000000000001,"GB","MAT",44683,96.8125,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":7},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":4.1305555555555555},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":28184203020.465145},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":28178346644.5625},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":23755473355.231972},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":24172499722.107815},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":29106103700},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":168370724.87569454},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":29274474424.875694},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":120224378338.61111},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":509356814.75000006}]
["UNITED STATES","GOVT / UST    1.750 30-Jun-2022",44742,38132747300,38132873500,1.75,"Fixed Coupon","United States","U.S. Dollar","US912828XW50","912828XW5=","912828XW5",42916,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":38132747300},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":4.0880000000000001},4.0880000000000001,4.0890000000000004,1,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.5880000000000001},2.5880000000000001,"GB","MAT",44742,96.609399999999994,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":4.2972222222222225},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":36848804246.110634},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":36839818370.046196},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":30815771270.176243},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":31417702555.476887},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":38132747300},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":331807863.65902811},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":38464555163.659027},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":163864889091.94446},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":667323077.75000012}]
["UNITED STATES","GOVT / UST    2.125 30-Jun-2022",44742,29000014000,29000014000,2.125,"Fixed Coupon","United States","U.S. Dollar","US912828XG01","912828XG0=","912828XG0",42185,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":29000014000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":4.0579999999999998},4.0579999999999998,4.0590000000000002,0.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.5840000000000001},2.5840000000000001,"GB","MAT",44742,98.140600000000006,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":7},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":4.2972222222222225},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":28465131039.253586},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":28460787739.684006},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":23841032673.778492},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":24292817932.088688},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":29000014000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":306413342.36805588},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":29306427342.368057},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":124619504605.55556},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":616250297.5}]
["UNITED STATES","GOVT / UST    1.875 31-Aug-2022",44804,28999996500,29000002200,1.875,"Fixed Coupon","United States","U.S. Dollar","US912828L245","912828L24=","912828L24",42247,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":28999996500},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":4.2450000000000001},4.2450000000000001,4.2460000000000004,0.2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.5979999999999999},2.5979999999999999,"GB","MAT",44804,96.968800000000002,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":7},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":4.4666666666666668},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":28126423827.911953},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":28120948606.092003},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":23346011532.777576},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":23845917852.650154},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":28999996500},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":362499956.25000012},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":29362496456.25},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":129533317700},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":543749934.375}]
["UNITED STATES","GOVT / UST    2.000 31-Oct-2022",44865,34850241900,34850476900,2,"Fixed Coupon","United States","U.S. Dollar","US9128283C28","9128283C2=","9128283C2",43039,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":34850241900},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":4.3529999999999998},4.3529999999999998,4.3559999999999999,0.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.62},2.62,"GB","MAT",44865,97.3125,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":5},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":4.6333333333333337},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":33918915511.730362},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":33913641648.9375},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":28008598365.024506},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":28600677844.306755},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":34850241900},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":580837365.00000048},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":35431079265},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":161472787470},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":697004838}]
["UNITED STATES","GOVT / UST    1.750 31-Jan-2023",44957,29527865400,29527996900,1.75,"Fixed Coupon","United States","U.S. Dollar","US912828P386","912828P38=","912828P38",42401,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":29527865400},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":4.6269999999999998},4.6269999999999998,4.6289999999999996,0.1,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.6339999999999999},2.6339999999999999,"GB","MAT",44957,95.968800000000002,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":7},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":4.8833333333333337},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":28346280322.099232},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":28337538089.995201},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":23092826540.298889},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":23675000655.731003},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":29527865400},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":559799114.87500036},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":30087664514.875},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":144194409370},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":516737644.50000006}]
["UNITED STATES","GOVT / UST    1.500 31-Mar-2023",45016,34671134000,34671134500,1.5,"Fixed Coupon","United States","U.S. Dollar","US912828Q293","912828Q29=","912828Q29",42460,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":34671134000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":4.7789999999999999},4.7789999999999999,4.7770000000000001,0.3,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.6509999999999998},2.6509999999999998,"GB","MAT",45016,94.593800000000002,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":7},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":5.05},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":32807911978.354301},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":32796743153.692001},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":26527317732.43224},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":27217058542.031925},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":34671134000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":650083762.5},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":35321217762.5},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":175089226700},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":520067010}]
["UNITED STATES","GOVT / UST    1.375 30-Jun-2023",45107,32084551900,32084663900,1.375,"Fixed Coupon","United States","U.S. Dollar","US912828S356","912828S35=","912828S35",42551,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":32084551900},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":5.0380000000000003},5.0380000000000003,5.0380000000000003,0.2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.673},2.673,"GB","MAT",45107,93.625,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":7},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":5.2972222222222225},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":30052717699.399673},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":30039161716.375},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":23985669847.291111},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":24702710797.689018},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":32084551900},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":660518431.30243075},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":32745070331.302429},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":169959001314.72223},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":441162588.625}]
["UNITED STATES","USTIP / UST    0.375 15-Jul-2023",45122,41000712600,41000827100,0.375,"Fixed Coupon","United States","U.S. Dollar","US912828VM96","912828VM9=","912828VM9",41486,"Unsecured","Note","Y",null,1.0605852665346513,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":43484751700.981636},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":5.2750000000000004},5.2750000000000004,5.28,-221.6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.46700000000000003},0.46700000000000003,"GB","MAT",45124,99.515600000000006,"UNITED STATES TREASURY INFLATION PROTECTED BONDS",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":9.9583333333333339},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":5.3388888888888886},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":43274289869.227371},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":43274111563.742088},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":34143274023.792507},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":35195405623.40377},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":43484751700.981636},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":250943254.60774815},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":43735694955.589386},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":232160257692.46304},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":163067818.87868112}]
["UNITED STATES","GOVT / UST    1.250 31-Jul-2023",45138,29955430500,29955430500,1.25,"Fixed Coupon","United States","U.S. Dollar","US912828S927","912828S92=","912828S92",42583,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":29955430500},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":5.1390000000000002},5.1390000000000002,5.1369999999999996,0.4,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.6819999999999999},2.6819999999999999,"GB","MAT",45138,92.859399999999994,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":7},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":5.3833333333333337},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":27831509167.813263},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":27816433029.716995},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":22098487056.128376},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":22794900906.356266},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":29955430500},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":592867895.31250024},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":30548298395.3125},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":161260067525},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":374442881.25}]
["UNITED STATES","GOVT / UST    6.250 15-Aug-2023",45153,22659044000,22909044000,6.25,"Fixed Coupon","United States","U.S. Dollar","US912810EQ77","912810EQ7=","912810EQ7",34197,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":22659044000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":4.6710000000000003},4.6710000000000003,4.67,-0.4,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.6539999999999999},2.6539999999999999,"GB","MAT",45153,118.0625,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":29.997222222222224},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":5.4222222222222225},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":26724056894.09444},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":26751833822.5},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":21753521191.104099},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":22253448593.216888},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":22659044000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":2297375294.4444451},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":24956419294.444447},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":122862371911.11111},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1416190250}]
["UNITED STATES","GOVT / UST    2.500 15-Aug-2023",45153,65999916400,66000236400,2.5,"Fixed Coupon","United States","U.S. Dollar","US912828VS66","912828VS6=","912828VS6",41501,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":65999916400},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":5.0259999999999998},5.0259999999999998,5.0259999999999998,0.5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.68},2.68,"GB","MAT",45153,99.093800000000002,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":5.4222222222222225},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":65407713905.522049},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":65401825157.583206},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":52253442227.902664},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":53785690197.580948},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":65999916400},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":2676663276.2222233},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":68676579676.222221},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":357866213368.88892},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1649997910}]
["UNITED STATES","GOVT / UST    1.375 31-Aug-2023",45169,29914892600,29914892600,1.375,"Fixed Coupon","United States","U.S. Dollar","US9128282D10","9128282D1=","9128282D1",42613,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":29914892600},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":5.2050000000000001},5.2050000000000001,5.2039999999999997,0.1,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.69},2.69,"GB","MAT",45169,93.359399999999994,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":7},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":5.4666666666666668},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":27939608119.370411},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":27928364242.004398},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":22113678806.819084},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":22829409461.542942},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":29914892600},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":685549622.08333349},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":30600442222.083332},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":163534746213.33334},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":411329773.25}]
["UNITED STATES","GOVT / UST    1.375 30-Sep-2023",45199,29706834400,29706834800,1.375,"Fixed Coupon","United States","U.S. Dollar","US912828T263","912828T26=","912828T26",42643,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":29706834400},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":5.2480000000000002},5.2480000000000002,5.2519999999999998,-0.5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.6930000000000001},2.6930000000000001,"GB","MAT",45201,93.25,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":7},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":5.5472222222222225},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":27714108849.066582},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":27701623078},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":21886498361.46624},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":22581047404.749382},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":29706834400},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":713686066.71388912},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":30420520466.71389},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":164790411935.55557},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":408468973}]
["UNITED STATES","GOVT / UST    1.625 31-Oct-2023",45230,29692710500,29692710500,1.625,"Fixed Coupon","United States","U.S. Dollar","US912828T917","912828T91=","912828T91",42674,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":29692710500},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":5.29},5.29,5.2930000000000001,-0.6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.6960000000000002},2.6960000000000002,"GB","MAT",45230,94.4375,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":7},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":5.6333333333333337},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":28051066096.316994},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":28041053478.4375},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":22107566562.400127},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":22814356169.035381},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":29692710500},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":884595333.64583361},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":30577305833.645832},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":167268935816.66669},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":482506545.625}]
["UNITED STATES","GOVT / UST    2.750 15-Nov-2023",45245,65996109100,66000174600,2.75,"Fixed Coupon","United States","U.S. Dollar","US912828WE61","912828WE6=","912828WE6",41593,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":65996109100},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":5.1749999999999998},5.1749999999999998,5.1760000000000002,0.3,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.702},2.702,"GB","MAT",45245,100.25,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":5.6722222222222225},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":66160654299.504128},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":66161099372.75},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":52465751802.590752},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":54015668309.741501},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":65996109100},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":3397883006.023612},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":69393992106.023605},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":374344596617.22223},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1814893000.25}]
["UNITED STATES","GOVT / UST    2.125 30-Nov-2023",45260,30980362700,30980362700,2.125,"Fixed Coupon","United States","U.S. Dollar","US912828U576","912828U57=","912828U57",42704,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":30980362700},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":5.3029999999999999},5.3029999999999999,5.3010000000000002,0.7,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.7130000000000001},2.7130000000000001,"GB","MAT",45260,96.906300000000002,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":7},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":5.7138888888888886},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":30028048999.318302},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":30021923219.150101},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":23653672865.903984},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":24413885128.648903},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":30980362700},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":1259975653.8371527},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":32240338353.837154},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":177018350205.27777},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":658332707.375}]
["UNITED STATES","GOVT / UST    2.250 31-Dec-2023",45291,31723493800,31723493800,2.25,"Fixed Coupon","United States","U.S. Dollar","US912828V236","912828V23=","912828V23",42738,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":31723493800},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":5.3639999999999999},5.3639999999999999,5.3719999999999999,0.6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.7210000000000001},2.7210000000000001,"GB","MAT",45293,97.484399999999994,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":6.9944444444444445},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":5.8},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":30931696341.107117},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":30925457589.967197},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":24290091409.463837},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":25091255200.916325},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":31723493800},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":1427557221},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":33151051021},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":183996264040},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":713778610.5}]
["UNITED STATES","USTIP / UST    0.625 15-Jan-2024",45306,40979749300,41000058300,0.625,"Fixed Coupon","United States","U.S. Dollar","US912828B253","912828B25=","912828B25",41670,"Unsecured","Note","Y",null,1.0598902571074909,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":43434037021.777519},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":5.7210000000000001},5.7210000000000001,5.7270000000000003,-215,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.57599999999999996},0.57599999999999996,"GB","MAT",45307,100.2813,"UNITED STATES TREASURY INFLATION PROTECTED BONDS",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":9.9583333333333339},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":5.8388888888888886},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":43555893021.968369},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":43556216967.919777},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":33588812276.981018},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":34811821547.38163},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":43434037021.777519},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":553482346.77056777},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":43987519368.548088},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":253606516166.04538},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":271462731.38610953}]
["UNITED STATES","GOVT / UST    2.250 31-Jan-2024",45322,29775684100,29775684100,2.25,"Fixed Coupon","United States","U.S. Dollar","US912828V806","912828V80=","912828V80",42766,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":29775684100},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":5.4489999999999998},5.4489999999999998,5.45,0.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.7269999999999999},2.7269999999999999,"GB","MAT",45322,97.421899999999994,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":7},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":5.8833333333333337},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":29013202671.701138},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":29008037188.217899},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":22685445402.673923},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":23469938273.366379},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":29775684100},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":1395735192.1875002},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":31171419292.1875},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":175180274788.33334},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":669952892.25}]
["UNITED STATES","GOVT / UST    2.750 15-Feb-2024",45337,65996824100,66000100500,2.75,"Fixed Coupon","United States","U.S. Dollar","US912828B667","912828B66=","912828B66",41688,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":65996824100},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":5.4210000000000003},5.4210000000000003,5.423,0.5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.7240000000000002},2.7240000000000002,"GB","MAT",45337,100.14060000000001,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":9.9916666666666671},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":5.9222222222222225},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":66089513167.438652},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":66089615634.684601},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":51758743380.459587},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":53522267634.528763},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":65996824100},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":3851647984.2805562},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":69848472084.280563},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":390847858281.11115},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1814912662.75}]
["UNITED STATES","GOVT / UST    2.125 29-Feb-2024",45351,31883251500,31883251500,2.125,"Fixed Coupon","United States","U.S. Dollar","US912828W481","912828W48=","912828W48",42794,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":31883251500},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":5.548},5.548,5.5460000000000003,1.3,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.7389999999999999},2.7389999999999999,"GB","MAT",45351,96.640600000000006,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":7},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":5.9611111111111112},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":30819919432.564484},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":30812165549.109005},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":23974329770.450733},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":24851853396.835381},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":31883251500},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":1464194042.8437502},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":33347445542.84375},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":190059604775},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":677519094.375}]
["UNITED STATES","GOVT / UST    2.125 31-Mar-2024",45382,31390004900,31390004900,2.125,"Fixed Coupon","United States","U.S. Dollar","US912828W713","912828W71=","912828W71",42825,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":31390004900},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":5.57},5.57,5.5709999999999997,1.1000000000000001,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.7450000000000001},2.7450000000000001,"GB","MAT",45383,96.5625,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":7},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":6.05},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":30318598271.824108},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":30310973481.5625},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":23557688589.870373},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":24375373965.891407},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":31390004900},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":1500834609.28125},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":32890839509.28125},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":189909529645},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":667037604.125}]
["UNITED STATES","GOVT / UST    2.000 30-Apr-2024",45412,31821595600,31821595600,2,"Fixed Coupon","United States","U.S. Dollar","US912828X703","912828X70=","912828X70",42856,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":31821595600},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":5.6689999999999996},5.6689999999999996,5.67,1.2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.7519999999999998},2.7519999999999998,"GB","MAT",45412,95.781300000000002,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":6.9972222222222218},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":6.1305555555555555},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":30488406409.65593},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":30479137946.422802},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":23567688625.691967},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":24429763349.597248},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":31821595600},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":1483239928.2444446},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":33304835528.244446},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":195084059692.22223},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":636431912}]
["UNITED STATES","GOVT / UST    2.500 15-May-2024",45427,65994794800,66000094500,2.5,"Fixed Coupon","United States","U.S. Dollar","US912828WJ58","912828WJ5=","912828WJ5",41774,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":65994794800},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":5.63},5.63,5.63,0.3,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.7429999999999999},2.7429999999999999,"GB","MAT",45427,98.625,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":6.1722222222222225},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":65095495809.807892},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":65087366371.5},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":50429691464.638199},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":52227442711.406792},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":65994794800},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":3913857969.3888898},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":69908652769.388885},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":407334539015.5556},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1649869870}]
["UNITED STATES","GOVT / UST    2.000 31-May-2024",45443,31368553400,31368553400,2,"Fixed Coupon","United States","U.S. Dollar","US912828XT22","912828XT2=","912828XT2",42886,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":31368553400},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":5.7539999999999996},5.7539999999999996,5.7530000000000001,1.2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.7589999999999999},2.7589999999999999,"GB","MAT",45443,95.6875,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":7},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":6.2166666666666668},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":30025329808.133774},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":30015784534.625},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":23107351566.135708},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":23989767619.561871},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":31368553400},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":1516146747.666667},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":32884700147.666668},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":195007840303.33334},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":627371068}]
["UNITED STATES","GOVT / UST    2.000 30-Jun-2024",45473,31403547600,31403567900,2,"Fixed Coupon","United States","U.S. Dollar","US912828XX34","912828XX3=","912828XX3",42916,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":31403547600},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":5.8330000000000002},5.8330000000000002,5.8360000000000003,1,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.7639999999999998},2.7639999999999998,"GB","MAT",45474,95.609399999999994,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":7},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":6.2972222222222225},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":30034124233.69141},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":30024743439.074398},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":23019370299.869556},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":23932518695.117443},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":31403547600},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":1568432738.4666669},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":32971980338.466667},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":197755117803.33334},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":628070952}]
["UNITED STATES","USTIP / UST    0.125 15-Jul-2024",45488,41004900400,41004942500,0.125,"Fixed Coupon","United States","U.S. Dollar","US912828WU04","912828WU0=","912828WU0",41851,"Unsecured","Note","Y",null,1.0385523764888651,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":42585736758.109215},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":6.2969999999999997},6.2969999999999997,6.2990000000000004,-221.5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.55400000000000005},0.55400000000000005,"GB","MAT",45488,97.328100000000006,"UNITED STATES TREASURY INFLATION PROTECTED BONDS",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":9.9583333333333339},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":6.3388888888888886},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":41450851510.100815},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":41447888457.669296},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":31007994312.951557},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":32399383890.785576},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":42585736758.109215},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":135150567.35038826},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":42720887325.459602},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":269946253561.12561},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":53232170.947636522}]
["UNITED STATES","GOVT / UST    2.125 31-Jul-2024",45504,30846907300,30846907300,2.125,"Fixed Coupon","United States","U.S. Dollar","US9128282N91","9128282N9=","9128282N9",42947,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":30846907300},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":5.8970000000000002},5.8970000000000002,5.8959999999999999,1.2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.7690000000000001},2.7690000000000001,"GB","MAT",45504,96.25,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":7},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":6.3833333333333337},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":29699043322.986267},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":29690148276.25},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":22686836100.848148},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":23615510960.659817},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":30846907300},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":1693366681.9895837},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":32540273981.989582},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":196906091598.33334},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":655496780.125}]
["UNITED STATES","GOVT / UST    2.375 15-Aug-2024",45519,65998691800,66000033800,2.375,"Fixed Coupon","United States","U.S. Dollar","US912828D564","912828D56=","912828D56",41866,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":65998691800},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":5.8949999999999996},5.8949999999999996,5.8959999999999999,0.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.7669999999999999},2.7669999999999999,"GB","MAT",45519,97.703100000000006,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":6.4222222222222225},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":64495346340.766785},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":64482767848.045799},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":49277731189.476608},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":51293603238.929108},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":65998691800},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":4110251861.544445},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":70108943661.544449},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":423858265115.5556},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1567468930.25}]
["UNITED STATES","GOVT / UST    1.875 31-Aug-2024",45535,28877628700,28877628800,1.875,"Fixed Coupon","United States","U.S. Dollar","US9128282U35","9128282U3=","9128282U3",42978,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":28877628700},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":6.0209999999999999},6.0209999999999999,6.0289999999999999,-0.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.7650000000000001},2.7650000000000001,"GB","MAT",45538,94.765600000000006,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":7},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":6.4666666666666668},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":27374628111.677017},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":27366058103.327202},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":20775216669.721882},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":21673582936.208061},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":28877628700},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":1443881435},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":30321510135},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":186741998926.66666},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":541455538.125}]
["UNITED STATES","GOVT / UST    2.125 30-Sep-2024",45565,31480100000,31483105600,2.125,"Fixed Coupon","United States","U.S. Dollar","US9128282Y56","9128282Y5=","9128282Y5",43010,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":31480100000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":5.9960000000000004},5.9960000000000004,5.9939999999999998,0.7,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.7789999999999999},2.7789999999999999,"GB","MAT",45565,96.109399999999994,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":6.9944444444444445},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":6.5472222222222225},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":30263024645.047783},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":30255335229.400002},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":22998895627.980701},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":23934752528.103058},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":31480100000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":1837760143.4027781},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":33317860143.402779},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":206107210277.7778},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":668952125}]
["UNITED STATES","GOVT / UST    2.250 31-Oct-2024",45596,28700489900,28700489900,2.25,"Fixed Coupon","United States","U.S. Dollar","US9128283D01","9128283D0=","9128283D0",43039,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":28700489900},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":6.0510000000000002},6.0510000000000002,6.0540000000000003,0.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.7850000000000001},2.7850000000000001,"GB","MAT",45596,96.781300000000002,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":7},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":6.6333333333333337},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":27782093755.715912},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":27776707231.588699},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":21053633013.254974},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":21928250562.638809},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":28700489900},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":1829656231.1250002},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":30530146131.125},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":190379916336.66669},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":645761022.75}]
["UNITED STATES","GOVT / UST    2.250 15-Nov-2024",45611,66031911200,66032220100,2.25,"Fixed Coupon","United States","U.S. Dollar","US912828G385","912828G38=","912828G38",41960,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":66031911200},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":6.0919999999999996},6.0919999999999996,6.0940000000000003,0.7,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.7869999999999999},2.7869999999999999,"GB","MAT",45611,96.75,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":9.9944444444444436},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":6.6722222222222225},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":63899861558.092018},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":63885874086},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":48318164288.723518},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":50372204983.768723},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":66031911200},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":4267312261.3000007},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":70299223461.300003},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":440579585284.44446},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1485718002}]
["UNITED STATES","GOVT / UST    7.500 15-Nov-2024",45611,9604162000,11470162000,7.5,"Fixed Coupon","United States","U.S. Dollar","US912810ES34","912810ES3=","912810ES3",34561,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":9604162000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":5.3730000000000002},5.3730000000000002,5.37,-1.3,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.7360000000000002},2.7360000000000002,"GB","MAT",45611,128.875,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30.25},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":6.6722222222222225},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":12360331587.931633},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":12377363777.5},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":9717220754.4396992},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":9988364850.0503998},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":9604162000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":2068896564.166667},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":11673058564.166668},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":64081103122.222221},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":720312150}]
["UNITED STATES","GOVT / UST    2.125 30-Nov-2024",45626,29519457800,29519458000,2.125,"Fixed Coupon","United States","U.S. Dollar","US9128283J70","9128283J7=","9128283J7",43069,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":29519457800},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":6.1589999999999998},6.1589999999999998,6.1630000000000003,0.5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.79},2.79,"GB","MAT",45628,95.953100000000006,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":7},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":6.7138888888888886},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":28332557800.777283},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":28324834862.291801},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":21346728545.617596},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":22286269683.238701},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":29519457800},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":1827848926.9006944},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":31347306726.900696},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":198190359729.44443},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":627288478.25}]
["UNITED STATES","GOVT / UST    2.250 31-Dec-2024",45657,31660299600,31660304600,2.25,"Fixed Coupon","United States","U.S. Dollar","US9128283P31","9128283P3=","9128283P3",43102,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":31660299600},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":6.2149999999999999},6.2149999999999999,6.218,0.6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.7930000000000001},2.7930000000000001,"GB","MAT",45657,96.656300000000002,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":6.9972222222222218},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":6.8},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":30608853562.930927},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":30601674162.274799},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":22994097965.533283},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":24029327442.512291},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":31660299600},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":2137070223},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":33797369823},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":215290037280},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":712356741}]
["UNITED STATES","USTIP / UST    0.250 15-Jan-2025",45672,40994303500,41000013400,0.25,"Fixed Coupon","United States","U.S. Dollar","US912828H458","912828H45=","912828H45",42034,"Unsecured","Note","Y",null,1.0457604518215626,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":42870221350.270264},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":6.7590000000000003},6.7590000000000003,6.7649999999999997,-215.4,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.65},0.65,"GB","MAT",45672,97.328100000000006,"UNITED STATES TREASURY INFLATION PROTECTED BONDS",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":9.9583333333333339},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":6.8388888888888886},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":41726796621.921532},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":41724771906.012398},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":30444062573.502888},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":32032531503.301003},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":42870221350.270264},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":325694598.31385881},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":43195915948.584122},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":293184680456.5705},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":107175553.37567566}]
["UNITED STATES","USTIP / UST    2.375 15-Jan-2025",45672,28000786000,28001291000,2.375,"Fixed Coupon","United States","U.S. Dollar","US912810FR42","912810FR4=","912810FR4",38198,"Unsecured","Bond","Y",null,1.3069096742265225,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":36594498109.346573},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":6.343},6.343,6.3449999999999998,-214.4,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.64500000000000002},0.64500000000000002,"GB","MAT",45672,111.5625,"UNITED STATES TREASURY INFLATION PROTECTED BONDS",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":20.458333333333332},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":6.8388888888888886},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":40816688299.957268},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":40825736953.239769},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":30467430973.463776},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":31820879602.050434},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":36594498109.346573},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":2641157075.3502707},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":39235655184.696846},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":250265706514.47571},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":869119330.09698117}]
["UNITED STATES","GOVT / UST    2.500 31-Jan-2025",45688,32115181300,32115181300,2.5,"Fixed Coupon","United States","U.S. Dollar","US9128283V09","9128283V0=","9128283V0",43131,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":32115181300},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":6.2549999999999999},6.2549999999999999,6.2560000000000002,0.1,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.7909999999999999},2.7909999999999999,"GB","MAT",45688,98.1875,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":7},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":6.8833333333333337},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":31537198425.962753},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":31533093638.9375},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":23643513610.475338},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":24732562591.292961},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":32115181300},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":2475545225.208334},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":34590726525.208336},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":221059497948.33334},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":802879532.5}]
["UNITED STATES","GOVT / UST    2.000 15-Feb-2025",45703,65988280000,66000996100,2,"Fixed Coupon","United States","U.S. Dollar","US912828J272","912828J27=","912828J27",42052,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":65988280000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":6.3849999999999998},6.3849999999999998,6.3959999999999999,0.4,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.8039999999999998},2.8039999999999998,"GB","MAT",45706,94.968800000000002,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":9.9944444444444436},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":6.9222222222222225},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":62691845405.897392},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":62668277656.639999},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":46662799543.13414},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":48937306174.269249},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":65988280000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":4120601484.4444451},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":70108881484.444443},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":456785538222.22223},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1319765600}]
["UNITED STATES","GOVT / UST    7.625 15-Feb-2025",45703,9509170000,11725170000,7.625,"Fixed Coupon","United States","U.S. Dollar","US912810ET17","912810ET1=","912810ET1",34745,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":9509170000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":5.6050000000000004},5.6050000000000004,5.609,-1.1000000000000001,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.754},2.754,"GB","MAT",45706,130.53129999999999,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":6.9222222222222225},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":12392514971.61694},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":12412443220.209999},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":9629573450.2389183},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":9955435912.433115},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":9509170000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":2263842819.0277781},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":11773012819.027779},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":65824587888.888893},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":725074212.5}]
["UNITED STATES","GOVT / UST    2.750 28-Feb-2025",45716,36070110200,36070110200,2.75,"Fixed Coupon","United States","U.S. Dollar","US9128283Z13","9128283Z1=","9128283Z1",43159,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":36070110200},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":6.2930000000000001},6.2930000000000001,6.2880000000000003,-0.1,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.7919999999999998},2.7919999999999998,"GB","MAT",45716,99.734399999999994,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":7},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":6.958333333333333},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":35975494251.195961},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":35974307987.3088},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":26918855180.743427},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":28192628715.240871},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":36070110200},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":3132839362.9958334},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":39202949562.995834},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":250987850141.66666},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":991928030.5}]
["UNITED STATES","GOVT / UST    2.125 15-May-2025",45792,66521989400,66543374000,2.125,"Fixed Coupon","United States","U.S. Dollar","US912828XB14","912828XB1=","912828XB1",42139,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":66521989400},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":6.5369999999999999},6.5369999999999999,6.5339999999999998,0.5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.8119999999999998},2.8119999999999998,"GB","MAT",45792,95.5625,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":7.1722222222222225},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":63590656829.230736},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":63570076120.375},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":46947772616.419342},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":49282449588.549568},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":66521989400},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":4766947282.0736122},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":71288936682.073608},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":477110490641.11115},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1413592274.75}]
["UNITED STATES","USTIP / UST    0.375 15-Jul-2025",45853,40998852600,41000021000,0.375,"Fixed Coupon","United States","U.S. Dollar","US912828XL95","912828XL9=","912828XL9",42216,"Unsecured","Note","Y",null,1.0390205934295142,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":42598652158.38118},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":7.218},7.218,7.2190000000000003,-220.1,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.628},0.628,"GB","MAT",45853,98.1875,"UNITED STATES TREASURY INFLATION PROTECTED BONDS",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":9.9583333333333339},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":7.3388888888888886},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":41828018235.927864},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":41826551588.010521},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":29750389613.520126},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":31538615749.111065},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":42598652158.38118},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":565319613.0185169},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":43163971771.399696},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":312626775006.78632},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":159744945.59392941}]
["UNITED STATES","GOVT / UST    2.000 15-Aug-2025",45884,66481518800,66482570400,2,"Fixed Coupon","United States","U.S. Dollar","US912828K742","912828K74=","912828K74",42233,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":66481518800},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":6.81},6.81,6.8090000000000002,0.3,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.8210000000000002},2.8210000000000002,"GB","MAT",45884,94.531300000000002,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":9.9944444444444436},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":7.4222222222222225},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":62871933026.800835},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":62845843981.384407},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":45726636080.855293},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":48286662524.180092},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":66481518800},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":4816216695.2888899},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":71297735495.288895},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":493440606204.44446},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1329630376}]
["UNITED STATES","GOVT / UST    6.875 15-Aug-2025",45884,11187207000,12602207000,6.875,"Fixed Coupon","United States","U.S. Dollar","US912810EV62","912810EV6=","912810EV6",34926,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":11187207000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":6.0229999999999997},6.0229999999999997,6.0170000000000003,-1.6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.7719999999999998},2.7719999999999998,"GB","MAT",45884,127.375,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":7.4222222222222225},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":14228669830.5189},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":14249704916.25},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":10816666007.827049},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":11252738446.621517},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":11187207000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":2785925298.7500005},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":13973132298.75},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":83033936400},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":769120481.25000012}]
["UNITED STATES","GOVT / UST    2.250 15-Nov-2025",45976,66120819400,66122443100,2.25,"Fixed Coupon","United States","U.S. Dollar","US912828M565","912828M56=","912828M56",42324,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":66120819400},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":6.923},6.923,6.9269999999999996,0.3,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.8330000000000002},2.8330000000000002,"GB","MAT",45978,96,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":9.9972222222222218},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":7.6722222222222225},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":63495773495.99041},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":63475986624},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":45898216408.081932},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":48480606943.931458},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":66120819400},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":5760776390.2250004},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":71881595790.225006},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":507293619952.22223},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1487718436.5}]
["UNITED STATES","USTIP / UST    0.625 15-Jan-2026",46037,42419996300,42426146300,0.625,"Fixed Coupon","United States","U.S. Dollar","US912828N712","912828N71=","912828N71",42398,"Unsecured","Note","Y",null,1.0406904706966591,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":44146085916.397537},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":7.6269999999999998},7.6269999999999998,7.6310000000000002,-213.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.70899999999999996},0.70899999999999996,"GB","MAT",46037,99.359399999999994,"UNITED STATES TREASURY INFLATION PROTECTED BONDS",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":9.9611111111111104},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":7.8388888888888886},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":43864299219.223},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":43863286090.01709},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":30481474769.674679},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":32552234081.752892},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":44146085916.397537},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":1114382099.3479519},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":45260468015.745491},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":346056262377.98291},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":275913036.97748464}]
["UNITED STATES","USTIP / UST    2.000 15-Jan-2026",46037,20000117000,20175772070,2,"Fixed Coupon","United States","U.S. Dollar","US912810FS25","912810FS2=","912810FS2",38748,"Unsecured","Bond","Y",null,1.2498955477216347,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":24998057192.211777},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":7.2779999999999996},7.2779999999999996,7.2789999999999999,-212.7,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.70899999999999996},0.70899999999999996,"GB","MAT",46037,109.82810000000001,"UNITED STATES TREASURY INFLATION PROTECTED BONDS",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":19.958333333333332},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":7.8388888888888886},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":27450401789.387825},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":27454891251.119545},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":19462223310.093624},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":20643288713.193146},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":24998057192.211777},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":2019287508.7486625},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":27017344700.960438},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":195956992767.83786},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":499961143.84423554}]
["UNITED STATES","GOVT / UST    6.000 15-Feb-2026",46068,12837916000,12905000000,6,"Fixed Coupon","United States","U.S. Dollar","US912810EW46","912810EW4=","912810EW4",35110,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":12837916000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":6.4749999999999996},6.4749999999999996,6.4749999999999996,-1.9,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.794},2.794,"GB","MAT",46070,122.6563,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":7.9222222222222225},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":15727024701.789932},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":15746512762.708},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":11668165957.166628},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":12228899397.075148},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":12837916000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":3175244557.3333335},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":16013160557.333334},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":101704823422.22223},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":770274960}]
["UNITED STATES","GOVT / UST    1.625 15-Feb-2026",46068,64946659900,64946822200,1.625,"Fixed Coupon","United States","U.S. Dollar","US912828P469","912828P46=","912828P46",42416,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":64946659900},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":7.3239999999999998},7.3239999999999998,7.3319999999999999,0.5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.8479999999999999},2.8479999999999999,"GB","MAT",46070,91.375,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":9.9972222222222218},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":7.9222222222222225},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":59383721746.177277},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":59345010483.625},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":41959296212.342216},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":44721789220.210228},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":64946659900},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":4350524176.356945},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":69297184076.356949},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":514521872318.88892},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1055383223.375}]
["UNITED STATES","GOVT / UST    1.625 15-May-2026",46157,69496759100,69504224200,1.625,"Fixed Coupon","United States","U.S. Dollar","US912828R366","912828R36=","912828R36",42506,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":69496759100},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":7.5049999999999999},7.5049999999999999,7.5019999999999998,1.2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.859},2.859,"GB","MAT",46157,91.0625,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":9.9972222222222218},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":8.1722222222222225},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":63324831162.219101},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":63285486255.4375},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":44287183281.555168},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":47302860726.73394},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":69496759100},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":4937648210.7784729},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":74434407310.778473},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":567942959089.44446},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1129322335.375}]
["UNITED STATES","USTIP / UST    0.125 15-Jul-2026",46218,36840693400,36841337100,0.125,"Fixed Coupon","United States","U.S. Dollar","US912828S505","912828S50=","912828S50",42580,"Unsecured","Note","Y",null,1.0287693968253113,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":37900577927.744225},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":8.2669999999999995},8.2669999999999995,8.2680000000000007,-217.2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.69299999999999995},0.69299999999999995,"GB","MAT",46218,95.406300000000002,"UNITED STATES TREASURY INFLATION PROTECTED BONDS",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":9.9611111111111104},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":8.3388888888888886},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":36162150631.643204},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":36159539079.47744},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":24202302696.675838},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":26176433712.190269},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":37900577927.744225},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":215033140.04838216},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":38115611067.79261},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":316048708164.13379},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":47375722.409680285}]
["UNITED STATES","GOVT / UST    6.750 15-Aug-2026",46249,8810418000,10900848000,6.75,"Fixed Coupon","United States","U.S. Dollar","US912810EX29","912810EX2=","912810EX2",35292,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":8810418000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":6.6980000000000004},6.6980000000000004,6.6920000000000002,-1.7,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.8039999999999998},2.8039999999999998,"GB","MAT",46251,129.4375,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":8.4222222222222225},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":11386544151.968622},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":11403984798.75},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":8348629191.4688988},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":8780659765.9313049},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":8810418000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":2748850416.0000005},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":11559268416},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":74203298266.666672},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":594703215}]
["UNITED STATES","GOVT / UST    1.500 15-Aug-2026",46249,65356240500,65356240500,1.5,"Fixed Coupon","United States","U.S. Dollar","US9128282A70","9128282A7=","9128282A7",42597,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":65356240500},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":7.7880000000000003},7.7880000000000003,7.7910000000000004,1.4,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.8690000000000002},2.8690000000000002,"GB","MAT",46251,89.8125,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":8.4222222222222225},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":58745417610.078995},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":58698073499.0625},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":40412449642.634552},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":43465833118.041023},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":65356240500},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":4531366008},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":69887606508},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":550444781100},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":980343607.5}]
["UNITED STATES","GOVT / UST    6.500 15-Nov-2026",46341,10860177000,11493177000,6.5,"Fixed Coupon","United States","U.S. Dollar","US912810EY02","912810EY0=","912810EY0",35384,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":10860177000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":6.81},6.81,6.8029999999999999,-0.9,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.82},2.82,"GB","MAT",46342,128.14060000000001,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":8.6722222222222225},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":13897175050.227863},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":13916295968.862},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":10125496946.943993},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":10638163642.502068},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":10860177000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":3439357721.583334},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":14299534721.583334},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":94181868316.666672},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":705911505}]
["UNITED STATES","GOVT / UST    2.000 15-Nov-2026",46341,69134574900,69143593200,2,"Fixed Coupon","United States","U.S. Dollar","US912828U246","912828U24=","912828U24",42689,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":69134574900},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":7.8079999999999998},7.8079999999999998,7.8090000000000002,1.7,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.8740000000000001},2.8740000000000001,"GB","MAT",46342,93.328100000000006,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":8.6722222222222225},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":64554176004.086357},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":64521985197.246902},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":44370478780.442757},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":47656222719.370163},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":69134574900},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":6736780243.0333338},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":75871355143.03334},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":599550396771.66663},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1382691498}]
["UNITED STATES","USTIP / UST    0.375 15-Jan-2027",46402,38478517400,38479623800,0.375,"Fixed Coupon","United States","U.S. Dollar","US912828V491","912828V49=","912828V49",42766,"Unsecured","Note","Y",null,1.0235275988634005,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":39383824522.245575},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":8.6609999999999996},8.6609999999999996,8.6649999999999991,-211.6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.75800000000000001},0.75800000000000001,"GB","MAT",46402,96.734399999999994,"UNITED STATES TREASURY INFLATION PROTECTED BONDS",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":9.9583333333333339},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":8.8388888888888886},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":38098950906.094223},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":38097706348.647118},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":24899136961.221813},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":27160525627.654716},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":39383824522.245575},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":744190184.20159864},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":40128014706.447174},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":348109248971.62616},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":147689341.9584209}]
["UNITED STATES","USTIP / UST    2.375 15-Jan-2027",46402,16482351000,16482433000,2.375,"Fixed Coupon","United States","U.S. Dollar","US912810PS15","912810PS1=","912810PS1",39113,"Unsecured","Bond","Y",null,1.225965294230646,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":20206790293.327782},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":8.0310000000000006},8.0310000000000006,8.0289999999999999,-211.2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.747},0.747,"GB","MAT",46402,113.9063,"UNITED STATES TREASURY INFLATION PROTECTED BONDS",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":19.958333333333332},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":8.8388888888888886},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":23010457477.555378},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":23016807171.888824},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":15622888035.991257},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":16811148478.44556},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":20206790293.327782},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":2418219563.3674836},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":22625009856.695267},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":178605574203.80276},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":479911269.46653479}]
["UNITED STATES","GOVT / UST    2.250 15-Feb-2027",46433,65820868400,65820968900,2.25,"Fixed Coupon","United States","U.S. Dollar","US912828V988","912828V98=","912828V98",42781,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":65820868400},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":7.9790000000000001},7.9790000000000001,7.98,1.7,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.8769999999999998},2.8769999999999998,"GB","MAT",46434,95.093800000000002,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":8.9222222222222225},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":62613598477.882706},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":62591564954.559196},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":42614841083.662079},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":46000511600.599831},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":65820868400},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":7585855083.1000004},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":73406723483.100006},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":587268414724.44446},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1480969539}]
["UNITED STATES","GOVT / UST    6.625 15-Feb-2027",46433,9521971000,10456000000,6.625,"Fixed Coupon","United States","U.S. Dollar","US912810EZ76","912810EZ7=","912810EZ7",35479,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":9521971000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":7.0380000000000003},7.0380000000000003,7.032,-2.5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.8069999999999999},2.8069999999999999,"GB","MAT",46434,129.96879999999999,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":29.991666666666667},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":8.9222222222222225},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":12356490598.920385},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":12375591445.047998},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":8891614941.4380856},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":9408851989.9558697},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":9521971000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":3231254408.9305558},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":12753225408.930555},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":84957141255.555557},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":630830578.75}]
["UNITED STATES","GOVT / UST    2.375 15-May-2027",46522,71050220600,71055418600,2.375,"Fixed Coupon","United States","U.S. Dollar","US912828X885","912828X88=","912828X88",42870,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":71050220600},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":8.0909999999999993},8.0909999999999993,8.0879999999999992,1.3,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.8759999999999999},2.8759999999999999,"GB","MAT",46524,95.984399999999994,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":9.1722222222222225},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":68215856157.522987},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":68197127941.586395},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":46125809454.571381},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":49813251671.179283},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":71050220600},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":9065317382.5263901},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":80115537982.526398},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":651688412281.11108},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1687442739.25}]
["UNITED STATES","USTIP / UST    0.375 15-Jul-2027",46583,36916666400,36918698600,0.375,"Fixed Coupon","United States","U.S. Dollar","US9128282L36","9128282L3=","9128282L3",42947,"Unsecured","Note","Y",null,1.0094702257189532,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":37266275563.599297},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":9.1440000000000001},9.1440000000000001,9.1430000000000007,-215.3,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.72899999999999998},0.72899999999999998,"GB","MAT",46583,96.8125,"UNITED STATES TREASURY INFLATION PROTECTED BONDS",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":9.9583333333333339},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":9.3388888888888886},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":36079442491.482948},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":36078413030.009567},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":22882372680.153267},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":25241133898.206894},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":37266275563.599297},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":774051598.68559361},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":38040327162.284889},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":348025606791.16895},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":139748533.36349735}]
["UNITED STATES","GOVT / UST    6.375 15-Aug-2027",46614,9196756000,10736000000,6.375,"Fixed Coupon","United States","U.S. Dollar","US912810FA17","912810FA1=","912810FA1",35657,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":9196756000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":7.3940000000000001},7.3940000000000001,7.3840000000000003,-0.1,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.839},2.839,"GB","MAT",46615,129.0625,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":9.4222222222222225},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":11852513815.294703},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":11869563212.5},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":8359021196.7709999},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":8907341510.2421207},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":9196756000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":3296270629.666667},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":12493026629.666668},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":86653878755.555557},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":586293195}]
["UNITED STATES","GOVT / UST    2.250 15-Aug-2027",46614,69920360400,69920495700,2.25,"Fixed Coupon","United States","U.S. Dollar","US9128282R06","9128282R0=","9128282R0",42962,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":69920360400},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":8.3770000000000007},8.3770000000000007,8.3740000000000006,1.3,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.88},2.88,"GB","MAT",46615,94.828100000000006,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":9.4222222222222225},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":66330154840.014389},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":66304149280.472404},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":44086954939.571709},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":48004209487.474792},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":69920360400},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":8844925590.6000004},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":78765285990.600006},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":658805173546.66663},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1573208109}]
["UNITED STATES","GOVT / UST    6.125 15-Nov-2027",46706,22021339000,22518905000,6.125,"Fixed Coupon","United States","U.S. Dollar","US912810FB99","912810FB9=","912810FB9",35751,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":22021339000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":7.5069999999999997},7.5069999999999997,7.4939999999999998,0.9,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.8559999999999999},2.8559999999999999,"GB","MAT",46706,127.45310000000001,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":29.994444444444444},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":9.6722222222222225},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":28031048329.857296},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":28066879217.008999},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":19638956725.72554},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":20909729391.459194},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":22021339000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":7920494519.6319447},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":29941833519.631943},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":212995284438.88889},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1348807013.75}]
["UNITED STATES","GOVT / UST    2.250 15-Nov-2027",46706,66474110600,66474161800,2.25,"Fixed Coupon","United States","U.S. Dollar","US9128283F58","9128283F5=","9128283F5",43054,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":66474110600},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":8.5250000000000004},8.5250000000000004,8.52,0.9,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.8809999999999998},2.8809999999999998,"GB","MAT",46706,94.703100000000006,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":9.6722222222222225},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":62976781461.363007},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":62953043435.628601},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":41486055624.079254},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":45240293255.264038},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":66474110600},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":8782891863.0249996},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":75257002463.024994},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":642952369747.77783},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1495667488.5}]
["UNITED STATES","USTIP / UST    1.750 15-Jan-2028",46767,15634412700,15635246700,1.75,"Fixed Coupon","United States","U.S. Dollar","US912810PV44","912810PV4=","912810PV4",39478,"Unsecured","Bond","Y",null,1.1756326058303601,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":18380325343.128277},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":9.0640000000000001},9.0640000000000001,9.0690000000000008,-210.4,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.77500000000000002},0.77500000000000002,"GB","MAT",46770,109.2188,"UNITED STATES TREASURY INFLATION PROTECTED BONDS",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":19.958333333333332},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":9.8388888888888886},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":20071688380.892467},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":20074770775.860584},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":12796461883.364573},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":14094794769.461056},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":18380325343.128277},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":1942442993.553654},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":20322768336.681931},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":180841978792.66766},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":321655693.50474489}]
["UNITED STATES","USTIP / UST    0.500 15-Jan-2028",46767,14910606200,14910648600,0.5,"Fixed Coupon","United States","U.S. Dollar","US9128283R96","9128283R9=","9128283R9",43131,"Unsecured","Note","Y",null,1.0015205186319438,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":14933278054.540676},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":9.5649999999999995},9.5649999999999995,9.5749999999999993,-212.3,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.76600000000000001},0.76600000000000001,"GB","MAT",46770,97.484399999999994,"UNITED STATES TREASURY INFLATION PROTECTED BONDS",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":9.9583333333333339},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":9.8388888888888886},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":14558198281.495853},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":14557616511.80065},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":8987872434.3857212},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":10020915887.722679},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":14933278054.540676},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":450902034.59126991},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":15384180089.131947},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":146926863525.50854},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":74666390.272703379}]
["UNITED STATES","GOVT / UST    2.750 15-Feb-2028",46798,28536050000,49536164200,2.75,"Fixed Coupon","United States","U.S. Dollar","US9128283W81","9128283W8=","9128283W8",43146,"Unsecured","Note","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":28536050000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":8.6010000000000009},8.6010000000000009,8.5969999999999995,-0.1,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.87},2.87,"GB","MAT",46798,98.968800000000002,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":10},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":9.9222222222222225},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":28243981418.768993},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":28241786252.400002},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":18525482110.124298},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":20274303040.837811},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":28536050000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":4804361084.7222223},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":33340411084.722221},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":283141029444.44446},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":784741375}]
["UNITED STATES","USTIP / UST    3.625 15-Apr-2028",46858,16783478000,16833956000,3.625,"Fixed Coupon","United States","U.S. Dollar","US912810FD55","912810FD5=","912810FD5",35900,"Unsecured","Bond","Y",null,1.5274135709641519,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":25635312065.17828},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":8.6170000000000009},8.6170000000000009,8.6120000000000001,-208.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.78400000000000003},0.78400000000000003,"GB","MAT",46860,127.51560000000001,"UNITED STATES TREASURY INFLATION PROTECTED BONDS",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":10.088888888888889},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":32673484692.060822},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":32689021991.784477},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":21421769891.656204},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":23300691356.457146},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":25635312065.17828},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":5844139058.8588371},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":31479451124.037117},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":258631815057.57642},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":929280062.36271262}]
["UNITED STATES","GOVT / UST    5.500 15-Aug-2028",46980,11776201000,11776201000,5.5,"Fixed Coupon","United States","U.S. Dollar","US912810FE39","912810FE3=","912810FE3",36024,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":11776201000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":8.1950000000000003},8.1950000000000003,8.1829999999999998,1.9,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.88},2.88,"GB","MAT",46980,123.45310000000001,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":29.994444444444444},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":10.422222222222222},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":14520378669.162653},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":14538085196.731001},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":9772500869.2425785},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":10594790035.661751},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":11776201000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":4289154097.5555558},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":16065355097.555555},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":122734183755.55556},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":647691055}]
["UNITED STATES","GOVT / UST    5.250 15-Nov-2028",47072,10947052000,10947052000,5.25,"Fixed Coupon","United States","U.S. Dollar","US912810FF04","912810FF0=","912810FF0",36115,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":10947052000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":8.3230000000000004},8.3230000000000004,8.31,1.5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.883},2.883,"GB","MAT",47072,121.60939999999999,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":29.997222222222224},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":10.672222222222222},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":13298636633.182224},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":13312644254.888},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":8880598729.5506859},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":9626249094.9596825},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":10947052000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":3949605136.166667},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":14896657136.166668},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":116829371622.22223},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":574720230}]
["UNITED STATES","USTIP / UST    2.500 15-Jan-2029",47133,14150507400,14150528200,2.5,"Fixed Coupon","United States","U.S. Dollar","US912810PZ57","912810PZ5=","912810PZ5",39843,"Unsecured","Bond","Y",null,1.1615065873498192,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":16435907559.442362},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":9.6140000000000008},9.6140000000000008,9.6110000000000007,-210.1,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.78900000000000003},0.78900000000000003,"GB","MAT",47134,117.75,"UNITED STATES TREASURY INFLATION PROTECTED BONDS",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":19.958333333333332},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":10.838888888888889},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":19346321571.67889},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":19353281151.243382},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":11910783351.721224},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":13311490024.686306},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":16435907559.442362},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":2892263177.4740939},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":19328170736.916454},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":178146975824.8447},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":410897688.98605907}]
["UNITED STATES","GOVT / UST    5.250 15-Feb-2029",47164,11350341000,11350341000,5.25,"Fixed Coupon","United States","U.S. Dollar","US912810FG86","912810FG8=","912810FG8",36207,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":11350341000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":8.5690000000000008},8.5690000000000008,8.5579999999999998,1.4,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.8849999999999998},2.8849999999999998,"GB","MAT",47164,122.0313,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":29.997222222222224},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":10.922222222222222},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":13834899660.929976},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":13850968676.733},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":9103410653.0959969},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":9957473190.9579144},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":11350341000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":4244081672.25},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":15594422672.25},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":123970946700},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":595892902.5}]
["UNITED STATES","USTIP / UST    3.875 15-Apr-2029",47223,19496904000,19947339000,3.875,"Fixed Coupon","United States","U.S. Dollar","US912810FH69","912810FH6=","912810FH6",36265,"Unsecured","Bond","Y",null,1.502760884267865,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":29299184695.525673},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":9.2729999999999997},9.2729999999999997,9.2629999999999999,-206.4,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.82099999999999995},0.82099999999999995,"GB","MAT",47224,132.3125,"UNITED STATES TREASURY INFLATION PROTECTED BONDS",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":11.088888888888889},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":38746236832.587433},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":38766483750.26741},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":24387219597.618221},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":26960790945.261818},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":29299184695.525673},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":8275391944.0029182},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":37574576639.528595},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":324895403623.71802},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1135343406.9516199}]
["UNITED STATES","GOVT / UST    6.125 15-Aug-2029",47345,11178580000,11179000000,6.125,"Fixed Coupon","United States","U.S. Dollar","US912810FJ26","912810FJ2=","912810FJ2",36388,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":11178580000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":8.6630000000000003},8.6630000000000003,8.6460000000000008,1.3,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.8849999999999998},2.8849999999999998,"GB","MAT",47345,131.34379999999999,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":29.997222222222224},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":11.422222222222222},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":14660795916.754816},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":14682371758.039997},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":9594636296.4439774},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":10521403553.743652},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":11178580000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":5218844279.4444447},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":16397424279.444445},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":127684224888.88889},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":684688025}]
["UNITED STATES","GOVT / UST    6.250 15-May-2030",47618,17043162000,17045585000,6.25,"Fixed Coupon","United States","U.S. Dollar","US912810FM54","912810FM5=","912810FM5",36571,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":17043162000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":8.9659999999999993},8.9659999999999993,8.9440000000000008,1.1000000000000001,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.8940000000000001},2.8940000000000001,"GB","MAT",47618,134.21879999999999,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30.25},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":12.172222222222222},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":22841519761.11932},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":22875127518.455997},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":14671191785.23694},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":16158276204.136368},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":17043162000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":8918071227.083334},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":25961233227.083336},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":207453155233.33334},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1065197625}]
["UNITED STATES","GOVT / UST    5.375 15-Feb-2031",47894,16427648000,16428000000,5.375,"Fixed Coupon","United States","U.S. Dollar","US912810FP85","912810FP8=","912810FP8",36937,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":16427648000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":9.7409999999999997},9.7409999999999997,9.7260000000000009,-0.2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.8980000000000001},2.8980000000000001,"GB","MAT",47897,126.54689999999999,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":12.922222222222222},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":20761969056.824303},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":20788679286.911999},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":12688578289.559608},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":14332405403.225641},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":16427648000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":8054795240.8888893},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":24482443240.888889},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":212281718044.44446},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":882986080}]
["UNITED STATES","USTIP / UST    3.375 15-Apr-2032",48319,5012235000,5012235000,3.375,"Fixed Coupon","United States","U.S. Dollar","US912810FQ68","912810FQ6=","912810FQ6",37179,"Unsecured","Bond","Y",null,1.3917964561562925,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":6976010910.4225349},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":11.596},11.596,11.579000000000001,-208.6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.84499999999999997},0.84499999999999997,"GB","MAT",48319,133.54689999999999,"UNITED STATES TREASURY INFLATION PROTECTED BONDS",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30.5},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":14.088888888888889},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":9311012782.6210632},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":9316246314.5310726},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":4994998623.9989796},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":5946216476.9173145},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":6976010910.4225349},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":2422419788.6442256},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":9398430699.066761},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":98284242604.619705},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":235440368.22676057}]
["UNITED STATES","GOVT / UST    4.500 15-Feb-2036",49720,26397130000,26397955000,4.5,"Fixed Coupon","United States","U.S. Dollar","US912810FT08","912810FT0=","912810FT0",38763,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":26397130000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":12.824},12.824,12.782999999999999,-0.7,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.9590000000000001},2.9590000000000001,"GB","MAT",49720,121.3125,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":17.922222222222221},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":31992755963.673355},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":32023018331.25},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":15596490848.052002},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":19862934933.489662},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":26397130000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":16775376114.999998},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":43172506115},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":473095229888.88885},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1187870850}]
["UNITED STATES","GOVT / UST    4.750 15-Feb-2037",50086,16589456000,16589604000,4.75,"Fixed Coupon","United States","U.S. Dollar","US912810PT97","912810PT9=","912810PT9",39128,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":16589456000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":13.194000000000001},13.194000000000001,13.148,-0.2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.976},2.976,"GB","MAT",50088,125.5313,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":18.922222222222221},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":20800941216.070381},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":20824959779.728001},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":9834379006.3787498},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":12773565111.881994},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":16589456000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":11916298408.444443},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":28505754408.444443},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":313909372977.77777},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":787999160}]
["UNITED STATES","GOVT / UST    5.000 15-May-2037",50175,21413045000,21413048000,5,"Fixed Coupon","United States","U.S. Dollar","US912810PU60","912810PU6=","912810PU6",39309,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":21413045000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":13.06},13.06,13.006,0.7,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":2.9849999999999999},2.9849999999999999,"GB","MAT",50175,129.25,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":29.75},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":19.172222222222221},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":27643357201.407196},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":27676360662.5},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":13218229852.41},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":16995460934.723137},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":21413045000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":16458304309.722221},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":37871349309.722221},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":410535657194.4444},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1070652250}]
["UNITED STATES","GOVT / UST    4.375 15-Feb-2038",50451,22525148700,22526024700,4.375,"Fixed Coupon","United States","U.S. Dollar","US912810PW27","912810PW2=","912810PW2",39493,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":22525148700},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":13.884},13.884,13.831,1.2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.0030000000000001},3.0030000000000001,"GB","MAT",50452,120.45310000000001,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":19.922222222222221},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":27108563351.859161},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":27132239888.759701},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":12064079144.138115},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":16266892102.349455},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":22525148700},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":15888051065.687498},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":38413199765.6875},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":448751017989.99994},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":985475255.62499988}]
["UNITED STATES","GOVT / UST    4.500 15-May-2038",50540,25500122800,25505393300,4.5,"Fixed Coupon","United States","U.S. Dollar","US912810PX00","912810PX0=","912810PX0",39675,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":25500122800},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":13.807},13.807,13.747999999999999,0.9,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.0030000000000001},3.0030000000000001,"GB","MAT",50542,122.5313,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":29.75},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":20.172222222222221},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":31213580811.731007},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":31245631968.436401},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":13989294344.908344},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":18712596883.613354},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":25500122800},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":18787215472.899998},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":44287338272.899994},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":514394143815.55554},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1147505526}]
["UNITED STATES","GOVT / UST    3.500 15-Feb-2039",50816,25908569300,25908569400,3.5,"Fixed Coupon","United States","U.S. Dollar","US912810QA97","912810QA9=","912810QA9",39861,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":25908569300},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":14.974},14.974,14.917,1.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.028},3.028,"GB","MAT",50816,107.2813,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":29.994444444444444},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":20.922222222222221},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":27783559556.781033},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":27795049956.440899},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":11146926834.531057},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":16043102299.648333},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":25908569300},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":15526429835.505556},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":41434999135.505554},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":542064844354.4444},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":906799925.50000012}]
["UNITED STATES","GOVT / UST    4.250 15-May-2039",50905,38778773000,38778773000,4.25,"Fixed Coupon","United States","U.S. Dollar","US912810QB70","912810QB7=","912810QB7",39948,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":38778773000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":14.423},14.423,14.356,2.7,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.0329999999999999},3.0329999999999999,"GB","MAT",50906,118.9063,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":21.172222222222221},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":46073271722.142731},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":46110404159.699005},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":19508389791.885452},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":27073027248.269768},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":38778773000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":28631122137.597221},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":67409895137.597221},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":821032799461.11108},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1648097852.5}]
["UNITED STATES","GOVT / UST    4.500 15-Aug-2039",50997,41430538200,41436325100,4.5,"Fixed Coupon","United States","U.S. Dollar","US912810QC53","912810QC5=","912810QC5",40042,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":41430538200},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":14.506},14.506,14.436999999999999,2.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.0350000000000001},3.0350000000000001,"GB","MAT",50997,122.95310000000001,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":29.994444444444444},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":21.422222222222221},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":50889227539.559555},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":50940131063.584198},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":21382629415.250103},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":29980982951.695992},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":41430538200},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":32854416792.599995},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":74284954992.599991},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":887534196106.66663},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1864374219}]
["UNITED STATES","GOVT / UST    4.375 15-Nov-2039",51089,44564249100,44564257000,4.375,"Fixed Coupon","United States","U.S. Dollar","US912810QD37","912810QD3=","912810QD3",40133,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":44564249100},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":14.568},14.568,14.497,3,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.0419999999999998},3.0419999999999998,"GB","MAT",51089,121.04689999999999,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":29.997222222222224},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":21.672222222222221},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":53892027163.152992},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":53943642043.827904},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":22509602952.048504},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":31548499157.800907},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":44564249100},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":34845219634.822914},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":79409468734.822906},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":965806309661.66663},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1949685898.1249998}]
["UNITED STATES","GOVT / UST    4.625 15-Feb-2040",51181,44902490300,44902585800,4.625,"Fixed Coupon","United States","U.S. Dollar","US912810QE10","912810QE1=","912810QE1",40225,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":44902490300},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":14.651},14.651,14.577999999999999,3.5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.0470000000000002},3.0470000000000002,"GB","MAT",51181,125.10939999999999,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":29.997222222222224},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":21.922222222222221},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":56113704289.228386},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":56177236199.388191},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":23255128697.09874},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":32938026947.487068},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":44902490300},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":37635146974.084717},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":82537637274.084717},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":984362370687.77771},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":2076740176.375}]
["UNITED STATES","USTIP / UST    2.125 15-Feb-2040",51181,15171280100,15171390500,2.125,"Fixed Coupon","United States","U.S. Dollar","US912810QF84","912810QF8=","912810QF8",40235,"Unsecured","Bond","Y",null,1.1437755230027826,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":17352538830.999207},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":18.045999999999999},18.045999999999999,18.006,-211.6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.92800000000000005},0.92800000000000005,"GB","MAT",51181,123.70310000000001,"UNITED STATES TREASURY INFLATION PROTECTED BONDS",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":29.969444444444445},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":21.922222222222221},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":21455560610.204769},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":21465628462.64978},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":5970879213.1706648},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":10920766126.925179},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":17352538830.999207},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":6682414502.321044},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":24034953333.320251},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":380406212372.90479},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":368741450.15873319}]
["UNITED STATES","GOVT / UST    4.375 15-May-2040",51271,43473044400,43473249300,4.375,"Fixed Coupon","United States","U.S. Dollar","US912810QH41","912810QH4=","912810QH4",40315,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":43473044400},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":14.788},14.788,14.712,3.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.0539999999999998},3.0539999999999998,"GB","MAT",51271,121.1563,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":29.994444444444444},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":22.172222222222221},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":52626095904.58287},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":52670332092.397194},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":21514777253.102413},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":30605119029.569794},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":43473044400},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":34942968917.208328},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":78416013317.208328},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":963894001113.33325},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1901945692.4999998}]
["UNITED STATES","GOVT / UST    3.875 15-Aug-2040",51363,43213316800,43213316800,3.875,"Fixed Coupon","United States","U.S. Dollar","US912810QK79","912810QK7=","912810QK7",40406,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":43213316800},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":15.387},15.387,15.313000000000001,4.0999999999999996,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.0640000000000001},3.0640000000000001,"GB","MAT",51363,113.07810000000001,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":29.997222222222224},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":22.422222222222221},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":48837483843.480812},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":48864797584.420799},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":18789491967.161484},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":27927226602.455093},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":43213316800},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":31183209550.84444},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":74396526350.844437},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":968938592248.88879},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1674516026}]
["UNITED STATES","GOVT / UST    4.250 15-Nov-2040",51455,42903188700,42903188700,4.25,"Fixed Coupon","United States","U.S. Dollar","US912810QL52","912810QL5=","912810QL5",40497,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":42903188700},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":15.092000000000001},15.092000000000001,15.013,4.2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.0659999999999998},3.0659999999999998,"GB","MAT",51455,119.25,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":22.672222222222221},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":51116788327.360542},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":51162052524.75},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":20276544656.608921},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":29441541621.024799},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":42903188700},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":34411336725.504166},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":77314525425.504166},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":972710628248.33325},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1823385519.7500002}]
["UNITED STATES","GOVT / UST    4.750 15-Feb-2041",51547,43004945100,43007131600,4.75,"Fixed Coupon","United States","U.S. Dollar","US912810QN19","912810QN1=","912810QN1",40589,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":43004945100},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":15.006},15.006,14.923,4.5999999999999996,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.0670000000000002},3.0670000000000002,"GB","MAT",51547,127.5625,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":22.922222222222221},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":54796191958.431801},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":54858183093.1875},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":21930107273.332634},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":31852643569.08379},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":43004945100},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":39061630550.691666},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":82066575650.691666},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":985768908236.66663},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":2042734892.25}]
["UNITED STATES","USTIP / UST    2.125 15-Feb-2041",51547,23984657100,23986024200,2.125,"Fixed Coupon","United States","U.S. Dollar","US912810QP66","912810QP6=","912810QP6",40602,"Unsecured","Bond","Y",null,1.1272020023831906,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":27035553509.594208},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":18.722999999999999},18.722999999999999,18.678000000000001,-211.4,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.94199999999999995},0.94199999999999995,"GB","MAT",51547,124.3438,"UNITED STATES TREASURY INFLATION PROTECTED BONDS",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":29.958333333333332},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":22.922222222222221},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":33601632838.638653},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":33617034584.862804},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":8440565043.5673513},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":16725474645.878971},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":27035553509.594208},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":10985822069.863853},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":38021375579.458061},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":619714965447.69824},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":574505512.07887697}]
["UNITED STATES","GOVT / UST    4.375 15-May-2041",51636,41995507300,42000041300,4.375,"Fixed Coupon","United States","U.S. Dollar","US912810QQ40","912810QQ4=","912810QQ4",40679,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":41995507300},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":15.223000000000001},15.223000000000001,15.135999999999999,4.4000000000000004,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.0710000000000002},3.0710000000000002,"GB","MAT",51636,121.5,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":29.997222222222224},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":23.172222222222221},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":50980470392.986557},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":51024541369.5},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":19954677638.784058},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":29271243707.980934},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":41995507300},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":35592650614.0868},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":77588157914.086792},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":973129227490.55554},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1837303444.375}]
["UNITED STATES","GOVT / UST    3.750 15-Aug-2041",51728,42488837400,42489985400,3.75,"Fixed Coupon","United States","U.S. Dollar","US912810QS06","912810QS0=","912810QS0",40770,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":42488837400},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":15.936999999999999},15.936999999999999,15.853999999999999,4.5999999999999996,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.0819999999999999},3.0819999999999999,"GB","MAT",51728,111.0938,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":23.422222222222221},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":47174752613.289673},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":47202464043.481201},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":17111837265.042807},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":26523623574.272064},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":42488837400},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":31264702853.499996},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":73753540253.5},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":995182991546.66663},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1593331402.5}]
["UNITED STATES","GOVT / UST    3.125 15-Nov-2041",51820,44622443900,44622710400,3.125,"Fixed Coupon","United States","U.S. Dollar","US912810QT88","912810QT8=","912810QT8",40862,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":44622443900},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":16.498999999999999},16.498999999999999,16.417999999999999,4.5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.09},3.09,"GB","MAT",51820,100.57810000000001,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":23.672222222222221},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":44881953731.933861},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":44880406248.185898},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":15261133340.633135},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":24598773897.956161},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":44622443900},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":27710847539.982635},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":72333291439.982635},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1056312408099.4443},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1394451371.875}]
["UNITED STATES","GOVT / UST    3.125 15-Feb-2042",51912,47219044200,47219045800,3.125,"Fixed Coupon","United States","U.S. Dollar","US912810QU51","912810QU5=","912810QU5",40954,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":47219044200},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":16.745000000000001},16.745000000000001,16.666,4.2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.0910000000000002},3.0910000000000002,"GB","MAT",51915,100.57810000000001,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":23.922222222222221},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":47487696270.158157},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":47492017494.520203},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":15681864176.690565},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":25938082933.12537},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":47219044200},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":29692253141.041664},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":76911297341.041656},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1129584468473.3333},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1475595131.25}]
["UNITED STATES","USTIP / UST    0.750 15-Feb-2042",51912,23127666700,23127869100,0.75,"Fixed Coupon","United States","U.S. Dollar","US912810QV35","912810QV3=","912810QV3",40968,"Unsecured","Bond","Y",null,1.094609916884391,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":25315773324.2169},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":21.757999999999999},21.757999999999999,21.748999999999999,-210.6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.98199999999999998},0.98199999999999998,"GB","MAT",51915,95.0625,"UNITED STATES TREASURY INFLATION PROTECTED BONDS",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":29.958333333333332},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":23.922222222222221},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":24069013299.533825},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":24065807016.333691},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":3120853853.8781552},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":10531858285.989651},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":25315773324.2169},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":3820572124.1797342},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":29136345448.396633},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":605609555189.32202},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":189868299.93162674}]
["UNITED STATES","GOVT / UST    3.000 15-May-2042",52001,43918685600,43918915200,3,"Fixed Coupon","United States","U.S. Dollar","US912810QW18","912810QW1=","912810QW1",41044,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":43918685600},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":16.867000000000001},16.867000000000001,16.78,4.2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.0939999999999999},3.0939999999999999,"GB","MAT",52001,98.406300000000002,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":24.172222222222221},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":43223192119.487213},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":43218753507.592804},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":14059924891.09009},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":23408108415.130428},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":43918685600},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":26841636682.533329},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":70760322282.533325},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1061612228031.1111},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1317560568}]
["UNITED STATES","GOVT / UST    2.750 15-Aug-2042",52093,41995432300,42000240100,2.75,"Fixed Coupon","United States","U.S. Dollar","US912810QX90","912810QX9=","912810QX9",41136,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":41995432300},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":17.393999999999998},17.393999999999998,17.309000000000001,4.7,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.1040000000000001},3.1040000000000001,"GB","MAT",52093,93.968800000000002,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":24.422222222222221},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":39476214830.730148},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":39462603787.122406},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":12006102576.19412},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":21072454304.956863},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":41995432300},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":23816076273.244442},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":65811508573.244446},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1025621779948.8888},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1154874388.25}]
["UNITED STATES","GOVT / UST    2.750 15-Nov-2042",52185,41994009300,42000013000,2.75,"Fixed Coupon","United States","U.S. Dollar","US912810QY73","912810QY7=","912810QY7",41228,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":41994009300},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":17.385000000000002},17.385000000000002,17.298999999999999,4.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.109},3.109,"GB","MAT",52187,93.843800000000002,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":24.672222222222221},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":39423179204.950226},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":39408774099.473396},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":12003912590.699593},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":20975038982.747765},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":41994009300},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":24103978088.070831},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":66097987388.070831},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1036085529451.6666},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1154835255.75}]
["UNITED STATES","USTIP / UST    0.625 15-Feb-2043",52277,22999805400,23000061900,0.625,"Fixed Coupon","United States","U.S. Dollar","US912810RA88","912810RA8=","912810RA8",41333,"Unsecured","Bond","Y",null,1.0758666042709693,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":24744722534.591103},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":22.888999999999999},22.888999999999999,22.88,-210.8,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":0.995},0.995,"GB","MAT",52279,91.843800000000002,"UNITED STATES TREASURY INFLATION PROTECTED BONDS",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":29.958333333333332},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":24.922222222222221},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":22732669741.681381},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":22726493475.224785},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":1919025109.0479803},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":9520985330.9418831},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":24744722534.591103},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":3266647051.2678933},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":28011369585.858997},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":616693473834.30933},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":154654515.84119439}]
["UNITED STATES","GOVT / UST    3.125 15-Feb-2043",52277,41999758500,42000188400,3.125,"Fixed Coupon","United States","U.S. Dollar","US912810QZ49","912810QZ4=","912810QZ4",41320,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":41999758500},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":17.195},17.195,17.103999999999999,5.0999999999999996,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.11},3.11,"GB","MAT",52279,100.25,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":24.922222222222221},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":42107903485.790924},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":42104757896.25},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":13145105415.209251},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":22709674598.933365},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":41999758500},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":27722757259.895832},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":69722515759.895828},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1046727314616.6666},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1312492453.125}]
["UNITED STATES","GOVT / UST    2.875 15-May-2043",52366,41999318600,42000069800,2.875,"Fixed Coupon","United States","U.S. Dollar","US912810RB61","912810RB6=","912810RB6",41409,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":41999318600},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":17.460999999999999},17.460999999999999,17.364000000000001,5.2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.1160000000000001},3.1160000000000001,"GB","MAT",52366,95.8125,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":25.172222222222221},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":40251404574.364662},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":40240597133.625},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":12134954471.615957},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":21404351651.905811},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":41999318600},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":25806539646.156944},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":67805858246.156944},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1057216180981.1111},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1207480409.75}]
["UNITED STATES","GOVT / UST    3.625 15-Aug-2043",52458,41998968400,42000117500,3.625,"Fixed Coupon","United States","U.S. Dollar","US912810RC45","912810RC4=","912810RC4",41501,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":41998968400},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":16.91},16.91,16.806999999999999,5.6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.1139999999999999},3.1139999999999999,"GB","MAT",52460,108.92189999999999,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":25.422222222222221},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":45730244585.015366},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":45746074361.679596},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":14803429663.439516},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":24990718000.3554},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":41998968400},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":32919024759.522217},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":74917993159.522217},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1067707107768.8888},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1522462604.5}]
["UNITED STATES","GOVT / UST    3.750 15-Nov-2043",52550,41994786900,42000112800,3.75,"Fixed Coupon","United States","U.S. Dollar","US912810RD28","912810RD2=","912810RD2",41593,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":41994786900},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":16.762},16.762,16.652999999999999,5.5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.1150000000000002},3.1150000000000002,"GB","MAT",52551,111.1563,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":25.672222222222221},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":46660502216.652359},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":46679851310.924698},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":15381944603.975908},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":25535176034.041004},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":41994786900},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":34444474171.9375},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":76439261071.9375},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1078099501471.6666},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1574804508.75}]
["UNITED STATES","USTIP / UST    1.375 15-Feb-2044",52642,23017711900,23025326400,1.375,"Fixed Coupon","United States","U.S. Dollar","US912810RF75","912810RF7=","912810RF7",41698,"Unsecured","Bond","Y",null,1.0600479460999084,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":24399878223.51442},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":21.96},21.96,21.911999999999999,-210.3,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.002},1.002,"GB","MAT",52643,108.5,"UNITED STATES TREASURY INFLATION PROTECTED BONDS",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":29.958333333333332},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":25.922222222222221},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":26468536218.587318},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":26473867872.513145},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":3219222333.2975955},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":11699614620.810537},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":24399878223.51442},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":7421968513.5165176},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":31821846737.030937},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":632499065505.10156},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":335498325.57332325}]
["UNITED STATES","GOVT / UST    3.625 15-Feb-2044",52642,41999879300,42000142800,3.625,"Fixed Coupon","United States","U.S. Dollar","US912810RE01","912810RE0=","912810RE0",41688,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":41999879300},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":17.120999999999999},17.120999999999999,17.012,5.4,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.1179999999999999},3.1179999999999999,"GB","MAT",52643,108.9688,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":29.991666666666667},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":25.922222222222221},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":45748033099.76268},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":45766764474.658401},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":14423853491.833344},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":24856641994.570114},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":41999879300},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":33680986540.315273},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":75680865840.315277},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1088730204521.1111},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1522495624.625}]
["UNITED STATES","GOVT / UST    3.375 15-May-2044",52732,41992114500,42000027300,3.375,"Fixed Coupon","United States","U.S. Dollar","US912810RG58","912810RG5=","912810RG5",41774,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":41992114500},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":17.337},17.337,17.225000000000001,5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.12},3.12,"GB","MAT",52733,104.5313,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":26.172222222222221},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":43888343897.193802},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":43894903184.338501},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":13454665724.063437},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":23555538768.328823},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":41992114500},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":31706670954.65625},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":73698785454.65625},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1099026952274.9999},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1417233864.375}]
["UNITED STATES","GOVT / UST    3.125 15-Aug-2044",52824,42000029800,42000063500,3.125,"Fixed Coupon","United States","U.S. Dollar","US912810RH32","912810RH3=","912810RH3",41866,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":42000029800},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":17.853999999999999},17.853999999999999,17.741,4.9000000000000004,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.1240000000000001},3.1240000000000001,"GB","MAT",52824,100.01560000000001,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":26.422222222222221},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":42007510020.392982},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":42006581804.648804},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":12007161343.040817},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":22250153326.309776},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":42000029800},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":29691687733.611111},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":71691717533.611115},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1109734120715.5554},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1312500931.25}]
["UNITED STATES","GOVT / UST    3.000 15-Nov-2044",52916,42020891500,42021425400,3,"Fixed Coupon","United States","U.S. Dollar","US912810RJ97","912810RJ9=","912810RJ9",41960,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":42020891500},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":17.972000000000001},17.972000000000001,17.856999999999999,4.7,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.1269999999999998},3.1269999999999998,"GB","MAT",52916,97.718800000000002,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":29.994444444444444},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":26.672222222222221},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":41064960739.219765},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":41062310923.102005},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":11543436846.702431},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":21567059206.846092},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":42020891500},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":28833335050.916664},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":70854226550.916656},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1120790556063.8889},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1260626745}]
["UNITED STATES","GOVT / UST    2.500 15-Feb-2045",53008,42000609000,42000619500,2.5,"Fixed Coupon","United States","U.S. Dollar","US912810RK60","912810RK6=","912810RK6",42052,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":42000609000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":18.884},18.884,18.776,4.5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.1349999999999998},3.1349999999999998,"GB","MAT",53008,88.515600000000006,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":29.994444444444444},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":26.922222222222221},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":37199010625.723145},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":37177091060.004005},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":9095003556.9193783},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":18983102566.511131},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":42000609000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":24278685369.166668},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":66279294369.166672},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1130749728966.6665},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1050015225}]
["UNITED STATES","USTIP / UST    0.750 15-Feb-2045",53008,22999993000,22999993200,0.75,"Fixed Coupon","United States","U.S. Dollar","US912810RL44","912810RL4=","912810RL4",42062,"Unsecured","Bond","Y",null,1.0516638282304829,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":24188260687.654308},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":24.187000000000001},24.187000000000001,24.158999999999999,-211.5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.0129999999999999},1.0129999999999999,"GB","MAT",53008,93.8125,"UNITED STATES TREASURY INFLATION PROTECTED BONDS",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":29.966666666666665},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":26.922222222222221},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":22695846091.68029},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":22691612057.605698},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":737931224.11333311},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":9130862238.423708},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":24188260687.654308},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":4194647540.9173841},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":28382908228.571693},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":651201729402.07092},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":181411955.15740731}]
["UNITED STATES","GOVT / UST    3.000 15-May-2045",53097,42361714600,42361962200,3,"Fixed Coupon","United States","U.S. Dollar","US912810RM27","912810RM2=","912810RM2",42139,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":42361714600},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":18.186},18.186,18.064,4.3,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.1280000000000001},3.1280000000000001,"GB","MAT",53097,97.671899999999994,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":27.172222222222221},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":41378905768.740891},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":41375491522.3974},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":11277303969.344633},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":21606592956.21349},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":42361714600},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":29702622220.366665},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":72064336820.366669},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1151061922825.5554},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1270851438}]
["UNITED STATES","GOVT / UST    2.875 15-Aug-2045",53189,42320986200,42321702100,2.875,"Fixed Coupon","United States","U.S. Dollar","US912810RN00","912810RN0=","912810RN0",42233,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":42320986200},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":18.585999999999999},18.585999999999999,18.463999999999999,4.4000000000000004,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.133},3.133,"GB","MAT",53189,95.281300000000002,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":29.994444444444444},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":27.422222222222221},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":40331509030.692337},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":40323985824.180603},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":10345521803.051779},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":20876535184.462181},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":42320986200},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":28741827544.549999},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":71062813744.550003},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1160535488240},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1216728353.25}]
["UNITED STATES","GOVT / UST    3.000 15-Nov-2045",53281,42076669700,42081686400,3,"Fixed Coupon","United States","U.S. Dollar","US912810RP57","912810RP5=","912810RP5",42324,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":42076669700},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":18.396999999999998},18.396999999999998,18.268000000000001,3.9,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.13},3.13,"GB","MAT",53281,97.609399999999994,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":29.997222222222224},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":27.672222222222221},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":41073889286.381615},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":41070784834.151794},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":10847615690.396172},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":21328126588.969131},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":42076669700},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":30133908283.48333},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":72210577983.483337},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1164354954309.4443},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1262300091}]
["UNITED STATES","USTIP / UST    1.000 15-Feb-2046",53373,20377695000,20377717000,1,"Fixed Coupon","United States","U.S. Dollar","US912810RR14","912810RR1=","912810RR1",42429,"Unsecured","Bond","Y",null,1.0443490760200844,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":21281426944.669094},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":24.283000000000001},24.283000000000001,24.234999999999999,-212.4,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.0129999999999999},1.0129999999999999,"GB","MAT",53373,99.6875,"UNITED STATES TREASURY INFLATION PROTECTED BONDS",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":29.958333333333332},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":27.922222222222221},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":21214434731.340973},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":21214922485.467003},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":608443976.88319349},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":8592537654.3613892},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":21281426944.669094},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":5133553099.652956},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":26414980044.322052},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":594224732355.03809},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":212814269.44669095}]
["UNITED STATES","GOVT / UST    2.500 15-Feb-2046",53373,40252169400,40262281700,2.5,"Fixed Coupon","United States","U.S. Dollar","US912810RQ31","912810RQ3=","912810RQ3",42416,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":40252169400},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":19.335000000000001},19.335000000000001,19.212,3.7,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.137},3.137,"GB","MAT",53373,88.203100000000006,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":29.997222222222224},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":27.922222222222221},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":35528812919.754402},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":35503661228.051399},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":8045129634.2764463},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":17915166372.062511},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":40252169400},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":24274294379.833332},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":64526463779.833328},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1123930018913.3333},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1006304235}]
["UNITED STATES","GOVT / UST    2.500 15-May-2046",53462,43173534700,43173890500,2.5,"Fixed Coupon","United States","U.S. Dollar","US912810RS96","912810RS9=","912810RS9",42506,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":43173534700},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":19.309000000000001},19.309000000000001,19.178999999999998,3.5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.1379999999999999},3.1379999999999999,"GB","MAT",53462,88.125,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":29.997222222222224},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":28.172222222222221},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":38071530628.748848},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":38046677454.375},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":8660945655.7139206},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":19142591800.327805},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":43173534700},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":26305874545.680557},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":69479409245.680557},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1216294413687.2222},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1079338367.5}]
["UNITED STATES","GOVT / UST    2.250 15-Aug-2046",53554,40536406800,40536493400,2.25,"Fixed Coupon","United States","U.S. Dollar","US912810RT79","912810RT7=","912810RT7",42597,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":40536406800},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":19.972999999999999},19.972999999999999,19.846,2.7,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.1360000000000001},3.1360000000000001,"GB","MAT",53554,83.406300000000002,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":28.422222222222221},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":33845437138.308743},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":33809917064.8284},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":6798498123.3956985},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":16694261973.599934},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":40536406800},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":22457169367.199997},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":62993576167.199997},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1152134762160},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":912069153}]
["UNITED STATES","GOVT / UST    2.875 15-Nov-2046",53646,42948774500,42948781600,2.875,"Fixed Coupon","United States","U.S. Dollar","US912810RU43","912810RU4=","912810RU4",42689,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":42948774500},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":18.971},18.971,18.829999999999998,3.3,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.1360000000000001},3.1360000000000001,"GB","MAT",53646,95.078100000000006,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":28.672222222222221},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":40849005350.935707},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":40834878767.884499},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":9847739363.6630306},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":20857286971.678707},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":42948774500},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":30711654576.663193},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":73660429076.663193},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1231436806636.1111},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1234777266.875}]
["UNITED STATES","GOVT / UST    3.000 15-Feb-2047",53738,40830504000,40830552800,3,"Fixed Coupon","United States","U.S. Dollar","US912810RV26","912810RV2=","912810RV2",42781,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":40830504000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":19.052},19.052,18.907,3,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.1339999999999999},3.1339999999999999,"GB","MAT",53738,97.468800000000002,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":28.922222222222221},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":39799839834.810143},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":39797002282.751999},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":9468502783.1123543},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":20394566382.155663},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":40830504000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":30772589847.999996},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":71603093848},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1180908910133.3333},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1224915120}]
["UNITED STATES","USTIP / UST    0.875 15-Feb-2047",53738,18701317200,18703669300,0.875,"Fixed Coupon","United States","U.S. Dollar","US912810RW09","912810RW0=","912810RW0",42794,"Unsecured","Bond","Y",null,1.0232560638674095,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":19136236227.207886},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":25.391999999999999},25.391999999999999,25.344000000000001,-213.6,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.0169999999999999},1.0169999999999999,"GB","MAT",53738,96.453100000000006,"UNITED STATES TREASURY INFLATION PROTECTED BONDS",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":29.958333333333332},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":28.922222222222221},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":18458318047.566666},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":18457493064.46505},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":-289413491.25081295},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":7172335356.2816772},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":19136236227.207886},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":4206516816.2224898},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":23342753043.430374},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":553462476660.24585},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":167442066.98806903}]
["UNITED STATES","GOVT / UST    3.000 15-May-2047",53827,44224115000,44229589600,3,"Fixed Coupon","United States","U.S. Dollar","US912810RX81","912810RX8=","912810RX8",42870,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":44224115000},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":19.007000000000001},19.007000000000001,18.855,2.9,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.1349999999999998},3.1349999999999998,"GB","MAT",53827,97.421899999999994,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":29.172222222222221},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":43093601593.171173},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":43083973091.184998},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":10328090029.418861},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":22026809273.411171},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":44224115000},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":33661922200.833332},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":77886037200.833328},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1290115710361.1111},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1326723450}]
["UNITED STATES","GOVT / UST    2.750 15-Aug-2047",53919,43512330700,43513316100,2.75,"Fixed Coupon","United States","U.S. Dollar","US912810RY64","912810RY6=","912810RY6",42962,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":43512330700},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":19.600000000000001},19.600000000000001,19.448,2.5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.137},3.137,"GB","MAT",53919,92.593800000000002,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":29.422222222222221},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":40307715455.458008},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":40289720463.696602},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":8702579620.1584625},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":20284662794.396778},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":43512330700},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":30659271681.561111},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":74171602381.561111},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1280229463262.2222},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1196589094.25}]
["UNITED STATES","GOVT / UST    2.750 15-Nov-2047",54011,41228750700,41230392900,2.75,"Fixed Coupon","United States","U.S. Dollar","US912810RZ30","912810RZ3=","912810RZ3",43054,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":41228750700},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":19.562000000000001},19.562000000000001,19.405999999999999,1.9,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.1339999999999999},3.1339999999999999,"GB","MAT",54011,92.609399999999994,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":29.672222222222221},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":38199055737.564949},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":38181698650.765793},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":8305283090.5145712},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":19171671138.578598},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":41228750700},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":29333683501.512497},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":70562434201.512497},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":1223348652715},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":1133790644.25}]
["UNITED STATES","GOVT / UST    3.000 15-Feb-2048",54103,19022240200,19024077000,3,"Fixed Coupon","United States","U.S. Dollar","US912810SA79","912810SA7=","912810SA7",43146,"Unsecured","Bond","N",null,"",{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":19022240200},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":19.459},19.459,19.3,1.5,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":3.129},3.129,"GB","MAT",54106,97.5,"UNITED STATES TREASURY BOND",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":30},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":29.922222222222221},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":18549939675.621361},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":18546684195},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":4110687084.9797993},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":9408305980.7081776},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":19022240200},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":14907095570.066666},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":33929335770.066666},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":569187698428.88892},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":570667206}]
["UNITED STATES","USTIP / UST    1.000 15-Feb-2048",54103,8706576400,8706576400,1,"Fixed Coupon","United States","U.S. Dollar","US912810SB52","912810SB5=","912810SB5",43159,"Unsecured","Bond","Y",null,1.0020877544771611,{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"N\",Tableau1[[#This Row],[Amount Outstanding]],IF(Tableau1[[#This Row],[Last date Index]]>1,Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Last date Index]],Tableau1[[#This Row],[Amount Outstanding]]))","v":8724753593.8598461},{"$f":"IFERROR(IF(AND(Tableau1[[#This Row],[Yield original]]=\"--\",Tableau1[[#This Row],[Last Price]]<>\"--\"),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Yield ajusté]]%,2,0),Tableau1[[#This Row],[Modified Duration]]),MDURATION($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,0,2,0))","v":25.776},25.776,25.718,-215.2,{"$f":"IF(Tableau1[[#This Row],[Yield original]]=\"--\",IF(Tableau1[[#This Row],[Last Price]]<>\"--\",100*YIELD($AG$1,Tableau1[[#This Row],[Maturity Date]],Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Last Price]],100,1,0),Tableau1[[#This Row],[Yield original]]),Tableau1[[#This Row],[Yield original]])","v":1.012},1.012,"GB","MAT",54106,99.6875,"UNITED STATES TREASURY INFLATION PROTECTED BONDS",{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC(Tableau1[[#This Row],[Issue Date]],Tableau1[[#This Row],[Maturity Date]],0))","v":29.958333333333332},{"$f":"IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",\"Perpetual\",YEARFRAC($AG$1,Tableau1[[#This Row],[Maturity Date]],0))","v":29.922222222222221},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/Tableau1[[#This Row],[Yield ajusté]]%,IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%,-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":8697840919.3281193},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100,Tableau1[[#This Row],[Encours nominal indexé]]*Tableau1[[#This Row],[Last Price]]/100),Tableau1[[#This Row],[Last Price]]*Tableau1[[#This Row],[Amount Outstanding]]/100)","v":8697488738.879034},{"$f":"IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",IF(OR(Tableau1[[#This Row],[Country]]=\"AUSTRALIA\",Tableau1[[#This Row],[Country]]=\"ISRAEL\",Tableau1[[#This Row],[Country]]=\"SWEDEN\",Tableau1[[#This Row],[Index]]=\"8 month\"),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]],(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Encours nominal indexé]]),(Tableau1[[#This Row],[Last Price]]-Tableau1[[#This Row],[Modified Duration ajusté]]*Tableau1[[#This Row],[Last Price]]*'TCD 1'!$G$2)/100*Tableau1[[#This Row],[Amount Outstanding]])","v":-269970050.45480555},{"$f":"IF(Tableau1[[#This Row],[Coupon Class]]=\"Amortized Bond\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],PMT(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],Tableau1[[#This Row],[Amount Outstanding]],0,0),0,0),IF(Tableau1[[#This Row],[Maturity Date]]=\"Perpetual\",Tableau1[[#This Row],[Amount Outstanding]]*Tableau1[[#This Row],[Coupon]]%/(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2),IF(Tableau1[[#This Row],[Principal Index Link Flag]]=\"Y\",PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]],-Tableau1[[#This Row],[Encours nominal indexé]],0),PV(Tableau1[[#This Row],[Yield ajusté]]%+'TCD 1'!$G$2,Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]],-Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Amount Outstanding]],-Tableau1[[#This Row],[Amount Outstanding]],0))))","v":3357315086.6221089},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'TCD 1'!$I$4:$J$37,2,0)","v":19390605000000},{"$f":"VLOOKUP(Tableau1[[#This Row],[Country]],'Resultat ajd'!$C$3:$L$37,HLOOKUP('TCD 1'!$D$2,'Resultat ajd'!$D$3:$L$5,2,0),0)","v":14797923374923.279},{"$f":"IFERROR(SommeDeficit(Tableau1[[#This Row],[PIB]]*Tableau1[[#This Row],[Encours nominal indexé]]/Tableau1[[#This Row],[Dette total hors coupon]],Tableau1[[#This Row],[Encours nominal indexé]],ECART,'TCD 1'!$G$1,'TCD 1'!$D$2,'TCD 1'!$D$3,Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),Tableau1[[#This Row],[Encours nominal indexé]])","v":8724753593.8598461},{"$f":"IFERROR(SommeCouponIndexe(Tableau1[[#This Row],[Coupon]]%,Tableau1[[#This Row],[Encours nominal indexé]],Tableau1[[#This Row],[Principal Index Link Flag]],Tableau1[[#This Row],[Dette total hors coupon]],ECART,'TCD 1'!$D$2,'TCD 1'!$D$3,'TCD 1'!$G$1,Tableau1[[#This Row],[PIB]],Tableau1[[#This Row],[Nombre de coupon initial]],Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]),0)","v":2279099522.1293883},{"$f":"Tableau1[[#This Row],[Valeur remboursement renouvelé]]+Tableau1[[#This Row],[Valeur remboursement des coupons]]","v":11003853115.989235},{"$f":"IFERROR(Tableau1[[#This Row],[Nombre de coupons à partir 13/03/2018]]*Tableau1[[#This Row],[Encours nominal indexé]],0)","v":261064015869.60626},{"$f":"Tableau1[[#This Row],[Coupon]]%*Tableau1[[#This Row],[Encours nominal indexé]]","v":87247535.938598469}]

{"sheet":"Resultat ajd","index":34,"n_rows":73,"n_cols":12,"rows_kept":73,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,null,"Dette remboursement",0,0.01,0.02,0.03,0.04,0.05,0.06,7.0000000000000007E-2,0.08]
[null,null,null,2,3,4,5,6,7,8,9,10]
[null,null,"AUSTRALIA",525043644623.81549,528847177702.19995,533156708278.75348,538053607077.49445,543633228552.53265,550007331744.27808,557306910276.32458,565685497761.89355,575323025050.26221]
[null,null,"AUSTRIA",221912697630,221912697630,221912697630,221912697630,221912697630,221912697630,221912697630,221912697630,221912697630]
[null,null,"BELGIUM",373349492529,373349492529,373349492529,373349492529,373349492529,373349492529,373349492529,373349492529,373349492529]
[null,null,"CANADA",699425275549.2627,711577576646.58484,726782285813.23401,745854117997.2998,769827023807.75891,800012395496.1554,838072356289.73633,886111924276.94812,946794762469.00562]
[null,null,"CHILE",29626112159469,29626115532985.945,29626119567448.082,29626124408040.465,29626130232341.484,29626137257401.184,29626145748309.652,29626156028555.121,29626168492528.316]
[null,null,"CZECH REPUBLIC",1677257520313,1677257520313,1677257520313,1677257520313,1677257520313,1677257520313,1677257520313,1677257520313,1677257520313]
[null,null,"DENMARK",648733442600.96655,651681629099.01953,654835702835.62195,658211247878.58276,661825135371.82141,665695630273.09949,669842506232.4906,674287169152.8092,679052790003.55542]
[null,null,"FINLAND",102709172650,102709172650,102709172650,102709172650,102709172650,102709172650,102709172650,102709172650,102709172650]
[null,null,"FRANCE",1724492637414.0098,1742483163891.4807,1763088115213.0203,1786827962889.7231,1814342756160.7271,1846420923245.772,1884035014621.2532,1928386025767.261,1980958310294.2642]
[null,null,"GERMANY",1130212691835.4683,1136192837812.9915,1143150453190.4753,1151314331762.5286,1160972732341.1338,1172488795796.7002,1186319808988.8013,1203041228249.0129,1223376579913.0056]
[null,null,"GREECE",66381259615,66381259615,66381259615,66381259615,66381259615,66381259615,66381259615,66381259615,66381259615]
[null,null,"HUNGARY",20920570570287,20920570570287,20920570570287,20920570570287,20920570570287,20920570570287,20920570570287,20920570570287,20920570570287]
[null,null,"IRELAND",119139979689,119139979689,119139979689,119139979689,119139979689,119139979689,119139979689,119139979689,119139979689]
[null,null,"ISRAEL",517223847787.74622,534281780723.07367,554372705221.07605,578156205926.35986,606439387097.31506,640209255118.58704,680671984970.85327,729300479049.87439,787891902714.12488]
[null,null,"ITALY",1930094579456.2422,1945882099851.8225,1963517099975.521,1983293954609.8115,2005559485817.6382,2030722486095.915,2059264941191.022,2091755245611.3813,2128863752096.3723]
[null,null,"JAPAN",1033617907400360.1,1034232811337223,1034888582079929.5,1035587584930571.6,1036332302209571.8,1037125338094812.6,1037969423622184,1038867421851633.3,1039822333202880.3]
[null,null,"KOREA",642105416720396.75,642741985885631,643415129735039.13,644126869251971.25,644879324466714,645674718442333.25,646515381382808,647403754866030.25,648342396204282.75]
[null,null,"LATVIA",7236260373,7236260373,7236260373,7236260373,7236260373,7236260373,7236260373,7236260373,7236260373]
[null,null,"LUXEMBOURG",8050000000,8050000000,8050000000,8050000000,8050000000,8050000000,8050000000,8050000000,8050000000]
[null,null,"MEXICO",7389389333526,7593937299549.4932,7843182850375.6768,8148036195156.5283,8522100876491.6943,8982328315911.2109,9549827242303.6484,10250863440648.801,11118093052987.119]
[null,null,"NETHERLANDS",318353671076,318353671076,318353671076,318353671076,318353671076,318353671076,318353671076,318353671076,318353671076]
[null,null,"NEW ZEALAND",79549717939.131012,82044576303.51088,84933902889.489487,88283794553.155533,92171672710.065964,96688210817.3013,101939581456.57437,108050073949.03017,115165141150.00436]
[null,null,"NORWAY",487000000000,487000000000,487000000000,487000000000,487000000000,487000000000,487000000000,487000000000,487000000000]
[null,null,"POLAND",831551177565.68604,831807404692.70496,832075173189.74341,832354882080.10156,832646940087.23291,832951765772.94067,833269787676.17859,833601444452.45386,833947185013.82898]
[null,null,"PORTUGAL",149690439712,149690439712,149690439712,149690439712,149690439712,149690439712,149690439712,149690439712,149690439712]
[null,null,"SLOVAK REPUBLIC",37129413519,37129413519,37129413519,37129413519,37129413519,37129413519,37129413519,37129413519,37129413519]
[null,null,"SLOVENIA",29984774173,29984774173,29984774173,29984774173,29984774173,29984774173,29984774173,29984774173,29984774173]
[null,null,"SPAIN",894226677725.90295,897414622573.98047,900871696399.94373,904621600728.70935,908690066701.12122,913105017874.15369,917896744885.8551,923098092748.02954,928744661571.65564]
[null,null,"SWEDEN",1167858775827.7219,1180920450623.8638,1195033294750.3481,1210289428388.551,1226789035228.7024,1244641041407.0916,1263963848385.4077,1284886123741.8252,1307547654107.8633]
[null,null,"SWITZERLAND",77043543000,77043543000,77043543000,77043543000,77043543000,77043543000,77043543000,77043543000,77043543000]
[null,null,"TURKEY",885512839315.86829,895047429935.71362,905053893808.75708,915555632622.16699,926577186783.43347,938144288400.03284,950283916535.98193,963024354831.5061,976395251574.7478]
[null,null,"UNITED KINGDOM",1609892749243.5457,1709112129034.5247,1842953988234.9907,2025663881167.6599,2277828869088.2222,2629309801152.8516,3123549501779.3496,3823902402098.2354,4822931013447.2412]
[null,null,"UNITED STATES",14797923374923.279,14915855329277.049,15053282762764.492,15214626510236.436,15405393444340.426,15632441009238.963,15904304002607.24,16231597645763.229,16627514006990.084]
[]
[null,null,"Dette remboursement",0,0.01,0.02,0.03,0.04,0.05,0.06,7.0000000000000007E-2,0.08]
[null,null,null,2,3,4,5,6,7,8,9,10]
[null,null,"AUSTRALIA",658733241754.62793,663467806409.81995,668851273359.13574,674989003961.86584,682004489209.61145,690042482903.20654,699272663052.53564,709893906858.83118,722139277703.50366]
[null,null,"AUSTRIA",280286865854.84332,280286865854.84332,280286865854.84332,280286865854.84332,280286865854.84332,280286865854.84332,280286865854.84332,280286865854.84332,280286865854.84332]
[null,null,"BELGIUM",477875546684.87537,477875546684.87537,477875546684.87537,477875546684.87537,477875546684.87537,477875546684.87537,477875546684.87537,477875546684.87537,477875546684.87537]
[null,null,"CANADA",830216370178.57141,847434119953.22656,868931290894.80774,895834510560.18579,929569803942.96326,971941201013.72095,1025229507072.9485,1092316254867.1184,1176839064460.7021]
[null,null,"CHILE",44208941867787.969,44208946995470.422,44208953201221.055,44208960729767.141,44208969881395.375,44208981024218.266,44208994609040.063,44209011187347.063,44209031433047.68]
[null,null,"CZECH REPUBLIC",1881323395568.2139,1881323395568.2139,1881323395568.2139,1881323395568.2139,1881323395568.2139,1881323395568.2139,1881323395568.2139,1881323395568.2139,1881323395568.2139]
[null,null,"DENMARK",813937908796.552,816908993838.3252,820087890482.89709,823490355058.61829,827133446610.52283,831035634979.65186,835216917126.20386,839698942244.59241,844505146249.21069]
[null,null,"FINLAND",114376606883.60516,114376606883.60516,114376606883.60516,114376606883.60516,114376606883.60516,114376606883.60516,114376606883.60516,114376606883.60516,114376606883.60516]
[null,null,"FRANCE",2087111868802.3406,2108637990720.9229,2133358474711.5325,2161897986543.5596,2195020409608.4141,2233661406938.8418,2278968640782.6963,2332351420850.77,2395541950247.5166]
[null,null,"GERMANY",1313577249720.5164,1319725179919.5061,1326880247108.999,1335278032302.2373,1345215291709.2253,1357065810358.0334,1371300210921.5654,1388510656063.9543,1409441593209.8774]
[null,null,"GREECE",86371088636.217972,86371088636.217972,86371088636.217972,86371088636.217972,86371088636.217972,86371088636.217972,86371088636.217972,86371088636.217972,86371088636.217972]
[null,null,"HUNGARY",24515388372214.777,24515388372214.777,24515388372214.777,24515388372214.777,24515388372214.777,24515388372214.777,24515388372214.777,24515388372214.777,24515388372214.777]
[null,null,"IRELAND",148953391385.92648,148953391385.92648,148953391385.92648,148953391385.92648,148953391385.92648,148953391385.92648,148953391385.92648,148953391385.92648,148953391385.92648]
[null,null,"ISRAEL",640453318181.59241,664842937309.26746,693830937172.92371,728418354578.02234,769826801014.9834,819546010769.75842,879391314244.57764,951573031993.37439,1038780169687.8285]
[null,null,"ITALY",2373177542456.1528,2392970559026.8428,2415326342224.1284,2440678391501.3149,2469539996568.2212,2502519020515.5786,2540335357873.6035,2583841533203.1411,2634046982943.2485]
[null,null,"JAPAN",1134308887176208,1134928401663530.3,1135589097828607.3,1136293359708177.5,1137043689310921.3,1137842711497124.3,1138693179021148.3,1139597977740823.3,1140560131997966.5]
[null,null,"KOREA",794071533453328,794758995813012.25,795486172063170.25,796255261600311.13,797068571616893.13,797928521435389.75,798837646975170.13,799798605354983.5,800814179633882.38]
[null,null,"LATVIA",8243046486.9450626,8243046486.9450626,8243046486.9450626,8243046486.9450626,8243046486.9450626,8243046486.9450626,8243046486.9450626,8243046486.9450626,8243046486.9450626]
[null,null,"LUXEMBOURG",9003920833.333334,9003920833.333334,9003920833.333334,9003920833.333334,9003920833.333334,9003920833.333334,9003920833.333334,9003920833.333334,9003920833.333334]
[null,null,"MEXICO",11338136838210.758,11714290322659.414,12178605657385.125,12753171586883.566,13465610705176.563,14350438660468.031,15450747667005.172,16820289014571.93,18526045778486.688]
[null,null,"NETHERLANDS",380702534827.97321,380702534827.97321,380702534827.97321,380702534827.97321,380702534827.97321,380702534827.97321,380702534827.97321,380702534827.97321,380702534827.97321]
[null,null,"NEW ZEALAND",98771751670.27002,102267378060.42084,106334818425.79967,111072115597.68065,116594365110.25513,123036647967.79597,130557453430.8414,139342670360.14075,149610237609.67789]
[null,null,"NORWAY",532855597222.22223,532855597222.22223,532855597222.22223,532855597222.22223,532855597222.22223,532855597222.22223,532855597222.22223,532855597222.22223,532855597222.22223]
[null,null,"POLAND",947018310668.86499,947312939836.5459,947620840137.078,947942470397.37854,948278300598.32874,948628812033.68201,948994497469.66772,949375861305.28711,949773419733.29834]
[null,null,"PORTUGAL",184868658847.71335,184868658847.71335,184868658847.71335,184868658847.71335,184868658847.71335,184868658847.71335,184868658847.71335,184868658847.71335,184868658847.71335]
[null,null,"SLOVAK REPUBLIC",45268220405.726936,45268220405.726936,45268220405.726936,45268220405.726936,45268220405.726936,45268220405.726936,45268220405.726936,45268220405.726936,45268220405.726936]
[null,null,"SLOVENIA",36369261176.790962,36369261176.790962,36369261176.790962,36369261176.790962,36369261176.790962,36369261176.790962,36369261176.790962,36369261176.790962,36369261176.790962]
[null,null,"SPAIN",1116089474698.522,1119586991695.6436,1123382481829.9946,1127502295990.8064,1131975049067.927,1136831802117.2803,1142106257837.5867,1147834970216.092,1154057569248.3398]
[null,null,"SWEDEN",1297286393584.8208,1312208353145.0356,1328351960340.5535,1345824217840.8799,1364741364164.9695,1385229633932.7507,1407426076956.1853,1431479440393.4185,1457551118465.377]
[null,null,"SWITZERLAND",95116800668.645844,95116800668.645844,95116800668.645844,95116800668.645844,95116800668.645844,95116800668.645844,95116800668.645844,95116800668.645844,95116800668.645844]
[null,null,"TURKEY",1239380672088.9883,1250315400560.9805,1261804602833.6235,1273876483085.5435,1286560651807.6082,1299888192613.8674,1313891731969.2974,1328605511945.9556,1344065466122.6792]
[null,null,"UNITED KINGDOM",2234358151659.3389,2347568676523.3281,2500147918279.8726,2708186267535.7764,2994882412822.5425,3393804400431.5645,3953669377812.5498,4745349720709.2129,5872140059820.252]
[null,null,"UNITED STATES",17047794415913.881,17187773502868.758,17352209756483.949,17546736738051.729,17778373519706.004,18055861561517.363,18390080713769.805,18794562165792.211,19286119999223.344]

{"sheet":"Feuil1","index":35,"n_rows":36,"n_cols":47,"rows_kept":36,"cut":false,"hidden":true,"merged":[]}
["Country","Description","Maturity Date","Amount Outstanding","Issued Amount","Coupon","Coupon Class","Market of Issue","Currency","ISIN","RIC","Cusip","Issue Date","Seniority Type","Instrument Type","Principal Index Link Flag","Index","Last date Index","Encours nominal indexé","Future Inflation Hypothesis","Modified Duration ajusté","Modified Duration","Option Adjusted Duration","Option Adjusted Spread","Yield ajusté","Yield original","Yield Type","Yield Event","Yield Date","Last Price","Government Bond Type","Nombre de coupon initial","Nombre de coupons à partir 13/03/2018","Valeur actuelle","Valeur de marché (prix en % * nominal)","Valeur du nominal selon inflation","Valeur des coupons selon inflation","Valeur de remboursement selon inflation","Valeur remboursement nominal","Valeur de remboursement nominal + coupons","Valeur du nominal indexé pour année X avec renouvellement","Valeur du nominal indexé pour année X avec renouvellement + intérêt","Valeur de marché post-hausse des taux via sensibilité","Valeur actuelle post-hausse des taux","PIB","Dette total","Valeur remboursement renouvellé"]
["IRELAND","IRELND / IEGV   2.000 29-Jun-2064 MTN",60082,88687522,88687522,2,"Fixed Coupon","Eurobond","Euro","XS1639739876","IE163973987=",null,42915,"Senior Unsecured","Note","N",null,"",88687522,null,30.042999999999999,30.042999999999999,29.178999999999998,49.6,1.944,1.944,"IS","MAT",60083,101.682,"IRELAND, REPUBLIC OF",47,46.294444444444444,90194562.023176163,90179246.120039999,"","",0,88687522,170802313.20288891,"SI([@[Principal Index Link Flag]]=\"N\";[@[Amount Outstanding]];[@[Amount Outstanding]]*[@[Last date Index]]*(1+[@[Future Inflation Hypothesis]])^$AO$1)","SI([@[Principal Index Link Flag]]=\"N\";[@[Valeur du nominal indexé pour année X avec renouvellement]]+[@Coupon]%*[@[Amount Outstanding]]*ECART;[@[Valeur du nominal indexé pour année X avec renouvellement]]+SommeCouponIndexe([@Coupon];[@[Amount Outstanding]];[@[Last date Index]];ECART;[@[Future Inflation Hypothesis]]))",-18190957.527334478,33903811.837368287,296152000000,119139979689,175089288.22201458]
["IRELAND","IRELND / IEGV   2.000 29-Jun-2063 MTN",59716,88687522,88687522,2,"Fixed Coupon","Eurobond","Euro","XS1639913067","IE163991306=",null,42915,"Senior Unsecured","Note","N",null,"",88687522,null,29.638000000000002,29.638000000000002,28.797999999999998,49.7,1.944,1.944,"IS","MAT",59716,101.66,"IRELAND, REPUBLIC OF",46,45.294444444444444,90174193.868906721,90159734.865199998,"","",0,88687522,169028562.76288891,"SI([@[Principal Index Link Flag]]=\"N\";[@[Amount Outstanding]];[@[Amount Outstanding]]*[@[Last date Index]]*(1+[@[Future Inflation Hypothesis]])^$AO$1)","SI([@[Principal Index Link Flag]]=\"N\";[@[Valeur du nominal indexé pour année X avec renouvellement]]+[@Coupon]%*[@[Amount Outstanding]]*ECART;[@[Valeur du nominal indexé pour année X avec renouvellement]]+SommeCouponIndexe([@Coupon];[@[Amount Outstanding]];[@[Last date Index]];ECART;[@[Future Inflation Hypothesis]]))",-16726434.012191912,34145303.97298146,296152000000,119139979689,175089288.22201458]
["IRELAND","IRELND / IEGV   2.409 18-Jun-2053 FRN",56053,4464529881,4464529881,2.4089999999999998,"Floating Coupon","Ireland","Euro","IE00B96PQX65","IEB96PQX6=",null,41313,"Unsecured","Irish Govt Bond","N",null,"",4464529881,null,0.26100000000000001,0.26100000000000001,"--","--",1.7390000000000001,1.7390000000000001,"IS","MAT",56053,117.77,"IRELAND, REPUBLIC OF",40.361111111111114,35.263888888888886,5248105971.4095106,5257876840.8536997,"","",0,4464529881,8257179638.6628227,"SI([@[Principal Index Link Flag]]=\"N\";[@[Amount Outstanding]];[@[Amount Outstanding]]*[@[Last date Index]]*(1+[@[Future Inflation Hypothesis]])^$AO$1)","SI([@[Principal Index Link Flag]]=\"N\";[@[Valeur du nominal indexé pour année X avec renouvellement]]+[@Coupon]%*[@[Amount Outstanding]]*ECART;[@[Valeur du nominal indexé pour année X avec renouvellement]]+SommeCouponIndexe([@Coupon];[@[Amount Outstanding]];[@[Last date Index]];ECART;[@[Future Inflation Hypothesis]]))",5202984606.6351871,2236068864.7783556,296152000000,119139979689,8813994815.5300255]
["IRELAND","IRELND / IEGV   2.399 18-Jun-2051 FRN",55322,4434376124,4434376124,2.399,"Floating Coupon","Ireland","Euro","IE00B8BCNG75","IEB8BCNG7=",null,41313,"Unsecured","Irish Govt Bond","N",null,"",4434376124,null,0.26100000000000001,0.26100000000000001,"--","--",1.7390000000000001,1.7390000000000001,"IS","MAT",55323,116.77,"IRELAND, REPUBLIC OF",38.361111111111114,33.263888888888886,5168897541.6644764,5178020999.9947996,"","",0,4434376124,7973011350.3798637,"SI([@[Principal Index Link Flag]]=\"N\";[@[Amount Outstanding]];[@[Amount Outstanding]]*[@[Last date Index]]*(1+[@[Future Inflation Hypothesis]])^$AO$1)","SI([@[Principal Index Link Flag]]=\"N\";[@[Valeur du nominal indexé pour année X avec renouvellement]]+[@Coupon]%*[@[Amount Outstanding]]*ECART;[@[Valeur du nominal indexé pour année X avec renouvellement]]+SommeCouponIndexe([@Coupon];[@[Amount Outstanding]];[@[Last date Index]];ECART;[@[Future Inflation Hypothesis]]))",5123962460.7548542,2256905556.1131997,296152000000,119139979689,8754464458.482172]
["IRELAND","IRELND / IEGV   2.379 18-Jun-2049 FRN",54592,2660625674,2660625674,2.379,"Floating Coupon","Ireland","Euro","IE00B96B0F40","IEB96B0F4=",null,41313,"Unsecured","Irish Govt Bond","N",null,"",2660625674,null,0.26100000000000001,0.26100000000000001,"--","--",1.7390000000000001,1.7390000000000001,"IS","MAT",54592,115.52,"IRELAND, REPUBLIC OF",36.361111111111114,31.263888888888889,3068624210.5572515,3073554778.6047997,"","",0,2660625674,4639513688.5808258,"SI([@[Principal Index Link Flag]]=\"N\";[@[Amount Outstanding]];[@[Amount Outstanding]]*[@[Last date Index]]*(1+[@[Future Inflation Hypothesis]])^$AO$1)","SI([@[Principal Index Link Flag]]=\"N\";[@[Valeur du nominal indexé pour année X avec renouvellement]]+[@Coupon]%*[@[Amount Outstanding]]*ECART;[@[Valeur du nominal indexé pour année X avec renouvellement]]+SommeCouponIndexe([@Coupon];[@[Amount Outstanding]];[@[Last date Index]];ECART;[@[Future Inflation Hypothesis]]))",3041466866.716166,1375059818.1504292,296152000000,119139979689,5252678674.299612]
["IRELAND","IRELND / IEGV   5.920 20-Sep-2047",53955,88164266,97642990,5.92,"Amortized Bond","Ireland","Euro","IE00B7TN5929","IET59247A=",null,41292,"Unsecured","Irish Govt Bond","N",null,"",88164266,null,13.343999999999999,13.343999999999999,13.02,110.9,2.0819999999999999,2.0819999999999999,"IS","MAT",53955,158.26,"IRELAND, REPUBLIC OF",34.672222222222224,29.519444444444446,139847160.69123873,139528767.3716,"","",0,88164266,242235827.00859556,"SI([@[Principal Index Link Flag]]=\"N\";[@[Amount Outstanding]];[@[Amount Outstanding]]*[@[Last date Index]]*(1+[@[Future Inflation Hypothesis]])^$AO$1)","SI([@[Principal Index Link Flag]]=\"N\";[@[Valeur du nominal indexé pour année X avec renouvellement]]+[@Coupon]%*[@[Amount Outstanding]]*ECART;[@[Valeur du nominal indexé pour année X avec renouvellement]]+SommeCouponIndexe([@Coupon];[@[Amount Outstanding]];[@[Last date Index]];ECART;[@[Future Inflation Hypothesis]]))",65053892.49933479,86664345.848186687,296152000000,119139979689,174056262.17131606]
["IRELAND","IRELND / IEGV   5.920 20-Sep-2047",53955,19874874,295258500,5.92,"Amortized Bond","Ireland","Euro","IE00B86ST629","IET59247=",null,41172,"Unsecured","Irish Govt Bond","N",null,"",19874874,null,13.343999999999999,13.343999999999999,13.02,110.9,2.0819999999999999,2.0819999999999999,"IS","MAT",53955,158.26,"IRELAND, REPUBLIC OF",35,29.519444444444446,31525751.011142347,31453975.592399999,"","",0,19874874,54607232.141893335,"SI([@[Principal Index Link Flag]]=\"N\";[@[Amount Outstanding]];[@[Amount Outstanding]]*[@[Last date Index]]*(1+[@[Future Inflation Hypothesis]])^$AO$1)","SI([@[Principal Index Link Flag]]=\"N\";[@[Valeur du nominal indexé pour année X avec renouvellement]]+[@Coupon]%*[@[Amount Outstanding]]*ECART;[@[Valeur du nominal indexé pour année X avec renouvellement]]+SommeCouponIndexe([@Coupon];[@[Amount Outstanding]];[@[Last date Index]];ECART;[@[Future Inflation Hypothesis]]))",14665101.580200577,19536746.94036622,296152000000,119139979689,39237510.121911198]
["IRELAND","IRELND / IEGV   2.349 18-Jun-2047 FRN",53861,1773750449,2660625674,2.3490000000000002,"Floating Coupon","Ireland","Euro","IE00B92QZZ81","IEB92QZZ8=",null,41313,"Unsecured","Irish Govt Bond","N",null,"",1773750449,null,0.26100000000000001,0.26100000000000001,"--","--",1.7290000000000001,1.7290000000000001,"IS","MAT",53861,114.33,"IRELAND, REPUBLIC OF",34.361111111111114,29.263888888888889,2024650798.8804414,2027928888.3416998,"","",0,1773750449,2993042027.9590292,"SI([@[Principal Index Link Flag]]=\"N\";[@[Amount Outstanding]];[@[Amount Outstanding]]*[@[Last date Index]]*(1+[@[Future Inflation Hypothesis]])^$AO$1)","SI([@[Principal Index Link Flag]]=\"N\";[@[Valeur du nominal indexé pour année X avec renouvellement]]+[@Coupon]%*[@[Amount Outstanding]]*ECART;[@[Valeur du nominal indexé pour année X avec renouvellement]]+SommeCouponIndexe([@Coupon];[@[Amount Outstanding]];[@[Last date Index]];ECART;[@[Future Inflation Hypothesis]]))",2006757310.7474127,932253975.17639959,296152000000,119139979689,3501785782.2083325]
["IRELAND","IRELND / IEGV   2.000 18-Feb-2045",53011,7151673125,7151673125,2,"Fixed Coupon","Ireland","Euro","IE00BV8C9186","IET245=",null,42045,"Unsecured","Irish Govt Bond","N",null,"",7151673125,null,21.048999999999999,21.048999999999999,20.827000000000002,55.5,1.7430000000000001,1.7430000000000001,"IS","MAT",53013,105.48,"IRELAND, REPUBLIC OF",30.022222222222222,26.930555555555557,7544037328.071847,7543584812.25,"","",0,7151673125,11003643733.159721,"SI([@[Principal Index Link Flag]]=\"N\";[@[Amount Outstanding]];[@[Amount Outstanding]]*[@[Last date Index]]*(1+[@[Future Inflation Hypothesis]])^$AO$1)","SI([@[Principal Index Link Flag]]=\"N\";[@[Valeur du nominal indexé pour année X avec renouvellement]]+[@Coupon]%*[@[Amount Outstanding]]*ECART;[@[Valeur du nominal indexé pour année X avec renouvellement]]+SommeCouponIndexe([@Coupon];[@[Amount Outstanding]];[@[Last date Index]];ECART;[@[Future Inflation Hypothesis]]))",1192188143.7279899,3526616066.6500082,296152000000,119139979689,14119025188.828257]
["IRELAND","IRELND / IEGV   5.920 20-May-2042",52006,59385165,63449192721,5.92,"Amortized Bond","Ireland","Euro","IE00B8RZMN07","IET59242A=",null,41292,"Unsecured","Irish Govt Bond","N",null,"",59385165,null,11.161,11.161,10.936,93.5,1.7949999999999999,1.7949999999999999,"IS","MAT",52006,152.71,"IRELAND, REPUBLIC OF",29.338888888888889,24.18611111111111,91171665.757913575,90687085.471499994,"","",0,59385165,144413899.98326665,"SI([@[Principal Index Link Flag]]=\"N\";[@[Amount Outstanding]];[@[Amount Outstanding]]*[@[Last date Index]]*(1+[@[Future Inflation Hypothesis]])^$AO$1)","SI([@[Principal Index Link Flag]]=\"N\";[@[Valeur du nominal indexé pour année X avec renouvellement]]+[@Coupon]%*[@[Amount Outstanding]]*ECART;[@[Valeur du nominal indexé pour année X avec renouvellement]]+SommeCouponIndexe([@Coupon];[@[Amount Outstanding]];[@[Last date Index]];ECART;[@[Future Inflation Hypothesis]]))",50200743.033603542,60083949.903919116,296152000000,119139979689,117239787.92413312]
["IRELAND","IRELND / IEGV   5.920 20-May-2042",52006,133146577,566767142,5.92,"Amortized Bond","Ireland","Euro","IE00B8JYSW68","IET59242=",null,41172,"Unsecured","Irish Govt Bond","N",null,"",133146577,null,11.161,11.161,10.936,93.5,1.7949999999999999,1.7949999999999999,"IS","MAT",52006,152.71,"IRELAND, REPUBLIC OF",29.666666666666668,24.18611111111111,204414607.84110478,203328137.73670003,"","",0,133146577,323788212.99885774,"SI([@[Principal Index Link Flag]]=\"N\";[@[Amount Outstanding]];[@[Amount Outstanding]]*[@[Last date Index]]*(1+[@[Future Inflation Hypothesis]])^$AO$1)","SI([@[Principal Index Link Flag]]=\"N\";[@[Valeur du nominal indexé pour année X avec renouvellement]]+[@Coupon]%*[@[Amount Outstanding]]*ECART;[@[Valeur du nominal indexé pour année X avec renouvellement]]+SommeCouponIndexe([@Coupon];[@[Amount Outstanding]];[@[Last date Index]];ECART;[@[Future Inflation Hypothesis]]))",112554323.92552765,134713312.02576113,296152000000,119139979689,262861548.8448042]
["IRELAND","IRELND / IEGV   1.700 15-May-2037",50175,4667624308,4667624308,1.7,"Fixed Coupon","Ireland","Euro","IE00BV8C9B83","IET1737=",null,42746,"Unsecured","Irish Govt Bond","N",null,"",4667624308,null,16.198,16.198,16.113,57.5,1.5820000000000001,1.5820000000000001,"IS","MAT",50175,101.94,"IRELAND, REPUBLIC OF",20.344444444444445,19.172222222222221,4758099349.8214321,4758176219.5752001,"","",0,4667624308,6188932726.2079773,"SI([@[Principal Index Link Flag]]=\"N\";[@[Amount Outstanding]];[@[Amount Outstanding]]*[@[Last date Index]]*(1+[@[Future Inflation Hypothesis]])^$AO$1)","SI([@[Principal Index Link Flag]]=\"N\";[@[Valeur du nominal indexé pour année X avec renouvellement]]+[@Coupon]%*[@[Amount Outstanding]]*ECART;[@[Valeur du nominal indexé pour année X avec renouvellement]]+SommeCouponIndexe([@Coupon];[@[Amount Outstanding]];[@[Last date Index]];ECART;[@[Future Inflation Hypothesis]]))",1675258683.3880358,2567279789.2701859,296152000000,119139979689,9214949288.7566891]
["IRELAND","IRELND / IEGV   5.920 20-Jan-2037",50060,55527258,62205428,5.92,"Amortized Bond","Ireland","Euro","IE00B8MZCR91","IET59237A=",null,41292,"Unsecured","Irish Govt Bond","N",null,"",55527258,null,9.3059999999999992,9.3059999999999992,9.1509999999999998,86.4,1.585,1.585,"IS","MAT",50060,144.61000000000001,"IRELAND, REPUBLIC OF",24.005555555555556,18.852777777777778,80394913.134828955,80297967.793800011,"","",0,55527258,117500366.89645335,"SI([@[Principal Index Link Flag]]=\"N\";[@[Amount Outstanding]];[@[Amount Outstanding]]*[@[Last date Index]]*(1+[@[Future Inflation Hypothesis]])^$AO$1)","SI([@[Principal Index Link Flag]]=\"N\";[@[Valeur du nominal indexé pour année X avec renouvellement]]+[@Coupon]%*[@[Amount Outstanding]]*ECART;[@[Valeur du nominal indexé pour année X avec renouvellement]]+SommeCouponIndexe([@Coupon];[@[Amount Outstanding]];[@[Last date Index]];ECART;[@[Future Inflation Hypothesis]]))",50407852.262235902,57007366.178040519,296152000000,119139979689,109623404.29514046]
["IRELAND","IRELND / IEGV   5.920 20-Jan-2037",50060,43173086,264599223,5.92,"Amortized Bond","Ireland","Euro","IE00B8JXZJ91","IET59237=",null,41172,"Unsecured","Irish Govt Bond","N",null,"",43173086,null,9.3049999999999997,9.3049999999999997,9.15,86.4,1.5840000000000001,1.5840000000000001,"IS","MAT",50060,144.61000000000001,"IRELAND, REPUBLIC OF",24.333333333333332,18.852777777777778,62513798.771348082,62432599.664600007,"","",0,43173086,91357895.703262225,"SI([@[Principal Index Link Flag]]=\"N\";[@[Amount Outstanding]];[@[Amount Outstanding]]*[@[Last date Index]]*(1+[@[Future Inflation Hypothesis]])^$AO$1)","SI([@[Principal Index Link Flag]]=\"N\";[@[Valeur du nominal indexé pour année X avec renouvellement]]+[@Coupon]%*[@[Amount Outstanding]]*ECART;[@[Valeur du nominal indexé pour année X avec renouvellement]]+SommeCouponIndexe([@Coupon];[@[Amount Outstanding]];[@[Last date Index]];ECART;[@[Future Inflation Hypothesis]]))",39195186.06943588,44327392.193873331,296152000000,119139979689,85233466.079792157]
["IRELAND","IRELND / IEGV   5.820 20-Mar-2032",48293,52520751,113281057,5.82,"Amortized Bond","Ireland","Euro","IE00B8HCPH68","IET58232A=",null,41292,"Unsecured","Irish Govt Bond","N",null,"",52520751,null,6.7590000000000003,6.7590000000000003,6.6680000000000001,66.3,1.179,1.179,"IS","MAT",48295,135.04,"IRELAND, REPUBLIC OF",19.172222222222221,14.019444444444444,71750040.971518517,70924022.150399998,"","",0,52520751,95374094.898014992,"SI([@[Principal Index Link Flag]]=\"N\";[@[Amount Outstanding]];[@[Amount Outstanding]]*[@[Last date Index]]*(1+[@[Future Inflation Hypothesis]])^$AO$1)","SI([@[Principal Index Link Flag]]=\"N\";[@[Valeur du nominal indexé pour année X avec renouvellement]]+[@Coupon]%*[@[Amount Outstanding]]*ECART;[@[Valeur du nominal indexé pour année X avec renouvellement]]+SommeCouponIndexe([@Coupon];[@[Amount Outstanding]];[@[Last date Index]];ECART;[@[Future Inflation Hypothesis]]))",51749003.521817856,54684806.491291322,296152000000,119139979689,103687877.41612241]
["IRELAND","IRELND / IEGV   5.820 20-Mar-2032",48293,7423146,30242445,5.82,"Amortized Bond","Ireland","Euro","IE00B7Z55X64","IET58232=",null,41172,"Unsecured","Irish Govt Bond","N",null,"",7423146,null,6.758,6.758,6.6680000000000001,66.2,1.179,1.179,"IS","MAT",48295,135.04,"IRELAND, REPUBLIC OF",19.5,14.019444444444444,10140963.704756696,10024216.358399998,"","",0,7423146,13479925.88769,"SI([@[Principal Index Link Flag]]=\"N\";[@[Amount Outstanding]];[@[Amount Outstanding]]*[@[Last date Index]]*(1+[@[Future Inflation Hypothesis]])^$AO$1)","SI([@[Principal Index Link Flag]]=\"N\";[@[Valeur du nominal indexé pour année X avec renouvellement]]+[@Coupon]%*[@[Amount Outstanding]]*ECART;[@[Valeur du nominal indexé pour année X avec renouvellement]]+SommeCouponIndexe([@Coupon];[@[Amount Outstanding]];[@[Last date Index]];ECART;[@[Future Inflation Hypothesis]]))",7314470.1923973113,7729007.9604269797,296152000000,119139979689,14654974.230851715]
["IRELAND","IRELND / IEGV   2.400 15-May-2030",47618,8324698641,8324698641,2.4,"Fixed Coupon","Ireland","Euro","IE00BJ38CR43","IET2430=",null,41954,"Unsecured","Irish Govt Bond","N",null,"",8324698641,null,10.56,10.56,10.523,41.3,1.1839999999999999,1.1839999999999999,"IS","MAT",47618,113.7,"IRELAND, REPUBLIC OF",15.511111111111111,12.172222222222222,9465929942.0252018,9465182354.8170013,"","",0,8324698641,10756620603.990799,"SI([@[Principal Index Link Flag]]=\"N\";[@[Amount Outstanding]];[@[Amount Outstanding]]*[@[Last date Index]]*(1+[@[Future Inflation Hypothesis]])^$AO$1)","SI([@[Principal Index Link Flag]]=\"N\";[@[Valeur du nominal indexé pour année X avec renouvellement]]+[@Coupon]%*[@[Amount Outstanding]]*ECART;[@[Valeur du nominal indexé pour année X avec renouvellement]]+SommeCouponIndexe([@Coupon];[@[Amount Outstanding]];[@[Last date Index]];ECART;[@[Future Inflation Hypothesis]]))",5467089328.1422987,6270580273.0810976,296152000000,119139979689,16434843671.869215]
["IRELAND","IRELND / IEGV   0.900 15-May-2028",46888,4700438691,4700438691,0.9,"Fixed Coupon","Ireland","Euro","IE00BDHDPR44","IET0928=",null,43110,"Unsecured","Irish Govt Bond","N",null,"",4700438691,null,9.6929999999999996,9.6929999999999996,9.6850000000000005,41.3,1.0580000000000001,1.0580000000000001,"IS","MAT",46888,98.48,"IRELAND, REPUBLIC OF",10.347222222222221,10.172222222222222,4629172383.3554802,4628992022.8968,"","",0,4700438691,5130763853.1610498,"SI([@[Principal Index Link Flag]]=\"N\";[@[Amount Outstanding]];[@[Amount Outstanding]]*[@[Last date Index]]*(1+[@[Future Inflation Hypothesis]])^$AO$1)","SI([@[Principal Index Link Flag]]=\"N\";[@[Valeur du nominal indexé pour année X avec renouvellement]]+[@Coupon]%*[@[Amount Outstanding]]*ECART;[@[Valeur du nominal indexé pour année X avec renouvellement]]+SommeCouponIndexe([@Coupon];[@[Amount Outstanding]];[@[Last date Index]];ECART;[@[Future Inflation Hypothesis]]))",2834239235.779253,3175549180.2846894,296152000000,119139979689,9279732325.1224422]
["IRELAND","IRELND / IEGV   5.720 20-Jul-2027",46588,54853233,71749296538,5.72,"Amortized Bond","Ireland","Euro","IE00B8J2NN65","IET57227A=",null,41292,"Unsecured","Irish Govt Bond","N",null,"",54853233,null,4.7869999999999999,4.7869999999999999,4.7519999999999998,41.8,0.59599999999999997,0.59599999999999997,"IS","MAT",46588,126.57,"IRELAND, REPUBLIC OF",14.505555555555556,9.3527777777777779,70164105.517837495,69427737.008099988,"","",0,54853233,84198554.642303333,"SI([@[Principal Index Link Flag]]=\"N\";[@[Amount Outstanding]];[@[Amount Outstanding]]*[@[Last date Index]]*(1+[@[Future Inflation Hypothesis]])^$AO$1)","SI([@[Principal Index Link Flag]]=\"N\";[@[Valeur du nominal indexé pour année X avec renouvellement]]+[@Coupon]%*[@[Amount Outstanding]]*ECART;[@[Valeur du nominal indexé pour année X avec renouvellement]]+SommeCouponIndexe([@Coupon];[@[Amount Outstanding]];[@[Last date Index]];ECART;[@[Future Inflation Hypothesis]]))",56133713.925789014,57750506.714367233,296152000000,119139979689,108292726.03474385]
["IRELAND","IRELND / IEGV   5.720 20-Jul-2027",46588,12531547,31040633,5.72,"Amortized Bond","Ireland","Euro","IE00B7XWNN51","IET57227=",null,41172,"Unsecured","Irish Govt Bond","N",null,"",12531547,null,4.7869999999999999,4.7869999999999999,4.7510000000000003,41.9,0.59699999999999998,0.59699999999999998,"IS","MAT",46588,126.56,"IRELAND, REPUBLIC OF",14.833333333333334,9.3527777777777779,16028588.824424107,15859925.883199999,"","",0,12531547,19235660.090118889,"SI([@[Principal Index Link Flag]]=\"N\";[@[Amount Outstanding]];[@[Amount Outstanding]]*[@[Last date Index]]*(1+[@[Future Inflation Hypothesis]])^$AO$1)","SI([@[Principal Index Link Flag]]=\"N\";[@[Valeur du nominal indexé pour année X avec renouvellement]]+[@Coupon]%*[@[Amount Outstanding]]*ECART;[@[Valeur du nominal indexé pour année X avec renouvellement]]+SommeCouponIndexe([@Coupon];[@[Amount Outstanding]];[@[Last date Index]];ECART;[@[Future Inflation Hypothesis]]))",12823067.275084864,13192834.204603903,296152000000,119139979689,24740116.704926334]
["IRELAND","IRELND / IEGV   1.000 15-May-2026",46157,10038318950,10038318950,1,"Fixed Coupon","Ireland","Euro","IE00BV8C9418","IET126=",null,42383,"Unsecured","Irish Govt Bond","N",null,"",10038318950,null,7.7949999999999999,7.7949999999999999,7.7910000000000004,37.1,0.77900000000000003,0.77900000000000003,"IS","MAT",46157,101.74,"IRELAND, REPUBLIC OF",10.33611111111111,8.1722222222222225,10213307531.672569,10212985699.73,"","",0,10038318950,10858672681.969444,"SI([@[Principal Index Link Flag]]=\"N\";[@[Amount Outstanding]];[@[Amount Outstanding]]*[@[Last date Index]]*(1+[@[Future Inflation Hypothesis]])^$AO$1)","SI([@[Principal Index Link Flag]]=\"N\";[@[Valeur du nominal indexé pour année X avec renouvellement]]+[@Coupon]%*[@[Amount Outstanding]]*ECART;[@[Valeur du nominal indexé pour année X avec renouvellement]]+SommeCouponIndexe([@Coupon];[@[Amount Outstanding]];[@[Last date Index]];ECART;[@[Future Inflation Hypothesis]]))",7028576758.5541849,7520704535.1320295,296152000000,119139979689,19817918916.497185]
["IRELAND","IRELND / IEGV   5.400 13-Mar-2025",45729,10190506739,10731261169,5.4,"Fixed Coupon","Ireland","Euro","IE00B4TV0D44","IET5425=",null,40099,"Unsecured","Irish Govt Bond","N",null,"",10190506739,null,6.1390000000000002,6.1390000000000002,6.13,36.9,0.58299999999999996,0.58299999999999996,"IS","MAT",45729,132.93,"IRELAND, REPUBLIC OF",15.416666666666666,7,13547894310.743729,13546240608.1527,"","",0,10190506739,14042518286.341999,"SI([@[Principal Index Link Flag]]=\"N\";[@[Amount Outstanding]];[@[Amount Outstanding]]*[@[Last date Index]]*(1+[@[Future Inflation Hypothesis]])^$AO$1)","SI([@[Principal Index Link Flag]]=\"N\";[@[Valeur du nominal indexé pour année X avec renouvellement]]+[@Coupon]%*[@[Amount Outstanding]]*ECART;[@[Valeur du nominal indexé pour année X avec renouvellement]]+SommeCouponIndexe([@Coupon];[@[Amount Outstanding]];[@[Last date Index]];ECART;[@[Future Inflation Hypothesis]]))",10219825764.414724,10679625333.543135,296152000000,119139979689,20118372137.549995]
["IRELAND","IRELND / IEGV   3.400 18-Mar-2024",45369,7122450586,7259916246,3.4,"Fixed Coupon","Ireland","Euro","IE00B6X95T99","IET3424=",null,41653,"Unsecured","Irish Govt Bond","N",null,"",7122450586,null,5.4160000000000004,5.4160000000000004,5.4130000000000003,27.4,0.38200000000000001,0.38200000000000001,"IS","MAT",45369,117.9,"IRELAND, REPUBLIC OF",10.177777777777777,6.0138888888888893,8398026696.7663832,8397369240.8940001,"","",0,7122450586,8578793884.9873886,"SI([@[Principal Index Link Flag]]=\"N\";[@[Amount Outstanding]];[@[Amount Outstanding]]*[@[Last date Index]]*(1+[@[Future Inflation Hypothesis]])^$AO$1)","SI([@[Principal Index Link Flag]]=\"N\";[@[Valeur du nominal indexé pour année X avec renouvellement]]+[@Coupon]%*[@[Amount Outstanding]]*ECART;[@[Valeur du nominal indexé pour année X avec renouvellement]]+SommeCouponIndexe([@Coupon];[@[Amount Outstanding]];[@[Last date Index]];ECART;[@[Future Inflation Hypothesis]]))",6578163168.5467243,6759583864.7215948,296152000000,119139979689,14061333267.370018]
["IRELAND","IRELND / IEGV   3.900 20-Mar-2023",45005,5661305916,5661305916,3.9,"Fixed Coupon","Ireland","Euro","IE00B4S3JD47","IET3923=",null,41353,"Unsecured","Irish Govt Bond","N",null,"",5661305916,null,4.5350000000000001,4.5350000000000001,4.532,21.6,0.19600000000000001,0.19600000000000001,"IS","MAT",45005,118.47,"IRELAND, REPUBLIC OF",10,5.0194444444444448,6707676475.1209936,6706949118.6851997,"","",0,5661305916,6769553726.6063004,"SI([@[Principal Index Link Flag]]=\"N\";[@[Amount Outstanding]];[@[Amount Outstanding]]*[@[Last date Index]]*(1+[@[Future Inflation Hypothesis]])^$AO$1)","SI([@[Principal Index Link Flag]]=\"N\";[@[Valeur du nominal indexé pour année X avec renouvellement]]+[@Coupon]%*[@[Amount Outstanding]]*ECART;[@[Valeur du nominal indexé pour année X avec renouvellement]]+SommeCouponIndexe([@Coupon];[@[Amount Outstanding]];[@[Last date Index]];ECART;[@[Future Inflation Hypothesis]]))",5490308548.5557041,5586853856.1008387,296152000000,119139979689,11176702211.157959]
["IRELAND","IRELND / IEGV         18-Oct-2022",44852,3990938511,3990938511,0,"Fixed Coupon","Ireland","Euro","IE00BDHDPQ37","IET022=",null,43019,"Unsecured","Irish Govt Bond","N",null,"",3990938511,null,4.5910000000000002,4.5910000000000002,4.5940000000000003,22.1,0.151,0.151,"IS","MAT",44852,99.308000000000007,"IRELAND, REPUBLIC OF",5.0194444444444448,4.5972222222222223,3963350879.9816995,3963321216.50388,"","",0,3990938511,3990938511,"SI([@[Principal Index Link Flag]]=\"N\";[@[Amount Outstanding]];[@[Amount Outstanding]]*[@[Last date Index]]*(1+[@[Future Inflation Hypothesis]])^$AO$1)","SI([@[Principal Index Link Flag]]=\"N\";[@[Valeur du nominal indexé pour année X avec renouvellement]]+[@Coupon]%*[@[Amount Outstanding]]*ECART;[@[Valeur du nominal indexé pour année X avec renouvellement]]+SommeCouponIndexe([@Coupon];[@[Amount Outstanding]];[@[Last date Index]];ECART;[@[Future Inflation Hypothesis]]))",3235496908.3051076,3310337383.9843926,296152000000,119139979689,7879018011.449419]
["IRELAND","IRELND / IEGV   0.800 15-Mar-2022",44635,6055362316,6055362316,0.8,"Fixed Coupon","Ireland","Euro","IE00BJ38CQ36","IET0822=",null,42018,"Unsecured","Irish Govt Bond","N",null,"",6055362316,null,3.9260000000000002,3.9260000000000002,3.9260000000000002,17.2,-2.4E-2,-2.4E-2,"IS","MAT",44635,103.3,"IRELAND, REPUBLIC OF",7.1694444444444443,4.0055555555555555,6255344367.0747309,6255189272.4279995,"","",0,6055362316,6249403037.3260441,"SI([@[Principal Index Link Flag]]=\"N\";[@[Amount Outstanding]];[@[Amount Outstanding]]*[@[Last date Index]]*(1+[@[Future Inflation Hypothesis]])^$AO$1)","SI([@[Principal Index Link Flag]]=\"N\";[@[Valeur du nominal indexé pour année X avec renouvellement]]+[@Coupon]%*[@[Amount Outstanding]]*ECART;[@[Valeur du nominal indexé pour année X avec renouvellement]]+SommeCouponIndexe([@Coupon];[@[Amount Outstanding]];[@[Last date Index]];ECART;[@[Future Inflation Hypothesis]]))",5272874349.085906,5355975634.3346348,296152000000,119139979689,11954658941.027229]
["IRELAND","IRELND / IEGV   5.000 18-Oct-2020",44122,6392800601,8492087471,5,"Fixed Coupon","Ireland","Euro","IE00B60Z6194","IET520=",null,40199,"Senior Unsecured","Irish Govt Bond","N",null,"",6392800601,null,2.4689999999999999,2.4689999999999999,2.4750000000000001,9.3000000000000007,-0.36199999999999999,-0.36199999999999999,"IS","MAT",44123,114.02,"IRELAND, REPUBLIC OF",10.741666666666667,2.5972222222222223,7288910459.9567127,7289071245.2602005,"","",0,6392800601,7222976790.1576385,"SI([@[Principal Index Link Flag]]=\"N\";[@[Amount Outstanding]];[@[Amount Outstanding]]*[@[Last date Index]]*(1+[@[Future Inflation Hypothesis]])^$AO$1)","SI([@[Principal Index Link Flag]]=\"N\";[@[Valeur du nominal indexé pour année X avec renouvellement]]+[@Coupon]%*[@[Amount Outstanding]]*ECART;[@[Valeur du nominal indexé pour année X avec renouvellement]]+SommeCouponIndexe([@Coupon];[@[Amount Outstanding]];[@[Last date Index]];ECART;[@[Future Inflation Hypothesis]]))",6569202569.0783024,6604928327.2427444,296152000000,119139979689,12620838667.409794]
["IRELAND","IRELND / IEGV   4.500 18-Apr-2020",43939,9455118671,18340952135,4.5,"Fixed Coupon","Ireland","Euro","IE0034074488","IET4H20=",null,38009,"Unsecured","Irish Govt Bond","N",null,"",9455118671,null,1.98,1.98,1.988,11.9,-0.41599999999999998,-0.41599999999999998,"IS","MAT",43941,110.37,"IRELAND, REPUBLIC OF",16.236111111111111,2.0972222222222223,10436252013.740173,10435614477.182701,"","",0,9455118671,10347445495.575624,"SI([@[Principal Index Link Flag]]=\"N\";[@[Amount Outstanding]];[@[Amount Outstanding]]*[@[Last date Index]]*(1+[@[Future Inflation Hypothesis]])^$AO$1)","SI([@[Principal Index Link Flag]]=\"N\";[@[Valeur du nominal indexé pour année X avec renouvellement]]+[@Coupon]%*[@[Amount Outstanding]]*ECART;[@[Valeur du nominal indexé pour année X avec renouvellement]]+SommeCouponIndexe([@Coupon];[@[Amount Outstanding]];[@[Last date Index]];ECART;[@[Future Inflation Hypothesis]]))",9609113810.5898304,9627147306.0347176,296152000000,119139979689,18666549259.997025]
["IRELAND","IRELND / IEGV   5.900 18-Oct-2019",43756,5418736673,6296707671,5.9,"Fixed Coupon","Ireland","Euro","IE00B6089D15","IET5919=",null,39994,"Unsecured","Irish Govt Bond","N",null,"",5418736673,null,1.546,1.546,1.5469999999999999,14.2,-0.48699999999999999,-0.48699999999999999,"IS","MAT",43756,110.27,"IRELAND, REPUBLIC OF",10.3,1.5972222222222223,5975043342.0120087,5975240929.3170996,"","",0,5418736673,5929377344.1986809,"SI([@[Principal Index Link Flag]]=\"N\";[@[Amount Outstanding]];[@[Amount Outstanding]]*[@[Last date Index]]*(1+[@[Future Inflation Hypothesis]])^$AO$1)","SI([@[Principal Index Link Flag]]=\"N\";[@[Valeur du nominal indexé pour année X avec renouvellement]]+[@Coupon]%*[@[Amount Outstanding]]*ECART;[@[Valeur du nominal indexé pour année X avec renouvellement]]+SommeCouponIndexe([@Coupon];[@[Amount Outstanding]];[@[Last date Index]];ECART;[@[Future Inflation Hypothesis]]))",5605732030.2481298,5616286535.3653097,296152000000,119139979689,10697815495.826986]
["IRELAND","IRELND / IEGV   4.400 18-Jun-2019",43634,6323384877,6873176567,4.4000000000000004,"Fixed Coupon","Ireland","Euro","IE00B2QTFG59","IET4419=",null,39553,"Senior Unsecured","Irish Govt Bond","N",null,"",6323384877,null,1.224,1.224,1.2250000000000001,17.7,-0.495,-0.495,"IS","MAT",43634,106.22,"IRELAND, REPUBLIC OF",11.175000000000001,1.2638888888888888,6716799884.9992867,6716699416.3493996,"","",0,6323384877,6675035335.9931669,"SI([@[Principal Index Link Flag]]=\"N\";[@[Amount Outstanding]];[@[Amount Outstanding]]*[@[Last date Index]]*(1+[@[Future Inflation Hypothesis]])^$AO$1)","SI([@[Principal Index Link Flag]]=\"N\";[@[Valeur du nominal indexé pour année X avec renouvellement]]+[@Coupon]%*[@[Amount Outstanding]]*ECART;[@[Valeur du nominal indexé pour année X avec renouvellement]]+SommeCouponIndexe([@Coupon];[@[Amount Outstanding]];[@[Last date Index]];ECART;[@[Future Inflation Hypothesis]]))",6387849812.9249325,6392180210.9100389,296152000000,119139979689,12483796280.470896]
["IRELAND","IEBL / IEGV         17-Dec-2018",43451,443437612,443437612,0,"Discount/Zero Coupon","Ireland","Euro","IE00BDHDPS50","IE171218=",null,43087,"Unsecured","Bill","N",null,"",443437612,null,0.76100000000000001,0.76100000000000001,0.76300000000000001,20.6,-0.439,-0.439,"IS","MAT",43451,100.34,"IRELAND, REPUBLIC OF - T-BILL",0.99722222222222223,0.76111111111111107,444925010.99339181,444945299.88080001,"","",0,443437612,443437612,"SI([@[Principal Index Link Flag]]=\"N\";[@[Amount Outstanding]];[@[Amount Outstanding]]*[@[Last date Index]]*(1+[@[Future Inflation Hypothesis]])^$AO$1)","SI([@[Principal Index Link Flag]]=\"N\";[@[Valeur du nominal indexé pour année X avec renouvellement]]+[@Coupon]%*[@[Amount Outstanding]]*ECART;[@[Valeur du nominal indexé pour année X avec renouvellement]]+SommeCouponIndexe([@Coupon];[@[Amount Outstanding]];[@[Last date Index]];ECART;[@[Future Inflation Hypothesis]]))",431401164.95242852,431783958.1972816,296152000000,119139979689,875446445.0585264]
["IRELAND","IRELND / IEGV   4.500 18-Oct-2018",43391,7835613561,8770335704,4.5,"Fixed Coupon","Ireland","Euro","IE00B28HXX02","IET4H18=",null,39378,"Unsecured","Irish Govt Bond","N",null,"",7835613561,null,0.59599999999999997,0.59599999999999997,0.59799999999999998,16.2,-0.499,-0.499,"IS","MAT",43391,103,"IRELAND, REPUBLIC OF",10.986111111111111,0.59722222222222221,8070483178.1917753,8070681967.8299999,"","",0,7835613561,8046195675.4518747,"SI([@[Principal Index Link Flag]]=\"N\";[@[Amount Outstanding]];[@[Amount Outstanding]]*[@[Last date Index]]*(1+[@[Future Inflation Hypothesis]])^$AO$1)","SI([@[Principal Index Link Flag]]=\"N\";[@[Valeur du nominal indexé pour année X avec renouvellement]]+[@Coupon]%*[@[Amount Outstanding]]*ECART;[@[Valeur du nominal indexé pour année X avec renouvellement]]+SommeCouponIndexe([@Coupon];[@[Amount Outstanding]];[@[Last date Index]];ECART;[@[Future Inflation Hypothesis]]))",7878276909.7169333,7881094119.7514162,296152000000,119139979689,15469278769.320614]
["IRELAND","IEBL / IEGV         24-Sep-2018",43367,443437612,443437612,0,"Discount/Zero Coupon","Ireland","Euro","IE00BDHDPP20","IE240918=",null,43003,"Unsecured","Bill","N",null,"",443437612,null,0.52900000000000003,0.52900000000000003,0.53200000000000003,18,-0.48099999999999998,-0.48099999999999998,"IS","MAT",43367,100.26,"IRELAND, REPUBLIC OF - T-BILL",0.99722222222222223,0.53055555555555556,444573434.99402344,444590549.79120004,"","",0,443437612,443437612,"SI([@[Principal Index Link Flag]]=\"N\";[@[Amount Outstanding]];[@[Amount Outstanding]]*[@[Last date Index]]*(1+[@[Future Inflation Hypothesis]])^$AO$1)","SI([@[Principal Index Link Flag]]=\"N\";[@[Valeur du nominal indexé pour année X avec renouvellement]]+[@Coupon]%*[@[Amount Outstanding]]*ECART;[@[Valeur du nominal indexé pour année X avec renouvellement]]+SommeCouponIndexe([@Coupon];[@[Amount Outstanding]];[@[Last date Index]];ECART;[@[Future Inflation Hypothesis]]))",435183013.75761825,435375058.96856254,296152000000,119139979689,875446445.0585264]
["IRELAND","IEBL / IEGV         18-Jun-2018",43269,443437612,443437612,0,"Discount/Zero Coupon","Ireland","Euro","IE00BDHDPN06","IE180618=",null,42905,"Unsecured","Bill","N",null,"",443437612,null,0.26100000000000001,0.26100000000000001,0.26300000000000001,23.8,-0.48699999999999999,-0.48699999999999999,"IS","MAT",43269,100.13,"IRELAND, REPUBLIC OF - T-BILL",0.99722222222222223,0.2638888888888889,444009251.23309839,444014080.89559996,"","",0,443437612,443437612,"SI([@[Principal Index Link Flag]]=\"N\";[@[Amount Outstanding]];[@[Amount Outstanding]]*[@[Last date Index]]*(1+[@[Future Inflation Hypothesis]])^$AO$1)","SI([@[Principal Index Link Flag]]=\"N\";[@[Valeur du nominal indexé pour année X avec renouvellement]]+[@Coupon]%*[@[Amount Outstanding]]*ECART;[@[Valeur du nominal indexé pour année X avec renouvellement]]+SommeCouponIndexe([@Coupon];[@[Amount Outstanding]];[@[Last date Index]];ECART;[@[Future Inflation Hypothesis]]))",439378573.89104992,439415670.30306536,296152000000,119139979689,875446445.0585264]
["IRELAND","IRELND / IEGV         19-Mar-2018",43178,443437612,443437612,0,"Discount/Zero Coupon","Ireland","Euro","IE00BV8C9C90","IE190318=",null,42814,"Unsecured","Bill","N",null,"",443437612,null,1.4E-2,1.4E-2,1.6E-2,0.6,-0.72,-0.72,"IS","MAT",43179,100.01,"IRELAND, REPUBLIC OF",0.99722222222222223,1.6666666666666666E-2,443491020.21901518,443481955.76120001,"","",0,443437612,443437612,"SI([@[Principal Index Link Flag]]=\"N\";[@[Amount Outstanding]];[@[Amount Outstanding]]*[@[Last date Index]]*(1+[@[Future Inflation Hypothesis]])^$AO$1)","SI([@[Principal Index Link Flag]]=\"N\";[@[Valeur du nominal indexé pour année X avec renouvellement]]+[@Coupon]%*[@[Amount Outstanding]]*ECART;[@[Valeur du nominal indexé pour année X avec renouvellement]]+SommeCouponIndexe([@Coupon];[@[Amount Outstanding]];[@[Last date Index]];ECART;[@[Future Inflation Hypothesis]]))",443233605.86597371,443199154.29439002,296152000000,119139979689,875446445.0585264]

{"sheet":"TCD 1","index":36,"n_rows":109,"n_cols":53,"rows_kept":109,"cut":false,"hidden":false,"merged":[]}
["Coupon Class","(Tous)","Année X",2022,"(on considère au 01/01 de l'année X)","hypothèse déficit",0]
["Principal Index Link Flag","(Tous)","Hypothèse d'inflation",0,null,"hypothèse hausse taux d'intérêt",0.04]
[null,"En devises locales","Hypothèse de croissance",0]
["Étiquettes de lignes","Somme de Encours nominal indexé","Somme de Valeur actuelle post-hausse des taux","Somme de Amount Outstanding","Somme de Valeur de marché (prix en % * nominal)","Somme de Valeur remboursement renouvelé avec coupon","Somme de Valeur remboursement renouvelé","Somme de taux d'intérêt moyen pondéré","Pays","PIB actuel (13/03/2018)","PIB indexée à l'année X","Dette/PIB à l'année X","Dette/PIB avec coupon à l'année X"]
["AUSTRALIA",525043644623.81549,438643016563.50684,518002665000,552349625245.92004,654647123628.37842,525043644623.81549,18650634864.249039,"AUSTRALIA",1798932000000,{"$f":"J5*((1+$D$3)*(1+$D$2))^ECART","v":1798932000000},{"$f":"G5/K5","v":0.29186408637114436},{"$f":"F5/K5","v":0.3639087656611692}]
["AUSTRIA",221912697630,192664920608.81967,221912697630,252594451035.18933,283873811314.34833,221912697630,5571313349.5230494,"AUSTRIA",369218000000,369218000000,{"$f":"G6/K6","v":0.60103434185223903},{"$f":"F6/K6","v":0.76885149509056527}]
["BELGIUM",373349492529,327890669717.80731,373349492529,433643324369.0036,467107895024.72754,373349492529,10276731429.194246,"BELGIUM",438485000000,438485000000,0.85145328239050366,1.0652767940174179,null,null,null,null,null,null,null,null,"Pays","Ratio dette/PIB Maastricht","Ratio dette/PIB Remboursement à 1%","Ratio dette/PIB Remboursement à 2%","Ratio dette/PIB Remboursement à 3%","Ratio dette/PIB Remboursement à 5%","Ratio dette/PIB Remboursement à 7%",null,"Pays","Durée de vie moyenne de la dette indexée sur l'inflation",null,"Pays","Durée de vie moyenne de la dette",null,"Pays","Taux d'intérêt moyen de la dette",null,"Pays","PIB (Mds devises locales)","Ratio dette/PIB Maastricht","Part dette à taux fixe","Part dette indexée","Part dette zéro-coupon","Part dette à taux variable",null,"Pays","Ratio dette/PIB Maastricht","Ratio dette/PIB Marché actuel","Ratio dette/PIB Marché post-hausse des taux 1%","Ratio dette/PIB Marché post-hausse des taux 2%","Ratio dette/PIB Marché post-hausse des taux 3%","Ratio dette/PIB Marché post-hausse des taux 4%"]
["CANADA",699425275549.2627,608500053008.49219,686977874006,736546480169.4502,826035954969.22583,699425275549.2627,12840656535.656498,"CANADA",2144395000000,2144395000000,0.32616438461629632,0.38520699543191705,null,null,null,null,null,null,null,null,"AUSTRALIA",0.29186408637114436,0.29397841480511766,0.2963740198510858,0.29909613430496229,0.30574103509431044,0.31445629838253675,null,"AUSTRALIA",8.4630247457861287,null,"AUSTRALIA",7.5528225019859274,null,"AUSTRALIA",{"$f":"H5/B42","v":3.5522065746766425E-2},null,"AUSTRALIA",1798.932,0.29186408637114436,0.91384013103095929,8.0446058258791142E-2,5.7138107102495204E-3,0,null,"AUSTRALIA",0.29186408637114436,0.30704308180960704,0.28868587605715462,0.27222742984030157,0.25734483713659256,0.24383524033343498]
["CHILE",29626112159469,23130559845058.77,29626112159469,30394888295585.902,41724741185360.219,29626112159469,1318652071717.5061,"CHILE",179776238000000,179776238000000,0.16479437154241153,0.2320926372113773,null,null,null,null,null,null,null,null,"AUSTRIA",0.60103434185223903,0.60103434185223903,0.60103434185223903,0.60103434185223903,0.60103434185223903,0.60103434185223903,null,"CANADA",18.496658110557462,null,"AUSTRIA",10.294329734557865,null,"AUSTRIA",{"$f":"H6/B43","v":2.5105879064262579E-2},null,"AUSTRIA",369.21800000000002,0.60103434185223903,0.96356217657503318,0,2.1416173462610887E-2,1.5021649962355964E-2,null,"AUSTRIA",0.60103434185223903,0.68413363117504922,0.63323832258030288,0.59056523999268218,0.55388795597810037,0.52181887288490725]
["CZECH REPUBLIC",1677257520313,1514220312512.0398,1677257520313,1763738613253.3828,1967100191560.6423,1677257520313,41435466533.760002,"CZECH REPUBLIC",5055029000000,5055029000000,0.33179978202162641,0.38913727133131032,null,null,null,null,null,null,null,null,"BELGIUM",0.85145328239050366,0.85145328239050366,0.85145328239050366,0.85145328239050366,0.85145328239050366,0.85145328239050366,null,"CHILE",12.597965446086569,null,"BELGIUM",9.3594378862088963,null,"BELGIUM",2.7525767772125734E-2,null,"BELGIUM",438.48500000000001,0.85145328239050366,0.91563643012705187,0,7.4265792654978069E-2,1.0097777217970009E-2,null,"BELGIUM",0.85145328239050366,0.9889581727288359,0.91555515985281444,0.85166308614021369,0.79624551085783146,0.74778081283922437]
["DENMARK",648733442600.96655,588228160210.54163,647707952354,768805326966.05835,818831435944.32434,648733442600.96655,15200504060.866968,"DENMARK",2145114000000,2145114000000,0.3024237605092161,0.38171930999672948,null,null,null,null,null,null,null,null,"CANADA",0.32616438461629632,0.33183139143981627,0.33892183381011148,0.34781563937488186,0.37307137700664073,0.41322234209506559,null,"DENMARK",6.7626117213290131,null,"CANADA",6.6445711651243418,null,"CANADA",1.8358868323099499E-2,null,"CANADA",2144.395,0.32616438461629632,0.75774754649779785,8.3886590311147854E-2,0.15584223763489466,2.523625556159472E-3,null,"CANADA",0.32616438461629632,0.34347519005101679,0.32500583871344207,0.30926680157617581,0.29565799333537041,0.28376304412596198]
["FINLAND",102709172650,88002590980.757599,102709172650,109390107176.15747,115550778690.15497,102709172650,1820706803.4253941,"FINLAND",224278000000,224278000000,0.45795473764702738,0.51521227534646719,null,null,null,null,null,null,null,null,"CHILE",0.16479437154241153,0.16479439030749962,0.16479441274907577,0.16479443967472757,0.16479451114891605,0.16479461556290392,null,"FRANCE",8.1671824524067258,null,"CHILE",10.631583204460828,null,"CHILE",4.4509791383343662E-2,null,"CHILE",179776.23800000001,0.16479437154241153,0.99999917355105972,8.2644894032018154E-7,0,0,null,"CHILE",0.16479437154241153,0.16907066603310444,0.15663007619335026,0.14618368232415929,0.13692059618279026,0.12866305415212198]
["FRANCE",1724478790429.1013,1537043678170.0264,1704707303962,1964727362459.3611,2096596226810.2534,1724478790429.1013,38178539718.824348,"FRANCE",2288380000000,2288380000000,0.75358060742931743,0.91619233991306226,null,null,null,null,null,null,null,null,"CZECH REPUBLIC",0.33179978202162641,0.33179978202162641,0.33179978202162641,0.33179978202162641,0.33179978202162641,0.33179978202162641,null,"GERMANY",6.798650996493623,null,"CZECH REPUBLIC",4.6140747721261981,null,"CZECH REPUBLIC",2.4704296169158067E-2,null,"CZECH REPUBLIC",5055.0290000000005,0.33179978202162641,0.72557163909624089,0,0.17391405700513116,0.10051430389862794,null,"CZECH REPUBLIC",0.33179978202162641,0.34890771413049909,0.33458307954899297,0.32189682260299679,0.31026071482308143,0.29954730477550967]
["GERMANY",1130212691835.4683,1009705185703.4602,1125500000000,1264788072626.8425,1305222795794.667,1130212691835.4683,19533180290.283543,"GERMANY",3263350000000,3263350000000,0.3463351132533955,0.39996408469660533,null,null,null,null,null,null,null,null,"DENMARK",0.3024237605092161,0.30379813338546086,0.30526848588728711,0.30684208292826526,0.31033112005846752,0.31433628662756813,null,"ISRAEL",8.9836663262364507,null,"DENMARK",8.0343772837329457,null,"DENMARK",2.3431047426695929E-2,null,"DENMARK",2145.114,0.3024237605092161,0.90059786344846826,6.4965804873558963E-2,3.4436331677972776E-2,0,null,"DENMARK",0.3024237605092161,0.35839835410428461,0.33290513407856781,0.31073390210279245,0.29132145083396971,0.27421766871622749]
["GREECE",66381259615,53857285880.716629,66381259615,65107534135.522598,82491818098.00647,66381259615,2222270372.2803502,"GREECE",177735300000,177735300000,0.37348382462572149,0.46412737423576783,null,null,null,null,null,null,null,null,"FINLAND",0.45795473764702738,0.45795473764702738,0.45795473764702738,0.45795473764702738,0.45795473764702738,0.45795473764702738,null,"ITALY",6.7774117410255528,null,"FINLAND",6.5726399891464986,null,"FINLAND",1.7726817931147984E-2,null,"FINLAND",224.27799999999999,0.45795473764702738,0.97372931471082202,0,1.7401969355655206E-2,8.8687159335228086E-3,null,"FINLAND",0.45795473764702738,0.48774336839171684,0.45970797700357385,0.43478529004609801,0.41247417564948463,0.39238173597391451]
["HUNGARY",20920570570287,19892485488042.324,20920570570287,22555390976020.586,25086518664714.035,20920570570287,799088245452.44812,"HUNGARY",38183290000000,38183290000000,0.5478985852263385,0.65700254390635371,null,null,null,null,null,null,null,null,"FRANCE",0.75358060742931743,0.76144202536118344,0.77044591263898055,0.78081971008084927,0.80686065615670688,0.84267797274944045,null,"JAPAN",6.9553491238182286,null,"FRANCE",7.8057681930474088,null,"FRANCE",2.21391761561326E-2,null,"FRANCE",2288.38,0.75358060742931743,0.80501405274840598,0.11950400991352407,7.5481937338069904E-2,0,null,"FRANCE",0.75358060742931743,0.85856691740854274,0.80187395788878435,0.75271376211318108,0.70967727372795164,0.67167327024795986]
["IRELAND",119139979689,100028543856.65973,119139979689,132234015412.0119,155603534187.45737,119139979689,3675625265.26612,"IRELAND",296152000000,296152000000,0.40229334831100244,0.52541780635436319,null,null,null,null,null,null,null,null,"GERMANY",0.3463351132533955,0.34816763075152574,0.35029967769024939,0.35280136416949714,0.35928993083693145,0.36865222187292596,null,"KOREA",5.5475263620168445,null,"GERMANY",6.7821649030526396,null,"GERMANY",1.7282747248716177E-2,null,"GERMANY",3263.35,0.3463351132533955,0.91973838863183299,7.2298508436289668E-2,7.9631029318773423E-3,0,null,"GERMANY",0.3463351132533955,0.38757352800859318,0.36408628074562388,0.34355705684129195,0.32546717477786707,0.30940756759264565]
["ISRAEL",517223847787.74622,459916845290.39752,502210202245,579935558436.0564,639388809747.20667,517223847787.74622,15179750348.002401,"ISRAEL",1262906300000,1262906300000,0.40955045341665192,0.50628364887181787,null,null,null,null,null,null,null,null,"GREECE",0.37348382462572149,0.37348382462572149,0.37348382462572149,0.37348382462572149,0.37348382462572149,0.37348382462572149,null,"MEXICO",12.577136967349295,null,"GREECE",7.5896604259502425,null,"GREECE",3.3477375770950113E-2,null,"GREECE",177.7353,0.37348382462572149,0.71590124356816942,0,0.22295449176224555,6.1144264669585092E-2,null,"GREECE",0.37348382462572149,0.36631740647762484,0.34633670375295339,0.33022598036504919,0.31587103668311395,0.30301963583326796]
["ITALY",1930094579456.2422,1722404778101.3787,1916618302379,2118188595977.02,2340625312464.2388,1930094579456.2422,51966048011.797287,"ITALY",1718082100000,1718082100000,1.1234006683709947,1.3623477670038229,null,null,null,null,null,null,null,null,"HUNGARY",0.5478985852263385,0.5478985852263385,0.5478985852263385,0.5478985852263385,0.5478985852263385,0.5478985852263385,null,"NEW ZEALAND",13.510595050252318,null,"HUNGARY",3.7649609787453819,null,"HUNGARY",3.8196293106239398E-2,null,"HUNGARY",38183.29,0.5478985852263385,0.90549640055386516,0,4.9001336168860363E-2,4.550226327727451E-2,null,"HUNGARY",0.5478985852263385,0.59071365971922762,0.57137326313924131,0.55341053690580211,0.53664915060027929,0.52097358525266746]
["JAPAN",1033617907400360.1,858677369808781.25,1033441124190000,1105488624674206.1,1126316765850801,1033617907400360.1,8765459033626.1484,"JAPAN",546488600000000,546488600000000,1.8913805473716381,2.0610068825787051,null,null,null,null,null,null,null,null,"IRELAND",0.40229334831100244,0.40229334831100244,0.40229334831100244,0.40229334831100244,0.40229334831100244,0.40229334831100244,null,"POLAND",5.45,null,"IRELAND",10.208488883252626,null,"IRELAND",3.0851316869961534E-2,null,"IRELAND",296.15199999999999,0.40229334831100244,0.87319930206942276,0,1.4887953251546236E-2,0.11191274467903103,null,"IRELAND",0.40229334831100244,0.44650725104679995,0.41225042437909998,0.38347430408470706,0.3589381704768736,0.33776082503802007]
["KOREA",642105416720396.75,515967834327818.56,641436938274672,655478370856477.25,775353584364150.25,642105416720396.75,18204162784167.379,"KOREA",1730398600000000,1730398600000000,0.37107370331922179,0.44807802338961106,null,null,null,null,null,null,null,null,"ISRAEL",0.40955045341665192,0.42305734061432243,0.43896582448046706,0.45779818021840563,0.5069332975206372,0.57747790081486994,null,"SPAIN",6.9043409761893884,null,"ISRAEL",7.3344719967209784,null,"ISRAEL",2.9348512086070196E-2,null,"ISRAEL",1262.9063000000001,0.40955045341665192,0.54965867150748071,0.33852780827615669,4.2927856741268436E-2,6.8885663475094144E-2,null,"ISRAEL",0.40955045341665192,0.45920711491902161,0.42830796764365431,0.40436057924039931,0.38312978064171871,0.36417337160357621]
["LATVIA",7236260373,5903418822.242878,7236260373,7505344789.1860867,8290169572.232729,7236260373,141063630.3175,"LATVIA",26856599000,26856599000,0.26944068282808259,0.30868277745193012,null,null,null,null,null,null,null,null,"ITALY",1.1234006683709947,1.132589705609425,1.1428540580077757,1.1543650647485424,1.1819705741046456,1.217494347686517,null,"SWEDEN",6.3865584576303522,null,"ITALY",6.8550236831317797,null,"ITALY",2.6924094065088496E-2,null,"ITALY",1718.0821000000001,1.1234006683709947,0.72380731538118503,0.1142909515550211,8.363460008756525E-2,7.8267132976228865E-2,null,"ITALY",1.1234006683709947,1.2328797302393291,1.1646989660776885,1.1047196965339721,1.0509663583069515,1.0025159904182568]
["LUXEMBOURG",8050000000,6942106464.2683029,8050000000,8681230500,9032445833.333334,8050000000,170125000,"LUXEMBOURG",55377600000,55377600000,0.14536563520268123,0.16310648770140515,null,null,null,null,null,null,null,null,"JAPAN",1.8913805473716381,1.8925057381567025,1.8937057096523688,1.8949847900405821,1.8977986697157316,1.9009864466553068,null,"TURKEY",4.7839834506466534,null,"JAPAN",7.8087309648560623,null,"JAPAN",8.4803668462672521E-3,null,"JAPAN",546488.6,1.8913805473716381,0.86287319897848869,8.2795423232207288E-3,9.8406857381004936E-2,3.0440401317285568E-2,null,"JAPAN",1.8913805473716381,2.0228942098228693,1.8855754700563332,1.76530675354281,1.6615527526248273,1.5712630964466254]
["MEXICO",7389389333526,6178518390293.6758,7389389333526,7533639229295.0498,11116665201507.383,7389389333526,392131512608.39661,"MEXICO",21766928000000,21766928000000,0.33947782312350183,0.51071355597387846,null,null,null,null,null,null,null,null,"KOREA",0.37107370331922179,0.37144157761433177,0.37183058847541783,0.37224190383185196,0.37313640824855804,0.37413562104478715,null,"UNITED KINGDOM",20.735872139378934,null,"KOREA",8.3945254181118063,null,"KOREA",2.8350738539392104E-2,null,"KOREA",1730398.6,0.37107370331922179,0.98155546857677123,1.737548267807713E-2,1.0690487451516229E-3,0,null,"KOREA",0.37107370331922179,0.37880195398706246,0.35221826836866676,0.33190922915207188,0.31403448667548489,0.29817860135105206]
["NETHERLANDS",318353671076,284821425600.2475,318353671076,360837843093.56995,378217621838.12897,318353671076,6921934233.6949997,"NETHERLANDS",733168000000,733168000000,0.43421653846867292,0.51586760720343627,null,null,null,null,null,null,null,null,"LATVIA",0.26944068282808259,0.26944068282808259,0.26944068282808259,0.26944068282808259,0.26944068282808259,0.26944068282808259,null,"UNITED STATES",8.2061103853903443,null,"LATVIA",7.8319200278649852,null,"LATVIA",1.9493995937989998E-2,null,"LATVIA",26.856598999999999,0.26944068282808259,1,0,0,0,null,"LATVIA",0.26944068282808259,0.27945998632165175,0.26159115275361006,0.24594156537797254,0.2321177302999749,0.21981259884182944]
["NEW ZEALAND",79549717939.131012,68270087877.991364,78899000000,84444021814.024368,101724409873.73943,79549717939.131012,3073359259.3209171,"NEW ZEALAND",283465000000,283465000000,0.28063329842883961,0.35886056435094077,null,null,null,null,null,null,null,null,"LUXEMBOURG",0.14536563520268123,0.14536563520268123,0.14536563520268123,0.14536563520268123,0.14536563520268123,0.14536563520268123,null,null,null,null,"LUXEMBOURG",6.4525879917184268,null,"LUXEMBOURG",2.1133540372670807E-2,null,"LUXEMBOURG",55.377600000000001,0.14536563520268123,1,0,0,0,null,"LUXEMBOURG",0.14536563520268123,0.15676429639420994,0.14778549332616273,0.13962295695426022,0.13217715021759993,0.12535946780409954]
["NORWAY",487000000000,434485044600.9458,487000000000,500581010000,565412597222.22229,487000000000,11710000000,"NORWAY",3279364000000,3279364000000,0.14850440512245666,0.17241532114831482,null,null,null,null,null,null,null,null,"MEXICO",0.33947782312350183,0.34887501348603228,0.36032566701078245,0.37433101240361194,0.41265943985808246,0.47093753609369227,null,null,null,null,"MEXICO",9.4032338096317662,null,"MEXICO",5.3066836095545522E-2,null,"MEXICO",21766.928,0.33947782312350183,0.55484694327326911,0.19935138116482043,0.11478311356687911,0.1310185619950314,null,"MEXICO",0.33947782312350183,0.34610484443624978,0.32512379687251103,0.30964460238655445,0.2959927625078777,0.28384889178177442]
["POLAND",831551177565.68604,731622142413.22974,830842342001,858370052063.24829,951512080935.22119,831551177565.68604,23326854539.30022,"POLAND",1982278500000,1982278500000,0.41949260790836707,0.48000928271946713,null,null,null,null,null,null,null,null,"NETHERLANDS",0.43421653846867292,0.43421653846867292,0.43421653846867292,0.43421653846867292,0.43421653846867292,0.43421653846867292,null,null,null,null,"NETHERLANDS",7.2719666012021325,null,"NETHERLANDS",2.1742906906961783E-2,null,"NETHERLANDS",733.16800000000001,0.43421653846867292,0.9449040435415218,0,5.5095956458478243E-2,0,null,"NETHERLANDS",0.43421653846867292,0.49216256450577489,0.46082610469921276,0.43355071356686492,0.40962457542268671,0.38848043777176239]
["PORTUGAL",149690439712,137834979693.03409,149690439712,168017909610.02744,186029181879.10788,149690439712,5262595184.3030996,"PORTUGAL",193785000000,193785000000,0.77245627737957012,0.95997720091394012,null,null,null,null,null,null,null,null,"NEW ZEALAND",0.28063329842883961,0.28943459087898288,0.29962747742927515,0.31144513274356811,0.34109400037853455,0.38117606741230897,null,null,null,null,"NEW ZEALAND",7.1095776829013291,null,"NEW ZEALAND",3.8634445714472006E-2,null,"NEW ZEALAND",283.46499999999997,0.28063329842883961,0.73663366154029797,0.21559747015387548,4.7768868305826585E-2,0,null,"NEW ZEALAND",0.28063329842883961,0.29789928849778408,0.28118681680673313,0.26629001334773311,0.25291027286464207,0.24084133095088059]
["SLOVAK REPUBLIC",37129413519,32187784100.821194,37129413519,41689262302.297638,44356120509.629372,37129413519,1074397000.8613,"SLOVAK REPUBLIC",84985000000,84985000000,0.43689372852856384,0.52192881696333904,null,null,null,null,null,null,null,null,"NORWAY",0.14850440512245666,0.14850440512245666,0.14850440512245666,0.14850440512245666,0.14850440512245666,0.14850440512245666,null,null,null,null,"NORWAY",4.0439596167008895,null,"NORWAY",2.4045174537987681E-2,null,"NORWAY",3279.364,0.14850440512245666,0.82340862422997951,0,0.17659137577002054,0,null,"NORWAY",0.14850440512245666,0.15264575997053087,0.14710521216611119,0.14191386066941686,0.13705096719401494,0.13249064288104212]
["SLOVENIA",29984774173,24231656181.175892,29984774173,31987207174.908295,36164199089.522362,29984774173,872298292.56574988,"SLOVENIA",43278100000,43278100000,0.69283943086688182,0.83562353914618159,null,null,null,null,null,null,null,null,"POLAND",0.41949260790836707,0.41962186680262381,0.41975694797161117,0.41989805271060626,0.4201991626166256,0.42052690600864301,null,null,null,null,"POLAND",4.7897651731136719,null,"POLAND",2.8052217552728534E-2,null,"POLAND",1982.2784999999999,0.41949260790836707,0.73837972582571298,5.5293380476547213E-3,6.1416540468990907E-2,0.19467439565764141,null,"POLAND",0.41949260790836707,0.4330219250540468,0.41517534143766677,0.398648245423044,0.3833267248716386,0.36908140930410621]
["SPAIN",894186129327.55786,809679109030.02527,893097550610,1009960144525.4326,1088376594070.2098,894186129327.55786,25416639008.056862,"SPAIN",1163662000000,1163662000000,0.76842427554354942,0.93530302963421497,null,null,null,null,null,null,null,null,"PORTUGAL",0.77245627737957012,0.77245627737957012,0.77245627737957012,0.77245627737957012,0.77245627737957012,0.77245627737957012,null,null,null,null,"PORTUGAL",6.2283704248705112,null,"PORTUGAL",3.5156521648464507E-2,null,"PORTUGAL",193.785,0.77245627737957012,0.85959174119310777,0,9.2643017327500604E-2,4.7765241479391665E-2,null,"PORTUGAL",0.77245627737957012,0.86703258564918562,0.82227451166519017,0.78175869019690047,0.74491462781020146,0.71127785789939413]
["SWEDEN",1167858775827.7219,1064845427314.3035,1146512222237,1278257620332.1323,1387957250012.1587,1167858775827.7219,25622732997.951401,"SWEDEN",4604205000000,4604205000000,0.25365047295411952,0.30145426843769091,null,null,null,null,null,null,null,null,"SLOVAK REPUBLIC",0.43689372852856384,0.43689372852856384,0.43689372852856384,0.43689372852856384,0.43689372852856384,0.43689372852856384,null,null,null,null,"SLOVAK REPUBLIC",8.1254519860644479,null,"SLOVAK REPUBLIC",2.8936546501374324E-2,null,"SLOVAK REPUBLIC",84.984999999999999,0.43689372852856384,1,0,0,0,null,"SLOVAK REPUBLIC",0.43689372852856384,0.4905484768170576,0.4576419510844848,0.42838071481689904,0.40222803124568129,0.37874665059506024]
["SWITZERLAND",77043543000,64756040209.298737,77043543000,91481068040.800003,94308749541.645828,77043543000,1587117440,"SWITZERLAND",668149500000,668149500000,0.11530883881526514,0.14114917326383666,null,null,null,null,null,null,null,null,"SLOVENIA",0.69283943086688182,0.69283943086688182,0.69283943086688182,0.69283943086688182,0.69283943086688182,0.69283943086688182,null,null,null,null,"SLOVENIA",9.2730308359804408,null,"SLOVENIA",2.9091374426665418E-2,null,"SLOVENIA",43.278100000000002,0.69283943086688182,0.99256289212940607,0,7.437107870593933E-3,0,null,"SLOVENIA",0.69283943086688182,0.73910839835640418,0.68487058661321853,0.63767015403464433,0.59632892957485528,0.55990573017706169]
["TURKEY",885478235570.21179,730474833671.24963,821128119228,851817783073.57947,1190990273466.3447,885478235570.21179,61812109555.070801,"TURKEY",3104906706300,3104906706300,0.28518674450782538,0.38358327193849984,null,null,null,null,null,null,null,null,"SPAIN",0.76842427554354942,0.77116075522007765,0.77412826286383407,0.77734714851397246,0.78462930891665095,0.79320748622395676,null,null,null,null,"SPAIN",7.2992682297873026,null,"SPAIN",2.8424327077373229E-2,null,"SPAIN",1163.662,0.76842427554354942,0.87080390208643166,4.952139970104226E-2,7.9674698212526096E-2,0,null,"SPAIN",0.76842427554354942,0.86791537794087337,0.81685639515087793,0.77177902581003277,0.73169307112829485,0.6958026549204368]
["UNITED KINGDOM",1609853754810.9268,1320987868221.8508,1512092015058,2079173685768.646,2227485785080.7534,1609853754810.9268,42108209301.425758,"UNITED KINGDOM",2037638000000,2037638000000,0.79005876157145027,1.093170516588694,null,null,null,null,null,null,null,null,"SWEDEN",0.25365047295411952,0.25648737417727135,0.25955258177043555,0.26286610357022572,0.27032702527517599,0.27906796585769428,null,null,null,null,"SWEDEN",5.1127640689493825,null,"SWEDEN",2.1939924182862988E-2,null,"SWEDEN",4604.2049999999999,0.25365047295411952,0.77802119660659719,0.1684620586519823,5.3516744741420486E-2,0,null,"SWEDEN",0.25365047295411952,0.27762830289531687,0.26404982787957937,0.2521386590236443,0.24125543773678809,0.23127671928471982]
["UNITED STATES",14797923374923.279,12632552460126.725,14685068951200,14810080126380.439,17085750171624.797,14797923374923.279,263669921136.2309,"UNITED STATES",19390605000000,19390605000000,0.76314913201126422,0.88113548657325524,null,null,null,null,null,null,null,null,"SWITZERLAND",0.11530883881526514,0.11530883881526514,0.11530883881526514,0.11530883881526514,0.11530883881526514,0.11530883881526514,null,null,null,null,"SWITZERLAND",11.444290569122277,null,"SWITZERLAND",2.0600265488828831E-2,null,"SWITZERLAND",668.14949999999999,0.11530883881526514,0.9033715258915338,0,9.6628474108466172E-2,0,null,"SWITZERLAND",0.11530883881526514,0.13691706428097306,0.12395057086727009,0.11330269807929662,0.1044248090891205,9.6918489363980273E-2]
["Total général",1764776247846565.3,1450837468284926.5,1763558737252513,1854375847408315.3,2016706958605316,1764776247846565.3,30188814431734.109,null,null,null,null,null,null,null,null,null,null,null,null,null,"TURKEY",0.28518674450782538,0.28825693233097871,0.29147906802292267,0.29486068754950073,0.30213437263884851,0.31014592204065472,null,null,null,null,"TURKEY",6.0246282646861982,null,"TURKEY",6.9806469625158352E-2,null,"TURKEY",3104.9067063000002,0.28518674450782538,0.71003192898708734,0.21964190636596437,1.0449622792864445E-2,5.9876541854083733E-2,null,"TURKEY",0.28518674450782538,0.27434569333281467,0.26348125670231554,0.25332473840914765,0.2439503048568254,0.2352646642132861]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UNITED KINGDOM",0.79005876157145027,0.83874878345413517,0.90442975186337859,0.99409279778483206,1.2903295763565643,1.8765782191267368,null,null,null,null,"UNITED KINGDOM",15.207958729497278,null,"UNITED KINGDOM",2.6156543211200735E-2,null,"UNITED KINGDOM",2037.6379999999999,0.79005876157145027,0.70384275787403916,0.25609149093132799,4.0065751194632959E-2,0,null,"UNITED KINGDOM",0.79005876157145027,1.0203842320219028,0.89149895398113943,0.79132442561544503,0.71211503093613748,0.64829369506352497]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UNITED STATES",0.76314913201126422,0.76923104406886988,0.77631836462887527,0.78463908218626677,0.80618634690557422,0.83708567348791996,null,null,null,null,"UNITED STATES",5.743135396641855,null,"UNITED STATES",1.7818035305078604E-2,null,"UNITED STATES",19390.605,0.76314913201126422,0.73817373656704943,9.0115686271432197E-2,0.14914085685427753,2.2569720307240852E-2,null,"UNITED STATES",0.76314913201126422,0.76377607229792155,0.73027227595171662,0.7008459219964196,0.67477441152221151,0.65147799463331468]
[null,"dette Maastricht","PIB","ratio dette/PIB Maastricht","dette à taux fixe","part dette à taux fixe","dette non-indexée","part dette indexée","dette non-variable","part dette variable","dette non-zéro-coupon","part dette zéro-coupon"]
[null,525043644623.81549,1798932000000,{"$f":"B42/C42","v":0.29186408637114436},479805953000,{"$f":"E42/B42","v":0.91384013103095929},482805953000,{"$f":"(B42-G42)/B42","v":8.0446058258791142E-2},525043644623.81549,{"$f":"(B42-I42)/B42","v":0},522043644623.81549,{"$f":"(B42-K42)/B42","v":5.7138107102495204E-3},{"$f":"F42+H42+J42+L42","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pays","Ratio dette/PIB Maastricht","Ratio dette/PIB Remboursement avec coupons à 1%","Ratio dette/PIB Remboursement avec coupons à 2%","Ratio dette/PIB Remboursement avec coupons à 3%","Ratio dette/PIB Remboursement avec coupons à 5%","Ratio dette/PIB Remboursement avec coupons à 7%",null,null,null,"Pays","Ratio dette/PIB Maastricht","Ratio dette/PIB Remboursement ","Ratio dette/PIB Remboursement avec coupons",null,null,"Pays","Classement Maastricht","Classement Remboursement ","Classement Remboursement avec coupons","Classement marché"]
[null,221912697630,369218000000,{"$f":"B43/C43","v":0.60103434185223903},213826681938,{"$f":"E43/B43","v":0.96356217657503318},221912697630,0,218579202764,1.5021649962355964E-2,217160176804,2.1416173462610887E-2,{"$f":"F43+H43+J43+L43","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AUSTRALIA",0.29186408637114436,0.36881205426876601,0.37180464484434966,0.37521651955819657,0.38358452843309604,0.39461964479970951,null,null,null,"AUSTRALIA",0.29186408637114436,0.2963740198510858,0.37180464484434966,null,null,"AUSTRALIA",{"$f":"RANK(AN43,AN$43:AN$75,1)","v":9},{"$f":"RANK(AO43,AO$43:AO$75,1)","v":7},7,{"$f":"RANK(AW8,AW$8:AW$40,1)","v":9}]
[null,373349492529,438485000000,0.85145328239050366,341852396529,0.91563643012705187,373349492529,0,369579492529,1.0097777217970009E-2,345622396529,7.4265792654978069E-2,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AUSTRIA",0.60103434185223903,0.75913651516135017,0.75913651516135017,0.75913651516135017,0.75913651516135017,0.75913651516135017,null,null,null,"AUSTRIA",0.60103434185223903,0.60103434185223903,0.75913651516135017,null,null,"AUSTRIA",{"$f":"RANK(AN44,AN$43:AN$75,1)","v":24},24,24,24]
[null,699425275549.2627,2144395000000,0.32616438461629632,529987786506,0.75774754649779785,640752874006,8.3886590311147854E-2,697660188049.2627,2.523625556159472E-3,590425275549.26282,0.15584223763489466,0.99999999999999989,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BELGIUM",0.85145328239050366,1.089833282061816,1.089833282061816,1.089833282061816,1.089833282061816,1.089833282061816,null,null,null,"BELGIUM",0.85145328239050366,0.85145328239050366,1.089833282061816,null,null,"BELGIUM",31,30,30,30]
[null,29626112159469,179776238000000,0.16479437154241153,29626087675000,0.99999917355105972,29626087675000,8.2644894032018154E-7,29626112159469,0,29626112159469,0,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CANADA",0.32616438461629632,0.3951856444140312,0.40521046304193387,0.41775629516026008,0.45324728000845038,0.50938201910894143,null,null,null,"CANADA",0.32616438461629632,0.33892183381011148,0.40521046304193387,null,null,"CANADA",11,12,11,10]
[null,1677257520313,5055029000000,0.33179978202162641,1216970488200,0.72557163909624089,1677257520313,0,1508669148200,0.10051430389862794,1385558860313,0.17391405700513116,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CHILE",0.16479437154241153,0.24591095846310018,0.24591099298240426,0.24591103485971891,0.2459111477470024,0.24591131552851303,null,null,null,"CHILE*",0.16479437154241153,0.16479441274907577,0.24591099298240426,null,null,"CHILE*",4,4,4,4]
[null,648733442600.96655,2145114000000,0.3024237605092161,584247952354,0.90059786344846826,606587952354,6.4965804873558963E-2,648733442600.96655,0,626393442600.96655,3.4436331677972776E-2,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CZECH REPUBLIC",0.33179978202162641,0.37216866521798658,0.37216866521798658,0.37216866521798658,0.37216866521798658,0.37216866521798658,null,null,null,"CZECH REPUBLIC",0.33179978202162641,0.33179978202162641,0.37216866521798658,null,null,"CZECH REPUBLIC",12,11,8,12]
[null,102709172650,224278000000,0.45795473764702738,100010932299,0.97372931471082202,102709172650,0,101798274174,8.8687159335228086E-3,100921830775,1.7401969355655206E-2,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DENMARK",0.3024237605092161,0.38082311422065462,0.38230503855874193,0.38389118483149076,0.38740861090816242,0.39144723415379906,null,null,null,"DENMARK",0.3024237605092161,0.30526848588728711,0.38230503855874193,null,null,"DENMARK",10,10,10,13]
[null,1724478790429.1013,2288380000000,0.75358060742931743,1388229659962,0.80501405274840598,1518396659962,0.11950400991352407,1724478790429.1013,0,1594311790429.1013,7.5481937338069904E-2,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FINLAND",0.45795473764702738,0.50997693435649138,0.50997693435649138,0.50997693435649138,0.50997693435649138,0.50997693435649138,null,null,null,"FINLAND",0.45795473764702738,0.45795473764702738,0.50997693435649138,null,null,"FINLAND",22,22,18,20]
[null,1130212691835.4683,3263350000000,0.3463351132533955,1039500000000,0.91973838863183299,1048500000000,7.2298508436289668E-2,1130212691835.4683,0,1121212691835.4683,7.9631029318773423E-3,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FRANCE",0.75358060742931743,0.92144785139374674,0.93225017342964556,0.94472136404627582,0.97608065486593842,1.0192065656194715,null,null,null,"FRANCE",0.75358060742931743,0.77044591263898055,0.93225017342964556,null,null,"FRANCE",26,26,27,27]
[null,66381259615,177735300000,0.37348382462572149,47522426308,0.71590124356816942,66381259615,0,62322426308,6.1144264669585092E-2,51581259615,0.22295449176224555,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GERMANY",0.3463351132533955,0.40440810207900035,0.40660065488194608,0.40917401820283966,0.41585052487720692,0.42548628129497434,null,null,null,"GERMANY",0.3463351132533955,0.35029967769024939,0.40660065488194608,null,null,"GERMANY",14,13,12,16]
[null,20920570570287,38183290000000,0.5478985852263385,18943501348928,0.90549640055386516,20920570570287,0,19968637260287,4.550226327727451E-2,19895434658928,4.9001336168860363E-2,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GREECE",0.37348382462572149,0.48595348608980843,0.48595348608980843,0.48595348608980843,0.48595348608980843,0.48595348608980843,null,null,null,"GREECE",0.37348382462572149,0.37348382462572149,0.48595348608980843,null,null,"GREECE",16,15,16,14]
[null,119139979689,296152000000,0.40229334831100244,104032947113,0.87319930206942276,119139979689,0,105806697561,0.11191274467903103,117366229241,1.4887953251546236E-2,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HUNGARY",0.5478985852263385,0.64204494615877206,0.64204494615877206,0.64204494615877206,0.64204494615877206,0.64204494615877206,null,null,null,"HUNGARY",0.5478985852263385,0.5478985852263385,0.64204494615877206,null,null,"HUNGARY",23,23,22,23]
[null,517223847787.74622,1262906300000,0.40955045341665192,284296573047,0.54965867150748071,342129192208,0.33852780827615669,481594539867.74622,6.8885663475094144E-2,495020536546.74622,4.2927856741268436E-2,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IRELAND",0.40229334831100244,0.50296263873256442,0.50296263873256442,0.50296263873256442,0.50296263873256442,0.50296263873256442,null,null,null,"IRELAND",0.40229334831100244,0.40229334831100244,0.50296263873256442,null,null,"IRELAND",17,16,17,18]
[null,1930094579456.2422,1718082100000,1.1234006683709947,1397016575988,0.72380731538118503,1709502233379,0.1142909515550211,1779031610349.2419,7.8267132976228865E-2,1768671891172.2419,8.363460008756525E-2,1.0000000000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ISRAEL",0.40955045341665192,0.52643884768748594,0.54939225275297354,0.57677941315046211,0.64893651315996859,0.75347872759315027,null,null,null,"ISRAEL",0.40955045341665192,0.43896582448046706,0.54939225275297354,null,null,"ISRAEL",18,21,21,19]
[null,1033617907400360.1,546488600000000,1.8913805473716381,891881190280000,0.86287319897848869,1025060024190000,8.2795423232207288E-3,1002154163490360.3,3.0440401317285568E-2,931902817400360.13,9.8406857381004936E-2,0.99999999999999989,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITALY",1.1234006683709947,1.3928150226504541,1.4058270802216759,1.4205830975721783,1.4565770870411694,1.5039103970660885,null,null,null,"ITALY",1.1234006683709947,1.1428540580077757,1.4058270802216759,null,null,"ITALY",32,32,32,32]
[null,642105416720396.75,1730398600000000,0.37107370331922179,630262083184672,0.98155546857677123,630948525174672,1.737548267807713E-2,642105416720396.75,0,641418974730396.75,1.0690487451516229E-3,0.99999999999999989,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"JAPAN",1.8913805473716381,2.0767650078401094,2.0779739921905178,2.0792626958882172,2.0820977994730798,2.0853096985752728,null,null,null,"JAPAN",1.8913805473716381,1.8937057096523688,2.0779739921905178,null,null,"JAPAN",33,33,33,33]
[null,7236260373,26856599000,0.26944068282808259,7236260373,1,7236260373,0,7236260373,0,7236260373,0,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"KOREA",0.37107370331922179,0.45929244037357186,0.45971267664176929,0.46015713466267888,0.46112411408295756,0.46220483844299431,null,null,null,"KOREA",0.37107370331922179,0.37183058847541783,0.45971267664176929,null,null,"KOREA",15,{"$f":"RANK(AO59,AO$43:AO$75,1)","v":14},{"$f":"RANK(AP59,AP$43:AP$75,1)","v":14},15]
[null,8050000000,55377600000,0.14536563520268123,8050000000,1,8050000000,0,8050000000,0,8050000000,0,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LATVIA",0.26944068282808259,0.30692815895806697,0.30692815895806697,0.30692815895806697,0.30692815895806697,0.30692815895806697,null,null,null,"LATVIA",0.26944068282808259,0.26944068282808259,0.30692815895806697,null,null,"LATVIA",6,6,6,7]
[null,7389389333526,21766928000000,0.33947782312350183,4099980084363,0.55484694327326911,5916304363923,0.19935138116482043,6421242169026,0.1310185619950314,6541212218466,0.11478311356687911,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LUXEMBOURG",0.14536563520268123,0.16259138773318696,0.16259138773318696,0.16259138773318696,0.16259138773318696,0.16259138773318696,null,null,null,"LUXEMBOURG",0.14536563520268123,0.14536563520268123,0.16259138773318696,null,null,"LUXEMBOURG",2,2,3,3]
[null,318353671076,733168000000,0.43421653846867292,300813671076,0.9449040435415218,318353671076,0,318353671076,0,300813671076,5.5095956458478243E-2,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MEXICO",0.33947782312350183,0.53816920433877535,0.55950043374908587,0.58589671389934139,0.65927716857739527,0.77274519466283542,null,null,null,"MEXICO*",0.33947782312350183,0.41265943985808246,0.65927716857739505,null,null,"MEXICO*",13,17,23,11]
[null,79549717939.131012,283465000000,0.28063329842883961,58599000000,0.73663366154029797,62399000000,0.21559747015387548,79549717939.131012,0,75749717939.131012,4.7768868305826585E-2,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NETHERLANDS",0.43421653846867292,0.51925688904585732,0.51925688904585732,0.51925688904585732,0.51925688904585732,0.51925688904585732,null,null,null,"NETHERLANDS",0.43421653846867292,0.43421653846867292,0.51925688904585732,null,null,"NETHERLANDS",20,19,19,22]
[null,487000000000,3279364000000,0.14850440512245666,401000000000,0.82340862422997951,487000000000,0,487000000000,0,401000000000,0.17659137577002054,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW ZEALAND",0.28063329842883961,0.36077603252754603,0.37512503633887667,0.3918371424961834,0.43404528942831028,0.4915692249841806,null,null,null,"NEW ZEALAND",0.28063329842883961,0.29962747742927515,0.37512503633887667,null,null,"NEW ZEALAND",7,8,9,8]
[null,831551177565.68604,1982278500000,0.41949260790836707,614000530501,0.73837972582571298,826953250001,5.5293380476547213E-3,669669454614.68604,0.19467439565764141,780480181016.68604,6.1416540468990907E-2,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NORWAY",0.14850440512245666,0.16248748148184289,0.16248748148184289,0.16248748148184289,0.16248748148184289,0.16248748148184289,null,null,null,"NORWAY",0.14850440512245666,0.14850440512245666,0.16248748148184289,null,null,"NORWAY",3,3,2,2]
[null,149690439712,193785000000,0.77245627737957012,128672665712,0.85959174119310777,149690439712,0,142540439712,4.7765241479391665E-2,135822665712,9.2643017327500604E-2,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"POLAND",0.41949260790836707,0.47789094208333793,0.47804626854252724,0.47820852135427927,0.47855476010746328,0.47893162404035927,null,null,null,"POLAND",0.41949260790836707,0.41975694797161117,0.47804626854252724,null,null,"POLAND",19,18,15,17]
[null,37129413519,84985000000,0.43689372852856384,37129413519,1,37129413519,0,37129413519,0,37129413519,0,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PORTUGAL",0.77245627737957012,0.95398848645516099,0.95398848645516099,0.95398848645516099,0.95398848645516099,0.95398848645516099,null,null,null,"PORTUGAL",0.77245627737957012,0.77245627737957012,0.95398848645516099,null,null,"PORTUGAL",29,27,28,28]
[null,29984774173,43278100000,0.69283943086688182,29761774173,0.99256289212940607,29984774173,0,29984774173,0,29761774173,7.437107870593933E-3,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SLOVAK REPUBLIC",0.43689372852856384,0.53266129794348338,0.53266129794348338,0.53266129794348338,0.53266129794348338,0.53266129794348338,null,null,null,"SLOVAK REPUBLIC",0.43689372852856384,0.43689372852856384,0.53266129794348338,null,null,"SLOVAK REPUBLIC",21,20,20,21]
[null,894186129327.55786,1163662000000,0.76842427554354942,778660770610,0.87080390208643166,849904780610,4.952139970104226E-2,894186129327.55786,0,822942119327.55786,7.9674698212526096E-2,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SLOVENIA",0.69283943086688182,0.84036178059551969,0.84036178059551969,0.84036178059551969,0.84036178059551969,0.84036178059551969,null,null,null,"SLOVENIA",0.69283943086688182,0.69283943086688182,0.84036178059551969,null,null,"SLOVENIA",25,25,25,25]
[null,1167858775827.7219,4604205000000,0.25365047295411952,908618882237,0.77802119660659719,971118882237,0.1684620586519823,1167858775827.7219,0,1105358775827.7219,5.3516744741420486E-2,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SPAIN",0.76842427554354942,0.96208270211495617,0.96534076156408266,0.968877242997356,0.97688585209401591,0.98633131799260854,null,null,null,"SPAIN",0.76842427554354942,0.77412826286383407,0.96534076156408266,null,null,"SPAIN",28,28,29,29]
[null,77043543000,668149500000,0.11530883881526514,69598943000,0.9033715258915338,77043543000,0,77043543000,0,69598943000,9.6628474108466172E-2,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SWEDEN",0.25365047295411952,0.28500215632124021,0.28850843095399825,0.29230327881596935,0.30086184996818149,0.3109069731676628,null,null,null,"SWEDEN",0.25365047295411952,0.25955258177043555,0.28850843095399825,null,null,"SWEDEN",5,5,5,6]
[null,885478235570.21179,3104906706300,0.28518674450782538,628717819678,0.71003192898708734,690990107864,0.21964190636596437,832458860937.21179,5.9876541854083733E-2,876225322017.21191,1.0449622792864445E-2,0.99999999999999989,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SWITZERLAND",0.11530883881526514,0.14235855997594224,0.14235855997594224,0.14235855997594224,0.14235855997594224,0.14235855997594224,null,null,null,"SWITZERLAND",0.11530883881526514,0.11530883881526514,0.14235855997594224,null,null,"SWITZERLAND",1,1,1,1]
[null,1609853754810.9268,2037638000000,0.79005876157145027,1133083906560,0.70384275787403916,1197583906560,0.25609149093132799,1609853754810.9268,0,1545353754810.9265,4.0065751194632959E-2,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TURKEY",0.28518674450782538,0.40267739462432423,0.40637701871766257,0.41026427380254127,0.41864029338795927,0.42788756616941742,null,null,null,"TURKEY*",0.28518674450782538,0.30213437263884851,0.41864029338795927,null,null,"TURKEY*",8,9,13,5]
[null,14797923374923.279,19390605000000,0.76314913201126422,10923438391100,0.73817373656704943,13464398354600,9.0115686271432197E-2,14463938383223.279,2.2569720307240852E-2,12590948403123.279,0.14914085685427753,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UNITED KINGDOM",0.79005876157145027,1.1520777705772944,1.2269539161663303,1.3290467297991091,1.6655112113858797,2.3287848718539776,null,null,null,"UNITED KINGDOM",0.79005876157145027,0.90442975186337859,1.2269539161663303,null,null,"UNITED KINGDOM",30,31,31,31]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UNITED STATES",0.76314913201126422,0.88639696919558519,0.89487717152115431,0.90490919381070045,0.93116545675172901,0.96926125645858985,null,null,null,"UNITED STATES",0.76314913201126422,0.77631836462887527,0.89487717152115431,null,null,"UNITED STATES",27,29,26,26]
[null,null,"Pays","PIB (Mds devises locales)","ratio dette/PIB Maastricht","part dette à taux fixe","part dette indexée","part dette zéro-coupon","part dette à taux variable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"* hypothèse d'inflation à 5% plutôt qu'à 2%",null,null,null,null,null,"* hypothèse d'inflation à 5% plutôt qu'à 2%"]
[null,null,"AUSTRALIA",{"$f":"C42/(10^9)","v":1798.932},0.29186408637114436,0.91384013103095929,8.0446058258791142E-2,5.7138107102495204E-3,0]
[null,null,"AUSTRIA",{"$f":"C43/(10^9)","v":369.21800000000002},0.60103434185223903,0.96356217657503318,0,2.1416173462610887E-2,1.5021649962355964E-2]
[null,null,"BELGIUM",438.48500000000001,0.85145328239050366,0.91563643012705187,0,7.4265792654978069E-2,1.0097777217970009E-2]
[null,null,"CANADA",2144.395,0.32616438461629632,0.75774754649779785,8.3886590311147854E-2,0.15584223763489466,2.523625556159472E-3]
[null,null,"CHILE",179776.23800000001,0.16479437154241153,0.99999917355105972,8.2644894032018154E-7,0,0]
[null,null,"CZECH REPUBLIC",5055.0290000000005,0.33179978202162641,0.72557163909624089,0,0.17391405700513116,0.10051430389862794]
[null,null,"DENMARK",2145.114,0.3024237605092161,0.90059786344846826,6.4965804873558963E-2,3.4436331677972776E-2,0]
[null,null,"FINLAND",224.27799999999999,0.45795473764702738,0.97372931471082202,0,1.7401969355655206E-2,8.8687159335228086E-3]
[null,null,"FRANCE",2288.38,0.75358060742931743,0.80501405274840598,0.11950400991352407,7.5481937338069904E-2,0]
[null,null,"GERMANY",3263.35,0.3463351132533955,0.91973838863183299,7.2298508436289668E-2,7.9631029318773423E-3,0]
[null,null,"GREECE",177.7353,0.37348382462572149,0.71590124356816942,0,0.22295449176224555,6.1144264669585092E-2]
[null,null,"HUNGARY",38183.29,0.5478985852263385,0.90549640055386516,0,4.9001336168860363E-2,4.550226327727451E-2]
[null,null,"IRELAND",296.15199999999999,0.40229334831100244,0.87319930206942276,0,1.4887953251546236E-2,0.11191274467903103]
[null,null,"ISRAEL",1262.9063000000001,0.40955045341665192,0.54965867150748071,0.33852780827615669,4.2927856741268436E-2,6.8885663475094144E-2]
[null,null,"ITALY",1718.0821000000001,1.1234006683709947,0.72380731538118503,0.1142909515550211,8.363460008756525E-2,7.8267132976228865E-2]
[null,null,"JAPAN",546488.6,1.8913805473716381,0.86287319897848869,8.2795423232207288E-3,9.8406857381004936E-2,3.0440401317285568E-2]
[null,null,"KOREA",1730398.6,0.37107370331922179,0.98155546857677123,1.737548267807713E-2,1.0690487451516229E-3,0]
[null,null,"LATVIA",26.856598999999999,0.26944068282808259,1,0,0,0]
[null,null,"LUXEMBOURG",55.377600000000001,0.14536563520268123,1,0,0,0]
[null,null,"MEXICO",21766.928,0.33947782312350183,0.55484694327326911,0.19935138116482043,0.11478311356687911,0.1310185619950314]
[null,null,"NETHERLANDS",733.16800000000001,0.43421653846867292,0.9449040435415218,0,5.5095956458478243E-2,0]
[null,null,"NEW ZEALAND",283.46499999999997,0.28063329842883961,0.73663366154029797,0.21559747015387548,4.7768868305826585E-2,0]
[null,null,"NORWAY",3279.364,0.14850440512245666,0.82340862422997951,0,0.17659137577002054,0]
[null,null,"POLAND",1982.2784999999999,0.41949260790836707,0.73837972582571298,5.5293380476547213E-3,6.1416540468990907E-2,0.19467439565764141]
[null,null,"PORTUGAL",193.785,0.77245627737957012,0.85959174119310777,0,9.2643017327500604E-2,4.7765241479391665E-2]
[null,null,"SLOVAK REPUBLIC",84.984999999999999,0.43689372852856384,1,0,0,0]
[null,null,"SLOVENIA",43.278100000000002,0.69283943086688182,0.99256289212940607,0,7.437107870593933E-3,0]
[null,null,"SPAIN",1163.662,0.76842427554354942,0.87080390208643166,4.952139970104226E-2,7.9674698212526096E-2,0]
[null,null,"SWEDEN",4604.2049999999999,0.25365047295411952,0.77802119660659719,0.1684620586519823,5.3516744741420486E-2,0]
[null,null,"SWITZERLAND",668.14949999999999,0.11530883881526514,0.9033715258915338,0,9.6628474108466172E-2,0]
[null,null,"TURKEY",3104.9067063000002,0.28518674450782538,0.71003192898708734,0.21964190636596437,1.0449622792864445E-2,5.9876541854083733E-2]
[null,null,"UNITED KINGDOM",2037.6379999999999,0.79005876157145027,0.70384275787403916,0.25609149093132799,4.0065751194632959E-2,0]
[null,null,"UNITED STATES",19390.605,0.76314913201126422,0.73817373656704943,9.0115686271432197E-2,0.14914085685427753,2.2569720307240852E-2]

{"sheet":"Trajectoire avec coupon","index":37,"n_rows":9509,"n_cols":27,"rows_kept":1125,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":500,"rows_last":125,"rows_between":500,"halvings":2}}
[]
[]
[]
[]
[null,"Pays","Inflation","Croissance","Déficit",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[null,"AUSTRALIA",0.01,-0.02,0,0.36470616236519549,0.36595329082838501,0.37522223574126767,0.38299442934791961,0.38778959339790253,0.39142298593476166,0.3892405041406673,0.39415458762926125,0.39957736345784489,0.41225562078613653,0.41472417766549735,0.41614674837416843,0.41324825844221846,0.41539439428056879,0.41802086609526046,0.41990757689382269,0.4234364279905603,0.44857928121745072,0.44723114664141161,0.45475389839748076,0.46048179458300809,0.46169795190371737]
[null,"AUSTRIA",0.01,-0.02,0,0.75435140479537222,0.7649078051364171,0.78240232912906116,0.79939633941782506,0.81284294454492778,0.81258160228280518,0.81512680426777961,0.81113493621331789,0.83018499794037648,0.87512460759700572,0.86969338322161827,0.86364204115761922,0.87232408775531356,0.86393067795053191,0.85540415666768843,0.87449793052186009,0.88577880830856326,0.88285345908115587,0.90719629852300154,0.98472225497052868,0.97746842638195208,0.97038908591510076]
[null,"BELGIUM",0.01,-0.02,0,1.0903379683156673,1.0961687255346757,1.1028093740738183,1.1075979887428982,1.133714468006443,1.130056051838118,1.1292440471613467,1.1193267122836528,1.1270111292865372,1.1229568225366671,1.2008661351873653,1.2012255384472799,1.1870887757057422,1.1982606409935883,1.2217975379941219,1.2386593835972304,1.2582120080255221,1.3299440763485746,1.319412520261344,1.3139207947754583,1.3436443373910778,1.3440264116607703]
[null,"CANADA",0.01,-0.02,0,0.39549488499017704,0.39755686163209142,0.40020867140055738,0.41008745922100043,0.41148682833762884,0.41461622222555206,0.41568541296037786,0.42022086473964704,0.42913173177589459,0.43394549405223765,0.43440679663455589,0.44559660640090643,0.44993026925793694,0.46164826564086531,0.46272923822810275,0.47661891123453837,0.47637494879764319,0.47818853386052812,0.48755865589305214,0.50004297034993794,0.49957686804432661,0.50222705503626075]
[null,"CHILE",0.01,-0.02,0,0.2420198921533839,0.23788287526300064,0.23987639815494141,0.24131321416096216,0.23833891011773661,0.23388637578428717,0.23160342540526033,0.22976805183503998,0.24245925060494156,0.23684759462008534,0.23514256624688321,0.23726357388279112,0.23983959575090325,0.23648875381720358,0.23532405269801029,0.23428614220964944,0.23610462666550014,0.26222456658037008,0.25815575326179591,0.26995027015518708,0.26634606250833953,0.26628471374783114]
[null,"CZECH REPUBLIC",0.01,-0.02,0,0.38470348818295141,0.39080040381685921,0.3984229674983446,0.40459687237344583,0.41785130427431877,0.41650625177266926,0.42792103500440309,0.42740563701623646,0.42636931278980739,0.42311037133969165,0.43225458716184001,0.43743471885475976,0.43469938955153764,0.43456253103815229,0.44324938446371442,0.4537537651666344,0.44910893526833773,0.46019891255306344,0.46573572812079217,0.48009125714870782,0.48206524172407139,0.50645220498320798]
[null,"DENMARK",0.01,-0.02,0,0.37843363495814109,0.39148347276117956,0.38843702005419578,0.39831747379000665,0.39497762476212911,0.3982637622183649,0.41011827262031192,0.41495433387575253,0.41147336972768106,0.40962945216732805,0.40614504677722724,0.40233027494285128,0.41730960138654571,0.41382741747383267,0.42444693307868264,0.42048480731054738,0.41679144309083732,0.42053480232496038,0.41627113863855164,0.42148029807259096,0.41901006275092195,0.51910315853470956]
[null,"FINLAND",0.01,-0.02,0,0.50955756234508254,0.51860645583055709,0.52849773063215433,0.53568056973938816,0.53676880751715073,0.53933232968722655,0.54174421053670729,0.55894536331069422,0.56061157972498632,0.55870476384118184,0.56877607629604521,0.56632210102916047,0.58896042368904866,0.59999928080360887,0.60185723809838321,0.60477107419953302,0.61053036542032313,0.60945071741406287,0.60766520295997939,0.60553912198048354,0.60478950701474032,0.6018089067363287]
[null,"FRANCE",0.01,-0.02,0,0.92666081775156184,0.94584469177951624,0.9556874673755047,0.96550384430605718,0.97145769508078361,0.99902657362465974,1.0008426576124425,1.0227483770355004,1.025808620327211,1.0321438404473358,1.0363325242990107,1.065409688341477,1.0848480609984898,1.0816444937729055,1.1314874274143039,1.1264611385278807,1.1263888193375944,1.1567896786700129,1.1545370975896019,1.1703912479725542,1.2000584543859938,1.1957821635559704]
[null,"GERMANY",0.01,-0.02,0,0.40666069643322061,0.41067145214272938,0.41616449647791987,0.41890514298356213,0.42047852952307069,0.42246193911062835,0.42967602106210312,0.42949459172916704,0.42852574558444317,0.43438772706077827,0.44960062063550305,0.45403967182248661,0.46506604973204807,0.48042185380441521,0.4831585495200294,0.48438058309732196,0.49755958427141939,0.49681986683907481,0.495222312502895,0.50558730072773672,0.50712067516374526,0.52058136625038043]
[null,"GREECE",0.01,-0.02,0,0.4829830913484876,0.49416175608230872,0.49051138504476421,0.48256617351570091,0.4831569206618041,0.48063705389188677,0.48445389895855451,0.4812248968554223,0.48768755461940189,0.48968581494221181,0.50716016212722148,0.50251206230851175,0.49400551963949252,0.4887243455338427,0.48864903745495253,0.51409271473655915,0.52479572853620293,0.52267114985708074,0.51986366893777392,0.55029800319326461,0.56371601253176218,0.5640006396555467]
[null,"HUNGARY",0.01,-0.02,0,0.64274610999663029,0.64915241018173442,0.68077884432737112,0.68310386588384342,0.69534110124857362,0.72661243110969065,0.7312275243934202,0.74040629098666144,0.73931150284178682,0.73870981632301502,0.74405658318695178,0.73125524743848069,0.74368378736053908,0.75396264346865249,0.74044005878548957,0.77651929676854403,0.77785247764454102,0.77235104463097082,0.78550657775202559,0.81058120227481867,0.80405660222392605,0.80489113558981729]
[null,"IRELAND",0.01,-0.02,0,0.51028199448433265,0.52491857365641315,0.55349210021283735,0.54629154491680676,0.54011569987635977,0.54042205972636714,0.54160701779697806,0.56477474575856768,0.56084600820312192,0.5531121310326601,0.54659863290502808,0.55430990442230188,0.58245141597590433,0.58751168751741834,0.57938458501271328,0.57952777036406522,0.58064238821041569,0.57172989445732481,0.59652725404429729,0.59473140192623697,0.58732819411732007,0.57786101855982219]
[null,"ISRAEL",0.01,-0.02,0,0.52579123057244048,0.53583178464514936,0.53982080486293593,0.5527267390175068,0.56324966494132367,0.57391037134246903,0.5937216060539201,0.59215999297969157,0.60484241338917299,0.60175116999945488,0.60340904967053921,0.61044091539400347,0.62224347317985373,0.61509247161813718,0.61861556139972584,0.63000975920869717,0.63692104689022322,0.63188261642786525,0.66611075322712032,0.66396254463619864,0.66347127712779552,0.65739909768652083]
[null,"ITALY",0.01,-0.02,0,1.3922909464866979,1.4055209383648251,1.4158932971747469,1.4321673880465347,1.4402512077950753,1.4823071823392391,1.4962302161129264,1.4970646228678348,1.5187151508195387,1.5411381676992002,1.5530430104187127,1.5922241580285703,1.5922261547819543,1.6335322533850278,1.6546889324005798,1.6884970599986056,1.7220334582322256,1.7527221065989422,1.7525550204655083,1.7798609817021467,1.7843390839384619,1.8312618420484901]
[null,"JAPAN",0.01,-0.02,0,2.0919287944868437,2.1089134586793579,2.1271215565635693,2.1441553674524654,2.1597196654299422,2.1752973252673398,2.1933845270381105,2.2104988230404352,2.2277069345892944,2.244987481967907,2.2714216086629415,2.2985076478632505,2.3280163847037798,2.355419824825113,2.3816786257394913,2.4082739577236723,2.4356322433128037,2.4599057151068533,2.4774584147533258,2.4962187614301774,2.5227963497687367,2.5507104700203875]
[null,"KOREA",0.01,-0.02,0,0.46322500392709881,0.46153679412952531,0.46412707727070446,0.46663315237430542,0.46657164571681398,0.46753680788497431,0.47075865005613982,0.47196226284689075,0.47604082733966491,0.47848599963958499,0.48951134593547041,0.49544721537404429,0.50526159746727728,0.51850426596845411,0.51840499747045898,0.52845661203529481,0.53220222806004103,0.53779507547623895,0.539382227787086,0.5398084023430717,0.54351139449072405,0.54107638624415033]
[null,"LATVIA",0.01,-0.02,0,0.306172783555129,0.30465861926563176,0.30727656919537971,0.32094609155612491,0.32025245781326483,0.31853755338000672,0.32766634031604003,0.32940122660459131,0.32849908123811233,0.33074767436072972,0.33652013563440536,0.33457196714484061,0.33352274812640181,0.34071495305840083,0.33811295478719,0.33769722242012795,0.35257330093750067,0.36195473006179535,0.37212915501459021,0.36952934342653532,0.3674455083464056,0.36485617326971631]
[null,"LUXEMBOURG",0.01,-0.02,0,0.16145251717229067,0.15998699338697836,0.17101814066709972,0.16958636360386234,0.17237487881647182,0.17903569639392319,0.17758677218182622,0.17608897256075418,0.17454144406655986,0.17543912714399659,0.1789213402030092,0.17729798291621757,0.18952048670707863,0.18793452763566404,0.1910245030219439,0.1984048527424857,0.19679990768039837,0.19514081467055183,0.19342662814927869,0.19442165143728371,0.19262288240877781,0.19076639367449469]
[null,"MEXICO",0.01,-0.02,0,0.54019497312435161,0.53884604322604179,0.54802054408362111,0.54716050687625861,0.54668910039318119,0.54638533408422418,0.56205840530044837,0.57456451512755802,0.57248086883823157,0.57424205440855269,0.57513409362032286,0.57978338561806642,0.59062556188823523,0.60403740409606699,0.60690672027459824,0.60140735464335315,0.60204450466820325,0.61456854938265348,0.62270815802873558,0.60949990350510552,0.6210278653109671,0.61909431793145819]
[null,"NETHERLANDS",0.01,-0.02,0,0.52344730820614194,0.52905569408896824,0.53280879202943532,0.53636193654547504,0.53710045369690285,0.5675056052285925,0.56943007472609164,0.56594988768526899,0.56261242277200219,0.55978642045514204,0.59591106282250794,0.60066569466363617,0.60661368331993404,0.61071821491852518,0.61170597071727828,0.62282205410614699,0.62318391701661924,0.62097504008144921,0.61721462768312929,0.64550215963158464,0.64046904774462277,0.64926342262013281]
[null,"NEW ZEALAND",0.01,-0.02,0,0.35463951255204357,0.36344774744385505,0.36174038907736272,0.38402222420024446,0.37651386945788973,0.39119846161827765,0.38349277496026613,0.39021803524932697,0.38222394951226035,0.41262805134863006,0.40457939318913688,0.39630226708437949,0.40344035740197437,0.39485476715229845,0.38602944592821026,0.42230496190693356,0.42543167134604026,0.45971668759668177,0.47189497706949152,0.4711663514344524,0.47487804354130658,0.46576191434739506]
[null,"NORWAY",0.01,-0.02,0,0.16094549028778796,0.17188217596235697,0.16997863510381414,0.17926501732207256,0.1773614286494323,0.18002733350405212,0.18276204377918334,0.18303179387432392,0.183012369392382,0.18325127041727154,0.18115077999760817,0.17898753756899236,0.19121778330922634,0.18907479486155024,0.19945747156821467,0.19731417685042871,0.20550221751783695,0.20583209394595034,0.20584189495013178,0.20613823400423978,0.20384293852633706,0.20147844557474431]
[null,"POLAND",0.01,-0.02,0,0.47763015070742731,0.48385813520060833,0.49139349506467533,0.49921907746616911,0.51490636090795483,0.52217561977615434,0.52840999354769735,0.5342361308906326,0.54148742589581,0.54172667942786801,0.5418029591489576,0.55034882654244521,0.55202852277760917,0.55835138925218897,0.56250926450595296,0.56085228278341204,0.56769820930309389,0.57964286179236535,0.58915819127066815,0.59571081421872163,0.60179364449670891,0.60253313138661124]
[null,"PORTUGAL",0.01,-0.02,0,0.95582014907397472,0.96082848381664487,0.96914339775312741,0.99811506543897532,0.99310361741327791,1.010186686625403,1.0448293798246724,1.0480161265856964,1.0480053912118668,1.0512352580212769,1.0555991609986719,1.0707759808011807,1.0973444466975162,1.0826629614088197,1.063869680191019,1.0429021468566018,1.068731169361496,1.0591215854279161,1.0673401512648022,1.2181574478294628,1.1971003530459419,1.2445982851425834]
[null,"SLOVAK REPUBLIC",0.01,-0.02,0,0.530226879395711,0.5358320174233725,0.54287481124743198,0.54266394535400198,0.54206297013492932,0.54590830785714917,0.557485759661564,0.57448709887342542,0.5849921605256827,0.5832676750966046,0.57517668856500093,0.59046253192103515,0.59870836797486482,0.59647100917872753,0.60206369247700553,0.62196125998189478,0.62924813976972982,0.62527022596020343,0.64278515525927837,0.64818334594866722,0.64096870966965203,0.63925631358755164]
[null,"SLOVENIA",0.01,-0.02,0,0.84711335010716304,0.85479272591772482,0.85900157386449871,0.86882109560850906,0.86423782502902124,0.8614395192064892,0.89388621534702606,0.89190191464765112,0.90819460600953927,0.90500274284644999,0.90836326934692968,0.91732991196286784,0.93688346596630689,0.94202021442177641,0.95090061676513837,0.94552401656717344,0.95281720724344088,0.97477460747357203,0.96037956739290853,0.96107822558088229,0.95836683806210188,0.9803549490929796]
[null,"SPAIN",0.01,-0.02,0,0.96336333498975169,0.9710590354969959,0.97664790392481637,0.97621868098439801,0.9751440876143278,0.98085338229384178,1.0029746149338767,1.0143405170216051,1.0236369717525342,1.0183514670555671,1.0204277700391771,1.0600829107497882,1.084793562806122,1.093004350891764,1.1259950344994176,1.1282103538375843,1.1355015395252448,1.1414154522203153,1.1376119473858519,1.1523280685819195,1.1456415769638091,1.1527318817944077]
[null,"SWEDEN",0.01,-0.02,0,0.28297826488150279,0.29138866183104928,0.32325204138182545,0.3217471925106018,0.32998154333065399,0.33221255132167249,0.33042416644804595,0.33402667288291049,0.3346019832483787,0.33288289240447799,0.34737046810737199,0.34541776853193634,0.35522022569046224,0.35311366718909015,0.35362385581356243,0.36412957981577354,0.36529804776599928,0.36324989480565306,0.36820687766394744,0.38703423238927276,0.3875000594645584,0.39962417040443043]
[null,"SWITZERLAND",0.01,-0.02,0,0.14161500781168773,0.14477038704893766,0.14626137829940195,0.14675673148775276,0.14709973509955937,0.15333391340462421,0.15317192163094148,0.15298483091937309,0.1525419837391612,0.15418584397721413,0.16438147230625688,0.16339457330940202,0.16263708769439303,0.16329874910285211,0.16384887393450906,0.17094101548364504,0.17468055048007694,0.17647962239140275,0.18109612632765346,0.18305628614811617,0.1826589590922115,0.18157097534597191]
[null,"TURKEY",0.01,-0.02,0,0.39645413636585464,0.39052061757114503,0.40185108381659534,0.4049642668164441,0.40910265708490495,0.41716811409384469,0.41950255927377095,0.42190962902563217,0.42513334187438101,0.44100366281342973,0.43789069808172987,0.42890314351626707,0.44409830335411599,0.44531789156990453,0.44647826834320409,0.45795126664534758,0.47163821132500372,0.47362803043042112,0.48240390521256499,0.49700659788936541,0.49098554016760065,0.49158543279676298]
[null,"UNITED KINGDOM",0.01,-0.02,0,1.1456077054917311,1.1494472758587959,1.1758529683355969,1.1982648682529029,1.2076009661975138,1.2030025783130307,1.2155816359254963,1.2324251468306215,1.2294653219715372,1.2424728554354951,1.2517377444707032,1.2605814001178806,1.2925160501865742,1.2831979868998284,1.3184659249929283,1.3110347880555031,1.3278487569706274,1.3601603695369977,1.3846964910477175,1.3892239230047647,1.412922114931888,1.4191934467757461]
[null,"UNITED STATES",0.01,-0.02,0,0.89149226520957381,0.90042351337389992,0.91109008327103846,0.924771436667994,0.93145497093947749,0.94034191613750928,0.94741423303122674,0.95725116016370826,0.96527372560716729,0.97543124751222143,0.98521148900651379,0.99868188733709984,1.0084367243298973,1.0165782844954494,1.0231146904268782,1.0269924268482025,1.0321478355576832,1.0378145734698299,1.0447370157416733,1.0538911624550451,1.0628085359871557,1.0832846470792588]
[null,"AUSTRALIA",0.02,-0.02,0,0.3648283451499601,0.36227531731293494,0.37034511642592144,0.37423352420091582,0.37568040601047908,0.37553780711949891,0.3698339775689975,0.37242694585281988,0.37376950689748306,0.38204334090462294,0.3805272248371277,0.37806481635666489,0.37331963396003465,0.37153298541828111,0.37100061655718847,0.36896824448976617,0.36832185280205554,0.38733609890724119,0.38239426822813311,0.38493329399311771,0.38621354494957255,0.38335638197200911]
[null,"AUSTRIA",0.02,-0.02,0,0.74842909984659123,0.75146240160090683,0.76111363165566148,0.77002127213940375,0.77529754741459811,0.76744976409414145,0.76230601791741381,0.75113583721426302,0.76123975160135648,0.79458008469612273,0.78190708383959096,0.76885414315267253,0.76896974133280649,0.7541044157280028,0.73934160541688854,0.74843446445352257,0.75065689799023294,0.74084272228508052,0.75380648187279342,0.81020245200946339,0.79634955185328771,0.78283116591665747]
[null,"BELGIUM",0.02,-0.02,0,1.0817778809286078,1.0769004807098095,1.0728025933404062,1.0668975703991497,1.0813479435513,1.0672912701443187,1.0560682440344791,1.036530877430188,1.0334150511494353,1.0196023736681024,1.0796514679321207,1.0693866070461884,1.0464406080341693,1.0459330402642242,1.0560221693964769,1.0601001329410804,1.0662769464557866,1.1160169107050228,1.096324700240058,1.0810579778205169,1.0946753235725273,1.0842514390719706]
[null,"CANADA",0.02,-0.02,0,0.40215901997899955,0.39903035850595631,0.39776232282128376,0.4066955752589736,0.40412341472886476,0.40318815838845862,0.40029687647655043,0.40062412118920371,0.40896101126171991,0.40939452469602633,0.40585680569363947,0.41188931074268226,0.41170937252161732,0.42344708004921916,0.42029934964517468,0.42812248977787543,0.42376124025225881,0.4211573518274811,0.43017971674664829,0.4362879473889984,0.43166936068004208,0.42959779033225398]
[null,"CHILE",0.02,-0.02,0,0.24011986208452371,0.23370144377120822,0.23334953513774373,0.23244581406671266,0.22733001389048452,0.22089605417033584,0.2165953939726234,0.21277229772152551,0.22232352149283444,0.21504870755971658,0.21140746311902942,0.2112230627385514,0.21142306271720998,0.20642541849168666,0.20339497129939166,0.20051261351446614,0.20008788579025424,0.22004468550529002,0.21450653897869151,0.22210774082350682,0.21699384411009415,0.21481696676725279]
[null,"CZECH REPUBLIC",0.02,-0.02,0,0.38168323613941313,0.3839309888417814,0.38758211784115076,0.3897293282522602,0.39855065921651034,0.39337295327469435,0.40019145299771258,0.3957907330302155,0.39096017220714041,0.38416823361652935,0.3886230828524937,0.38942464577048724,0.38319551395299484,0.37931923466731221,0.3831086264369904,0.38834277860851985,0.38059921624450033,0.38617395861288106,0.38698858369327538,0.39500591335963081,0.39274152376662302,0.40856453958794164]
[null,"DENMARK",0.02,-0.02,0,0.37694267794029485,0.38607922397750005,0.37934508048156473,0.38515768597127181,0.37821012118068609,0.38026035453882306,0.38765918798512289,0.38837725631205905,0.38141781844957462,0.37604402158943045,0.36926415658356609,0.3622870874949764,0.37265357361519519,0.36600614329571718,0.37164173404980744,0.36465214637962806,0.35799176067068483,0.36131160427284192,0.35430765332071285,0.35520072736270725,0.34978621049007858,0.42718390098293169]
[null,"FINLAND",0.02,-0.02,0,0.50555709882903244,0.50949049044500461,0.51411762479155643,0.51599615038453173,0.51197533642823356,0.50937711120212059,0.50663880724057608,0.51760055532486038,0.51405388046453515,0.50728281974843692,0.51136417932368894,0.50416616258231706,0.51917945522382969,0.52372501479052136,0.52019632261420079,0.51759015000229847,0.51739647182393822,0.51141797536540556,0.50492045607499259,0.4982209744319514,0.49272573914173839,0.48549058821612401]
[null,"FRANCE",0.02,-0.02,0,0.93026431781244223,0.9400599316452759,0.94348989118000692,0.94433499732054171,0.94238865759483492,0.96136641937637879,0.95522732086795303,0.96684725072805056,0.96044307968932308,0.95976373995586783,0.95456939262759688,0.97721009523606794,0.98689027665799756,0.97516905662100017,1.0153723851222753,1.0012467436852888,0.9938145157955971,1.0120930125686083,1.0006632384027012,1.010061864185031,1.0294258021290481,1.0171696110903343]
[null,"GERMANY",0.02,-0.02,0,0.40605087653448541,0.40600687765538351,0.40821088275527317,0.40687682422163135,0.40441478318835172,0.40312556054593163,0.40595023972085875,0.40233288093351122,0.39823019831168605,0.39968458813086283,0.4094772878423979,0.40944614503369581,0.41609114545475645,0.42669248602400806,0.42555124695383767,0.4224745795206003,0.43061113919603883,0.42582339621312792,0.42037288375838849,0.42577956677380485,0.42290957070373819,0.43045692967571864]
[null,"GREECE",0.02,-0.02,0,0.47919126020203856,0.48547547496747812,0.47716486485341936,0.4648335256233706,0.46083979459919122,0.4539418473024382,0.45306094787473139,0.44562901886004369,0.447186053540574,0.44461622143123453,0.45596773651370776,0.44735951085963943,0.43547495934872543,0.42659578649891622,0.42234838470362168,0.43998355193785815,0.44474030081365401,0.43859727063084225,0.43196450864435509,0.45277009763168008,0.45926291001933056,0.45498994653565222]
[null,"HUNGARY",0.02,-0.02,0,0.63770000224917356,0.63774173290490122,0.66225526084148212,0.65800214721310102,0.66322314050028364,0.68625543241000697,0.68384346998953238,0.68563894172191608,0.67791312319007591,0.67072060747044493,0.66895198284279389,0.65099728811441548,0.65557094848955366,0.65811594986122779,0.63997601310477459,0.66457996494968652,0.65919428471951547,0.64811509155738134,0.65269220214766943,0.66692397203462417,0.65506986984303406,0.64932085001302853]
[null,"IRELAND",0.02,-0.02,0,0.50627584355520683,0.51569165506739933,0.53843191258729151,0.52621720870299493,0.51516763508195218,0.51040631621871868,0.50651050468622194,0.52299874232179444,0.51426884011438068,0.50220492042747999,0.49142531302502585,0.49347234883840946,0.5134416451051278,0.51282489342746107,0.50077279365326921,0.49598580089210503,0.49206778248395072,0.47976470734152776,0.4956657246556973,0.4893286789198078,0.47849989989688374,0.46617137544408704]
[null,"ISRAEL",0.02,-0.02,0,0.54548654823789222,0.54902919286286844,0.54827781452437752,0.56231442644659646,0.56947790005572052,0.57592896210708389,0.5939270522180381,0.5892272171114975,0.59514128969784541,0.58733014026509356,0.58536600411053619,0.58582559096095554,0.59432246427101387,0.58211938899883231,0.57926338505833541,0.58706167681067523,0.58962203483354547,0.58024251681299677,0.62689716762225123,0.61990650823408089,0.61669444928607198,0.60545149147703436]
[null,"ITALY",0.02,-0.02,0,1.3944736439957242,1.394748264253475,1.3924796371916959,1.3965105922178778,1.3910833084335226,1.422208038796549,1.424180088100707,1.411051499954088,1.4213284661967487,1.4277965049600199,1.4261662979828715,1.4485786912926792,1.4343543414683766,1.4598951833065481,1.4691383955499204,1.4866460497312173,1.5011481587625164,1.5273860112952053,1.5122997287845228,1.5199230892266895,1.5110110678323163,1.5431089040255617]
[null,"JAPAN",0.02,-0.02,0,2.0768192240087924,2.0731505193011213,2.070550760105764,2.0666714099063781,2.0612672943651922,2.0559434379271138,2.053201393373175,2.0494781129483624,2.0456276622785645,2.0417527645451368,2.0456814922534923,2.0497714461315706,2.055720154813343,2.059517444916406,2.0620532407723755,2.0648418414662246,2.0684587878416045,2.0692995404332368,2.0642239424834887,2.0600832030614042,2.061804293205685,2.0641674462188737]
[null,"KOREA",0.02,-0.02,0,0.4600009793979502,0.45382838081502341,0.45200066062443789,0.45028536375259964,0.44581552511156614,0.44244647566265893,0.44112381725523703,0.43804269552917163,0.43785408382503538,0.43578476165951491,0.44142670432459663,0.44238386235503735,0.44685208756390882,0.45446434058601887,0.44992499493289273,0.4542406885799668,0.4529615612469603,0.45339662946978865,0.45077519645023362,0.44670816169264643,0.44534530774441655,0.43901263690706327]
[null,"LATVIA",0.02,-0.02,0,0.30376906483769328,0.29930338815269097,0.29891575829448891,0.30915242605213539,0.30545992526899224,0.30084556370688109,0.30643333256139133,0.30503564213386963,0.30121787267099492,0.30030639388398506,0.30255200623982492,0.29785146028469378,0.29400644204990167,0.29740192953376193,0.2922372691973284,0.28901639556611014,0.29878969547860934,0.3037327710558273,0.3092091200113416,0.3040386044109325,0.29936012049541372,0.29433635194204044]
[null,"LUXEMBOURG",0.02,-0.02,0,0.16018497656009817,0.15717477252575016,0.1663648397711554,0.16335464775188055,0.16441284466966599,0.16909182114872282,0.16607902528532523,0.16306379114440836,0.16004611725700277,0.15929209999918603,0.16086113342218736,0.15783887564693849,0.16706579777639771,0.16404355207528071,0.16510600473160192,0.16980375198679831,0.16677889201958668,0.16375158400571052,0.1607218264703138,0.15996480014857675,0.15693104957947623,0.15389484542387596]
[null,"MEXICO",0.02,-0.02,0,0.55646364029784356,0.54677930497209837,0.55176737566686407,0.5456191259069102,0.54076940765623149,0.53521960337718377,0.54463680991222185,0.55698874356852368,0.5496199691691448,0.54579770798934413,0.54209524570642498,0.54306788840937215,0.54917575335381741,0.55536320800360894,0.55352020701150595,0.54317891521407902,0.53814036538635046,0.55331290664398358,0.55440780968310044,0.53781133026453609,0.5415852878672428,0.5376849312479175]
[null,"NETHERLANDS",0.02,-0.02,0,0.5193377982826386,0.51975605398591418,0.51831138479739325,0.51665247930292368,0.51229166379688063,0.53598560640708037,0.5325306080896115,0.52408695980023168,0.51588855739543893,0.50826492309288829,0.53576017749299598,0.5347404202009306,0.53474112855440781,0.53308131588534002,0.52870876404789879,0.53303898642345005,0.52811977622085948,0.52108856167797879,0.51285525283969102,0.5311014652822752,0.52179408089446755,0.52377304062262087]
[null,"NEW ZEALAND",0.02,-0.02,0,0.36576175750152989,0.3692581667164197,0.36405857284186777,0.38201726831058547,0.37115800043938452,0.38141775319600146,0.37048290908498643,0.37787396960733433,0.36685956791016006,0.39086828922176498,0.37977802931935145,0.3686416707522549,0.37872420544829943,0.36750176269025003,0.35623079555514081,0.38371874512345067,0.38251417089070433,0.41794955807083645,0.42393043778759915,0.41910470344887846,0.42555355387137739,0.41397356322147344]
[null,"NORWAY",0.02,-0.02,0,0.15968193027112185,0.16886086385015631,0.16535361852993122,0.17267764421959095,0.16916906465225981,0.17002838144506408,0.1709189356678163,0.16949305669218862,0.16781354874138335,0.16638523097716387,0.16286553497567902,0.15934299544769251,0.16856199597548344,0.165038864051226,0.17239477513893592,0.16887030274847142,0.17415370032008728,0.17272312550178137,0.17103790536514613,0.16960488279828112,0.16607209845617479,0.16253645959714774]
[null,"POLAND",0.02,-0.02,0,0.47403003691338574,0.47549817124174248,0.47816639676009282,0.48101544259211593,0.49126048115339821,0.4939666740783345,0.49495759900409519,0.49550278233309275,0.49729567023905702,0.49263823540665602,0.48787688648836869,0.49070060870467658,0.48736841367328487,0.48810625784751693,0.48691045665438071,0.48071343351359008,0.48179575735257152,0.48708799119795537,0.49021028809954059,0.49078557113009835,0.49208892242411356,0.48786033570589316]
[null,"PORTUGAL",0.02,-0.02,0,0.94831614183938773,0.94393922395215279,0.94277358795709121,0.96143776814208215,0.94723193954785279,0.95407960525285107,0.9771237061118816,0.97049508720700939,0.96097058566734106,0.95448190246610831,0.94904765012988967,0.95325436927994922,0.96732932997566501,0.94503059189929151,0.91952220617084024,0.89256232921472678,0.90570062960787023,0.88875737021627266,0.88687302372860854,1.0022665235636001,0.97528503626472751,1.0040408953458524]
[null,"SLOVAK REPUBLIC",0.02,-0.02,0,0.52606414402879853,0.52641326440094927,0.52810351367800823,0.52272291095302337,0.51702496049241953,0.51558785099861293,0.52136029298536191,0.53199267928905958,0.53640970153895051,0.52958501527155122,0.51711871784330854,0.52565709218531587,0.52777244755455754,0.52064527091741031,0.52037476494528623,0.53230228028967463,0.53325892676033149,0.52469284862549603,0.53410228555266626,0.53330747181602567,0.5222011585445846,0.51570011714776232]
[null,"SLOVENIA",0.02,-0.02,0,0.84046278439783162,0.83976734238521822,0.83562865694650856,0.83689490721115134,0.82431848689177134,0.81359404881813002,0.83596176413873136,0.82592853724116033,0.8327708137337918,0.82170830281611651,0.81667365614654186,0.81664957220604717,0.82588002165220042,0.82226690350400744,0.82188095897243518,0.8092217674490042,0.80746886517511141,0.81797796269234324,0.79799746112016201,0.79074879338625237,0.78078737011151689,0.79087081558310812]
[null,"SPAIN",0.02,-0.02,0,0.95901111918352966,0.95760514536025643,0.95367953264572325,0.9442366653784442,0.93397471548394528,0.93022592125450876,0.94383880323950264,0.94572746758109205,0.94500755793250313,0.93241459349983558,0.92517145281383506,0.95142972534476211,0.96697217204612973,0.96470403267415805,0.98379924772775307,0.97650047334683232,0.97313544607122482,0.97238217226176515,0.95974269386419209,0.96248807143442883,0.94964517314489671,0.94610610907239201]
[null,"SWEDEN",0.02,-0.02,0,0.28418222269329774,0.28971695317942464,0.32411249564070155,0.3195529882459508,0.32538766807540759,0.3245546887332591,0.3197525031511193,0.32099712308063016,0.31892761673661946,0.31457534523146163,0.3326650502853904,0.32776445188976122,0.33327928301589221,0.32824776122018839,0.32672827782095037,0.33402137214818611,0.33179839984492837,0.32687400837013353,0.33022187108824791,0.34251671734436007,0.33996814392182495,0.34642961042541814]
[null,"SWITZERLAND",0.02,-0.02,0,0.14050320864719582,0.14222564079220701,0.14228169403884447,0.14136392613145918,0.14030516548541178,0.1448175485876374,0.14324627410593993,0.14166864713059937,0.139873669240548,0.13999492175493153,0.14778891058377874,0.14546141650215164,0.14336758666987365,0.14253957050518259,0.1416176067841467,0.14629897099961758,0.14803375169133992,0.14809212393681218,0.15047618039237215,0.15061368943813347,0.14881337983824663,0.14647672813907517]
[null,"TURKEY",0.02,-0.02,0,0.39691908598771114,0.38733883668540448,0.3952753191359194,0.39650391602087165,0.39820104018036756,0.40379257391193069,0.40330862966273995,0.40217833608752618,0.40197727599926619,0.41285082720164168,0.40623961851354623,0.39452849358178865,0.40714488214341643,0.40533496425046667,0.4047155549910682,0.41322835338043373,0.42259422339573832,0.4208776526718408,0.42510402840634243,0.43344768878609546,0.42406606928020896,0.42118993665196214]
[null,"UNITED KINGDOM",0.02,-0.02,0,1.2108392906390066,1.1993956541947997,1.2239815744737512,1.2343142061383268,1.2345808411446171,1.2188629773401873,1.2315133379967376,1.2358432981282952,1.2232955186652341,1.2284801151617817,1.2255575197875666,1.2246809122545799,1.2501519945583821,1.230581381977977,1.2555832983896602,1.2377302369249592,1.2454484641037551,1.2714564553184968,1.2839796586657291,1.2850159570280073,1.2979381129468164,1.2912146997346898]
[null,"UNITED STATES",0.02,-0.02,0,0.89309925792378242,0.89297970723363862,0.8952228509498239,0.9003854942599433,0.89873534399075783,0.89916337770535038,0.89782700841660501,0.89985569699670576,0.89981619921369771,0.90155462375089868,0.90386589609721424,0.90974994717922486,0.91073630564871055,0.90998863802534513,0.9082477121443856,0.90386799741128987,0.9005547220139295,0.89774888116816909,0.89583884646509881,0.89549435174673364,0.89458540962863797,0.90321758714089606]
[null,"AUSTRALIA",0.03,-0.02,0,0.36535920012057904,0.3590297955397766,0.36656706355821078,0.36673595383571839,0.36510298539726049,0.36148218325966225,0.35259716889496889,0.35348228175075425,0.35123192374960099,0.3557570884692417,0.35087380377020211,0.34520025420818351,0.33946218544468093,0.33451749027272143,0.33169587492441621,0.32662986461870042,0.32279771407373409,0.33750828318092346,0.32998816368459566,0.32889071563840327,0.32711252530526835,0.32146837298746139]
[null,"AUSTRIA",0.03,-0.02,0,0.74261039252955874,0.73838108148522996,0.74060348619933802,0.74199661104252601,0.73982764586750238,0.7252288126279115,0.71337418311410583,0.69609653188431997,0.69861095724193678,0.72212861871698175,0.70371203089858325,0.68524635528479083,0.67869550542548529,0.65911341843272397,0.63993632457940597,0.64151725401197401,0.63717538547401475,0.62273959017965386,0.62748488982280715,0.66788225516069943,0.65008933121367363,0.63284937162174515]
[null,"BELGIUM",0.03,-0.02,0,1.0733675333453117,1.0581539940048459,1.0438931949008217,1.0280681978644834,1.0318762210831671,1.0085746543795286,0.98828003871597792,0.9605793163139259,0.94839382283047546,0.92663290701413104,0.97168032220694878,0.95309790731433652,0.92359230694374661,0.91418175950442859,0.91403884321767592,0.90866008790582964,0.90508117117024256,0.93810452974737335,0.91260449503038898,0.89115928789832766,0.89362359448967399,0.87652085375676125]
[null,"CANADA",0.03,-0.02,0,0.41114632485876784,0.4023910134802951,0.39723276260954071,0.4061839532036095,0.39975313016962993,0.394946620813176,0.38835582088653031,0.38482863062953632,0.39399919906755448,0.39049053476141909,0.38342781422310013,0.38498359541450644,0.38097813743763947,0.39482195473242587,0.3881356499654271,0.39093255101720692,0.38328266842686676,0.37720773594064166,0.38822144551959131,0.3892995213106758,0.38154798099362675,0.37595339628262731]
[null,"CHILE",0.03,-0.02,0,0.23825307587582867,0.22963324491072254,0.22706137188647948,0.22398606339914837,0.21692968973782648,0.20874357883477374,0.20269233881350354,0.19718149223074929,0.20403254120005138,0.1954401611951373,0.19026558389669385,0.18825399973951301,0.18660281574908763,0.18042302383203604,0.17604834810468223,0.1718685412399874,0.16983939532358144,0.1849658212658376,0.17855997202968113,0.18309235647641964,0.17714009933271282,0.17366048562082292]
[null,"CZECH REPUBLIC",0.03,-0.02,0,0.37871581672805099,0.37724758837268507,0.37713773045591953,0.37554526251413067,0.38031694663599047,0.37173169264059619,0.37450347257053812,0.36678925829988912,0.35879505710854431,0.34913897445912262,0.349758615237589,0.3470772987943801,0.3382097617629769,0.33153816928322327,0.33159925604147811,0.33286627591397933,0.32306164503513668,0.32461115630977327,0.32213770329775049,0.32561915797973989,0.32060930270017957,0.33028809199541181]
[null,"DENMARK",0.03,-0.02,0,0.37558387993220899,0.38091174193260335,0.3706609501172532,0.37266319529040853,0.36241500587236902,0.36387387334867155,0.36726537495015699,0.36436523754563349,0.35444067169930732,0.3461152583022799,0.33665235890125822,0.32716452921446776,0.33395384284096746,0.32490021776639216,0.32662214462026679,0.31745806072018751,0.30872022072233601,0.31294845895895307,0.30407872997460589,0.3018611812863658,0.29450851674054523,0.35421606522448312]
[null,"FINLAND",0.03,-0.02,0,0.50162661457776914,0.50062137312495547,0.50026341586982614,0.4972166467980359,0.48855243919579905,0.48135392675895611,0.47411805332003359,0.47967349394388864,0.47176158726577611,0.4610277163741025,0.46022492006797672,0.44934143679167243,0.45822968555164956,0.45775383039504325,0.45025536276393952,0.44365008227616154,0.43917840129086855,0.42988911250586326,0.42030675560437014,0.41070345707628919,0.40223008286369677,0.39247596040849936]
[null,"FRANCE",0.03,-0.02,0,0.93545504524210699,0.93588039605623941,0.93358885186694507,0.92589305451488857,0.91675558726495154,0.92816882700549153,0.91503698176493087,0.91751896647261932,0.90282883485033261,0.89681861534291518,0.88373011207878349,0.90295102552205575,0.90500262935833731,0.88651310038102682,0.92120287760138642,0.89991948594747906,0.8874309146665279,0.8968303498711494,0.87861221245527388,0.88489346144422409,0.89782539855040455,0.88023458901310692]
[null,"GERMANY",0.03,-0.02,0,0.40585771178297236,0.40183966045040259,0.40098500481609023,0.3958016810757492,0.38960299945567634,0.38547804215962217,0.38436897568923672,0.37782852211302997,0.37119100536573618,0.36889356180884542,0.37410788727612737,0.37042825867090368,0.373789952940627,0.38084077154838142,0.37685292004537374,0.3705290888212141,0.37509278661064427,0.36739405540621561,0.3592547473623427,0.36135192900337004,0.35546037973833816,0.35899001114471257]
[null,"GREECE",0.03,-0.02,0,0.47546575875832509,0.47702440664678702,0.46430644217151135,0.44791606828369412,0.43975635096142102,0.42896841242742784,0.42397931538571926,0.41297565522360141,0.41039511700753339,0.4040751889271052,0.41036842934155865,0.39871213161646757,0.38435179142817677,0.37285951555774194,0.36556318624444994,0.37712993382219839,0.37750611946079315,0.36867728648816067,0.35957664020167801,0.37323648320931585,0.37491314879362991,0.36781890437657139]
[null,"HUNGARY",0.03,-0.02,0,0.63274216500056912,0.62664004140113116,0.64440910599134904,0.6340543838929642,0.63288064867150351,0.64850135564718525,0.6399480855660109,0.63539890631169382,0.62213978568830963,0.60956290642859445,0.6020530676206427,0.58020565142757474,0.57860931622121847,0.57521616952656873,0.55393054393891961,0.56964174478147955,0.55953974924225613,0.54479434617484468,0.54331516695812765,0.5497720790136702,0.53475754785499241,0.52491815579477141]
[null,"IRELAND",0.03,-0.02,0,0.50233977137958552,0.50671458900721,0.52392249324938123,0.50706571319135318,0.49159869002654449,0.48232651046027397,0.47399798640759611,0.48467613003294113,0.4719588617334205,0.45641283048248221,0.44228005118669406,0.43981050435491775,0.45316547336067542,0.44822674621002034,0.43344334834117287,0.42513201105664999,0.41767880881797276,0.40328192239102106,0.41260291613810751,0.40337318256838578,0.39061700880706118,0.37685809515821367]
[null,"ISRAEL",0.03,-0.02,0,0.5692446570871228,0.56539807931983532,0.55974616575688652,0.5759183129159906,0.57982383495934087,0.58218074616718196,0.59917292919819487,0.59152295886694828,0.59087347692945613,0.57859810251762545,0.57343213560604001,0.56779848756153228,0.57374100652394633,0.55692794438553772,0.54841843468925233,0.55374332504831925,0.55299825134670721,0.54004053547805853,0.60434309885391113,0.59315163216366762,0.58790002616911097,0.57207067905841225]
[null,"ITALY",0.03,-0.02,0,1.3983284017528856,1.3858154140460792,1.3714092173347063,1.3640756372239682,1.3460842288504382,1.3680749938114072,1.3596440987611305,1.334096666192284,1.3352117555952576,1.327891457766563,1.3151681926255687,1.323790048618918,1.2980575808298582,1.3115818016950276,1.3127565288466856,1.3181152245438035,1.3179960740607437,1.3466556198884974,1.3205023166172536,1.3134068798777374,1.2955502656431004,1.3194219618360383]
[null,"JAPAN",0.03,-0.02,0,2.0620655688640874,2.0384333615948949,2.0161128365743934,1.9928002656625139,1.9682950177901484,1.9443350342604571,1.9234427194974342,1.9019306745892639,1.8804345338833299,1.8591880842132684,1.8448423049485645,1.8305742583613447,1.8180495052305987,1.8037145674609203,1.7883942895976574,1.7736720895128235,1.7602888437766759,1.7447535509647958,1.7242850870552433,1.7048650890372283,1.6899609426613733,1.6754588198865752]
[null,"KOREA",0.03,-0.02,0,0.45685758826387235,0.44634817612640032,0.44034376263822678,0.43474505631935551,0.42625450108139112,0.41902549251541898,0.41371299202705047,0.40697809982902666,0.40326152664276482,0.39745588440518975,0.39866371178050403,0.39563388259399956,0.39589929535934526,0.39919808525505729,0.39137715066062867,0.39140411322826074,0.38649924918999656,0.38330781735302843,0.37798417192560729,0.37093834450042501,0.36619933265260368,0.35749776902439429]
[null,"LATVIA",0.03,-0.02,0,0.30140739386495652,0.29409316948600722,0.29086071181152057,0.29790092913787852,0.29148511841966729,0.28429466156530364,0.28676361350540774,0.2826842257693058,0.27643604517813331,0.27292383182527824,0.27229512452805282,0.26546208977872454,0.25949116078293955,0.25993960297162449,0.25294565135396463,0.24772911090269978,0.2536197827555613,0.2553125186787647,0.25739238819024352,0.25063117035285593,0.2443786400984396,0.23794476188724964]
[null,"LUXEMBOURG",0.03,-0.02,0,0.15893960876857327,0.15443870281802047,0.16188171541152227,0.15740941116234189,0.15689094880793122,0.15978930011337733,0.15541854086234072,0.15111532943561756,0.14687878680082675,0.14476751476716293,0.14477412627764161,0.14067494494574995,0.14745288399077708,0.14337975501151784,0.14290732329929531,0.1455465266087646,0.1415658806253878,0.13764675179699604,0.13378833958058736,0.13186537661615735,0.12810856844253826,0.12441029491753036]
[null,"MEXICO",0.03,-0.02,0,0.57723714562529371,0.55778440845067134,0.55861417689614035,0.54717510078597209,0.53810072657503993,0.52748369930703198,0.53099689068789202,0.54447074335707402,0.53218382813170917,0.52327212995991701,0.51560320213778732,0.51365284126139621,0.51596143992189958,0.51594997652562302,0.51039261058984764,0.49608676975745847,0.48646681469636838,0.50734690801011861,0.50272745633731686,0.48351659201856628,0.48120928413348629,0.47650332065805923]
[null,"NETHERLANDS",0.03,-0.02,0,0.51530017514973514,0.51070823561234557,0.50434416433027596,0.49784908884969892,0.48885429457151902,0.50649856590818554,0.49834787946058329,0.48568460862648744,0.47344532146939877,0.46192026949143511,0.4821811828674108,0.47659094670883889,0.47196447533421915,0.46593156211212694,0.45762329721313982,0.45689198332332104,0.44828059648944302,0.43801804024711666,0.42691185279230243,0.43780815951879493,0.42595963580379015,0.42342391828805354]
[null,"NEW ZEALAND",0.03,-0.02,0,0.37895572857398496,0.37664933416664198,0.36789596333349539,0.38157598028444523,0.36743896767895423,0.37347981064250907,0.35951605593116143,0.36831296370334771,0.35448931871371991,0.37270832645879265,0.35892981611535424,0.34532040819857573,0.3596212920178759,0.34608249778620026,0.33270602723078663,0.35275318125678434,0.34799841438226081,0.38730381897786231,0.38817062633606392,0.38004661138862844,0.39039180647854022,0.37681285595937136]
[null,"NORWAY",0.03,-0.02,0,0.15844047344340512,0.16592136480093209,0.1608977441023495,0.16639310035911281,0.16142957148858395,0.16067433590783317,0.1599477811337052,0.15707349203237381,0.1540071753711808,0.1512138792987692,0.14657807653860797,0.14201550169576244,0.14877343399211412,0.1442496922048162,0.14921611061898418,0.14474642476876148,0.1478257928892322,0.14518807454537966,0.14237566774025634,0.13981208194153805,0.13557074172688921,0.13139627138021864]
[null,"POLAND",0.03,-0.02,0,0.47049969535917135,0.46736971147794493,0.46542670493286098,0.46365090585060115,0.46892260908274958,0.46768951195505515,0.46407181387248519,0.46006637650827642,0.45723917231279138,0.4485604468108379,0.43991270273202182,0.43814989048334801,0.43094562320778196,0.4273962821079807,0.42220052104547007,0.4127774969714943,0.40967540241238037,0.41013224587453806,0.40873409459279741,0.40522358187056939,0.40374792931093556,0.39639143440874203]
[null,"PORTUGAL",0.03,-0.02,0,0.94094340062113213,0.92750730249878965,0.91736815226765667,0.92644656907681477,0.90389603096660209,0.90159128537454913,0.9144028897388401,0.89938228339765092,0.88190951578941357,0.86745025591952274,0.85413761186673709,0.84959428004106841,0.85376840366022988,0.825989519434016,0.7958914481139151,0.765055808714593,0.76878018351596011,0.74707408718344992,0.73825236975751585,0.82620834381517383,0.79616092643302794,0.81167776318425766]
[null,"SLOVAK REPUBLIC",0.03,-0.02,0,0.52197422651394465,0.51724955852544974,0.51387241935642902,0.50369858921405219,0.4933710427066455,0.48722298511154749,0.4878945782595891,0.49301103834209381,0.49227814795230418,0.48129635128913661,0.46540397276134809,0.46849537036059469,0.46581389200288448,0.45506202741687901,0.45040981333004798,0.45626051895549757,0.45264282940139544,0.44104774157112187,0.44459834435422124,0.43962665885190144,0.42629194821195399,0.41689767767494201]
[null,"SLOVENIA",0.03,-0.02,0,0.83392855563217883,0.82514882600298878,0.81311051433465886,0.80643640301537456,0.78660587491330647,0.76883448740382732,0.7823020238464149,0.76540881405697381,0.76425700854673306,0.74678322944352182,0.73500175279925617,0.72784434847996349,0.72892472692688171,0.71868979723372772,0.71137817251614333,0.69362081891785876,0.68539873116960459,0.68757814032625797,0.66427042087224208,0.65184582703070315,0.63738535179007838,0.63934871332017451]
[null,"SPAIN",0.03,-0.02,0,0.95501157475931064,0.94478038439993384,0.93177854648461567,0.91394100938637979,0.89525765803938417,0.88300120661027992,0.88945083178577222,0.88317586022122108,0.87390573027726515,0.8556041420068593,0.84073418419639401,0.85592497773238463,0.86495607555894594,0.85451688307166707,0.86268357186381162,0.84845881070045825,0.83728836260039596,0.83288736926040374,0.81419212670199925,0.80845627225857908,0.79243041981233897,0.78176886146410662]
[null,"SWEDEN",0.03,-0.02,0,0.28564869144162652,0.28833101570026948,0.32672797928638697,0.31913617773027564,0.32275921901467691,0.31899985768311312,0.31135633566695786,0.31057298558477847,0.30617259177913814,0.29951434593741311,0.32340848153450258,0.31580289004285411,0.31749518365923302,0.30989453824664143,0.30691297019801766,0.3117625493395792,0.30669352958635637,0.2994085433617506,0.30199697955800958,0.30900668191110175,0.30421722937607149,0.30626590021119904]
[null,"SWITZERLAND",0.03,-0.02,0,0.139410857951065,0.13974980283691268,0.13844755138374479,0.13621903434145549,0.13388619715136743,0.13685046725353328,0.13405140635467866,0.13128790966769385,0.12836596848170581,0.12722989340079285,0.13300919835704667,0.1296434523769866,0.12653675621604168,0.12458452916882241,0.12257696593454584,0.12539950870512101,0.12565456075822456,0.12448368026723633,0.12525964122765174,0.12415688240701458,0.1214818170608012,0.11841340686976656]
[null,"TURKEY",0.03,-0.02,0,0.39756001333732577,0.38439394749672012,0.38912587036287316,0.38880239230659602,0.3884026494040474,0.39193935598094237,0.38902260239519482,0.38476481071932805,0.3816202297779851,0.38814539861956832,0.37858928723184482,0.36466122351336033,0.37567134344936809,0.37158557855001706,0.37000694013902546,0.37663646342080842,0.38283255591032134,0.37835832206151637,0.37922758081543079,0.38279697325143797,0.37095924821871457,0.36574932209611144]
[null,"UNITED KINGDOM",0.03,-0.02,0,1.3018041257664779,1.2719888090787805,1.2972781943708793,1.2946091903451729,1.285449993233581,1.2580447570791606,1.2742034769426465,1.2657346637849693,1.2435092314387544,1.2417958593413834,1.2269286168257638,1.2171314849970916,1.2394609381711499,1.2100676334090992,1.2271843031599714,1.199658892421599,1.200517060631777,1.2242073672129845,1.2271491051132779,1.2282851480677028,1.2328919325452881,1.2150044702364999]
[null,"UNITED STATES",0.03,-0.02,0,0.89621441336253593,0.88703361780815027,0.88119178133227394,0.8783522328489699,0.86903818430571955,0.86183918004307958,0.85307418334427287,0.84856285545819532,0.84181105039821591,0.83662585418877966,0.83336465548383987,0.83377215816459971,0.8278369607882814,0.82017310440066016,0.81233024962305711,0.80185696187040223,0.79239711301161497,0.78357924943273438,0.77546271992187132,0.76844087432984409,0.76065384543733294,0.76098732505856337]
[null,"AUSTRALIA",0.04,-0.02,0,0.36635406030202322,0.35625091714518525,0.36402177923658391,0.3605962604105486,0.35610942811261082,0.34925453238939136,0.33746736233080771,0.33721237558656852,0.33176300629303962,0.3330823586121362,0.32532534306202643,0.31697496163353756,0.31099522066110097,0.30348527880996501,0.29904749950485998,0.29160990877198817,0.28532909244987414,0.2972409233506399,0.28785817139437225,0.28409590038388571,0.28025309081409611,0.27270727046070747]
[null,"AUSTRIA",0.04,-0.02,0,0.73689249097618947,0.72565059310719138,0.72083627076480072,0.71524805626355836,0.70629999949793587,0.68570542466865159,0.66801129999660458,0.64556470206574179,0.64166682242779149,0.65688997477167266,0.63398201568641166,0.61141006259116815,0.599742335225392,0.57683787971089573,0.55466947570132585,0.55069322168219714,0.54170677243485221,0.52434319587063638,0.52325853128698552,0.55159057395315791,0.53173329535668057,0.51265483190898931]
[null,"BELGIUM",0.04,-0.02,0,1.0651028902053934,1.0399102747917837,1.0160309689475697,0.99100692548420211,0.98511346325587035,0.95360953625842837,0.92543611620685406,0.89084785190363058,0.87108975946827072,0.84291890825846871,0.87539763742416865,0.85040021982223257,0.81615010344792205,0.8000666548055354,0.7922498324679571,0.78001479787720562,0.76947197145954882,0.78987868275173168,0.76101926191457725,0.73599060208187861,0.73092942137562311,0.71004676799454103]
[null,"CANADA",0.04,-0.02,0,0.42303292857385244,0.40804767293229433,0.39896585392397776,0.40908373716862145,0.39881095190347354,0.39022651376272172,0.38009198838276104,0.37294971918436692,0.38454360017335337,0.37736135802202403,0.36707167094827736,0.36462635625374673,0.35727102355813006,0.37552356629988604,0.36570368076934762,0.36416946971186892,0.35373997382383537,0.34479362859108303,0.36022417495152964,0.35711609617200374,0.34680215283402832,0.33839013689213321]
[null,"CHILE",0.04,-0.02,0,0.23641863920517778,0.22567415834430546,0.22100098782714184,0.21591153396263082,0.20709886994892734,0.19736754920257643,0.18980333826777546,0.18286750882600245,0.18740179237030416,0.17778372531001904,0.17141243137151752,0.16796940444340991,0.16489521805115173,0.1579013036634894,0.1525912445267778,0.14753597841898697,0.14439224546703958,0.15574023653259481,0.14890091796555649,0.15121238553550956,0.14488983756884741,0.14067792654809119]
[null,"CZECH REPUBLIC",0.04,-0.02,0,0.37579980615435216,0.37074343196910903,0.36707166554354337,0.36200706991749992,0.36308167276323167,0.35147312644857071,0.35068910185816499,0.34016287599409045,0.32954948932744482,0.31759701274787239,0.31510143660450129,0.30967921440698748,0.29886556002546139,0.29015305904000022,0.28741607317315804,0.28574009619545321,0.27465700185402847,0.27332074883118651,0.26863005664940071,0.26892233900865214,0.26223879221106683,0.26755780107600979]
[null,"DENMARK",0.04,-0.02,0,0.37436186202688548,0.37597866714751432,0.36237066898585008,0.36080085267214168,0.34753237459281699,0.34903213338718736,0.34880445124096021,0.34271415584259979,0.3302570410790896,0.31946263890330151,0.30782065507559342,0.29635090170389322,0.30043214266953039,0.28956751383636586,0.28822399453181846,0.27753488263597559,0.26738719037421504,0.27362244927699769,0.26349689088671485,0.25903518597939629,0.25043521143197567,0.29630088253758574]
[null,"FINLAND",0.04,-0.02,0,0.49776422370961076,0.49199011924783065,0.48691104189402407,0.47929227016886872,0.4664121292116552,0.45512118798500967,0.44396927257390761,0.44485249103091412,0.43330806009601236,0.41937748640414646,0.41462176242921606,0.40092424260968496,0.40492347376023119,0.40061352351540608,0.39026211890710616,0.38083947326484702,0.37337587061588867,0.36196418964833693,0.35049305440589268,0.33919175702422072,0.32899959618381369,0.31793457737965292]
[null,"FRANCE",0.04,-0.02,0,0.94251640474270493,0.93351566828757548,0.92619577182427071,0.91030938496232239,0.8946080026039851,0.89939239088094614,0.88009054480272841,0.87439595091038547,0.85238519530319423,0.84253495046502003,0.82274910475590435,0.8415476282105947,0.83768076831948357,0.81371385925738859,0.84681136867417894,0.81970634849133261,0.80383216552351955,0.80676121492553121,0.78336372762373419,0.78906036739884944,0.7984131573692772,0.7771749531581913]
[null,"GERMANY",0.04,-0.02,0,0.40616188984575802,0.39823318042104766,0.39453538282399686,0.38569988506678982,0.37602708734932511,0.36946292496668054,0.36481419663263842,0.35579255091189149,0.3471386789904613,0.34163617555120646,0.34297326246150517,0.33631579058642391,0.33732250045481432,0.34180730398977693,0.33577567575948147,0.32700327458001482,0.32914727677190614,0.31936949607428156,0.30938016061255924,0.30940347738247909,0.30146422602256612,0.30234602984588532]
[null,"GREECE",0.04,-0.02,0,0.47180479948825954,0.46879998999103722,0.45191378450641162,0.43176894940126093,0.4198273911473861,0.40559056988804759,0.39701881613675188,0.38299645755042178,0.37694360207251826,0.36757017210006754,0.36970549398710295,0.35575031879763602,0.33963985188716667,0.32631636129603819,0.31685455733925139,0.32373704206787213,0.32094400726948957,0.31042418001133892,0.29985031940796247,0.30824853393379847,0.30665601557928357,0.29796053698039365]
[null,"HUNGARY",0.04,-0.02,0,0.62787021943593047,0.61583608939815682,0.62720938459727493,0.61119708485951429,0.60419964614162469,0.61315944668679223,0.59925430817127134,0.58927330744721196,0.57142885500187657,0.55449368969346824,0.54239632207642419,0.51768764754341556,0.5112992493977554,0.50341332208668532,0.48012333818288533,0.4889936251543528,0.47570335973593619,0.45871374338535653,0.45306954940179345,0.4540457457334397,0.43739895347449143,0.42522255846654733]
[null,"IRELAND",0.04,-0.02,0,0.49847188939465059,0.49797828149867601,0.5099386422575255,0.48878628333414886,0.46932032948268348,0.45604076799662191,0.44385684061861341,0.44949197008079572,0.43348925462135912,0.41517951917455981,0.39845502995193166,0.39242028202271245,0.40044838526883525,0.39227568227681692,0.37569018281410815,0.36494313339957057,0.35509758317311046,0.33956108678164892,0.34406883640516023,0.33313783016539761,0.31950081218465537,0.30528295055707311]
[null,"ISRAEL",0.04,-0.02,0,0.59788656715887101,0.58549488355005297,0.57468609438512896,0.59410256468816292,0.5947473018749585,0.59301051970581453,0.60980567297342281,0.59925606108307949,0.5920812726016067,0.57544300520307146,0.56734296265165429,0.55590332005451115,0.55985490331070276,0.5386788967508418,0.52500707616288067,0.52875248189814372,0.5254791249624734,0.50943597371681448,0.59757359003587118,0.58237478768000139,0.57534919026018805,0.5550657671765874]
[null,"ITALY",0.04,-0.02,0,1.4040954594392465,1.3788781922385751,1.3527703421731954,1.334877138998559,1.3051501984041494,1.3197160889356623,1.3022352788870426,1.2655637116501275,1.259465240582645,1.2401455913591848,1.2183530305149182,1.2156243079976197,1.1805430943649504,1.1851033067471786,1.1813412091288342,1.1778020352811374,1.1664216817865116,1.204126232379678,1.1695501034537432,1.1512351634219229,1.1274732099861227,1.1480678672054909]
[null,"JAPAN",0.04,-0.02,0,2.0476638861294099,2.004727923555885,1.9637128992842292,1.9223448345695586,1.8804519558717347,1.8399068755546053,1.8032582911399981,1.7666397287307098,1.7304529439134644,1.6950618841937894,1.6659942501877982,1.6372043482031506,1.6103545311199889,1.5822854155912212,1.5537530874983356,1.5264355516955603,1.5012459187140996,1.4746817153542844,1.4442016733845688,1.4150857832841668,1.3895053795434273,1.3643225875221705]
[null,"KOREA",0.04,-0.02,0,0.4537940121085568,0.43908879330864614,0.42913638307866903,0.41997174835201034,0.40781481085883009,0.39715461493946597,0.38834540269809259,0.37851110393654935,0.37191029178712681,0.36302875952578179,0.36060104923908526,0.35440427454844692,0.3514038836464729,0.35146019978638404,0.34126578718069472,0.33813863442448211,0.3306778169152858,0.32502004679464136,0.31811568925353112,0.30918665557736374,0.30228536592300242,0.29227680389981758]
[null,"LATVIA",0.04,-0.02,0,0.29908663748595282,0.28902268519262403,0.28309743975169438,0.28716177049057134,0.27827554180144493,0.2688012227937846,0.2685285489492274,0.26216329148120771,0.25390360239158061,0.24826730911292058,0.24531371403362623,0.23685816301749935,0.22930435444793784,0.22749196911752553,0.21924248777352343,0.21265638817085925,0.21561968191840397,0.21497168977354489,0.21463905377372353,0.20699126236288479,0.19988677459408571,0.19275286881669246]
[null,"LUXEMBOURG",0.04,-0.02,0,0.15771581625905279,0.15177601256139925,0.157560981303351,0.15173489163686169,0.149780935712854,0.15108113189094374,0.14553560246855918,0.14014539385879729,0.13490662210712606,0.13168890784597168,0.1304286247309675,0.12551701476550575,0.13029957657507532,0.12548200592088771,0.12386596454013966,0.12494049870299852,0.12035492586303596,0.11589778275960851,0.11156585793170462,0.10890497271072817,0.10478497029662516,0.10078154721913107]
[null,"MEXICO",0.04,-0.02,0,0.60357270112889128,0.57246068088116775,0.56907052960021498,0.55223923341879788,0.53899900176369575,0.5233891681802737,0.52123381910583477,0.53714871264930086,0.52015424978709823,0.50647750512667034,0.49529742432240098,0.49099103996209381,0.49021448226780134,0.48475598255492369,0.47621857992115268,0.45855254138639789,0.4451291723786322,0.47505906638129031,0.46558104869664874,0.44415150902935507,0.43687664669124276,0.43209617715872856]
[null,"NETHERLANDS",0.04,-0.02,0,0.51133250151955112,0.50190307331735018,0.49088287237683126,0.479901913045156,0.4667003050495146,0.4788954991620375,0.46665834381024551,0.45042724005121204,0.43485455226744474,0.42018940436381502,0.43440240441817174,0.42523757815031565,0.41706048488256653,0.40777044870097423,0.39664832981742704,0.39220662684217072,0.38111427497911382,0.36880870060936422,0.3560010331789612,0.36157698774650421,0.34840891852820616,0.34300471390204829]
[null,"NEW ZEALAND",0.04,-0.02,0,0.39455035099269126,0.38583221249376581,0.37341579095715643,0.38281251806790229,0.36542244858586359,0.36739393016839761,0.3505449591536009,0.3614735542648837,0.34497206823915233,0.35788494276547383,0.34167266024776588,0.32587130334573566,0.34568071055732608,0.33000448545679367,0.31471876577093061,0.32836770467371973,0.32061812608549645,0.36649102913975706,0.36295484173064069,0.35200546470016414,0.36718522722575936,0.35177262894406175]
[null,"NORWAY",0.04,-0.02,0,0.15722052414249016,0.16306070103362941,0.15660327286386799,0.16039472396013638,0.1541138762497104,0.15191793516560304,0.14977683204104456,0.14567103475119209,0.14145397209577734,0.13755289401793566,0.13205382363681131,0.12671312457347622,0.1314665059789871,0.12624335095200107,0.12933415195272774,0.12425367281142718,0.12567690933176301,0.12224753365602836,0.11872681557926908,0.1154679974319175,0.1108885714487972,0.10644070522701833]
[null,"POLAND",0.04,-0.02,0,0.4670374853079714,0.45946446088416842,0.45315217699535126,0.44707931375623006,0.44780877169766709,0.44321783750785237,0.43555444843784735,0.42763717948668234,0.42091338322784322,0.40895573743350688,0.39721628229807371,0.39180705940798988,0.38165587463112993,0.37486152845732318,0.36673463899264419,0.35509969715007339,0.34902752534646075,0.34603493928610052,0.34151976365765774,0.33531384328795638,0.33254218271551172,0.32334531512697934]
[null,"PORTUGAL",0.04,-0.02,0,0.93369838791168502,0.91151607353710484,0.89288296655550448,0.89304869847479174,0.86293310311390259,0.85245652744425648,0.85625675494537845,0.8340933034863891,0.81002462214380999,0.78908294444702121,0.76950209896708777,0.75804925911809129,0.7544488685420635,0.72288323940771382,0.68984471623900823,0.65674156919847104,0.65359309448919045,0.62903213574858863,0.61562733538896708,0.68234891861327662,0.65121092243754264,0.65751906521319892]
[null,"SLOVAK REPUBLIC",0.04,-0.02,0,0.51795516447195467,0.50833161674922123,0.50015681173565785,0.48554054225646487,0.47101236235555294,0.46067039546269656,0.45686975951630671,0.45722182126217986,0.45215230547522178,0.4378150094892288,0.41928762875197467,0.41801431194303407,0.41162540364120709,0.39825773181233937,0.39039599006152365,0.39166456325008586,0.38482291025476068,0.37135969190623053,0.37074976697065876,0.36307884991327233,0.34868072974459852,0.33771797596006609]
[null,"SLOVENIA",0.04,-0.02,0,0.82750752862849541,0.81092236787319261,0.79140803654668035,0.77736483047611116,0.75095832409031382,0.72693468530962868,0.73255607549233304,0.70984538835096223,0.70196203066783769,0.67931723523247101,0.66217127505650586,0.64941805998488544,0.64412835275311286,0.62897748280096977,0.61659221834958577,0.59542012472292738,0.58270476694045348,0.57893688661331244,0.55393392006802,0.5383464092399407,0.52134221751751586,0.51791977973913261]
[null,"SPAIN",0.04,-0.02,0,0.95137970381370818,0.93258160048072292,0.91091113025243398,0.88525114600170673,0.85884409317933252,0.83893568603167756,0.83945137360174016,0.82615871997219315,0.80959767799834093,0.78696081789529826,0.76587041105997034,0.77193004068172377,0.77671651061749503,0.75993468504503214,0.75952595738169448,0.74036658419707513,0.72355946862953668,0.71782730656099925,0.69508973102829108,0.68342084656601976,0.6663306353042906,0.6510065001711719]
[null,"SWEDEN",0.04,-0.02,0,0.28739543674934143,0.28723904546573731,0.33141825292520255,0.32075940347897108,0.32230665109183582,0.31569421015489652,0.30531452432033229,0.30276639941973915,0.2962701490388408,0.28754726082058252,0.31988493422054282,0.30965343076704921,0.30779692023342975,0.29780574039540064,0.29376197587869701,0.29671109673375201,0.28911641164909724,0.27976445430408853,0.28220351039669306,0.284796723612952,0.27825234600205084,0.27673521930701844]
[null,"SWITZERLAND",0.04,-0.02,0,0.13833743160361023,0.13734036510149572,0.13475229119987622,0.13130841581868213,0.12781871765539163,0.1293924153732332,0.12552718663641155,0.12175730865951749,0.11790279303477513,0.11573567270431739,0.11982946997731081,0.11567418158598677,0.11181663803310239,0.10903294279975134,0.10624447904666079,0.10764583339624233,0.10682761465968903,0.10481455133795305,0.10445379157548201,0.10253868177803586,9.9364693143111471E-2,9.5923624035569921E-2]
[null,"TURKEY",0.04,-0.02,0,0.39838157557180254,0.38168360208872376,0.38339289248292824,0.38184265709323711,0.3796711414397706,0.38154270616785096,0.37653339370531824,0.36949781491006256,0.36381881776938602,0.36654288469719953,0.35449515833378864,0.33875110210017234,0.34899155922554126,0.3432317286079733,0.34135633900956841,0.34696989332321909,0.35088685518489265,0.34434953518161743,0.34274491433665033,0.34263706342815731,0.32894693546464304,0.32219715308364444]
[null,"UNITED KINGDOM",0.04,-0.02,0,1.4289911875541783,1.3760692444829599,1.4050847598910177,1.3876158293512373,1.3678847347863725,1.32740927066861,1.3511635989217168,1.3287031625495962,1.2958433902582873,1.287463149583091,1.2600055520376554,1.2412613920676741,1.2638368533361988,1.2241002729191199,1.2349104296377582,1.1974677983750213,1.192818710032103,1.2177084959312889,1.2123071505858642,1.2166922023979101,1.2140933717946132,1.1854861508658812]
[null,"UNITED STATES",0.04,-0.02,0,0.9011493155082958,0.8828066469522321,0.86916441446343506,0.85877232188617392,0.8423801088004812,0.82827940526746968,0.81293365340923907,0.80301138670035699,0.79071224019397979,0.77987049836151512,0.77275153582370704,0.76956816595196076,0.75816330703073787,0.74511330996803216,0.73288391398273078,0.71794553635393799,0.70406770746512481,0.69104773281612164,0.6786324712862627,0.66695661018121599,0.65437079890840733,0.64892293849628102]
[null,"AUSTRALIA",0.05,-0.02,0,0.36787758568079904,0.35397935258053814,0.36287332848180281,0.355934902477828,0.34877528626707949,0.33887613044010673,0.32440632940404229,0.32354134202561763,0.31520035791351869,0.31375564795173927,0.30350941878204513,0.29289680774551685,0.2873540977228855,0.27771897992086159,0.2721773727716269,0.26284987971447438,0.25465724333974599,0.26504283562615422,0.25428086005831768,0.24853761683161171,0.24332726428134174,0.23446962762473209]
[null,"AUSTRIA",0.05,-0.02,0,0.73127270445450165,0.71325828825526805,0.7017783141428936,0.68970605563782894,0.67459108737789919,0.64868374980554733,0.62592641899269064,0.59913306753359941,0.58984396266155625,0.59808681464258739,0.57173209520433221,0.54612525030941717,0.53060143632470869,0.5054771486341203,0.48142214330984828,0.47341887223465889,0.46125824369368401,0.4422211939922574,0.43710349009955529,0.45638234181968945,0.43576253826913985,0.41612626850942369]
[null,"BELGIUM",0.05,-0.02,0,1.0569800623303833,1.0221511972601494,0.98916845533935105,0.95561738574458999,0.94088738898594326,0.90212354689969598,0.86713340661573224,0.82677445732215116,0.8007380428594415,0.76746289973073134,0.78944341163930187,0.75959664606329425,0.72206077795605383,0.70109024669293429,0.6876286312697133,0.67056159654436143,0.65519817766286592,0.66616883168572727,0.63571667832666034,0.60895368847244935,0.59900642434019724,0.57635097465578733]
[null,"CANADA",0.05,-0.02,0,0.43854216998883616,0.41651092346459717,0.40339315661109482,0.41606992370778156,0.40185507355739319,0.38946972414502823,0.37583028850809652,0.36519084413547492,0.38106751539717465,0.37030109895508856,0.35690329743390337,0.35073380839460927,0.34030492608828822,0.36564606439430369,0.35282219628309325,0.34733496248671203,0.33434788846361324,0.32282881379311645,0.3453952347650564,0.33850765537806671,0.32581875473398442,0.31488802061419358]
[null,"CHILE",0.05,-0.02,0,0.23461569049691355,0.22182025158508281,0.21515806061697451,0.20820123085789166,0.19780133681084847,0.18671159398653614,0.17784572483605005,0.16971497878016684,0.1722667365098913,0.16186901809888343,0.15458170290969525,0.15003410945864201,0.14588543743839583,0.13836735601054981,0.13244074180978954,0.12683349980517364,0.12294870126545021,0.13134845957753197,0.12438431502566441,0.12511219647043195,0.11873923812519753,0.11418954995158588]
[null,"CZECH REPUBLIC",0.05,-0.02,0,0.37293383220110776,0.3644120575108637,0.35736677670430983,0.34907954816420195,0.34678134023848439,0.33249686734024364,0.32859559966569413,0.31569698080338393,0.30293412388462188,0.28916651644805641,0.28416201105757621,0.27661245509583265,0.26441104138146615,0.25425816526562717,0.24946110797564336,0.24564448728795304,0.23386786494089484,0.23051358126292015,0.22439984880570404,0.22250453985245155,0.21490819311939915,0.21717893296305113]
[null,"DENMARK",0.05,-0.02,0,0.37328175863427038,0.37127822750337613,0.35446137436953074,0.34953985234432589,0.33350684002065495,0.33567312198446991,0.33215912438917511,0.32324235176112015,0.30861430727735939,0.29575101542985227,0.28234190285886385,0.26931667641213852,0.27142294170476117,0.25920921239349137,0.25546899965325731,0.24374395670291657,0.23268166876638452,0.24185148587523339,0.23087822882094261,0.22478185618306301,0.21539275198891991,0.2503756672234273]
[null,"FINLAND",0.05,-0.02,0,0.49396810865940044,0.48358815334334943,0.47403775860973757,0.4621764131492595,0.44547283822000244,0.4305489036793505,0.41599909601287927,0.41285689365985906,0.39831285378477738,0.38183585472354714,0.37391055753263286,0.35811457113151302,0.3582421385977767,0.35105354328035221,0.33872573481593665,0.32739933385185882,0.31792605719840278,0.30527379279318195,0.29278402200086484,0.28064498507872415,0.26961956374466378,0.25807018890753908]
[null,"FRANCE",0.05,-0.02,0,0.95179464086316412,0.93322371160534123,0.92157128530349786,0.89775833594328003,0.87603715187341014,0.87504339008168219,0.85026116464657508,0.83717810328891551,0.80861883863284334,0.79626185783052528,0.7707202457391783,0.7922201422237376,0.78378059887595952,0.75522978594602463,0.79066608638454661,0.75855107878499139,0.74043389703708429,0.73861976646259575,0.71102539867075243,0.71806330075650981,0.72591750260779442,0.70199238589328761]
[null,"GERMANY",0.05,-0.02,0,0.4070646866028963,0.39526804965427759,0.38892602471125387,0.37660588725783833,0.36368543131809239,0.35504056870591655,0.34718877435715251,0.33606340428520043,0.325840874746128,0.31758460132246613,0.31562448821178885,0.3065323041181679,0.30597569723335888,0.30869937893417271,0.30124175067248765,0.29061761543335735,0.29124707180603016,0.27998627813421934,0.26873838809540351,0.26761282416785875,0.25829736237151762,0.25751299608348993]
[null,"GREECE",0.05,-0.02,0,0.46820665961643199,0.46079405373778964,0.43996578237157558,0.41635018289193426,0.40097949385028919,0.38369247536270185,0.37200653021656627,0.35544979725876996,0.34650055164944299,0.3346662026093038,0.33340456267824292,0.31776420407219574,0.3004846959431588,0.28594769806596526,0.27501206897834529,0.27830962743319176,0.27328081657856945,0.26180591759323585,0.2504796640359081,0.25504276980472779,0.25130870098080388,0.24185709116407378]
[null,"HUNGARY",0.05,-0.02,0,0.62308187291352124,0.60531914276966992,0.61062679888495264,0.58937081607455832,0.57707446775272409,0.58005457561850704,0.56150113505788413,0.54689037857364808,0.52527861568125911,0.50485679085520263,0.48913908908934434,0.46241027649849009,0.452354453217376,0.44113595792346721,0.41672025710235289,0.42037708371160643,0.40505695589650625,0.38687054756895778,0.37847119437168064,0.37567440510448574,0.35845428500853255,0.34515675173062155]
[null,"IRELAND",0.05,-0.02,0,0.49467037745123354,0.48947405269684424,0.49645653970784798,0.47133138856660767,0.44825047659539563,0.43141883497742528,0.41589374729923029,0.41716268253898892,0.39847941451864666,0.37801367910092454,0.35933121678928648,0.35051864183898646,0.35428295772667395,0.34374717807223115,0.32607810769134121,0.31373359947312524,0.30236226661537458,0.2863794370031959,0.28741755792740969,0.27563600659449539,0.26183518337561618,0.2478007562745731]
[null,"ISRAEL",0.05,-0.02,0,0.63240396109146424,0.60998612470682845,0.59364731225592948,0.61753730749725411,0.61479584729928327,0.60883659463123252,0.62625756711092662,0.61271194457851008,0.5988803627025131,0.57782835397814691,0.56691803202571867,0.5497836832547649,0.55214323673952026,0.52668234417787951,0.50814242216045558,0.51102188181527175,0.50578397616524418,0.48693494345890775,0.6064687766070318,0.58703255625522888,0.57811763151282114,0.5531105017365614]
[null,"ITALY",0.05,-0.02,0,1.4120579735545462,1.3741208919506904,1.3366757348015774,1.3089547713563321,1.268205822630728,1.2769860092169645,1.2516278614917329,1.20489953737498,1.193310462369402,1.1634487876819222,1.13425300527217,1.1221579237070496,1.0794232838907101,1.0775051943170917,1.0713776296889557,1.061474457178736,1.0413604219577421,1.0949625269654981,1.0536330273618151,1.0264410110791502,0.99872947434548187,1.0197823586309469]
[null,"JAPAN",0.05,-0.02,0,2.0336106808693337,1.9720018732143507,1.9132613549053572,1.8551206575765855,1.7974128433202705,1.7421401748395684,1.6918756130679595,1.6425104386624307,1.5941904901595794,1.5474044366795316,1.5065932537737221,1.4664473741189985,1.4286470739647996,1.390366385208559,1.3522842542950269,1.316193566782192,1.2831825326881061,1.2496189812996332,1.213100074679881,1.1783434930969103,1.146344207336208,1.114835558033221]
[null,"KOREA",0.05,-0.02,0,0.4508095293105685,0.43204321944421953,0.41835970013819729,0.40592780904977177,0.39042824502853712,0.37672454326320137,0.36485679693102208,0.35241013068571386,0.34348615620358913,0.33208807258084144,0.3266955049791751,0.31800831017751047,0.31250887207481198,0.31019342477100542,0.29833305738802496,0.29293816787561427,0.28373398918282577,0.2764839756244451,0.26882928348064605,0.25879937341281078,0.25059756971694885,0.24000592949167199]
[null,"LATVIA",0.05,-0.02,0,0.29680570359838682,0.284086897558672,0.27561271826169992,0.27690702592003458,0.26578252933307472,0.25428847268992605,0.25161118238860286,0.24330744310714444,0.23339761654195135,0.22604303580496124,0.2212266598050876,0.21156705046291646,0.20286915343380058,0.1993488914845897,0.19029024129200076,0.18281602804881353,0.18359813989483548,0.18130308178852425,0.17929851862215429,0.17126318235708177,0.16380988180385131,0.15645913595800484]
[null,"LUXEMBOURG",0.05,-0.02,0,0.15651302313885765,0.14918405627453604,0.15339527756622018,0.14631633416831039,0.14305661101916609,0.14292416485875337,0.13636682267134112,0.13006556810594477,0.12401117494571255,0.11990044366978653,0.11762199722860989,0.11211462699255358,0.11527807597116445,0.10995860152174754,0.10750874303414128,0.10740860367179929,0.10248109225945469,9.7746011155743343E-2,9.3196427696948941E-2,9.0107244083819857E-2,8.5872682842410106E-2,8.1805235352484587E-2]
[null,"MEXICO",0.05,-0.02,0,0.6367781084894899,0.59153995263432957,0.58375621072215667,0.56131375659929328,0.54385740371987901,0.52321451138033448,0.51550447711784841,0.53524931954951804,0.51359944243431654,0.49531705953612737,0.48091988233904476,0.47465591702547444,0.47131496911859094,0.46092618154676024,0.44992352814512587,0.42927852758110474,0.4125765818127512,0.4554180884815961,0.4415304684836811,0.41795950731222808,0.40637791315533695,0.40191664296229462]
[null,"NETHERLANDS",0.05,-0.02,0,0.5074329102829328,0.49333181884619598,0.4779045791532272,0.46276428525862012,0.44574807657757831,0.45303962457573344,0.4372587500176891,0.41803068409569505,0.39973444679650805,0.38257509180266092,0.3917489624226958,0.37983179050750898,0.36897994241110915,0.35732508379985112,0.34426860940839205,0.33717142621692592,0.32451523604423688,0.31104632466413107,0.2973851065530479,0.29916637485881381,0.28552576266945173,0.27841983103075668]
[null,"NEW ZEALAND",0.05,-0.02,0,0.41292862659876411,0.3970508688542444,0.38080723636188862,0.38586195799502909,0.36519189132108537,0.36318646734925797,0.34354053390288491,0.3573207987132333,0.3381972861295795,0.34617692807778078,0.32769790751772515,0.30989526181454236,0.33655520516388127,0.31879556723857633,0.30167375924918211,0.30971398501492953,0.29934257535365327,0.35457374845395889,0.3470348151566473,0.33346775678919094,0.35426461591652264,0.33694791566849741]
[null,"NORWAY",0.05,-0.02,0,0.15602150828423625,0.16027603037288543,0.15246288966988453,0.15466691791595766,0.14719502680619639,0.14371578858889644,0.1403408537071113,0.13519378246982808,0.13002974210121288,0.12523950035415315,0.11908761983709326,0.11318301923573491,0.1163104766896704,0.11062576040466766,0.11225482447455142,0.10681815453204772,0.10701271134318524,0.10310127168945871,9.9178326496586117E-2,9.5537446725265388E-2,9.0874665516579148E-2,8.6398821832413472E-2]
[null,"POLAND",0.05,-0.02,0,0.4636418315211005,0.4517745042616812,0.4413217888041388,0.43125746194551695,0.42784112160970078,0.42043763351447055,0.40922681486240187,0.39795546269816717,0.38795842252733148,0.37335000255537742,0.35918101138598207,0.3509019139955189,0.33855218340230669,0.32934692785710662,0.31912920589970417,0.3060598845517884,0.29794661803586492,0.29255677754915804,0.28597003411044314,0.2780826254402114,0.27512031031809281,0.26496781758365978]
[null,"PORTUGAL",0.05,-0.02,0,0.92657769435059778,0.8959496491890836,0.86927632308430358,0.86115731447801425,0.82419224235847344,0.80643185378906046,0.80231236262618133,0.7741019264652157,0.74460470181548366,0.71844619777787544,0.69394562688068062,0.67710668618739867,0.66747272915380773,0.63345520726610727,0.59874670662711516,0.56458630830758161,0.55652839911773611,0.53051387778257708,0.51426367810450613,0.56457091930165126,0.53367604960607118,0.5337137934740982]
[null,"SLOVAK REPUBLIC",0.05,-0.02,0,0.5140050666112993,0.49965057876694158,0.48693332783397197,0.46820155513790113,0.44986654667383197,0.43579850589274177,0.42808684901220556,0.42433657143821385,0.41563518365962515,0.39862289650430965,0.37811828813484222,0.37337980630432943,0.36417144092000964,0.34898918704660614,0.33884192750529557,0.33670542604779291,0.32767310425041857,0.3131977827664737,0.30970544655599852,0.30040900554383027,0.28574851559205311,0.27412854107218515]
[null,"SLOVENIA",0.05,-0.02,0,0.82119668177779537,0.79707383348297323,0.77048425587352842,0.74960459706818638,0.71724450344566404,0.68768701626974793,0.68640485729296175,0.65879042586498338,0.64526955631037641,0.6185064424117902,0.59715348559578163,0.58007485035759843,0.56987044114507279,0.55116655085246014,0.53516762740676271,0.51186960880158039,0.49616765207271846,0.48826448642896636,0.46272814539828949,0.44542420875380945,0.42724691117922958,0.4203998712496847]
[null,"SPAIN",0.05,-0.02,0,0.94813207012654965,0.92100724425803526,0.89104631153198965,0.85809234202405149,0.82459647640717415,0.79780600017753112,0.79351615314679347,0.77420324855410994,0.75143015749242503,0.72563972338688354,0.69949230456014544,0.69802661877696193,0.70052523020108726,0.67883613950549648,0.67170720758662261,0.6491311895698787,0.6283219952210527,0.6230386913272945,0.59769000465371569,0.58192636085634208,0.56526609938104577,0.54697374879933736]
[null,"SWEDEN",0.05,-0.02,0,0.28944172839742843,0.28645031731649367,0.3385779850567921,0.3247480897840137,0.32429424141851859,0.31483063507407066,0.30174825568840319,0.29763100846780527,0.28919660402708186,0.27856905530047865,0.32258509692365406,0.30963182328603323,0.30430760822362757,0.29192991187886075,0.28706895457863324,0.28845696691497708,0.27845764483573021,0.26714130991116591,0.26984517701955218,0.2685838192583534,0.26054461569131127,0.25599724498574994]
[null,"SWITZERLAND",0.05,-0.02,0,0.13728242447151015,0.13499493372036164,0.1311896190306954,0.12661930186774753,0.12208037348391833,0.12240643603084375,0.11761894210166143,0.11300002865457655,0.10838062405871558,0.10537530254180284,0.10806356054623481,0.10332278651950426,9.8925930788372751E-2,9.5544455335054901E-2,9.221427725549429E-2,9.2540759611199161E-2,9.0962713451842314E-2,8.8398622134247984E-2,8.7255370188572601E-2,8.483981765964331E-2,8.1430693312766325E-2,7.7862017964767466E-2]
[null,"TURKEY",0.05,-0.02,0,0.39938872861015057,0.3792058184219208,0.37806761891924062,0.37561036477101406,0.37197504349274163,0.37254516838635449,0.36574269792360264,0.35622530247118611,0.34835784034607697,0.34774050283119246,0.33356967611777477,0.3163223069673799,0.32652041897763345,0.31956493685893972,0.3179302969219362,0.3232298752353524,0.32555249627499877,0.3174495870120384,0.31401712218331629,0.31103344926019205,0.29587354492977858,0.28812501027777981]
[null,"UNITED KINGDOM",0.05,-0.02,0,1.6074812046798561,1.5242687188930057,1.560587294789729,1.5252134015073795,1.4925938057343329,1.4365032798922015,1.4728248673442288,1.4339386921582589,1.3883294633441481,1.37260296790136,1.3308037937985919,1.3020897671345844,1.3285982942901631,1.2768945157309544,1.2821331472220556,1.233452266574103,1.2237734540593808,1.2531348254391228,1.2394827645345265,1.2500928819960131,1.240139931860857,1.1999921115243335]
[null,"UNITED STATES",0.05,-0.02,0,0.90828982419699711,0.88057369518357642,0.85935412936762334,0.84178745422911927,0.81881728728238756,0.79843632662861375,0.77723305780942764,0.76290729428300463,0.74606301887303794,0.73063311727213609,0.7212526502691049,0.71621526622354403,0.70045058421936712,0.68316944067615859,0.66790041553811696,0.64968895014161987,0.6326469872260857,0.6167238428720162,0.60136288639752378,0.58644922183823056,0.57049294724225763,0.56101939362439635]
[null,"AUSTRALIA",0.06,-0.02,0,0.37000527971409336,0.35226319848893639,0.36332177577265057,0.35290245783977281,0.34320252188711653,0.3303928769666698,0.31340088401489846,0.31242521802357881,0.30141853530656493,0.29755981228919037,0.28511218075426675,0.27254832953319724,0.26807560347749737,0.25662561095829622,0.2503599145101138,0.23947744449196437,0.22975011990583785,0.23972159005115878,0.22788195616034712,0.22061947739064269,0.2145149878369941,0.20471698855768578]
[null,"AUSTRIA",0.06,-0.02,0,0.7257484387845039,0.70119208929400478,0.68339777183255013,0.66530545995836798,0.64458631558594526,0.61398383139586776,0.58685476125619007,0.55643453126715947,0.54263944022286104,0.54503184690650452,0.51609976092782273,0.48833378951601186,0.46997675031418651,0.4434992742770702,0.41840886965042751,0.40757151210269871,0.39335604524202211,0.37356370542129141,0.36575715423594812,0.37828648175140622,0.35778762486158372,0.33844179441726024]
[null,"BELGIUM",0.06,-0.02,0,1.0489953000978596,1.0048594532766282,0.96326076871094946,0.92180931161907931,0.89903816815175819,0.85386642086215647,0.81300509592755332,0.76785255655733264,0.73665591384837703,0.69938295149079721,0.71262669951645097,0.67921545188687105,0.63956060937884218,0.61512773910994578,0.59762502067475176,0.57729385094331021,0.55874592495391262,0.56274213127164141,0.53195165088279273,0.5047499152646806,0.49182081298861119,0.46875497376158587]
[null,"CANADA",0.06,-0.02,0,0.458581541721158,0.42841759484155439,0.41105147266700892,0.42799637653128864,0.40959480075332894,0.3932469290852052,0.37600730648247049,0.36185532466567794,0.38425342924657069,0.36979422596580591,0.35321623212351422,0.34339830448079517,0.32997711246065159,0.36565892238601455,0.34967731076471315,0.34030696594470472,0.32471107246579112,0.31064231092418532,0.34358980456777333,0.33292112553487252,0.31769299571401077,0.30418371060536642]
[null,"CHILE",0.06,-0.02,0,0.23284339951297969,0.21806776980033282,0.20952282812944117,0.20083548843498999,0.18900349025789559,0.1767239167028786,0.16674426701343931,0.15761991599683053,0.15848048890168517,0.1475100284260103,0.13954019897932152,0.13415742136455458,0.12921713201842211,0.1214018316569159,0.11510565627165485,0.10919241674261514,0.10484938356348121,0.11095590307343563,0.10408174131962371,0.10370316555316619,9.7492244600953529E-2,9.2872182212278359E-2]
[null,"CZECH REPUBLIC",0.06,-0.02,0,0.37011657189061103,0.35824729439179043,0.34800684775360247,0.3367297234162569,0.33135704073282718,0.3147106746513732,0.30808396377002489,0.29319814087199769,0.27869066026784978,0.2635151898765532,0.25651165502466822,0.24734107853050932,0.23420034976988727,0.22308290706915127,0.21680918017652182,0.21147803984041005,0.19943998772938443,0.19472496736105349,0.18777212255033154,0.18442970255793573,0.17645273566860378,0.17663491431321721]
[null,"DENMARK",0.06,-0.02,0,0.37234925081500897,0.36680924238745771,0.34692125333106316,0.33885157470975019,0.32028717048590133,0.32374442919382157,0.31722591697453656,0.30578833933469046,0.28928843871783144,0.27468498653288215,0.25984258753734474,0.24560286171962975,0.24635672872903622,0.23314726978721795,0.22753394778489347,0.21513578920653562,0.20352055567854324,0.21643009140214467,0.20486290411461591,0.19754626960481722,0.18765476996377092,0.21402926061453986]
[null,"FINLAND",0.06,-0.02,0,0.49023651708197874,0.47540728679103189,0.46162205566874792,0.44582541884138804,0.42565889300133758,0.40751763176367689,0.39003154806328766,0.38343373876815112,0.36643634197093577,0.34796403468527459,0.33752722817146213,0.32021856799785764,0.31731063015961003,0.30800995079190979,0.2943899731147811,0.28186168609957113,0.2711239056401607,0.25787820835613146,0.2449942705065134,0.23262119126543795,0.22137410827371087,0.20989239187501782]
[null,"FRANCE",0.06,-0.02,0,0.96371310855212866,0.93532142016533004,0.92003442541037994,0.8884640573676752,0.86118077937600457,0.85517876252779168,0.82547665817388172,0.80562998693342058,0.77111702091276557,0.75745999854873702,0.72687876829101805,0.75449189137558115,0.74249973577065798,0.70990337733238806,0.75184094215793273,0.71505252813330156,0.69537661144118379,0.68997370488204357,0.65864570055646898,0.66848914804484993,0.67633217330383955,0.65011629074616839]
[null,"GERMANY",0.06,-0.02,0,0.40869305726233396,0.39304611237997678,0.38423958757675297,0.36857078821610134,0.35259249092946138,0.3421889473343514,0.33141625891256188,0.3185054299381076,0.30709927897478179,0.29645625543919246,0.29167420639361269,0.28058238346421371,0.27914521791033553,0.28076538928450817,0.27234911159791186,0.26030872629360935,0.26013463760521843,0.24780427673302141,0.23570145395515019,0.23411916970002633,0.22387519889802554,0.22211995283705241]
[null,"GREECE",0.06,-0.02,0,0.4646696781860738,0.452998795240103,0.42844247149831094,0.40162044057523,0.38314454400979225,0.36316768559652562,0.348785091748198,0.33011788539880377,0.31877051777480375,0.30497869881037004,0.30096266509052655,0.28413811274830725,0.26615235325539188,0.25088690342607123,0.2390157796447602,0.23959981812778358,0.23305092693637305,0.22115898108461715,0.20959505285781133,0.21140001101024614,0.20633977300599787,0.19670603401057415]
[null,"HUNGARY",0.06,-0.02,0,0.61837491505885656,0.59507895161873814,0.59463364052348022,0.56851990593573121,0.55140708489537515,0.54902582477781303,0.52645104050692304,0.50791503247996173,0.48324118244449638,0.46007205376620375,0.44154345900284309,0.41347760885569279,0.40066999702419215,0.38704712512768907,0.36217580382963704,0.36190725319614514,0.34542819439565847,0.32680657831780491,0.31669513089940693,0.31138923654319473,0.29431283323269236,0.28072121192776595]
[null,"IRELAND",0.06,-0.02,0,0.49093348071288595,0.48119361431502994,0.4834536579580867,0.4546565072176002,0.42831298630308001,0.40834102798965477,0.38993277544030641,0.38743266612924121,0.36658957304408624,0.34448091586740875,0.32436652871932242,0.31342644671393316,0.31380381160933335,0.3015994381185656,0.28339779204770427,0.27009670512523104,0.25785127323430906,0.24191731444976883,0.24050374898867019,0.22846934603756971,0.21498265715374221,0.20154010683327339]
[null,"ISRAEL",0.06,-0.02,0,0.67399393387292683,0.63966973412235772,0.61728532285730664,0.64701612188228597,0.64061761197909228,0.63015982120121161,0.64905597403057325,0.6322579974552256,0.61146148604852069,0.58579133414914608,0.57205531717769098,0.54917283763466218,0.5501927385560742,0.52037599600972351,0.4970944949183887,0.49967953317349406,0.49287016289948793,0.4713250030512488,0.63167551919919462,0.6073366801186979,0.59603589632061516,0.56564725140551619]
[null,"ITALY",0.06,-0.02,0,1.422549459365378,1.3717605985158408,1.3232655304584215,1.2863751163425901,1.2352045341581692,1.2397857776917478,1.2075541878134219,1.1516274875129371,1.136078669159176,1.0968390874872123,1.0615991149532982,1.0417346312989944,0.99265553240054427,0.98628336491629565,0.97992625074151207,0.96562115243452262,0.93864121385593291,1.0157150500965519,0.96848432028428522,0.93381609745361971,0.90325190217737872,0.9275989050206932]
[null,"JAPAN",0.06,-0.02,0,2.0199029000862136,1.940224521129658,1.8646735696823551,1.7909549998749559,1.7188759412154615,1.650558408723197,1.5885922382854256,1.5285568097036901,1.4703158152437177,1.4144751936174877,1.3644122448102176,1.3155159514083627,1.2695015274490449,1.223819746037712,1.1790623511176503,1.1371557261071532,1.0993652986476714,1.0618182652911874,1.0221655093486708,0.9846808424824125,0.94926961477156402,0.91445537687304101]
[null,"KOREA",0.06,-0.02,0,0.44790351341138052,0.42520479626637703,0.40799599993788932,0.39257826737593171,0.37403170351771858,0.35763503189179541,0.34309780874476897,0.32846662580784963,0.31770906641811431,0.30426691191427363,0.2964715696795,0.28585048488695619,0.27847830646917848,0.27449884688782583,0.26151943639170433,0.2545461700010026,0.24421053038959048,0.23602224902331659,0.22822812730466854,0.21764599238874716,0.20874558904476109,0.19805132203582257]
[null,"LATVIA",0.06,-0.02,0,0.29456353928805445,0.27928099612762658,0.26839404089993912,0.26711053896005232,0.2539609320897363,0.24068586701727354,0.23590507748128065,0.22596760285066828,0.21471907827654546,0.2059912545618566,0.19970022182410682,0.18917883659608509,0.17969002521029886,0.17490620286249295,0.16538317954612539,0.15738832851498943,0.15657050949269119,0.15315469262291032,0.15003246923291272,0.14195673401624787,0.13449790514864768,0.12725058409861492]
[null,"LUXEMBOURG",0.06,-0.02,0,0.15533067418016308,0.14666030781693293,0.14937764360305569,0.14113991780635721,0.13669367345999275,0.13527874926007838,0.12785451569665993,0.12079615922546205,0.11408670566071841,0.10926433865174827,0.10617680056573221,0.10025055722735507,0.10210680148676569,9.6476289990935479E-2,9.3436939441944311E-2,9.2469247803150495E-2,8.7394767929681302E-2,8.2570357580215123E-2,7.7984415479337807E-2,7.4688148995586012E-2,7.0506710734509773E-2,6.6533436460510742E-2]
[null,"MEXICO",0.06,-0.02,0,0.67846970328272793,0.61591519334687839,0.60342361586769777,0.5750096078124185,0.55315934348426632,0.52731455852521292,0.51403354535394519,0.53909520550092405,0.51267719442762805,0.48978383281520865,0.47230916447289445,0.46433031874794634,0.45877336574564925,0.4437657833683431,0.43062746856492523,0.40720025910503421,0.38754031585953619,0.44794112542503439,0.42972353233778926,0.40380168409694894,0.38819018459624283,0.38416274566750308]
[null,"NETHERLANDS",0.06,-0.02,0,0.50359960132852022,0.4849861185884658,0.46538759884704434,0.44639249306223594,0.42592188918100454,0.42880526073689484,0.40996412926901493,0.38823880764523733,0.36774416655666076,0.34863769566670233,0.35362986885985115,0.33963765186116929,0.32682156962607051,0.31351252133641977,0.29920734166558888,0.2902745878557636,0.27674308614831644,0.26275452008580408,0.24884434178327702,0.24797321244382242,0.23443406784820919,0.22644306391165922]
[null,"NEW ZEALAND",0.06,-0.02,0,0.43453634753586556,0.41058743048258173,0.39028897705591498,0.39088271917040879,0.36685001441954834,0.36090146445236332,0.33849163213493272,0.35584545569540033,0.33408287129026798,0.33740074963417704,0.3167437971682201,0.29705197600682831,0.33199074553157748,0.31208864295284688,0.29309612784471645,0.29610434014296927,0.28333497446457612,0.35091859085116534,0.33950854505056233,0.32330773861203033,0.35039520338584407,0.3309109687751039]
[null,"NORWAY",0.06,-0.02,0,0.15484287238446093,0.1575646388572938,0.14846967623216645,0.1491950724852755,0.14064801889152412,0.13602802681019865,0.13158047926674662,0.12555890010963949,0.11962361392619868,0.11412977934392909,0.10749981091304942,0.10120589125101842,0.10302124366782404,9.7061646779471017E-2,9.7561806979399451E-2,9.1960923647055173E-2,9.1259283709486605E-2,8.7094181846553057E-2,8.2989917223065368E-2,7.9189138767099113E-2,7.4613643624377404E-2,7.0269469892494843E-2]
[null,"POLAND",0.06,-0.02,0,0.46031122138356084,0.44429228554695438,0.42991565716071561,0.41614488103501479,0.40894743759191765,0.39924627672491536,0.38492795391074708,0.37078837900998179,0.35805395355290698,0.3413247298723121,0.32527615120691145,0.31476676623812533,0.30082128658219032,0.28986989271933777,0.27821842031443306,0.26430597944303841,0.25485766542346694,0.24786457120865926,0.23997903294157374,0.23114190996974013,0.228821525772826,0.21830533532157945]
[null,"PORTUGAL",0.06,-0.02,0,0.91957803291607876,0.88079285829803877,0.84650877681815107,0.8306910726997595,0.78753344177931384,0.76329354557980555,0.75223031930750917,0.71893384950167472,0.6850148584335064,0.65471441351174819,0.62642131714160509,0.60545465309502433,0.59120960234091202,0.55578560864459636,0.52037683809971647,0.4860585601567306,0.47460140416960073,0.44814842132000449,0.43032284960153239,0.46796189771548435,0.43818059026482242,0.43407750877069706]
[null,"SLOVAK REPUBLIC",0.06,-0.02,0,0.51012210950598269,0.49119798397234077,0.47417987214262625,0.45163740182935908,0.42985717607534191,0.41248641798847185,0.40136475782292597,0.39409529205211946,0.38237238604643747,0.36326193485940445,0.34132552596874216,0.33386842237754627,0.32256247089403289,0.30619871067158055,0.29449095736008829,0.28987340318672594,0.27943608202635661,0.26457195143393575,0.25915369094375207,0.24900320494545372,0.23461696158530068,0.22295289281732741]
[null,"SLOVENIA",0.06,-0.02,0,0.81499310189599861,0.78358972594438625,0.75030421015377236,0.72308489560549427,0.68534257345045668,0.65090070342761286,0.64355800686606623,0.61184027669932761,0.59362938843883151,0.56364009434436646,0.53904752547266777,0.51869081262506667,0.50475901438301718,0.48358657947126404,0.46511961522436296,0.44067417395914227,0.42312641142941726,0.41245850098089609,0.38719921821536735,0.36920349754231685,0.35079577557869707,0.34191758022915181]
[null,"SPAIN",0.06,-0.02,0,0.94528689760013895,0.91005738427952265,0.87215584128686474,0.83239531016825752,0.79238763986774952,0.75940716651574058,0.75135264405725344,0.72688508783744754,0.69882117371589769,0.67089621467317029,0.64064881674319374,0.63298558306136121,0.63491091147499112,0.60942675203195751,0.59702815337039072,0.57217762099404679,0.54858255702539482,0.54512042152634965,0.51815016182766682,0.49959509579943678,0.48440592568949326,0.46428129457657158]
[null,"SWEDEN",0.06,-0.02,0,0.29180845013130541,0.28597523563246147,0.34869282021259229,0.33150294989384738,0.32904964496610961,0.31665575301716542,0.30082578752593303,0.29526463771147021,0.28497192694661932,0.27252066944489761,0.33224315781897007,0.31627569698424685,0.30736060522396746,0.29241882717675655,0.28683415624610081,0.28680780049802973,0.2743396982727247,0.2609894714201651,0.26420620588648985,0.25939710168854163,0.24994041955315641,0.24265262819085182]
[null,"SWITZERLAND",0.06,-0.02,0,0.13624534954722764,0.1327112228180784,0.12775358190233729,0.12213973210779619,0.11665042663878679,0.1158585714599135,0.11027691768843872,0.10494683299058392,9.9707049479407825E-2,9.6027690891349937E-2,9.7548446607652481E-2,9.2389077150043256E-2,8.7622995888902211E-2,8.3829499942372876E-2,8.0144364043657823E-2,7.9669357387116738E-2,7.7572018965717443E-2,7.4674206680343844E-2,7.3013088696014888E-2,7.0322081277143511E-2,6.6859566375143842E-2,6.3326358057946258E-2]
[null,"TURKEY",0.06,-0.02,0,0.40058673567944536,0.37695897066921658,0.37314232181575469,0.37009375947751089,0.3652874813882297,0.36489699731702957,0.35656386049430028,0.34481245127767784,0.33504708564480978,0.33147203438371503,0.31547473935919473,0.29696291708717582,0.30775889929442268,0.29998596804819222,0.29903121044860692,0.30458883781093521,0.30583916698058317,0.29651517180177378,0.29171888172022076,0.28643534519130948,0.27002615010128567,0.26163727685964466]
[null,"UNITED KINGDOM",0.06,-0.02,0,1.8590185502165564,1.7346816321165595,1.7824320966423799,1.7240892661414133,1.6745190152798795,1.5985880956054828,1.653615560778934,1.5941323798758924,1.5320664266748931,1.5070680970660697,1.4477414563494149,1.4067697379687751,1.4414794229529244,1.3748272034895326,1.3742609534246975,1.3117750762507383,1.2965989722921405,1.3336610055348934,1.3106580627034041,1.3305385334638069,1.3118094286350463,1.2580483061459748]
[null,"UNITED STATES",0.06,-0.02,0,0.91811322171408083,0.88067477759113355,0.85202917799407163,0.82758712541955914,0.7984501245615564,0.7723069470540066,0.74584990266717366,0.7280216284106158,0.70749011245267857,0.68836649486345847,0.67826577691878953,0.67303561391231082,0.65371776956285566,0.63303663711205049,0.61578027338310615,0.59512615852917428,0.57578924619866534,0.55785650347724947,0.54047108531520915,0.52327115794018697,0.50488292054948802,0.49257339510687481]
[null,"AUSTRALIA",7.0000000000000007E-2,-0.02,0,0.37282524683380547,0.3511590700153957,0.36560987596905248,0.35168459629768861,0.33952303058945005,0.32387750479818328,0.30446382870756489,0.30385201245823479,0.29032735894825079,0.28432023722723715,0.26987197676064301,0.25557720024932984,0.25278603201435568,0.23971944369287773,0.23299873606410271,0.2207755724408843,0.2097623503110623,0.22033203875726462,0.20757159016225871,0.19907825046210556,0.19238317717735662,0.18185383689370899]
[null,"AUSTRIA",7.0000000000000007E-2,-0.02,0,0.72031719200280309,0.68944045835202705,0.66566451093119494,0.64198520621535082,0.61617929602962285,0.58144018334670089,0.55055514811632678,0.51713788720513265,0.49960379284082623,0.49711668251737634,0.46632876335926149,0.4371167101924589,0.41675334566371042,0.38959890008216735,0.36412272023584097,0.35137657428749186,0.33595174426427421,0.31606603876245531,0.30656888632317547,0.31410739127682014,0.29430980895068681,0.27579443471037707]
[null,"BELGIUM",7.0000000000000007E-2,-0.02,0,1.0411449871750817,0.98801850822923898,0.93826543622429825,0.88949809768288512,0.85941741572956065,0.80860801687720918,0.76271706486559798,0.71362510137327706,0.6782332084562861,0.63789838085178308,0.6439032773913137,0.6079784569790424,0.5671323603458438,0.54036861944794345,0.52008660426080178,0.49769802274743219,0.47720549959599057,0.47612675882198235,0.445869132839191,0.41911537096684914,0.40456315269329884,0.38198595781839723]
[null,"CANADA",7.0000000000000007E-2,-0.02,0,0.48428867892629085,0.44456104800014162,0.42260681264123445,0.4459393750124282,0.42292502068450649,0.40228444990027484,0.38119169792191315,0.36336112148064992,0.39503584995361279,0.37654751990616581,0.35650478834018262,0.34290110011163344,0.32636894939119737,0.37645782314779663,0.35685398127990337,0.34335146334563527,0.32481749202502586,0.30795285609341982,0.35532836372171306,0.34046404871730884,0.32218059294642576,0.30568986380960922]
[null,"CHILE",7.0000000000000007E-2,-0.02,0,0.23110096603611049,0.21441312626929646,0.20408605319341266,0.19379587469604992,0.18067413642769981,0.1673568860378622,0.15643043892460518,0.1464885011653429,0.14591178260436122,0.13454209965712036,0.12608344973461993,0.12008687707466519,0.11458375948980627,0.10664740833907445,0.10017142670222187,9.4137306851953817E-2,8.9548282610221075E-2,9.3878030144345842E-2,8.7238921020589708E-2,8.610925630550674E-2,8.0195500296163416E-2,7.5681151771651883E-2]
[null,"CZECH REPUBLIC",7.0000000000000007E-2,-0.02,0,0.36734674927369748,0.35224324777755495,0.33897653410460665,0.32492668997448343,0.31675408421851459,0.29802972491058644,0.28902758144553092,0.27249183611543148,0.25658826207315194,0.24034888553372952,0.23177449774408992,0.22139962637004018,0.20767788886782618,0.19597068194293379,0.18867943340669335,0.18231997813780706,0.17033477065925698,0.16475355659230148,0.15738609573624091,0.15313984384592064,0.14514691765413495,0.14393886082246002]
[null,"DENMARK",7.0000000000000007E-2,-0.02,0,0.37157060214423243,0.36257112901122873,0.33973949995232988,0.32870944258965734,0.3078259614633157,0.31320275927721836,0.30391404233812941,0.29020878932401478,0.2720807710361251,0.25600401693460662,0.23999575396336981,0.22481110644824179,0.2247459447709777,0.21080562350207788,0.20372523547486157,0.19091742947099283,0.17900752256475716,0.19637787375556728,0.18435193714736456,0.17608100583411898,0.16584764132063934,0.18535944112648484]
[null,"FINLAND",7.0000000000000007E-2,-0.02,0,0.48656775892366555,0.46743969692971404,0.44964357887470946,0.43019836853412219,0.40690003913578532,0.38591753465395945,0.36590633814468099,0.35635479541172271,0.33737500946892068,0.31737361319324509,0.30497719012756841,0.28663363050197899,0.28137618859927249,0.27057617678968726,0.25619456372965693,0.24299930378747364,0.23155751669079461,0.2181864635547543,0.20534832960858246,0.19315529121156946,0.18209844887136578,0.17104020402341685]
[null,"FRANCE",7.0000000000000007E-2,-0.02,0,0.97878978844465403,0.94019750857975004,0.92197368954960646,0.88270873525314297,0.85022898048048701,0.8399100229371842,0.80572079819395892,0.77957902447592931,0.73954212103253081,0.72569252721828059,0.69058610641180029,0.72819826293928536,0.71337057545290772,0.67693707980497342,0.73000986501780052,0.68842954213318186,0.66745960500191348,0.65912064293667894,0.62407275109884131,0.63782793246901381,0.64668151293136511,0.61811688694231814]
[null,"GERMANY",7.0000000000000007E-2,-0.02,0,0.41120593784788728,0.39169535449358589,0.38058123170279867,0.36166523558249636,0.34278081393083204,0.3309047967611054,0.31744100182738338,0.30300781049822156,0.29074706505068537,0.27800924549551032,0.27078927547261639,0.25804083774373066,0.25632034080687777,0.25737353056462042,0.24834306944799323,0.23519240247939474,0.23477405953231884,0.22164599556209161,0.20894919504066639,0.20742863471957457,0.19653843587102346,0.19429670287651371]
[null,"GREECE",7.0000000000000007E-2,-0.02,0,0.46119225328326746,0.44540676056072986,0.41732496067013314,0.38754286095761681,0.36625930414134955,0.34391831657647465,0.32721116113492266,0.30680422617732517,0.29348946634015138,0.27816722977122593,0.27193879566357831,0.2543373400557235,0.2360114273765728,0.22039553904377587,0.20800485404683985,0.20656439617014447,0.19904070714995167,0.18711893600403209,0.17567755323253506,0.17553444063580426,0.16973146904065481,0.16029471049069638]
[null,"HUNGARY",7.0000000000000007E-2,-0.02,0,0.61374721407072508,0.58510572412867423,0.57920369046694242,0.54859217459679532,0.52710648858209663,0.51992521610078624,0.49388766985866578,0.47204494332560126,0.44491629194332355,0.41962592532036813,0.39896243089901873,0.37011154255857315,0.35529536653732763,0.34000762340708296,0.31518557196034097,0.31200838886358323,0.2950182305038157,0.27650561109498378,0.26544627346146704,0.25855975690545535,0.24209656148381073,0.22875823622238114]
[null,"IRELAND",7.0000000000000007E-2,-0.02,0,0.48725950672319779,0.4731290484800672,0.47090868019602006,0.4387199100417829,0.40943716613138081,0.38669728752059623,0.36581367505380169,0.36007130962929201,0.337516088092501,0.31419670439171538,0.2930856661140212,0.28055387568140888,0.27826650633842376,0.26494476129172773,0.24662855506733358,0.23285644888087387,0.22022182206588828,0.20468221665153163,0.20158448202613058,0.1897078371353019,0.17684095356597795,0.16423397095875028]
[null,"ISRAEL",7.0000000000000007E-2,-0.02,0,0.72410059057078358,0.67550043391460701,0.64638068057324516,0.68347642810213316,0.6729762564230346,0.65757406170900468,0.67883415483648557,0.65835018031509651,0.63009317198153636,0.59944205668104256,0.58272699567747244,0.55388539838688144,0.55368486506524928,0.51930718566088085,0.4912656477668278,0.49401631549555358,0.48589109330810148,0.46162269720106769,0.67465947326691589,0.6442692523210074,0.6296705071057459,0.59283477890746417]
[null,"ITALY",7.0000000000000007E-2,-0.02,0,1.4359624943441553,1.3720521789215572,1.3127107563658358,1.2672338849501077,1.2061293717784534,1.2080629570798374,1.1698022742112202,1.1053414925176974,1.0872008965345366,1.0394862319602929,0.99929631251962991,0.97292884630670295,0.91849151440177801,0.90931414601159577,0.9045304358876548,0.88732899678764199,0.85482646430415032,0.96420521768810108,0.91120060006830017,0.86965500028423259,0.83662282782526787,0.86642158648022827]
[null,"JAPAN",7.0000000000000007E-2,-0.02,0,2.006537927562968,1.9093667386378623,1.8178695598480292,1.7296860084734609,1.6445611366949002,1.5647235430429181,1.4927689221077356,1.4238901085948819,1.3576400808294911,1.2947344727828656,1.2374993088214079,1.1819897283995298,1.1299712580093904,1.0791198986136779,1.0299303281895822,0.98448158181248757,0.94421960594201937,0.90492684945513968,0.86423828047367779,0.82608674422397432,0.78934939026857665,0.75328037743458176]
[null,"KOREA",7.0000000000000007E-2,-0.02,0,0.44507543165938812,0.41856720221400839,0.39802861134420198,0.37989063722727084,0.35856679189717761,0.33979408772998854,0.32293250092554554,0.30649260773583775,0.2943292243970278,0.27924079271028751,0.2695124991213329,0.25741371393864698,0.24867928635727646,0.24361112001169952,0.2299310682377311,0.22191255901525236,0.21090098438852695,0.20225943056361434,0.19477206022718646,0.18401260918060852,0.1748244453263022,0.16433371213401504]
[null,"LATVIA",7.0000000000000007E-2,-0.02,0,0.29235912906921324,0.2746003854280617,0.26142957342898898,0.25774779369358136,0.24276883416588102,0.22792853409400873,0.22131328473179368,0.21000926820427171,0.19769013814806927,0.18788202868620377,0.18044177605970588,0.16933751558104307,0.15934068895690232,0.15364909979582989,0.14392566120288064,0.13568802054177029,0.13372143736103551,0.12958163845337453,0.12575362223913961,0.1178727275412487,0.11063561179311293,0.10369583038191395]
[null,"LUXEMBOURG",7.0000000000000007E-2,-0.02,0,0.15416823389210213,0.14420235394435466,0.14550149293938089,0.13619268845892513,0.13066956193092041,0.12810842362716607,0.11994613739869925,0.11226526582038726,0.10503871749056952,9.9658627025752247E-2,9.5937452124077505E-2,8.9736149148338717E-2,9.0543523921518196E-2,8.4751111545212282E-2,8.1314032822816226E-2,7.9719819848019915E-2,7.4640837685570977E-2,6.9861406396925133E-2,6.5364669227062411E-2,6.2016753894248204E-2,5.7997580475408331E-2,5.4217746745966147E-2]
[null,"MEXICO",7.0000000000000007E-2,-0.02,0,0.73064328878315132,0.64667522389005483,0.62898472277409212,0.59406706387798214,0.56749396374542649,0.53613167644062965,0.51712100300736363,0.54911433826517586,0.51763963252113188,0.48996102735811609,0.46939641775290314,0.45979764806331214,0.45221593957262773,0.4327184995750849,0.41761531648376626,0.39144778028206861,0.36898382467183066,0.45268943312820864,0.42986178136211561,0.40109968800528417,0.3813888368987538,0.37766120872389736]
[null,"NETHERLANDS",7.0000000000000007E-2,-0.02,0,0.49983083853440069,0.47685799226665815,0.45331141122869778,0.43074556569771255,0.40715144503275708,0.40607683244045761,0.38460599932587269,0.36082051963863709,0.33857911310563821,0.31798805088918808,0.31952694404633675,0.304016015738305,0.28981004376424102,0.27540999627058749,0.26038690635987949,0.25025225575081711,0.23635666371264658,0.22231222981577356,0.20857536713857391,0.2059027288171717,0.19284134197383482,0.18452725944540396]
[null,"NEW ZEALAND",7.0000000000000007E-2,-0.02,0,0.45989216963651974,0.42676776848510095,0.40211322956006063,0.39805932469455724,0.37052054322803252,0.36060146945950278,0.33540500207791019,0.3570634491666253,0.33257336344548372,0.33140686159846083,0.30858987680198924,0.28705203706970339,0.33181837379818008,0.30960935453041571,0.28861449418832708,0.28698605902627711,0.27191886046268515,0.35516178299792989,0.33977006460189435,0.320721917489658,0.35469693507760347,0.3326156339791097]
[null,"NORWAY",7.0000000000000007E-2,-0.02,0,0.15368408263395741,0.15492393381565361,0.14461708611103588,0.14396549425848298,0.13444963874195853,0.12881798641016159,0.12344163332142827,0.11669165135138601,0.11013650464903621,0.10409633419756251,9.7132875617525344E-2,9.0591286504229068E-2,9.1354408370838969E-2,8.5265327405747382E-2,8.4903722471617274E-2,7.9281582151585053E-2,7.7941386469977225E-2,7.3688938877111879E-2,6.956016090040737E-2,6.5754117568329259E-2,6.137587125519102E-2,5.7262220701102984E-2]
[null,"POLAND",7.0000000000000007E-2,-0.02,0,0.45704420218612873,0.43701058843049984,0.41891496791392124,0.40170363986012092,0.39106067006275191,0.3795517642344729,0.36251306720749171,0.34592721014756778,0.33091470149829366,0.31251016921702818,0.29503684394539631,0.28282206698272683,0.26776378286839292,0.2555932929468927,0.24301840421099383,0.22870767496533551,0.21845646009963274,0.21045472132546783,0.20183588973303629,0.19257001248773672,0.1915301737185072,0.1810299297720471]
[null,"PORTUGAL",7.0000000000000007E-2,-0.02,0,0.91269623343172435,0.86603120772455633,0.82454300283801385,0.80157373072179083,0.75282672005571249,0.72283587351199807,0.70570148221587614,0.66816114220101008,0.6306877017364344,0.59715676999164669,0.5660112642551246,0.54195378614679246,0.52425695441183506,0.48823859331538905,0.4528609300154231,0.41904202501755744,0.40534058517633759,0.37917092653452567,0.36068630574660981,0.3885687118075678,0.360439648678821,0.35372747434469259]
[null,"SLOVAK REPUBLIC",7.0000000000000007E-2,-0.02,0,0.50630453454823421,0.48296574987383811,0.46187553675632831,0.43580663018477239,0.41091330321931069,0.39062295493674959,0.37653853777870117,0.36626340609237285,0.35204719780032795,0.33132663525463302,0.30840919232708802,0.29885187050328854,0.28603327471151208,0.26898506447092363,0.25628244584872611,0.24990638541769233,0.23865665801416405,0.22384992825539815,0.21721641668262398,0.20675797549747657,0.19299178714600226,0.1816831374135458]
[null,"SLOVENIA",7.0000000000000007E-2,-0.02,0,0.80889397935541885,0.7704571515616726,0.7308348163944639,0.69773935997090275,0.65513941924745422,0.61640031054406497,0.60375104230758747,0.56863075567712917,0.54654983036989657,0.51408903062194355,0.48706351945141479,0.46428984946225621,0.44759662655101667,0.42481422266950247,0.40477301466395832,0.37991512415548034,0.36137758065097048,0.34897427846185497,0.32454111078553094,0.30656540230138402,0.28855843667375453,0.27862683425138396]
[null,"SPAIN",7.0000000000000007E-2,-0.02,0,0.94286417572376069,0.89973372766505733,0.85421408647473718,0.80809585426860919,0.76209997311271582,0.72355094260288022,0.71269713194484097,0.68382325335464089,0.65125182263717618,0.62207364421346023,0.58850769479576392,0.57574045922697714,0.57862259368043445,0.55018877830552471,0.53364126781569465,0.50735963279991347,0.48186713199499254,0.48129048249838452,0.45335336098091561,0.43290755275473808,0.41990430129065304,0.39867716718003343]
[null,"SWEDEN",7.0000000000000007E-2,-0.02,0,0.29451821744659151,0.28582538968709198,0.36235877839500941,0.34151496871606868,0.3369752787432313,0.32147826239412203,0.30276821567399803,0.29581279814396166,0.28366107990512113,0.2693882032224309,0.34988550183277844,0.33038071310656697,0.31752398256428521,0.29964149376377464,0.29326882235238944,0.29178261743837686,0.27660017693392597,0.26098288357328114,0.26481246938104192,0.25654275640455432,0.2455918491496677,0.23565390799760649]
[null,"SWITZERLAND",7.0000000000000007E-2,-0.02,0,0.1352257371351232,0.13048704867774136,0.12443854680516131,0.11785849632019844,0.11150962412614092,0.10971759448255777,0.10345579308551611,9.7535254251794476E-2,9.1799483046093297E-2,8.758564732805571E-2,8.8141188812767765E-2,8.2699191267451733E-2,7.7699964241561448E-2,7.3641340282290427E-2,6.9746092790837655E-2,6.8684746217780618E-2,6.6251568757764459E-2,6.3180604434169299E-2,6.1197822186994058E-2,5.8391421752247027E-2,5.4997503655993964E-2,5.1604315456754125E-2]
[null,"TURKEY",7.0000000000000007E-2,-0.02,0,0.40198117635705743,0.37494178053889932,0.36861027655059153,0.36528358474035288,0.35958593812527456,0.35855563684275599,0.34892087814042805,0.33513992756533517,0.3237185323070379,0.31750336430424853,0.2999152313860175,0.28031597505356742,0.29228149522157115,0.28398790953426012,0.28407520611963022,0.29036116526734035,0.29093243711807509,0.2806128916171059,0.27477709894486291,0.26759759631722396,0.2500409551354475,0.24123894734621962]
[null,"UNITED KINGDOM",7.0000000000000007E-2,-0.02,0,2.2150276431189666,2.0332851508779468,2.0970283680678352,2.0077100951674538,1.9345183708785125,1.8320711333490609,1.9134436686134515,1.826726835379235,1.7422698584747618,1.7043250538824744,1.6223680993487413,1.5651853059789063,1.6132973808605551,1.5269729251791366,1.5191717242785927,1.4387926409416674,1.41654807732508,1.4646879170292504,1.4298957574580027,1.4623937589994895,1.4320706630329783,1.361283192655514]
[null,"UNITED STATES",7.0000000000000007E-2,-0.02,0,0.93120917927099878,0.88352911533932821,0.8475235741879632,0.81641680285250984,0.78142900644889379,0.74993641091279972,0.71871251073637465,0.69818932160257674,0.67469930110162679,0.65262285271156051,0.64335433054126223,0.63959110752222104,0.61724951470093825,0.59371223410366469,0.57528596148137046,0.55271301800770467,0.53163252190805688,0.51225697966791683,0.49342790326611347,0.47453403040388376,0.45428091623850581,0.43990261610197084]
[null,"AUSTRALIA",0.08,-0.02,0,0.37644022737654764,0.35073335847549536,0.37003100320778276,0.35250794584593143,0.33790281443217823,0.31943228029511089,0.29763531101181118,0.29784221249660159,0.28187075010808532,0.27390172837209292,0.25757400911399542,0.24168819749784132,0.24119157385369114,0.22660799800579351,0.21960753090069104,0.20615737311040852,0.19400282346255771,0.20613570620558364,0.19249327734378283,0.18291979823832594,0.17580709118047952,0.16463327586347862]
[null,"AUSTRIA",0.08,-0.02,0,0.71497655026025342,0.67799236844281974,0.64855000326895318,0.61968802631028885,0.58927118955768276,0.55090050606786667,0.51680770389393371,0.48094402085562671,0.46033492139774396,0.45380215636379545,0.4217551976658897,0.39167483671940284,0.36997074076889458,0.34266206553395012,0.31728979717004668,0.30334801340576978,0.28734607761519443,0.26783432144725461,0.25738100570624933,0.26126822540406136,0.24253431780236101,0.2251717909936557]
[null,"BELGIUM",0.08,-0.02,0,1.0334256345894615,0.971612559641299,0.91414224693933255,0.85860439652399467,0.82188727559778496,0.76613653212641553,0.71596470646501764,0.66367932833709742,0.62492406018129587,0.58231733303658395,0.58235643042389273,0.54477410108923607,0.50346897428503157,0.47526783892539198,0.45319383824740866,0.42966924241479676,0.40816316886701481,0.40346975547033831,0.37433102621689285,0.34861175589329196,0.33339170242498534,0.31187163855108496]
[null,"CANADA",0.08,-0.02,0,0.51708853918343289,0.46592857080709638,0.4388837461297353,0.47125169537249073,0.44296870816620471,0.41749720720854555,0.39210921463325821,0.37025917124371727,0.41465600631551131,0.39153145153030039,0.36749388516147563,0.34973167827708679,0.32975562261436298,0.39943804442805086,0.37538697976484403,0.35715217322012099,0.33504898454969201,0.31486100284924734,0.3818522921281105,0.36192547634456718,0.33968759708538465,0.31945445617530283]
[null,"CHILE",0.08,-0.02,0,0.22938761864234641,0.21085289344953118,0.19883899086517476,0.18706510339182256,0.17278429507073018,0.15856666627402835,0.14684176763223178,0.13623600552624474,0.13444318333585981,0.12281931024890849,0.11403195293872692,0.107602923940288,0.1017212425052141,9.3799155716280183E-2,8.7287600868122331E-2,8.1270045326371027E-2,7.6592459867707602E-2,7.9552325009270133E-2,7.3241856139851194E-2,7.1624057366494895E-2,6.6087470995163919E-2,6.1789826866165964E-2]
[null,"CZECH REPUBLIC",0.08,-0.02,0,0.36462313333763169,0.34639428385091281,0.33026130834901113,0.31364146285059386,0.30292166128821879,0.28237595367331048,0.27131102350044878,0.25342045623453474,0.23642041783029466,0.21940692471335235,0.20962056555508321,0.19838331614007995,0.18436502834400725,0.17236116078484828,0.16441176512411543,0.15739923267347969,0.14569065071416598,0.13961214311001965,0.13213405995176963,0.12737864931366033,0.1196124205981173,0.11751858270460003]
[null,"DENMARK",0.08,-0.02,0,0.37095269723724283,0.35856391088358863,0.33290627696804137,0.31908878966453369,0.29607933661915292,0.30401351640188384,0.29214441411731401,0.27637675114659527,0.25681518658792013,0.23947820012177654,0.22251492696234507,0.20659526762440805,0.20617312706927027,0.19169449079541132,0.18345778947285146,0.17042572021620919,0.15839960191750771,0.18089810329546488,0.16845685085115986,0.15938421485907656,0.14887665106917933,0.16286248646541276]
[null,"FINLAND",0.08,-0.02,0,0.48296020365115938,0.4596779074774745,0.43808305799736247,0.41525688651054449,0.38913100722080202,0.36564752700375269,0.34347733393064978,0.33141394664149665,0.31085732472595357,0.28972037170575032,0.27582625223301205,0.2568357095653514,0.24979033285266758,0.23797857643714967,0.22324319973552201,0.2097844917874461,0.19805565918143805,0.18489118174155902,0.17240092505356064,0.1606626955103288,0.1500633744670227,0.13964541783563386]
[null,"FRANCE",0.08,-0.02,0,0.99765876887697857,0.94832824213677047,0.92786035382892984,0.88084249300331796,0.84343132011117572,0.8294082354390695,0.79103553694016737,0.75891467675820523,0.71362741401615659,0.7006178479116385,0.66131728371489262,0.71350764589771221,0.69626515872485828,0.65588160226788872,0.72546584136515702,0.67851098965903545,0.65610214546723666,0.64501634030072208,0.60585074005026196,0.62433559062084254,0.6348426720595407,0.60348723841271534]
[null,"GERMANY",0.08,-0.02,0,0.41480202971369512,0.39137591686334766,0.37808330591690753,0.35598294612496678,0.33430352742367364,0.32120515333702887,0.30522864217970619,0.28948388869954839,0.2766468691897907,0.26203856271518117,0.25268454984312294,0.23854357229671871,0.23707126378723864,0.23799407805640233,0.22859282362841604,0.21453333888456252,0.21431176141976177,0.20054774793554536,0.18740953332873281,0.18634032605983558,0.17496403073003741,0.17256516672810779]
[null,"GREECE",0.08,-0.02,0,0.45777283941036406,0.43801082581495604,0.40659536472540958,0.37408287339398472,0.35026502387961816,0.32585428402531763,0.30715405977618271,0.2853313628801889,0.27042118645765245,0.25393009959088086,0.24594579946542483,0.22789688386452203,0.20951798833762339,0.19384343905303891,0.18125157888571314,0.17832975731417816,0.17024339793366947,0.15856456280719983,0.14749071855693024,0.14600602556911413,0.1398720151398872,0.13087228205276605]
[null,"HUNGARY",0.08,-0.02,0,0.60919671322577662,0.57539010205417629,0.56431212596904212,0.52953868505674084,0.50408812751704768,0.49261656292609118,0.46361377877307869,0.43900707854639626,0.40994585952944951,0.3830632856902359,0.36082800831963247,0.33163540679048686,0.31541172090707265,0.29904528608625114,0.27464687216839628,0.26936094166102204,0.25233484513049936,0.23431082002341527,0.22285636890257265,0.21506481771407782,0.19950651523005031,0.18676918484173169]
[null,"IRELAND",0.08,-0.02,0,0.48364682263075709,0.46527278791391996,0.45880142483977959,0.42348246116067456,0.3915573397061467,0.36638632397916221,0.34339035082024399,0.3348703464443134,0.31098731456595746,0.2868202717585816,0.26507136757877403,0.25138799521100352,0.24702972766119669,0.23302560437792735,0.214907556888985,0.20102803187710902,0.18836001853327355,0.17344768461626628,0.16924097334510424,0.15779517238390023,0.1457307868384024,0.13408848304577622]
[null,"ISRAEL",0.08,-0.02,0,0.78446480565049692,0.71861990030746681,0.6818617006908303,0.72802320746835458,0.71276822224157033,0.69177829571125915,0.71634385029486791,0.69154093218773349,0.65512556108399556,0.61896386505866197,0.59897645889386997,0.56381066347659237,0.56238514986400456,0.52311798815924893,0.49017030062543882,0.493459489086778,0.48416217216486906,0.45703137109960723,0.73779995408633703,0.69963734141991707,0.68034302632048727,0.63553439877241358]
[null,"ITALY",0.08,-0.02,0,1.4527588875504196,1.3752940602418366,1.3052173637260935,1.2516585471145143,1.1809941032105467,1.1818123593136822,1.1382139980143196,1.0657011187812495,1.0461995399403061,0.99067753764581468,0.94640224270414275,0.91451454266202148,0.85543445046638944,0.84479582717202395,0.84314024567700929,0.82418283060721964,0.78708222142042394,0.93947362420106106,0.88013140872251083,0.83157971283939047,0.79583405531446949,0.83271144770305883]
[null,"JAPAN",0.08,-0.02,0,1.9935135795608385,1.8794008814440792,1.7727737042780041,1.6711619375406288,1.5742082120495542,1.4842326281470375,1.4038235060303215,1.3277086147021349,1.25510072666652,1.1868188704428706,1.1241416917408784,1.063764328800368,1.007518066958812,0.95325829052392264,0.90137403697601337,0.85411801756553762,0.81312221202585011,0.77372599567851386,0.73349197573405411,0.6961031577765997,0.65944994626037523,0.62347632003266451]
[null,"KOREA",0.08,-0.02,0,0.44232484372076725,0.41212443563899531,0.38844184567938611,0.36783475750211897,0.34397945404459501,0.32311724737574998,0.30423706260104294,0.28631849917093605,0.27312365705575181,0.25672246773804114,0.24545262641882995,0.23224842320868164,0.22256679733507187,0.21687775295657158,0.20281272920136628,0.1941583842422589,0.18280478309433942,0.17406562155853283,0.16720827385662779,0.15651775806316259,0.14731280015035217,0.13720799780146686]
[null,"LATVIA",0.08,-0.02,0,0.29019149321953819,0.27004067347121241,0.25470811184569375,0.24879579780570293,0.23216729386763274,0.21595677143769754,0.20774741806482225,0.19531096902023248,0.18215168801669682,0.17151158421810458,0.16319443042936638,0.15173348952153284,0.14145391594667758,0.1351382611510637,0.12541415658173996,0.1171412509720416,0.11437455281831553,0.1098074641080538,0.10557690361634953,9.80441696168107E-2,9.1172403415835504E-2,8.4662244436476838E-2]
[null,"LUXEMBOURG",0.08,-0.02,0,0.15302518564274684,0.14180788826849294,0.1417605898645044,0.13146249709793595,0.12496331618761983,0.12137963186778923,0.11259378478624341,0.10440795324026476,9.67826714941422E-2,9.0975220577033791E-2,8.6767367281138444E-2,8.0407339152118978E-2,8.0379569751795166E-2,7.4540741599259733E-2,7.0855542781618347E-2,6.8823167933149104E-2,6.3841763899250586E-2,5.9200546983581855E-2,5.4877141986231115E-2,5.1584291504274321E-2,4.7794545703189917E-2,4.4265966248557859E-2]
[null,"MEXICO",0.08,-0.02,0,0.7957608631737727,0.68514675017982163,0.66154347782081646,0.61938035299948702,0.587574528492953,0.55020909379759708,0.52515121206133786,0.56585139595813949,0.52883963202277862,0.49602389777010109,0.47220296766110559,0.46093507830768687,0.45137296939216059,0.4273486856587238,0.41031250428958332,0.38131401512107305,0.35606222559289674,0.47029133568110448,0.44219599048458275,0.40980746795402739,0.38559177453476945,0.3817878713897267]
[null,"NETHERLANDS",0.08,-0.02,0,0.49612494692147346,0.46893981296160014,0.4416565888768163,0.41578507863557329,0.3893714344031578,0.38474797391237736,0.36103075976221471,0.3355671201351893,0.31196678578470832,0.29028127251873076,0.28898528256130568,0.27241105303880075,0.25727744645448325,0.24223004266920065,0.22689632948790081,0.21604606051572325,0.202160463208123,0.18838735555161706,0.17511019596125946,0.17126575832947,0.15891635921503558,0.15065689610490607]
[null,"NEW ZEALAND",0.08,-0.02,0,0.48959924809465927,0.44596801151638404,0.41657035107965723,0.40760553833222907,0.37635020430845501,0.36236855424336711,0.33430543651017874,0.36101559685194845,0.333638498030635,0.32807657146560276,0.30305223728205072,0.27965023416826928,0.33594802117478945,0.31116625821698907,0.2879473206337258,0.28192053592540622,0.26455090268247078,0.36718518626217106,0.34747211942379957,0.32517928758076381,0.36658365793633768,0.34132431448084277]
[null,"NORWAY",0.08,-0.02,0,0.15254462402323307,0.15235143737752885,0.14089892149854052,0.13896534083668313,0.12857831976435924,0.12205192543716244,0.11587501688075194,0.10852454130663335,0.10147977244598155,9.5026263631313473E-2,8.7848527422626707E-2,8.117357795386497E-2,8.1099428448827116E-2,7.4993007426663552E-2,7.3983531883297565E-2,6.8444831571703835E-2,6.6664787632178965E-2,6.2443997525316923E-2,5.8399482036027912E-2,5.4692955617040205E-2,5.057852171993861E-2,4.6751620659356979E-2]
[null,"POLAND",0.08,-0.02,0,0.45383937855410023,0.42992251819140004,0.40830190921147858,0.38789816453793957,0.37411852708796661,0.36127204132697321,0.34185213261143566,0.32318494019188737,0.30628652957964347,0.28657940396898168,0.26805551737876082,0.2545641587833874,0.23877737181264311,0.22580286528089094,0.21269749398742704,0.19831846644328596,0.18766111567669955,0.17909165207108255,0.17014791584490921,0.16081734029172604,0.16156204806290383,0.15130391315550784]
[null,"PORTUGAL",0.08,-0.02,0,0.90592923736853104,0.8516508460702541,0.80334366396958234,0.77373378439897778,0.71995131890428088,0.6848695015017966,0.66244401474831494,0.62139733765469207,0.58111563155779256,0.54512560016526102,0.51190964699968711,0.48561323726344496,0.46540654273115928,0.42941816525549059,0.39461463030311872,0.3617644860940632,0.34669570626502089,0.3213093953989371,0.3028154788665397,0.32320365773257503,0.29703048163062779,0.28880005865781866]
[null,"SLOVAK REPUBLIC",0.08,-0.02,0,0.50255064506500224,0.47494615186411371,0.45000052722373318,0.42067036420391885,0.39296901494963427,0.37010579887641654,0.3534578103624838,0.34062906543234739,0.32437627866316493,0.30245764591506663,0.27893020995507306,0.26778376313073526,0.25392463823185013,0.23657915299542776,0.2233197785870594,0.21574746611266113,0.20412769318195653,0.18969040101572299,0.18236482003182028,0.17197713535736375,0.1590403378120398,0.14833481860399295]
[null,"SLOVENIA",0.08,-0.02,0,0.80289660347795144,0.75766378755841579,0.71204475344290452,0.67350574853329692,0.62652995222922458,0.58402438074465479,0.56674284304871514,0.52883296463840612,0.50359099912485072,0.46929567818528523,0.44050804295727686,0.4160231049015215,0.39735171226282889,0.37363483053322427,0.3527117111490648,0.32798571848184199,0.30909329125685253,0.29572075962461475,0.27246965107524879,0.25499495030658809,0.23779473689411165,0.22748429769136294]
[null,"SPAIN",0.08,-0.02,0,0.94088577241979399,0.89003964632669597,0.83719793385144692,0.78513454467341726,0.73362467758420002,0.69006434965423147,0.67731210069744907,0.64467565514881031,0.60825914141799087,0.57859272394080841,0.54234001353120354,0.52536483999814332,0.53059900464481213,0.49983950103247965,0.47999411807718606,0.4528869246304606,0.4261284617823437,0.4292708281130368,0.40076782943865835,0.37902918198576341,0.36869425202882916,0.34679996513776118]
[null,"SWEDEN",0.08,-0.02,0,0.29759550386747619,0.28601361376592299,0.3803056356618707,0.35538331458350431,0.34856184461564144,0.32967884255488733,0.30785639091012851,0.29947308779124698,0.28537612638160376,0.26920287380145652,0.37689368470759282,0.35304818612615468,0.33563450060499017,0.31420633113597884,0.30680711428102808,0.30361304135383027,0.28528311338892287,0.2670008733598746,0.27140328716011031,0.25956256535018601,0.24690381081023946,0.23423757479210819]
[null,"SWITZERLAND",0.08,-0.02,0,0.13422313408131734,0.12832032427514306,0.12123918071638495,0.11376508097300736,0.10664007907981082,0.10395476621014486,9.7114251064553667E-2,9.0708877681643429E-2,8.4584041230128221E-2,7.9954177805330984E-2,7.9716301954971577E-2,7.4101930860168308E-2,6.8977762571733769E-2,6.4769417378992084E-2,6.0775454002636224E-2,5.9296443875612399E-2,5.6666258602371018E-2,5.3539236241610576E-2,5.1378850640819318E-2,4.8568812971945846E-2,4.5322247592075121E-2,4.2132235723325515E-2]
[null,"TURKEY",0.08,-0.02,0,0.40357795611439823,0.37315330952577686,0.36446573019055251,0.36117300500997218,0.35485204012890398,0.35348525748508153,0.34274751173751683,0.32710235369211382,0.31422390014735752,0.30562861000862784,0.28663345769482718,0.26607187312777542,0.27972562480016094,0.27114203668829584,0.27257383574664962,0.27997923046659301,0.28016255044833616,0.26898024500890932,0.26232201298984087,0.25351903186609326,0.23483016167472101,0.22574873706116427]
[null,"UNITED KINGDOM",0.08,-0.02,0,2.7210032272869618,2.4574380925645065,2.5418282494794577,2.409107062779984,2.3017248640626047,2.162496312688639,2.2797348171336895,2.1556216357845108,2.0396928588409238,1.9826399492178093,1.8703401934152486,1.7907483016216652,1.8588487017189779,1.7458266494884871,1.7278009056706858,1.6235101061835076,1.5912567816129395,1.654188984053881,1.6035735682975396,1.6525753610065321,1.6062083653884225,1.5134494120138662]
[null,"UNITED STATES",0.08,-0.02,0,0.94830535767612767,0.88965220495152209,0.84625019195911755,0.80858772951131352,0.7679612719116079,0.73142238577119401,0.6958018354634351,0.67330905317670486,0.64747229798440598,0.62304685114874714,0.61624603333179195,0.61568613364432523,0.59058650922464118,0.56447277068416069,0.54550773081065529,0.52127107990785315,0.49872821154896191,0.47820681153934297,0.45824106155363514,0.43796329365179804,0.41612701608828773,0.40012889740152141]
[null,"AUSTRALIA",0.01,-0.01,0,0.36175605287674406,0.35932649641105535,0.36470610555394589,0.36850026572497047,0.36934513217435955,0.36903999519302882,0.36327542357279746,0.364145928335181,0.36542699833490255,0.37321339305885709,0.37165576216232155,0.36916362550048676,0.36288942286675679,0.3610894423534981,0.35970212288300085,0.35767586202038187,0.35703847576578512,0.37441815095119951,0.36952226069128558,0.37194256046193402,0.37282308136984715,0.37003189165951073]
[null,"AUSTRIA",0.01,-0.01,0,0.748249453508119,0.75105662002649276,0.76047440490641871,0.7691437287915146,0.77418164360561637,0.76611522924300135,0.76075211067681026,0.74937979570168178,0.75923222785873479,0.79224686743570694,0.77937717306045828,0.7661365330715576,0.76602182414897635,0.75098809957106283,0.73606538819569978,0.74489439663894697,0.74688216383492956,0.73689618212616093,0.7495659227638084,0.80540291825592158,0.79139456749959058,0.77772688318485295]
[null,"BELGIUM",0.01,-0.01,0,1.0815182204806255,1.0763189660902905,1.0719015923783968,1.0656816963711742,1.0797915342822817,1.0654353344688332,1.0539155231423367,1.0341076256564607,1.0306897530461754,1.0166083974751134,1.0761581860027452,1.0656067277936669,1.0424289804180622,1.0416107501881129,1.0513426572575881,1.0550858978422302,1.0609150933647469,1.1100717817003865,1.0901572954673397,1.0746539312254759,1.0878641197637762,1.0771818100914883]
[null,"CANADA",0.01,-0.01,0,0.39229572541119739,0.39035778006277133,0.38899226125836794,0.39456797831421908,0.39191525401359961,0.39090695783147394,0.38795627089117563,0.38822766929294839,0.39245546663623165,0.39284915007102783,0.38929437391501326,0.3952885835882286,0.39510132808975112,0.4012964958095423,0.39817316026696192,0.40598238591473551,0.40167584640475512,0.39913226970313953,0.40284264210618559,0.40898442737566915,0.40447589788874616,0.40251429847453157]
[null,"CHILE",0.01,-0.01,0,0.24006219235581167,0.23357521920612301,0.23315352517040269,0.23218087973932644,0.22700278129795823,0.22051190169382154,0.21615384722295231,0.2122748362272904,0.22173717600106502,0.21441719644095955,0.21072340215905402,0.21047642802923,0.21061250883604402,0.20557232696079805,0.20249362696075515,0.19956414812551793,0.19908168134220891,0.21887243005636703,0.21329976293499819,0.22079193830494787,0.21564361697514384,0.21341623011719479]
[null,"CZECH REPUBLIC",0.01,-0.01,0,0.38159162025242693,0.3837236702576623,0.38725660421618346,0.38928517899059778,0.39797701597440932,0.39268890861118383,0.3993756908473105,0.39486543440503785,0.3899291411469859,0.38304015606859998,0.3873656678134838,0.38804817618570897,0.38172649823022958,0.37775170816172787,0.38141097129311263,0.38650593138024764,0.3786853447209238,0.38411677293750068,0.38481156876554939,0.39266594979951563,0.39029783794953177,0.4059005821280921]
[null,"DENMARK",0.01,-0.01,0,0.37537248389340738,0.38439436998006199,0.37755052697524633,0.38324341997459843,0.37619127874325309,0.37548959099484075,0.38276049798570272,0.38336210174475938,0.37630629796724524,0.37083593293083944,0.36396755973602835,0.35690703706512505,0.36645584660121272,0.3597273180949242,0.36523167923581357,0.35816754494835767,0.35143547346543358,0.35101011056463061,0.34394172535927303,0.34472813053788459,0.33924603438716744,0.41603980032184085]
[null,"FINLAND",0.01,-0.01,0,0.50543574934955338,0.50921537108717463,0.51368583941240209,0.51540810300754403,0.51123843840768646,0.50849134442092325,0.50560605963995675,0.51639048383438757,0.51269822954398292,0.50579322662403581,0.50970962755395632,0.50238412491211282,0.51718913238629749,0.52156073529374936,0.51789119581210952,0.51514196740490514,0.51479470510567293,0.50869360281363429,0.50208001215362685,0.49526957829932078,0.48965993930242235,0.48232505095371381]
[null,"FRANCE",0.01,-0.01,0,0.91916505498929846,0.92871704603828764,0.92890298376019287,0.92896500816218797,0.925252190620934,0.94189859864182923,0.93407940978950599,0.94488220839686488,0.93813663954411586,0.93439576174507277,0.92871111672348117,0.94512453774563077,0.95264741886119186,0.94023995619302525,0.97363185110381967,0.95951580996905739,0.94976275207215399,0.96554404240774616,0.95392988962670178,0.95726132100720818,0.9716116816155056,0.95837015124033431]
[null,"GERMANY",0.01,-0.01,0,0.40337121656441982,0.40323488754658704,0.40450090192666094,0.40305196283356309,0.40047928234068708,0.39830402807414228,0.4010136069857731,0.39679534814209616,0.39190127179131312,0.39324950187538976,0.40291034458501057,0.40277842377932832,0.40839264760212629,0.41761579278197997,0.41575234646736819,0.41259375190812031,0.41953857492602309,0.41468338750031203,0.40917469598234696,0.4135191272298811,0.41058364296924027,0.41722452292032763]
[null,"GREECE",0.01,-0.01,0,0.47907623934656829,0.48521332345843116,0.47676411451506368,0.4643037849745788,0.46017649715443798,0.45315247809032944,0.45213741497483295,0.44458720589152489,0.4460067448957436,0.44331064347618054,0.45449242350608271,0.4457782633272927,0.43380552549874485,0.42483289091811566,0.42047684786439965,0.43790244572865233,0.44250389106611709,0.43626082094986518,0.42953448041305209,0.45008794657080892,0.45640531999735684,0.45202328216616827]
[null,"HUNGARY",0.01,-0.01,0,0.63754693434939347,0.63739735926239249,0.66169906100488773,0.65725226480325638,0.6622685479942747,0.68506208812327529,0.68244950313832053,0.68403602200399771,0.67612534649111078,0.66875109309623926,0.66678754557512587,0.64869625766707517,0.65305775614869188,0.6553963034503093,0.63714011097249934,0.66143652587002322,0.65587947713142358,0.64466252037122773,0.6490204642020041,0.66297320132677529,0.65099394495791696,0.64508709266352249]
[null,"IRELAND",0.01,-0.01,0,0.50615432155456541,0.51541318714770079,0.53797970667892669,0.52561751304814752,0.51442614231163575,0.50951875973084892,0.50547801862134223,0.52177605068994404,0.51291262230724644,0.50073023812524831,0.4898352747426567,0.49172810977577569,0.51147331869754253,0.51070565838820436,0.49855373761956406,0.49363980608078023,0.48959338296768767,0.4772089547810982,0.49287734348062662,0.48642995958709445,0.47552261497003606,0.46313180496536882]
[null,"ISRAEL",0.01,-0.01,0,0.52153810337492668,0.52612877836509531,0.52469156858367161,0.53180917160604657,0.53645978511717873,0.54109208782325846,0.55411619713043381,0.5470763429737534,0.55314882123887321,0.54476296891810871,0.54074602429334939,0.54152190870434425,0.54641627702447093,0.53468077718548435,0.53231153928386077,0.53664019442831579,0.53704713324736197,0.52741696009459738,0.55037032472297132,0.54305401179201185,0.53717086940031666,0.52687829930622709]
[null,"ITALY",0.01,-0.01,0,1.381028699900904,1.3800693341813723,1.37621089878215,1.377967987566636,1.3717484475183706,1.3975434634700741,1.3964211322786972,1.3830867481484934,1.3889163141952428,1.3951863255198838,1.3917620789728373,1.4124614576077101,1.3981959235841974,1.4199788407420137,1.4238406978465497,1.4382561179804378,1.452005922264733,1.4629542597308385,1.4480388899826038,1.4557457410116736,1.4446668756687808,1.4676809388974617]
[null,"JAPAN",0.01,-0.01,0,2.0750071747759029,2.0707246070284469,2.0675059872226691,2.0630112662659466,2.0569967809045897,2.0509059082030126,2.0470703450477337,2.0422041789274017,2.0373132532636475,2.0323783431313212,2.0355382555981221,2.0390052784044879,2.0443220388976724,2.0474932805183976,2.0494069248407696,2.0513596591467529,2.0537071593136282,2.0532231155770244,2.0469863091228819,2.0416537403444965,2.0425491731787342,2.044289380980822]
[null,"KOREA",0.01,-0.01,0,0.45947797516698452,0.45317914432179596,0.45111926402531499,0.44897373817885333,0.44438006870201158,0.44080135182248115,0.43935573554261848,0.43602977546770777,0.43535541932156985,0.43317149470543703,0.43867640749773101,0.43951104024283161,0.44368992671090213,0.45071965061233132,0.44608150747380837,0.45013756514779196,0.4487489968858982,0.44888439163748167,0.44566158167958508,0.44150851709875133,0.4400469144217749,0.43365043727975655]
[null,"LATVIA",0.01,-0.01,0,0.30369615078310824,0.29914176755821636,0.29866471174831627,0.30880010506467476,0.30502026968742152,0.30032241690514661,0.30580868974992531,0.30432251512825309,0.3004235079129578,0.29942456954038688,0.30157307971817782,0.29679866745219985,0.29287934094814255,0.29617292408202162,0.29094228895138702,0.28764935851955281,0.2972872092271735,0.3021147574849381,0.3074696555970961,0.30223751933567661,0.29749746519571069,0.29241719488241968]
[null,"LUXEMBOURG",0.01,-0.01,0,0.16014652716719885,0.15708989984746602,0.16622511706577711,0.16316848304491974,0.16417620143478903,0.16879778375510646,0.16574048486476253,0.16268257276517295,0.15962404736426272,0.15882435221098401,0.16034065685431967,0.15728097461529281,0.16642533546738447,0.16336564652120633,0.16437437657479292,0.16900058641151769,0.16594023193163504,0.16287926362929928,0.15981768141234329,0.15901718951645949,0.15595460538676473,0.15289140708849619]
[null,"MEXICO",0.01,-0.01,0,0.53582533400037058,0.52908845382722125,0.53266149859548495,0.52645358973340917,0.52068689175941496,0.51514103236029807,0.52456515466946951,0.53082048342508059,0.52355309543400208,0.51985907470278891,0.51540737536262526,0.5143256254576517,0.51865135522148631,0.5250709504240082,0.52223621685187382,0.51227676239776687,0.5076394898520501,0.51296533194333926,0.51450917055690149,0.49850909582053304,0.5028071143864431,0.496178596061014]
[null,"NETHERLANDS",0.01,-0.01,0,0.51921314100526805,0.5194753913347312,0.51787607725878193,0.5160636839503967,0.51155431047898758,0.53505356954300753,0.53144508187270689,0.52286172408118403,0.51452806810761664,0.50677244610502392,0.53402669089838228,0.53285031403494354,0.53269114859156297,0.53087837172666863,0.52636591637765251,0.53051773139128167,0.52546408656726495,0.51831267298641859,0.50997017150075508,0.52795528940628822,0.51854741427593698,0.5203578908393286]
[null,"NEW ZEALAND",0.01,-0.01,0,0.35177083223094724,0.3568663241745082,0.35160210657916585,0.3694891643803303,0.35860571621300236,0.36882830999401545,0.3579111083733767,0.36050908237214591,0.34955671500823698,0.37355055298318263,0.36256449666688356,0.35155959353883798,0.35427672220724238,0.34323498257259288,0.33217387565548645,0.35971794651312256,0.35872085026011713,0.38371427156467552,0.38990061413453991,0.38536628223220198,0.38447881664524636,0.37328899016832301]
[null,"NORWAY",0.01,-0.01,0,0.15964360162502927,0.16876968080887034,0.16521474510597414,0.17248085469766902,0.16892557567923666,0.16973271544666582,0.17057052943010081,0.16909680766651361,0.16737099475924663,0.16589665480935992,0.16233857303736168,0.15877977791854189,0.16791579785120411,0.16435684539725839,0.17163084852231505,0.16807155235416138,0.17327795545897864,0.1718030128642915,0.17007572692144804,0.1686001655726829,0.16503877753884527,0.16147667546982714]
[null,"POLAND",0.01,-0.01,0,0.47376659866203713,0.47509628370347112,0.4776215021626703,0.48032647110421273,0.49041583674430717,0.49231571761661103,0.49316132875207463,0.49356247000313336,0.49520854477051579,0.4904230335398288,0.48553762372330417,0.48821423906374783,0.4847577889182198,0.48535751699672125,0.48403271940505843,0.47773208855762134,0.47867894669908007,0.48381371501452275,0.48678869613185261,0.48723101949465841,0.48723437827379501,0.48290548718096049]
[null,"PORTUGAL",0.01,-0.01,0,0.94808851637342106,0.94342950697412364,0.94198179278901528,0.96034207981713726,0.94586856656562768,0.95242053576903296,0.97513190811185968,0.96822621708198386,0.95843633642112114,0.95167914703279022,0.94597694527301091,0.94988497378810821,0.96362098281844721,0.94112527846932659,0.91544756129078675,0.88834054183824251,0.90114624649327568,0.88402287455668693,0.88188389512634202,0.99632922727677986,0.96921669343231132,0.99749426201382574]
[null,"SLOVAK REPUBLIC",0.01,-0.01,0,0.52593787221855526,0.52612900692809894,0.5276599821496375,0.52212719752289738,0.51628079443040109,0.51469128422880717,0.52029753667071743,0.53074896119848691,0.53499509436775805,0.52802993363498896,0.51544554689320177,0.52379909216586529,0.52574918267991966,0.5184937183791215,0.51806884741826642,0.5297845098507431,0.53057739450524688,0.52189775955205353,0.53109767844647227,0.53014822784478288,0.51895195903910463,0.51233760513067284]
[null,"SLOVENIA",0.01,-0.01,0,0.84026104710318295,0.83931387709725602,0.8349268482181692,0.83594115231466004,0.82313202610338887,0.81217927268081569,0.83425771483617994,0.82399764175466639,0.83057464994016938,0.8192954258360815,0.8140312558813172,0.81376302326834515,0.82271393360380629,0.81886890770493392,0.81823898815431195,0.80539417790061019,0.80340844780882725,0.81362051571774174,0.79350830444125853,0.786064500571516,0.77592921555681982,0.78571411203983255]
[null,"SPAIN",0.01,-0.01,0,0.95557068543058776,0.95347480068724033,0.94927597463454294,0.93927434913586927,0.92876324703072133,0.92476461652437436,0.93606915055580442,0.93711447440070006,0.93615059355488606,0.92190958032670689,0.9144580447185725,0.94039915532785334,0.95259956187166672,0.95011472708243061,0.96890571049355179,0.96100578568796602,0.95744653058246998,0.95271155174081679,0.93994557790602473,0.94248747252276144,0.92755376628046837,0.92386712359851353]
[null,"SWEDEN",0.01,-0.01,0,0.28068925265632277,0.28611210658236125,0.31419244888786463,0.30957088889852807,0.31428661008833236,0.31321542870057079,0.30838254947312232,0.30859580657746316,0.30600481798378959,0.30135757404256486,0.31129662322522533,0.30641997382347652,0.3119327427472629,0.306950741098799,0.30428923997593904,0.31016435166793538,0.30801662198391905,0.3031957998087304,0.30422889563538025,0.31655474288086455,0.31373437104370294,0.3202823125333068]
[null,"SWITZERLAND",0.01,-0.01,0,0.14046948349275934,0.14214884048347595,0.14216219773635497,0.14120282282497065,0.14010322099441333,0.14456572224708858,0.14295427664390911,0.14133744734879269,0.13950479765787338,0.1395838384996369,0.14731073003566791,0.14494726513102352,0.14281797366219429,0.1419505295749027,0.14099006189992752,0.14560698218411131,0.14728935293853679,0.14730322300446091,0.14962967249837947,0.14972147356738302,0.14788744477995056,0.14552165804656544]
[null,"TURKEY",0.01,-0.01,0,0.39324721739896978,0.38344895046708777,0.3905886427595423,0.38963866964084365,0.38964448125059753,0.39331292323628747,0.39151878668561635,0.38978786079638406,0.38879880398838168,0.39923888250723655,0.39241647799617974,0.38047981888027921,0.38998005123550855,0.38710100894718363,0.38418938854496937,0.39008134902533143,0.3976818642729873,0.39532572906873259,0.39858355787410998,0.40650098270046958,0.39752004128433865,0.39398547656537891]
[null,"UNITED KINGDOM",0.01,-0.01,0,1.1363408805494368,1.128632732086192,1.1428980373152176,1.152917349507893,1.1501637642360654,1.1342105131041951,1.1344937872101883,1.1385953970384324,1.1243875736026572,1.1248057922809083,1.1217468633425849,1.1182612905762235,1.1350087844684975,1.1154441463305633,1.1345246867671441,1.1167350239908451,1.1196322869199489,1.1352925823434827,1.1440978151584402,1.1362442516671505,1.1439539691281984,1.1374250926950717]
[null,"UNITED STATES",0.01,-0.01,0,0.88428098099814245,0.88411836826056689,0.88555550398596983,0.88977409078043967,0.88715211860547627,0.88656974342592199,0.88421503708395088,0.88437157224112617,0.88277543319189788,0.8830540742791303,0.88289891585034053,0.88593033032555446,0.8855476421587567,0.88367992180752597,0.88037836373332379,0.87478869583298213,0.87029944901359502,0.86623843297929171,0.86320817944790118,0.86197606835931884,0.86048907460440316,0.86820802542359343]
[null,"AUSTRALIA",0.02,-0.01,0,0.36187724732451337,0.35571512476794831,0.3599656743577298,0.36007091107310579,0.3578118948408272,0.35406318870930831,0.34516344888001899,0.34407250401502948,0.34182484160936105,0.34586233483648077,0.34101010596113496,0.33538115779031175,0.32782653948323465,0.3229620822230076,0.31924174171753372,0.31428590996678818,0.31056627210781085,0.32329996507172254,0.31595114860000129,0.31483638838364664,0.31269276133980928,0.30724435015564211]
[null,"AUSTRIA",0.02,-0.01,0,0.74237505410584592,0.7378546899815096,0.73978235308144791,0.7408803409500333,0.73842202059940665,0.72356419379877002,0.71145484245638169,0.69394868240246099,0.69617947081288578,0.71933022744709274,0.70070733474070546,0.68205022405247573,0.67526233912315248,0.65551954167108184,0.63619490454712513,0.63751396014191508,0.6329483647719607,0.61836329460158312,0.62282843535653465,0.66266342202863582,0.64475403210738635,0.62740693559448479]
[null,"BELGIUM",0.02,-0.01,0,1.0730273756719164,1.0573996365517115,1.0427357938220445,1.0265215576706601,1.0299157221777757,1.00625967139617,0.98562106099513536,0.95761538862239681,0.94509297750919374,0.92304202116614009,0.96753146016874747,0.948652460847488,0.91892033555164876,0.90919709906584667,0.90869486897063645,0.90298972855519455,0.89907686382442453,0.93151201054666366,0.90583221836564798,0.88419576763454844,0.88628960370392007,0.86898286938473601]
[null,"CANADA",0.02,-0.01,0,0.39890595418759028,0.39180459440336651,0.38661447503412749,0.39130445789319568,0.38490206691707834,0.38013239227182771,0.37359425807426805,0.37012290888550442,0.37400866127178145,0.37062325401449125,0.36370925200916676,0.36538685416315914,0.36153806708442443,0.36808939192837364,0.36166273163804658,0.36467329719161934,0.35731235507129794,0.35152973740289378,0.35543361107452726,0.35683928564963929,0.34949546990760422,0.34430493432758491]
[null,"CHILE",0.02,-0.01,0,0.23817753163716521,0.22946950635810487,0.22680958665678105,0.22364906036904467,0.21651750190580055,0.20826441394212497,0.20214695709284725,0.19657304090721803,0.20332237145596654,0.19468274966933502,0.18945314998171714,0.18737590029123635,0.18565884221602383,0.1794392035064527,0.1750190215228295,0.1707959699495516,0.16871263084465535,0.18366591530916168,0.17723484111455193,0.18166160226757153,0.17568623678743547,0.17216695080774697]
[null,"CZECH REPUBLIC",0.02,-0.01,0,0.37859579903877483,0.37697864875559889,0.37671958459750282,0.37498028696210911,0.37959436873144392,0.3708784563044446,0.3734958670832948,0.36565750705231675,0.35754628581011783,0.34778599185632775,0.34826522259792203,0.3454584582326623,0.33649893511402662,0.32973042680846443,0.32966054424845959,0.33078907298049298,0.32091845449021744,0.32232995500130812,0.31974717633589939,0.32307476929899787,0.31797805427933534,0.32744765019068284]
[null,"DENMARK",0.02,-0.01,0,0.37389358723236094,0.37908798299067997,0.36871340177951961,0.37058165537310145,0.36022128900666006,0.35851568368163145,0.36179959233196574,0.3588084497371104,0.34881948091681486,0.34043117464175282,0.33091668859726964,0.32138474039308246,0.32724164590124027,0.3181577700621061,0.31979341590850563,0.31060947210984868,0.30185601454540067,0.30157795612381544,0.29274473841659548,0.29051816483330362,0.28319984492261013,0.34237030143934383]
[null,"FINLAND",0.02,-0.01,0,0.50146764559759494,0.50026448039841953,0.49970875623603533,0.49646862711162471,0.48762422076930573,0.48024907433719322,0.47284243376743679,0.47819343131142589,0.47011964064971834,0.45924114275932137,0.45825986051467893,0.44724561506416194,0.45591174075521496,0.4552578853761704,0.44762292205197646,0.44088154932756191,0.43626489233168225,0.42686807152535095,0.41718773345565968,0.4074942195307773,0.39892897069559202,0.38910070967342009]
[null,"FRANCE",0.02,-0.01,0,0.92273940632493567,0.92303703811457238,0.91704726177007867,0.90859728178941757,0.89756576562341595,0.90639198906047302,0.89150693698415384,0.89323707175987788,0.87835764429990348,0.86887034127209062,0.85543895017372373,0.86688271154929863,0.8666268656019267,0.84768416643059019,0.87371619952107316,0.85285860948703562,0.83797707626959772,0.84476927540679669,0.82679246475135881,0.82612814824418446,0.83346117936958852,0.81521954727842694]
[null,"GERMANY",0.02,-0.01,0,0.40276632950108793,0.39865478060454468,0.3967701994001,0.3914788476121675,0.38517957699989847,0.3800733740017328,0.37887050220955154,0.3717015735082741,0.36419497029567116,0.36183288660855872,0.36695375311340955,0.36321952277260616,0.3653858728969257,0.37091052252084789,0.36618192855932913,0.35986242622608916,0.36308813938358059,0.35542437049069175,0.34733076957241427,0.3482444962347559,0.34240322016062835,0.34499349912444072]
[null,"GREECE",0.02,-0.01,0,0.47531508033620601,0.47668433618585238,0.46379164929837313,0.44724221707799988,0.43892084198555392,0.42798380055873203,0.42283859462890483,0.41170139295326474,0.40896675384315917,0.40250931762417674,0.40861624607792679,0.39685245547702613,0.38240755633596818,0.37082646462774194,0.3634259026186481,0.37477651005558221,0.3750017443413341,0.36608641093755084,0.35690828550598613,0.3703200126643707,0.37183622737429267,0.36465570165179578]
[null,"HUNGARY",0.02,-0.01,0,0.63254164458606132,0.62619331002900414,0.64369462696409652,0.63310050359860659,0.63167821586647044,0.64701284947018656,0.63822629858726476,0.63343834315818837,0.61997445399662543,0.60720072956482662,0.59948243295804027,0.5774994518405332,0.57568243370794592,0.57207975025976343,0.55069196104561779,0.56608697943300024,0.55582776325285754,0.54096580993639054,0.53928332112915445,0.54547615900850444,0.53036877952706951,0.52040391652936835]
[null,"IRELAND",0.02,-0.01,0,0.50218057639503644,0.50635335243011892,0.52334160196486623,0.5063028764315346,0.49066468391806251,0.48121942566561859,0.47272268989627581,0.4831806314532503,0.4703162285117693,0.45464414046358131,0.44039161229101431,0.43775913687455392,0.45087314577034127,0.44578274849718202,0.43090919992037741,0.42247903740210646,0.41490792812808319,0.40044786314457664,0.40954106282050667,0.40022122380094199,0.38741120542293533,0.37361715637210458]
[null,"ISRAEL",0.02,-0.01,0,0.54107410554335988,0.5390872038675546,0.53291155867078166,0.54103401952700159,0.54239178628663653,0.54299524822220946,0.55430793858975624,0.5443668517623329,0.54427681587720966,0.53170766738383135,0.52457671898040692,0.51968566356707802,0.52189774947645184,0.50601830080252486,0.49844944645991401,0.50005716225855068,0.49716495482902295,0.48431423238889648,0.51797031655864578,0.50702064288423132,0.49929862059957841,0.48524443258964212]
[null,"ITALY",0.02,-0.01,0,1.3831937415617537,1.3694917349564899,1.3534534395065463,1.343660598918367,1.3249191240976292,1.3408810076586617,1.3291772547950369,1.3036221688299472,1.2998529009640065,1.2925785637502361,1.2780613019252418,1.285033617563045,1.2595625233219601,1.2690415299120912,1.264176605882172,1.2663201061772296,1.265757065462332,1.2748717341242006,1.2495292843978545,1.243142912032966,1.2233704109916508,1.2367382277500107]
[null,"JAPAN",0.02,-0.01,0,2.0600198256690088,2.0356092739239031,2.0125206667939577,1.9884596363799212,1.9632271062592006,1.9383771104751053,1.9162384128151935,1.8934426579456405,1.8707956073096299,1.8483907522961234,1.8332408745121465,1.8183514864831687,1.8052080929944965,1.7902745341331481,1.7743729760001206,1.7588253373406788,1.744109207372621,1.7271936982698051,1.7055536125509809,1.6849390934556661,1.6693129648493781,1.6543451875342869]
[null,"KOREA",0.02,-0.01,0,0.45628002978410742,0.44561031731953454,0.43933270723811552,0.43324462049593854,0.42461117278812338,0.41714577610149367,0.41169775461891067,0.40469264857054132,0.4004323522639735,0.39451423180635081,0.39558527587673958,0.39243855954163498,0.39239825661732525,0.39505173293435597,0.38715525693065367,0.38692069110639959,0.38193385055598095,0.37843907367467688,0.37245051223904391,0.3653619639649186,0.36056802214565337,0.35185054607092497]
[null,"LATVIA",0.02,-0.01,0,0.30131187575521667,0.29388351061255913,0.29053822431637361,0.29745276280831101,0.29093131531429112,0.28364211958348245,0.28599207302134627,0.28181198587147904,0.27547392100103085,0.27186619797927247,0.27113248401807949,0.26422391949209117,0.25817853044749223,0.25852225828947317,0.25146679183200199,0.24618319389904986,0.25193726943725309,0.25351831277931702,0.2554823247687778,0.24867273794106701,0.24237301859765487,0.23589846271613021]
[null,"LUXEMBOURG",0.02,-0.01,0,0.15888923969567931,0.15432860354401759,0.16170223146338772,0.15717260223984486,0.15659286602714875,0.15942253548263927,0.15500038566202345,0.15064905361443132,0.14636758128204758,0.14420651200534509,0.14415597248477399,0.14001880780371662,0.14670699681684982,0.14259796366087121,0.14207180841818115,0.14463826496165019,0.1406267327522118,0.13667944077209201,0.13279551995818797,0.13083498032828042,0.1270571782752159,0.12334037986098839]
[null,"MEXICO",0.02,-0.01,0,0.55196240386527395,0.53687805763668439,0.53630331996087255,0.52497054127822573,0.51504875774657966,0.50461379876768619,0.50830570228297101,0.51458282984589276,0.50264603034648969,0.49410851969468278,0.48579955680831716,0.48175532155748085,0.4822526607570653,0.48275998386782654,0.47629773934611314,0.46267797349038453,0.45375599052112864,0.461836745649087,0.45807638559499564,0.43987511471356,0.43848746730603533,0.43093232579028684]
[null,"NETHERLANDS",0.02,-0.01,0,0.5151368729226472,0.51034415196658689,0.50378498022722573,0.49710011770860851,0.48792550263909384,0.50533599895681358,0.49700706930880034,0.48418599832288273,0.47179751468635706,0.46013023705673367,0.4801223748835361,0.47436802761110541,0.46957705340544142,0.46339102725611975,0.45494777950040965,0.45404081624296821,0.44530670357881158,0.43493987331686629,0.4237438153847391,0.43438712578009381,0.42246377461195123,0.41978251846839471]
[null,"NEW ZEALAND",0.02,-0.01,0,0.36280310930013909,0.36257152659300218,0.35385531998758984,0.36756008468231982,0.35350458873504403,0.35960689807176627,0.34576909209759998,0.34910482276509602,0.33550546895780897,0.35385152586007201,0.34033871315077341,0.32702188883402716,0.33257250462199101,0.31945786553903305,0.3065324814869026,0.32685033680664816,0.32253313013653789,0.34885227043710798,0.35027017890755913,0.34278513510656033,0.34454388666090097,0.33178275984168726]
[null,"NORWAY",0.02,-0.01,0,0.15839026254998428,0.16580307954294415,0.16071935111779273,0.16614277624878157,0.16112286561462846,0.16030553985305038,0.15951743996534032,0.15658883192702566,0.15347115979196649,0.15062789559898518,0.14595222027345037,0.14135311191879807,0.14802086684501939,0.14346315744131277,0.14834371109427236,0.14384315603925213,0.14684511676600831,0.1441677669583219,0.14131912307330052,0.13871959008408669,0.13445810932016475,0.13026627768302212]
[null,"POLAND",0.02,-0.01,0,0.47019560620171369,0.4668877045357252,0.46476511186662761,0.46281174040781597,0.46789462748028121,0.46571986208742422,0.46194044431667775,0.45777805543409084,0.45479369123364782,0.44598345811766543,0.43721168394349941,0.43530032723417672,0.42797722373490493,0.4242956064938338,0.41898081918379604,0.4094700862238248,0.40624663223216845,0.40656042900578321,0.40503353854714641,0.40141281384760696,0.39841338034277973,0.3909999646793802]
[null,"PORTUGAL",0.02,-0.01,0,0.94064520908094806,0.92684608300669247,0.91635103395109252,0.92505280988443783,0.90217868624725428,0.89952186148557534,0.91194267925553552,0.89660718298713782,0.87884006633823586,0.86408871455374636,0.85049063144294379,0.84563159597526694,0.84944963494876569,0.82148573532609648,0.79123822857765658,0.76028159070233214,0.76368009675000104,0.74182403230370642,0.73277392939959041,0.8197523503442099,0.78962681415752156,0.80469742236546271]
[null,"SLOVAK REPUBLIC",0.02,-0.01,0,0.52180880923333262,0.51688081157385768,0.51330267094210646,0.50294081800269785,0.49243366924128645,0.48610466143095854,0.48658189282338654,0.49148982188036633,0.49056479429866279,0.47943123270393234,0.46341679978800637,0.46631021071128548,0.46345758266475162,0.45258075970224487,0.44777646961505185,0.4534132924354603,0.44963999744313848,0.43794828344834708,0.44129905861867114,0.43619141535617068,0.42279335972402032,0.41331240281744341]
[null,"SLOVENIA",0.02,-0.01,0,0.83366427784432962,0.82456057781759495,0.81220899012600134,0.80522318879742982,0.78511137399814523,0.76706978040109774,0.78019723211645098,0.7630470971838379,0.76159704376186232,0.74388929667917958,0.73186345638580796,0.72444953136565127,0.72523747721118825,0.71477107476673674,0.70721906411277446,0.6892923804305795,0.68085179685314434,0.68274619255460622,0.65934098748149261,0.64675230257662586,0.63215431455490734,0.63385038365850588]
[null,"SPAIN",0.02,-0.01,0,0.951253674714026,0.94026453771900576,0.92695132422152404,0.90850267115277228,0.88955201637907955,0.87703221794289521,0.88087811361831403,0.87372522721547097,0.86424133817456195,0.8441112664857835,0.82909393747398619,0.84401295501990015,0.84913600063265293,0.83858724621883374,0.84654787978389934,0.83177981962434411,0.82054063706269786,0.81162360858051508,0.7929820912115384,0.7872176114705598,0.76886783326688124,0.75826507743245197]
[null,"SWEDEN",0.02,-0.01,0,0.28188347164895095,0.28447066974366364,0.31502878770755649,0.30745972280152928,0.30991123361555395,0.30599547056227183,0.29842276121065442,0.29655825162452265,0.29167008026084662,0.28478382354767218,0.29811833856550607,0.29075972320468796,0.29266554473331025,0.28533558152141503,0.28114590603073064,0.28451828161829679,0.27976996571679158,0.27283373738481798,0.27284399409702637,0.28014393125383619,0.27525077533043368,0.27764906373099452]
[null,"SWITZERLAND",0.02,-0.01,0,0.13936667767579722,0.13965017527236032,0.13829404971699541,0.13601410451859558,0.13363182192922426,0.13653635416177456,0.13369073965194142,0.13088281259302409,0.12791919605839958,0.12673685239156895,0.13244127822819013,0.12903876840601528,0.12589667281490721,0.12390522052220951,0.12186031351425211,0.12461697155375355,0.12482096856094062,0.12360887258183076,0.12433011156837515,0.12318672030662525,0.12048481280480978,0.11739506440067767]
[null,"TURKEY",0.02,-0.01,0,0.39370840604162544,0.38032478624538391,0.38419717312024781,0.38149849506545114,0.37926137864786963,0.38070224511617212,0.37640510613034373,0.37155879481641824,0.36762179943346479,0.3737522310872568,0.36405231035495417,0.34998607972528212,0.35752980995281497,0.3523450923334297,0.34825305648949201,0.35198652189117946,0.35632833505766243,0.35129627936088786,0.35123985166362909,0.35451624221700362,0.34333956415500955,0.33756638591235699]
[null,"UNITED KINGDOM",0.02,-0.01,0,1.2010448071645898,1.1776766298696026,1.1896777716657414,1.1876024247258419,1.1758603936661414,1.1491639567982681,1.149362732647774,1.1417533099907291,1.118745080036385,1.112138219511893,1.0982854114133467,1.0864139811628237,1.0978072539522854,1.0697061662534102,1.0804149135088397,1.054294453831131,1.0501529671848546,1.0612535954030116,1.0608810895995244,1.0510127059398675,1.0508586710456089,1.0348553982345436]
[null,"UNITED STATES",0.02,-0.01,0,0.88587497474237675,0.87680935684468775,0.8701329731373979,0.86631101777277131,0.85598873736519998,0.84774594367188139,0.83793562927811238,0.83134586894312357,0.8229123138665293,0.81617385717228086,0.81000092735728413,0.80703883933172182,0.79975309172869469,0.79102485343279405,0.7815366568029517,0.76991172085581738,0.75934110538713895,0.74932902650613498,0.74018189083390806,0.73242354434256152,0.72428941358752019,0.72389169363173422]
[null,"AUSTRALIA",0.03,-0.01,0,0.36240380820732304,0.3525283738983635,0.35629350672822452,0.35285708115769188,0.34773756876048695,0.3408113165708293,0.32907645663360546,0.3265701774838623,0.32121346040352178,0.32206549382918848,0.31443614331110226,0.30622701694788268,0.29809499264552292,0.29078566221209856,0.2854204659119996,0.2782222203593035,0.27218065380084655,0.28170990638789051,0.27265089464770048,0.26899924402579528,0.26484239132498044,0.25764366004825201]
[null,"AUSTRIA",0.03,-0.01,0,0.73660341433369714,0.72501025042213996,0.71984703325973398,0.71391625408685255,0.70463917624731143,0.68375758998133462,0.6657871053497062,0.64309975265932373,0.63890332249946635,0.65374020007863443,0.6306327078846039,0.60788178657226444,0.59598900959567724,0.57294681870172093,0.5506578095283442,0.54644223980673945,0.53726158966698656,0.51978549978135558,0.51845591877539399,0.54625993740120427,0.52633635136047685,0.50720270503942366]
[null,"BELGIUM",0.03,-0.01,0,1.0646850594211477,1.0389926169769923,1.014636621879371,0.98916165632347886,0.98279702640829658,0.95090068539323636,0.92235480597194586,0.88744634175796733,0.86733819182644156,0.83887712843614937,0.87077293819901103,0.84549279862384197,0.81104244817490523,0.79466980367153062,0.78651985814506242,0.77399360742522205,0.76315777396020146,0.78301289902127569,0.75403441520822012,0.72887790184620482,0.72351069250009603,0.70249536143115066]
[null,"CANADA",0.03,-0.01,0,0.4078205607251385,0.39510439360681693,0.3860997564911296,0.39081219782645421,0.38073964648174213,0.37236213580642841,0.36244975491690079,0.35552999596787072,0.36032557854544667,0.35350954623194719,0.34360947396767788,0.34151880411581698,0.3345517702621556,0.34320645975534458,0.33398623988143639,0.33299503240986517,0.32318112159594858,0.31484606830719836,0.3207658215993196,0.31840751943667167,0.30891534831100775,0.30131116204580732]
[null,"CHILE",0.03,-0.01,0,0.23632584586897676,0.22547497569018066,0.22069765801287894,0.21550946321022416,0.20661184903574481,0.19680686136965875,0.18917133354350574,0.18216922951666789,0.18659465202973899,0.17693120972011273,0.17050681972397541,0.16700005305897569,0.16386321473624904,0.15683612961622803,0.15148756839537514,0.14639704550447324,0.14320732658519872,0.15438644557895567,0.14753418904047072,0.14975097543710467,0.14341917192880008,0.13918172635555287]
[null,"CZECH REPUBLIC",0.03,-0.01,0,0.37565238309394289,0.37041627335179744,0.36656791583874881,0.36133300754224845,0.36222790738813693,0.35047472170693234,0.34952145570744492,0.33886403750960686,0.32813020137565346,0.31607414122941829,0.31343676525126485,0.30789214250124475,0.29699519053443479,0.28819583103117191,0.28533732648016202,0.2835343745301166,0.27240319844258593,0.27094499013368156,0.26616449518424729,0.26632344171480871,0.25957714192970566,0.26471230155935371]
[null,"DENMARK",0.03,-0.01,0,0.37254578054635906,0.37401407529536562,0.36027265636624733,0.35856001019190303,0.34517743777758997,0.34306624111708039,0.3427661901301633,0.33662456772905369,0.32414796880892138,0.31333678287784456,0.30169157181886613,0.29022753202285961,0.29325790204059432,0.28242566599143099,0.2810545796384602,0.27040970863958286,0.26031061514442233,0.26121042199815331,0.25124336838383116,0.24689182669431511,0.2384449808711829,0.28388958653760249]
[null,"FINLAND",0.03,-0.01,0,0.49756895504789311,0.49155596777469679,0.48624283097871918,0.47839982106243739,0.465315388295446,0.45382835755812695,0.44249104296993041,0.44315391785892772,0.43144190970274837,0.41736657948786271,0.41243132820656725,0.39861062123321972,0.40238936942429793,0.39791118423442795,0.3874395346301614,0.3778996482687042,0.37031199164952738,0.35881792440715143,0.34727613155099807,0.33591376776280835,0.32566034244348391,0.31455331664786412]
[null,"FRANCE",0.03,-0.01,0,0.92788814594133495,0.91893318683772163,0.90742371299059421,0.89085326176296886,0.87315188265644539,0.87509275582889601,0.85399757630387796,0.84766435885193814,0.82566747093610227,0.81188636737619702,0.7919562109912619,0.80100751846171581,0.79471812681980014,0.77061829784694769,0.79268442691479535,0.76654839206817549,0.74827520774154388,0.74856235090558676,0.72594847978636357,0.72375309138726862,0.72691262837608983,0.70547176727475891]
[null,"GERMANY",0.03,-0.01,0,0.40257472725996019,0.39456302464667325,0.38974683683950601,0.38082283572408804,0.37107228708386997,0.36343500493687159,0.3587288603482241,0.34906283538115224,0.33946671484563701,0.33395789150845279,0.3352574059202536,0.32860677031129576,0.32823954493442242,0.33105305155128772,0.32427758121549821,0.31561543191983321,0.31627547359999675,0.30665482926969057,0.29683224749963621,0.29554922382193055,0.28779386207646052,0.28771570755949322]
[null,"GREECE",0.03,-0.01,0,0.47161971448737006,0.46838630240200413,0.45129360197284391,0.43096498940219358,0.41884019152546598,0.40443843756933601,0.39569691166361826,0.38153406828459258,0.37532019942662675,0.36580768025141519,0.36775235105127141,0.35369738346776664,0.33751430748903521,0.3241151936634078,0.31456289579103702,0.32123800949572434,0.31831037807531948,0.30772591085785705,0.29709820967732614,0.30526958364047246,0.30354354292309943,0.2947917018331821]
[null,"HUNGARY",0.03,-0.01,0,0.62762391130119155,0.61529265135954347,0.62634863567003907,0.61005902708936877,0.60277890591644512,0.61141768820545916,0.59725904518040263,0.58702329457512936,0.56896785258653293,0.55183490320208806,0.53953085872217521,0.51470021730000559,0.50809942096393756,0.50001754656991049,0.47665082952858823,0.48521892273220246,0.47179979329572103,0.45472651164326189,0.4489111509114212,0.44965779393955851,0.43295947662300621,0.42070028111293695]
[null,"IRELAND",0.03,-0.01,0,0.49827634312171731,0.49753884583514713,0.50923882948358057,0.48787615623853808,0.46821675010317115,0.45474532538412721,0.44237898536541903,0.44777568205994356,0.43162232386819455,0.41318874142975043,0.39635000408768434,0.39015573461810427,0.3979422870671091,0.38962958591969193,0.37297299056910316,0.36212601747263878,0.35218369370752939,0.33660955379812851,0.34091087681202387,0.32991834676924187,0.3162579684410724,0.30203624093111558]
[null,"ISRAEL",0.03,-0.01,0,0.56464003496274695,0.55515967750870721,0.54405849325175137,0.55412307616784939,0.55224563682698369,0.54888953251922568,0.55920387866203758,0.5464878089679428,0.5403737569153314,0.52380258793376577,0.51388216285505672,0.50369382685514097,0.50382436823161791,0.48412016059471641,0.4719077232401655,0.47167670226339242,0.46628405047469024,0.45075862216287382,0.49933514201489676,0.48513786816687587,0.47598559133540558,0.45849108635220892]
[null,"ITALY",0.03,-0.01,0,1.3870173181692429,1.3607206435400896,1.3329735477611966,1.3124531227303116,1.2820603386137051,1.2898434871783739,1.2689462700603351,1.2325262327186322,1.2210962597237469,1.2021349172192948,1.1785901650425126,1.1743336591211977,1.1398750187861459,1.140117314763696,1.1296118173848881,1.1227661159829621,1.1113245772950537,1.1240204982233089,1.0910577336773195,1.0742336009686244,1.0489253816081443,1.0574623569850872]
[null,"JAPAN",0.03,-0.01,0,2.0453855128950207,2.001520785156143,1.9596084425321212,1.9173840953345374,1.8746768760189416,1.833150881478147,1.7951355555508355,1.7571286314163119,1.7197209104533568,1.6831156647923238,1.6532585024931252,1.6239017428460742,1.5965002204324428,1.5679130395039407,1.5388926120580735,1.5108079217117931,1.48426258145072,1.4563031013041916,1.424681013900398,1.3944067080969149,1.368254844055792,1.3428112339764735]
[null,"KOREA",0.03,-0.01,0,0.45316206555247196,0.43826556647136972,0.42800251019104552,0.41829242542524725,0.40598053099450093,0.39506409000063186,0.38611542431329893,0.3759931322015313,0.36879629003448933,0.35981524988599517,0.3572631489253294,0.35096666990634318,0.34765462133555863,0.34701049407029932,0.33677551375736064,0.3333967075155696,0.32589331879233857,0.31993765701561766,0.31230733092805762,0.30338993929065217,0.29648851529246395,0.28651973696374206]
[null,"LATVIA",0.03,-0.01,0,0.29896930834766267,0.28876764018331103,0.28270893182506962,0.28662707114024544,0.27762119309659933,0.2680376582558433,0.267634462634946,0.2611622775663307,0.25281010252142078,0.24707687217920973,0.24401772910665054,0.23549132097876269,0.22786931499848626,0.22595742160934659,0.21765680889554062,0.2110148236550419,0.21385033188763317,0.21310311278522309,0.21266903676780013,0.20499087431930607,0.19785797982519235,0.19070292598996036]
[null,"LUXEMBOURG",0.03,-0.01,0,0.15765394568879945,0.15164207942562682,0.15734475296085235,0.15145235908442128,0.14942873457918701,0.15065196645239043,0.14505103056394417,0.13961027893646796,0.13432561273046376,0.13105746208607669,0.12973957425385343,0.12479269127091906,0.1294841318222609,0.12463556681249126,0.12297009966619625,0.12397604195178832,0.11936730734006751,0.11489037601646827,0.11054187541994048,0.1078525021725521,0.10372143220098004,9.9709727063835282E-2]
[null,"MEXICO",0.03,-0.01,0,0.57256787223174299,0.54768387732652879,0.5429582299687995,0.52646763134653796,0.5125070073142709,0.49732026184357109,0.49557566164997852,0.50301787804534204,0.48670009029944733,0.47371620244514867,0.46205866786578526,0.45566124418732462,0.45308587593464478,0.44849928615094126,0.43918694118759094,0.42256504234209735,0.41018523336329504,0.42347005120790032,0.41537577955475874,0.39546752627071102,0.38960482304601596,0.381897784900528]
[null,"NETHERLANDS",0.03,-0.01,0,0.51113191013811277,0.50146017426282397,0.49020921073181595,0.47900832877491323,0.46560288650463189,0.4775351347383221,0.46510456921056659,0.44870738090394763,0.43298174151578983,0.41817460431665643,0.43210746966254387,0.42278365133241885,0.41445042433637769,0.40501983236761341,0.39377955704912881,0.3891790550535667,0.37798689556661347,0.3656029415078868,0.35273355656108435,0.35808266496753932,0.34487266560311275,0.339356830178629]
[null,"NEW ZEALAND",0.03,-0.01,0,0.3758903542920729,0.3698288525163842,0.35758516222075704,0.36713549690131536,0.34996244456756898,0.35212287596001524,0.33553380521883097,0.34027173676280864,0.32419245814710834,0.33741138295148726,0.32165555218420028,0.30633360550801153,0.31579749084220693,0.30083876396636899,0.28628969029409973,0.30047397362957307,0.29342969859627288,0.32327302180444084,0.32072383253007758,0.31083957769882686,0.31607563631190128,0.30199998357659241]
[null,"NORWAY",0.03,-0.01,0,0.15715884787111198,0.16291680984396037,0.15638835882968824,0.16009606667525236,0.15375148645910963,0.15148639267943392,0.14927813863861739,0.14511482136236634,0.14084476490587,0.13689333055803893,0.13135618728306325,0.12598189866460219,0.13064375831326738,0.12539177618925648,0.12839873822413919,0.12329451789488953,0.12464561923145813,0.12118493360618282,0.11763710780410869,0.11435210104652396,0.10976308351122739,0.10530869945459097]
[null,"POLAND",0.03,-0.01,0,0.46669382159331302,0.45890643741408782,0.45238246779680497,0.44610435274598043,0.44661921304706792,0.44094532371813777,0.43311495838521064,0.42503957337416015,0.41816067059821393,0.40608000935690219,0.39422850082935579,0.38868260467108406,0.37843016951199843,0.37152231059259699,0.36329866765013757,0.3516024839180909,0.34543528040367794,0.34232735120766311,0.33771428441373008,0.33143178570128068,0.32688924703029454,0.31769140778532617]
[null,"PORTUGAL",0.03,-0.01,0,0.93333210599351757,0.91071171582618915,0.89165762128089054,0.89138582894286156,0.86090396625647114,0.85003501474528942,0.85340578267779876,0.83090849832782454,0.80653604690975544,0.78529930702738904,0.76543684266673762,0.75367476941676215,0.74972735380433209,0.71800702914833392,0.68485539046216259,0.65167196529269877,0.64822978557621447,0.62356446242372954,0.60997693627145078,0.67575461795168679,0.644601313995111,0.6505262951473213]
[null,"SLOVAK REPUBLIC",0.03,-0.01,0,0.51775197507629578,0.50788304489458813,0.49947042302763867,0.48463645877746298,0.46990480425943565,0.45936180179634784,0.45534857675569906,0.45547601847383773,0.45020499758879368,0.43571569500722462,0.41707254489875212,0.41560206856886289,0.40904935708490126,0.39557128352875226,0.38757243755682302,0.38864117582841168,0.38166509821254535,0.36813175907741374,0.36734692236697203,0.35957001296067903,0.34514171801179977,0.33412631713533442]
[null,"SLOVENIA",0.03,-0.01,0,0.82718290447918963,0.81020677801308005,0.79032195008944284,0.77591736597165517,0.74919248939431271,0.72486973359053708,0.73011697408540899,0.70713499702525096,0.69893885422543089,0.67605992226035005,0.65867304425057605,0.64567045047126892,0.64009724920544409,0.62473471400048419,0.61213269379805157,0.59082388119055174,0.5779231593982137,0.57390465122847711,0.54884976029604182,0.53314376586237067,0.51605074005058138,0.51241165971053493]
[null,"SPAIN",0.03,-0.01,0,0.94728648261936155,0.92767201146312606,0.90566414395932837,0.87935353365122826,0.85267646081307236,0.83250798433490003,0.83011820256861801,0.81593593883519044,0.79921631465638088,0.77457506666536291,0.75342533864869421,0.75929072898103711,0.75955168510061355,0.7428049801307377,0.74232924082069218,0.72271436193400806,0.7059953773413653,0.69519070943876171,0.67272174032458132,0.661235224117943,0.64158095794682179,0.62655554233082666]
[null,"SWEDEN",0.03,-0.01,0,0.28333807812618206,0.2831098292454069,0.31757096875040836,0.30705868619625865,0.30740780164554488,0.3007582849658551,0.29058667717841663,0.28692774789665315,0.28000517901728328,0.27114916008651624,0.2898230490709689,0.28014862614504643,0.2788049111093443,0.26938169494963016,0.26409506288950729,0.2655582911972606,0.25860172411331261,0.24990898572097864,0.24952333361900633,0.25273612139417861,0.24630551347744817,0.24545950428990962]
[null,"SWITZERLAND",0.03,-0.01,0,0.13828316300846416,0.13721917055002647,0.13456736429517543,0.13106391765825279,0.1275181593964394,0.12902485953092452,0.12510923428057813,0.12129240466965098,0.11739501493450158,0.11518072239762026,0.11919641451398359,0.11500665832154051,0.11111686376554056,0.10829746087776605,0.1054760621762018,0.10681487984766197,0.1059509996790732,0.1039034822624032,0.10349508558922747,0.10154773582847443,9.8356169342220634E-2,9.4903468298262253E-2]
[null,"TURKEY",0.03,-0.01,0,0.39434414892755226,0.37743322401323831,0.37822007128647572,0.37408843027670302,0.36992902935848926,0.36952683732087493,0.36307205740704218,0.35547103493791327,0.34900459291497687,0.35138650370067481,0.33927341995028137,0.32349083557081032,0.3298916673619377,0.32300779979857352,0.31838669464677211,0.32081767306715986,0.3228015900388902,0.31580643439169254,0.31333469064435132,0.31308909471683405,0.30034231887230967,0.2931330168790342]
[null,"UNITED KINGDOM",0.03,-0.01,0,1.2912738274062234,1.248955245642779,1.2609201508390855,1.245615586274784,1.2243100530220534,1.1861051797874949,1.1892051389312479,1.1693689192919563,1.1372312032744711,1.1241929103779542,1.0995141223064471,1.0797168870542797,1.088419020117197,1.0518742019002449,1.0559779064108845,1.0218654106015594,1.0122671388781552,1.0218159375723093,1.0139251591310308,1.0046126587580195,0.99819487913479721,0.97377603830075421]
[null,"UNITED STATES",0.03,-0.01,0,0.88896493167733137,0.8709709410300055,0.85649514395367787,0.84511159015040338,0.8277040655849055,0.81255607945638564,0.79616813254720853,0.78395816882441127,0.76986464560979873,0.75739409730095131,0.74682112322566518,0.73963897099265441,0.72695594183667722,0.71295100025191982,0.69900078912545138,0.68301906380356125,0.66814340649308235,0.65403442820648916,0.64072178223557097,0.62850668761508954,0.61585346879690639,0.60989999686863272]
[null,"AUSTRALIA",0.04,-0.01,0,0.36339062096110125,0.34979981628594092,0.35381955757477357,0.34694974025329023,0.33917177261595699,0.32928288727429617,0.31495591463013545,0.31153896823238886,0.30340847764520351,0.30153815001632306,0.29154084771965566,0.28118837041663641,0.27309703993781415,0.26381032483064576,0.25732691628421783,0.24839233972689057,0.24058738815501476,0.24809972633137384,0.23784122159406562,0.23236162895554069,0.22690326112751499,0.21856364478506796]
[null,"AUSTRIA",0.04,-0.01,0,0.7309317649070185,0.71251028963171381,0.70063382180243894,0.6881799801661308,0.67270620746556153,0.64649429317298512,0.62345024573799901,0.59641512521292372,0.58682598739260305,0.59467991214621518,0.56814403868005003,0.54238163882201751,0.52665714967346844,0.50142724885328327,0.47728667176796263,0.46907863447238218,0.45676315866346401,0.43765643684857952,0.43233946664765882,0.45114513833916386,0.43051093001698448,0.41087173213025607]
[null,"BELGIUM",0.04,-0.01,0,1.0564872690099785,1.0210792606262475,0.98755527394326048,0.95350294258319934,0.93825844862124785,0.89907867274685627,0.8637030153036559,0.82302382927476248,0.79664101421587408,0.76309117441435215,0.78448904995934132,0.75438971829648305,0.71669325632323755,0.69547308824353449,0.68172182229650924,0.66441398196043799,0.64881309607244209,0.65929241107395031,0.62878795496272621,0.60196565654283807,0.59178747639287244,0.56907323856297698]
[null,"CANADA",0.04,-0.01,0,0.41961101365906284,0.40065862053472984,0.3877842754872094,0.39360224144006822,0.37984228110069568,0.3679119416538027,0.35473717819067058,0.34455547639718564,0.35167811390564546,0.34162375413617135,0.32895188894560728,0.32345990483779241,0.31373362838782137,0.32643097021245898,0.31468378970557109,0.31019832974729611,0.29827093920768327,0.28779080595621115,0.29763323168202838,0.29208474223191239,0.28078384154657798,0.27120575683045128]
[null,"CHILE",0.04,-0.01,0,0.23450624796330022,0.22158758147744262,0.21480712472911503,0.20774050884703196,0.19724861315698419,0.18608135450971786,0.17714212002931476,0.16894503033520711,0.17138527036626205,0.1609469077148537,0.15361153570569369,0.14900559612623385,0.14480092605263167,0.1372586979308856,0.13130300193467639,0.12567065031402139,0.1217504773469802,0.12999256504441556,0.12302855970305829,0.12367639298492743,0.11730816796027937,0.11274756377126741]
[null,"CZECH REPUBLIC",0.04,-0.01,0,0.37275996014049723,0.3640298962070091,0.35678396653416294,0.34830715863424166,0.34581239594850016,0.33137461405160729,0.32729567109451951,0.31426483453883652,0.30138414159798388,0.28751932727311552,0.28237867692909097,0.27471631576906119,0.26244551157026669,0.25222104036182535,0.24731820838704555,0.24339245311198171,0.23158876000755632,0.22813414189845788,0.22195409816191733,0.21995119489633055,0.21231821912823295,0.2144365571737723]
[null,"DENMARK",0.04,-0.01,0,0.37133364754836518,0.36917033014131262,0.35221472200793746,0.34714658985992991,0.33100267004108652,0.32907320585635824,0.32553673993507271,0.31662187463943825,0.30203122157902346,0.2892082712984736,0.27585399244241476,0.26289277453390419,0.2638211889263487,0.25171204410678616,0.24801341537646521,0.2364032797928026,0.2254589085392385,0.228385963879079,0.21771284834876053,0.21186450663188808,0.2027616038417509,0.23747295307177355]
[null,"FINLAND",0.04,-0.01,0,0.49373780707366982,0.48308101128972841,0.47326467603810274,0.46115378027263171,0.44422813929058624,0.42909570224939991,0.41435339804540766,0.41098398547890996,0.39627485997942524,0.37966079000917213,0.3715639825778484,0.35565974630601088,0.35557910456045788,0.34824089057817786,0.3358160418234104,0.32439778271930558,0.31482778268522471,0.30212265317038334,0.28959294716676776,0.27742445098271606,0.26637023365876855,0.25481146842144553]
[null,"FRANCE",0.04,-0.01,0,0.93489238607896652,0.91661128028468442,0.90023783440030836,0.87585934558286138,0.85205770498068212,0.84796186104070725,0.82138231259222605,0.80782448123191097,0.77953505836578096,0.76274357893315248,0.73730797977024376,0.74653658757469987,0.73560017338716277,0.70733617911104263,0.728671393461369,0.6982231113070686,0.67778535850587207,0.67338384762610803,0.64724994613841413,0.64537134138614904,0.64642480340877917,0.62287371404127279]
[null,"GERMANY",0.04,-0.01,0,0.40287644482527729,0.39102185186369037,0.38347797456276866,0.37110333531271422,0.35814208695298916,0.34833569042475959,0.34047852265445988,0.32870455606219257,0.31747004978376503,0.30928188686907265,0.3073560600661196,0.29834561257779013,0.29621605175411708,0.29712247081181831,0.28893108736738515,0.27854028970872591,0.27753455827782547,0.26656990457921559,0.2556236461192844,0.25306065984041043,0.24407658020505937,0.24231788964692424]
[null,"GREECE",0.04,-0.01,0,0.46798836873030186,0.46031081600524121,0.43924826594532151,0.41542894724878654,0.39985911410119479,0.38239742513938596,0.37053486742563413,0.35383731399053336,0.34472765888160317,0.33275983200689818,0.33131219384609689,0.31558597531610894,0.29825100848215219,0.28365667556799984,0.27264968369810888,0.27575812383788945,0.27061762188352911,0.25910346812037821,0.2477496675460186,0.25211603325226073,0.24828004493076475,0.23880309774848504]
[null,"HUNGARY",0.04,-0.01,0,0.62279137492213998,0.60468434063269028,0.6096309606264656,0.58806674698774375,0.57546205974357301,0.57809675821022954,0.55927982908497598,0.54440943304544576,0.5225909932390751,0.50198095775043361,0.48606936689846192,0.45924051933745302,0.44899182449210717,0.43760156190944138,0.41314058219931271,0.41652312562052191,0.40110956745688409,0.38287713856982941,0.37434620867219948,0.37136336341493914,0.35413436001303283,0.3407983661978351]
[null,"IRELAND",0.04,-0.01,0,0.49443974844838123,0.48896073806214385,0.49564689555724728,0.47028849896856323,0.4469980166461921,0.42996269732955494,0.41424846609267374,0.41527024132530854,0.39644056849439013,0.37586038677703104,0.35707613835728375,0.34811588603637028,0.35164935471458547,0.34099306421189179,0.32327705926943351,0.31085733387496522,0.29941566540672765,0.28342333132888109,0.2842849725844257,0.27247295289846696,0.25867966703595618,0.24467171062865875]
[null,"ISRAEL",0.04,-0.01,0,0.59305026051860399,0.57489256264483102,0.55857970939582147,0.57161915730266921,0.56645929793158389,0.55910002019688276,0.56912734360876638,0.55363215733730042,0.5414783268620782,0.52094629073653154,0.50842534037598297,0.49314162818968571,0.49163043909101461,0.46825683040869559,0.45176251986749022,0.4503895861020773,0.44308012589677953,0.42521374324154448,0.49374187280501025,0.4763235025394893,0.4658239706755285,0.4448623498910883]
[null,"ITALY",0.04,-0.01,0,1.3927377261047724,1.3539090430725158,1.3148570532559292,1.284359621806153,1.2430732560745903,1.2442499204636708,1.2153670224365138,1.1692109824676833,1.1518235126996055,1.1226989292603209,1.0918290963591131,1.0783798708993539,1.0366809621856721,1.0301734882719455,1.0165304539510183,1.0032478131850031,0.98351816668570624,1.0050547056382746,0.96633430266535225,0.94159358696183859,0.91284398483034024,0.92012910801072967]
[null,"JAPAN",0.04,-0.01,0,2.0311003254249411,1.9684256955256012,1.9086770870845606,1.8495950020996166,1.7910118992706714,1.7346943049058974,1.6829682742582799,1.6321379586670031,1.5825576793986873,1.5345328610398363,1.4929835205098618,1.4523633675599648,1.4141151583115736,1.3754315566762421,1.3369865701436221,1.300212670154604,1.2658394959331114,1.2308807477821047,1.1932636428631709,1.1573966300514307,1.1249949146208347,1.0934483590689779]
[null,"KOREA",0.04,-0.01,0,0.45012327067594188,0.43113763878391675,0.41710923318533616,0.4040782032474669,0.38841788893691015,0.37444386879358649,0.36244003169494077,0.34969344935747365,0.34012452657860714,0.32864850905416976,0.32315323052995654,0.31439189996394989,0.30858146386462237,0.30551343325205532,0.29365526477872173,0.28802535178057342,0.27882509844812658,0.27128628101735852,0.26284132833123819,0.25288332159736787,0.24474140541968836,0.23424781979063111]
[null,"LATVIA",0.04,-0.01,0,0.2966673245755424,0.28378897377447948,0.27516323636887791,0.27629432864596665,0.26503990441560443,0.25343019069460559,0.2506158051980783,0.24220368897906969,0.23220342234968089,0.2247554190842487,0.2198382931789756,0.21011678820161372,0.20136110230717741,0.1977517015144494,0.18865562624884694,0.18113999636731012,0.18180892688563541,0.17943160988937445,0.17734433073083433,0.16929785624224983,0.16183572099029747,0.15448348509441159]
[null,"LUXEMBOURG",0.04,-0.01,0,0.15644005244138853,0.14902760598074055,0.15314511349489107,0.14599258788993888,0.14265689549151922,0.14244176297833441,0.13582735370361568,0.1294755310487796,0.12337666364653573,0.11921745064794766,0.11688382916336532,0.11134609705317233,0.11442114316792289,0.1090776095374266,0.10658523057527325,0.10642389667131733,0.10148238658862012,9.6737043678040313E-2,9.2180672899200441E-2,8.9073220789985252E-2,8.4837785047750691E-2,8.0772259023675227E-2]
[null,"MEXICO",0.04,-0.01,0,0.59869039933003199,0.56209438731507699,0.55312152870153009,0.53134011532506498,0.5133625577826989,0.49345987090682525,0.48646385564157385,0.49625330456817474,0.47569863449208027,0.45851209459765835,0.44386161127565038,0.43555796869446867,0.43047646763637143,0.42138331626125053,0.40978058285475827,0.39059351282791671,0.37532963797931751,0.39652017976475018,0.38468376574708552,0.36327088142302649,0.35371148113564427,0.3463072884634128]
[null,"NETHERLANDS",0.04,-0.01,0,0.50719633103451289,0.4928144585469485,0.47712519039286477,0.46174035162901322,0.44450260860264545,0.45151051179752966,0.43552894857566632,0.41613430522894024,0.39768917931739889,0.38039581614668239,0.38929043782298944,0.37722809720928135,0.36623708767722768,0.35446218330577556,0.34131130248606245,0.33408028591337247,0.32135274821976023,0.30783559900960672,0.2941438841561716,0.29573329904475038,0.28208473844237208,0.27490415023494152]
[null,"NEW ZEALAND",0.04,-0.01,0,0.39135883175269037,0.37884544446664442,0.36295028892221043,0.36832523875358897,0.34804183730102617,0.34638500827820834,0.32716114372262883,0.33395304055223346,0.31548861105420473,0.32399183195968462,0.3061905232273025,0.28908031183633326,0.30355572222661514,0.2868626473261025,0.27081185974368088,0.27970250667452234,0.27034284127061442,0.30590109533880072,0.2998894300013748,0.28790476409008264,0.29728673197984157,0.28193127300108861]
[null,"NORWAY",0.04,-0.01,0,0.15594876674457803,0.16010794785343666,0.15221424617960533,0.15432469475032745,0.14678374810060091,0.14323071479658364,0.13978566341965001,0.13458048148081805,0.1293644364089768,0.12452609428006013,0.11834025386813361,0.11240716561836522,0.11544586941724358,0.10973942312111605,0.11129054263063318,0.10583886068639196,0.10596984383159348,0.10203702539629038,9.8097374538865592E-2,9.4441109284787092E-2,8.9779486143808096E-2,8.5307841072987167E-2]
[null,"POLAND",0.04,-0.01,0,0.46325961737194815,0.4511443375223691,0.44045195074533394,0.43015990128056719,0.42650961445941432,0.41787302866935833,0.40649990189123264,0.39507934856586679,0.38493950923765596,0.37022602163045837,0.35596603258526699,0.3475718964832275,0.33514691774064281,0.3258554812827108,0.31557091733866616,0.30247272797710156,0.29429743737773645,0.28882689762304659,0.28217881532906147,0.27425271090660142,0.26923844265704827,0.25914795186405404]
[null,"PORTUGAL",0.04,-0.01,0,0.92614569821851811,0.89501006094257785,0.86785866728979022,0.85925187803279834,0.82188936076013441,0.8037099610770615,0.79913840422793925,0.77059024517024466,0.74079488308802677,0.71435368798699939,0.68959058689794817,0.67246521544937643,0.6625109940444871,0.62837994300933686,0.5936034036019765,0.5594102602894403,0.55110488092598808,0.52503773361235739,0.50865868002409642,0.55809220066459597,0.52724443307193514,0.5269744483375397]
[null,"SLOVAK REPUBLIC",0.04,-0.01,0,0.51376542324194208,0.49912659194291181,0.48613921457514514,0.4671655907538475,0.44860957125135165,0.43432758584969522,0.42639333173278604,0.42241158617497321,0.41350855901887873,0.39635220718636632,0.37574530644976167,0.37082034044690565,0.36146433073362727,0.34619307403545679,0.33593123640421346,0.33361855796837314,0.32447984215514003,0.30996484903175009,0.30632994385699974,0.29696166995424045,0.28230480684993647,0.27066704752891141]
[null,"SLOVENIA",0.04,-0.01,0,0.82081381718654989,0.79623793694993072,0.76922771472439777,0.74794598731739914,0.71524044531018782,0.68536591465536334,0.68368943053041265,0.65580185041164474,0.64196799236121638,0.61498322288732321,0.59340589038823255,0.57609851915496668,0.56563424384128458,0.54675058605655635,0.53057047597940366,0.50717686008415874,0.49133236551512444,0.48322445480517712,0.4576848369222396,0.44031275503915762,0.42209792932005252,0.4150913709591561]
[null,"SPAIN",0.04,-0.01,0,0.94368398989119295,0.91569412686412921,0.88538156637706611,0.85174941862828846,0.81799483666650719,0.79096229057940848,0.78345406007318408,0.76325975512797828,0.74040442824297426,0.71243253516109373,0.68633604373469892,0.68477885160496521,0.68206507955187157,0.6605876136658978,0.65356330607831559,0.63064176686846118,0.61010001201679898,0.59915289019905293,0.57431404481051107,0.55896892899783068,0.53948591146851943,0.52175489570118883]
[null,"SWEDEN",0.04,-0.01,0,0.28507069400467983,0.28203763274275656,0.32212979088261878,0.30862048207079473,0.30697675923975215,0.29764166639270306,0.28494789716260627,0.27971551022286345,0.27094906058390794,0.26031540496885491,0.28666541628028813,0.27469344311167432,0.27028848751770901,0.25887327852675385,0.25277878430545242,0.25273751447950815,0.24378082779492988,0.23351254520297557,0.23316908922806873,0.23293483126819528,0.22528338417551313,0.22179187987894816]
[null,"SWITZERLAND",0.04,-0.01,0,0.13721841961068112,0.13485336365202547,0.13097566896825844,0.1263391381527208,0.1217392678156461,0.12199328619732877,0.11715363999930574,0.11248740870959144,0.1078260874969324,0.10477504958103462,0.10738537898758625,0.10261452340530947,9.8190553532380334E-2,9.4778949970930698E-2,9.1422146015489786E-2,9.1692358917922184E-2,9.007625746512371E-2,8.7486141576191209E-2,8.6304367418524722E-2,8.386624057828071E-2,8.0449328318247401E-2,7.6878833684148065E-2]
[null,"TURKEY",0.04,-0.01,0,0.39515906554209329,0.37477195837107247,0.37264776816405804,0.36739208150770197,0.36161281866575362,0.35972470577797594,0.35141596681872983,0.34136638022542409,0.33272460022437106,0.33182983275900468,0.31768142623134549,0.30050597651467253,0.30646310764896839,0.29836067888140455,0.29373318358067313,0.29554778841459878,0.29586521059604431,0.28742013205265854,0.28319108929966624,0.28024236214295428,0.2663275975940656,0.25822774727775455]
[null,"UNITED KINGDOM",0.04,-0.01,0,1.4174320725834371,1.3511509606042802,1.3657052859372818,1.3351024523012005,1.302823945692025,1.2515031780692913,1.2610314792343558,1.2275433593674459,1.1850925595893209,1.1655353287309427,1.1291560728562524,1.1011225186300833,1.1098244625005209,1.0640723394899367,1.0626261489296907,1.0199990440604398,1.0057759463818887,1.0163914887168959,1.0016620763130433,0.99513080514244068,0.98297486951263302,0.95011832114978578]
[null,"UNITED STATES",0.04,-0.01,0,0.89385991538148768,0.86682051345863276,0.84480486093476981,0.82627266759754503,0.80231392982926797,0.78091537472798656,0.75870525841292724,0.74187472644302765,0.72313305733906097,0.70601369675683223,0.69250257514600067,0.68268363341180671,0.66577278743839097,0.64770385275059961,0.63063813572003868,0.61154359370850875,0.59366470263834492,0.57680063519163138,0.56071632499531665,0.5455028537017329,0.52980278585911245,0.52008500683819925]
[null,"AUSTRALIA",0.05,-0.01,0,0.36490182253748576,0.34756938590905179,0.3527032937654892,0.34246478824035526,0.33218646502792198,0.31949796011594622,0.30276614450525041,0.29890876839811314,0.2882613761441859,0.2840417548222946,0.27199047086149275,0.25982864906980874,0.25233684728434436,0.24141248165923301,0.23420548285348342,0.22389464368393758,0.21472511100713854,0.22122477027623039,0.21009815386273262,0.20327855990067209,0.19700674710237973,0.18791774901521244]
[null,"AUSTRIA",0.05,-0.01,0,0.72535743685916931,0.70034238843640084,0.68210999118333726,0.6636045991775511,0.64250546835995248,0.61158965240210472,0.58417272243281182,0.55351852780802258,0.53943223133588825,0.54144564241688986,0.51235866881918801,0.4844675061603807,0.46594182810589668,0.43939558221252667,0.41425818899665595,0.40325660345506192,0.38892955205655311,0.36911121110328038,0.36115434050290746,0.37327446199847392,0.35280945777707617,0.33350806446259923]
[null,"BELGIUM",0.05,-0.01,0,1.0484301467195181,1.0036417699167375,0.96144562000953437,0.91945269589910184,0.89613590194934956,0.85053683961950344,0.80928950669689825,0.76382861378381472,0.73230199259163009,0.6947811464864988,0.70746102744334127,0.67383790183218317,0.63406974774663394,0.60943597146098893,0.59169648810421382,0.5711821131115572,0.55245827523012281,0.55603482511306612,0.52525738848589798,0.49806234732969973,0.48497774181295822,0.46192156697320158]
[null,"CANADA",0.05,-0.01,0,0.4349948007632109,0.40896861593096601,0.39208749679800697,0.40032404050244036,0.38274161500176807,0.36719842802044006,0.35075976368565398,0.33738731739005728,0.34849911694064117,0.33523212935438879,0.31983948409448659,0.31113583080584239,0.2988350360928626,0.31784476465927647,0.30359942121728939,0.2958587531004826,0.28191967573280696,0.26945731244237675,0.28538090189124238,0.27686492522871181,0.26379490684970608,0.25236977865799037]
[null,"CHILE",0.05,-0.01,0,0.2327178833137668,0.21780346244369467,0.20912795376088725,0.20032199691787947,0.1883932991819757,0.17603474559043444,0.16598216355479523,0.15679385814587768,0.15754375045422292,0.14653938583199855,0.13852865037830142,0.13309520262474575,0.12810769583457535,0.12027844407556182,0.11396372728992991,0.10803634864475975,0.10366943889432603,0.10963334559686876,0.10277185215741065,0.10232908582908948,9.6135676063875269E-2,9.1518220953999349E-2]
[null,"CZECH REPUBLIC",0.05,-0.01,0,0.36991716906109917,0.35781317221909814,0.347351070835968,0.33586887014694833,0.330287357181765,0.31348348649456081,0.30667596096210226,0.29166163164233461,0.2770434907182861,0.26178131072365468,0.25465225922363083,0.24538280589892641,0.23218965415176571,0.22101872431041453,0.21465839960040586,0.2092391482697383,0.19719566033878597,0.19240404646277673,0.18540913362626715,0.18198614362353202,0.17399761665486882,0.17405996942709101]
[null,"DENMARK",0.05,-0.01,0,0.37026228111606457,0.36455500749973557,0.34452709648249907,0.3363117544285259,0.31764423286648186,0.31647811133969556,0.31000177351131958,0.29863254152965663,0.28223821033212332,0.26774223177041329,0.25302116623161347,0.23891072334573044,0.23834707746701855,0.22532251577000484,0.21982812093674789,0.20762028270811281,0.19619546846555438,0.20186751804595393,0.19076185927345382,0.18384875738005893,0.17438993342605283,0.20066578460265136]
[null,"FINLAND",0.05,-0.01,0,0.48997239881205951,0.47483119076047886,0.46075218459944961,0.44468566121780562,0.42428478513509188,0.40592855057999394,0.38824902907680292,0.38142434854204221,0.3642705615182722,0.34567449841231096,0.33508056854214646,0.31768330268099065,0.31458640240216984,0.30515993938450542,0.29146957908228183,0.27887765166469614,0.2680729086229533,0.25480456592036638,0.24191117840634846,0.22953913028304423,0.21829396457227143,0.20683262680424025]
[null,"FRANCE",0.05,-0.01,0,0.94409557051332982,0.91632461044358604,0.89574295560975381,0.86378328247531422,0.83437014081070471,0.82500522471426141,0.79354276199081986,0.77344018608955534,0.73950924657379513,0.72085273005517903,0.69068223115547545,0.70277819312640211,0.6882683311296437,0.65649779104098449,0.68035902710010532,0.64613125821141393,0.62432840570186732,0.61650784776408574,0.58748080203904485,0.58730294253284576,0.5877296417062905,0.56261798305927035]
[null,"GERMANY",0.05,-0.01,0,0.40377193885612728,0.38811041459416235,0.37802582658994266,0.36235349366408598,0.3463874378966153,0.3347380569785936,0.32402884006833621,0.31047747298585654,0.29799248827031766,0.28750809125847976,0.28284741049762968,0.27192469282382753,0.26868920052761008,0.26834278008798251,0.25921504404804574,0.24754710759772153,0.24557738473835564,0.23369769612677369,0.22204360641985318,0.21888014458853911,0.20912709184574207,0.20638605970587676]
[null,"GREECE",0.05,-0.01,0,0.46441933422512827,0.45244985370085017,0.42763512335227155,0.40059369346843254,0.38190768054825208,0.36175154334715726,0.34719107697854384,0.32838789769736892,0.31688646077169985,0.30297199776139772,0.29878105382734815,0.28188850709003804,0.26386733800682727,0.24856545071035771,0.23664470616979658,0.23706320480592002,0.23042837072443947,0.21852299398960254,0.20695743667861011,0.20859911517582999,0.20346881326668159,0.19383849676112905]
[null,"HUNGARY",0.05,-0.01,0,0.618041761352358,0.59435783809898712,0.5935131251703446,0.56706647849628067,0.54962703794859147,0.5468849441397543,0.52404505827338865,0.50525329617778381,0.48038504022554762,0.45704486833818292,0.43834280890541777,0.41020398407001218,0.3972300986289895,0.38346578394380565,0.35858296387986305,0.35807578634900927,0.34154104033496396,0.32291138075998099,0.31270973052976558,0.30726355645761716,0.29021783844489341,0.27662891991465477]
[null,"IRELAND",0.05,-0.01,0,0.49066898694905303,0.48061050644345005,0.48254264786825268,0.45349417281872428,0.42693031051885205,0.40674873604072542,0.38815070786365435,0.38540231946466103,0.36442288693653807,0.34221429784484353,0.32201526806631314,0.31094495663448213,0.31110969117111587,0.29880874308778921,0.28058644215027795,0.26723722507317726,0.25494963509338786,0.23903390941768382,0.23747716715459702,0.22544229397380519,0.21199144249673232,0.19860209953467428]
[null,"ISRAEL",0.05,-0.01,0,0.62728844312475074,0.5989403088960028,0.57700951250319343,0.59416702821308776,0.5855542731081167,0.57402110256626071,0.58448178064139422,0.56606358739240892,0.54769632446204608,0.52310573760659873,0.50804453808821282,0.48771290066371736,0.48485852372491739,0.45782859994054437,0.43725068005665696,0.43528672057225615,0.42647332156510209,0.40643268380251274,0.5010914714985033,0.48013308476850003,0.46806540304166971,0.44329528517597111]
[null,"ITALY",0.05,-0.01,0,1.4006358314141136,1.3492378894371664,1.2992135198621082,1.2594182685320465,1.2078860680080634,1.2039633021999829,1.168135475887178,1.1131654288919126,1.091322733028868,1.0532656143607519,1.0164627187454229,0.99546587620413218,0.94788371037940744,0.93664179176708628,0.92190806504059175,0.90416037331953558,0.87806743397829412,0.9139384315624175,0.87055845983354985,0.83952462896803881,0.80860829778851961,0.81731355681625073]
[null,"JAPAN",0.05,-0.01,0,2.0171607965938891,1.9362922585397582,1.8596395181002736,1.7849148783515241,1.7119223813384743,1.6425182599151986,1.5790156045724184,1.51745915754642,1.4579410619053268,1.40085915419717,1.3501360522354395,1.3008849194435779,1.254550748999359,1.2086023056991719,1.1636249681859856,1.1211292543633686,1.0819700557516825,1.0430263901219325,1.0023172254590194,0.96376545087480359,0.92812264180080806,0.89349478100857049]
[null,"KOREA",0.05,-0.01,0,0.44716292937028085,0.42421964833169534,0.4066345819210137,0.39056574727386023,0.37185828144878758,0.35518206296172689,0.34051828121317834,0.32557965382348036,0.3141296942971421,0.30063802678039681,0.29276872060247122,0.28210505352515225,0.27442623631486202,0.26964150772008466,0.25671214710175227,0.24952374636496535,0.23924240883460307,0.23077440991029385,0.22211870822904836,0.21167163587230933,0.20289305511040326,0.19235486692785386]
[null,"LATVIA",0.05,-0.01,0,0.29440484117058019,0.27894256489666247,0.26788828471155096,0.26642766790727535,0.2531410978979895,0.2397473324542406,0.23482694602830834,0.22478341625810569,0.2134500055092429,0.20463587181473095,0.19825263943690388,0.18768105167341156,0.17814732065556399,0.1732877984177591,0.16374255284436631,0.15572207795630147,0.15480859861907439,0.15132924655097141,0.1481444090766327,0.1400759109118718,0.13262653510166733,0.12539555310400491]
[null,"LUXEMBOURG",0.05,-0.01,0,0.15524698871916548,0.14648258563319586,0.14909615945606883,0.14077909204247491,0.13625240028314689,0.13475124100461716,0.12727019603618947,0.12016312515162458,0.11341240912206241,0.10854540036575319,0.10540714860929178,9.9456843851131349E-2,0.10123017726937417,9.558359634155407E-2,9.2510030561610751E-2,9.1490287436348072E-2,8.6411301806900959E-2,8.1586204027215545E-2,7.7003032793109091E-2,7.3698585540020012E-2,6.9525698082797127E-2,6.5563526674348074E-2]
[null,"MEXICO",0.05,-0.01,0,0.63162720802838934,0.58082816576428598,0.56739562298277502,0.54007121934930158,0.51798987925602491,0.49329520161828999,0.48111670107944954,0.494498520315239,0.46970404171819907,0.44840858707251419,0.43097715309449447,0.42106708722095304,0.41388006758127216,0.40066881053871745,0.38715399477673551,0.36565800630512579,0.34788153349519069,0.38012633605418289,0.36481210690137622,0.34184848083092156,0.329018579161025,0.32211963486420675]
[null,"NETHERLANDS",0.05,-0.01,0,0.503328283605747,0.48439841498030689,0.46451063206593857,0.44525128570712402,0.42454693231306939,0.42713317021076913,0.40809051456315765,0.38620423638402074,0.36557065635506442,0.34634372683433912,0.35106648477807839,0.33694863990146462,0.32401568697644834,0.3106115947271475,0.29623915859252115,0.28720148708170257,0.27362885566990219,0.25962275704047716,0.24571279906296525,0.24468774838702526,0.23117221115179423,0.22314202678836356]
[null,"NEW ZEALAND",0.05,-0.01,0,0.40958844541980599,0.38986094995731846,0.37013457868757837,0.3712592747012442,0.34782224604617257,0.34241814349421451,0.32062396292368917,0.33011645188127425,0.30929284393353901,0.31339261228320159,0.2936670253059861,0.27490797134384165,0.29554225981523508,0.27711908293397292,0.25958678243419903,0.26381333099400878,0.25240345367370076,0.29595403272228082,0.28673559611912791,0.27274279941028401,0.28682572748811258,0.27004987592308849]
[null,"NORWAY",0.05,-0.01,0,0.15475944973001049,0.15737370286299321,0.14818990304014393,0.14881365362919513,0.14019398033551508,0.13549759680911602,0.13097913123808494,0.12490090682117239,0.11891659211901426,0.11337882739606586,0.10672056874955078,0.10040461421216465,0.10213676863002047,9.6163536832595209E-2,9.6593978775578834E-2,9.0987344844547124E-2,9.0232329624664348E-2,8.6056108971228437E-2,8.1945543582592928E-2,7.8139940482558734E-2,7.3575488140688594E-2,6.9245097033629424E-2]
[null,"POLAND",0.05,-0.01,0,0.45989143104104546,0.44359363299268312,0.42895312579993899,0.41493681668783378,0.40749168698918398,0.39639547963851213,0.38192850673310402,0.36765742667591433,0.35480108431583618,0.3379922897995109,0.32188066124411091,0.3112849572218031,0.29729588433902965,0.28629105293230273,0.27460699248905523,0.26070078050675349,0.25122639275019337,0.24418998443465231,0.23628115860897839,0.22744338001431377,0.22274757231847456,0.21236079208300257]
[null,"PORTUGAL",0.05,-0.01,0,0.91908260397383013,0.87972551818041034,0.84491363315935342,0.82856740176728572,0.7849911340416551,0.76031714574734166,0.74879248246319963,0.71516626594199995,0.68096615577972575,0.6504065188768241,0.6218805286668615,0.60066108914735883,0.58613385177953881,0.5506429328296244,0.51521461943935221,0.48091271894310406,0.46926064506145437,0.44280695406664106,0.42490751896794643,0.46176174415961135,0.43208385566599355,0.42774962243102638]
[null,"SLOVAK REPUBLIC",0.05,-0.01,0,0.50984727773740657,0.49060275285863159,0.47328633738328102,0.45048278580686374,0.42846951535282662,0.4108779614352831,0.39953044389402009,0.39203002979703161,0.38011241741209439,0.36087174135219385,0.33885133332547951,0.33122508711768539,0.31979315416400084,0.30336545864156389,0.29156956154826807,0.2868045497046034,0.27629154687092816,0.26141852648025565,0.25589241183046751,0.24570409423985315,0.23135256015139716,0.21970273463971471]
[null,"SLOVENIA",0.05,-0.01,0,0.81455401879923084,0.78264017606738345,0.74889035239379176,0.72123632105717572,0.68313015727230253,0.64836257015522825,0.64061682333401815,0.60863391860499516,0.59012080924416888,0.5599314511736283,0.53514009013477992,0.5145841837195414,0.50042547372253354,0.47911196017920138,0.46050555675515709,0.43600881156863397,0.41836490795326781,0.40754242079060649,0.38232657017995908,0.36431182070002938,0.34591489132775144,0.33693318103428765]
[null,"SPAIN",0.05,-0.01,0,0.94046262632487154,0.904329362633433,0.8660734871030431,0.8256184211107056,0.78537614148045332,0.75218454983519178,0.74058304205176462,0.71525987395083523,0.68720826558972192,0.65691878933531811,0.62685119310228044,0.61921915355651558,0.61515854283223492,0.59009116742649026,0.57799628707926709,0.55292776451240377,0.52979647624658788,0.52003515219138707,0.49383805973896056,0.4759567348843679,0.45766032760534142,0.43837693046236476]
[null,"SWEDEN",0.05,-0.01,0,0.28710043319210088,0.28126318712471876,0.32908886146478428,0.31245821925617412,0.30886981368065286,0.29682747367758733,0.28161952374294191,0.2749710983493292,0.26448006469568919,0.25218747080182458,0.28908517158135533,0.27467427512331144,0.26722438647052582,0.2537656033351397,0.24701951684920595,0.24570667445514419,0.23479343416267329,0.2229763154200014,0.22295808464533198,0.21967432007868268,0.21094655119714334,0.20517124763302899]
[null,"SWITZERLAND",0.05,-0.01,0,0.13617194643515196,0.13255040406161508,0.12751284569068669,0.12182748052919856,0.11627385687487309,0.11540679057603241,0.10977293102241972,0.10439685754723912,9.9117742268245906E-2,9.5395847196056718E-2,9.6841339665464821E-2,9.165760544176485E-2,8.687072043733432E-2,8.3053826849674078E-2,7.9349319565698365E-2,7.8825907860019473E-2,7.6699089675604334E-2,7.378416710711698E-2,7.2094266894582829E-2,6.9390365031835086E-2,6.5929299173359129E-2,6.2403200354542519E-2]
[null,"TURKEY",0.05,-0.01,0,0.39615807171581052,0.37233904317077055,0.36747174287177992,0.3613956460485096,0.35428277071741748,0.35124167994927263,0.34134508637579564,0.32910436041115487,0.31858501403202211,0.31480811036157624,0.29892902051103143,0.28060940070535023,0.28673032245475877,0.27778787204380651,0.27357534517327664,0.2753261208353433,0.2745034658528786,0.26496740345805592,0.25945490996401421,0.2543938114985127,0.23955015814779396,0.23092032821002434]
[null,"UNITED KINGDOM",0.05,-0.01,0,1.5944782833042503,1.4966667934833295,1.5168496438792811,1.467492737948378,1.4216014711253948,1.3543587948474332,1.3745770849676666,1.3247668620892628,1.2696741980061657,1.242612071598346,1.192602035060643,1.1550833474981066,1.1666940111355053,1.1099647346663706,1.1032607515083663,1.0506504930713363,1.0318767584392401,1.0459609792054221,1.0241157769942109,1.0224491730215584,1.0040631272835479,0.96174425113420758]
[null,"UNITED STATES",0.05,-0.01,0,0.90094266446914917,0.86462799666538348,0.83526952285812506,0.80993058070196111,0.77987182829749302,0.75277883192601491,0.72538614375152999,0.70482392855381637,0.68229983599712096,0.66143928919227757,0.64635176313150577,0.63535429593252468,0.61509299328260625,0.59385797151630981,0.57472058652868852,0.55340286309189179,0.53344327763423471,0.51476430268682405,0.49687275796026303,0.47965597638651908,0.46189217683020173,0.44963393626618958]
[null,"AUSTRALIA",0.06,-0.01,0,0.36701230564592102,0.34588430846203427,0.3531391726911296,0.33954710440661867,0.32687875839644975,0.31149980994706422,0.29249483976481755,0.28863896202960582,0.27565743376051155,0.26937972845739716,0.25550375537896686,0.24177752162588267,0.23540764913884946,0.22307667130425546,0.21543181223296201,0.20398608195336276,0.19372360806901379,0.2000897461122963,0.1882862055639449,0.18044435374301288,0.17367926312445425,0.16407223427890777]
[null,"AUSTRIA",0.06,-0.01,0,0.71987785699449003,0.68849468790627311,0.6642445893882335,0.64012742744156026,0.61392781544705022,0.57887400160166635,0.54770741920016275,0.51407081207593797,0.49626210079263311,0.49341518866673084,0.46250365985204339,0.43320072281336708,0.41270492542476223,0.385520141431478,0.3600359954568344,0.34716804351245195,0.33167491869546772,0.31180448518868625,0.30220482520562342,0.30939997019612958,0.28967808574861803,0.27124715820912715]
[null,"BELGIUM",0.06,-0.01,0,1.0405099732580547,0.98666315013613448,0.93626403268838299,0.88692406533883128,0.85627715828126949,0.80503923165865887,0.75877193521255437,0.70939268705178926,0.67369672063934716,0.63314863694437151,0.63862160300580895,0.60253177441400996,0.5616231301268757,0.53471143412049649,0.51424942164422316,0.49173696102993891,0.47113044650550351,0.46970708874743233,0.4395221086206636,0.41283423086215149,0.39819630903384873,0.37568780400822643]
[null,"CANADA",0.06,-0.01,0,0.45487207394390233,0.42065967765120665,0.39953117778971553,0.41179914483255131,0.39011321705825547,0.37075963863671785,0.35092497331552713,0.3343057451543644,0.35141274278987233,0.33477325922953927,0.31653531437911453,0.3046285080158016,0.28976577990062508,0.31785594171202591,0.30089328358413236,0.28987232927828438,0.27379398349743223,0.25928553665647097,0.28388917517893614,0.27229571049235246,0.25721599200023043,0.2437907150837553]
[null,"CHILE",0.06,-0.01,0,0.23095992839811902,0.21411893174987773,0.20365065657896728,0.19323500600596921,0.18001390516709834,0.1666182000394667,0.15562125108581176,0.14561964375451053,0.14493576125740754,0.13354024892152788,0.12504918159309955,0.11901099852931006,0.11347060636002446,0.10553084080398123,9.9047086580888233E-2,9.3009733411833787E-2,8.840822758244582E-2,9.261217761356566E-2,8.5996962952918671E-2,8.4818670185733205E-2,7.8933324768473784E-2,7.4433228748050931E-2]
[null,"CZECH REPUBLIC",0.06,-0.01,0,0.36712269757961369,0.3517600425211348,0.33825346704089887,0.32398641611485474,0.31559668461962537,0.2967143730284012,0.28753259551348137,0.27087572375132862,0.25487202419162175,0.23855926560525026,0.22987334663812306,0.21941617864913521,0.20566046686696482,0.19391904084721293,0.18656179319107422,0.18013628322173741,0.16816632797410982,0.16253216605431087,0.15514567744368851,0.15084478887671546,0.14286265689978117,0.14156560843931454]
[null,"DENMARK",0.06,-0.01,0,0.36933731635598227,0.36016694813680139,0.33719829792685835,0.32602796738966677,0.30505333131898993,0.30523154461187019,0.29606471611070334,0.28250737704425877,0.26456405062295307,0.24867123861349355,0.23285836735400847,0.21787420716355421,0.21633545763707585,0.20266767869969066,0.19579033173794907,0.18325194183228516,0.17160703279901177,0.18064890204705564,0.16926684115968296,0.16157281022865896,0.15193223791832464,0.17153563677102954]
[null,"FINLAND",0.06,-0.01,0,0.48627099209262936,0.46679846584851958,0.44868444917226319,0.42895345916573724,0.40541325185963789,0.38421429060430068,0.36401369929949462,0.35424130313583574,0.33511841453798397,0.31501047287044798,0.30247558737166091,0.28406577241443348,0.27864284747907286,0.26774348162160894,0.25331916866734766,0.24008883643381868,0.22860967931551524,0.21524463118595427,0.20242516062184326,0.19026053828646261,0.17923266055902459,0.16822010686902197]
[null,"FRANCE",0.06,-0.01,0,0.9559176296733326,0.91838433305366585,0.89424916837378743,0.85484073954939366,0.82022038290821364,0.80627652885218248,0.77041155649927473,0.74429396154198357,0.70521256729507431,0.68572555936449509,0.65139361816204566,0.66930947584983624,0.65201799423967211,0.61709695213816074,0.6469504393183434,0.60907933903417466,0.58633643451590567,0.57590417035255781,0.54420236625282681,0.54675631421963644,0.54758352631300011,0.52104142951371712]
[null,"GERMANY",0.06,-0.01,0,0.40538713761931322,0.38592871284142682,0.37347073343862486,0.35462247747920889,0.3358221117408996,0.32262133808468713,0.30930846238926646,0.29425626164143542,0.28085266576520312,0.26838068277880661,0.26138432557877533,0.24890452787602832,0.24512830956711798,0.2440606306796472,0.23435326212817176,0.22173009774490646,0.21934360948870077,0.20683616693210646,0.19474702235701796,0.19148573269697994,0.18125763597458178,0.1780199933413518]
[null,"GREECE",0.06,-0.01,0,0.46091096345056648,0.44479575413461403,0.41643476945167368,0.38642138822888283,0.36492101556726997,0.34240043575045109,0.32551867185670302,0.3049846116510605,0.29152640795278278,0.2760960172638619,0.26970819330152745,0.25205881399971558,0.23371876806344188,0.21808819112452216,0.20567031532144453,0.20409031940486094,0.19650682423341415,0.18459599056652129,0.17317675287903606,0.17290376542985858,0.16706030702237312,0.15765178417111908]
[null,"HUNGARY",0.06,-0.01,0,0.61337287809708807,0.58430307946977922,0.57796819753566642,0.5470046568665321,0.52518047446309324,0.51763053018716165,0.49133305166354868,0.46924530837067518,0.44194038732409602,0.41650142188532102,0.39568990577599861,0.36679583282769274,0.35184396064542411,0.33644804191191069,0.31164809238180385,0.30827138132611243,0.29126250804359771,0.27277745516990309,0.26166759985011068,0.25468480940636168,0.23828654827030785,0.22498648878616545]
[null,"IRELAND",0.06,-0.01,0,0.48696231798216327,0.47248001277921831,0.46990419014315166,0.43745034101024743,0.40794110835198405,0.38499060203770102,0.36392151550549279,0.35793577520834852,0.33525854953118883,0.31185721909560815,0.29068160465040432,0.27804048415299998,0.27556337325550201,0.2621710221029222,0.24386052393060187,0.23006746520070442,0.21741829347733113,0.20192246354653615,0.19871489206068074,0.18686475003673725,0.17405790548943648,0.16152609442878349]
[null,"ISRAEL",0.06,-0.01,0,0.66854199446345175,0.62808639840915403,0.59998503465592556,0.62253023692251064,0.6101478755435833,0.59412498944478054,0.6057593733955301,0.5841215164219572,0.5592021868067677,0.53031459225559507,0.51264832472864696,0.48717101974161675,0.48314571515129723,0.45234668739025508,0.42774406638076751,0.42562534613887859,0.41558448938169734,0.39340344846192454,0.52191840311377291,0.49673979851922873,0.48257269253069751,0.45334297366178122]
[null,"ITALY",0.06,-0.01,0,1.4110424515576434,1.3469203369196672,1.2861791553314104,1.2376931252010883,1.1764544219290141,1.1688903152867065,1.1270018263733763,1.0639492059677793,1.0389823246004433,0.99296411459491352,0.95135381399693486,0.92412240346035668,0.87168956166016975,0.85734548935586197,0.84321521064973759,0.82251285065395174,0.7914553546478027,0.84779250151346552,0.80020481167975344,0.76376684512528692,0.73130612628864888,0.74343231567480805]
[null,"JAPAN",0.06,-0.01,0,2.0035638980999302,1.9050903404917858,1.8124134738037105,1.7231775263129432,1.6371209349296181,1.5561734724555585,1.4826219576548469,1.4121813013277988,1.3446534866721249,1.2805188329534551,1.2227203043791381,1.1669937105671679,1.1147988339044963,1.0638284861867422,1.0145695229763758,0.9686254237075469,0.92697671856355024,0.88627372726074394,0.84455859716324233,0.80536904704135825,0.76856376732631959,0.73289831923080828]
[null,"KOREA",0.06,-0.01,0,0.44428042024438735,0.41750505741789856,0.39656133897549373,0.37772140992281267,0.35624160969013696,0.33718415931813484,0.32021077064891301,0.30345906945126766,0.2905556748266695,0.27545163938462175,0.2656834906730855,0.25357785868618588,0.24454266860423285,0.23861332004989846,0.22503445180610873,0.21682157167198862,0.20591651962971139,0.19700199666559112,0.18857222755681452,0.17801234462995741,0.16900814461189809,0.15872997711253667]
[null,"LATVIA",0.06,-0.01,0,0.29218081373559901,0.27422369020255771,0.26087192092208311,0.25700192233162561,0.24188177204013248,0.22692257327444884,0.22016854883636472,0.20876373153146896,0.19636785122366618,0.18648307307218759,0.17896168620746808,0.16782047549001072,0.15779282359055777,0.15204052853233122,0.14231031414189046,0.13406284899636425,0.13201909983141297,0.12783447480172749,0.12396349767761893,0.11610620889865758,0.10889447536295373,0.1019861018543298]
[null,"LUXEMBOURG",0.06,-0.01,0,0.15407420378554551,0.14400453798662177,0.14519112532782133,0.13579857363616146,0.13019210352990557,0.12754301809188823,0.11932571983468024,0.11159943565557175,0.10433614666940988,9.8916576299891326E-2,9.515051656824805E-2,8.8932231980865348E-2,8.9663967131960107E-2,8.3863841767762543E-2,8.0401406242956774E-2,7.8764994342388664E-2,7.3690624303616739E-2,6.8919457280009394E-2,6.4434191855869669E-2,6.108732980953923E-2,5.7084839102262967E-2,5.3323808889723483E-2]
[null,"MEXICO",0.06,-0.01,0,0.67298155935803894,0.60476201214284941,0.58651182147461478,0.55324876039071846,0.5268493902646928,0.49716079314716694,0.47974389081460228,0.4980516026692195,0.4688606147585534,0.44339937867132845,0.42326064394539448,0.4119072528344388,0.40286679621991944,0.38575180950518073,0.37054995857368789,0.34685181145741362,0.32677113853644152,0.3738854979245877,0.35505669123045969,0.33026881755411425,0.31429312185893959,0.30789061744441465]
[null,"NETHERLANDS",0.06,-0.01,0,0.49952598230156242,0.47620384122222226,0.45234445771397097,0.42949907284848454,0.4056637391351971,0.40428461548618361,0.3826166370805868,0.35868054175407771,0.33631446430560419,0.31562033550899876,0.31690599562892008,0.30129243447748161,0.28699477459163941,0.27252669525372619,0.25746445861572187,0.24725491786058892,0.23334773091208089,0.21931476928134389,0.20560626071448279,0.20281693436239734,0.18980648655694335,0.18148478880382882]
[null,"NEW ZEALAND",0.06,-0.01,0,0.4310213814227925,0.40315238737642833,0.37935058028076535,0.3760900285856259,0.34940150372969375,0.3402638053781934,0.31591185843091657,0.32875343298030701,0.30553007256024822,0.30544757243442666,0.28385048108213057,0.26351469728694177,0.29153402968279774,0.27128896200892877,0.25220582976952732,0.25222068125575348,0.23890596256452648,0.29290316209945833,0.28051705708163194,0.26443293513321109,0.2836929080808111,0.26521151164271972]
[null,"NORWAY",0.06,-0.01,0,0.15359034782036252,0.15471141005646921,0.14430860501781653,0.14354888646627481,0.13395836817686171,0.12824944922503767,0.12280313541641245,0.11599956889040298,0.10939983633891645,0.1033212406341041,9.6336134493271483E-2,8.9779708437469616E-2,9.0466974497508817E-2,8.437267423940964E-2,8.395080707476997E-2,7.833200553551331E-2,7.6949155531414806E-2,7.2695382713822143E-2,6.8569959979639022E-2,6.476868288013192E-2,6.0409963771667484E-2,5.6318085802670545E-2]
[null,"POLAND",0.06,-0.01,0,0.45658776222115571,0.43624690458901699,0.41786666701667835,0.40039616112061882,0.38949664447227861,0.37641592174649141,0.35925055078903595,0.34255868821064273,0.32745243713633698,0.3089999363201576,0.29149676435680938,0.27922948110374624,0.26416291138250447,0.2519748926760853,0.23940373442853594,0.22513494453645941,0.21489410543121562,0.20688649325573788,0.19828134832965899,0.18905063623899435,0.18526236504013693,0.17496273452227365]
[null,"PORTUGAL",0.06,-0.01,0,0.91213956282639397,0.86484319110695851,0.82278417935621206,0.79925413418257785,0.75007593833816877,0.71964564298375044,0.7020512638427272,0.66419836849550096,0.62646923080409422,0.59271038508900742,0.5613685060936271,0.53709859727591303,0.51916422393532236,0.4831271636227859,0.44777825354047179,0.41402304712497168,0.4001804066436927,0.37405852273635315,0.35555187380401876,0.38274536413712823,0.3547672020495925,0.3478952441417037]
[null,"SLOVAK REPUBLIC",0.06,-0.01,0,0.50599572988639319,0.48230322024273131,0.4608903152009689,0.43454549161149053,0.40941185172738226,0.3888989435511237,0.37459090422055319,0.36409114718163776,0.34969246523357006,0.32885960176716356,0.30587943826531722,0.29617455315114805,0.28325469378252027,0.2661690268527846,0.25340606444303954,0.24691319010852289,0.23561844519167618,0.22083173476178558,0.21412430342381356,0.20365936375038793,0.1899545640866695,0.17868756042773185]
[null,"SLOVENIA",0.06,-0.01,0,0.80840061969790977,0.76940024288328079,0.7292758807998756,0.69572023965466701,0.65274558081306033,0.61367983254846592,0.60062815932806035,0.5652582832832419,0.54289413109727258,0.51026116192943616,0.48306833724761783,0.46013042670778381,0.44324858889116725,0.4203667904891662,0.40023005203908019,0.37536477957103098,0.35677707208594966,0.34426901943005395,0.31992121194448137,0.30197101045489577,0.28401722613422248,0.27403285737386107]
[null,"SPAIN",0.06,-0.01,0,0.93764046840948956,0.89357778607740845,0.84771244881976615,0.80089387594349393,0.75469925589257814,0.7159815012172781,0.70123213570754028,0.67154424535718971,0.63909557256692484,0.60735970607519973,0.57411850354460148,0.56152127499592419,0.55754004894174558,0.52975574315981178,0.51373582422870756,0.48737897356294924,0.46256076956234327,0.45499867876129996,0.42811870464297658,0.40861811142397136,0.39219294220504586,0.37210233440697982]
[null,"SWEDEN",0.06,-0.01,0,0.28944801050516977,0.28079670836551451,0.33892021415822032,0.31895744628056383,0.31339903566528005,0.29854822473500908,0.28075859069797637,0.27278488942801798,0.26061645477773016,0.24671189086094705,0.29774025892944322,0.28056805300667159,0.26990534228058444,0.25419060221501399,0.24681747559837028,0.24430192004666196,0.23132121196601996,0.21784152634436782,0.2182989159431736,0.21216051697067764,0.20236100204800231,0.1944760869208646]
[null,"SWITZERLAND",0.06,-0.01,0,0.1351432604137455,0.13030804729669671,0.12417310832904924,0.11751743703930732,0.11110217493869222,0.10923335672924385,0.10292067130067348,9.6956785800851736E-2,9.1185465284580589E-2,8.6933491111233774E-2,8.741820280600851E-2,8.1958315932070813E-2,7.6945172201919571E-2,7.2870380062275961E-2,6.8963298777152945E-2,6.7862090726817717E-2,6.5408154761336892E-2,6.2328733313584642E-2,6.0326660604068168E-2,5.751632929240174E-2,5.4131976222003442E-2,5.0753467645825626E-2]
[null,"TURKEY",0.06,-0.01,0,0.39734638810151673,0.37013288202621375,0.36268448413760634,0.35608781292932606,0.34791328955684192,0.34403085913373288,0.33277854199111712,0.31856041794987777,0.30641187916281071,0.3000803298219783,0.2827132128141065,0.2634356931524855,0.27025509984738844,0.26076848269462272,0.25731289973961552,0.25944774783942448,0.25788133185994777,0.24749395926999879,0.24103111214215212,0.23427505750403357,0.21862315191496753,0.20969150087372868]
[null,"UNITED KINGDOM",0.06,-0.01,0,1.8439809423279643,1.7032694851468382,1.7324769335606331,1.6588422807829823,1.5948737602982055,1.5071750109642397,1.54330776699293,1.4727643254151039,1.4011265070288448,1.3643428244937506,1.2973959160092967,1.2479449106399845,1.265819335431833,1.195094577769259,1.1825356637327054,1.1173655989862565,1.0932826987596549,1.1131742115526513,1.082923973342458,1.0882455558352067,1.0620894009428055,1.0082738998576193]
[null,"UNITED STATES",0.06,-0.01,0,0.91068660048759553,0.86472724864170569,0.82814986353531728,0.79626765367554408,0.7604733902392975,0.72814362536148025,0.69609646588893792,0.67259425627954439,0.64702360991598051,0.62317548206164486,0.60782900502292836,0.59704964244828573,0.57405508497158619,0.55027908279795534,0.52987180672196754,0.50692646066880653,0.48550124938632883,0.46562917476075122,0.4465612441882984,0.42798272864950515,0.40877187412093419,0.39477728766393583]
[null,"AUSTRALIA",7.0000000000000007E-2,-0.01,0,0.36980946204123227,0.34480017388549578,0.35536314566570143,0.33837533200606884,0.32337427497861704,0.30535701046890634,0.28415394893324114,0.28071847093960495,0.26551417827289342,0.2573939931941483,0.24184622120132854,0.22672243915858725,0.22198127975727036,0.20838066530548011,0.20049271887833109,0.18805589022701449,0.17687006803717828,0.18390576203810982,0.17150487802125797,0.16282581517187436,0.15576053117134417,0.14574835992634438]
[null,"AUSTRIA",7.0000000000000007E-2,-0.01,0,0.7144905435879777,0.67695585910126899,0.6470083280314709,0.61768971283639817,0.58687192077804629,0.5481913177757608,0.51382924568370125,0.47776598807656984,0.45690454733133606,0.45003777868372358,0.4179012975324724,0.38776607081981462,0.36596737674295549,0.33866622060669066,0.31332339144265914,0.2993013844420962,0.28327203512506249,0.26381258958445319,0.25330084629051997,0.25690798425965927,0.23828409969981176,0.22103787977454153]
[null,"BELGIUM",7.0000000000000007E-2,-0.01,0,1.0327231615453758,0.97012716608628113,0.91196922950268267,0.85583564731234452,0.81854089023962362,0.76236886791095404,0.71183846968073572,0.6592937978620842,0.62026718278643933,0.57748689682013588,0.57703499387176993,0.53933746276150529,0.49802105811836311,0.46972565385655352,0.44752851067723809,0.42393750222096982,0.40237616071756654,0.39741135652249726,0.36839690432228178,0.34279386005418866,0.32754928201320227,0.30614601164266736]
[null,"CANADA",7.0000000000000007E-2,-0.01,0,0.4803712660216537,0.43651080020928035,0.41076266313073245,0.42906310274301007,0.40280941088659844,0.37928036112363406,0.35576352936531092,0.3356968992758228,0.36127363080329999,0.34088698968880948,0.31948235950679293,0.30418743820508809,0.28659731109976644,0.32724309066683077,0.30706872559892751,0.29246562192699505,0.27388371568557007,0.25704071451027422,0.29358809473853503,0.27846505653145082,0.2608493165915986,0.24499783484029097]
[null,"CHILE",7.0000000000000007E-2,-0.01,0,0.22923158947205136,0.21053046762467204,0.19836625489692111,0.18646180165984536,0.17208072092565319,0.157786810274925,0.14599542790510245,0.13533571071220707,0.13344125472320889,0.12180043397963852,0.11298989335743592,0.10652902392993062,0.10062047087119907,9.2705278973003929E-2,8.6196354678612933E-2,8.0185841431157645E-2,7.5506452012933004E-2,7.8357694912235376E-2,7.2080675860538901E-2,7.042863707734287E-2,6.4929241251517902E-2,6.0655325928053588E-2]
[null,"CZECH REPUBLIC",7.0000000000000007E-2,-0.01,0,0.36437528006803327,0.34586471902425275,0.32947624061573877,0.31263006044393943,0.30168828945962156,0.28098730069652467,0.26974740798275643,0.25174587773501605,0.23465863432790071,0.21758690134267886,0.20770510196380881,0.19640352609875264,0.18237005890242458,0.17035122581026776,0.16235647128027114,0.15529954431011958,0.14362502341780403,0.13751576277554436,0.13003939089345512,0.12525285836913641,0.11751630949960411,0.11536106827815647]
[null,"DENMARK",7.0000000000000007E-2,-0.01,0,0.36856496617716672,0.35600557981729264,0.33021782327393084,0.31626965735984419,0.2931848155778346,0.29529268574271295,0.28364083718329058,0.26811396420640532,0.24882705717854378,0.23175943026481233,0.21507259440977039,0.19942984880561476,0.19735818487662812,0.18324677964703903,0.17530321002791113,0.16262282444600779,0.15093782391475047,0.16391180658128673,0.15231976817601176,0.14401640181523198,0.13427638052677832,0.14855795732723159]
[null,"FINLAND",7.0000000000000007E-2,-0.01,0,0.48263191053254917,0.45897515554783375,0.43704168601513926,0.41391780394607935,0.3875466265598127,0.36384936565104919,0.34149781064265239,0.32922399450530104,0.30854084414730221,0.28731708453441979,0.27330581659602698,0.25427258686961191,0.24708741199332751,0.23520346479480594,0.2204524604368463,0.20698598985870234,0.19524759171932771,0.18211490291088847,0.16966792128854874,0.1579814353063706,0.14743363498739528,0.13708167858152417]
[null,"FRANCE",7.0000000000000007E-2,-0.01,0,0.97087235424676799,0.92317212376372593,0.896134081911655,0.84930322368487099,0.80978948512375071,0.79188091135500127,0.75197355139470412,0.72022636926767825,0.67633625461782598,0.65696659243632793,0.6188698888064369,0.64598440785632616,0.62643854179104286,0.58844037382479653,0.62816504981020682,0.58640196908150732,0.56279702040757862,0.55015187440742619,0.51563665803172354,0.52167855003039176,0.5235772557182482,0.4953952253824403]
[null,"GERMANY",7.0000000000000007E-2,-0.01,0,0.4078796915045696,0.38460241489308006,0.36991490812650157,0.3479782607870921,0.32647710816265124,0.31198245630475474,0.29626545329039267,0.2799385416527726,0.26589801368305849,0.25168067718581172,0.24266825996899347,0.22890793106235718,0.22508489423537123,0.22372681458324842,0.2136963403720776,0.20033609757590312,0.19795975694049936,0.18500248963542068,0.17264311643070554,0.16965558246470872,0.15912478219773835,0.15572080450466291]
[null,"GREECE",7.0000000000000007E-2,-0.01,0,0.45746166745058575,0.43734119834746649,0.40562884247991932,0.37287656503475131,0.34883888944222308,0.32425181570029277,0.30538387422311597,0.28344592011594993,0.26840603231245974,0.25182369972963375,0.24369840440160839,0.2256225596425904,0.20725084479120459,0.19158299530822093,0.17898577233598334,0.17595085806598315,0.16782965753184279,0.15618359777214744,0.14515260645576158,0.14356936692441091,0.13742087100418582,0.12846960810918909]
[null,"HUNGARY",7.0000000000000007E-2,-0.01,0,0.60878261059926608,0.57451045024159797,0.56297069350210449,0.52783107696304277,0.50203568896588613,0.49019400021272097,0.46094188697394445,0.43610616113115042,0.40689098018010278,0.3798857007834967,0.35753084656063178,0.32832581156599866,0.3119987268572873,0.29555806438995219,0.27121354107330914,0.26576769647714849,0.24875719796254592,0.23079246850821233,0.21932351491656074,0.21147565387503836,0.19601032462786813,0.18334030405166951]
[null,"IRELAND",7.0000000000000007E-2,-0.01,0,0.4833180627815874,0.46456148257555796,0.45771080300332612,0.42211685351269002,0.38996308002190927,0.36458452941121572,0.34141132883197062,0.33265755474385555,0.30866986531481289,0.28444104148375982,0.26264920755672688,0.2488792386325191,0.24435667864385793,0.23030825024733756,0.21222102056759642,0.19834634015554148,0.18568941754468354,0.17084323841989732,0.16655806304631812,0.15516176756801706,0.14317697245892946,0.13162676312086541]
[null,"ISRAEL",7.0000000000000007E-2,-0.01,0,0.7182433382310297,0.66326826490135349,0.6282649541050378,0.65761072765785322,0.64096744371303593,0.61997158391867457,0.63355114000362645,0.60822719081470578,0.57624149305149908,0.54267253770730062,0.52221176718023843,0.49135153062984877,0.4862122877202158,0.45141760375754597,0.42272841078930917,0.42080143636389822,0.40969978933121542,0.38530517114842822,0.5574336573616846,0.52694689628744951,0.50980451663558612,0.47513265713256431]
[null,"ITALY",7.0000000000000007E-2,-0.01,0,1.4243469884471553,1.3472066372979776,1.2759201936078228,1.2192762806886441,1.1487621633564424,1.1389815209981671,1.0917682310547165,1.0211871599445765,0.99428195023250898,0.94104279992126827,0.89552105388713088,0.86308481721848873,0.8065632431839479,0.79043853847893153,0.77833798355637562,0.75582385573849997,0.72078337545916649,0.80479850465780356,0.75287445476257342,0.71128957588730024,0.67736076492801323,0.6944012146858537]
[null,"JAPAN",7.0000000000000007E-2,-0.01,0,1.9903070348885696,1.8747913401885172,1.7669212120850959,1.6642272182090048,1.5663407702076764,1.475246956751844,1.3931907309394991,1.3154833197812856,1.2416077208763472,1.1721180290425592,1.1089870655342522,1.0485426478641464,0.99227185910182125,0.93804540404989045,0.88624314123820247,0.8385781009781772,0.79615901374745068,0.75532030101684977,0.71407209800760973,0.67565516182066232,0.63908644254618963,0.60372319578804556]
[null,"KOREA",7.0000000000000007E-2,-0.01,0,0.44147521485608598,0.41098765895418315,0.38687330044716645,0.36551393450558034,0.34151225664973023,0.32036342526750444,0.30139063075705619,0.28315802650713945,0.26917401942613489,0.25279559203854968,0.24152407471647649,0.22835160976842223,0.21837498612889347,0.21176357863106179,0.19785302617649766,0.18902437156783947,0.17783015590066747,0.16882099814895499,0.16092933722336727,0.15050364880235556,0.14154433285326515,0.13170670156461933]
[null,"LATVIA",7.0000000000000007E-2,-0.01,0,0.28999423499912386,0.26962783743694485,0.25410264243417713,0.2479935037901759,0.23122200458537986,0.21489475107224895,0.20655013134032568,0.19402037253760776,0.18079431016487615,0.17008886206826354,0.16170319797820654,0.15021924700691303,0.13992327728792245,0.13356238920720642,0.12384636766007256,0.11557859963405394,0.11275293058550515,0.10815862323213285,0.1039032346671131,9.6407934587959349E-2,8.9574680656590022E-2,8.3107936942776628E-2]
[null,"LUXEMBOURG",7.0000000000000007E-2,-0.01,0,0.15292116648124912,0.14159109349654961,0.14142360923087027,0.13103856881772327,0.12445451720263326,0.12078271777180577,0.11194488601753123,0.10371803532174799,9.6061455807608775E-2,9.0220563321713784E-2,8.5974507417901025E-2,7.9604904489767689E-2,7.9509801841781413E-2,7.3671508397943924E-2,6.9969785240049667E-2,6.7905074481330388E-2,6.2936604305880994E-2,5.8311606668492208E-2,5.4007196331270935E-2,5.0723413952578469E-2,4.6956984878018977E-2,4.3453290852175724E-2]
[null,"MEXICO",7.0000000000000007E-2,-0.01,0,0.72473311253349904,0.63496503061976195,0.61135654245726789,0.57158499999649781,0.54050221206590854,0.50547371617428849,0.48262539331723836,0.50730793639222971,0.47339893204769889,0.44355979219453018,0.42065038112373354,0.40788632235816641,0.39710846439200248,0.37614874889735256,0.35935315213053132,0.33343390296516773,0.31112444191031358,0.37784879419084588,0.35517091872197304,0.32805885883087205,0.30878649936946262,0.30267990337471418]
[null,"NETHERLANDS",7.0000000000000007E-2,-0.01,0,0.49578770504354264,0.46822290150450496,0.44060672221563318,0.4144442928052785,0.38778607482203359,0.38285588142951726,0.35895007284044828,0.33334972421982667,0.30964203760291253,0.28787333256540804,0.28634460278976448,0.26969249433917258,0.25449350934723852,0.23940535390267104,0.22405992280596232,0.21316402995236147,0.19929419712309362,0.18555857906667339,0.17233424319473334,0.16840754621837042,0.15613147832540672,0.14789099798642219]
[null,"NEW ZEALAND",7.0000000000000007E-2,-0.01,0,0.45617210018523724,0.41903972685636864,0.39084344150034145,0.3829950403560442,0.35289745094179004,0.33998096519072007,0.31303112831817337,0.32987869544636922,0.30414957663848496,0.30002132915566004,0.27654333177296581,0.25464375518001636,0.29138266333684659,0.26913379360459916,0.24834943581664801,0.24445376006161246,0.22927997936382177,0.29644485076909638,0.28073313616411294,0.26231799575052317,0.28717574906044296,0.26657773059059142]
[null,"NORWAY",7.0000000000000007E-2,-0.01,0,0.15244093152441182,0.15211852371154883,0.14056398914611221,0.13851721806973022,0.12805480197863431,0.12145170517273848,0.11520720776570025,0.10780742136200651,0.10072355438933994,9.4238002181212352E-2,8.7045788171449104E-2,8.0363496519706007E-2,8.022187112172198E-2,7.4118500270936166E-2,7.3058671685422988E-2,6.7531785085121671E-2,6.571960271904842E-2,6.1506354384097191E-2,5.7473698115613196E-2,5.3780198334666629E-2,4.9692173962795877E-2,4.5893311328944753E-2]
[null,"POLAND",7.0000000000000007E-2,-0.01,0,0.45334716995402485,0.42909706667702746,0.40717428753740353,0.38650143889343863,0.3724606264106668,0.357847613149476,0.33833089475416805,0.31959030550234185,0.30263267425100049,0.28291422781932068,0.26439775881823258,0.25089135029119369,0.23513382729310861,0.22217930932681534,0.2091145274896711,0.19481242848491903,0.18420087734374263,0.17566140683932688,0.1667657872732837,0.15750273667862194,0.15506990804207285,0.14508803230409001]
[null,"PORTUGAL",7.0000000000000007E-2,-0.01,0,0.90531343024337363,0.85034884902902053,0.80143402704461497,0.77123871820288714,0.71701997463883049,0.68150148783208242,0.65862622759135059,0.61729120259063208,0.57678521059814147,0.54060367665008757,0.50723193664119481,0.48076700185526172,0.46037049094302479,0.42441064160493575,0.38968159512926354,0.3569385878426759,0.34178019445364505,0.31648469546387725,0.29801506469481165,0.31780979139353827,0.29182526225600641,0.28349800107192846]
[null,"SLOVAK REPUBLIC",7.0000000000000007E-2,-0.01,0,0.50220903530651551,0.47422005796386613,0.44893082609632901,0.41931382474992868,0.39136900750715126,0.36828571287883183,0.35142076774622083,0.3383782206593578,0.32195905606639696,0.29994870056193562,0.27638141108001679,0.26511138302443121,0.25117698105257064,0.2338203602854175,0.22052808198437313,0.21286941876562657,0.20123353536940547,0.18684205833241699,0.17947386257554304,0.1691070512500373,0.15625328429759611,0.14561155132390283]
[null,"SLOVENIA",7.0000000000000007E-2,-0.01,0,0.80235083298198806,0.75650547718485983,0.71035214414704595,0.67133388857329346,0.62397898116440975,0.58115229767849252,0.56347659941254169,0.52533848623055168,0.49983828469200048,0.46540277871016983,0.43648278371940658,0.41187135254617474,0.39305206535774562,0.36927780653668935,0.34830249987376949,0.32361042525615485,0.30471091300256675,0.29128029211825612,0.26815029732463064,0.25073940230712488,0.23362757612034488,0.22330793134347912]
[null,"SPAIN",7.0000000000000007E-2,-0.01,0,0.9352373439392776,0.8834410734028767,0.83027353688692751,0.77751401642115525,0.72585216336781178,0.68217566667017893,0.66515521825758961,0.6317608908417105,0.59559179390687511,0.5631608249432043,0.52739215031761244,0.51073914696179046,0.50811108041903053,0.4782620128795203,0.45919214197201835,0.43216722917562245,0.40630681480469472,0.40172139033791149,0.37458070641931424,0.35407446573260332,0.33997004296206379,0.31952332845489173]
[null,"SWEDEN",7.0000000000000007E-2,-0.01,0,0.2921358585026782,0.2806495758764771,0.35220316466760637,0.32859056706175521,0.32094770201634681,0.3030949654764612,0.28257144522041588,0.27329131608352608,0.25941764087219366,0.24387608150242396,0.31355047488475796,0.29308060755576221,0.27883020055175534,0.26046904190057713,0.25235443139700231,0.24853945238817099,0.23322723091560918,0.21783602762975415,0.21879983780150988,0.2098259520618119,0.19884023871608711,0.18886690095496667]
[null,"SWITZERLAND",7.0000000000000007E-2,-0.01,0,0.13413189565019185,0.12812414918378104,0.12095098174671262,0.11339822170751496,0.10620588474462501,0.10344354316274684,9.6554563706500729E-2,9.0109481963799046E-2,8.3953728629496488E-2,7.9290942256230582E-2,7.8987873073857531E-2,7.3362421774351358E-2,6.8231370863309604E-2,6.4014129373965584E-2,6.0015706569877009E-2,5.8505435869540726E-2,5.5862834566731218E-2,5.2735304724770449E-2,5.0564362016702481E-2,4.7758259999698516E-2,4.4528011795221707E-2,4.1358733318009003E-2]
[null,"TURKEY",7.0000000000000007E-2,-0.01,0,0.39872954914335995,0.36815221979338864,0.35827945580663195,0.35145967598267608,0.34248292916062256,0.33805212072787644,0.32564540034109257,0.3096243044626284,0.29605153440785681,0.28743454770520299,0.26876953384367985,0.24866819707416035,0.25666378732100315,0.24686186742231217,0.24444343090847284,0.24732866420864552,0.2453120870880246,0.23422071507001768,0.22703305785120084,0.21886768975137255,0.20244239937145356,0.19334307995173011]
[null,"UNITED KINGDOM",7.0000000000000007E-2,-0.01,0,2.1971102763687873,1.99646579981766,2.0382562026028999,1.9317296724851982,1.842506749923823,1.7273066389542853,1.7858035117204407,1.6876503792203361,1.5933646469915086,1.5429187721485806,1.4538878728156086,1.3884753020243161,1.4166993895142939,1.3273501270924952,1.3072297068594416,1.2255587334817679,1.1944229002148432,1.2225391688315905,1.1814434589735978,1.1960897554536154,1.1594573414456002,1.0910124092724196]
[null,"UNITED STATES",7.0000000000000007E-2,-0.01,0,0.92367662479567958,0.86752989916661538,0.82377053560436841,0.78552006436673993,0.74426184865564771,0.70705231788422251,0.67076932895572894,0.645033209426498,0.61703530511991811,0.59081690331782288,0.57654305423832275,0.5673810332851098,0.54203088719351045,0.51609560091015838,0.4950269194516243,0.47079909019069766,0.44826862485672575,0.42756836788931424,0.40769207527768259,0.38812070202523208,0.36780262106328737,0.35256382773845413]
[null,"CANADA",0.08,-0.01,0,0.51290580808856567,0.45749139336046185,0.42658341269591837,0.45341749555932243,0.42189975917914091,0.39362319760910469,0.36595277088947586,0.34206977127455523,0.37921692665005391,0.35445188409131961,0.32933025691557949,0.31024684155180376,0.28957128102289609,0.34721908312483774,0.32301615655061944,0.30422102019192809,0.28251083478619055,0.26280677559048427,0.31550334384573631,0.29601832736866729,0.27502363424198889,0.25602958867415215]
[null,"NEW ZEALAND",0.08,-0.01,0,0.48563887797649152,0.43789228599869678,0.40489538188312807,0.39217998403300242,0.35844983547953374,0.34164700163614142,0.31200491151104653,0.33352994937809671,0.30512367820146202,0.29700643058863929,0.27158076689925131,0.2480776185827491,0.29500906785888897,0.27048716161274611,0.2477753406855529,0.24013896451757716,0.22306737165824903,0.30648049130541355,0.28709691635056012,0.26596367234714974,0.29679967924772815,0.2735573793125044]
[null,"GERMANY",0.01,0,0,0.4001410068828421,0.39600571189624911,0.39327653893915415,0.3879491279223648,0.38161812032958381,0.37574985973983355,0.37452294729270058,0.36687751004630736,0.35872891609610386,0.35636339542635831,0.36146688752646833,0.35773505076600509,0.35909421244576822,0.36353196107599972,0.35829074417454582,0.35201301551832825,0.35435875560633834,0.34675529490758067,0.33872747663476604,0.33890069196190747,0.33312995900871806,0.33513290334854007]
[null,"AUSTRIA",0.02,0,0,0.7364300907850645,0.72462646662326746,0.71925437496523692,0.7131186761769448,0.70364494728442917,0.68259200301646139,0.66445666635915734,0.64162588067579396,0.63725158591996556,0.65185832674516353,0.62863240609164761,0.60577542668982454,0.59374917566575025,0.57062570100584487,0.54826568683752352,0.54390840992318523,0.53461304468416948,0.51707098244786531,0.51559665432928037,0.54308755623413929,0.52312576977824354,0.50396056884446827]
[null,"GREECE",0.02,0,0,0.47150874187859654,0.46813836235650685,0.45092204678944403,0.4304835209477032,0.4182492180694462,0.40374899999989361,0.39490619253510567,0.38065965903209098,0.37434989596977003,0.36475465686603803,0.36658587858960778,0.35247179323703864,0.33624586799505424,0.32280214071161872,0.31319639734555688,0.31974844223884169,0.31674119953911972,0.30611884925390864,0.29545972448085872,0.30349674362107426,0.30169196777387075,0.2929073371856955]
[null,"PORTUGAL",0.02,0,0,0.93311249197936053,0.91022963105321686,0.89092350936448705,0.89038998434302274,0.85968925142600883,0.84858597820457626,0.85170042623741238,0.82900420159703281,0.80445093474261997,0.78303872426911569,0.76300895608610486,0.75106322497872546,0.74690974351587291,0.71509824465609062,0.68188029759848634,0.64865018955933473,0.64503419933048145,0.62030797192426435,0.60661293693482476,0.6718302019790533,0.64066933190562247,0.64636800729453203]
[null,"KOREA",0.03,0,0,0.44953312915007104,0.43040836249580761,0.41612600877642231,0.4026185123114413,0.38686027957054092,0.37269338480892822,0.36060892745247602,0.34764375334161196,0.33757964800579982,0.3260652170290298,0.32051497363006237,0.3117174904704148,0.30568807539662052,0.30207048584770579,0.29022938888779182,0.28444439556751322,0.27526229483912384,0.2675295899342181,0.25853767395323934,0.24864402536505797,0.24055806566394011,0.23014512819912827]
[null,"CHILE",0.04,0,0,0.23262831438387108,0.21761496998496871,0.20884651220939471,0.19995622568059418,0.18795889902377116,0.17554440309152358,0.16544024374068189,0.15620680119939884,0.15687841989465498,0.14585037296452183,0.13781101539323393,0.13234205545191088,0.127321524536714,0.11948284642483045,0.11315546544779279,0.10721855184331357,0.10283523429224845,0.10869885697491385,0.10184684925879317,0.10135931424193625,9.5178816431621405E-2,9.0563752407609499E-2]
[null,"LATVIA",0.04,0,0,0.29429160309443708,0.27870121871556769,0.26752782188374197,0.26594125257333256,0.25255745951265585,0.23907957714555536,0.23406031208374331,0.22394185504626957,0.21254863918293943,0.20367375903432647,0.19722567231770172,0.18661908249404099,0.17705413374790438,0.17214163137550187,0.16258131865220804,0.15454338815686988,0.15356295925989083,0.15003943412824855,0.14681112550158429,0.13874850484550957,0.13130656328577395,0.12408786165471267]
[null,"UNITED KINGDOM",0.04,0,0,1.4060812309372868,1.326927591233239,1.3278087774491598,1.2850745804980617,1.2414655319233499,1.1806361735713033,1.1777286805344749,1.1349882332726611,1.0847807853030245,1.0562101801912775,1.0130108017140851,0.97798217790716957,0.9758538594038042,0.92626838109891352,0.91575938636159604,0.87023358367647952,0.8495178610012637,0.84989932327905748,0.82920686660666787,0.81556207741728293,0.79754365181049303,0.7631764050273061]
[null,"MEXICO",0.05,0,0,0.62656911702254459,0.57041510637222514,0.55165114775528612,0.51983411044458638,0.49359438250109311,0.46536210972966219,0.44933449075310139,0.45721399382401523,0.42994609586583049,0.40634865617231541,0.38664673721529663,0.37397846292136067,0.3639192277033651,0.34877971799588808,0.33364500303449834,0.3119687994610032,0.29383440445140835,0.317858934632406,0.30200275244255831,0.28016282457309927,0.26695156435452627,0.25874051626209849]
[null,"HUNGARY",0.06,0,0,0.60846096835270502,0.57382772199210474,0.561930347401153,0.52650774383766974,0.50044632602969241,0.48831943793115912,0.45887595683973237,0.43386484025587563,0.40453248696851896,0.37743432654109599,0.35498914482776212,0.32577645209035211,0.30937170562105559,0.29287593666331957,0.2685748568560834,0.26300819640809908,0.24601175213342349,0.22809456506503539,0.21661653734845746,0.20872760763982764,0.19333548575768181,0.18071894401926078]
[null,"POLAND",0.06,0,0,0.45293139272960292,0.42842589108649404,0.40627142179315795,0.3853928422483589,0.37115272597733096,0.35510117857446416,0.33551872743013728,0.31673022167196346,0.29973533209021236,0.28001628983238436,0.26151333554023687,0.24800278937667525,0.23227492751705431,0.21934258344552834,0.20631547337111183,0.19207860118657072,0.18150800031003186,0.17299701204267479,0.16414343663700595,0.15493694781769318,0.15031393755815711,0.14053768649031798]
[null,"AUSTRIA",7.0000000000000007E-2,0,0,0.70876888032466712,0.66481942705109554,0.62905470593773882,0.59454414695519231,0.55923232276222301,0.51714970536650995,0.47988606906665959,0.44174307211781083,0.41823001051864511,0.40782503249727442,0.37491586736975346,0.34440155390761573,0.32179023717485566,0.29480684747863761,0.27001861093787999,0.25535525537898796,0.23926268492162403,0.2205982083177154,0.20969027981422478,0.21054961645761097,0.19333349909259431,0.17754724933316865]
[null,"SLOVENIA",7.0000000000000007E-2,0,0,0.79592558169411787,0.74294288341157133,0.6906408152553597,0.64617821182597035,0.59459177145288933,0.54824425300446022,0.52625375564859711,0.48572866759199279,0.45752963564348331,0.42174882274758091,0.39158605732113122,0.36581110236652914,0.34560544292004425,0.3214540434351098,0.3001632172084987,0.27609502354498888,0.25737080307883581,0.24356650552864562,0.22198311494695452,0.20549413884006537,0.18955539556676254,0.17937065359455776]
[null,"ITALY",0.08,0,0,1.429467881014858,1.3261800900722622,1.2334338265607419,1.1591641925215135,1.0718472362874905,1.0511380721912373,0.99211322086907316,0.91032990971531502,0.87579808412951732,0.81273293211318043,0.76088211919012172,0.72054035505812275,0.66051168531048832,0.63925127745270038,0.62523853995178369,0.59895688156060323,0.56055492720700584,0.65570536800464063,0.6020017346892762,0.55741696774642191,0.52278713767496621,0.5360718289445453]
[null,"NEW ZEALAND",0.08,0,0,0.48174986621518828,0.43004177417747741,0.39366007260056596,0.37748453505742541,0.34156811220956101,0.32230106626342919,0.29139409983427583,0.30838223766143347,0.27929658369353921,0.26914775368633309,0.24364590247548554,0.2203346908329705,0.25939754182439512,0.23545739889750048,0.21353003045358962,0.2048795956127458,0.18841146192845767,0.25627680382047863,0.23766771254409003,0.21797122952687925,0.24081053075220474,0.21973319813448322]
[null,"JAPAN",0.01,0.01,0,2.0420701608379703,1.9975019954989823,1.9549041752299117,1.9120274317902601,1.8687015764075545,1.8262738345396434,1.786762168368162,1.7472174677958101,1.708517507944294,1.6706289480825407,1.6400932214270878,1.6103542940004167,1.5825819824700766,1.5536500823999209,1.5243080647778289,1.4955473910661601,1.4676101503133299,1.4382095078176469,1.4054479594342884,1.3740284996532324,1.3474107056944089,1.3218545384388052]
[null,"SWITZERLAND",0.01,0.01,0,0.13823978260695163,0.13712233464549209,0.13441967067190383,0.1308687330516787,0.1272783274930073,0.12873169600574838,0.12477602146486917,0.12092192318947355,0.11699054568996051,0.1147388733353099,0.11869260089340936,0.1144756481405521,0.11056044380001326,0.10771290634708305,0.10486560077583545,0.10615502813243437,0.10525519591504139,0.1031806500959157,0.10273479453498584,0.10076222408651438,9.755707669166569E-2,9.4095515986930098E-2]
[null,"NEW ZEALAND",0.02,0.01,0,0.3570442612281875,0.34975068409504101,0.33458342889749243,0.3406597803102589,0.32114517065309961,0.32021979459987138,0.3018006363316218,0.29867828629520188,0.28135926903102415,0.29086838305618423,0.2742209412634124,0.25827353587239427,0.25745613639400494,0.24240652892026043,0.22799275633517713,0.23829081667892379,0.23048704556248081,0.24435856403526859,0.24049330765053006,0.23069364583556895,0.2272856524408558,0.2145334955768676]
[null,"GERMANY",0.03,0.01,0,0.3961845761491562,0.38061093513195343,0.36852019937495029,0.35295188177743375,0.33710474137438518,0.3236286157337912,0.31311242328464617,0.29864236378979797,0.28468122157896192,0.27451567907136482,0.27012678212793839,0.25952523478628747,0.25410183907594996,0.25120502504954728,0.2411912081890894,0.23009998938180262,0.2260152297008311,0.21480076262920958,0.20380315915323199,0.19890398090383499,0.18984930002516556,0.186039372583923]
[null,"NORWAY",0.03,0.01,0,0.154664233285811,0.15715593066266609,0.14787103762838336,0.14837925328389559,0.13967724587045413,0.1348943577239248,0.13029573279157622,0.12415367343610184,0.11811425972834258,0.1125272573399563,0.10583755513460266,9.9497286068634769E-2,0.10113595318878298,9.5148025765137756E-2,9.5500424932720152E-2,8.9888086542151704E-2,8.907364185131246E-2,8.4885720599186545E-2,8.0768900300012256E-2,7.6958713776136334E-2,7.2407536501504652E-2,6.8093482070699665E-2]
[null,"CANADA",0.04,0.01,0,0.4129504420844653,0.38649098548187483,0.36666452427390589,0.36479601209823326,0.34507193986320339,0.32761520154073598,0.30962832871773455,0.29478607144073959,0.29492186035019519,0.28081707076901463,0.26504624108712566,0.25546037188294862,0.24287229611302039,0.24769776223151641,0.23405553708681917,0.22615064145290445,0.21314891752677434,0.20158718760206737,0.20435310986842009,0.19657239237481952,0.18522499191394307,0.17536390094882875]
[null,"PORTUGAL",0.04,0.01,0,0.91144479783533083,0.86336173176112996,0.82059280247760535,0.79636654849184851,0.7466545199986383,0.71568103958507945,0.69751890618653423,0.65928213778391764,0.62124026608275951,0.58720363477298332,0.55562347895983022,0.53109585283280358,0.51287318847694885,0.47681843917345273,0.44151039231038225,0.40783904059978549,0.393827870476194,0.36777019249177406,0.34924185897204757,0.37559482981573333,0.34780792696085572,0.34074606690078879]
[null,"UNITED KINGDOM",0.04,0.01,0,1.3949328829429026,1.3033730950348146,1.291325385325143,1.2373914552928393,1.183564886292898,1.1144282625592363,1.1006770459394009,1.0502305411450226,0.99383410153021301,0.95807804032725741,0.90979435828908228,0.86963844325308892,0.85915436249218957,0.80742442168574635,0.79036017153264193,0.74363210879806008,0.71874268011237863,0.71194596030386292,0.68773489833456947,0.66972085429033934,0.64844013549434842,0.61435441897327248]
[null,"SWEDEN",0.05,0.01,0,0.28254322920524921,0.27131747777328236,0.3111658168223132,0.28959060780481705,0.28059621341552093,0.26431648881681569,0.24580841206315013,0.23525282688789703,0.22179643720029774,0.20729983198705346,0.23292445082853555,0.21693072748805856,0.2068678472658404,0.19255884953726635,0.18372819820545053,0.17913288599122507,0.16778693380960333,0.15618695037196162,0.15308162233797759,0.14784033671602234,0.13915534820148648,0.13266543737107833]
[null,"DENMARK",0.06,0.01,0,0.36347474947694036,0.34743113361097755,0.31883359205316814,0.30216723843111726,0.27712908761747529,0.2718000768202965,0.2584167346349448,0.24170052585640769,0.22186686889602319,0.20440946499320198,0.18762085595766323,0.17207148445064765,0.16747292790056961,0.15378544032723451,0.14562495034843831,0.13360015260760083,0.12263297717925591,0.12653810807496155,0.11621755135709784,0.10873814772615718,0.10022530992126445,0.11091637127273395]
[null,"UNITED KINGDOM",0.06,0.01,0,1.8147110551020096,1.6430404042649185,1.6381216846954834,1.5374380148739859,1.4488807846989722,1.3420968146743133,1.347058707035989,1.2600305012906647,1.1750029919399101,1.1214991664377731,1.0453501630352753,0.98559501871304467,0.97991550998337629,0.90684487558210947,0.87954648111439293,0.81461736803679075,0.78127632685366333,0.77973880323401235,0.74352880709241043,0.73238687775050693,0.70062970724361306,0.65195830048128289]
[null,"MEXICO",7.0000000000000007E-2,0.01,0,0.71322927538104464,0.61251211842948028,0.57806045776404325,0.52975289930009239,0.49102523888985272,0.45011007974786332,0.42125410900470961,0.43402971023273967,0.39699852850314615,0.36460919373109968,0.33893042136367779,0.3221382002441347,0.30741570499920701,0.2854239084833709,0.26727971944296169,0.24309057724181879,0.22233422466655425,0.26466959396664902,0.24385812486556988,0.2207828941264432,0.20369753663105916,0.19571534621880396]
[null,"SLOVENIA",7.0000000000000007E-2,0.01,0,0.78961495385333258,0.72975478977437414,0.67166449870455536,0.62220155160175017,0.56686063710529311,0.51749972092223673,0.49182416863529688,0.44945583263350036,0.41917091501226039,0.38256427857488962,0.35168705519487942,0.32528547531151558,0.30427550306273254,0.28021019654283325,0.25906046432487623,0.23592875342735339,0.21775102005451841,0.20403144811013266,0.18411031208024409,0.16874706907836148,0.15411736537049475,0.14439276809926788]
[null,"NETHERLANDS",0.08,0.01,0,0.48430039914632228,0.44416626405632625,0.40589890453084032,0.37077186110111071,0.33690437926924299,0.32301568594167301,0.29410078133059225,0.26523820225866412,0.23925979990206681,0.21601559066642542,0.20866350888507409,0.19085353464105914,0.17489681512983987,0.15977649580183984,0.14521686560440458,0.13416543459192498,0.12181344232524273,0.11014263036304632,9.9339010545771309E-2,9.4272199454421557E-2,8.4876293615989307E-2,7.8074914500892739E-2]
[null,"AUSTRIA",0.01,0.02,0,0.73059118280096824,0.71176351052368658,0.69949186108188821,0.68665816747312414,0.67082768760646239,0.64431349554319084,0.62098530227780335,0.59371108538436157,0.58382519853037307,0.59129438436761683,0.56458057064360334,0.53866584783257587,0.52274445562066907,0.49741212809947682,0.47318910267032022,0.4647806812458572,0.45231446000023179,0.43314141694314062,0.42763009681514408,0.44597103296832702,0.42532561605316566,0.4056865495557419]
[null,"FRANCE",0.01,0.02,0,0.89747327120054077,0.88012925703002631,0.85441412976271491,0.82933967511319195,0.80173017871661656,0.79214973854234205,0.76246858404843842,0.74860177005759132,0.72139694514175534,0.69738737937212525,0.67275803085668162,0.66451120453822654,0.650100481046059,0.62276187572247443,0.62591175912291153,0.59869481343373487,0.57517965635446011,0.56753871819883828,0.5442204863740403,0.53005869543491824,0.52218116476744836,0.49991570081999442]
[null,"SWITZERLAND",0.01,0.02,0,0.1371544818526253,0.13471202439547303,0.13076219216389173,0.12605975701754463,0.12139931312266733,0.1215817703151325,0.11669044810752521,0.11197741085657942,0.10727470884402662,0.10417856257413302,0.10671184491954779,0.10191152371991559,9.7461066436106386E-2,9.4020018481023551E-2,9.0637274820646652E-2,9.0852223723314043E-2,8.9198949130216393E-2,8.6583603335211978E-2,8.5364274700442389E-2,8.2904393206046034E-2,7.9480351699019638E-2,7.5908626299227164E-2]
[null,"SLOVENIA",0.02,0.02,0,0.81399026481560255,0.78142195389501912,0.7470778430216729,0.71886834479590778,0.68029828901627465,0.64511628625909356,0.63685792943920705,0.60453927750241621,0.58564366600774165,0.55520265437120309,0.53016164974008906,0.50935597531222632,0.49491262294211058,0.47342401511654064,0.45464487218884631,0.43008751790810934,0.41232623798722901,0.40131250565362092,0.37615644167931112,0.35812235828414363,0.33974383236952393,0.33063608914735632]
[null,"FRANCE",0.03,0.02,0,0.90599050206044907,0.87085726103747563,0.83465728457716648,0.79531516062770513,0.75658530941614188,0.73596510147665994,0.69709953560795412,0.6715789902827427,0.63491176671840666,0.60595234832295253,0.57369282162887825,0.56318342152748913,0.54232723073892564,0.51041406342308571,0.50958737999078851,0.47829180281248929,0.45315809227970949,0.43999869344692044,0.41415625933100197,0.40075955334127261,0.39067056330412159,0.36799603210663817]
[null,"SWITZERLAND",0.03,0.02,0,0.13501975731508734,0.13004026053107712,0.12377638942799116,0.11700818215402597,0.11049436873411961,0.10851168999535798,0.10212393048551759,9.6096326106402022E-2,9.0272996042212214E-2,8.5965268075541182E-2,8.6345843900865776E-2,8.0860468646229991E-2,7.582776707951476E-2,7.1730125302580994E-2,6.7806643288444005E-2,6.6647692406866244E-2,6.4164297297259351E-2,6.1073598458077985E-2,5.9044324356723445E-2,5.622943202277951E-2,5.2860355676034101E-2,4.95046030003874E-2]
[null,"CANADA",0.04,0.02,0,0.4097084272473332,0.37969732064051009,0.35668780278307866,0.35139101276324836,0.32913298990042739,0.30941902749182254,0.28956419671570632,0.27298094643097937,0.27042917454757071,0.254971292018008,0.23829264134837008,0.22742265426340155,0.21409639988219692,0.21620944947555981,0.20229852192980083,0.19354983964412514,0.18063392772531486,0.16916103041193453,0.16980084581525959,0.16173437077870434,0.1509039425945197,0.14146936422930428]
[null,"KOREA",0.04,0.02,0,0.43950061197847368,0.40858176483273556,0.38366118821731232,0.36074349717924842,0.33656374626374691,0.31491246848793236,0.29585186748864095,0.27705160795725092,0.26154483696620928,0.24528720254017403,0.23409209507830189,0.2210469962407576,0.21058048773186111,0.20235485367035783,0.18878006419466986,0.17971489626003909,0.16885745830576487,0.15945980859618067,0.1499519378720823,0.14002759810885601,0.13153336313987343,0.12219095392801176]
[null,"HUNGARY",0.05,0.02,0,0.60345631972040381,0.56326275552658267,0.54591922860706887,0.50625236140388519,0.47625132675048093,0.45993779599812934,0.42776651467923271,0.40029699838231836,0.36940066713406799,0.34111597680042016,0.31753538818379379,0.28841187872545337,0.27107560792363494,0.25398609079660039,0.23051967071444926,0.22342322437633522,0.20683845284752214,0.18980461074705096,0.17840204347659241,0.17013924653223422,0.15597413224125531,0.14429825489372181]
[null,"LUXEMBOURG",0.05,0.02,0,0.15158324617926761,0.13881904053677377,0.13714011856969893,0.12568146854983825,0.11806258049091051,0.1133276559536046,0.10388787628361094,9.5201631891004765E-2,8.7210500084060893E-2,8.1012987647329587E-2,7.6356904164978132E-2,6.9927490470967898E-2,6.9080948141199874E-2,6.330917905997363E-2,5.947126308541207E-2,5.708583433291161E-2,5.2330987680867559E-2,4.7955688837196503E-2,4.3930511471174383E-2,4.0808685412713458E-2,3.736576112977593E-2,3.4199976223401415E-2]
[null,"DENMARK",0.06,0.02,0,0.36062116122364068,0.34132405539732769,0.31015832150133715,0.29106363122081508,0.26432843317273585,0.25670394733341351,0.24167114970503539,0.22382210251209667,0.20344125777506419,0.18559607237302311,0.168682525565405,0.15318600465648921,0.14763046883106556,0.13423563091954815,0.12586633317143875,0.11434098947279203,0.10392582140960337,0.10618391477632594,9.6567351148802355E-2,8.9466764328725662E-2,8.1654177757520333E-2,8.9478327304966784E-2]
[null,"UNITED KINGDOM",0.06,0.02,0,1.8004640182516529,1.6141593533563712,1.5935493774927194,1.480942453290333,1.3819566576937456,1.267555013453072,1.2597683617876021,1.1668269029575677,1.0774212831287835,1.0182788769952134,0.93983317953089196,0.87742233181751761,0.86381356059868897,0.79156319194389813,0.76020826216129223,0.69718599930513125,0.66209583982830444,0.65431449774281691,0.61781208230006135,0.60258782735724148,0.57080734100410624,0.52594704938742098]
[null,"FRANCE",7.0000000000000007E-2,0.02,0,0.94796030697028799,0.87487442904703916,0.82427297051822435,0.75822108843137737,0.70168184978346659,0.66598279028236596,0.61381955641544539,0.57061370198800454,0.52008085752520294,0.490327791490137,0.44830914614094985,0.45418763330537026,0.42749078966799553,0.38974968947047467,0.40382398223773064,0.36588851775954501,0.34083185099551333,0.32337467365784239,0.29417259683111857,0.28886600304140653,0.28139038096177593,0.25841356907810875]
[null,"DENMARK",0.08,0.02,0,0.3592685956636919,0.3336515933604437,0.29762849952330012,0.27408797459822359,0.24435005318706249,0.24105888060347952,0.22256339303229919,0.20229425903447407,0.18060453714206406,0.16180794561279016,0.14445045445298904,0.12885641236724985,0.12355024994296342,0.11036899955640966,0.10148445749517603,9.0578353109007567E-2,8.0885238767883019E-2,8.8751377680813259E-2,7.9406430070249168E-2,7.2183544731275848E-2,6.4780663623387066E-2,6.8087245771025096E-2]
[null,"ISRAEL",0.08,0.02,0,0.75975608527088945,0.66869159856958593,0.60960543221748731,0.62535072637709321,0.58823744677192469,0.54852594570004332,0.54572981784079377,0.50617412603827983,0.46071515591233891,0.41821456551270902,0.38883873039449307,0.351656745023182,0.33701203846301353,0.30118762810308219,0.2711504765328121,0.26226527187790949,0.2472327734657257,0.22422658441139143,0.34778081249870635,0.31685887698921966,0.29603750769558201,0.26569523617304996]
[null,"AUSTRIA",0.01,0.03,0,0.72491115744920842,0.69937326144670986,0.68064227119201137,0.66166747808687887,0.640137287367465,0.60886683818904375,0.58112473511430018,0.55020704245727614,0.53579267234701378,0.53737893166777839,0.50811937656648498,0.48008951012489781,0.46137616793726527,0.43475545466079663,0.40956831453185649,0.3983846823093124,0.3839352454866386,0.36409119015845687,0.35596858164221612,0.36763174253112973,0.34720889167899749,0.32796149302655453]
[null,"ITALY",0.01,0.03,0,1.3379536845928039,1.2851009704634118,1.2317407472793902,1.1854177172454199,1.1342394093139549,1.1106917567421044,1.0667007678513241,1.015485169903849,0.98016279649748572,0.94635115379135559,0.90736719567958823,0.88510063152131269,0.84213563753938692,0.82204171659725278,0.79226661670420417,0.76920864115291065,0.74640455644348824,0.7228274083819215,0.68767313744637659,0.66448523008745308,0.63381934289885922,0.61890985436467105]
[null,"SWEDEN",0.01,0.03,0,0.27193440646387368,0.26642353157453874,0.28120954580809604,0.26631302015351255,0.25986999265556038,0.24892663722842254,0.23556783459595801,0.22657614606852233,0.21594860328966725,0.20441003662552074,0.20295160236644932,0.19201409771651859,0.18787758907885055,0.17769723525725348,0.16931543466895083,0.16588220727722369,0.15833613801694388,0.14980525382136711,0.14447819089026093,0.14449360573934117,0.13764482058028255,0.13506060762394206]
[null,"KOREA",0.02,0.03,0,0.44204841441714149,0.41494600093808254,0.39321298617575878,0.37270521062254958,0.35109259768625106,0.33152484125631482,0.31448844537180143,0.29713203712105329,0.2825864238123923,0.2675979484804159,0.25790406840896479,0.24591652750080639,0.23634209657733701,0.22869989000426177,0.2154245106293155,0.20693305964017941,0.19633333579683213,0.18698201467013079,0.17687661157913415,0.16677199997969022,0.15819216922302848,0.14837269085914065]
[null,"FRANCE",0.03,0.03,0,0.89894682408937387,0.85569753703475304,0.81216531806801529,0.76636993710176993,0.72197149369279801,0.69547626652736261,0.65235325456583526,0.62236919457331152,0.58267624119502837,0.55070035196025668,0.51632035182228797,0.50194096031800617,0.47865999686073213,0.44611959715704763,0.44107280398412901,0.40996567973488746,0.38465134058189959,0.36985529828999264,0.34475266663943971,0.33036211331984178,0.31891870175879139,0.29749206191258803]
[null,"NEW ZEALAND",0.03,0.03,0,0.36416613540620912,0.34437937682029129,0.32004703299442461,0.31583384126728448,0.28936879580690861,0.27984816638047011,0.25630818625822077,0.24983313800282342,0.22878368058120141,0.22886523879847656,0.20970516496292876,0.1919599761331299,0.19020533302801187,0.17415894297458806,0.15929995867490349,0.16069959589809538,0.15083772088648972,0.15972515818347499,0.15231163036818346,0.14188487899263982,0.13867200493595266,0.12735108898663744]
[null,"KOREA",0.04,0.03,0,0.43608368788067514,0.40146924816148383,0.37332246026789223,0.34761436085907577,0.32116593804920207,0.29758768102925909,0.27686136450697235,0.25675071524646781,0.24002699350668527,0.22292140486635645,0.21068158487057656,0.19700960171655316,0.1858591084562134,0.17686516158424104,0.16339837978748964,0.15404181959734733,0.14333021700619578,0.13403915955200463,0.12482325036607746,0.1154303443265637,0.10737550599091519,9.8780518428460529E-2]
[null,"POLAND",0.04,0.03,0,0.44881030497796737,0.42009920198174266,0.39421473513385002,0.37005153445327499,0.35266233692215632,0.33210282215874115,0.31051789997712886,0.29007379323168597,0.27165307369534719,0.25112332046618402,0.23207407761997667,0.21780141569130584,0.2018595237478393,0.18864140190729095,0.17559288998290146,0.16176857039883943,0.15128378255218616,0.14270575890613826,0.1340066158448053,0.12518455014145163,0.11812310206739099,0.10928071415001844]
[null,"HUNGARY",0.05,0.03,0,0.59876471205337656,0.55345758044585436,0.53120804446787784,0.48782747968805995,0.45446280474645129,0.43463449632842005,0.40030851233018327,0.3709653280970418,0.33900929783220951,0.31001231202942531,0.2857800850245647,0.2570490000965136,0.23925232273688074,0.22199265386571221,0.1995260509343034,0.19150621756717429,0.17556938632925712,0.15954647586501336,0.14850573626927804,0.14025257931947574,0.12732740174132903,0.1166523050071419]
[null,"CANADA",0.06,0.03,0,0.44068437346398709,0.39171231951549601,0.3575896920505498,0.35425641715599937,0.3225677314832876,0.29465965469438293,0.2680652203272223,0.24545280827277838,0.2479931246954552,0.22707580653237419,0.20636699683160392,0.19089149893041971,0.17452639195812672,0.18401037850609939,0.16742582518870436,0.15502962075007209,0.14074396920540738,0.12810974180887577,0.13481886510983718,0.12429126374266097,0.11284848692692108,0.10280468456672343]
[null,"ISRAEL",0.06,0.03,0,0.64768981619395805,0.58486513694564457,0.53700055391039769,0.53554101330909676,0.50450486545307383,0.47217832253482406,0.46272859511924647,0.42887168006078003,0.39463081657703242,0.3597109698351344,0.3342239882855364,0.30527939357899631,0.29099943576602727,0.26186858334104202,0.23800931157490476,0.22763309681132679,0.21363146782343781,0.19437572515258425,0.24785885810329503,0.22674032285559542,0.21171933269332158,0.19117127324487407]
[null,"SLOVENIA",0.06,0.03,0,0.78318617696325565,0.71645458261747275,0.65271886684242097,0.59850381559970012,0.53972706391839009,0.48771945138509937,0.45880895378809022,0.41502198224938314,0.38312216819678985,0.34610878166893111,0.31493914736739081,0.28833475707791056,0.26696933290824221,0.24335506145543637,0.22269970911206743,0.20075272298227886,0.18340147802163537,0.17009901809684427,0.15193046614663211,0.13783676002542611,0.12460700433587146,0.11555756524016569]
[null,"LUXEMBOURG",7.0000000000000007E-2,0.03,0,0.1481514744483573,0.13184761602526709,0.12657741794599431,0.11272790262226659,0.10290605273418964,9.5991554103766474E-2,8.5512667426532046E-2,7.6151497266381679E-2,6.7790884301449569E-2,6.1196366846123555E-2,5.6051568636852726E-2,4.9883379724514898E-2,4.7888880617686078E-2,4.2649264545455097E-2,3.8933235373518067E-2,3.6317015736053913E-2,3.2352600978183654E-2,2.8811035783529587E-2,2.564799771797132E-2,2.3153053752145571E-2,2.0601458925345557E-2,1.8323921228539371E-2]
[null,"DENMARK",0.08,0.03,0,0.35647544023080352,0.32784344741654114,0.2896081415067302,0.26411263641372967,0.23317102604003367,0.22779711967183544,0.20827722064857296,0.18747119383392921,0.16574582227167753,0.14705396034118215,0.13000460638899936,0.11484413229233076,0.10904590235910666,9.6466334196435272E-2,8.7839762101280083E-2,7.7638830277338228E-2,6.8657309789690715E-2,7.4602874405455266E-2,6.6099637270379874E-2,5.9503780223137029E-2,5.2882830400919616E-2,5.5042482437695925E-2]
[null,"MEXICO",0.08,0.03,0,0.76470451928509409,0.62644584618589183,0.57550244736291856,0.51266664098586312,0.46273190573890327,0.41227129723619982,0.37439372304562762,0.38382691848273659,0.3413075403524044,0.30458838655823922,0.27588513626723055,0.25622895296702225,0.23873321148851986,0.21505449091471038,0.19645801286246836,0.17371071728373813,0.15433292906676324,0.19394943789148525,0.17351027533616054,0.15299566226490743,0.13696697413778178,0.12903249030498637]
[null,"AUSTRALIA",0.01,-0.02,0.01,0.37454979969055208,0.38804635896447215,0.41026652475319736,0.43127207438170417,0.44919697948623555,0.46590984151647002,0.4756080514317485,0.49393015031683174,0.51307551347143732,0.54196127080666323,0.55774370020407216,0.57209719863415831,0.58031427687931092,0.59547088427014983,0.61130789545217379,0.62606870979374996,0.64330315584417685,0.69409736080736595,0.70436663378894337,0.72866798968046498,0.75030077044804322,0.76462497657627615]
[null,"NEW ZEALAND",0.01,-0.02,0.01,0.36436171442749277,0.38573176071641668,0.39602752714828549,0.43312373798086906,0.43695112179296153,0.46662501057423217,0.46964914740560981,0.4901693616216683,0.49199037788129624,0.54386532890647177,0.54550596608730151,0.54618134782123096,0.56794353193525293,0.56732660118005529,0.56569563088717145,0.6311136659629909,0.64776334586719031,0.71289757416234478,0.74483865377883862,0.75644550918394671,0.77497614937371884,0.77225429897250486]
[null,"ISRAEL",0.02,-0.02,0.01,0.55542467016261388,0.57145452278409914,0.58298175695493382,0.61039528742044613,0.63072494724476613,0.65047298409274013,0.68364145167150958,0.69086115901386524,0.71057323373732295,0.71366733357303047,0.72348130714655901,0.73636201770606924,0.75924093946900528,0.75556430667776486,0.76378497842151993,0.78580369611451228,0.80101039547078756,0.79976823718681334,0.87424007675608462,0.87637775671473861,0.88312697092315795,0.87842313528481919]
[null,"SLOVENIA",0.02,-0.02,0.01,0.85016423946075625,0.86157270772968364,0.86937398208567218,0.8827522217822682,0.8813615398215332,0.8816106451893948,0.91788126040386175,0.91874861443010847,0.93833728092038438,0.93768602830020209,0.94367730262681804,0.95538095488007291,0.97803879609895106,0.98556273183217158,0.99689261184552702,0.99314395696767577,1.0025690667345231,1.0273397580879986,1.0136767164244089,1.0157920183344582,1.0141716161346961,1.0385848895837329]
[null,"CANADA",0.03,-0.02,0.01,0.42067402178525753,0.4234304692777161,0.42962601957151558,0.45117937190447999,0.45580871893199815,0.46201719585698137,0.46585510068250807,0.47313985365341416,0.49578703179424949,0.50308692536026633,0.50552444534069552,0.51931963069126985,0.52556143611178796,0.55538920316370666,0.55775145815055882,0.57391765997650501,0.57444286622026508,0.57701926922898206,0.60384745441337273,0.61780990430643223,0.617287842522242,0.62001621014414865]
[null,"SWEDEN",0.03,-0.02,0.01,0.29440736375584708,0.3082735721251586,0.36186801832425419,0.36576201183189938,0.38237768341984923,0.39027594535106341,0.39300210603609353,0.40403478497622641,0.41020695911530114,0.41294070621206885,0.4569775309318444,0.45829285877562992,0.47315813947763014,0.47372392413949016,0.48076713204258958,0.50037315670868587,0.50415062232196883,0.50372490961773186,0.519104642075078,0.54409405493435115,0.54747076078568202,0.56391249952234535]
[null,"KOREA",0.04,-0.02,0.01,0.46368464270640547,0.46084385922087406,0.46252551489376265,0.46472605558909325,0.4632230197979556,0.46295967896905466,0.46449291360761341,0.46442615120266284,0.46798523351256366,0.46844804273089929,0.47710158937693631,0.48069878563479185,0.4884840232872909,0.5005174059551184,0.49796307795878297,0.50543570982813857,0.50631840609254886,0.50958238678592049,0.5103854844156076,0.50789277253168097,0.50835894588537045,0.50312370337099177]
[null,"UNITED STATES",0.04,-0.02,0.01,0.91036256520015979,0.90328304545624238,0.90075981985998343,0.9014488355717547,0.89563918811429821,0.89200925290682354,0.8867850626906385,0.88721782996685283,0.88485639884805023,0.88393401340983724,0.88692771902116752,0.89429002789584755,0.89223366413933447,0.88804702085984077,0.88446794198594214,0.8773756092569176,0.87127439433691689,0.86590013246302311,0.86104719632235649,0.85695137300371715,0.8515089375351691,0.8552349164390376]
[null,"GREECE",0.05,-0.02,0.01,0.47846762153828687,0.48388177517958553,0.47477166741988369,0.46171480146380411,0.456984631706783,0.44940920743820378,0.44781947206061368,0.43978307108770665,0.4406418370218636,0.43745017536813835,0.44795691849997699,0.43886438983943565,0.42659989791965769,0.41732081609011801,0.41260260834263285,0.42925625130982187,0.43332808527163774,0.42679297132256311,0.41980819381148221,0.4394832676269993,0.44524363802719297,0.44057475136320989]
[null,"UNITED KINGDOM",0.05,-0.02,0.01,1.61767775956755,1.5461249251279032,1.5954499177640029,1.5715889928681568,1.5500303853633277,1.5034544005443862,1.5530087984492604,1.5237163121306472,1.4865199186854339,1.4807127385549355,1.4466220851966105,1.4260885334667128,1.4651291106228455,1.4185111361990179,1.4346628632726675,1.3903066416334147,1.3891540580986439,1.4314718625176639,1.4261058783257301,1.4467259367581531,1.4448231452228113,1.4080950944676593]
[null,"POLAND",0.06,-0.02,0.01,0.46934243545847265,0.46432375836754453,0.46066826870743538,0.45734128737822211,0.46109624707364988,0.4618480377824552,0.45707622562177608,0.45207803683862469,0.44837493437023601,0.43912296813322693,0.43004991394588332,0.42779456281205447,0.42038666958312393,0.41664303315161344,0.41141891782660489,0.40220827755213562,0.39922597359469858,0.39979659552264329,0.39866916929861279,0.39558598124328326,0.40080086135781207,0.39389502988580755]
[null,"SLOVENIA",0.06,-0.02,0.01,0.82469455695892324,0.80502930156879726,0.78288049498349876,0.76654024184078462,0.73840457161184347,0.71301174983339022,0.71700134467381083,0.6935477426641129,0.68488233997547965,0.66209668051691062,0.64494480672446231,0.63232044652939468,0.62719594308795257,0.61269054286896207,0.6010858906893346,0.58110061597870699,0.5695374518473888,0.56690060109284734,0.54361464022461847,0.5296723632648721,0.51443998914194922,0.51273596367982921]
[null,"PORTUGAL",7.0000000000000007E-2,-0.02,0.01,0.92251400496178204,0.8875576906941669,0.85722896015717631,0.84577628430605789,0.80657968957493031,0.78676959294653581,0.78073445928916774,0.7517267814902826,0.721962819352581,0.69588677179166514,0.67182448962878161,0.65555154211019462,0.64660369477526658,0.61434580961990548,0.58166342047274089,0.54970716692725419,0.54337934941183952,0.5197209730808483,0.50577919484825107,0.55775078832475611,0.52989486072844416,0.53291191069020183]
[null,"CZECH REPUBLIC",0.08,-0.02,0.01,0.3738229246164011,0.3666969784617955,0.36128655126057396,0.35483348748966181,0.35469454014465746,0.34246558298339924,0.34107449926327704,0.33047508123773733,0.32004764108847777,0.30854910013980924,0.30644874945981354,0.30170223441380661,0.29187316647951306,0.28423875356899531,0.28260771257730205,0.28218423495127903,0.27258708084268707,0.27277037293231393,0.26973581912361011,0.27183923368811963,0.26700390698204535,0.27453661119309214]
[null,"SLOVENIA",0.08,-0.02,0.01,0.81259805854087586,0.77893062914835653,0.74407854050078448,0.71586657988936686,0.67781105111129403,0.64354210156111691,0.63653236360195586,0.60583798886342355,0.5888978982029498,0.56060664748667277,0.53795431752552736,0.51978446504947717,0.50831552865757956,0.4897782365237443,0.47414369055335404,0.45251119552629732,0.43802234661233508,0.43079425314983921,0.40835443950940492,0.39348794558611694,0.3781219362054099,0.37304290763062481]
[null,"AUSTRALIA",0.01,-0.01,0.01,0.37159969020210049,0.38131689565636617,0.39940553781746235,0.41605947686620953,0.42952669942865923,0.4416646263514204,0.44705021561691805,0.46039788416537597,0.47435151208132609,0.49704826837340577,0.5074966949443338,0.51652192141512865,0.51988244418941265,0.52943359783470345,0.53943882541824684,0.54839414959587951,0.55938841061205424,0.59915545052132146,0.60367638811691782,0.62009066786642308,0.63401897093409298,0.64163856609136716]
[null,"UNITED KINGDOM",0.01,-0.01,0.01,1.1471781618810382,1.1528237046340564,1.1809539981652544,1.204953358326593,1.2156491106370637,1.212137622889236,1.2257274231380009,1.2434923392299526,1.2410887080730979,1.254624705906211,1.2642391678810661,1.2732508692662357,1.3053709678841905,1.2956727388300988,1.330866741285001,1.3227415676994756,1.3389266279806724,1.3705002275692362,1.3941467459022399,1.3972647685999098,1.4195951341817643,1.4242836092585276]
[null,"FRANCE",0.02,-0.01,0.01,0.93239572241503632,0.94486122412525642,0.95089601445811722,0.95427782686902374,0.95476555290662957,0.97642651402246083,0.97254645631196057,0.98672378795142457,0.98245366037163551,0.98388166859573134,0.98068240653998384,1.0058319699254237,1.0178240081470415,1.0076717357854514,1.0509125472475773,1.0381440890167328,1.032081210216669,1.0528565228550715,1.04264078271998,1.0535461216817257,1.0749876913914396,1.0635695858276188]
[null,"AUSTRALIA",0.03,-0.01,0.01,0.37224958248777335,0.37428006260760122,0.39074159505266765,0.39953831343562718,0.40630803671974869,0.41074371339623539,0.40889299870244938,0.41797526062528201,0.42349533189756444,0.43722706424269558,0.43939640343117253,0.4403344848770871,0.44044855036364311,0.44178763885123251,0.44550376354434085,0.44627199666524742,0.44856689742269612,0.47649496992929147,0.47350858924145489,0.47966069142564616,0.48461104680568023,0.48381855374107252]
[null,"CANADA",0.03,-0.01,0.01,0.4173482576516282,0.41604033389732359,0.4181729727209228,0.43511890877949216,0.43565524474398087,0.4377353139245489,0.43760659729947204,0.44074443192034352,0.45795794165349457,0.46096934961243324,0.45955539636962106,0.46846738908311369,0.4705195686706643,0.49321978657341375,0.49167521099402789,0.50230993352871978,0.49920631908819058,0.49796204598330585,0.51711340882079537,0.52553115841454801,0.52158082992285204,0.52046370446381462]
[null,"NETHERLANDS",0.03,-0.01,0.01,0.52069705204654881,0.52280559302000229,0.52299896681605584,0.52292920115202002,0.52006994175515997,0.54571310722013078,0.54373858449231627,0.53660117914089511,0.52963421993814408,0.52318118709884776,0.55289799764600744,0.55322478963357169,0.55457260638168848,0.55416278047910383,0.55088760424506455,0.5566500659632887,0.55272272898493624,0.54652931884179545,0.53901368303340924,0.5593223899464852,0.55060568381411623,0.55375704400798109]
[null,"JAPAN",0.04,-0.01,0.01,2.0398711063101218,1.9878619657969787,1.9384373073088417,1.8893191219898895,1.8403262853792668,1.7932707564595805,1.7505884601661759,1.708479980384479,1.6673190059643901,1.6274318182537943,1.5940963812820856,1.5614744049340166,1.531125234145972,1.500024836739912,1.4688865657547754,1.4392658540218937,1.4119731667958442,1.3837211931369666,1.3521474187160387,1.3221815178334175,1.2958865021923531,1.2703056210376162]
[null,"CANADA",0.05,-0.01,0.01,0.44461627714052154,0.42963191899484787,0.42336613710181631,0.44406832756966697,0.43628512545241149,0.43013550665432865,0.42224221416942598,0.41742710100414188,0.44170937957990652,0.43647959228608041,0.4277617509081626,0.42767569688026358,0.42211985525045492,0.45721353709847862,0.44828359875114482,0.44893369768385655,0.43920008916248454,0.43112819024433968,0.4628592715667138,0.46134748911498819,0.45100473394654306,0.44295610312656553]
[null,"GREECE",0.05,-0.01,0.01,0.47468029614698304,0.47543556997807812,0.46212192968148813,0.44532670672496472,0.43686936309247898,0.42593857143241376,0.42089229711765391,0.40999211174626893,0.40756386479533407,0.40152574360018362,0.40812739050204916,0.39697419874406364,0.38319583658008427,0.37233316992852944,0.36571833567279183,0.37807138893851749,0.37931818977522169,0.37138030463043176,0.36320376448390285,0.37811208902593546,0.3810075962366461,0.37505078001026387]
[null,"UNITED KINGDOM",0.05,-0.01,0.01,1.604674838191944,1.5184167197892662,1.5513601612621619,1.5131669160070749,1.4778779100397892,1.4196250891080595,1.452301726633052,1.4113523008894924,1.3638961884359013,1.3458190980456091,1.3026223236370331,1.2722963924240103,1.2949942134829684,1.2423882220272688,1.2451733121070472,1.1958792509779519,1.1842474583958547,1.209370642331673,1.1943212959843035,1.2008218445586367,1.1888147151475488,1.1487190961512113]
[null,"IRELAND",0.06,-0.01,0.01,0.49702689063152522,0.49505483249697185,0.50572501582716678,0.4838577718556723,0.46399921999728233,0.45055292979232908,0.43845223334968436,0.4442005461909399,0.42879646795745013,0.41130081237790045,0.39553574377315703,0.39054344885708131,0.39976170452980042,0.3930106768936909,0.3779365629752891,0.36881126414386933,0.36068355022933579,0.34681803971132769,0.35353745562422095,0.34452214770935136,0.33270592862874648,0.32023900651114717]
[null,"GREECE",7.0000000000000007E-2,-0.01,0.01,0.4677226293724408,0.46014006404286972,0.4395362712186045,0.41647313102230626,0.40194025727695859,0.3857365471896736,0.37538857473728554,0.36031617733876092,0.35312877742233195,0.34317018849929593,0.34425338761328278,0.33064067825029203,0.31531792809096876,0.30283955097264587,0.2941684210069172,0.30088674148683597,0.2988271091893952,0.28975093008186559,0.28076544689489596,0.28973025263985236,0.28951710012806747,0.28273518795188124]
[null,"ISRAEL",7.0000000000000007E-2,-0.01,0.01,0.72866270683557266,0.68511223516657827,0.66080337632817709,0.70389645773086007,0.69832694950791308,0.68755205774594119,0.714574857634521,0.69798781985958203,0.67337305408532577,0.64544840792987401,0.63170445710573631,0.60551532185565748,0.6092287205734277,0.5759801768665328,0.54985049297820021,0.55609348180499019,0.55077762646577955,0.52759125001957274,0.75301565708767548,0.72297628791861901,0.70866438779503993,0.67104333717739673]
[null,"AUSTRIA",0.08,-0.01,0.01,0.71915179573317289,0.68755705629030561,0.66370512801768844,0.64055510751551725,0.6158360021318886,0.58265924928246793,0.5537285931951943,0.52255616715185982,0.50773275227439785,0.50863999608316657,0.48089876891623662,0.45482100051136493,0.43800693286356218,0.41405625352512115,0.39175346112169923,0.38313047198145944,0.37165982094190952,0.35516232150303656,0.35030103738866686,0.36537356523681991,0.34888875644517936,0.3335523213001037]
[null,"MEXICO",0.08,-0.01,0.01,0.80236640313763796,0.69803884672872241,0.68117241446177723,0.64469668259932167,0.61831205802222833,0.58560102168488026,0.56572335725140732,0.61442889761453867,0.58089961643122445,0.55149694920482706,0.53110781604333435,0.52378688853406397,0.51869263252513187,0.49827825705232021,0.48431802127093082,0.45654753416751714,0.43307354483138871,0.55858130681676121,0.53235517199089055,0.4989742550049111,0.47698394720442328,0.4743416089820533]
[null,"ISRAEL",0.01,0,0.01,0.52722308836461051,0.53892282192099272,0.54437757411593346,0.55862173134970294,0.57031692205045725,0.5820009929642711,0.60275361185478105,0.60166647873806423,0.61494875086305578,0.61197277650197757,0.61357976167630945,0.62063255363728242,0.63222279811669702,0.62447654973803957,0.62752002957992037,0.63818460034345315,0.64423486201079005,0.63811418743658066,0.66986334856283281,0.66623418861112438,0.66381256739682726,0.65604932658812587]
[null,"NETHERLANDS",0.01,0,0.01,0.52462040737374294,0.53159780527645517,0.53658480988483015,0.54124020838596854,0.5429210781511512,0.57449768148736113,0.57714770645079072,0.57417995695453106,0.57121713223503423,0.56864038177580156,0.60551497493858841,0.61039628266607926,0.61636390256099682,0.62033288814863707,0.621013644801509,0.63185134019714695,0.63165509690880572,0.62874326842581318,0.62415953362850307,0.65184476562349059,0.64574416471842955,0.65347640897786496]
[null,"FRANCE",0.02,0,0.01,0.9250063955580764,0.92821303536447219,0.92512778950468166,0.9195757356707005,0.91139322340795803,0.92341208042963141,0.91131212608607415,0.91623358213475137,0.90412272317312892,0.8974329490697559,0.88672950403900364,0.90157706759015888,0.90457242406715788,0.888038238009067,0.91836575018188682,0.89978062873056108,0.88726460356486381,0.8979111897742289,0.88219652051086039,0.88433962177855741,0.89528992261484497,0.87903775539200846]
[null,"SLOVAK REPUBLIC",0.02,0,0.01,0.52725987230226934,0.52909791684774743,0.53225500528788139,0.52824181918770396,0.5238454440016107,0.52371545524021024,0.53088823719750178,0.54301940045647157,0.54881207251677544,0.54306716519129261,0.53146305746029898,0.54140853719182491,0.54473394011001508,0.53848152070412691,0.53927818109263681,0.55271322124767674,0.55475634509741567,0.54685244150856538,0.55765947384216963,0.55780349745606383,0.54711684223936974,0.54120079207103289]
[null,"NETHERLANDS",0.03,0,0.01,0.51660389126340278,0.51372159767354486,0.50909682835574543,0.50437007147305801,0.49712765605923637,0.51708418902099429,0.5108186553363252,0.49991373899250036,0.48940861295975396,0.47960450062161913,0.50291356707433199,0.49939828119336355,0.49691148946474267,0.49295766543992997,0.48658831005271341,0.48829294050260524,0.48158894036543837,0.47306797532047618,0.4635740552542757,0.47803269626697437,0.46771086783578708,0.46758572951387672]
[null,"POLAND",0.03,0,0.01,0.47198794399139388,0.47078859367333642,0.47082944694122736,0.47108871875942859,0.47859030837589467,0.47949435453428074,0.47802350077223299,0.47617912813338392,0.47558317380157678,0.46890171536866548,0.46222175359499218,0.46278307148399783,0.45760423978599174,0.45630670636170667,0.45325823005581761,0.44563893779562197,0.4448296760431365,0.44792906118631715,0.44905266978561681,0.44787901576583272,0.44835892219180179,0.44286544255700039]
[null,"JAPAN",0.04,0,0.01,2.0236059895491296,1.9524870966464249,1.8852039448370557,1.8194650656925297,1.7550663734756029,1.6936930216473938,1.6375481697019256,1.5829730828278197,1.5302760415219947,1.4797095591300871,1.4359772850573149,1.3936881729561319,1.3541877668822915,1.314756083997012,1.2760162166224054,1.239291959984306,1.2052233003200596,1.1709653403638725,1.1345454052516943,1.1001200804624143,1.0693495662814556,1.0397273387240029]
[null,"CANADA",0.05,0,0.01,0.44113282477912374,0.4221991374266067,0.41218255495420575,0.42840794367701773,0.41719306419564212,0.40779188497995061,0.39697887913174551,0.38928472454599644,0.40853338790182941,0.40059589277813862,0.38966451697613003,0.38678672434677297,0.37909761003644366,0.40734204938532159,0.3967012789516996,0.39474023295596666,0.38375210115006841,0.37441866118382122,0.39890843418626171,0.39535667548057968,0.38431407457698336,0.37542511061290018]
[null,"LATVIA",0.05,0,0.01,0.30106360011863087,0.2934994121157784,0.29013108753658673,0.29712013152198857,0.29079498448583807,0.28379453108524422,0.28653249662596603,0.28282054407674667,0.27701542156971082,0.27402260809769563,0.27400071387074032,0.26779842098621326,0.26250897266063167,0.26377172056835613,0.25753194702420418,0.25312722421187006,0.26014090631014924,0.26294397032673122,0.26622598602191139,0.26040409058646558,0.25510834146738132,0.24961660131508756]
[null,"TURKEY",0.05,0,0.01,0.40380487142896715,0.38880935283923901,0.39315823477844514,0.39606936680026716,0.39769994546023163,0.40377820575080242,0.40182098993198195,0.39685113753019008,0.39346031816069404,0.39856463555207977,0.38781833642705393,0.37292752297033932,0.38888255003017186,0.38538938607735745,0.38720347226824042,0.39757082994634174,0.40508879132578862,0.40002658191232404,0.40071241483186282,0.40296955580365612,0.38896173888426416,0.3834097585715549]
[null,"LUXEMBOURG",0.06,0,0.01,0.16165311380479261,0.16038183103527945,0.1715180974771032,0.17003863428830221,0.17267696846525965,0.17907699971031682,0.17725796952159062,0.17530533486391509,0.17322808653958005,0.17350288684284626,0.17624638051804842,0.17388794935509189,0.18499960805600676,0.18252490580244818,0.18453014621271843,0.19057419678873611,0.18790985065332075,0.18517089116285995,0.18236233926179346,0.18207859363673384,0.17915331586048183,0.1761711238443065]
[null,"DENMARK",7.0000000000000007E-2,0,0.01,0.3754360462322559,0.37152536862625829,0.35339449941902706,0.34743472032753153,0.33091898795016644,0.34211756892051082,0.33808026932633345,0.32903741569209743,0.31462635871826244,0.30217976383748374,0.28937447734713634,0.27709753256830294,0.28278888016283577,0.27145567465303649,0.2689220795666567,0.25828772537666167,0.24836864431295788,0.27145144532984172,0.26078590115349382,0.25544447835143996,0.24656449496458585,0.28763255548311129]
[null,"PORTUGAL",7.0000000000000007E-2,0,0.01,0.90788142269365057,0.85644400278925059,0.81129750703747305,0.78535039723720901,0.73507675165577124,0.70399930274929223,0.68617995715408464,0.64920861957807707,0.61293837080068692,0.58105166093474048,0.55196383614028677,0.53021531965754964,0.51510212926755605,0.48228463807628164,0.45022462132068697,0.41975196753486121,0.4095527456208885,0.38687229437839943,0.3720466601005758,0.40566396301439883,0.38129190500230153,0.37959240846363557]
[null,"AUSTRALIA",0.08,0,0.01,0.38025895655203251,0.35921080423746593,0.38428150422978735,0.37169146119305141,0.36197450105159346,0.34802163781022016,0.33009688020137296,0.33533408315763874,0.32349271391673695,0.3205852561164021,0.30788764649699735,0.29534738739641164,0.29834570754961098,0.28676750016294944,0.2831451138383077,0.27235953537026864,0.26301717813608549,0.28247800279382412,0.27060235915831415,0.26431510463933944,0.26028767760090593,0.2510099729337294]
[null,"SLOVAK REPUBLIC",0.08,0,0.01,0.50412334784038981,0.47894414499407501,0.45678691764849538,0.43042049857813441,0.40584696466992443,0.3863636766440996,0.3735056159259641,0.36488901853190725,0.35276377449843838,0.33442257832842071,0.31402572168599885,0.3074222975107152,0.297699856102071,0.28366818592900339,0.27425472314261812,0.27176322470650915,0.26410793838063634,0.25244426862020164,0.24997470343026423,0.24313165915129956,0.23219902849812907,0.22393886864793031]
[null,"ISRAEL",0.01,0.01,0.01,0.52312110112923071,0.52963315360917718,0.53001013681701081,0.53889169819094151,0.54523890200123704,0.55152249193723113,0.56623227347600347,0.56043098505205791,0.56807444495102877,0.5607387268700309,0.5576956075997378,0.55972327376501263,0.56575586982651005,0.55463555671979003,0.55326627516530935,0.55852410844304268,0.55979513759953869,0.55064904223359268,0.57328137474351493,0.5663104004945948,0.56033667088319372,0.55018066940750243]
[null,"TURKEY",0.01,0.01,0.01,0.39791760237396046,0.39359049635466486,0.40647050956206182,0.41085690830476645,0.41609621458690965,0.42514928271459157,0.42818323226027621,0.43114339221243764,0.43475403357330611,0.45120574496012994,0.4480447777116609,0.43868740821435143,0.45366744403842491,0.45436573855191453,0.45470446142175658,0.46542418087410597,0.47830653291497582,0.47924549075425954,0.48690107902349211,0.50044734586190609,0.49303151418289348,0.49201717248970039]
[null,"FINLAND",0.02,0.01,0.01,0.50233648519436724,0.50232518162233886,0.50304500086203374,0.50113682973988838,0.49362070013674858,0.48762512006987058,0.48163071756851594,0.48870322093109481,0.48212362569708667,0.47267506387973951,0.47344329069494595,0.46387156012120734,0.47477528799396185,0.47607957941197332,0.47011826695624265,0.46510002731405592,0.46233860737208093,0.45451034427177478,0.4463499802997582,0.43813904745668619,0.43110611233509921,0.42266789667459703]
[null,"SWEDEN",0.02,0.01,0.01,0.28616541598975398,0.29418568413577451,0.33161613793745054,0.32932045629770623,0.33761217914411223,0.33889398890194522,0.33586676288108108,0.33901747709074331,0.33857729433619688,0.33556843000057685,0.35524873968161436,0.35129096977212976,0.35858653901415843,0.35427707785968454,0.35358647390471704,0.36252066249452897,0.36105088740129038,0.35648380776891542,0.36056115603911865,0.37528680484149302,0.37315946840457287,0.3813325491061002]
[null,"NETHERLANDS",0.03,0.01,0.01,0.51258375053463523,0.50488770319669873,0.49570962789477913,0.48667165759331171,0.4754597341181423,0.49030332101119861,0.48031490768473295,0.46623762379730449,0.45282780071587569,0.44034116267830437,0.45828773062631584,0.45177679185463088,0.44635444283247822,0.43976948024064394,0.43120236454108396,0.42992419622935446,0.42137277144710122,0.41141213089562206,0.40079267826051868,0.41094845004338876,0.39986800980081694,0.39763870572205701]
[null,"FRANCE",0.04,0.01,0.01,0.92970860299759372,0.90558707255064708,0.88393978960617103,0.85507078005039161,0.82737196235761268,0.8192760404401056,0.78995991621917594,0.77375446814204096,0.74393341462103413,0.72526843565869126,0.6990958978235432,0.70519256979451794,0.69324364738219901,0.66538157771202777,0.68324312052357206,0.65396995137428526,0.63394273271324886,0.62959956995608768,0.60525846096590452,0.60213297478969674,0.60242049529049013,0.58083097249999738]
[null,"NORWAY",0.04,0.01,0.01,0.16207274560552881,0.17446287777800454,0.173699186226111,0.18423036046024491,0.18312789841157107,0.18657945076656246,0.18996406029008514,0.19064657358213308,0.19088919306470534,0.19127137993401128,0.18909032450897284,0.18673279994221309,0.19927577173857888,0.19672685114078642,0.20709705399635583,0.2043518932696288,0.21220182921836481,0.21182870295337977,0.21104838036160076,0.21048956937078606,0.20722770978586549,0.20385703626463766]
[null,"BELGIUM",0.05,0.01,0.01,1.0419490085436593,0.9903249528126592,0.94248832609628563,0.89598668605010012,0.86864826209097123,0.82062806591888138,0.77773860346667389,0.73165013805775148,0.69965595132232117,0.66259106610290008,0.67394883498582858,0.64170756177200849,0.60410579112607343,0.58135483449647274,0.56558521593155786,0.54753674619776116,0.53154026628392759,0.53740189483263912,0.51038267094624468,0.48697088284004009,0.47753801256185674,0.45845242976139167]
[null,"POLAND",0.05,0.01,0.01,0.46162276867376351,0.4477617696848456,0.43578081085857878,0.42462548989494597,0.42041729465758221,0.41256123847926496,0.40140679286735736,0.39053251135740502,0.3812231142592804,0.36765825858341961,0.35476470098935003,0.34792300885064936,0.33724709154885668,0.32988693186129325,0.32167651009939835,0.31070081399714677,0.30487130897330456,0.30198196249194181,0.29800038293537628,0.29276618036560809,0.29124153150773424,0.28365999153556942]
[null,"HUNGARY",0.06,0.01,0.01,0.61294491729923739,0.58396451366041291,0.57826867330046394,0.54844294525004811,0.52821604913509024,0.5228093066380749,0.498869316035079,0.47948325635311162,0.45496985178808641,0.43248396351010293,0.41489449590047184,0.38880801260399472,0.37747759424294863,0.36575778445591772,0.34370012068841621,0.34529710868293451,0.33173576099727958,0.3162751082865024,0.30920923886657653,0.30707455983371118,0.293470897116205,0.2833519573271237]
[null,"SWITZERLAND",0.06,0.01,0.01,0.1427429418650257,0.14723580547907331,0.14985097661258506,0.15125164396222956,0.15230768242386092,0.1593104885048475,0.15952053652487752,0.15954884859914162,0.15916815314861207,0.16083463300538733,0.17129031988945503,0.16996751089732604,0.16878113285519283,0.16897125467448529,0.16895406548573477,0.17557162771621343,0.17862392305009692,0.17959566262000978,0.18333677468981319,0.18429338565188544,0.18281331264636411,0.18060204144791761]
[null,"CZECH REPUBLIC",7.0000000000000007E-2,0.01,0.01,0.36779126788620287,0.35375699325778764,0.34198951390034971,0.32980579030986373,0.32394938562201159,0.30757448646742841,0.30145258118676127,0.28765565398166926,0.27456311337237488,0.26107993121291545,0.25594985007294591,0.24891211775924052,0.23804003393831308,0.22931856356795613,0.22570677621787844,0.22325149251109802,0.2137741567008889,0.21218410454871789,0.20825089837941493,0.20842455477601005,0.2034170216226053,0.2079388393876605]
[null,"TURKEY",7.0000000000000007E-2,0.01,0.01,0.40316991673562358,0.37784461507082973,0.37356826888805233,0.37238504873748335,0.36893438022421127,0.37032631548476574,0.36296272344910774,0.35156082797106913,0.34252300928521923,0.33958911476784498,0.32424231356843464,0.30634325673571,0.32043280743667329,0.31403480079566132,0.31528457600246679,0.32351351917454901,0.32665069660189494,0.31833292087677273,0.31496832233213551,0.31152371131145862,0.29566900886093606,0.28836208115521889]
[null,"LUXEMBOURG",0.08,0.01,0.01,0.15819075362710611,0.15304509157319485,0.15988143256047735,0.15508342499448247,0.15432637366371155,0.15705333737958446,0.15275190335394701,0.14862170278688108,0.14464644163811885,0.14284345053481409,0.14320817495540999,0.13957605652002553,0.14681755520856818,0.14333124674837319,0.14348917478953882,0.14684116027279387,0.14356311333658422,0.14035687881704681,0.13721562339180524,0.13606845787969268,0.13303334318556576,0.13004680075357655]
[null,"BELGIUM",0.01,0.02,0.01,1.0661558006423024,1.0424623105696069,1.0202346275774863,0.99699303469834866,0.9931575110326214,0.96363687237014362,0.93755134994374445,0.90500942634620396,0.88758271027564872,0.86163576200112446,0.8979064643723319,0.87545303125896423,0.84344997932002375,0.83021650968513117,0.82565642189367816,0.8165976710398295,0.80939811594565669,0.83500629645492597,0.80868745063717451,0.78633669705570597,0.78534090702028714,0.76738133012582899]
[null,"IRELAND",0.01,0.02,0.01,0.50427393388661557,0.51120507656863445,0.53126268254895559,0.51684908420204589,0.50374783505572185,0.49692555409406958,0.49104150346087999,0.50492592709738671,0.49448874156526235,0.48098029927023911,0.46883930805075424,0.46901704067528943,0.48619942974798469,0.48386853130381585,0.47083684592910391,0.46473572206929814,0.45951920486730691,0.44656323200902504,0.45988864163280929,0.45259109288770222,0.44122524380018141,0.42857628641910223]
[null,"AUSTRALIA",0.02,0.02,0.01,0.36318177633192378,0.35868393436231644,0.3646762874147812,0.36655635679843562,0.3660471076635346,0.36403628155082707,0.35670475508716371,0.35726415860950933,0.35680277271026506,0.36295732497148148,0.35982837647053456,0.35586923073719351,0.34950503073614086,0.34629174702040005,0.34414685759480312,0.34081452238102622,0.33883921184832183,0.35468577412702612,0.34876459169724017,0.34978363496940484,0.34961199898232503,0.34580744543573116]
[null,"NEW ZEALAND",0.02,0.02,0.01,0.36400380608234623,0.36526748654307351,0.3579572302369235,0.37338284845988778,0.36058930703720632,0.36839866313001429,0.35571999492897366,0.36032615233600679,0.34768837624519466,0.36850697873184424,0.35595609457722982,0.34351982362371719,0.34940081587165844,0.33689612137600505,0.32450238084525701,0.34826084671492114,0.34537067763645424,0.37293246056449608,0.37644234126564224,0.37011320842062817,0.37130833842518524,0.35885411264227651]
[null,"SWEDEN",0.02,0.02,0.01,0.2839875170126534,0.28927408353198331,0.32317963354835738,0.31819986551933332,0.3235223330246807,0.32216634689533918,0.3168344865407251,0.31742653494245149,0.31474103879792958,0.30978239170472521,0.32550651937542896,0.31975660048532611,0.32433862401139357,0.31846442277372444,0.3159453046242135,0.3220762174255295,0.31899056392756198,0.31325807829203062,0.31514830786952103,0.32643885410417811,0.32301387333065279,0.32859291926436024]
[null,"GREECE",0.03,0.02,0.01,0.47075071360042936,0.4667617854125034,0.44926281078164854,0.42883424729587999,0.41682674888691251,0.40278224774545202,0.39458374689032477,0.38116522976649558,0.37586050092614209,0.36741773037122705,0.37066297136219917,0.35793316650862533,0.34311076353246256,0.33115778684428027,0.32318663371347628,0.33204383920013458,0.33116885379515032,0.32240051385191526,0.31359027397056788,0.32476555649393202,0.32562618610902661,0.31901307637243564]
[null,"FINLAND",0.04,0.02,0.01,0.49091460784637064,0.47730906279028679,0.46507059542219775,0.45109116384685394,0.43291256954977209,0.41696369434218267,0.40182892482696975,0.39810618854828572,0.38375356246398251,0.36788458798814799,0.36056766116898331,0.34594033477172231,0.34696849618775077,0.34118683786060927,0.33062885741464582,0.32122422908463405,0.31380109675506751,0.30336860706367841,0.29317759906606089,0.28339135661921844,0.27476656345911349,0.26562198071061327]
[null,"SWEDEN",0.04,0.02,0.01,0.28710435519789745,0.28676031850681188,0.33051235655627476,0.31974645048077843,0.32124332498268326,0.31471659571516614,0.30451822700557396,0.30211629483322344,0.2959173091918797,0.2875607672215364,0.31693701617128578,0.30683104011033902,0.30551001631233732,0.29583119516319251,0.29187337345361536,0.2952357525624002,0.28829617347354758,0.2795262329389987,0.28165670431661954,0.28619320155403938,0.28041447275835302,0.28077959261871049]
[null,"UNITED KINGDOM",0.04,0.02,0.01,1.3943647072200871,1.3025998702433534,1.2906658297750244,1.237303882387808,1.1843401666355204,1.1163640383805369,1.1037010228757953,1.054929963919462,1.0002598615164437,0.96638276530168432,0.92024673200965701,0.88233625995517151,0.87383292457368322,0.82421412294595886,0.80993862722741261,0.76542468203103375,0.74317004204840487,0.7389798945088919,0.71791394550843124,0.70198147685074463,0.68349108231525157,0.65204041158835879]
[null,"LATVIA",0.05,0.02,0.01,0.29647341314245917,0.28374098180270257,0.27556345465819704,0.27745680086019103,0.26718174474538781,0.2567422613057796,0.25541886079796627,0.24858939308810324,0.24025297412165639,0.23465950935544949,0.23183375994852964,0.22401882548044894,0.21724112619860309,0.2160770247420857,0.20895170921265935,0.20353111777642993,0.2074010648346,0.2079694765355008,0.20899455511665829,0.20299484492732181,0.19756480895810358,0.1921284958882104]
[null,"GREECE",0.06,0.02,0.01,0.46029468312874827,0.44412549555700498,0.41633937050515762,0.3873971074808451,0.36739765057690693,0.34671136726144386,0.33202015126012618,0.31382118327124614,0.30308159810928004,0.29045523469353091,0.28754590247607653,0.27274704505649339,0.25706366801915764,0.24417596342411557,0.23474151631210116,0.23779335904074517,0.23405161423390416,0.22505853933427883,0.21640551966408075,0.22173678415741258,0.22013652422492214,0.21370541325355075]
[null,"LATVIA",0.06,0.02,0.01,0.29430187151728771,0.27919076272065035,0.26886698396102265,0.26854426711266677,0.25662643527575596,0.24481399080931965,0.24188339614685694,0.23389383769695488,0.22467512048166619,0.21819188969649994,0.21441349785569988,0.20615393161320511,0.19899071243956049,0.19707422764588231,0.18981865573560211,0.18421747817120668,0.18708854555707483,0.18702291142309158,0.18741550220847453,0.18156857379583474,0.17630056250694742,0.17108864460374512]
[null,"CZECH REPUBLIC",7.0000000000000007E-2,0.02,0.01,0.36497601750951791,0.34780851030055859,0.33325111459015067,0.31863964866048644,0.31043253282361133,0.29245592407322224,0.28452816793021241,0.26962167455027342,0.25567091776530948,0.24163085823689687,0.2355351391706913,0.22785017618403758,0.21683714251398492,0.20795877568056101,0.20384789028662692,0.2008829641006063,0.19171148565487869,0.1897142551510865,0.18569943750424364,0.18541445583324404,0.18058396296510906,0.18426483870831264]
[null,"POLAND",7.0000000000000007E-2,0.02,0.01,0.45167956302109974,0.42625730693723934,0.40395006880634171,0.38358916492995565,0.37044369334952426,0.35709921758145546,0.3394946583680416,0.32305669715721885,0.3087467236306673,0.29184154587255667,0.27629519856564455,0.26611185701403239,0.25360941968072276,0.24415065594341931,0.23455886307644158,0.2234517564905826,0.21646196367425005,0.21188065604684342,0.20682580638183587,0.20118905179131069,0.20095790943361719,0.19401014064114219]
[null,"LATVIA",0.08,0.02,0.01,0.29006753419365788,0.27044034072696754,0.25616326464693517,0.25186116322682328,0.23712607202287206,0.22305921679500121,0.21750701873169154,0.20775305071561304,0.19729730366751408,0.18958923061681396,0.18450157950189078,0.17581940904461274,0.16833630085275869,0.16549069403581909,0.15834172289429507,0.15275582776115154,0.15431399970448409,0.15353492483812498,0.15322063626592047,0.14790368705681461,0.14316207607696807,0.13855539467513375]
[null,"CZECH REPUBLIC",0.01,0.03,0.01,0.3788893671457354,0.37777279175342077,0.37811320100527657,0.37706102727738489,0.38249856971390561,0.37458744838835062,0.37819966416534828,0.37129849169861023,0.36415931720830325,0.35536636542853228,0.35708496705515202,0.35550377070600642,0.34762122012906838,0.34201150134003511,0.3433921020534309,0.34609582203658351,0.33731814915061542,0.34042480679162362,0.3393721977153546,0.34466162173211878,0.34101743217159325,0.35308395552454369]
[null,"FRANCE",0.01,0.03,0.01,0.90015205647293273,0.88635650567516866,0.86425184877521255,0.84287984104208868,0.81897028917438708,0.81357485488211634,0.78762907055248632,0.77807946058164312,0.75470254595957298,0.73454046425271469,0.71374331631557808,0.71014221202196903,0.70026061306562482,0.67639217908442362,0.68543808218071656,0.66155045708372295,0.64145442692147103,0.63916787699415278,0.61914293686984612,0.6089961090309971,0.60620492169850337,0.58684681736606825]
[null,"TURKEY",0.01,0.03,0.01,0.39189410738721081,0.38055181581396252,0.38606399736559738,0.38354571158120943,0.38199360743564631,0.38402739619308834,0.38074013524282374,0.37760261189272598,0.37520362345817065,0.38391768244801294,0.37602589810559972,0.36329688328336091,0.37070074143178755,0.36658963419734836,0.36229138766427754,0.36634727519605775,0.37210909195019298,0.36870281370900054,0.3705377203231548,0.3769235384168389,0.36765977329518729,0.36328051672533967]
[null,"NETHERLANDS",0.02,0.03,0.01,0.50863462340865884,0.49629464309302956,0.48281342803742,0.46978594185080391,0.45498339355707207,0.4652337420638516,0.45202699391505191,0.43529666561172881,0.41952593206687366,0.40492136268476442,0.41839169705986606,0.40958069239327072,0.4019507391134835,0.39346066503372906,0.38339414969015778,0.37996886708584948,0.37026843356336425,0.35951931060874204,0.34838462984732088,0.35540049422744802,0.34413932422578258,0.34063301206836655]
[null,"SPAIN",0.02,0.03,0.01,0.93149048696332104,0.89732011424768099,0.86254151217515129,0.82468628537894506,0.78812036945862807,0.75878593263813743,0.74455409986000987,0.72190682808718087,0.6984047391955126,0.66748889738330242,0.64192605468300412,0.64022153144145244,0.63123300375124947,0.61140594102658941,0.60572386174653248,0.58437243660381522,0.56638859467616287,0.5503391565982706,0.52885518289745315,0.51671832853561472,0.4967841849930702,0.48274347704077997]
[null,"JAPAN",0.03,0.03,0.01,1.9903596202130391,1.8829741939018425,1.7828663781061638,1.6875931191738132,1.5967791912418632,1.5115894683438407,1.4335534086930097,1.359478286032934,1.289608143304789,1.2238576974772026,1.166193047755143,1.1117500327576015,1.0613184705406984,1.0126231242845123,0.9660765719468607,0.92240727340340756,0.88179855694121789,0.84237117849845244,0.80282833493068895,0.76597230274518802,0.7331527484558743,0.70233440314971274]
[null,"CANADA",0.04,0.03,0.01,0.41609469752214528,0.39350265155068898,0.37758329840518645,0.38008110372603898,0.36420870525172844,0.3506114388218024,0.33629867551156511,0.3252822010426239,0.32977034701674468,0.31940513493457884,0.30690490405723581,0.30158427631495571,0.29253978609146941,0.30176034145510366,0.29106744778152333,0.28768728418850825,0.27730511135513136,0.2685303902306081,0.27519806166002631,0.27161406925051529,0.26239569932695889,0.25505543009200748]
[null,"NORWAY",0.04,0.03,0.01,0.15968402783941499,0.16893869621213109,0.16549447824036106,0.17288309210518796,0.16941913105085088,0.17032090998104416,0.17124704322118198,0.16984538017649284,0.16818277738146556,0.1667657221398606,0.16324676555489689,0.15971973063832065,0.16895971067612692,0.16542309696215138,0.1727864770881892,0.16924064811227724,0.17451812522179608,0.17306373274103032,0.17135137250606369,0.16988915075416675,0.16632172717929306,0.16275020410643995]
[null,"JAPAN",0.05,0.03,0.01,1.9630153001147095,1.8220749542647852,1.6928961377764509,1.5726511622263257,1.4606063343697682,1.3577751901402459,1.2653750107966364,1.1795789708530333,1.1000347194161277,1.0266231925808245,0.96175135806407863,0.90142888608768434,0.84633233647782136,0.79445204111679668,0.74596727370129823,0.70158257178265371,0.66151477891930954,0.62365471952232221,0.58673007330832527,0.55290505607297136,0.52248827472638315,0.49421726119204085]
[null,"NORWAY",0.05,0.03,0.01,0.15853180625133087,0.16631178829355961,0.16164671750348183,0.16763325908830137,0.16316021689352014,0.16299327158798521,0.16291723082238393,0.16070138225701486,0.15832048629149831,0.1562459115453306,0.15227855030409992,0.1483819470538201,0.15637263789164788,0.15256218193220855,0.15883400451429464,0.1551042173095436,0.15949229277662993,0.15775161846810451,0.15581384906289214,0.15413849651412961,0.15058867982638746,0.1470715091210873]
[null,"GREECE",0.06,0.03,0.01,0.45679586873599592,0.43669434944511237,0.40573400570162016,0.3742977834472323,0.35206017444643384,0.32963089247891347,0.31330638676736999,0.29403747985760592,0.28207859379942779,0.26863156288571122,0.26438137147014107,0.24940681232304091,0.23387901850981471,0.22112165288770369,0.21167434318123055,0.21359730272305616,0.20950185177431604,0.20082057880956775,0.1925604117784698,0.19681781333111503,0.19497588557538245,0.18892629562855959]
[null,"SWEDEN",0.06,0.03,0.01,0.28918661867951201,0.28065676615744284,0.33875354170732147,0.31935397937615478,0.31464238129231764,0.30089009705481345,0.2843487224603829,0.27772754819511541,0.26710299703782991,0.25478933207073778,0.3029132781083449,0.28710108416719504,0.27867344153226259,0.26453085420805922,0.25860910537363369,0.25836811993044345,0.24743341640757041,0.23571319440060914,0.23741886287227612,0.23554816398440334,0.22775435360857862,0.22362177258938254]
[null,"CHILE",7.0000000000000007E-2,0.03,0.01,0.23373470458674978,0.22050083838150486,0.21383635741164078,0.20728130761801869,0.19763387560934242,0.18755308240675803,0.17990560985883097,0.17316460670225584,0.17755344233820844,0.1687691416968192,0.16325427005764381,0.16069877211108791,0.15865509159767069,0.15295524113623193,0.14896260818753748,0.14528455716521496,0.14355367002044048,0.15644694909081069,0.15124452778185063,0.15541066375182028,0.1507697827307706,0.14829796230625369]
[null,"SLOVAK REPUBLIC",7.0000000000000007E-2,0.03,0.01,0.49617459477795317,0.46236722729032315,0.432785788729594,0.40048186468768104,0.37108729843898425,0.34741292922433692,0.330530801510038,0.31804257679550807,0.30309296682515091,0.28348061714712114,0.26284849809434035,0.25431385994749761,0.24360822345681202,0.22981919541403867,0.22017719895199439,0.21638412026043624,0.20873611527605226,0.19820595416536482,0.19512923455921741,0.18882849785203792,0.17955349219811811,0.17252811601023738]
[null,"ISRAEL",0.08,0.03,0.01,0.76437590805985522,0.67826495329983338,0.62393308747498322,0.64576098224940381,0.6134817724422198,0.57825894806423805,0.58117793828729913,0.54541941704661934,0.50325627590919697,0.46323422951113197,0.43658052072547121,0.40160306468402879,0.39064160172682338,0.35554884816015531,0.32686929461479841,0.32126295499665886,0.3087262621625258,0.28637494545030612,0.42788674035464275,0.39698250900600229,0.37650467825685507,0.3448552776210651]
[null,"BELGIUM",0.01,-0.02,0.02,1.1106595849309029,1.1418763912118166,1.1739650556936638,1.2040851964610488,1.2578281071142954,1.2787809514431698,1.3026009375454803,1.3154326079673901,1.3486521677067227,1.367656508582165,1.4877936363634303,1.5132396974585207,1.5198855124239494,1.5586222903857856,1.6138963378041151,1.6609135296567699,1.7120098357603064,1.8356418045957448,1.8466646114815799,1.8641712129673889,1.9318425472432499,1.9576389722398706]
[null,"SLOVAK REPUBLIC",0.01,-0.02,0.02,0.54948632900288952,0.57937571537110022,0.61113914234045441,0.63479447361340147,0.65771428495174755,0.68592777355272605,0.72427655901647559,0.77064196029787579,0.80920322010498413,0.83096611764831718,0.84300955417052825,0.88936334989216925,0.92582016142401957,0.94606312144376659,0.97861461727978127,1.0351708322181252,1.0715467153963492,1.0886215257773559,1.1433825233123929,1.1772057649314045,1.1878098932963579,1.2080391429474144]
[null,"UNITED STATES",0.01,-0.02,0.02,0.90988383158495412,0.9419695110697327,0.97611277341430835,1.0138426397235469,1.0441502809157284,1.077054814151635,1.1080126665315895,1.142354937336066,1.1746995429480145,1.2098156742844439,1.2446734934359649,1.2844776168902341,1.3197668636027713,1.3530870316343535,1.3843339078029298,1.4119499168325835,1.4412632846945208,1.4712686058258653,1.5030722220946056,1.5381869397887573,1.5730905825328352,1.62550779354191]
[null,"NETHERLANDS",0.02,-0.02,0.02,0.53846808209951069,0.56282428522702599,0.58510641083395842,0.60699439248849851,0.62542173326023598,0.67897816693467261,0.69906295268563012,0.71204284077632163,0.72458230994381434,0.7371935286716953,0.80164359350120662,0.82463170424542465,0.84913697315999082,0.87091962764628716,0.88798433431989099,0.91965398724081904,0.93532888831635452,0.94670701781795819,0.95519371454350976,1.0134467560487157,1.0195208366520709,1.0473027903679157]
[null,"FRANCE",0.03,-0.02,0.02,0.95476756529636264,0.97949417375718373,1.0014328727905186,1.0174469659689651,1.0315282429909676,1.0688887392283939,1.0780433457673999,1.1055132386638311,1.1120747616460809,1.1285899855887662,1.1360603774230371,1.1844852518445526,1.2116833704944612,1.2110470020307456,1.2825563124180757,1.2775581199788322,1.2836720384647009,1.3219949796317361,1.3194531483439289,1.3514635631770486,1.3947798266377889,1.3914492090249277]
[null,"SPAIN",0.03,-0.02,0.02,0.97481494727687967,0.989058292653474,0.99998618797543226,1.0050983105363314,1.0085008083645879,1.0185070492005752,1.0500095771977775,1.0667384356407144,1.0796446217143003,1.0806557467737341,1.0853934371011658,1.1292370381301038,1.1652715835110401,1.1756530165847867,1.2118755322883072,1.2164579234886157,1.2249921220891644,1.2418124042753818,1.2379793812232678,1.2534632887693333,1.2515652116127092,1.2583864894022254]
[null,"BELGIUM",0.04,-0.02,0.02,1.0854245068206296,1.0850286051885261,1.0852843702650097,1.0835772241764257,1.1024845739921671,1.0922388854655558,1.0847086602786649,1.0684390429062702,1.0689309937139855,1.058217978997213,1.1242433159208021,1.1171407696932656,1.0966021527341114,1.0994248945124507,1.1133420061111834,1.1208922644070549,1.1306203425427011,1.1866332370837691,1.1688366644754693,1.1555884497410875,1.1731418395062991,1.164872270077788]
[null,"POLAND",0.04,-0.02,0.02,0.48510020049843933,0.49986784330207817,0.5157467502691746,0.53170306918562038,0.55591294929155799,0.5736393837945184,0.58725391577568242,0.60012011140957278,0.61429445098994284,0.62021161209133824,0.62553491194789246,0.64027123543194464,0.64675904803336248,0.6583499235151048,0.66711088212893555,0.66866718048743445,0.68000935950204755,0.69720633119943176,0.71127186348245586,0.7215243174526359,0.73683824157360422,0.73944706429308427]
[null,"JAPAN",0.05,-0.02,0.02,2.0511523113726273,2.01088206589634,1.9728063103052829,1.9346190137413073,1.8961255625297175,1.8594314707872741,1.8273499171829055,1.7955459558923126,1.7641874480320994,1.7338160344627507,1.7095403914966658,1.6854833441700827,1.6635780107086304,1.6405638577275836,1.6171984103071522,1.5955652600636669,1.5769671958103539,1.5570927398648471,1.5329135191904071,1.510228348753581,1.4906125963735211,1.4711567292385279]
[null,"AUSTRALIA",0.06,-0.02,0.02,0.38970562217380361,0.39520574297119881,0.43300403045689134,0.44610156680410451,0.45925547557443591,0.46736541573690621,0.46797431356120361,0.49044208401583783,0.49810689800082142,0.5169413015254346,0.52035913764433017,0.52212930233469546,0.53500198000717814,0.53643361063818662,0.54594231822038031,0.54617183996869101,0.54791087323342025,0.59286260656275758,0.58806236126242328,0.59424145157878372,0.60147428177558604,0.59862641356958646]
[null,"GERMANY",0.06,-0.02,0.02,0.42723711062838776,0.4339201735038955,0.4473949828378681,0.45214079396272355,0.45524641296117402,0.46435299596322455,0.47245608761500585,0.47627890611479179,0.48107134515311478,0.48662934409141473,0.50156287918854192,0.50500078867931131,0.52418844702048872,0.54893906865117037,0.55481677385536754,0.55331687798771234,0.57464958459498006,0.57042402908884582,0.56510798389807049,0.58194620612112291,0.57921037065285064,0.59577709579503146]
[null,"TURKEY",0.06,-0.02,0.02,0.42217597181942224,0.42334320559008776,0.44549564570162298,0.46839833847293544,0.48895785965057376,0.5153532393659439,0.53032322606489046,0.53951890581043294,0.55048347730914071,0.57196370695155418,0.57051374055439386,0.56182035819207421,0.60449573058363926,0.61358172462238114,0.63345007046992907,0.66770671602511267,0.69521524422152969,0.6994981655395881,0.7135858119410925,0.72875915727004137,0.71348684891991998,0.71482529529457761]
[null,"LUXEMBOURG",7.0000000000000007E-2,-0.02,0.02,0.17179371629375847,0.1822976564476628,0.20680353132415497,0.21601364217823635,0.22983066992410173,0.24853638703482978,0.25548892021169384,0.2614935129909326,0.2666035103092948,0.27477836005036066,0.28655486317272516,0.28964607795446018,0.31512027228663408,0.31740635179197696,0.32711579995820556,0.34391757089589625,0.34479885451398479,0.34509030071368446,0.34482510166945701,0.34899845103645744,0.34779289429457688,0.34611606032782971]
[null,"FINLAND",0.08,-0.02,0.02,0.50061768016709485,0.49871883552777063,0.49771754494349407,0.49428471470216878,0.48550311526502915,0.47839790083300859,0.47145738797833003,0.47743361546875779,0.47019091313283612,0.46028755106703723,0.46044977453205715,0.45066242985398119,0.46085812081320882,0.46181208441734084,0.455801298741766,0.45078429962175742,0.44802601803791936,0.44042274591963826,0.43255601926680165,0.42469150211551232,0.41801374579798589,0.410012118036366]
[null,"IRELAND",0.08,-0.02,0.02,0.50377596792948109,0.51025635164686212,0.52989747795473563,0.51522660167924716,0.50194755854522011,0.49499619683993379,0.48904085686194176,0.50282690775571981,0.49244217707405147,0.47904355077504374,0.46704466551780388,0.46735255068363574,0.4846454952507232,0.48252562526958598,0.46975754730996405,0.46392140663385673,0.45898612310942782,0.44633073825305841,0.45996301605072787,0.45299063673273526,0.44194825749502431,0.42961584207225517]
[null,"CHILE",0.01,-0.01,0.02,0.26336813006307996,0.28459375222743583,0.31236832114721474,0.33923275923566432,0.35920378626551414,0.37567931787520809,0.39446995627438713,0.4131332521141749,0.4584361279845921,0.46929914861687144,0.48676095845168282,0.51170445704368595,0.53756323228821401,0.54961330762206573,0.56592112389816041,0.58191546523389548,0.60462928376257075,0.69125144610673195,0.6994897761981379,0.7508024652177272,0.75941245627665643,0.77741296942385663]
[null,"SLOVAK REPUBLIC",0.01,-0.01,0.02,0.54519732182573388,0.56947610845933094,0.59528152837423143,0.61293240997760956,0.62969205258381744,0.651301107729506,0.68219722157747331,0.72017832378408242,0.75040925593078445,0.76478792401857254,0.77013140390083534,0.80656255465088422,0.83360217823550908,0.84580099679669996,0.86878885599087452,0.91264977502928657,0.93826351467991242,0.94676340462687059,0.98771955350090601,1.0101747648974158,1.0125478281647622,1.0230448719736243]
[null,"ISRAEL",0.02,-0.01,0.02,0.56095034939280186,0.58369119035716444,0.60158196384635987,0.63561939976557724,0.6622174054772898,0.68805474191554628,0.72787102287809413,0.73994140038483946,0.76527000227053721,0.77232620868482338,0.78617977595873634,0.80340197983120587,0.83101735879073546,0.82950386926643005,0.84094361873563062,0.86692117984359929,0.88538561688519613,0.88557664549361104,0.96572311276150125,0.96900569317332541,0.97648987313781599,0.97180777509971983]
[null,"JAPAN",0.02,-0.01,0.02,2.077561344224399,2.0748192418464599,2.0731223085695083,2.0701198535210321,2.0655649476887885,2.0610642911157782,2.0591250047423602,2.0561758997987898,2.0530745137281059,2.0499227557724522,2.0545879340424156,2.0594022971866637,2.0660687102611699,2.0705569466406573,2.0737601118766498,2.0771928140585421,2.0814227580160467,2.0828323947180789,2.0782657153274124,2.0746125639545387,2.0768584530627616,2.0797529268549138]
[null,"FINLAND",0.03,-0.01,0.02,0.51522643156382875,0.53123473247296604,0.54792034747816454,0.56158306652897583,0.56853985182268529,0.5766987452328457,0.58435798231314429,0.60776782826147802,0.61407636428063117,0.61611036613205128,0.63106125417677839,0.63182865184001058,0.6603762761160612,0.67577337426396322,0.68057347077228103,0.68627776171493848,0.69494293580486532,0.69554906846791686,0.69506180167267817,0.69390724638411794,0.6940666424909947,0.69141312869167126]
[null,"SWEDEN",0.03,-0.01,0.02,0.30085542275462335,0.3228093229255245,0.38711962973662034,0.3988626053677839,0.42419139673417938,0.43966388855224303,0.44889073529128332,0.46721243269001222,0.47967704768724279,0.48776074652300144,0.54301871618123909,0.5488695259542764,0.57092800532135279,0.57528250639647049,0.5870965533114455,0.6142850313288466,0.62191478213810381,0.62401815825566675,0.64504812265399258,0.67912721111753016,0.68543240043969789,0.70850809067351939]
[null,"BELGIUM",0.04,-0.01,0.02,1.0768088856252143,1.0659971773417771,1.0561695659397432,1.0447738689166568,1.0534214684010268,1.0344444840600435,1.0184815043598026,0.99478394486030264,0.98708402908696924,0.96936982671051874,1.0218028345442158,1.0075990149671865,0.9817043687969973,0.97707054967273044,0.98241011604226158,0.9822123240350964,0.984027588316576,1.0259495062883002,1.0040392648216132,0.98640269947086068,0.99522438095150634,0.98227234942335584]
[null,"NEW ZEALAND",0.04,-0.01,0.02,0.41107088769469835,0.42212531740460452,0.42798715781826496,0.45875013064781361,0.45688406613055044,0.47862083918377213,0.47490281861307643,0.50718952341332291,0.50159595259184353,0.53973777625737429,0.53288637142748496,0.5250350620838915,0.568980072981772,0.55919749815936071,0.54849918705117517,0.59172293998189551,0.59467134442980452,0.68748629644294434,0.7000659690139871,0.69648936186346722,0.73380258211484095,0.7185298574643163]
[null,"ITALY",0.05,-0.01,0.02,1.4201926472159643,1.3923732150029118,1.3648830939867447,1.3471685239728495,1.3159211063137979,1.3358786769770923,1.3203730280259149,1.2822833503449256,1.2807409994498937,1.2603155702170414,1.2400667965437544,1.2386929701761922,1.2034374121223372,1.2126212310497817,1.2163552214187259,1.2167304213427996,1.2066743750365059,1.2723445733109493,1.2370652235451061,1.2186816270542835,1.1973137040293957,1.2298362428672225]
[null,"BELGIUM",0.06,-0.01,0.02,1.0608315898732907,1.0312104906109305,1.0037069950579998,0.97583542039543114,0.96746757943543471,0.93458800497717087,0.90561412571710731,0.8709501767885135,0.85131362476681549,0.82393121207832565,0.85630417441994211,0.83291343741348078,0.80081767861102748,0.786877240996255,0.78142422850693616,0.77195962052318456,0.76448848587632867,0.78820722901362938,0.76311322339354326,0.74196970524340711,0.74116159590224273,0.7245136756211239]
[null,"POLAND",0.06,-0.01,0.02,0.474650190370979,0.47613344245928085,0.47881116593249395,0.48165028230065049,0.49186884667035746,0.49872110464916058,0.49955846968335282,0.49992771489227905,0.50152528077123626,0.49665561588275231,0.49166837447376899,0.49425342961301838,0.49067361325889808,0.49115440962904933,0.48969557421910581,0.48323400079139189,0.48404319255745587,0.4890545272696421,0.49189473311334253,0.49218930399638944,0.50091709895655889,0.49609265984021406]
[null,"SWEDEN",0.06,-0.01,0.02,0.30698129981497951,0.31985066893415615,0.41269738002054185,0.41447725338303149,0.43355225183091273,0.43883533834290672,0.43767034854189363,0.4498200633650537,0.4540714728113085,0.45351904227655054,0.56265993240179824,0.55616566861023209,0.56196886286347869,0.55417815434282081,0.56161358047807575,0.58068010060058028,0.57473040598846548,0.56494264658984061,0.58629722833284226,0.59820621946317887,0.59418709935165714,0.59820700407905847]
[null,"LATVIA",7.0000000000000007E-2,-0.01,0.02,0.3080269597776214,0.30859476828448607,0.31298888364392002,0.32837685724969529,0.32879925984425523,0.32786115253991083,0.33781399999245754,0.33989309251680211,0.33900328923820083,0.34113361518727686,0.3466761143294364,0.34406036912432569,0.34219059349579722,0.3485886257095322,0.34479455718915403,0.34309455256806864,0.35673651097217102,0.36458612566844384,0.37302180346650132,0.3685030730553957,0.3644208201798313,0.35977009541526944]
[null,"CZECH REPUBLIC",0.08,-0.01,0.02,0.38007327802882829,0.38055049632505122,0.38249806508331591,0.38303645567553907,0.39018549277286557,0.38370365964999142,0.3890012012282239,0.38346267285603791,0.37760877775280322,0.36996123240557915,0.3732134536013641,0.37300156177887689,0.36612284490008223,0.36156589693436547,0.36436295706533156,0.36855935729541922,0.36048496805375135,0.36506781615285711,0.36517539285182199,0.37209913082624835,0.36936018749923366,0.38364218286692053]
[null,"IRELAND",0.08,-0.01,0.02,0.4998637470027788,0.50163544904605717,0.51639993258091221,0.4979534940206688,0.48132597201048616,0.47115092021908417,0.46223181310102257,0.47212987114777,0.45950559712880157,0.44438571687921113,0.43086647965158703,0.42891441536793029,0.44261639720990631,0.43866173938098574,0.42521772001061131,0.41824039294481058,0.4122253219847446,0.39943771814427587,0.4102704469377107,0.4027949095239215,0.39183273020705639,0.37986228725380344]
[null,"AUSTRALIA",0.01,0,0.02,0.37854637341574698,0.39666413646385207,0.42331364436716601,0.44842135642770919,0.46995899195215962,0.48983933036210986,0.5019138491508266,0.52256388579685698,0.5437968053640172,0.57497807913772303,0.59187217815686188,0.60685857488191575,0.61475158732789748,0.629820967975395,0.64515041875450763,0.65907379162846969,0.67525761716795552,0.72602634250415488,0.73407503775042837,0.75642097324839208,0.77555460313294156,0.78681422581949056]
[null,"NETHERLANDS",0.01,0,0.02,0.5341855492821791,0.55303334902407397,0.56966391608980416,0.58575425091120181,0.5983802499822255,0.64423947415991312,0.65795719664190699,0.66492126391579276,0.67145825735071885,0.67804267490493708,0.73193337564074801,0.74753177754376499,0.7643395772646735,0.77853944175182244,0.78841100219171367,0.81108034777454463,0.81948259139838142,0.82407717155457372,0.8261499765297966,0.87100238058641777,0.87076119668364083,0.888978702923647]
[null,"IRELAND",0.02,0,0.02,0.51828824347925717,0.54298805135819761,0.58233150240661535,0.58385961576651069,0.58573007109249808,0.59402628253857581,0.60281511407175581,0.63590940356013537,0.63826590179701059,0.63569674772445672,0.63393661754453534,0.64826315465398876,0.68640177789478929,0.69722041821874403,0.69196699585695765,0.69614783010163561,0.70113492669817212,0.69361472742731045,0.72672873998392251,0.72722383273486546,0.7204993227767913,0.71087142251489055]
[null,"AUSTRALIA",0.03,0,0.02,0.37919321541098316,0.38951391651897621,0.41463847576400009,0.43164429523260345,0.44623583944691564,0.45800750179093874,0.46237555191872781,0.47858669463595527,0.4907492567975652,0.51231553709890842,0.52020290885005782,0.52635047240260746,0.53078420346395982,0.53684206068106066,0.54536738012284303,0.55028398908346976,0.55690712422220479,0.59502186587502026,0.59479050880483364,0.60593144160840506,0.61532971643969192,0.61738271155136648]
[null,"FINLAND",0.03,0,0.02,0.51124188336146204,0.52224769984196961,0.53386442578870663,0.54250133146232671,0.54470337313511852,0.54813814165320984,0.55116641727571325,0.56900661957537946,0.57079988143601124,0.56872395072312543,0.57861518143011237,0.57554780792600591,0.59775186231834831,0.60793491170859382,0.6086009208919444,0.61014123101125073,0.61435620701027638,0.6115107881716898,0.60780830132321784,0.60362933503268179,0.6006923307018589,0.59542140652647824]
[null,"SLOVENIA",0.03,0,0.02,0.83996170728959418,0.83871996603275678,0.83404883770164906,0.83478051329430147,0.8217176509447246,0.81052129554400287,0.83229058173867154,0.82179910952625745,0.82810607063109565,0.81661621574762178,0.81113141657043542,0.8106309758284248,0.81931622383507385,0.81526131076181074,0.81441280722033571,0.80141422239015814,0.7992289119921181,0.80917965172175377,0.78897780761872038,0.78138247394162974,0.77111939118757,0.78065639862764857]
[null,"MEXICO",0.04,0,0.02,0.61894029100778025,0.60502423390812277,0.61915773232908777,0.61788693672271977,0.61948713527253219,0.61746284924271655,0.63092920288711818,0.66438736726728254,0.65862564330194329,0.65626635815220313,0.65588125597027569,0.66322135944528349,0.67561754450198463,0.68291249462081605,0.68416914714928168,0.6722254470664123,0.66614056532218258,0.71235525663076604,0.71204437763369688,0.69104476432697304,0.69375569501795387,0.69359290940709939]
[null,"NORWAY",0.04,0,0.02,0.1718986951638081,0.19744358903623879,0.20807631466524307,0.23207190706333661,0.24126391544765055,0.25591535712498581,0.27021852716018546,0.28031041617640018,0.28927278685964736,0.29798963159064912,0.30219464256649081,0.30553204939065737,0.33323890697370256,0.33570378046434435,0.36012471494811066,0.36165828888521395,0.38178204008442329,0.38703359352054673,0.39123143828490908,0.39554454780254267,0.3944408223004065,0.39274666297566302]
[null,"GREECE",0.05,0,0.02,0.48122217309667942,0.49010985693863862,0.48412085266599308,0.47382643010860653,0.4718377263641792,0.46671812484250119,0.46764886365355773,0.46168772182623652,0.4649250058976942,0.46378103955994521,0.47710372904169096,0.46947104842975318,0.45826362638596468,0.45009001048472519,0.44670263896320211,0.46643027623093197,0.47249848027404112,0.46692552840862694,0.46074917730358328,0.48381446565863517,0.49158598951570392,0.48778876516473457]
[null,"AUSTRALIA",0.06,0,0.02,0.38377360175261455,0.3822362448818557,0.41167037324398953,0.41733150276037151,0.42309895340676479,0.4243541929107042,0.41906835710062162,0.43320957768828205,0.43445635172579317,0.44546506562941163,0.44327267057061248,0.43991018876008159,0.44548299592671292,0.44214402224029908,0.44536765468196676,0.44139411753517832,0.43886341978358651,0.47012037872643281,0.46241381977105411,0.46358368551794304,0.46550408340772087,0.45993862613920672]
[null,"NORWAY",0.06,0,0.02,0.1695591625342249,0.1918139719814061,0.19937147894518345,0.21955889071142937,0.22558055996428591,0.23665298988665467,0.24729328253030475,0.25401230657003832,0.25968586124812698,0.26512477198043405,0.2665683462235181,0.26730065447488066,0.28923870189321599,0.28916103782218644,0.30791846157234742,0.30703596912694736,0.32189672259647995,0.32415776763368526,0.32556649277768263,0.32710455359695323,0.32422117865795064,0.32093710432725586]
[null,"GREECE",7.0000000000000007E-2,0,0.02,0.47432022354154563,0.47490210467901667,0.4615849773495892,0.44492535490055718,0.4367111404672977,0.42612346833253517,0.42150985180450534,0.4111064346515334,0.40926242248420464,0.4038540552368648,0.4112268693149978,0.40076088713762581,0.38764744326832634,0.37747682560775853,0.37161306429020363,0.3850713925065602,0.38728126518213396,0.38012306734628459,0.37270114207364968,0.38900403842321124,0.39301076869985335,0.3878899504035172]
[null,"LATVIA",7.0000000000000007E-2,0,0.02,0.30570467661256501,0.30359323059457699,0.3054142118895255,0.31800358144146129,0.31616254221147971,0.31317837611375526,0.32069120044479232,0.32079662337719134,0.31821931199804715,0.31858656356285403,0.32221187273442325,0.31834025813092948,0.31526811568359886,0.31988067828613764,0.31520886591990593,0.3125422898675323,0.32388217843421607,0.32996364748244089,0.33659169497463853,0.33157782592591656,0.32703202003702503,0.32204631471228029]
[null,"DENMARK",0.08,0,0.02,0.3846257684456037,0.38930585376414789,0.37859497142098764,0.38022590281426494,0.36976102225995999,0.3961956529473396,0.39871450948071124,0.3950235585445539,0.3843468649581695,0.37533289963370642,0.36522053691777823,0.3551256729495883,0.3693956620006143,0.35951818875963593,0.36081796162093244,0.35096291963454768,0.34158542185367341,0.38551005684219442,0.37388644826252587,0.36942860187701237,0.35963777413359793,0.42233481212590479]
[null,"SWITZERLAND",0.08,0,0.02,0.15156091026594415,0.16664860079694818,0.17895406508707168,0.18904547856687121,0.19795047539740754,0.21416653633284136,0.22085047128458343,0.2266536160359339,0.23129797840137892,0.23845142396328978,0.25851021336192759,0.26060847823206507,0.26247528066838127,0.26611935877350823,0.26913326830680612,0.28254731659471599,0.29011825145492204,0.29413033969863805,0.30252062603098934,0.30617292374264915,0.30559013203807911,0.30358487444275178]
[null,"UNITED STATES",0.08,0,0.02,0.95161809034307399,0.89757767995519411,0.8592209440618358,0.82698739059114146,0.79192350123549848,0.7611795461331784,0.73141826871494098,0.71501286421499644,0.6951746896836144,0.67680956898960964,0.67575763656274335,0.68077207812724405,0.66128120238110921,0.64064914862840516,0.62675424037386307,0.60728616455912643,0.5894985799898137,0.57353700086577197,0.55813701753469169,0.54251091184859102,0.52517295621407367,0.5147843393172008]
[null,"NETHERLANDS",0.01,0.01,0.02,0.5301018482772808,0.54378977070980494,0.55522714091305903,0.56608858305186738,0.5735810558290193,0.61267996445445605,0.62095902128403857,0.62289632911412429,0.62450838817576437,0.62623376772274408,0.67141567991708906,0.6811845310223259,0.69200046053533959,0.70040753687435708,0.70491087087033177,0.72079915627757984,0.72395766453874555,0.7237949215638021,0.72148807295462691,0.75641146607185128,0.75205551370793011,0.7636523957528375]
[null,"IRELAND",0.02,0.01,0.02,0.51433850653597757,0.53396189281635076,0.56768632275638975,0.5644496459354732,0.56174588730333541,0.56533878968038953,0.56947236045362137,0.59646437409514563,0.59456415008247165,0.58823999445043207,0.58284210241505674,0.59230309513387225,0.62336201339294584,0.62947446095466986,0.62117200882782264,0.6214623539970503,0.62253893851995545,0.61262702886633957,0.63858895851699482,0.63583417793162611,0.62688650287608338,0.61556860807088953]
[null,"UNITED KINGDOM",0.02,0.01,0.02,1.203393500531263,1.1829490058876744,1.1979887410000565,1.1989485856061881,1.1900909886598556,1.1660496057185483,1.1688946926965951,1.1641434357503224,1.1435445552315673,1.1395310023748435,1.1282780347507391,1.1189574834946558,1.1328878713625394,1.106596768342657,1.1204223588597786,1.0960515532628672,1.094371857782505,1.1079554804500267,1.1105978983139924,1.1019784872760394,1.1041415224253173,1.0902566229989739]
[null,"DENMARK",0.03,0.01,0.02,0.38636390059661269,0.40541775352538023,0.40750774414478608,0.42258529194694272,0.42329363414389065,0.43700190267483147,0.45316589032479576,0.46139830747984256,0.46012632255149061,0.46019341628196675,0.45802775045041005,0.45509318403329652,0.4745084538056597,0.47126342427491574,0.48346297315901343,0.47905840193286675,0.47466425506412002,0.48788399582648384,0.48223037990276901,0.48693853951715516,0.48282646039431859,0.59284913944330608]
[null,"SPAIN",0.03,0.01,0.02,0.95205338275238716,0.93855962456952902,0.92268404517290659,0.90239009219674671,0.88163386048739734,0.86754771070524872,0.87195070589350976,0.86420725745560467,0.8538325665715446,0.83473046233633652,0.8193762507856367,0.83363126309230628,0.84148693298022803,0.83107932587969346,0.83907915095351626,0.82531129011430404,0.8148145733668819,0.80966264418984912,0.79202459485795895,0.78728342626562031,0.7717927073179397,0.76245907487799724]
[null,"JAPAN",0.04,0.01,0.02,2.0164018156711738,1.9373562582598391,1.8631794245973976,1.791523253350459,1.7221242968737989,1.6565691754408269,1.5969286279279209,1.539558617465711,1.4847080524102765,1.4325655929140575,1.3876355797889055,1.344649486940003,1.3048571858876508,1.2655984055129086,1.2274409594326732,1.1916079254098719,1.1586570156277791,1.1258471092129454,1.0912695649649407,1.0588787620965647,1.0302982481033125,1.0030921322865782]
[null,"CZECH REPUBLIC",0.05,0.01,0.02,0.38244498061882864,0.38573136515887235,0.39037430635490145,0.39345140755618829,0.40322881070569122,0.39879194674938834,0.40646343036345994,0.40269182071192738,0.39841759807850297,0.39208016636182724,0.39717433413005387,0.39850137663468693,0.39258888218604893,0.38903938585299047,0.39331824812702071,0.3990574666269493,0.39142884892753776,0.39746722982594779,0.39858451807607842,0.40710090345879141,0.40500034282952929,0.42153610921880208]
[null,"GERMANY",0.05,0.01,0.02,0.41590965573090982,0.41493368939744074,0.41935107068355149,0.41703229483376597,0.41353694327144425,0.41434814256484714,0.41594049722654708,0.41302250507568816,0.41061613141723308,0.4106313860069653,0.41882878796848483,0.41733309968218629,0.42655826235547134,0.43995078891811196,0.43936766285952317,0.43443924014135321,0.44509205732420398,0.43836021070035092,0.43101195748368298,0.43835949500366767,0.43343748850170871,0.4414432062345191]
[null,"TURKEY",0.05,0.01,0.02,0.41150826609024876,0.4052554582679912,0.41856401784452613,0.43001928848540105,0.43979238026026829,0.454212655005234,0.45932103696011023,0.46068040481148825,0.46336608017527514,0.47609431436794486,0.46940529736618669,0.45695212886482445,0.48088666118852452,0.48145766617045943,0.48769143927445324,0.50468107838484833,0.51853758258416927,0.51646207104253916,0.52155051644772865,0.52919328800437049,0.51506184524048015,0.51116313334791097]
[null,"NORWAY",0.06,0.01,0.02,0.16835114792865788,0.18894708903691701,0.19499658324016211,0.21334925520916517,0.21789220980906474,0.22732114741425097,0.23631351338934115,0.24155654571219948,0.24582321349628042,0.2498876281511388,0.25021959004212441,0.24993119408585565,0.26944272800548258,0.26842008560798691,0.28486969451318223,0.28313950992403786,0.29593053732807184,0.2971319552891345,0.29758210162377369,0.29818065734325372,0.29478747081019679,0.29107771304287089]
[null,"HUNGARY",7.0000000000000007E-2,0.01,0.02,0.61773574459961877,0.59467859835958714,0.59534176559321739,0.57111113730029295,0.55660743853681127,0.55770898903181165,0.53893782788464761,0.52475259772196292,0.50456284142268859,0.48613445795170357,0.47278085771849315,0.44921582672736743,0.44223221624026976,0.43452433003259383,0.41406091868646838,0.42181854169522126,0.41090321720699302,0.39716988827449495,0.39360585102133433,0.3961592235685592,0.38363075955334897,0.37522383422926725]
[null,"KOREA",7.0000000000000007E-2,0.01,0.02,0.45423785049566595,0.43883410834627701,0.42912986359570482,0.42155658737181367,0.40996948166538288,0.40063069867834389,0.39302493192662136,0.38524965560494706,0.38210197363363885,0.37503497963196009,0.37480346676303966,0.37092769547194121,0.37119067760090985,0.37611442175105614,0.3683714612911147,0.3688364055375753,0.36419531089570789,0.36230947045262757,0.36043757055740666,0.35408860043227697,0.35005230862933334,0.3424325388380754]
[null,"CHILE",0.08,0.01,0.02,0.24722637748732854,0.24884261323469628,0.25598227848828992,0.26183906887320496,0.26220282585123489,0.2602265272025121,0.26004192624187017,0.25983631743218044,0.27568766168476039,0.27036799642714043,0.26911426950625766,0.27191295203589388,0.27494265787352939,0.27091392695908362,0.26915758972317155,0.26733989161401839,0.26858973433430983,0.29719870840598078,0.29133405391809059,0.30317960649231085,0.29755119558912829,0.29578250530942318]
[null,"SLOVAK REPUBLIC",0.08,0.01,0.02,0.50983239802766045,0.49159685913907525,0.4760900468676782,0.45573254546512509,0.43669993342595409,0.42262354752290543,0.41542655464063272,0.41273464503953577,0.40583622645047457,0.3913215459110137,0.37373280248840696,0.37209059643893605,0.36638970211466543,0.35492504471829184,0.34876229334592118,0.35114250798789542,0.346610216662738,0.33637720025119822,0.33804800563170267,0.33354433771396169,0.32299889859707775,0.31571115000690703]
[null,"LATVIA",0.01,0.02,0.02,0.31456181540792982,0.32293206271283198,0.33509724217542092,0.35919158985235305,0.36698992768327587,0.37298941291490423,0.3913165684847702,0.40053305293342112,0.40605210717703011,0.41500281237637926,0.42804805587019212,0.4308857393121493,0.43440198095346505,0.44832081101191884,0.44901417499293889,0.45219321399015217,0.47562872417694274,0.49152149934846329,0.50830076557665371,0.50734557348229914,0.50673756999368136,0.50509286603438186]
[null,"CANADA",0.02,0.02,0.02,0.40847125441660603,0.41281555554328164,0.41864271916375806,0.43479868981596159,0.43850494722455069,0.44360429432712195,0.44617908875355683,0.45203533567300819,0.46585477210537202,0.47126017812969295,0.47176780048754097,0.48333580469084025,0.48738958130216747,0.50319951546001951,0.503092320618302,0.51628194728339194,0.51431841496508957,0.51432786642770645,0.52561799772173545,0.53621902374608355,0.53307573828750221,0.53303878985662689]
[null,"FINLAND",0.02,0.02,0.02,0.50729076474070034,0.51342378377303521,0.52019714887860358,0.52412403762625104,0.52196248154087843,0.52114251421934554,0.52007990404248394,0.53303034623076961,0.53098911036634833,0.52551374344708601,0.53120382593842264,0.52510271240992501,0.54209201039729893,0.54813995708277674,0.54568003163701984,0.54411616487189418,0.54502725598043467,0.53977921919446248,0.53390836761424754,0.52775133166734778,0.52280273413391176,0.51594335616300502]
[null,"UNITED STATES",0.02,0.02,0.02,0.88336979390922155,0.87155034394013753,0.86241330241764835,0.85638284651654617,0.84420437728872433,0.83435262277955069,0.82321691657621732,0.81543481321909472,0.80607812127410172,0.79859689370668629,0.79170399647594469,0.78801262469091982,0.78049699383904048,0.77180740559393124,0.76246812727418145,0.75123831502658922,0.7412188670028339,0.73185692208477693,0.72351866699974565,0.71670985584295188,0.70969161449109985,0.71040873849728547]
[null,"NETHERLANDS",0.03,0.02,0.02,0.51819976531709511,0.51736405748287928,0.51472758724740664,0.51193401976460373,0.50652231090294064,0.52885383625392579,0.52439930472307039,0.51509596171269978,0.50610281122879475,0.49773761598876415,0.52376488365519991,0.52190481997858351,0.52107446909812427,0.5186590541997903,0.51364204601993746,0.51710746567916999,0.51162667642472737,0.5041402678749578,0.4955334772754123,0.51252197510163033,0.50293092813426932,0.50424693879978022]
[null,"SLOVENIA",0.03,0.02,0.02,0.82706475838088989,0.81048872458477883,0.79143897408397457,0.77828238548127393,0.75312353023557266,0.73067294340427269,0.73838215618533809,0.71787404531303489,0.71263908461656011,0.69266502090915838,0.67847557645813894,0.66898379484255499,0.66742187297747257,0.65585006824954151,0.6473047359203562,0.62960830295942449,0.62090000054237682,0.62189265727799425,0.60011328023309007,0.58844123073779775,0.57517509401040467,0.57695305523610185]
[null,"ITALY",0.04,0.02,0.02,1.3794102487557229,1.3258001057180779,1.273835251476793,1.2318000969207628,1.1810609318392906,1.1716738219184921,1.1350834248071349,1.0839262716376767,1.0601426460285712,1.0271938454787539,0.99349765003096546,0.97676046940998373,0.9354447013720345,0.92608475162369897,0.91046256607292475,0.89631243296928464,0.87797207548859557,0.8908030718750487,0.85632941965008436,0.83534584052988259,0.81003770499819994,0.81433196136885744]
[null,"BELGIUM",0.05,0.02,0.02,1.0440093953162914,0.99529283865232132,0.95057624014989517,0.90734360891274823,0.88367539643371706,0.83905418980437751,0.79962128708531466,0.75677780715886367,0.72839156154506401,0.69460143228032889,0.71172660120887143,0.68296327489098108,0.64820945412713382,0.62913495635920436,0.61751544710816553,0.60331743976367924,0.59125550035737773,0.60360915208399868,0.57898673776019227,0.55805540891106042,0.55291254238397991,0.53638477250259198]
[null,"SPAIN",0.05,0.02,0.02,0.93804827519405776,0.90012109782627148,0.86115490257237637,0.82095146036040512,0.7818077704289722,0.75042735741758881,0.74093179047071767,0.71856826594621115,0.69408818841757081,0.66733365725010163,0.64149770011680807,0.63922810126543073,0.6396779109696652,0.61998226360233188,0.6144096246829408,0.59484597270512207,0.57767217340462174,0.57183979705251997,0.55102266866562666,0.53963762451807129,0.52548005674251463,0.51216706768639997]
[null,"UNITED STATES",0.05,0.02,0.02,0.89812433199011588,0.85941665330945183,0.82860621499467468,0.80264889462315059,0.77280036305334687,0.74659755353142532,0.72071734627924622,0.70197742072062974,0.68179722113502061,0.66370509595869298,0.6511467078997607,0.64267426516725534,0.62602159736885921,0.60875056329066524,0.59344954108219572,0.57623141631162378,0.56056575432624967,0.5462084335663232,0.53284880698916548,0.52043480629381533,0.50763980861831481,0.50095749987950167]
[null,"NEW ZEALAND",0.06,0.02,0.02,0.44078047781364943,0.42386556403413728,0.4100228157106654,0.41802162396525305,0.39921559864861034,0.39999836935354133,0.38188953254122709,0.40613154729065964,0.38758748228062867,0.39961743386647347,0.38174524085212164,0.36438198581502279,0.40369261951216362,0.38487278694735566,0.36658676372862997,0.38029139836542758,0.37099027610637775,0.44665312932573981,0.44039400624834496,0.42609163548926798,0.45305424822679724,0.43251567545348152]
[null,"GERMANY",7.0000000000000007E-2,0.02,0.02,0.41679142459555274,0.4044370101281744,0.40070172556603934,0.38877026919141311,0.37662112022343114,0.37173053838247527,0.36523320867104903,0.35700682046490489,0.35078323247365922,0.34437251642463362,0.3449168103238775,0.33812355113929721,0.34400087215637321,0.35301003277081372,0.34929128392110653,0.34068087245085638,0.34795429577770842,0.33846336786961306,0.32892532196911189,0.33383270080979055,0.32644799555340037,0.33075598083093605]
[null,"TURKEY",7.0000000000000007E-2,0.02,0.02,0.41085872048013256,0.39411258425700929,0.39852725503044489,0.40578412230585914,0.41025319388958242,0.4197550106993308,0.41901020465112127,0.41323457849834971,0.40953889513336,0.41314090799301179,0.40093340226217639,0.38463319566120158,0.40638873347243193,0.4032886580427964,0.40868419300404663,0.42312846412797755,0.431657799487906,0.42531370453956779,0.4252106790303723,0.42558996518335107,0.40851665489658745,0.40194885390648893]
[null,"CHILE",0.08,0.02,0.02,0.24546841016880319,0.24512829326617311,0.25038465839161034,0.25448852020880736,0.25337902929860845,0.25015733842197158,0.24879053774594881,0.2475118920677461,0.26156315072000119,0.25557489860573773,0.25353026961769193,0.25536857091888832,0.25747070178588211,0.25302274719450085,0.25076310634819565,0.24850123009473615,0.24913484651748463,0.27513066860219265,0.26921042405214352,0.27968291965760195,0.27405990851164902,0.27203372093471384]
[null,"PORTUGAL",0.08,0.02,0.02,0.8970302278921708,0.83463638055214162,0.7808014538764213,0.74738561752760935,0.69263979222885896,0.65769431517915788,0.63644077862005399,0.59864155933779928,0.56267310129507608,0.53174141758119176,0.50422424432271673,0.48412880328428021,0.47070515881736497,0.44160774647677181,0.41356792766745476,0.38723466017645453,0.37984375238676188,0.36107190142174062,0.34973400782864283,0.38438810488504382,0.36444790701832092,0.36622293513713355]
[null,"IRELAND",0.01,0.03,0.02,0.51049624595716447,0.525265924348158,0.55371018511570846,0.54609846493268677,0.53927726528194164,0.53870581215001545,0.5387916389627323,0.5604850538382663,0.55504441381830683,0.54568758384816263,0.53740963070486392,0.54295279455659584,0.56821803701910079,0.57068630817853894,0.56022087955962885,0.55765995920683975,0.55590883957299198,0.54448657293263791,0.56498189357335016,0.56007228249963836,0.54984243823903634,0.5376927973481983]
[null,"CHILE",0.02,0.03,0.02,0.25405458628225241,0.2636029683479596,0.27871741161142227,0.29232795823606395,0.2995524711572019,0.30369116514958855,0.30953860285573692,0.31505635148823991,0.34010560012979124,0.33900390033479672,0.34263245592383462,0.3512294520208889,0.36002383685464562,0.35936431829556342,0.36143881948533929,0.36320138317108286,0.3689589149320544,0.41257774589850954,0.40850803513216588,0.42919367140809761,0.42507364997136321,0.42622617510589583]
[null,"FINLAND",0.02,0.03,0.02,0.50348408111837739,0.50500488485349826,0.50728147276643976,0.50692030391363307,0.50087049646297555,0.49633209700074454,0.49176569096756989,0.50055146461371824,0.49536058106810454,0.48717344135522211,0.48948977671346933,0.48108696217185737,0.49392183362994274,0.49680596000760491,0.49208845728497208,0.48831697861070733,0.48688301610154738,0.48007148511267739,0.47284973207857567,0.46551331137755431,0.45937055269146448,0.45167152910622005]
[null,"UNITED KINGDOM",0.02,0.03,0.02,1.1849967082470902,1.1431229417508748,1.1365183404993549,1.1171554773873655,1.0895837012122001,1.0494338174691362,1.0344195704889838,1.0135477974125509,0.97990310166871064,0.96140067757666925,0.9376771923795324,0.9164016997134109,0.9143455106640066,0.88078526236149024,0.87976377115346838,0.84940655624213612,0.83732375012630234,0.83699930980022819,0.82905916070675123,0.81279304806566488,0.80506893066277585,0.78635795018585875]
[null,"MEXICO",0.03,0.03,0.02,0.57956734362035067,0.5626234510147865,0.5659394798273778,0.55666480170079446,0.5495361923283506,0.54076911720601772,0.54662276910851426,0.56081260065657557,0.54989739169429719,0.54252904522009959,0.5359817601973228,0.53460171857385486,0.53813799719458499,0.54050901146432639,0.53612196437142468,0.52302138845129353,0.51521107018423695,0.53079663763435658,0.52841496043335889,0.5095664827638513,0.51023674903389848,0.50367127398476597]
[null,"FINLAND",0.04,0.03,0.02,0.49599534034482545,0.48867828566703719,0.48258368088953751,0.47447336040032501,0.46162530916926403,0.45077791061574396,0.44045222401296441,0.44243918171700214,0.43240820337054203,0.42025829262668712,0.41755927053607644,0.40607894223322016,0.41277840443824954,0.41130675593763338,0.40381273120442257,0.3973956324430325,0.39313917688802374,0.38479869976026188,0.37640221175199534,0.36816955194943723,0.36111158835629559,0.35304488267222711]
[null,"ITALY",0.04,0.03,0.02,1.3688378580168625,1.3032774779546368,1.2406707594294812,1.1889264991701729,1.1299338854280474,1.1113248686115793,1.0676223837730188,1.0112463246146719,0.98123570430588414,0.94351866949129004,0.90586042080051332,0.88430795975798482,0.84116511129803739,0.8272688821101104,0.80814271503538515,0.79077965217797386,0.77024048915555576,0.77663403197344572,0.74273401733509836,0.72106200313401503,0.69593288242312379,0.69619343985784177]
[null,"CHILE",0.05,0.03,0.02,0.2487652278421445,0.25212308383277243,0.26096773991344391,0.2684385307665561,0.27018621783607127,0.26940425133855039,0.27037020690202829,0.27122698494046882,0.28882778743970766,0.28421703581721947,0.28379230478498124,0.28758643946162776,0.29158767737689312,0.28805018784141895,0.28686712963964017,0.28556732938361068,0.28750340519196221,0.31875125450608094,0.3130360836280181,0.3263261131181931,0.32078639720626306,0.31936391957408344]
[null,"NORWAY",0.05,0.03,0.02,0.16713119183198341,0.18607941879332393,0.19066002680517222,0.20724733110420315,0.21040010033756709,0.21830040119325769,0.22578187963021831,0.22969845257970301,0.23272114365589608,0.23558726764943977,0.2349800194025691,0.23384664637094305,0.25122813693628393,0.24945421116649258,0.26392029351921492,0.26154655095662721,0.27260059982866108,0.2729839894550542,0.27271178955107234,0.27260947577728045,0.26889755291517958,0.26494288912368558]
[null,"ITALY",0.06,0.03,0.02,1.3866082219083167,1.2964324719154747,1.2139409780611528,1.1467881013857575,1.0714587437910492,1.0472320180850299,0.99456212603413596,0.92637064116030077,0.89275373510834943,0.84417616342592494,0.80094130018038046,0.77182128657198845,0.72352517170515329,0.70696336112837221,0.69051119800812177,0.67076528732855334,0.64522994567872927,0.67766592119964641,0.63985455455083795,0.61265022039013028,0.58711409636383516,0.59232069937488041]
[null,"LATVIA",0.06,0.03,0.02,0.30110026445592741,0.29382105003394127,0.2908231727758494,0.29829515013338087,0.29247299084902023,0.28600860471883444,0.28940351434109779,0.28632709982511623,0.28114661791257839,0.27882939972406229,0.27955279075230544,0.27397349462487636,0.26931095240069913,0.27136984204360298,0.2657027387890652,0.26190150714579008,0.26992295963745544,0.27360244034201708,0.27779378899993384,0.27247188171467784,0.26766029147103237,0.26260275288758189]
[null,"GERMANY",7.0000000000000007E-2,0.03,0.02,0.41369517510635928,0.39792664081815315,0.39101398264256526,0.37645665222016661,0.36207784760861367,0.35498263075140413,0.3466184199818223,0.33685169118592201,0.32919867395608093,0.32160493171222787,0.3206819359588699,0.3130839671093365,0.31724999522138403,0.32429116029465405,0.31979016821703499,0.31101240211696407,0.31670408347092505,0.30733451047046867,0.29803676035032212,0.3017567924723506,0.29458299369380475,0.29789435055017921]
[null,"SWITZERLAND",7.0000000000000007E-2,0.03,0.02,0.14943792712274134,0.16185203176807647,0.17150769580661804,0.17903528664749016,0.18545690203074611,0.19867839701424198,0.20302344795663846,0.2066088560209709,0.20919446725703467,0.21408968453012336,0.23051205672622166,0.23089185522910735,0.23114317746642557,0.23302204397097326,0.23440113181890126,0.24484389464116452,0.25020970007852233,0.25253251495704049,0.25863730860986889,0.2607147106071781,0.25923796984725733,0.25662114612733883]
[null,"LATVIA",0.08,0.03,0.02,0.29689884724399934,0.28507116061468957,0.2779955380206513,0.28127384631487651,0.27236328394317416,0.26332717334484473,0.2637042289306728,0.25845475387906058,0.25162024230680796,0.24762503027094063,0.24654012958640664,0.24010319422008861,0.23468291574318104,0.23527499062032778,0.22931016412424954,0.22510439958619463,0.23114841082647278,0.23353113004986883,0.23641409644131278,0.23127881952359192,0.22666531312663865,0.22192103070320401]
[null,"PORTUGAL",0.08,0.03,0.02,0.89020886983219649,0.8206688504136801,0.76092187994775484,0.72215336099739891,0.6638141480528077,0.62545828850611151,0.60083981695392874,0.56129877366375502,0.52422414434482656,0.49250101214248054,0.4645058134216703,0.44381791710433582,0.42961900183400309,0.40148768704367277,0.37470380734487657,0.34979877635560402,0.34224711173280092,0.32463593346911224,0.31388793299100015,0.34450378165235462,0.32627758069453483,0.3276064672202561]
[null,"IRELAND",0.01,-0.02,0.03,0.54047571243241865,0.59440705274741046,0.66687036140618117,0.69737652444943421,0.7278362651622553,0.76622313132448561,0.80557230132696678,0.87891116011598835,0.91101270219269026,0.93575424661886064,0.96122350522733468,1.0114103193780173,1.1008511823903786,1.1484473003644566,1.1696841114914187,1.2067269888328469,1.2454968006890617,1.261902560990777,1.353320472525424,1.3854488032956087,1.4035899568676977,1.4154270734758916]
[null,"CANADA",0.02,-0.02,0.03,0.43062790811816104,0.46250124218117028,0.49604282200469346,0.54280058604644132,0.57468977610697669,0.60850190435425211,0.63892482521892113,0.6741880656491599,0.72300988114433429,0.75897685545353666,0.7871774264572412,0.83421799533591934,0.86901888190271281,0.92817373122383362,0.95670006426652587,1.0108667057795713,1.0361087276636669,1.0650459962798806,1.1212799404130878,1.173828809898489,1.1970140410986629,1.2267905125489771]
[null,"PORTUGAL",0.02,-0.02,0.03,0.97776945642956037,1.0098886433295489,1.045213743141099,1.1031873322702876,1.1236027259654053,1.1686918312508616,1.234763844225502,1.2639597319126414,1.2887437577455703,1.3169646195210782,1.3461644412358531,1.3889773225037081,1.4468610056763491,1.450006479400106,1.4463664891797074,1.4384038628290015,1.4945148854966817,1.5008263997234297,1.5318283340366456,1.7697589180553506,1.7596773073786944,1.8502155275756467]
[null,"SPAIN",0.02,-0.02,0.03,0.98873187107504557,1.0243351632827318,1.0569872117620314,1.0829560515787919,1.1071777107496099,1.1385359654999982,1.1914059829248755,1.2300550998745601,1.2653280301917706,1.28403436582296,1.3093855364450777,1.3829177821958334,1.4420642210507737,1.4753603306993037,1.5420180388903562,1.567542899407937,1.5990106486254527,1.6336846877867655,1.648559623694192,1.6895664518169236,1.7021250902298395,1.7312693609342249]
[null,"MEXICO",0.03,-0.02,0.03,0.61452439469069098,0.63890320189326333,0.68506058842540907,0.71538642770225702,0.74714816141619067,0.77532433604776696,0.824016860958102,0.88797511672652973,0.91127937867808362,0.93888140785069163,0.96704668243739123,1.0044811040006343,1.0507883403247684,1.0941095384392971,1.1240793395594373,1.1337971182767148,1.1529162797003019,1.2348637864504666,1.2662564651482753,1.2572315644668328,1.2932851788118918,1.3157906469652614]
[null,"GERMANY",0.04,-0.02,0.03,0.43398204708916815,0.46016329271792372,0.49072125818467133,0.51432805677944238,0.53568581072261623,0.56038774734995478,0.58761182016875024,0.6068072190877476,0.62530612424868381,0.648941027377956,0.68585884020462506,0.70667579337736186,0.7428173176332945,0.78701628580899452,0.80772810010556706,0.82150795406251942,0.86146162836555373,0.87079636799326854,0.87786953770189424,0.91150540009525849,0.92261732684336761,0.95922920638475684]
[null,"SPAIN",0.04,-0.02,0.03,0.98106789428903951,0.99868741959050222,1.0122416108437835,1.020051730393684,1.0254724369469357,1.0373292931459865,1.0739181303821859,1.0930440926933078,1.1072263979559045,1.1115157991343187,1.1169518200943678,1.1621132499698932,1.2049414627914519,1.2155632405728487,1.2524195851798063,1.2575178708152412,1.2657428271347122,1.2891921988855595,1.284357107392514,1.2991190432312847,1.3000634847590038,1.3056500818921739]
[null,"AUSTRIA",0.05,-0.02,0.03,0.7611487847056555,0.77987984852274173,0.80527524922182769,0.82979901445336535,0.85023781825686739,0.85580252062582007,0.86372531450510071,0.86412810679602181,0.88859340050200719,0.94051660257481706,0.93793250318704258,0.93412000849914667,0.94575356406710531,0.93840466976092762,0.93043279800691947,0.95208699391116658,0.96484816094641757,0.96174293436780856,0.98795647168268175,1.0716525217961494,1.0626537550167672,1.0535034869136271]
[null,"NORWAY",0.05,-0.02,0.03,0.18181966502619379,0.22086540934687651,0.24346503755185356,0.28181495239650639,0.3023095849532022,0.32943245294486023,0.35613050618751874,0.37720256336611119,0.39657601262799869,0.41544696967642492,0.42779912643719936,0.43862593882608009,0.48462397319605272,0.49409443076950399,0.53599100797734511,0.54393139348074426,0.57986794895778959,0.59331802164821479,0.60503578429304428,0.61681691030530084,0.61998356875023042,0.62199710442692324]
[null,"ITALY",0.06,-0.02,0.03,1.4519148550274734,1.4365061094717448,1.4218666957202208,1.4182894661046819,1.397563850829447,1.438928891053874,1.4377644884804177,1.4071485216506303,1.4232072284190671,1.4103218901962782,1.4003777874999492,1.4102598906450503,1.3795166412610496,1.4050190715600752,1.4287692712717146,1.4427909972654662,1.4398642248684079,1.5747380936554121,1.5392655383593195,1.5230453479630537,1.5075963750828567,1.5735813940748933]
[null,"AUSTRIA",7.0000000000000007E-2,-0.02,0.03,0.75019327225395727,0.75551734379883884,0.76741033460857766,0.77848810115604983,0.78581909899589963,0.77973365636165259,0.77626196750175347,0.7665202340368894,0.77839351969601822,0.81402398480308991,0.80246885337801976,0.79039590911666024,0.79176107002497087,0.77760529203367679,0.76344266343251677,0.77384021193895469,0.77708721219629484,0.76780573621854631,0.78207823219827455,0.841430795463456,0.82781658652897305,0.81447256188684636]
[null,"CHILE",7.0000000000000007E-2,-0.02,0.03,0.26605987479547127,0.28936118707750658,0.31785682774126228,0.34408153234030842,0.36208896304627358,0.37551965671833165,0.39032556747555058,0.4041318372817676,0.4428713840608931,0.44735743845731601,0.4575518169466562,0.47406144079792323,0.49062888180682074,0.49401848681995619,0.50082841205601758,0.5069317954621283,0.5184007383541227,0.58323955299162988,0.5807495443769094,0.61334390134373573,0.61039626701053418,0.61480255993655419]
[null,"SWITZERLAND",7.0000000000000007E-2,-0.02,0.03,0.16446025145645315,0.19567343346243099,0.22357943552199461,0.24847992397156607,0.27152794107874378,0.30475429563535866,0.32452861548397799,0.34269979696589192,0.35880975176472973,0.37861952216871231,0.41930563195033616,0.43108351837611747,0.44213374448964182,0.45591953889073028,0.46843099900199675,0.49912563198642734,0.51970002926604641,0.5338661788441007,0.55596813938177336,0.56934874693001591,0.57465221625962759,0.57697586819979496]
[null,"LATVIA",0.08,-0.02,0.03,0.31724058038728453,0.32851245530393663,0.34310448580806169,0.36950958885506502,0.37875825922455486,0.38573141251555243,0.40509439855160412,0.41470148936658385,0.42018080043051975,0.42894240256370714,0.44168302377141211,0.44367128981806397,0.44618162847499371,0.45919138338404591,0.4584955990975636,0.46022790048806383,0.48240293394941641,0.49671827261299922,0.5117510797891226,0.50882359323369786,0.50621598623196884,0.50255701184718882]
[null,"FRANCE",0.01,-0.01,0.03,0.94813379153985033,0.99453641673930004,1.0312413138352761,1.0677741811556198,1.099771975937099,1.1564280477411362,1.1833387318170485,1.2339380222683689,1.2617214413656894,1.2930251383711115,1.3212838011117924,1.3811969116925815,1.4291326654086947,1.4468971348431239,1.5357830868009419,1.5505268207713745,1.5712415638590906,1.6346012169165915,1.6515855442684642,1.6936768003763856,1.7560651124707791,1.7686616634064969]
[null,"HUNGARY",0.01,-0.01,0.03,0.66547163197515857,0.70020969845235903,0.76312717442603895,0.79397270395228869,0.83627735106754719,0.90254840615530907,0.93644829231345306,0.97605024733882317,1.0017509599039123,1.027406595008199,1.0608602976055665,1.0675542751137457,1.11044416981678,1.150257090945876,1.1530512472819232,1.2331807368642678,1.2586723595700031,1.2723818396223852,1.316453334612349,1.3809837045908082,1.3916016064605603,1.4142193863841024]
[null,"UNITED STATES",0.01,-0.01,0.03,0.91186833056121164,0.94614985217601655,0.98215808202197663,1.02143673170023,1.0528892455566996,1.0866033735413789,1.1179950491211568,1.1524282411288076,1.1844845054666246,1.218968662233735,1.2527793437744736,1.2911532456367425,1.3246599670874548,1.3558318048008229,1.3845395172530712,1.4092682725634642,1.4353527568514695,1.4617662588207041,1.4896250588772892,1.5204083653411524,1.5506153357565335,1.5976666873831404]
[null,"PORTUGAL",0.02,-0.01,0.03,0.97009852367112082,0.9924993673535103,1.0178330742828263,1.064779925178321,1.0751663778638272,1.1089665521917305,1.1621237609898007,1.180153436495595,1.1939561969750545,1.2108383587754943,1.2284813487485458,1.2583086820680984,1.3013651485046629,1.2950225181629964,1.2828379640069019,1.2670919128388376,1.307693933324956,1.3045384893018512,1.3228073816619035,1.5184411159395359,1.5002002891454715,1.5674875154590866]
[null,"TURKEY",0.02,-0.01,0.03,0.42637834601239882,0.45158475967664413,0.49652581656764067,0.53324456760458572,0.57028046416258005,0.61293144236386565,0.64621459609714038,0.67788937950017958,0.71044283412129494,0.76324814967479448,0.78334881889763264,0.79148905401405745,0.84717147929949277,0.8736616160395887,0.90129215313706612,0.94952238523396093,1.0009886456100914,1.0264316071695847,1.0661718843443464,1.1176143784460888,1.1221699277154882,1.1420445933613159]
[null,"ITALY",0.03,-0.01,0.03,1.4163078923938606,1.4259440317366896,1.4331704030295362,1.4473875952505943,1.4498921381747814,1.4953260049914812,1.5076922042993619,1.500649767101373,1.5227677189316977,1.5356236906402134,1.5416980180129265,1.5728922919603943,1.5630241349059164,1.599714072534504,1.6210143418375025,1.6479897790174953,1.6690142288745879,1.7215018254772696,1.7086081535997175,1.7204294530364674,1.7163940451731556,1.7650851461127681]
[null,"DENMARK",0.04,-0.01,0.03,0.40090134410738648,0.43631920081789854,0.45326907984244358,0.48420122042852792,0.49835044706863701,0.53233912567929531,0.56449995866251446,0.58683634716221444,0.59673178296820728,0.607697924429764,0.61513720990678578,0.62092857786382294,0.65851383048202639,0.66317500012319552,0.68906133988571938,0.69130069119364435,0.69303527451778335,0.73051363053675711,0.72968218378894456,0.74382910523834234,0.74453184461165978,0.91848840918865782]
[null,"SPAIN",0.04,-0.01,0.03,0.9733721803665244,0.98150328562976719,0.98577083153410117,0.98464768525216007,0.98147386069022591,0.98466620351524614,1.0112501490408154,1.0213099489846984,1.0268170821527682,1.0232706402626088,1.021011062749789,1.0550143745708331,1.0864539328080354,1.0888960469988413,1.1148196539291573,1.1124254735189192,1.1129676939445214,1.1265126045080212,1.115816697400936,1.1223192080490108,1.1167418266873783,1.1155256985672724]
[null,"CHILE",0.05,-0.01,0.03,0.26767679083618773,0.29303547121118895,0.32379588275306975,0.35241279523068159,0.37273233558982083,0.38840099020602453,0.40554405819806377,0.42170771001617535,0.46405521487676615,0.47063648234538286,0.48322834374036383,0.50254586477002583,0.52200572899417941,0.52747533563438298,0.53659084528810064,0.54495444205034793,0.55910794979257239,0.63104609302555259,0.63030869080647156,0.6677077178936357,0.66647032791780259,0.67322603533745728]
[null,"NEW ZEALAND",0.05,-0.01,0.03,0.43931499157904436,0.45418731267999463,0.46617141583874577,0.5036278913834118,0.50621384436699024,0.53339404897292308,0.53276839571041046,0.58088202120156107,0.57713981494964472,0.62108222497202781,0.61516462337040712,0.60769023221732965,0.67602498671603883,0.66531511557985124,0.6532228828838712,0.70161513424610189,0.70452190161805384,0.84030527520961418,0.85300283634378748,0.84721638133656108,0.90734760695992633,0.88729538669559582]
[null,"GERMANY",0.06,-0.01,0.03,0.43320321766839387,0.44696823504783068,0.46732920068393274,0.47822505637013718,0.48692840160403289,0.50159658394146311,0.51497788808844502,0.52325909993530562,0.53221144228312212,0.54192072767986499,0.56196070022810096,0.56889837965346357,0.59298330210623817,0.62300143665489383,0.6317720541149785,0.63228539468302869,0.65818076961069139,0.65518314825694068,0.65072583465072609,0.67100433042665908,0.66926750534587731,0.68915546758811463]
[null,"AUSTRIA",7.0000000000000007E-2,-0.01,0.03,0.74436662383913188,0.74274390184015415,0.74783366104600457,0.75232265180219915,0.75341167092154826,0.74197213444303245,0.73340970329462829,0.71931046875439475,0.72576504114916485,0.75436303424805062,0.73935497356261892,0.72423524530194172,0.72170783362437307,0.70530153822205577,0.68920851209436662,0.69548662602744049,0.6954564877511068,0.68439791049518062,0.69447125978117019,0.74448221834307737,0.72993244109891098,0.71583721505815079]
[null,"NORWAY",7.0000000000000007E-2,-0.01,0.03,0.17823908826636942,0.21194985515230369,0.22921706721301047,0.26070975158871484,0.27512693721366166,0.29520865991465872,0.31446461195695741,0.32839979721843854,0.34060270675582799,0.35215207794396675,0.35803524221404054,0.36258769719323841,0.39582668865037901,0.39886837384982771,0.42778550231686679,0.42932277623468085,0.45274795775602727,0.45836745387952016,0.46260782879057871,0.46687097287565771,0.46465334704148364,0.46168111571630405]
[null,"SWEDEN",7.0000000000000007E-2,-0.01,0.03,0.31844467434048368,0.33890063390640818,0.46648609301222987,0.47551471328539646,0.50495883126582553,0.5164812738495882,0.5196476924719905,0.53991357788936467,0.54940104044423166,0.55230207002931608,0.72781698026614183,0.72083124101185803,0.72781774960679724,0.71834537726239933,0.73180682031076494,0.75871933947728309,0.75018255795859012,0.73679657196473425,0.76962348021667348,0.7819188221306298,0.77649496089776981,0.77908999289536884]
[null,"KOREA",0.08,-0.01,0.03,0.46839615788124667,0.46850007827031748,0.4734400885405266,0.48001906595605465,0.48019834083512453,0.48200310456195183,0.48462309875780518,0.48638955550703655,0.49382028543685702,0.49442199505809648,0.50333647640961066,0.50682019469096384,0.51583983002032519,0.53188247439354608,0.52824543126076329,0.53618361613285359,0.53584985108677641,0.53969756268928981,0.54439463008504507,0.53995803470786585,0.53855837743067314,0.53124681384736427]
[null,"CHILE",0.01,0,0.03,0.27309867315581537,0.30557535080870413,0.34440598850227233,0.38179085437459415,0.41084828718537442,0.43522937095060799,0.46168448309443866,0.48747872909294948,0.54444708154923349,0.56020442189649389,0.58336790201410027,0.61512833049272231,0.64766268167808305,0.66321359352610343,0.68355677046017493,0.7032033631801029,0.7306692522638375,0.83504594255136655,0.84440437068452301,0.905438078062617,0.91465751733465239,0.93492464928450691]
[null,"SWITZERLAND",0.01,0,0.03,0.16857911367037379,0.20586491455733691,0.24080152267045496,0.2735076221505231,0.30509721652156579,0.34925685685557989,0.37907737573691191,0.40778528058877223,0.43473591829873476,0.46691248323972956,0.52611618293569051,0.55016496220488875,0.57377169017974572,0.60146432226793978,0.6280479937935346,0.6799510599128985,0.71918534078610619,0.75031638202787676,0.7934010786006862,0.82482507903983682,0.84497013841738922,0.86091648779837693]
[null,"BELGIUM",0.02,0,0.03,1.0949169628434432,1.1060967800715062,1.1176067120037012,1.1267598037084061,1.1572075326856188,1.1568390989650137,1.1588892363508052,1.1511078883222827,1.160977939911457,1.1583350131773642,1.2398999135784685,1.2410504263154456,1.2268144182128926,1.2383443455197796,1.2622717872103211,1.2789193594033224,1.2979611315773256,1.3703811559184049,1.3576149743400778,1.3497248189200566,1.3776418725037363,1.3751036500507943]
[null,"MEXICO",0.02,0,0.03,0.58459445695464063,0.60808410695943071,0.64666979081300746,0.67123569662385418,0.6958376610166237,0.71818185017910952,0.76018375415309436,0.80528732668976299,0.82233927863603307,0.84350054109937755,0.86343624459955348,0.88937604710763851,0.92374786760303196,0.95916740463899774,0.97941971806250461,0.98387563354633245,0.99708945226270662,1.0406093960363332,1.0645618009615636,1.0522557479523575,1.0806133250466521,1.0886060458261024]
[null,"HUNGARY",0.03,0,0.03,0.65052257645011813,0.66625819312991896,0.70766862272809161,0.71834541348908787,0.7389202150375217,0.7795036080451353,0.79117994869893737,0.80726955247695209,0.81160390698407436,0.81587434246301227,0.82617659718551961,0.81574947304494405,0.83294718959283431,0.84733778510601432,0.83449756151566123,0.87716274021870633,0.88022721207339338,0.87512569880257518,0.89076478341618415,0.91955293099572333,0.91212160562501809,0.9126766447934489]
[null,"UNITED STATES",0.03,0,0.03,0.90946481243307353,0.91652682347830206,0.92664384473108075,0.93964045350993708,0.94537551007905196,0.95300265242834648,0.95849767868464719,0.96830643456992338,0.97525064051908983,0.9836801563518478,0.99373960050160393,1.007731298844873,1.014297526049059,1.018502516226597,1.0219085991165884,1.021674745019914,1.0223513842743936,1.0233883513568618,1.025067497688031,1.0279955435051551,1.0297144517503483,1.0423240962667593]
[null,"GERMANY",0.04,0,0.03,0.42747035453511745,0.44539374989509883,0.46725170447004943,0.48224078356084094,0.49499320960067372,0.5106741624336999,0.52843367365188232,0.5387759110163054,0.54842437110105213,0.56248149634001399,0.58776114457198658,0.59896103841098092,0.62278892840698319,0.65271319101365965,0.66298742670058597,0.66763392253881315,0.69323857132473299,0.69413560129039586,0.69331535340011452,0.71323787451103826,0.71556529206267983,0.73732108855948542]
[null,"SLOVENIA",0.04,0,0.03,0.84334507891585775,0.8462494604468993,0.84550957919869763,0.85007879924327034,0.84040278275343594,0.83239443517159029,0.85815358493008798,0.8505694842779471,0.86023312538993724,0.85127376819866962,0.84840144077980195,0.85061470490450808,0.86239047068020958,0.86067181817461247,0.86222716090860785,0.8507867907226252,0.85069489829010647,0.86345743343391057,0.84393777103302148,0.83775518146237038,0.82859597648431083,0.84064078085560534]
[null,"ITALY",0.05,0,0.03,1.4187547183104769,1.3894552127056068,1.3607466024543993,1.3419941056045814,1.3100094528512913,1.3290049870613863,1.3129008276998209,1.2746526246564418,1.272522125004349,1.252195794939519,1.2320254967072066,1.2308580093591863,1.1962260408610936,1.2053967026866521,1.2088324922367983,1.2093935304472454,1.2003184669548019,1.2617150073029306,1.227449415327317,1.2103634129432175,1.1894685084323584,1.2200023960771977]
[null,"DENMARK",0.06,0,0.03,0.39588256793797816,0.41980081444440365,0.42589072128874245,0.44486278230284454,0.44844290036686196,0.48088082622011269,0.49988106657798109,0.51013011481129666,0.50988910022593747,0.51070067308377953,0.50879759542021741,0.50577979638249493,0.53175634366272573,0.52784435518765005,0.54037092060883896,0.53484952557268373,0.52919264065517913,0.57147644254606356,0.5633391978352198,0.56627533164868749,0.5596250586176813,0.67584532671723652]
[null,"GERMANY",0.06,0,0.03,0.42995686442614189,0.43978320007190524,0.4561141189286565,0.46324114046974518,0.46834847900767873,0.4792479703906406,0.48895386468978691,0.49385038151708366,0.49944228162899479,0.50583205713168333,0.5218787357090322,0.5257612423612934,0.54537503685531585,0.57021553617580967,0.57565954694794719,0.57374886718751905,0.5947321030387549,0.58975591429916674,0.58358763627176069,0.59945675924568464,0.59587663383076384,0.61138859363501186]
[null,"AUSTRALIA",7.0000000000000007E-2,0,0.03,0.39640391271407632,0.40204594173009095,0.44850527534821422,0.46125715879727974,0.47461178680267863,0.48158714262772251,0.48056879497496768,0.50531772427106736,0.51055097197148169,0.52764825922438863,0.52822844072036745,0.52708528702709279,0.54141510994150743,0.53943616959027563,0.54704572024184561,0.54373769890492918,0.54196788395743767,0.58719485258900228,0.57862297861250933,0.58098908275175953,0.58509817814847864,0.57869185083753139]
[null,"NEW ZEALAND",7.0000000000000007E-2,0,0.03,0.48259571295798059,0.4742250704751495,0.47187556800133645,0.49237359324150709,0.4818225328369472,0.49264703097580703,0.48020843817842618,0.53027594138940903,0.51507569109875939,0.537547173497405,0.52133151488093865,0.50464088941366414,0.58595970725558599,0.56535678323551553,0.54450179513668384,0.56717869903009277,0.55770913772623731,0.71114292944589774,0.70436372390454538,0.68556535291646958,0.75096708004088908,0.72134238756605362]
[null,"GERMANY",0.08,0,0.03,0.43594097959975825,0.43749411264030891,0.44884820025823963,0.44841434233443062,0.44640256405762824,0.45370408123693434,0.45623473055097108,0.45677243463861067,0.45978218414181282,0.45973359896309879,0.46819548974813957,0.46631842924503153,0.48474500703558421,0.50709991082027528,0.50939611536650076,0.50245900734183269,0.52172730925111555,0.51232958332345468,0.50227671127815232,0.5169772464504675,0.50912489393157734,0.52107691309090554]
[null,"KOREA",0.08,0,0.03,0.46488265877715063,0.46097116909577784,0.462113233745229,0.46506679377936877,0.46205021727199869,0.46083005921265813,0.46059222299698765,0.45971192941479128,0.46429812028050177,0.46263125407029843,0.46886663345764118,0.47014074387753241,0.47659836074456541,0.48949943242525312,0.48447918504465487,0.49014152867495447,0.48836530914466503,0.49040187108648814,0.49309859588009408,0.48785656510405784,0.48546184688276606,0.47782061779951857]
[null,"FINLAND",0.01,0.01,0.03,0.52389907893856436,0.55071696234854894,0.57819220150672257,0.60239386624245606,0.61916286710154989,0.63693235128847259,0.65387636796806692,0.68840079851138714,0.70350104736741714,0.71338460125799108,0.73802693973515887,0.74588741848938012,0.7865000561545612,0.81156176355472709,0.82377058464704056,0.83686487779981844,0.85340722742314612,0.85985874639659265,0.86470288404424378,0.86846337190392586,0.87363457809909395,0.87503502516973131]
[null,"PORTUGAL",0.01,0.01,0.03,0.96249262773297983,0.97542927986538763,0.99121884443820896,1.0278095356656758,1.0289889440846638,1.0525659495837618,1.0941697968025859,1.1024801069142178,1.1069108334973912,1.1142651231404006,1.122354144147637,1.1415200812026034,1.1724712065484133,1.1589230185961739,1.1404789103852648,1.1192376642979254,1.1478272289083222,1.1379891308052259,1.1469397442090177,1.3087428268716474,1.2854795721533219,1.3354413410578556]
[null,"KOREA",0.02,0.01,0.03,0.47871890594623639,0.49484457078319666,0.51461405004221639,0.53365854431966375,0.54851349318944331,0.56374157966468974,0.58078024524748939,0.59471573007009548,0.61184279446430423,0.6257650826701413,0.65038369908896265,0.66782987550769379,0.69019744129624794,0.71723917764212874,0.72487387466759634,0.7462745395201642,0.75816919236388614,0.77235224419933335,0.78064507119587423,0.78611043605145847,0.7958120322874227,0.79602149464952032]
[null,"MEXICO",0.02,0.01,0.03,0.58025317734263671,0.59829109863291463,0.63103927493323275,0.6499346880089476,0.66877904222829754,0.68540141296098533,0.72062825168260825,0.7581316745085851,0.76931810560655456,0.78434548980724883,0.79811359190730824,0.81721151081010002,0.84399506089601617,0.87174562636275488,0.88544976956083432,0.88499904432278198,0.89254492647397721,0.92553646891818409,0.94247819730834925,0.92725865218001402,0.94816929240585501,0.95032860632323757]
[null,"ITALY",0.03,0.01,0.03,1.3942914823804202,1.3772339960038227,1.3587124004297555,1.3475477613182811,1.3262691690802801,1.3444524620400842,1.3330034687728656,1.3052972012645965,1.3034969659667586,1.2943051713803992,1.2799346981817314,1.2867850427269127,1.2605715365480512,1.2721489950954861,1.2714586227323501,1.2754483925951174,1.2752625409103246,1.2974241358808056,1.2719916749635616,1.2656936151430687,1.2478962195969301,1.2677532200143165]
[null,"UNITED KINGDOM",0.03,0.01,0.03,1.3024412751826198,1.2734388169949125,1.2993988337943509,1.297372366976556,1.2886376243166777,1.2615674236205279,1.2772044948108936,1.2688978378135773,1.2465041029925112,1.2442990921284476,1.2293563496751743,1.2192551127838984,1.2395225426194674,1.2093928636155158,1.2255653360587278,1.1972500122329657,1.1968659752304056,1.2175272935983656,1.2197842853515457,1.2170770524025942,1.2193949394177046,1.2008551914784935]
[null,"MEXICO",0.04,0.01,0.03,0.6267535994729333,0.62129256336806837,0.64379052947547943,0.64967353049763543,0.65785311103403887,0.66163067000585096,0.68169062653244294,0.72210727296816002,0.72051763801765267,0.72226499947037548,0.7255821921745309,0.73677070107313125,0.75362140705037106,0.76523381962624282,0.76937126149326662,0.75866420066625173,0.75447732165083981,0.80452565495903472,0.80667877565472401,0.78466297461209933,0.79015423656179806,0.79006611999303367]
[null,"SLOVENIA",0.04,0.01,0.03,0.83688923651635838,0.83209197545581337,0.82408964723681366,0.82160552234262485,0.80574563257398502,0.7919489393116026,0.81046680959626016,0.79766512328028194,0.801308877125951,0.78786658431041467,0.78037909404255312,0.77781053191467553,0.78413793370583573,0.77835863276771777,0.7757449846510367,0.76167585574751984,0.75799841867738993,0.76589501032771368,0.74534531658168868,0.73682489117103156,0.72588494352708666,0.73364774343461592]
[null,"ITALY",0.05,0.01,0.03,1.4077384756530429,1.3656434949694127,1.3251437804712249,1.2952166871131783,1.253403493528825,1.2608650284763914,1.2354289064646138,1.1900050699596543,1.1788858994076608,1.1515528959597803,1.1249638185137489,1.1162431194484048,1.0777546119669152,1.079061013935747,1.0753672093439115,1.0694749639295,1.0555984371922109,1.1021512148905275,1.0666599464501183,1.0467080598585896,1.0235986284404344,1.0441930730822118]
[null,"CZECH REPUBLIC",0.06,0.01,0.03,0.38889465763436887,0.39993080260012831,0.41196364891501036,0.42195821606315875,0.43885844666862189,0.43991575886154571,0.45394639547839849,0.45485511438148146,0.45473159171395694,0.45179784056530709,0.46171341159219076,0.46702705913748777,0.46354978640312272,0.46253765434279537,0.47061204851072058,0.48029640685258468,0.47368387534281908,0.48341670754302596,0.48703738892410198,0.4995920207541783,0.49900192660740711,0.5212999522728522]
[null,"SLOVENIA",0.06,0.01,0.03,0.82467307625422404,0.8056811366368537,0.7846849199267002,0.76993898362872359,0.74369985428821517,0.72049231526176016,0.72730408997875851,0.70657189344501781,0.70111109546817107,0.68135975599806964,0.66748507334503093,0.65839489572416887,0.65725770301500441,0.6463931787522057,0.63861984225649671,0.62190231195819456,0.6141304744394287,0.61603252935532971,0.59542323329476199,0.58485542213197383,0.57271790731861649,0.57558965031207365]
[null,"SWITZERLAND",0.06,0.01,0.03,0.16223261807924569,0.19030693216108777,0.21473230109575878,0.23592135336286268,0.25505903719866468,0.28339302232643493,0.29889532476133734,0.31274287022904051,0.32456581472913998,0.33958404622483607,0.37300010994872251,0.38044536317103561,0.38721144102871546,0.39632480818609722,0.40427513946473831,0.42776492838448954,0.44238845882956762,0.45146888182298944,0.46717051056643377,0.47546342944547115,0.47702133491137444,0.47617089464163148]
[null,"NEW ZEALAND",7.0000000000000007E-2,0.01,0.03,0.47900784062422919,0.4665922176723945,0.46050930282660874,0.47686990844873539,0.46331677208550892,0.47057046278584019,0.45579451404711691,0.50002672819858374,0.48289283372350505,0.50136595631695224,0.48375937731403845,0.46601210583238784,0.53716540839687654,0.51583655898104952,0.49457765220801758,0.51347729681877652,0.50305172329544656,0.63607297125628526,0.6278533742389405,0.60895467260435332,0.66265042868150048,0.63418676653141282]
[null,"IRELAND",0.08,0.01,0.03,0.50231339404855058,0.50730553781117926,0.5254978859476116,0.50981899414839926,0.49572727629163227,0.48805577843836212,0.48150558733643145,0.4944912355329511,0.48379919132414329,0.47025336923878491,0.45817518360137238,0.45824299307698468,0.47501633985226205,0.47281016234239959,0.4602199995853361,0.45446405054812977,0.44962608137634175,0.43725493531666998,0.45066323877569464,0.44390657465810102,0.43317721436027118,0.42119398536723546]
[null,"SWITZERLAND",0.08,0.01,0.03,0.16025859971274886,0.18563632637937574,0.20715872876890812,0.22533690259338438,0.24138355541239323,0.26590596960750729,0.27819739130823096,0.28887324780909474,0.29763010236922932,0.30926224682959486,0.33746805487179693,0.34204912992633624,0.34604856659083588,0.35216497594149199,0.35726089438574715,0.37603613540236663,0.38693858819574939,0.39298295399362448,0.40477993425602066,0.41015202931996381,0.40976322995848763,0.40738552595230537]
[null,"CANADA",0.01,0.02,0.03,0.41140863136502237,0.43252107537546292,0.45335435198441698,0.48164412707867005,0.4994384704149798,0.51846624322137225,0.53406937010958044,0.55337692834126773,0.57719088476749636,0.59562173481476477,0.60733692326857092,0.63363445978373822,0.64969981743735528,0.67418594634343521,0.68418670372615031,0.71293159387407279,0.7198261975626965,0.72924885631906089,0.74754515884166417,0.77255767458030422,0.77676753451878355,0.78539438222521041]
[null,"PORTUGAL",0.01,0.02,0.03,0.95516746958187693,0.95915061103952626,0.96608392425484424,0.99322731726880076,0.9862015486559953,1.0007924794043304,1.0323646613351933,1.032477317752275,1.0291664724364606,1.0287771786424873,1.0292340208106709,1.0399352589474342,1.061319984953053,1.042555315200735,1.0197822820014981,0.99492453869441078,1.0145203660311373,1.0002408775852212,1.0026570372269381,1.1380778932437219,1.1121073731930189,1.1495451807113155]
[null,"LUXEMBOURG",0.02,0.02,0.03,0.18157776566210765,0.2035924363577403,0.24134101110081366,0.26134238896424405,0.28658602226082086,0.31799902023033505,0.33426634310225972,0.34887472807682446,0.3619038641777329,0.37881885004831362,0.40060302781116075,0.41008249723188894,0.45133555677060799,0.45945985612263412,0.47817366619134,0.5073162705382579,0.51292727507296898,0.51742174412234732,0.52085331069066354,0.53082303155830635,0.53245254377182405,0.53315890005205469]
[null,"CANADA",0.03,0.02,0.03,0.42677931322081303,0.43634809700347171,0.44862952069431633,0.47603133824834959,0.48519994518615339,0.49538241321353305,0.50239758122604017,0.512609246175591,0.53732363452598353,0.54637493114093583,0.54964024834673963,0.56508583508943666,0.57184293517903761,0.59979768288707014,0.60120843162124038,0.61768540019084106,0.61657607390572422,0.6175520487584133,0.63920222043275221,0.65201712362111341,0.64871466859992288,0.64890768991879844]
[null,"DENMARK",0.03,0.02,0.03,0.39335133075254869,0.4211046619602633,0.43078003470588666,0.45369105153220363,0.46071649562478928,0.48137332808342304,0.50459358297417145,0.51872391282806973,0.52174796832972892,0.52584473062188686,0.52697928208984823,0.52683947550210086,0.55234156218850361,0.55129500913154839,0.56813971855855783,0.56522708958740664,0.5620657043350068,0.57907055823095199,0.57398835781668578,0.58112068115178683,0.57753491992357764,0.71123359265195363]
[null,"UNITED KINGDOM",0.03,0.02,0.03,1.2924645854128591,1.251943908428486,1.2659359362640412,1.2529111585183046,1.2339104124641178,1.198056766282626,1.2031115204682901,1.1860359827259654,1.1563539401470846,1.1458620732108,1.124136958341585,1.1072989813604133,1.1179566309537659,1.0837620604730691,1.0913670260442563,1.0597273284614552,1.0531624194011897,1.064996233593497,1.0611942667322809,1.0529054400318361,1.0493442871756682,1.0283218862139343]
[null,"MEXICO",0.04,0.02,0.03,0.62212797456249358,0.61133480291514364,0.62831254841741058,0.62919709889051401,0.63250284519368438,0.63179289489215751,0.64677433512477056,0.68056055047838426,0.67506276176443214,0.67293354025511642,0.67236535027142152,0.67906524148787673,0.69112351818879314,0.6986426751381003,0.69927169129522149,0.68668798304281864,0.6802694698951699,0.7207162932893113,0.72009564018276306,0.69791796585738697,0.70066118437682712,0.69767308396011185]
[null,"SLOVENIA",0.04,0.02,0.03,0.83054743306692824,0.81831945907179005,0.80345068501005679,0.79442757392760099,0.77297028984462324,0.7540466640346607,0.76617745101041734,0.74896109123102039,0.74753079801141209,0.73048753564343849,0.71933607316880166,0.7130103702289029,0.71504725027830762,0.7062549469571634,0.70057451180829566,0.68480712007574307,0.67863044704730113,0.68296859241773022,0.66214078403397592,0.65224207013001501,0.64039814284285834,0.64519274372202462]
[null,"ISRAEL",0.05,0.02,0.03,0.64311762791295923,0.63280543503994469,0.62778801032046305,0.66408980886218028,0.67205989383426534,0.67616359136439508,0.70468092150654693,0.69889937866643381,0.69336518882901077,0.67797268198103999,0.67257051446932425,0.66163630617616254,0.67107456587504344,0.64818552933538331,0.63438376695460852,0.6429843226979739,0.64283955671846649,0.62635566612581017,0.74802937310297457,0.72961073477803917,0.7196173828713206,0.69411624985412679]
[null,"AUSTRIA",0.06,0.02,0.03,0.73276522042761749,0.71768932285109588,0.70999356252741586,0.70246779901923428,0.69252539904046295,0.67199610918021246,0.65506169754725363,0.63412413844408988,0.63201482061904357,0.64941253784897768,0.62968410561021493,0.61063814895956769,0.60282339736513835,0.58398641767851511,0.5660279190745201,0.56686671353270091,0.56285781929091816,0.55029048711535333,0.55500525884019936,0.59162827645404725,0.57704438127087632,0.56317245245955727]
[null,"SLOVENIA",0.06,0.02,0.03,0.81842718013116134,0.79236880581500335,0.76509929648465558,0.74461039132639406,0.71369283782335413,0.68639183750759591,0.68813396000838067,0.66421498696689296,0.6551051597578843,0.63305844564344571,0.61690397446648249,0.6055228090007525,0.6017285615612773,0.58928946520658476,0.57993648118622332,0.5627278258891476,0.55386009038690431,0.55389088510810391,0.53387361731414895,0.52306711097492031,0.51102631938570631,0.51250722896133039]
[null,"AUSTRALIA",7.0000000000000007E-2,0.02,0.03,0.39063806127774348,0.38963216188460204,0.4279353805384693,0.43388086598953868,0.44057769242188005,0.44161397482150022,0.4356900460418382,0.45295055152384561,0.45309965882199604,0.46391018837811759,0.46039678208369722,0.45568327292954269,0.4637366961815293,0.45871215458842535,0.46171869095474394,0.45602141576336097,0.45188059093890931,0.4859184981670458,0.47627804379799582,0.47591836781856534,0.47690337810542638,0.46970727273608109]
[null,"KOREA",7.0000000000000007E-2,0.02,0.03,0.46071203870117527,0.45278902179609654,0.45002070231973379,0.44888850007810915,0.44291607284272771,0.43876333211523938,0.43601317033289905,0.43255704196708461,0.43380180443221877,0.4303553954016261,0.43444972183123004,0.4340467706437599,0.43812268433461105,0.44733767717449174,0.44154184265941726,0.44525337859197345,0.44267041020385656,0.44303999837325403,0.44290907668295093,0.43754579982537944,0.43484343257878644,0.42746118569931546]
[null,"FRANCE",0.08,0.02,0.03,0.99517945317081591,0.94465962757124533,0.92417646370675455,0.87872302344866893,0.8437205322486433,0.83278327300315347,0.79840038942277314,0.77163998964327563,0.73209089208257572,0.72303811379940763,0.69004192806878673,0.74081061991237451,0.72940720275158222,0.69498544891822278,0.7606340679745881,0.71993933899636386,0.70119105813354465,0.69717554267902093,0.66441696608834544,0.68020766653321418,0.69163137424556087,0.66505348949228582]
[null,"SWITZERLAND",0.08,0.02,0.03,0.15922994836486201,0.18323402693449703,0.20330954825738132,0.22001750046674937,0.2345835254555238,0.25729873257229341,0.26810882175785566,0.27734776342580286,0.28474188087924146,0.29488094541951365,0.32075866347748794,0.32414154821042596,0.32700418173577045,0.33189274148358416,0.33584123390976289,0.35264146513999983,0.36203991224822835,0.3669030853665885,0.37714640895704682,0.38141428971391367,0.3803572381194858,0.37749768535399258]
[null,"DENMARK",0.01,0.03,0.03,0.39331640659883849,0.42506258278920167,0.43851593937419586,0.46561555879868083,0.4763501330479627,0.49391479943443301,0.52157148525015695,0.53977885566007344,0.54621115550237354,0.55374718472903472,0.55805810953681145,0.56093093841466357,0.58945057636513165,0.59132619670879416,0.61280098327340682,0.61257279744042326,0.61199063529662168,0.62137264563211092,0.61863600171768052,0.6295139819545944,0.62836143757039375,0.7820643523333104]
[null,"POLAND",0.01,0.03,0.03,0.486084172958276,0.50247518700765126,0.51966144838383088,0.53663101394435386,0.56166453912954362,0.57705055326202737,0.59079950333124454,0.60354718561498533,0.61738601486528843,0.62267052763056352,0.62716984769359219,0.64097070199499384,0.6462989977453889,0.65659347968657122,0.66390012162858247,0.66388576465142579,0.67351422936870498,0.68881715670719512,0.70086390111110841,0.70901443895599603,0.71563228621170372,0.71610567512772427]
[null,"HUNGARY",0.02,0.03,0.03,0.64073703388861036,0.64456738135515435,0.6730718441671496,0.67225965811569255,0.68094576302588528,0.70787854385598303,0.70849020916618544,0.71329231818799865,0.70800767184270241,0.7030725746307509,0.70364921442683304,0.68699956275384022,0.69395457854706066,0.69866720672800131,0.68126328550347026,0.70927162940665267,0.70522430514544154,0.6949481658847575,0.70135257125272621,0.71808581988243469,0.70665428596654323,0.70169460294656683]
[null,"CANADA",0.03,0.03,0.03,0.42368351259840387,0.42954432711050017,0.43819742349968005,0.46152993823780475,0.46719871910837207,0.47393590853131939,0.47773497138731386,0.48466192127799401,0.50501848660360316,0.51086098230528654,0.51137620796176309,0.52331003918332919,0.52722225271725798,0.55004169673359782,0.54906151588108543,0.56195755985501139,0.55884892690410237,0.55774939327426998,0.57463391832325195,0.58430308997037494,0.5795115302788123,0.57796704637811247]
[null,"ISRAEL",0.03,0.03,0.03,0.57709538427440032,0.58229214512725203,0.58497895401270372,0.60936461725225777,0.62065300142195345,0.62994073663157579,0.65386212233624497,0.65107566045523868,0.65630834402236404,0.64766901792178178,0.6456199441571564,0.64431519083549593,0.65410419758135219,0.63886734246873433,0.63364778409333,0.64169084319292302,0.6436226610555027,0.63196347497609662,0.68937690798192774,0.67849792869880465,0.67108891000184179,0.65490274008774285]
[null,"SLOVENIA",0.03,0.03,0.03,0.83048699754067468,0.81818885323790347,0.80325590603368457,0.79417229953643553,0.7726638780650581,0.75369394998517625,0.76576716358808827,0.74851191414010254,0.74703699377141286,0.72996292980905264,0.71878032272764958,0.71242285646620707,0.71442338036371023,0.70560646285467132,0.69990108343235635,0.68412110877515431,0.67792478053652838,0.68223398513514799,0.66140634985414415,0.65149808006187626,0.6396487688631296,0.64441993511341433]
[null,"LUXEMBOURG",0.04,0.03,0.03,0.17799882809742815,0.19539361247623993,0.22728971449432878,0.24192107395326329,0.26107903121212844,0.28537724837045036,0.29573915310480092,0.30450891733317736,0.31181027330640487,0.32234321046460307,0.33681512592075613,0.34081774651942998,0.37093122630669861,0.37354442984729763,0.38470676087507771,0.40402961530317061,0.40449626933256028,0.40416247482771511,0.40309043697435565,0.40712821998358772,0.40482868591803411,0.40194513704816182]
[null,"DENMARK",0.05,0.03,0.03,0.38824982929488727,0.4051025320837281,0.4048729437466636,0.41720064642679772,0.41526074330296048,0.43449740014003846,0.44705758269766549,0.45178225790020926,0.44734020753345327,0.44415884931401489,0.4388793888509101,0.43292031884070303,0.45025085318840802,0.4439228758350513,0.45183599992064977,0.44453694995060294,0.43735329361166758,0.45894819808108467,0.45021691555986415,0.4508626954347259,0.44371798606635393,0.53752204395464953]
[null,"SPAIN",0.05,0.03,0.03,0.94079916501581307,0.90648280150040883,0.87111870948739012,0.83442684604568862,0.79868833837978392,0.77075187270881373,0.76509774721937451,0.74626449804357076,0.72515928648649342,0.70131188184763971,0.67837778090478462,0.68035523409147569,0.68466221424680962,0.66788039320613368,0.66626692104894381,0.64918647338692559,0.63458108977162819,0.63108842094247808,0.61196614960291162,0.60316781561944921,0.59037155135047092,0.57897450847261667]
[null,"CZECH REPUBLIC",0.06,0.03,0.03,0.38327132037843276,0.38765994023209377,0.39330259559822228,0.39726821912685406,0.40791866034724694,0.40410374279653921,0.412476491639931,0.40916533040179465,0.40526498738917166,0.3991944150957597,0.40470777846099804,0.40633975838628561,0.40054450390238744,0.39711751324679312,0.40164866821256068,0.40764554634197514,0.39996051425717999,0.40621690186762643,0.40742511930275549,0.41617996669547946,0.41406605711400218,0.4309924863609903]
[null,"NEW ZEALAND",0.06,0.03,0.03,0.44747403835064559,0.43780118881835295,0.43027618230176157,0.44518113470225135,0.43089720748628196,0.43727273367988889,0.42233351950238668,0.45297129731804253,0.43644614204638293,0.45460899815491101,0.43799163200037877,0.42142188543874265,0.46687792646604642,0.44794030866681706,0.429201855855111,0.449026374348579,0.44079238739470578,0.52805780278321268,0.52371508351976903,0.50917492195583991,0.54000995389339879,0.51738869885751348]
[null,"ISRAEL",7.0000000000000007E-2,0.03,0.03,0.72709905458565494,0.6817525196798796,0.65598542941383731,0.69605091442993305,0.68830245012836577,0.67570455614242853,0.69877835705991365,0.68023154633176497,0.65517215359624337,0.62655969555658297,0.61088412071929465,0.58546546668195487,0.5868003831732016,0.55447595218110213,0.5301791705184925,0.53369782853772041,0.52764405636711309,0.50585374310180264,0.68010019876903871,0.65098800271810819,0.63330960728024488,0.59860196646358099]
[null,"AUSTRIA",0.08,0.03,0.03,0.71694907475137226,0.68434126450940524,0.66079302496265602,0.63911280693214678,0.61686437933914118,0.58691961996157871,0.56181603908385769,0.53482431193623736,0.52491949178529262,0.53185571064135095,0.50916152118327251,0.4880892360980898,0.4768480379364376,0.45764416963941396,0.4398729139740451,0.4372519269244356,0.43129753890687106,0.41921188741595833,0.42063812686036711,0.4463846167599827,0.43368132505150553,0.42182447936912565]
[null,"HUNGARY",0.08,0.03,0.03,0.61334614934102316,0.58608165413572089,0.58311598871784176,0.55659546406628879,0.54036878867600635,0.53992562998746285,0.52081254304018565,0.5066546339819904,0.48713699273028266,0.46967718335808745,0.45740820887977618,0.43547123270843863,0.42977484739889443,0.42353041959147847,0.40492803598518068,0.41401584642155093,0.40487091029940636,0.39293681765231514,0.39105583855260206,0.39529313003882938,0.38446675438374267,0.37769350842048832]
[null,"SWEDEN",0.08,0.03,0.03,0.3122992790516233,0.31841004424972824,0.44491336824959454,0.43692428893008178,0.44915414008320359,0.4444666703003024,0.43346024168175545,0.43880202435802934,0.43500342438555217,0.42640299467638104,0.57995127440009153,0.55870842447127345,0.54847165174487256,0.52780352742884695,0.52727356509987888,0.53548978332116648,0.51751509289759223,0.49743410370341057,0.51185586166941011,0.50927877002285693,0.49682254661142389,0.48949726560039586]
[null,"KOREA",0.01,-0.02,0.04,0.50280624581281241,0.54976195449154708,0.60140158994348791,0.6529596203834046,0.70067666218044056,0.74953109220309422,0.80193373489472564,0.85084974694647064,0.9049782844081915,0.95615884293841358,1.0253085441138101,1.0849331802398803,1.1540550134123071,1.2326662473665719,1.2802796318199328,1.353384745919441,1.4110920742537683,1.4740305328877168,1.5260884998463309,1.5745766267668944,1.6324990076405816,1.6715851655999452]
[null,"POLAND",0.01,-0.02,0.04,0.51375629069644291,0.56573377058105534,0.62005616380310347,0.67569349529431011,0.74364355752204236,0.80103457746042428,0.85756201198858439,0.91401182967446148,0.9735620039509022,1.0206721531806773,1.0670231037729763,1.1303099351081176,1.1798781462923391,1.2395620540446273,1.2948282585424475,1.3364399394739415,1.3982659012522844,1.4736837871573669,1.5441478153874675,1.6076269635471423,1.6702876424297639,1.7182074840550572]
[null,"LUXEMBOURG",0.02,-0.02,0.04,0.19543594136341078,0.23498166383714011,0.29444818891735847,0.33400218551520755,0.3813202112793122,0.43859293915983921,0.47635381064300003,0.51243557368095138,0.54683721667478669,0.58792153029318417,0.63778560316438859,0.6690305731673083,0.75387704231540975,0.78513032711295205,0.83537904737731006,0.90557818272762758,0.9350311653681177,0.96279831208708788,0.98887860723182297,1.0278907430112987,1.0512212541134285,1.0728621143123527]
[null,"UNITED KINGDOM",0.02,-0.02,0.04,1.2536655378741808,1.2945824400247392,1.374603512120399,1.4398427543069592,1.4934182951149977,1.5266649327467359,1.5946322707439271,1.6525617864646762,1.6870610341742596,1.745258452369336,1.7919547507559059,1.8410021074614462,1.9298261854943037,1.9492727567450887,2.0394151075190448,2.0596581417785069,2.1216267076476996,2.2150614602435468,2.2872847442261506,2.3371512646246337,2.4100345619314538,2.4470105812197631]
[null,"POLAND",0.03,-0.02,0.04,0.50662538151225123,0.54852621916066024,0.59174526099407698,0.63523303140126341,0.68915182624029503,0.73421456274480934,0.77556139543113256,0.81591565020022561,0.85809267511610632,0.88852094470765675,0.91762786766110871,0.96044046655632875,0.99078875703003244,1.0288233987983908,1.0623725134720456,1.0840984835140837,1.121490136402167,1.1687753714072961,1.2110982531935262,1.2470343814683316,1.2867623789110223,1.3092524939040056]
[null,"HUNGARY",0.04,-0.02,0.04,0.66510314960361749,0.69888098196838588,0.76008257141133306,0.78864336128476697,0.82794089988108421,0.89020339206199584,0.91980467517778985,0.95438462272834534,0.97480175001601765,0.9946871722628039,1.021613204611372,1.0223769757024839,1.0573768637597618,1.0888506247553362,1.0849222788198127,1.1531789714353879,1.1696398333349987,1.1748471282913142,1.2076848733688563,1.2585924024908681,1.2598761598900152,1.2717962919883943]
[null,"ITALY",0.04,-0.02,0.04,1.4431761753154895,1.4659002887740431,1.4865068559241703,1.5151615724369323,1.5293445042406446,1.5951487678693717,1.6227325388111504,1.6252765200393062,1.6652238461331041,1.6882993719267934,1.7065885884923628,1.7515784418886622,1.7492021607840533,1.8037982943425819,1.8450759974052446,1.8880131262236322,1.9200850716140703,2.021954021048971,2.014093953571773,2.0337617268603294,2.039660923682026,2.1200749628655267]
[null,"GREECE",0.05,-0.02,0.04,0.50925050730385069,0.55314493950497257,0.57918932256480837,0.59780865717941378,0.62500004527626452,0.64655940366470976,0.67525829759275668,0.69278289257451697,0.72306569313912572,0.74580209364464267,0.79161398596517896,0.80216494714115594,0.80494550384915431,0.81144017016257652,0.82537422643549541,0.88209612293971273,0.91346989135084278,0.92175413251054483,0.9277937831382046,0.99280476109381377,1.0270484491663607,1.0367277319606183]
[null,"SLOVENIA",0.05,-0.02,0.04,0.86000250202949413,0.88318747456581359,0.90191493185461191,0.92571699795378981,0.9332536438111273,0.94165717713164743,0.98803332399731059,0.99581933967504221,1.023291108973964,1.0281036282545815,1.0395560649419959,1.05675060845951,1.0855980785771759,1.0971782506096814,1.1124999161033264,1.1104930394373145,1.1227335583913858,1.151739754169737,1.1372294193087769,1.1399946213914496,1.1381766023736601,1.1651994229517162]
[null,"AUSTRALIA",0.06,-0.02,0.04,0.4094059646335142,0.43814828745346146,0.50268628514113223,0.5393006757684361,0.57530842926175552,0.60433795450714223,0.6225477431075086,0.66845895000809685,0.69479526069507791,0.73632279076167895,0.75560609453439376,0.77171027513619361,0.80192835653685879,0.81624161031807707,0.84152472193064698,0.85286623544541762,0.86607162656100312,0.94600362307435648,0.94824276636449933,0.96786342576692463,0.98843357571417811,0.99253583858148686]
[null,"NEW ZEALAND",0.06,-0.02,0.04,0.47439826979990557,0.49597683716068008,0.51756432618235892,0.56560056562648697,0.57570128710220503,0.61196294924662442,0.61709789866182696,0.69011866277440304,0.69072739113432036,0.74506385644714468,0.74222451413904511,0.7369758810485828,0.84858757546188701,0.83851870239426041,0.8262664256952944,0.88502397307206548,0.8899407566182248,1.1087530769790517,1.1242971504533241,1.1174231361342355,1.2245713163196357,1.1992045122144102]
[null,"KOREA",7.0000000000000007E-2,-0.02,0.04,0.48461595597644452,0.50443311397587942,0.52813424683227683,0.552374427926696,0.56916366116300665,0.58670137604854622,0.60476026878013101,0.62060139420296523,0.64221204831892365,0.65587334545238496,0.68020526413381821,0.69684017393927289,0.7201511514442982,0.75188245861023328,0.75750814603309169,0.77877062730906421,0.7882864156138043,0.80263221425669107,0.81604953018550397,0.81832625146609039,0.82476650738984214,0.82157601906051902]
[null,"AUSTRALIA",0.08,-0.02,0.04,0.41585589274975265,0.43551059597098507,0.51119022147595883,0.53882110526004079,0.5678643268487199,0.58766193699416513,0.59691816448057911,0.64396547885588173,0.65954535425798722,0.69111123381377659,0.69981371189554842,0.70567060287050065,0.74178598505795124,0.74533785098083982,0.76520065286843209,0.76594095038930377,0.76828689820058826,0.8493907826726359,0.84161149253472589,0.84915520957765822,0.86108789766177729,0.85505760531065866]
[null,"NEW ZEALAND",0.08,-0.02,0.04,0.52995347062304277,0.5295338717308008,0.53937828491813833,0.57300832160102078,0.57158064821162158,0.59321770592439194,0.58737283993278422,0.67139262639221853,0.66068289324692853,0.69460524898974274,0.68104290642703902,0.6659013499588885,0.81231847537775725,0.79059623569657189,0.76762033044798539,0.80004072965690953,0.79071098344129687,1.0766390579637015,1.0687653482014527,1.0444534884222016,1.1794108008931927,1.1384338500698612]
[null,"SWEDEN",0.08,-0.02,0.04,0.33268630917424519,0.36359191734978807,0.5405910172303795,0.56098017944372247,0.606085940523861,0.62763041427878541,0.63817031889253462,0.67147095135064017,0.68985465161339354,0.69910947017689862,0.99375170143327307,0.98796891656248398,0.99830085622598819,0.98793341773950871,1.0136647462462953,1.0552627008428686,1.0440909419060744,1.0264401215321244,1.0817512860435443,1.0953055274292347,1.0894514982464316,1.0904166780171982]
[null,"POLAND",0.01,-0.01,0.04,0.50989273865105256,0.55660167495662971,0.6050717344186034,0.65426120605949289,0.71472182360429204,0.76436355694980773,0.81263501939103666,0.86028545892304609,0.9102939528233045,0.94817252402516794,0.98493039849525921,1.0368141280106873,1.0755902564647646,1.1230904588315891,1.1660617191932481,1.1963116856716953,1.2442009333906743,1.303552680325154,1.3578504251654573,1.4054019470968835,1.4514111332333153,1.4843756280784477]
[null,"CANADA",0.02,-0.01,0.04,0.4368644717064723,0.47601726148694917,0.5163592925658399,0.5700019499393828,0.60769114284212022,0.64693033615949713,0.68209440006819755,0.72198943172462116,0.77555018279953825,0.81531061729613674,0.84628814902499727,0.89718072887500711,0.93448155998771831,0.99636382371227061,1.0259611838139144,1.0827969929768326,1.1081074184923729,1.1370512994001842,1.1932008315081875,1.2465403873180942,1.2681151633842105,1.2964278830375306]
[null,"GREECE",0.02,-0.01,0.04,0.51635892802362471,0.56980326083919197,0.60543901501161812,0.63354308926337211,0.67101651154470843,0.70280044954736254,0.74274226383860609,0.77075709965384864,0.81336267242129023,0.84795189372353752,0.90944059122332799,0.93094480566098903,0.94346065946334423,0.96032497198336952,0.98612615804114778,1.0637502615416523,1.1117020289341164,1.1319125992992138,1.1494511007915207,1.2407535415791584,1.2946128984077432,1.3179187651582638]
[null,"UNITED KINGDOM",0.02,-0.01,0.04,1.2438710543997642,1.2724023816165109,1.3387877644363628,1.3900268697755385,1.4294568501034832,1.4491768455305811,1.5013140327679768,1.5435668106782596,1.563600092604176,1.6052098064630347,1.6359165735938068,1.6684223597944308,1.7359188163412143,1.7409415561781887,1.808604732609963,1.8139249439280716,1.8556726665707284,1.9238776461825475,1.9734274776919518,2.0026494650105211,2.0512752259918288,2.0692894660376955]
[null,"MEXICO",0.03,-0.01,0.04,0.62228420431893894,0.65523582184966989,0.70972604787589078,0.74715827996655004,0.78533155627903806,0.81910958997236938,0.87411967569761784,0.94407000232837746,0.97097768760706815,1.0019932214723832,1.0329399974290183,1.0729933781629715,1.1223116872853469,1.1685737764543898,1.1997562790199292,1.2092065710038371,1.2285410677438107,1.3100845561376633,1.3417262991487937,1.3298176864013256,1.3661191619029134,1.3855303594763517]
[null,"UNITED KINGDOM",0.03,-0.01,0.04,1.3334926297375254,1.3413583798834934,1.4066295041059544,1.4418925953017749,1.4690074002858571,1.4738086966638935,1.5279216561772049,1.5531617573370395,1.5599338219555905,1.5910171021122395,1.6049686822221612,1.6242087632417657,1.6844389383321632,1.6751275172672628,1.7294049239780167,1.7201629282690878,1.7500981520193701,1.8115475397818184,1.8452547692015286,1.8718282757087885,1.9056984618134172,1.9058435055203906]
[null,"UNITED KINGDOM",0.04,-0.01,0.04,1.4589650436173707,1.440961112915335,1.5077172936120211,1.5247893044029373,1.5380149265354368,1.5262124026202164,1.5860968511679074,1.5928761909759195,1.5851805888491426,1.6056852221172269,1.6021663525637639,1.6079895136738735,1.6643419549245924,1.640292307751898,1.6827421886922482,1.6589438442338842,1.6785469659870069,1.7368564606809531,1.7562126171286936,1.7835594384662323,1.804019474896015,1.7873962012731643]
[null,"CZECH REPUBLIC",0.05,-0.01,0.04,0.40671633417617709,0.4396595768391528,0.47347687386758291,0.50473769901245358,0.54430484859708606,0.56392552840001864,0.5997933273908157,0.61799421308744584,0.6339866287960858,0.64519266984265655,0.67427054871738035,0.69645263916974465,0.70496747830731177,0.7165275387104304,0.74182065626105942,0.76961421634677896,0.77089202607360874,0.79838498881870734,0.81566311729865348,0.84784854961443579,0.85758553492759781,0.90671948533720537]
[null,"SLOVENIA",0.05,-0.01,0.04,0.85335983905092982,0.86837335361455947,0.87911615363362916,0.89489673332261599,0.89511474036250172,0.89642100722618467,0.93384361923555292,0.9347564367348129,0.95423324859439318,0.95267105703170807,0.95743696076595575,0.96758563015254806,0.98839998974458909,0.99351417397886288,1.0021007440088401,0.99521842331960841,1.0012507339780901,1.0222394095006422,1.004716354631439,1.0026678085913399,0.99673930736208671,1.0161220724071329]
[null,"CHILE",0.06,-0.01,0.04,0.27757180580190527,0.31401671804989484,0.3552411656183232,0.39340753162568148,0.42156383609414105,0.4436862953151664,0.46683321963124502,0.48831492340776894,0.53979576441850097,0.54934831434777875,0.56551131705710111,0.58923272193498666,0.61285762872833016,0.61980378356037047,0.63080123324538606,0.64071415998883341,0.65725715183779809,0.74154234149664289,0.74025068690781515,0.78359415503533592,0.78145624206035957,0.78859322513419949]
[null,"NETHERLANDS",0.06,-0.01,0.04,0.53778654993530672,0.560523159818199,0.58013210748837807,0.59835422663570204,0.61224954428881684,0.65942833730604589,0.67300876277256805,0.67903409552047833,0.68404809692879487,0.68859492735301719,0.74054107324767371,0.75308343743699169,0.76635464783256524,0.77655759359724585,0.78205485561915289,0.7998368977774547,0.80317307009513117,0.802533820181347,0.79926033756645398,0.83695609416760031,0.83093529947640743,0.84233516562125843]
[null,"FRANCE",7.0000000000000007E-2,-0.01,0.04,1.0094789455942459,1.007872144696885,1.0267715365832069,1.0211281211997918,1.0211129832459163,1.0465747427678398,1.0413834658491898,1.0455290252281702,1.0290202214765083,1.0440715787840902,1.0299366163467667,1.1128865796875842,1.1262561280297909,1.1048159634403529,1.2134358506839957,1.1815413586855308,1.1775494236207631,1.1979763062131559,1.1701952162466227,1.2148928765391513,1.2561466597164477,1.2332671849389161]
[null,"SWITZERLAND",7.0000000000000007E-2,-0.01,0.04,0.17311124807863179,0.21465939549489962,0.25194293481762259,0.28517427773184256,0.31566467179566393,0.35757442405584017,0.38331755202187928,0.40672179983805518,0.42728781778652819,0.45192970318074516,0.50124843557170196,0.51577204114140152,0.52917774988983157,0.54564430066850111,0.5603988425369052,0.5967271465457884,0.62078198548699748,0.63703475704522494,0.66261829902331815,0.67768068077581889,0.68303880688207452,0.68479428900997485]
[null,"HUNGARY",0.08,-0.01,0.04,0.64150184894007223,0.64630786791618877,0.67575645795330586,0.67567577054927452,0.68503113678013972,0.71266458884431128,0.71372085425466447,0.71891278353656951,0.713859369942491,0.70908469616508418,0.70980555723634509,0.69309242434297991,0.70014400760008244,0.7048909748686969,0.68728774219628841,0.71546405789999568,0.7112729219901518,0.70077668607789101,0.70707973231827503,0.72377156792375874,0.71205810700221128,0.70685683627965479]
[null,"FRANCE",0.01,0,0.04,0.95042933372024918,0.99942285517639917,1.0382775403178672,1.076561815868867,1.1098611060615839,1.1676428589013523,1.1950187742941447,1.2459452538792108,1.2734494707312893,1.3040478560564412,1.3313009355079508,1.3897856571063745,1.4360364024855958,1.4516254542223195,1.5377839236728508,1.5496178372801614,1.5670319536796948,1.6267698771709818,1.6399633639878368,1.6772450909272512,1.7343374137771292,1.7422404713704782]
[null,"JAPAN",0.01,0,0.04,2.0934735238466557,2.1120173163779246,2.1313272681175772,2.1490041429601869,2.1647539873373085,2.180066175710071,2.1974444775024469,2.2134020093927487,2.2290116297522342,2.2442543943357585,2.2682029946643882,2.2923512174250931,2.3184557724107595,2.3420014067897608,2.3639508329109113,2.3857735973280811,2.4078836676374888,2.4264851295901568,2.4380248458264138,2.4503348991344049,2.469886374559088,2.4903049387438836]
[null,"CANADA",0.02,0,0.04,0.43367001998968757,0.46858649870481694,0.5043703657491968,0.55265762383973338,0.58511807463629606,0.61877726391227517,0.64825967929919737,0.68196514595132673,0.72785290807024039,0.76069311925254801,0.78508236448154167,0.82768648559472546,0.85740794949414267,0.9084353873852038,0.93043222336371878,0.97692521973405499,0.99461137989692494,1.0154375195476009,1.0591907597175054,1.1011705708771053,1.1147378608066332,1.134159332889402]
[null,"PORTUGAL",0.02,0,0.04,0.97238357809959119,0.99738039374235055,1.0249886891715172,1.0740833975220769,1.0860031145279632,1.1212654679626628,1.1758397886031453,1.1946022464443891,1.2088056002170737,1.2258609440972708,1.2434344471804093,1.2730950116082134,1.3158881838811276,1.3085079119643064,1.295056522961638,1.2778699645727845,1.3173303240946665,1.3125261715304226,1.3291271524216994,1.5235149980415745,1.5029329383140015,1.5678409722947588]
[null,"CANADA",0.03,0,0.04,0.44266550825831302,0.4713593553511311,0.50243331392394686,0.55073380114057291,0.57809530856056857,0.60629871185707485,0.63026362777212985,0.65793213003788353,0.70484786339475025,0.73114907147099861,0.74940073761458137,0.78409504648762685,0.80672565057757872,0.860785374590602,0.87589115765452374,0.91274303503101162,0.92359462316272967,0.93712340281341278,0.98381762140957307,1.0154598651758782,1.021989229296544,1.0335520264178637]
[null,"LUXEMBOURG",0.03,0,0.04,0.19164241262218401,0.22570947357721194,0.27758262071752599,0.30939729036537311,0.34736504743967267,0.39312735979291291,0.42030206889319471,0.44522166134260782,0.46796982826654832,0.49567885226491193,0.52986048282050546,0.54778836643423245,0.60843441084248762,0.62468595624534584,0.65533878926091937,0.70052287886894848,0.71332137359187842,0.7244416976244924,0.7339461294544054,0.75259897197544068,0.75935905791428904,0.76466815150389211]
[null,"GREECE",0.04,0,0.04,0.50528455050240362,0.5439820269160629,0.56494699513022684,0.57867613544428076,0.60067919809353387,0.61720764354429347,0.640471157851214,0.65307129177840095,0.6776203475323076,0.69498653184487713,0.73366688335706653,0.73954029271764699,0.73832956810384531,0.74061555821868241,0.74972433645538661,0.79751428635625699,0.82213354462502697,0.82592242630110424,0.82775015723978584,0.88202404884429686,0.90869715834397513,0.91357783499633005]
[null,"UNITED KINGDOM",0.04,0,0.04,1.447614201971221,1.4163085588610846,1.4684147496314091,1.4719499000869798,1.4720035071761071,1.4485800086815024,1.4930658549601215,1.4876569955056875,1.4691186879021223,1.4769366855933852,1.4630001286044547,1.4579078536034273,1.4980058233098421,1.4663058251379668,1.4941644771706801,1.4634586113477979,1.471246623953977,1.5123164943164924,1.5199194624173893,1.5337046757535695,1.5419129121609603,1.5190031571638722]
[null,"GERMANY",0.05,0,0.04,0.43763226331853178,0.46259789517085909,0.49248361923469158,0.51340331645017745,0.53142664428432984,0.55368450783187462,0.57619619542532929,0.59131847847691732,0.60595825959592187,0.62340854756466135,0.65288394945893136,0.66669672421097281,0.69685149666041324,0.73372968827121121,0.74724248149952588,0.75278725666544466,0.78451440135864303,0.78546131377550488,0.78433138733587238,0.80906966838884953,0.81108820670602499,0.83664097989718178]
[null,"SLOVAK REPUBLIC",0.05,0,0.04,0.54428330354621823,0.56666288370066809,0.58949183506477332,0.60326388330336467,0.61529260450463996,0.63122586504265077,0.65525859939171982,0.68508287622944875,0.70655259429304784,0.71237682335216723,0.70935939011916638,0.73436058278053851,0.74999827049200329,0.75176178918620651,0.76266725991716833,0.79112931876432246,0.80300437610562536,0.79987775535221339,0.82367303431274796,0.83141177349534989,0.82243481142516295,0.82001580452930956]
[null,"ISRAEL",0.06,0,0.04,0.70444216593477149,0.70425844266766269,0.71385832805572147,0.78229835132866865,0.8082662013285784,0.82800300224824341,0.88421390120955334,0.89255517628831815,0.89499087735128258,0.88652042101532391,0.89210724033447197,0.88507660254756204,0.91102230840680065,0.88737343193310403,0.87420151414156644,0.89884495670798548,0.90864608257116297,0.89202680751760111,1.1514923347228716,1.129930000836165,1.1245338007648533,1.0888395374453683]
[null,"AUSTRIA",7.0000000000000007E-2,0,0.04,0.74860365399287254,0.75215939623125161,0.76229299693324248,0.77164141115558749,0.77730979212147977,0.76977358284670294,0.76490203956720149,0.75393878193314479,0.76429212260353285,0.79795151873385783,0.78537443052219968,0.77238072953902748,0.77258591685725253,0.75771230388109467,0.74291572744368961,0.75206759905900289,0.75429507092313341,0.74440843811987689,0.75739100805850523,0.81398998409050949,0.79999145092657864,0.78631630532026786]
[null,"KOREA",7.0000000000000007E-2,0,0.04,0.47748039144716703,0.48873984186267044,0.50391228375377572,0.51962908594575385,0.52844264849215883,0.5380923098110757,0.54833246148134118,0.55663541448785381,0.57010707048522358,0.57664306329771386,0.59259741789601972,0.60184222885865335,0.61676759752119015,0.63863675531683295,0.63856433789457367,0.65169264957579542,0.65511855464005297,0.66247697398885164,0.66879208342402052,0.66656564853216349,0.66789975939552038,0.66158006629216015]
[null,"SWEDEN",7.0000000000000007E-2,0,0.04,0.32487484626476798,0.35293441023366068,0.49320365020510132,0.50914429937792993,0.5462075946425462,0.56334426953626759,0.57066266167712965,0.59605970501288674,0.60923723968090071,0.61467540388430553,0.80577518248712854,0.79938986034421167,0.80863750273108759,0.7988783664018011,0.81404493541549194,0.84431729572007896,0.83513115169890484,0.82026166040277249,0.85554622693045967,0.87018998303861173,0.86378009744450257,0.86721127259541986]
[null,"NETHERLANDS",0.08,0,0.04,0.52643151098296148,0.53547909739018307,0.54193109015971841,0.54750329527534092,0.54956890771740574,0.58144260686802784,0.58361148701258303,0.57972821737221236,0.57553320642030581,0.57145380388165934,0.6066656190273666,0.60946187429351373,0.613099924590219,0.6145333586000018,0.61253606890768442,0.6203732508874229,0.61721501879192886,0.61132275356553323,0.60376298489015867,0.62723635283790935,0.61803716380724616,0.62202781822902742]
[null,"FRANCE",0.01,0.01,0.04,0.94319994185343392,0.98283737850399233,1.0121963247146597,1.0407981316536312,1.0644078530594843,1.1111693639412459,1.1287426754188452,1.1683586039821285,1.1857973165872981,1.2059651766444075,1.2230226979647343,1.2682880059496819,1.3022130359746085,1.308232893806166,1.3772074204899278,1.3795922034275081,1.3869249183001842,1.4316425693518622,1.4352178926807022,1.4594036780025856,1.5006485388725399,1.4994786631461339]
[null,"SWITZERLAND",0.01,0.01,0.04,0.17721913503539161,0.22508837416939198,0.26995338563535748,0.31178595036235934,0.35180976103377665,0.4059469859010571,0.44302936328864617,0.47833596457756961,0.51113532337136514,0.54967112889035874,0.61965807949690566,0.64786475436756019,0.6751863932069857,0.70697058786986444,0.73711871866846634,0.79661284153087086,0.84086837832282935,0.87530293102030843,0.92332885741365089,0.95743519597753268,0.97817486009554433,0.99383758036785164]
[null,"FRANCE",0.02,0.01,0.04,0.94671783907113627,0.97690225949632936,0.99996022023036013,1.0196610363595755,1.0355723974739866,1.074043745803871,1.0840449224797819,1.113752186835484,1.1221380786353372,1.1360436210402705,1.1443355000433355,1.1843661874213085,1.2096178850544432,1.2080584248989772,1.2690605121972107,1.2633877863628231,1.2647756204396692,1.2993363854875053,1.2951966430748469,1.3149787849691379,1.3482740845013981,1.3410121484389517]
[null,"POLAND",0.02,0.01,0.04,0.49885801740432728,0.53081281013867487,0.56344121081271537,0.59571696473687119,0.63704167216357965,0.66835775343809201,0.69678390977961124,0.72383667223373505,0.752030062639782,0.76954206828786798,0.78567746244843728,0.81321690881398045,0.82982643228115083,0.85257615398640019,0.87127149231843204,0.88006819387222268,0.90138366096466993,0.93024393181985954,0.95470390776474534,0.97377551219932812,0.99243330946140274,1.0005572259904407]
[null,"JAPAN",0.03,0.01,0.04,2.0480017411553462,2.0081447081678747,1.9708255978277434,1.9337280006153819,1.8966294170900948,1.8611632645009084,1.8296602901539403,1.7985365368520623,1.7683632877653115,1.7393116490323182,1.7175518308688342,1.6966460872691536,1.6780842202827588,1.6585500794089458,1.6387908372316236,1.6201990605994598,1.603365400135951,1.5851302758414225,1.5629978771415618,1.5423545780089476,1.5263949907873282,1.5113783909139133]
[null,"LUXEMBOURG",0.03,0.01,0.04,0.19040243711773316,0.22273355742004519,0.27226033735121763,0.30175679974006669,0.33698373548030602,0.37943558145415224,0.40367020371609724,0.42556537262373562,0.44523322717070218,0.46945928148109661,0.49960877246055324,0.51427068579111368,0.56877407123597079,0.58152610950475447,0.60755756695548913,0.64682852526595558,0.65603555092531496,0.66366651135259824,0.6697969518861312,0.68423075625695995,0.68781711685582403,0.69009982996380181]
[null,"ITALY",0.04,0.01,0.04,1.4097112307606239,1.3918627031086839,1.373257487926423,1.3630816795326288,1.3410040328664659,1.3642690592426445,1.3547880375822168,1.3256865256188239,1.3276545978555438,1.3169856765226227,1.3032902201612944,1.3104895930123561,1.2830204881325205,1.2974448794073867,1.3019301989113927,1.3078391111015502,1.307012138928342,1.3490132909071795,1.3214633313432234,1.3131620591419224,1.2958529247045192,1.3238260046577941]
[null,"TURKEY",0.04,0.01,0.04,0.43226004870829632,0.45434496488242188,0.49611517895822294,0.53263785304195832,0.56713140010844576,0.60671554212279721,0.63430859188262578,0.65717699687899345,0.6804810150679691,0.71979676679498505,0.7282573609031795,0.72573143800756956,0.77364469050853302,0.78861077082778308,0.80846646554374124,0.84608053607090761,0.8817172483808603,0.89174065730572971,0.91352664008061257,0.94193640467858974,0.93076619588403842,0.93467467711211272]
[null,"LUXEMBOURG",0.05,0.01,0.04,0.18803368626912881,0.21712345429003016,0.2623482912491098,0.2876901501398727,0.318080329734095,0.35476750674948182,0.37401214394188959,0.39086397833968545,0.40548516392526035,0.42405983855515245,0.4477180485486067,0.45730651440871917,0.50197971157613053,0.50948477653358026,0.52850120459140937,0.55875566250867836,0.56287152605929303,0.56565738059438442,0.5672033555579048,0.57578299730793014,0.57525009391712434,0.57370470812887642]
[null,"DENMARK",0.06,0.01,0.04,0.40281197173772842,0.4351759973182166,0.44841160443469197,0.47456932030327792,0.48372887115863006,0.52332856860549271,0.54836596576884844,0.5634383344433711,0.56645508633554431,0.5701992024396052,0.57051249640551949,0.56921639800512902,0.60015533472139537,0.59733878395648621,0.61301052520053456,0.60793468273986961,0.60250531942628793,0.64933618426649031,0.64072497406195117,0.64470730907704443,0.63756805037093855,0.77185548999220865]
[null,"NEW ZEALAND",0.06,0.01,0.04,0.46404161300737629,0.47293691168261831,0.48209469362464819,0.51551241107866197,0.51407929110604988,0.53610148956713477,0.53081617395360836,0.58238194630815909,0.57308778558569773,0.60874856539970756,0.59715236826302742,0.58423107057960488,0.65829666199882098,0.64103454620848599,0.62279602012937219,0.65975046907103085,0.6553744975366943,0.79687956322295972,0.79875639040338375,0.78447402730313254,0.84243512279329524,0.81480232800873598]
[null,"AUSTRALIA",7.0000000000000007E-2,0.01,0.04,0.40334726302271751,0.41680283441871463,0.47203959856572042,0.491805953349088,0.51158682902058905,0.52399571735304151,0.52710702633652295,0.55741259148269118,0.56655536310015719,0.58851526193154802,0.59184034486478831,0.59291638832493321,0.60982878046649314,0.60943834907891792,0.61913902892818684,0.61685733796385966,0.61619935820183891,0.66748746501359446,0.65878679909381022,0.66251781344141747,0.66782917977894218,0.66136893409022002]
[null,"SLOVAK REPUBLIC",7.0000000000000007E-2,0.01,0.04,0.53275626762895822,0.54126446566854769,0.55054997292130214,0.55183159671389193,0.55210176396452282,0.55634588533045448,0.56796051222240529,0.58460709453780835,0.59416410946095455,0.59088014978213432,0.58081370175341296,0.5939976400324215,0.59970632225329956,0.59461660448068532,0.59707034268167403,0.61335034495064877,0.61683739857755271,0.60908001421487457,0.62200887674721206,0.62291664696848037,0.61158571712642495,0.60545260734255935]
[null,"SWEDEN",7.0000000000000007E-2,0.01,0.04,0.32257714729546916,0.34769722319431762,0.48223648324764301,0.49448105614237764,0.52717429746477984,0.54054152597101401,0.54455103751452327,0.56578813388003069,0.57543394708817608,0.57783211840994508,0.75149173525526169,0.74201857061325471,0.74738860127862727,0.73519310335237642,0.74598860979275605,0.7707202485604514,0.75950468217187839,0.74327873502511588,0.77210442594388495,0.78321195952753564,0.77493898106203996,0.7760590492205246]
[null,"SPAIN",0.08,0.01,0.04,0.95793725466051338,0.92839407800674123,0.89600245237870491,0.86332390987050278,0.8299899944983542,0.80438862570408631,0.81271448942059321,0.79815982920131034,0.77837998196395441,0.76374125469040699,0.74118911829447287,0.74484701738327619,0.77156203613317842,0.75402366899547457,0.75271608454293581,0.73677787250213744,0.72127410514367218,0.73759438733884097,0.71570179126167299,0.70512481881151912,0.70153268598799079,0.68737003536578645]
[null,"FINLAND",0.01,0.02,0.04,0.52882269996827069,0.56157663829140692,0.59470009286701675,0.6241453072262273,0.64551987969295443,0.66755573617996522,0.68837737962398449,0.72745091160556652,0.7457490870917145,0.75820214092752236,0.78607269758552933,0.79581674724790741,0.84028895000277937,0.86796114198651053,0.88167401753446961,0.896123687138762,0.91406998841156395,0.92102383272878441,0.92608447867780685,0.929828035661734,0.93493868373157551,0.9358843088647576]
[null,"SWEDEN",0.01,0.02,0.04,0.3090818272039661,0.35030046467315951,0.4218624373045905,0.45120561504905177,0.49299568707816382,0.52497594226921096,0.54891914165089972,0.58023852924857455,0.60512339647833013,0.62427666926884962,0.67020900240382308,0.6861964633588391,0.72503678357184009,0.738304477662309,0.75568658988536375,0.79409360157400732,0.81136819179620834,0.82023462048697648,0.84345620836645274,0.90003759831649388,0.9124369847594791,0.95258320767543214]
[null,"KOREA",0.02,0.02,0.04,0.48508741171935471,0.50858030852007319,0.53520204249916936,0.56055864134735911,0.58102293886303469,0.60140669419462622,0.62331855706517869,0.64151772360336412,0.66280794247354768,0.68033997544449054,0.70924869837643179,0.73010824052874501,0.75609932085314235,0.78698738507750343,0.79642556126901509,0.82077640272075836,0.83450306608138891,0.85053729192915184,0.85987511989447218,0.86601762252612668,0.87669048737549748,0.8767745162641416]
[null,"POLAND",0.02,0.02,0.04,0.49522517393254245,0.52255089670015076,0.55038065223529786,0.5777019543301859,0.61357718290962437,0.63958057082205622,0.66270481775043133,0.68441817413056139,0.70710593782997266,0.71969341491458583,0.73099370833839883,0.75285393727779271,0.76453918020153699,0.78184716544894639,0.79539170595444231,0.79990955710067391,0.81580526176666279,0.83845091991298093,0.85704148570663119,0.87074327368891191,0.88384384732741694,0.88775671900125053]
[null,"BELGIUM",0.03,0.02,0.04,1.0802023177391449,1.0736861896027792,1.0680204103949555,1.060626541155635,1.0735105458328988,1.0581445399859508,1.0456693088155118,1.0250457017580719,1.0207321454783824,1.0059131303625926,1.063951125591678,1.052680040403549,1.0289971311470072,1.0274367639152748,1.0363082592164379,1.0392977033300257,1.0443645392380285,1.0920768404692403,1.0718468025989778,1.0559998664767547,1.0683937603610127,1.0573444138043206]
[null,"BELGIUM",0.04,0.02,0.04,1.0721979906196661,1.0563398552648684,1.0419516582379826,1.0264798381572502,1.0310633429136673,1.0089726897354447,0.99024276331303007,0.96439363107245168,0.95440147288419408,0.9350311848274685,0.98348009236184253,0.96793137207945301,0.94142743996050604,0.93554985888602971,0.93939701468998382,0.93810744751622199,0.93889306120719473,0.97805385107292131,0.95648323156444859,0.93913631809999087,0.94710258377196299,0.93445789694890613]
[null,"CZECH REPUBLIC",0.04,0.02,0.04,0.40076219763459675,0.42611658988880285,0.4520239674265138,0.47521770641581601,0.50589200857267069,0.5178258989876694,0.54452305307872106,0.55503158655831064,0.56359368860358627,0.56798455756824029,0.58807094778567337,0.60201257148486509,0.60416702891567542,0.60902918713887644,0.62553892049619864,0.64402490610723007,0.64034426769258823,0.6584642140671193,0.66808845283355356,0.68983136927017996,0.69326149894403977,0.72841144856266904]
[null,"SLOVENIA",0.04,0.02,0.04,0.84024888812985332,0.83956558820963378,0.83541983274020126,0.83665885086476388,0.8240419887669137,0.81326148337437376,0.83554302713141482,0.82542409086361734,0.83215680812358794,0.82098556282906465,0.81582708623509725,0.81566339426611267,0.82473065014475722,0.82096102020723605,0.82040466404099133,0.80759095861664876,0.80565639434664327,0.81594635796068449,0.79581742164121372,0.78838549393350632,0.77824701659066309,0.78808213193004018]
[null,"GERMANY",0.05,0.02,0.04,0.43133688893639954,0.44855577465602792,0.47044714648736224,0.48372861357979841,0.49435819434406847,0.50894511469612258,0.52375101474261154,0.53182367818929133,0.53953897229977721,0.5498574703072876,0.57073345364127526,0.57785913805169009,0.59893967148599636,0.62535902845374081,0.6319509161268122,0.63206791589964995,0.6539781231792744,0.65041946008784657,0.64534073566266981,0.66138195765274466,0.65914026525280023,0.67579980249951965]
[null,"CZECH REPUBLIC",0.06,0.02,0.04,0.39525797133305218,0.41383053971528977,0.43290900495920215,0.44936624361491467,0.47281030368997756,0.47876066465441042,0.49841389734513303,0.5032963135628804,0.50659904618568929,0.50636053313210616,0.52022160593998623,0.52867744410046458,0.52691893751188368,0.52770051996883416,0.5386607718872557,0.5513325746901353,0.54513432778090198,0.55759892489508012,0.56290713546737547,0.57844936833186933,0.57868152752695834,0.60538879534900591]
[null,"IRELAND",0.06,0.02,0.04,0.51572856886639118,0.53691165120247808,0.57175544681424806,0.56885459582699649,0.56600360404647176,0.56908203540166458,0.57234208045798407,0.59821125260601493,0.59478549974670292,0.58673515470110593,0.5794614489016553,0.58679492066561223,0.61525284930846014,0.61884479860510211,0.6081913035379678,0.60592010259248164,0.60436360281467416,0.59214537193057593,0.61451437144881893,0.60914238032611256,0.59788944011716683,0.58447261044650534]
[null,"AUSTRALIA",7.0000000000000007E-2,0.02,0.04,0.40049002685916973,0.41058914040688732,0.46162499815781005,0.47781221368201732,0.49403575185160736,0.50321547781095843,0.50360384436508354,0.52979913337151541,0.53607558662196853,0.55451148098842096,0.55546460145533949,0.55444198332932015,0.56782117486890749,0.56560967585748512,0.57266181352947787,0.56891574177601945,0.56680307657745588,0.61185857426988399,0.60242267194631893,0.60450429595639255,0.60796728796636856,0.60093406996278387]
[null,"JAPAN",7.0000000000000007E-2,0.02,0.04,1.978420663101629,1.8525120255876018,1.738195645301738,1.6325106931326525,1.5346297352657838,1.446044976533728,1.3685170547212999,1.2971404761638441,1.2311505306456736,1.1707950922447079,1.1180227417369486,1.0689788117351873,1.0249193019856355,0.98350247432615545,0.94495819523914781,0.9107429899274514,0.8816918291049638,0.85416182154371623,0.82601126466634223,0.80059484049730179,0.7776137465705365,0.7560030845010518]
[null,"IRELAND",0.08,0.02,0.04,0.50867142267027199,0.52139489571351239,0.54745678493219019,0.53773910697122618,0.52882725640016481,0.52605879593228577,0.52393162844678931,0.54273528718637876,0.53521550851253952,0.52400455228841114,0.5139312359097622,0.51712240418274458,0.53902011663066718,0.53923271908037207,0.5273022923477465,0.52290921275676583,0.51934198465619708,0.50683653812865415,0.5240648123473034,0.51773057231672948,0.50657904254981601,0.49377899116154961]
[null,"JAPAN",0.08,0.02,0.04,1.9658069374299589,1.8243252217028845,1.6969489724175231,1.5804230261440149,1.4736581648374711,1.37808760759575,1.2953398284871989,1.2199742030736205,1.1508479548013377,1.0882333264433273,1.0331828668860299,0.98232888764931592,0.93695286854009674,0.89480240167870717,0.85599364990488558,0.82209460926966849,0.79404981561348198,0.76783690461275311,0.74123187329883633,0.71743427532544124,0.69547147263593978,0.67476868156478409]
[null,"CANADA",0.01,0.03,0.04,0.41788763667807494,0.44655989443431798,0.47438614882523583,0.50950555858344482,0.53317072879516514,0.55770296125656316,0.57813480442605225,0.60221447140881723,0.63053870696593417,0.65302113919262328,0.6678347997303764,0.69847970170420515,0.71761029706241264,0.74506721595800685,0.75698638771338722,0.78954459781149489,0.79764917225329313,0.80840011229523412,0.82803079005354185,0.85580476790273341,0.86030085349651209,0.86960356459116839]
[null,"SWEDEN",0.01,0.03,0.04,0.3069510911725804,0.34523223509161588,0.41279559729679005,0.43863634293328019,0.47634180708613455,0.50431745431107122,0.52441996126338974,0.55140240037066479,0.57214035275116892,0.58736737827551433,0.62689502144794085,0.63882717609161099,0.67196706626587743,0.68122999618783708,0.69426296416146804,0.72653411952730584,0.73933122990945188,0.74444130898457728,0.76245140920539523,0.81068365383179963,0.81883766789992141,0.85190525961407848]
[null,"FINLAND",0.02,0.03,0.04,0.52114155763431291,0.54417058806201657,0.56731199193782123,0.58674599318828147,0.59854563365061386,0.61098827336507289,0.62233562550215205,0.65000540154723307,0.65895619043983233,0.66284484361412499,0.68021443343271959,0.68191326717230238,0.71324729776227103,0.73005801142773963,0.73510642617209854,0.74084153247314244,0.74950379025245484,0.7492327932260906,0.74757716264006779,0.74502306279549557,0.74371882008788681,0.73926225755962782]
[null,"NORWAY",0.02,0.03,0.04,0.18784752884177466,0.23445282526959238,0.26292692478038854,0.30768445968796976,0.33227871794361835,0.36344598618592211,0.39352651073768852,0.41681077893647855,0.43768966155973793,0.4575389775463064,0.46979852006618245,0.48004223373091143,0.52833511067763106,0.53638988294716528,0.57925909413732413,0.58507109403618118,0.62068041286961484,0.63189248860339586,0.64107638609582485,0.65016872737123899,0.65008306227720181,0.64875674784778503]
[null,"GREECE",0.03,0.03,0.04,0.49795349393174426,0.52729095980297602,0.53936561224781687,0.54477496376127732,0.55814823793016022,0.56653039878600842,0.58115062859481459,0.5861668554688898,0.6019523717416233,0.61134346015576579,0.63934916942662767,0.6387204048966848,0.63222761936602379,0.62898747671620592,0.63170954538094259,0.66688677465707169,0.68245902677018555,0.68078419956764336,0.67766391613264376,0.71737040439858446,0.73439205176220856,0.73382622376405893]
[null,"UNITED KINGDOM",0.03,0.03,0.04,1.2932171163564763,1.2537020156712435,1.2687309139142899,1.2567686769398627,1.2387610410232002,1.2038453884342453,1.2096256234921194,1.1935437765249133,1.1646886846185012,1.1550195684200137,1.1342191057261428,1.1182872951197078,1.1293698866169748,1.0957843801694076,1.1043733001157963,1.0733383567212165,1.0675617059605698,1.0798835464052305,1.0771765741541766,1.0689885629388374,1.0660567206160843,1.0458272395216124]
[null,"ITALY",0.04,0.03,0.04,1.3883782159549833,1.3458140771158456,1.3045138896226016,1.2729632877366581,1.2320243070965806,1.2337873754368625,1.2068479493607727,1.1640386044819155,1.1496257794398277,1.1255136574270559,1.0998966582205552,1.092863176237943,1.0579356236065249,1.0581587489881843,1.0506581483484452,1.0450019572519589,1.0349028469119246,1.0566831001133472,1.0265562289631538,1.0123270893652248,0.99137331611719282,1.0043754549278061]
[null,"SLOVAK REPUBLIC",0.04,0.03,0.04,0.53625970727450956,0.54890901608462661,0.56216072288801811,0.56702604690553149,0.57060339253364001,0.57807917586529722,0.59308300313868112,0.61328247538952274,0.62598033719162349,0.6250039470875578,0.61663996678461264,0.63282434627846496,0.6409758056178736,0.63746050903326157,0.64190487070223035,0.66115710127969785,0.66656925351656426,0.65972092178088904,0.67519825176445769,0.67757169542550388,0.66652882883234021,0.66103938422765762]
[null,"ISRAEL",0.05,0.03,0.04,0.64856677555154452,0.64420374528772018,0.64454872088844883,0.68661975012615462,0.69935133392808391,0.70775150497027361,0.74099634621651067,0.73827273663096593,0.73579060618054792,0.72228447921023831,0.71873440522546683,0.7096749951141379,0.72155449566869934,0.699001670785797,0.68628002329041526,0.69666550161162477,0.69790102388144837,0.68159377132066956,0.80666759578314917,0.7880468059411333,0.77745685070953741,0.75108202859358897]
[null,"CZECH REPUBLIC",0.06,0.03,0.04,0.39247111165720217,0.40769526781461179,0.42348855532989471,0.43678622730968603,0.45690713493854113,0.46020082605422552,0.47675501117179747,0.47925996144197042,0.48039864216176742,0.47832118281474872,0.48965462643772617,0.49595491144187687,0.49276946266616745,0.49206937996339623,0.50092874450680047,0.51141387841141572,0.50446535016565475,0.51485416545550577,0.51867395064297206,0.53195523924083155,0.53119534375211186,0.55475760280998165]
[null,"NETHERLANDS",0.06,0.03,0.04,0.52220607044492562,0.5263370993972174,0.52824273112391118,0.52960727285301479,0.52789187047036756,0.55492648532571021,0.55371225458109374,0.54704249687394202,0.54036739939583844,0.53406132578398613,0.5645532339257171,0.56492208972426072,0.56622475688187268,0.56563594372595338,0.56203822463308462,0.56758363205432516,0.56318091577384766,0.55641839142736693,0.5482708193072523,0.56836833274723986,0.55892049183786285,0.56149230804778638]
[null,"UNITED STATES",0.06,0.03,0.04,0.9192091812444555,0.88450535100856742,0.85960947240070906,0.83981931046794178,0.81599570600858884,0.79582192847043087,0.77578915076038002,0.76458053189162611,0.75096073580742062,0.7390829548290162,0.73525044037973286,0.73589673717511117,0.72390879120468588,0.71075693710053556,0.70033362243918829,0.68657412502171755,0.67427295294814538,0.66317464389137082,0.65283238112156927,0.64304323068226354,0.63216376710726485,0.62875154784896403]
[null,"NETHERLANDS",7.0000000000000007E-2,0.03,0.04,0.51858439203103346,0.51857771900329042,0.51673344876067429,0.51469633750873589,0.50998849773300547,0.53321131333808947,0.5294259893045945,0.52070146915046878,0.512242354644456,0.50437363885886166,0.53135305845247272,0.53004554682562233,0.52975804119128633,0.52783355274437738,0.52323265025000376,0.52725037127733054,0.52212467780267591,0.51492159739232757,0.50654228219584463,0.52431596925560875,0.51488734153165205,0.51660238246842305]
[null,"FRANCE",0.08,0.03,0.04,0.99731556515951414,0.94967938611395797,0.93225049789358361,0.88973731350525587,0.85765360611066188,0.84992296136395451,0.81829414463043904,0.79453392619360375,0.75744063041575593,0.750877077003961,0.72011140791747541,0.77347467730026365,0.76464626443054429,0.73177576367213748,0.8001188538814441,0.76055230420993858,0.74302244889640912,0.74159412825097426,0.70976236978927754,0.7265874916237115,0.73970289216154927,0.71369098151923016]
[null,"AUSTRALIA",0.01,-0.02,0.05,0.41392434899197783,0.47641863150882058,0.55044368080091621,0.62438265451684216,0.694826523839567,0.76385726384330332,0.82107824059607304,0.89303240106711346,0.96706811352580746,1.0607838708887696,1.1298217903583709,1.1958989996741178,1.2485783506276809,1.3157768442284741,1.3844560128798264,1.4507132413934589,1.5227700672586422,1.676169679167026,1.7329085823790709,1.824324354812404,1.9095766739081825,1.9763330752665114]
[null,"IRELAND",0.01,-0.02,0.05,0.5606048577311431,0.64073270547474215,0.7424558688684102,0.79809984413785251,0.85298330868618566,0.91675717905656462,0.98154915701362533,1.0883354363542683,1.1444571648524025,1.1908489903429942,1.2376400867755391,1.3161439293484944,1.4464510266666941,1.5224043755958157,1.563217129143889,1.6248598011453683,1.6887330756748258,1.722017672013078,1.8578492848461752,1.9125937375418565,1.9477644653679493,1.9738044434199375]
[null,"SPAIN",0.01,-0.02,0.05,1.0129222483030749,1.0828020626314612,1.1505158044759927,1.2108096802137491,1.2695620289119176,1.3367893815332004,1.4274332524904108,1.5041309016873874,1.5783461986843115,1.6296331868358576,1.6919009851727873,1.8182956376083919,1.9219890207270025,1.9976839726791418,2.1203696409197956,2.1862877193638961,2.2619298799456344,2.334729120312661,2.3871962082085583,2.4785319198292317,2.5233573012928416,2.5981045673734777]
[null,"JAPAN",0.02,-0.02,0.05,2.1206730203972635,2.1716177533120189,2.2234856398516252,2.2737776245485621,2.3221166454549458,2.3702308852665515,2.4210714037379333,2.4705472176328827,2.519635904487934,2.5684532743704342,2.6270644892517319,2.6860707700298647,2.7477466202986465,2.806771547151695,2.8642127764499681,2.9220944640872712,2.9812353177897561,3.0364353931607573,3.082807029706363,3.1302842101439912,3.1866184951031227,3.2440618355550495]
[null,"CANADA",0.03,-0.02,0.05,0.45878480949121619,0.5075882924674,0.55919904741941517,0.63116104670796136,0.68003107398147178,0.73029949603220246,0.77585221986641939,0.82638474574892606,0.90293836270102978,0.95347248775565596,0.99391096981107685,1.0566637717983234,1.1038946308083826,1.1976581968888294,1.2362146908910856,1.3058580958136958,1.3390836573938574,1.3762654023823431,1.4663514899884982,1.5318514362894582,1.5602472886367043,1.5962674655902338]
[null,"MEXICO",0.03,-0.02,0.05,0.63938256073428867,0.69298239752165758,0.7693581961115884,0.82752731231311383,0.88651311797695809,0.94055142720825602,1.0193635078049095,1.1169780323061667,1.1640097457090004,1.2159542597778761,1.2680090026371267,1.3316999458267935,1.4073396072600144,1.4795492463817472,1.5332038255391631,1.5589373506228856,1.5972159230362575,1.7198750387440327,1.7752758043555816,1.7730415460990112,1.8346691085974964,1.8753155311700636]
[null,"TURKEY",0.03,-0.02,0.05,0.45189469722253806,0.50288015651313367,0.5760605875542063,0.64250382508834636,0.70878399739688125,0.78279468778785022,0.84406579091619582,0.90158172471025677,0.9604305398428763,1.0452362281670178,1.0858167380378476,1.1094466431004442,1.2061703538472959,1.2571371524604043,1.3135057332262339,1.4002852491639739,1.4891756182669769,1.5374864628374743,1.6072743836595176,1.6921503151288924,1.7059679487722557,1.7455456201736026]
[null,"LUXEMBOURG",0.04,-0.02,0.05,0.20177952226319351,0.24820317172654638,0.31482230322502153,0.35928335234884162,0.4110996915384828,0.47269436597170911,0.51231320147684212,0.54925134158784517,0.58357581981329665,0.62423245940402738,0.67334973716608648,0.70202770171048168,0.78594746151050676,0.81300239341463343,0.8589866361554509,0.9244760309075104,0.94752689238772192,0.96836117389139698,0.98703430230303824,1.0180805811306668,1.0330961221977919,1.046099610369873]
[null,"GREECE",0.05,-0.02,0.05,0.51951146922570524,0.57623266094676828,0.61399520761311666,0.64317327575128391,0.68100518313275815,0.71227613574021176,0.75107123943680443,0.7771161664034536,0.81720697851154633,0.848586066403477,0.90616634178691247,0.92326513290839574,0.93106070582565359,0.94281328818672927,0.96296476579978318,1.0330427468163426,1.0735171600439104,1.0867411862398721,1.0971223129137782,1.1772452589160856,1.2209833862127499,1.2354453921597541]
[null,"SLOVAK REPUBLIC",0.05,-0.02,0.05,0.56215369062924558,0.60665620028072864,0.65158618531061152,0.68625218575377844,0.71843524702776007,0.75483796833595007,0.80098537215754995,0.85466213230330057,0.89830983130015118,0.92191210150435599,0.93341635356898944,0.98159414441330117,1.0174779087361465,1.0343162235285055,1.0634446385117946,1.1172743917315047,1.1479224772478167,1.15683373371147,1.2046013082135976,1.2289951696106636,1.2282857211608338,1.2368438670908142]
[null,"CHILE",0.06,-0.02,0.05,0.29110824626771242,0.3434911902253151,0.40075246488931443,0.45455510110001252,0.49661695878306805,0.53121804002605488,0.56675827403624002,0.60010061026108952,0.67059471969592443,0.68916648933339741,0.71579765069477919,0.7519706176284594,0.78809939819981267,0.80271992084004318,0.82243633482134004,0.84063968486909946,0.86750558294801261,0.98431933695042206,0.98793197246610431,1.0511961499417763,1.0535306502132029,1.0682159343512918]
[null,"SLOVAK REPUBLIC",0.06,-0.02,0.05,0.55827073352392897,0.59776205841322971,0.63742268720535533,0.66685144928059636,0.69374956248594322,0.72458410363524461,0.7645521254160097,0.81139849278553899,0.84843561359269393,0.86640278138879234,0.87300918387832438,0.9138112568936656,0.94295844440249732,0.95437849636300842,0.97708941053031195,1.0223039563005436,1.0461140189625491,1.0500897503870434,1.0892515381663916,1.1071403542524574,1.102442636443635,1.1061407268480585]
[null,"ISRAEL",7.0000000000000007E-2,-0.02,0.05,0.77619743359349735,0.78533914636398783,0.81083547827215741,0.91878861489208985,0.966150313606286,1.0047807462366609,1.0974992383155009,1.1245092326118551,1.1369685073289453,1.1383777951003948,1.159838436584133,1.158348392202603,1.2082973875516492,1.1851267278391493,1.1736458025437704,1.2239377952556236,1.2505072648743853,1.2359838514050634,1.7527423484149123,1.7296949250999805,1.7364717453846839,1.6879637882128988]
[null,"NETHERLANDS",7.0000000000000007E-2,-0.02,0.05,0.54765654807658115,0.58229192425902943,0.61315542207399365,0.64203421849096498,0.6657434700680418,0.7255616452284086,0.7483522410466803,0.76223139575201893,0.77444181707935733,0.78564045010917105,0.85086902875475523,0.87084981053541777,0.89141743573312548,0.90817064056652397,0.91915254694755799,0.94436997355787122,0.95233766353892357,0.95532628874001269,0.9549080704703331,1.003345594138918,0.99928471264756125,1.0159902300766908]
[null,"LATVIA",0.08,-0.02,0.05,0.33527330516578213,0.36749364319241934,0.40203540178297353,0.4499854495546397,0.47648556946250309,0.49891450656745584,0.53665905220945875,0.56096183626415164,0.57886687537306847,0.60056294812744215,0.62734208599944241,0.63829649001575139,0.64933343682720446,0.67522679820603382,0.68054989410811273,0.68895233349874552,0.72775518803681705,0.75465881161629611,0.78253386390430468,0.78267654231162265,0.78291170810939115,0.78115352345433053]
[null,"UNITED STATES",0.08,-0.02,0.05,0.99459588175732028,0.98979511834080547,0.99780969003645414,1.0095033359150449,1.0143029891112316,1.0211187408984552,1.0258823474032195,1.0462161266173216,1.0594351627684699,1.0725387750866953,1.1100561514555269,1.1567372690033555,1.162845212095913,1.1644692292082048,1.1750883774431644,1.1735266115956262,1.1727077299794786,1.1730448301809255,1.1724893323934626,1.1696241276181472,1.1611698235578685,1.1660471841075224]
[null,"NETHERLANDS",0.01,-0.01,0.05,0.5670388505474484,0.62713160873341134,0.68481711124627975,0.74182215773057758,0.79421682526101489,0.89227605914064001,0.9474122140292327,0.99227064064268544,1.0356505510863134,1.0783370623263013,1.1977566241319413,1.2564030201865923,1.3172881667845322,1.3738512084296026,1.4226943689023528,1.4949083945652146,1.5410731645762676,1.5796765902753813,1.6128630731559728,1.7304175192619817,1.7591684561986751,1.8250987655029292]
[null,"POLAND",0.01,-0.01,0.05,0.51892427364830662,0.57697802276991927,0.63693429248258693,0.69774488979831295,0.77079832031928763,0.83237551678310684,0.89250344205077625,0.95196620615302407,1.0140653048365018,1.0626098966465032,1.1097785921882486,1.1739641002474221,1.2232983733514005,1.2825236942903067,1.3365689691402951,1.3759565849502151,1.4355814300635723,1.5084874216528121,1.5756158574238572,1.6349446789974396,1.6924553219731959,1.7347431633028196]
[null,"FINLAND",0.02,-0.01,0.05,0.54561133688743413,0.59988894338555232,0.65529163074508667,0.70729413749698078,0.75048473756229961,0.79461936699547953,0.83752944774033578,0.90334360188351159,0.94401931386400606,0.97734381254505787,1.0308460581676255,1.0608559014287122,1.1378067849172593,1.1930410147424979,1.2294932615348941,1.267131586886574,1.3099744152723138,1.3371994893479227,1.3615897111500888,1.3839197711068889,1.4081812458157399,1.4260345174361251]
[null,"BELGIUM",0.03,-0.01,0.05,1.1154891009592367,1.1517641209201575,1.1876923349785884,1.2204287625225294,1.2759543809433727,1.2970731343707338,1.31998235956437,1.3307035255675108,1.3610239438810303,1.3760028926914623,1.4914484705866806,1.51065093963394,1.5102345153026628,1.5408294532875209,1.5866738908136713,1.623264372139716,1.6627345034351855,1.7710649262961009,1.7694168767396552,1.7733668175858528,1.8240583856810704,1.8341939135782537]
[null,"POLAND",0.03,-0.01,0.05,0.51185092928466291,0.55989823437224517,0.60881242777002265,0.65754521427051271,0.71667479837791592,0.76613887435368144,0.81130945673999466,0.85498612124861895,0.90013133939010859,0.93251490430238437,0.96308992032284391,1.007649702015426,1.0387430261144415,1.0775239674211536,1.1112432352510335,1.1322652324868014,1.1693313739775293,1.2163578767665162,1.2578565122628194,1.2923868958957931,1.3299029798770676,1.3498912226400863]
[null,"TURKEY",0.03,-0.01,0.05,0.44867883281276444,0.49536470904086088,0.56335737412142584,0.6240425140475987,0.68394752216230992,0.75063350393915529,0.80448394894795772,0.85430877589864584,0.90487749613358437,0.97937666012744051,1.0119116598910107,1.0284186567984632,1.1115193070736515,1.1522591374854687,1.1971934901991119,1.269256134554938,1.3426897258986197,1.3792764089358158,1.4346149270878121,1.5031871814887585,1.5084131696904524,1.5358352023624682]
[null,"ISRAEL",0.04,-0.01,0.05,0.6436175935394236,0.68577805624899968,0.72719939170861503,0.8062130165330148,0.86127588974030256,0.91239038897281277,0.99143246848268496,1.0265796735138604,1.0670802094328646,1.0869621339348678,1.118942922794677,1.1452627507806461,1.1988666136144233,1.1989975143684362,1.2144591550412591,1.2640813240339588,1.2984521233951301,1.3008301536774896,1.5265874035556664,1.5306587113713988,1.5479114978391471,1.534035802420356]
[null,"GERMANY",0.05,-0.01,0.05,0.45013911778236254,0.49036508118681454,0.53564797239626705,0.57101960433990806,0.60280609632474103,0.63911708246719412,0.67565607221688495,0.70332850264303737,0.73014916133909702,0.76023302755174804,0.80506095788148491,0.83059667458060882,0.87650918400645783,0.9312861844437611,0.95651069218631313,0.97135188330994149,1.0199630197818252,1.0285607913311687,1.0341212509256721,1.0737218574288632,1.0831114983499417,1.1239806253724949]
[null,"TURKEY",0.05,-0.01,0.05,0.4502543032092528,0.48859907764491856,0.54858539658969097,0.60598527838031091,0.66068974403139558,0.72230227852879669,0.76877858978948643,0.80785206428781331,0.84779070387860334,0.90609056959160006,0.92611343281658753,0.93192370662005675,1.0105871103916348,1.0411252875477597,1.0825962523182397,1.14845025268281,1.2084195320546152,1.231012600469978,1.2700401767692406,1.3154309904220607,1.305086650656091,1.3189216229135303]
[null,"AUSTRALIA",0.06,-0.01,0.05,0.41626316179519696,0.45274863742656718,0.52563164383362371,0.569123318842785,0.61135117013568541,0.64564129959865069,0.66779048314431466,0.71863428758675774,0.74857308414049506,0.7944712351788713,0.81607099630589064,0.8339095741832887,0.86553323631792267,0.88081690144720759,0.90719377085933106,0.918825509320226,0.93233839595728252,1.0161443500721339,1.0173654588972654,1.0372206863069895,1.0576419580047389,1.0606513888340658]
[null,"NETHERLANDS",0.06,-0.01,0.05,0.54735169184374266,0.58160298946719302,0.61207901993197977,0.64056801508250627,0.6638959955772219,0.72321426776101172,0.74560679419556342,0.75912248396207838,0.77098150508459262,0.7818385753140219,0.84644984265236201,0.86603118817686908,0.88619461614279671,0.90256531818312602,0.91320245487001095,0.93798239275667139,0.94562940489089387,0.9483385829063482,0.94767385677944671,0.9954908841189013,0.99121750270627351,1.0075477598256157]
[null,"IRELAND",7.0000000000000007E-2,-0.01,0.05,0.53364092602839786,0.57697926100961516,0.63531619329499822,0.65121355440647744,0.66551488165025074,0.68549364247257938,0.70470512322551748,0.75143613958486166,0.76094314379387185,0.76338695083130548,0.76571635516210956,0.78661550978190997,0.83580974013569986,0.85114454396093442,0.84617232493601724,0.852107242418082,0.85848052543751618,0.84904915529190639,0.88889626769831553,0.88841341792818962,0.87877045866196624,0.86531539192210583]
[null,"AUSTRALIA",0.08,-0.01,0.05,0.42266478270957752,0.44986974553111286,0.53436407586880386,0.56863810336617993,0.60369679081918237,0.62839718319197979,0.64121930879834876,0.69335511529936944,0.71208134792080979,0.74765261350165602,0.75827242344946777,0.76551872329304749,0.80345148427800905,0.80766286908770013,0.82860153754523946,0.8294272868110214,0.83193363983696522,0.91721623022138821,0.90837117148850077,0.91613436772283896,0.92805546712154829,0.92108127032641307]
[null,"FINLAND",0.08,-0.01,0.05,0.5231972280777466,0.54853183873142064,0.57355143800044717,0.59442658934744741,0.60719248902430167,0.62027164633270182,0.63194252074584689,0.65992489509915819,0.66866698795413171,0.6720745350946804,0.68897137057652169,0.68984192772733444,0.72053664673070195,0.73639690915982559,0.74028253005723699,0.74478113472894159,0.7521502589296637,0.75050436632922168,0.74745026605365261,0.74348992160336158,0.74077599924454773,0.73493155828958034]
[null,"SWEDEN",0.08,-0.01,0.05,0.33905175937585003,0.37736202374976219,0.56783661260791918,0.59484697460217784,0.64719738161395179,0.673730648565393,0.68769180404940633,0.72539859358782144,0.74662430027483795,0.75751684494470606,1.0684803012717519,1.0617102346167524,1.0724899211177801,1.0602568653135385,1.0861396051258347,1.1291460779665055,1.1156642249162871,1.0950367229189033,1.1506403500458315,1.1644582041779097,1.1560410181027077,1.1560990866232255]
[null,"IRELAND",0.01,0,0.05,0.55242388470777115,0.62095169036555486,0.70850303580784002,0.75060299643750339,0.79118106644621289,0.83908728520318354,0.88689041778183964,0.97113102521862438,1.0087805506209617,1.0371459146859188,1.0652483845157446,1.1197146370973763,1.2165180849831674,1.2659320616018328,1.2853242137810392,1.3211853719188971,1.3580000543797848,1.369618081372638,1.4615848029800793,1.4883785207242641,1.4994328492438114,1.5031942411769046]
[null,"FINLAND",0.02,0,0.05,0.54159556784569696,0.59047984808731824,0.63999474856909444,0.68573799084078169,0.72257738754306211,0.76001761935798851,0.79597838301107593,0.85327245583364031,0.88640490766972579,0.91240365874649454,0.95694012423604446,0.97938689041686844,1.0447755353143444,1.0897104163703468,1.1171812299791204,1.1455074570355055,1.1782887394325143,1.1968211320958722,1.2126979952257551,1.2266424052011424,1.2422011499666263,1.252027634818385]
[null,"GREECE",0.02,0,0.05,0.5228135514878699,0.58402249212249446,0.62635314546706045,0.66009788627230837,0.70291434599147884,0.7391755482209581,0.78347488435006662,0.81468297556582525,0.86083535465637562,0.89806054928358936,0.96334850467563915,0.9858662040570696,0.99848342264533296,1.0153581214600276,1.041351651193571,1.1216681089115059,1.1702593797290994,1.1893135007433062,1.2052970950838955,1.2982194286317619,1.3514735459847587,1.3725041557121156]
[null,"BELGIUM",0.03,0,0.05,1.1069630687448784,1.1326413306644014,1.1579569195996398,1.1801510929688384,1.2242102970621951,1.2351635973064683,1.2479504945123721,1.2493906667247934,1.2693426933647152,1.2750531933402838,1.373425125911458,1.3827185089857412,1.3742510202478708,1.3941259910087389,1.4276767028948916,1.4527500080407336,1.4802832069362901,1.56867882433365,1.5594146348294358,1.5552969008532846,1.5921558195334706,1.5935681707850646]
[null,"LUXEMBOURG",0.03,0,0.05,0.20045515382301221,0.24490598008990572,0.30873361465515103,0.35030229805032259,0.39860851727396807,0.45587889419934108,0.49151031919069843,0.52425611398117467,0.55422336910149494,0.58990743923801969,0.63322697108492565,0.65702622815893774,0.73207959567943703,0.75373382306449244,0.79267992081820005,0.84921040829449512,0.86644613816043736,0.88153449351059021,0.89455516542641267,0.91865101427710194,0.92816004195852597,0.93581239081022416]
[null,"SWITZERLAND",0.03,0,0.05,0.18589997752508641,0.24425212700073287,0.29876339819054198,0.34928011129775366,0.39715463682717844,0.46047873897721076,0.50398458676242086,0.54496163500594175,0.58261491353010963,0.62637622469236043,0.70553987889028724,0.7367103707735464,0.76652440669151045,0.80107182364946983,0.83344545860564367,0.89862235582434069,0.94620119403967828,0.98239631564628094,1.0335098839763004,1.0687163812431255,1.0887696024946967,1.103007281989222]
[null,"LATVIA",0.04,0,0.05,0.33937341504068097,0.37689640450471995,0.41719384363289302,0.4720018223038317,0.5048231246921846,0.53358132675450654,0.57908947549452106,0.61048433760308318,0.63512590270507052,0.66411615346245001,0.69899335390603412,0.71641407911564536,0.73397506669711532,0.76849526115313704,0.77972516387071511,0.79447068319678482,0.84450539280290093,0.88109169598332027,0.9190836232741123,0.92458424267238559,0.9300848339797303,0.93309811691910904]
[null,"CZECH REPUBLIC",0.05,0,0.05,0.41295381686223098,0.45326138234584118,0.49394901787921958,0.53148497307446307,0.57736984281568693,0.60165659190118848,0.64284758585189128,0.6647182948584488,0.68379646838411379,0.69733025442227903,0.72986695730057471,0.7546737775526684,0.76440734662288201,0.7772006023773067,0.80467757714125387,0.83467100672413197,0.83573186930106691,0.86505123147502316,0.88314558634453832,0.91722777280258039,0.92688822532978687,0.97898146461520441]
[null,"SLOVAK REPUBLIC",0.05,0,0.05,0.55391302834980727,0.58787679204451671,0.6218264763595307,0.645679188698147,0.66704322761399848,0.69212938437230886,0.72578880902758891,0.76573572270542134,0.79620626150085971,0.80871537632326584,0.81069998717208669,0.84440481814412949,0.86720037346038326,0.87368279827615392,0.89051622427371346,0.92773831879457502,0.94541379752719679,0.94519811673964327,0.97663237839768724,0.98892285716273842,0.98111612798664061,0.98090105500493951]
[null,"LATVIA",0.06,0,0.05,0.3349228323239069,0.36669706802637064,0.40076197742197267,0.448150701886669,0.47414220645103433,0.49606904796461826,0.53320144120112833,0.55695455688030371,0.57434554661689596,0.59548942973075503,0.6216593352706743,0.63214037746407747,0.64270485469094374,0.66796736350479258,0.67287712235594788,0.68083702808469293,0.71882814746240853,0.74504653902196394,0.77221065300878133,0.77200743778030434,0.77190676427948557,0.76985244147195242]
[null,"NETHERLANDS",0.06,0,0.05,0.54335147170415721,0.57260970195937289,0.59809712516363622,0.62161336168312498,0.640122078254861,0.69314171291864235,0.71058608209933471,0.71963130669475128,0.72720528688779307,0.73393141264708261,0.79097831408052766,0.80577259467279105,0.82112020858279322,0.83297420876025274,0.83958820143307566,0.85922429924454635,0.86319220927139784,0.86274614406242855,0.8593432803206128,0.8998817650451425,0.89332003984504926,0.90540087844027295]
[null,"IRELAND",7.0000000000000007E-2,0,0.05,0.52977049942985266,0.56816692575215111,0.62103592535606333,0.63231638392187584,0.64221564787112984,0.65770650149505383,0.67252512576074863,0.71352842002861716,0.71914815761474116,0.71824564138501124,0.71740126122256154,0.73403554306709962,0.77697827237972761,0.78837229829362454,0.78106531396248946,0.78395682182895798,0.78733962740123142,0.77635218580421006,0.81045392655418691,0.80778827918526519,0.79691891578274987,0.78274057548244347]
[null,"AUSTRALIA",0.08,0,0.05,0.41967462192523758,0.44322160408930633,0.52268645317373175,0.5526232529133025,0.58317646402184686,0.60365897641959576,0.61276064232020921,0.65899418505845797,0.67362120111582469,0.70411129244888637,0.71110774441272007,0.71503838976579348,0.74679780533748319,0.74794655511193386,0.76431748999345972,0.76251619355248712,0.76241560732552671,0.83690056705091065,0.82635731793272427,0.83112296548988018,0.83948436446183472,0.83110823859536975]
[null,"LATVIA",0.08,0,0.05,0.33062088002967627,0.35701102812532565,0.38541316806209286,0.42621971477418169,0.44635358189552449,0.46258265215005073,0.49280835043153404,0.51047003865985296,0.52225548378270736,0.53742344670704689,0.55703718331568775,0.5625706696276509,0.56824869834739034,0.58690479382489813,0.58768978939455774,0.59123925622092599,0.62080444331649365,0.64005841343524639,0.66004070726058306,0.65666410746741166,0.65351850203804041,0.64886254885879491]
[null,"SPAIN",0.08,0,0.05,0.97514671700894429,0.96543032988330646,0.95078664842518568,0.93383015756605692,0.91419906864863565,0.90130722348071746,0.92526414795057466,0.92254485603460168,0.91262427663077483,0.90734222540794673,0.89169125648133307,0.90675937461801837,0.94921795013018295,0.93729117235473403,0.94479234145255431,0.93312145924731671,0.92121307612976211,0.94921069121150237,0.92786494962493926,0.9204681189732713,0.92163566170340849,0.90846283086896729]
[null,"JAPAN",0.01,0.01,0.05,2.0859240024556498,2.0950936111600353,2.1050146242033452,2.1133170309658031,2.1197329890196421,2.1257376286484253,2.1337659857593745,2.1404203606578336,2.1467504087295852,2.1527409305224925,2.167062490189076,2.1815251375236775,2.1977903976508739,2.2115737373273592,2.22380949259178,2.2358912376637678,2.2482053280881105,2.257219769928994,2.2596788163850041,2.2628855772857994,2.2727835341999865,2.2834688323274586]
[null,"FINLAND",0.02,0.01,0.05,0.53765143822623829,0.58132712384776286,0.62525179020201116,0.66514813305500742,0.69615293954502311,0.72753260821666355,0.75729293364247396,0.80703347516372359,0.83362424088992371,0.8533778332767834,0.89028249988239039,0.90646514295680791,0.96212683733905213,0.99858832951135634,1.0188592677272124,1.0397982404136639,1.0646471154247252,1.0765283288811209,1.0859959781371564,1.0937243650634172,1.1028828741970682,1.1069564462614778]
[null,"POLAND",0.02,0.01,0.05,0.50788949799847449,0.55092147471322683,0.59443831803976244,0.63741112220096663,0.69003607218225371,0.73176959316256784,0.77018001584479179,0.80688229385528321,0.84468859567143539,0.87027721942090908,0.8940282401585038,0.9305738657276873,0.95445496455135048,0.98523068486613408,1.0111819676616551,1.0254540195265283,1.0541520816138386,1.0916096474336265,1.1238565129915581,1.1496819039147317,1.1748361863760406,1.1874905741426538]
[null,"TURKEY",0.02,0.01,0.05,0.44190889181502163,0.48455563307124111,0.54697924624009586,0.599240060474311,0.65068921078743347,0.70746859081139157,0.75238722818117798,0.79449126388692926,0.8365367154252884,0.90180728741549399,0.92748503338576493,0.93799059505674232,1.0027516994344277,1.0329780812471592,1.0631498456746937,1.1169192076278078,1.1740549889049197,1.2004100872578685,1.2427131318266276,1.2985709914481671,1.299450635060468,1.3169266037926188]
[null,"NORWAY",0.03,0.01,0.05,0.19766116118907365,0.25765844979542046,0.29804642703874734,0.35712135280382795,0.39302555026818309,0.43668163054129511,0.47918531722200153,0.51348569140704692,0.54480998061776964,0.57484064370303645,0.59526541762607699,0.61300221780528152,0.67956134235184829,0.69458779546698224,0.75486132142535944,0.7669985996294999,0.81829217186231795,0.83756056618746111,0.85409552943032752,0.87045824333415822,0.87443266319397794,0.87658304318342362]
[null,"GREECE",0.04,0.01,0.05,0.51186470309812215,0.55844374047564116,0.58614734243331845,0.60551946262802736,0.63286052834366979,0.65386956311087951,0.68152784334666605,0.6974009800587212,0.72564824262249028,0.74587557265442817,0.78870447118771114,0.79599888200896385,0.79537980878876635,0.7982759498052644,0.80831357643829149,0.85987181034743232,0.88627347864146067,0.89006170657160855,0.89160267551424632,0.94948586538405888,0.97749776527266297,0.98195139455106428]
[null,"TURKEY",0.04,0.01,0.05,0.44310340469817283,0.47755128158743076,0.5320558759635825,0.58067129814250951,0.62678645458393945,0.67831325289406941,0.71620337810747847,0.74845683982603695,0.78084446978890687,0.83155435845059378,0.84633037692978597,0.84783131112898313,0.90774488090918515,0.92916399899196478,0.95596485857956359,1.0037332604990994,1.0492891235934394,1.0643439356914361,1.0932989937252955,1.130269881726051,1.1195355885451401,1.126600293417112]
[null,"CHILE",0.05,0.01,0.05,0.28728875055177289,0.33440860691873658,0.38545122737072002,0.43232819281845031,0.46737437903166601,0.49493325665145904,0.52296705255820708,0.54859026683103318,0.60751655737063337,0.61888425703957695,0.63733327648503202,0.66399493408191823,0.69027699837051726,0.69754380854675035,0.70918194761156106,0.71943760438815252,0.73698857664575201,0.83024228172251691,0.82746461925293102,0.87444243677855249,0.87054170428070521,0.87692972479481102]
[null,"SLOVAK REPUBLIC",0.05,0.01,0.05,0.54990299147668475,0.57887001955836015,0.60775069819759608,0.62674543915813274,0.64337163320900304,0.66360926586570212,0.6920086358562344,0.72626545117698549,0.75141615128687822,0.75962515484695958,0.75807471446867802,0.78621494941249404,0.80414020837950428,0.8069829646814396,0.81944851207312441,0.85063015175230672,0.8638426661229669,0.86077827024011289,0.88656445710261822,0.89496170256275853,0.88526795465445574,0.88254913443039285]
[null,"LATVIA",0.06,0.01,0.05,0.33262477977393901,0.36150181761170447,0.39249819704223088,0.4363007394248346,0.459075932697392,0.47785433478280559,0.5111610799631009,0.53151403105657269,0.54575437688553607,0.56352881225424245,0.58599358298130089,0.59364312798084273,0.60139868511782901,0.62288500182888229,0.62538712207157576,0.63077187355296793,0.66393068269643973,0.68611918365047153,0.70911744049936853,0.70699407053622765,0.70504183938569143,0.7013833454485574]
[null,"CZECH REPUBLIC",7.0000000000000007E-2,0.01,0.05,0.40459043300128056,0.43424639157222994,0.46381917635694253,0.4900294611529315,0.52345861627522661,0.53702738518505122,0.5654790248572179,0.57674875280545324,0.58566438233535034,0.58996795047653605,0.61033273834429247,0.62410263322398984,0.62548372312503508,0.62953872338132977,0.64550383851135995,0.66337183171809888,0.65832434069532242,0.67562098856607267,0.68411757161039699,0.70494317547628893,0.70699664494610581,0.74132048706858233]
[null,"NORWAY",7.0000000000000007E-2,0.01,0.05,0.19301813329498138,0.24560874341480934,0.27806944935447153,0.32664487013157939,0.35284154125810568,0.38513495081712501,0.41548914594551106,0.43799199640801662,0.45741160344526877,0.475285691977129,0.48491756241022815,0.4922230203049956,0.53808906311484495,0.54256711737157148,0.5819196007807943,0.58374469120272099,0.61507415557063105,0.62198476935721891,0.62685071649712587,0.6316052482727974,0.62748985268386182,0.62229317249908489]
[null,"UNITED STATES",7.0000000000000007E-2,0.01,0.05,0.95523441335050163,0.93625675303674061,0.92797965433506091,0.923821241248859,0.91393783365172265,0.90667542320097261,0.89825973100992151,0.90109067904003448,0.89920077067658222,0.89802477019994409,0.91036001515607434,0.9284375009793453,0.92350621517338372,0.91590185201056262,0.91285696770096092,0.9031326326039234,0.89450222295818138,0.88690578930477426,0.87940229419541327,0.87143060514518522,0.86072705840803743,0.85993776077956108]
[null,"NETHERLANDS",0.08,0.01,0.05,0.53212610868850252,0.54783499261678659,0.56025226274094131,0.57116894801171247,0.57787328365400592,0.61562607526643898,0.62167182379169361,0.62082202155470179,0.61921171459420954,0.61735216060076792,0.65776707048006933,0.66290980664635835,0.66874625124638531,0.67197711844166175,0.6712641065675401,0.68117115187270827,0.67886397806151544,0.67339980014572376,0.66595990038557162,0.69266590227406677,0.68321550897314576,0.68825576787630671]
[null,"SPAIN",0.08,0.01,0.05,0.96780634842916713,0.94973762765725611,0.92764902118640424,0.90412107101009975,0.87879495382755202,0.86064966578825775,0.87795609904656124,0.87030901908772318,0.8563504142837336,0.84703523834118921,0.82858645532673358,0.83903998654098255,0.87427744693855802,0.86010524793943988,0.8640943466128026,0.85066121007638806,0.83740083302013946,0.85924856854113052,0.83778891590512028,0.829247444076603,0.827686499122672,0.81428201276944656]
[null,"SWEDEN",0.01,0.02,0.05,0.31783599838114285,0.37008969361459632,0.45507871799044919,0.49491415251177395,0.5481623436478622,0.59036530178909452,0.62321744517414435,0.66417536631087637,0.69757727637319611,0.72411619133837102,0.78138545985388952,0.80388508310305662,0.85307911714536333,0.87205388576286269,0.89570417437345584,0.94423484225572263,0.96757625288969062,0.98073928634749052,1.0109293364100433,1.0812259977248857,1.0983930275659801,1.148961703787887]
[null,"BELGIUM",0.02,0.02,0.05,1.0985085682764548,1.1138646358690936,1.1290391327779894,1.1413486167307296,1.174820687453999,1.1766058503323502,1.1804242688600317,1.1738302306931179,1.1848795817567481,1.1828375671231248,1.266509833047331,1.2677755246317852,1.2530591363666599,1.2644178960339858,1.2881980469403034,1.3043200595868758,1.3226676863484432,1.3951498498589119,1.3806831508777431,1.3710483825284236,1.3976247133379902,1.3931468660194783]
[null,"SPAIN",0.02,0.02,0.05,0.97833920384272044,1.0003333895033935,1.018570345666777,1.0296475176969566,1.0384947183044251,1.053433293393325,1.0871466749582077,1.1070046819501751,1.1231116238305772,1.1239102230844904,1.1303145283740854,1.1774244942601375,1.2104551284899203,1.2213822560596042,1.2591335373940942,1.2624191609237023,1.2702282879240452,1.2788210497584274,1.2728921659328041,1.286961921911683,1.278523263952611,1.2829927182915133]
[null,"JAPAN",0.03,0.02,0.05,2.0409693673978331,1.9931437832437637,1.9485930478695992,1.904971549489431,1.8620244069734813,1.8213153538843598,1.7850679909959317,1.7497315182279343,1.7158300788059053,1.6834928392387354,1.6586483463918122,1.6350277039405821,1.6140320953610445,1.5924447015951497,1.5709673024571331,1.5509060344815846,1.5327899034172341,1.5135906427317085,1.4909242240796838,1.4699112482530126,1.4535930358843314,1.438393405758799]
[null,"LUXEMBOURG",0.03,0.02,0.05,0.19799710630801395,0.2388684002987837,0.29772039959048596,0.33424467350148063,0.37652229064957921,0.42646574508099638,0.45550321129174531,0.48143570980248995,0.50444407941753322,0.53227105822712872,0.56651231731736607,0.58291937267395566,0.64421481775896305,0.65796782915468366,0.68653683765626083,0.72983323738901773,0.73901544722963619,0.74630211336516727,0.75180363338047718,0.76652648767979137,0.76901561404945595,0.77000262067420255]
[null,"GERMANY",0.04,0.02,0.05,0.43973571366437048,0.47199082968180828,0.50728363036640678,0.5341116737111965,0.55736809689082556,0.58290445688570569,0.61010755300838992,0.6278700973950303,0.6440319093716883,0.66487148960737441,0.69857284322613789,0.71504772395959315,0.74585527172815014,0.78321257471277295,0.79694965497974191,0.80382150866705659,0.83527866753973612,0.83693934628755107,0.83623005451210064,0.85994650601083933,0.86258842535637337,0.88803799601843447]
[null,"TURKEY",0.04,0.02,0.05,0.44005031144796658,0.47068032195902632,0.5208345854490104,0.56482252986000747,0.60607431257540678,0.65222538495570148,0.68500105150032087,0.71228569415074028,0.73954057822692132,0.78403196882528958,0.79450180405930804,0.79255666624666288,0.84455336316730889,0.86090491076298281,0.88191135267842546,0.92211923416292352,0.96025311918336664,0.97057972437547801,0.99350475579995068,1.0238839887299895,1.0111098574209814,1.0142192006074151]
[null,"CHILE",0.05,0.02,0.05,0.28549071664415426,0.33019144913937687,0.37843554842272703,0.4222574533186112,0.45427470243844964,0.47885619049741246,0.50376933376579813,0.5262412636040551,0.58042408547103852,0.58899504693989557,0.60428680376195099,0.62729404900534969,0.64984866412116138,0.65447462039660553,0.66322284358244632,0.67068969110116416,0.68495271251827283,0.76934167221185135,0.76457550794645479,0.80574847843289465,0.80000893137855777,0.80379563354666228]
[null,"SLOVAK REPUBLIC",0.05,0.02,0.05,0.54596378972723036,0.57010600711185933,0.59417821923113845,0.60864789950075715,0.62093614282494536,0.63679885566801753,0.66050441229817392,0.68973664655609468,0.71027244185856553,0.71485749419776756,0.71042073143924966,0.73388253979954832,0.74780547917913354,0.74778327721379412,0.75677078382641072,0.78304404769229408,0.79277419951276218,0.78765873838870692,0.80899867487160326,0.81449422217972489,0.80363097678508877,0.79922434044820356]
[null,"GREECE",0.06,0.02,0.05,0.50133853081616664,0.53452616937652619,0.54953361324462568,0.55706450376038974,0.57217334514849438,0.58170284247982651,0.59724567905258619,0.60258535710185912,0.61871021216100719,0.62801782034701115,0.65622340240033361,0.65485126590522202,0.64734596736142314,0.64308258532649931,0.64483635075077217,0.67959398683420069,0.69423718116395194,0.69127677499673601,0.68683571805596655,0.72571997007356359,0.74154430544564465,0.73958275569035437]
[null,"CHILE",7.0000000000000007E-2,0.02,0.05,0.28208669945857134,0.32230965169110826,0.36547589170266276,0.40385739513601648,0.43058883607565518,0.45007581452451667,0.46973168733835635,0.48698346110754326,0.53326168176501343,0.53741854149431256,0.54774701349281651,0.56502222120244516,0.58180684914593817,0.58256008650700997,0.58707414501634192,0.59052807991275102,0.6000134345243836,0.67064644699838794,0.6633731202014157,0.69596282946834709,0.68803968462051135,0.68845663913735045]
[null,"SLOVAK REPUBLIC",7.0000000000000007E-2,0.02,0.05,0.53850580556707928,0.55373987397570756,0.56916283786864286,0.57570993377252089,0.58059508828358664,0.58915125232340249,0.60514232501882026,0.62623930956940987,0.63950044726737654,0.63862957674186249,0.63007049505812096,0.64647735847440846,0.65457552694681387,0.65067854748337173,0.6548412872169177,0.67404340635928306,0.67907728691774594,0.67158971892664976,0.68679854755047542,0.68864679418522134,0.67685588781971795,0.67071289292347147]
[null,"UNITED STATES",7.0000000000000007E-2,0.02,0.05,0.94809786729994194,0.92111523965959885,0.90546735154749924,0.89446639660063532,0.87851795878258565,0.86566121079253733,0.85222112383927406,0.84981240528518642,0.8433079257034205,0.83781283852907973,0.84493426273686001,0.85737904752344063,0.84910620059107833,0.83871632525019912,0.83264445591082537,0.8208212114388953,0.81026331426720843,0.80084505830413155,0.79175408209456744,0.78249403117310956,0.77103985707934297,0.76862761893328579]
[null,"KOREA",0.08,0.02,0.05,0.47780816338890597,0.4885445020014772,0.50294400845142073,0.51794500847579183,0.52509287227740731,0.53303849783431201,0.54115185471801053,0.54750409272098099,0.55939528516789805,0.56341639018649814,0.57653254746147309,0.58306830007468935,0.59534089398070544,0.61486861374012913,0.61224041387696693,0.62255732272020803,0.62334217865456487,0.62826893958317576,0.63296456163178805,0.62844774542221238,0.6273950697847358,0.6192885848428713]
[null,"FINLAND",0.01,0.03,0.05,0.53381463239025528,0.57250746687566845,0.61117417648094396,0.64566023855811727,0.67135628312913564,0.69730226719678889,0.72158468303990042,0.76469156119349202,0.78566721389719696,0.8001544152292378,0.83062609652254893,0.84168084562027079,0.88922990395918922,0.91878716904215241,0.93335315423783061,0.94849910011467653,0.96716112040912217,0.97402521746633597,0.97874203273490379,0.98193923179070752,0.9864662337585095,0.98649999317807635]
[null,"ITALY",0.01,0.03,0.05,1.3867239748280296,1.3927321287136378,1.395442130290687,1.4034659823884437,1.403061105275788,1.4350004435475792,1.4391196801185411,1.4304487043623542,1.4409171568872274,1.4520547778066313,1.4527714900063948,1.4786083398923666,1.4676877464048736,1.4940132477364956,1.5011828284307067,1.5194547121791928,1.5375292590339833,1.5494604844520612,1.5365693199022221,1.5478126892490063,1.5382039566590591,1.5632256852423863]
[null,"BELGIUM",0.02,0.03,0.05,1.0903631260467628,1.0959488547205209,1.1017073189883428,1.1050130183971822,1.1289900006894942,1.1227505205050499,1.1188621243961794,1.1055328623296161,1.1091763786677644,1.1008671792809066,1.1722419986945722,1.1672348639328178,1.1478796175544721,1.1527098490668457,1.1689792221046744,1.1783878083775277,1.1899129173925251,1.2500339411628489,1.2322636562296281,1.2191005119530423,1.2382816421387024,1.2300696557114181]
[null,"POLAND",0.02,0.03,0.05,0.5006873596197704,0.5344477810344398,0.56823764275300626,0.60106723342430579,0.64245555878656224,0.67314039461703434,0.70045985305809411,0.72593676636550597,0.75212728406447826,0.76725973287223692,0.78071316772103294,0.80518802611798268,0.81854761183923241,0.83771206253844432,0.85264976235800161,0.85772862067174338,0.87484700961961293,0.89905795832658353,0.91878300766640186,0.93314100937034139,0.94645411342447239,0.95010248582114232]
[null,"ITALY",0.03,0.03,0.05,1.3925731383988278,1.373849402302066,1.3539933559752877,1.3417255586866199,1.3197005440860126,1.3369627933123589,1.3250005432240874,1.2972530218280964,1.2950061877555747,1.2860911922765752,1.2720539073587322,1.279396039404572,1.2540702714188061,1.2659975828999195,1.2655667003824638,1.2701647869284676,1.2713760276117145,1.2911001609775432,1.2670855892493635,1.2625124694606047,1.2457277508918438,1.2648607211468461]
[null,"BELGIUM",0.04,0.03,0.05,1.0743389140564645,1.0612024538998022,1.0494302518691203,1.0364514709890116,1.043652089999539,1.0237629848079415,1.0071351180549801,0.98310924604525585,0.97511168916230972,0.95741203922969387,1.0091623868726434,0.9952576353006114,0.96994208802914583,0.9657535293760009,0.97154153119543152,0.97196388019910573,0.97447732265979115,1.0168325466201222,0.99602089010895056,0.97948526259856283,0.9892788267055298,0.97748164249746916]
[null,"GERMANY",0.04,0.03,0.05,0.43667744424699134,0.46511420363501199,0.49643113768677966,0.51938588065607472,0.5388463294514606,0.56047840603553434,0.58366601186368861,0.59777946077791833,0.61039007862124472,0.6274554923683765,0.65660134987212693,0.66950012313565244,0.695720325918468,0.72782943252043419,0.7380282237202983,0.74198179372337791,0.7685672625868345,0.76779755432687891,0.76495018630076839,0.78441344742625985,0.78475461834524862,0.80576984926761674]
[null,"TURKEY",0.04,0.03,0.05,0.43705062531423977,0.46399169325718814,0.51000592723218541,0.54965590137408771,0.58641298372957584,0.62765401322704106,0.65583461272377197,0.67872121098523774,0.70148604643984991,0.74054849317627069,0.74739533779465828,0.742646827129539,0.78789043769871991,0.80009184927808707,0.81636835899670701,0.8503486043230678,0.88243756235062754,0.88911042814363017,0.90729768952087175,0.9324832684497667,0.91844553275951291,0.9186969470588483]
[null,"FINLAND",0.05,0.03,0.05,0.51883359193159229,0.53886096221856328,0.55864636558008829,0.57447919746180953,0.5826281993042669,0.59125942007437926,0.59871174639744107,0.62168141408657829,0.62659307988724033,0.62668290693456419,0.6394761242804764,0.63751625740631568,0.66317997868288436,0.67519124324604063,0.67631583772560533,0.67812291563420035,0.68264688440129617,0.67910162417370634,0.67441464309955956,0.66903882425782635,0.66490378064658173,0.6580739031025733]
[null,"FRANCE",0.05,0.03,0.05,0.96292491930185986,0.9586462586001927,0.96130608470688805,0.95131041102983016,0.943024086211529,0.95681366559832948,0.94467059485432858,0.94577217362445276,0.92907273124508805,0.92841978682467474,0.91406954193129109,0.94835839222081908,0.95287554754642401,0.93305886550402406,0.98298311322674914,0.9582319514543931,0.94738361495691392,0.95976930888713086,0.93905945082124587,0.95236159277990928,0.9701976472858912,0.9512283090254795]
[null,"GERMANY",0.05,0.03,0.05,0.43754525753278412,0.46191873236440434,0.49043079516220811,0.50939715165884103,0.52496639760701402,0.54418831282687141,0.56329002202891931,0.57469175082520563,0.58531600243791515,0.59855331207588325,0.62309774728002743,0.63240173068435868,0.65659196110541651,0.68630307046777472,0.69429508603947898,0.69518223657895706,0.71970309756440953,0.71627518531809475,0.7110560533036463,0.72879811525345639,0.72655390739731185,0.74485934198311077]
[null,"GREECE",0.05,0.03,0.05,0.5012386592586211,0.53430239234722887,0.54919558662695422,0.5566228595693703,0.57162701722814835,0.58106090366176322,0.59650461205723537,0.6017609900633395,0.61779053336471423,0.62701491112768015,0.6551076036424005,0.65367431847009194,0.64612356718066966,0.64181316053690407,0.64351145794043918,0.67814601603912783,0.69270822266178056,0.68970753841865717,0.68523264887513025,0.72398230561774901,0.73972641461859079,0.73772975810923769]
[null,"HUNGARY",0.05,0.03,0.05,0.6453058747629854,0.65463407004938323,0.68868541092371793,0.69240120050212128,0.70545296846131289,0.73715488938069473,0.74117333160940135,0.7492191948022755,0.74632668965257276,0.74345896822848412,0.74613007848387902,0.7302461640759631,0.73920823606197783,0.74560925086355845,0.72820840451347524,0.75920441042424114,0.75577829219183301,0.74552986566807145,0.75305552874850357,0.77158648981930666,0.75976463548741413,0.7548071675631951]
[null,"IRELAND",0.05,0.03,0.05,0.52568762507327416,0.5589625666710003,0.60626053258417367,0.61294044072405351,0.61853367103457757,0.629699561541193,0.64035304994858477,0.67592652071601189,0.67800419258598099,0.67413324946180264,0.67052283424382952,0.68337046863525031,0.72066816546630652,0.72867992339526388,0.71954249879011711,0.71995184063191608,0.72092281845262907,0.70887415913329277,0.73805109620462128,0.73377601950368199,0.72217851701746316,0.70772754548686523]
[null,"ISRAEL",0.05,0.03,0.05,0.65877772320630079,0.66582350356154474,0.67657666924302251,0.73048940371023474,0.75314679735075662,0.77063917034617302,0.81462667575786285,0.81893760832672646,0.82311048477610105,0.81415029326189126,0.8156123756754351,0.81068900483705242,0.82893535380959993,0.80749155744402612,0.797025261731375,0.81263182789646171,0.81756906013997277,0.80178888729345843,0.94884245574835213,0.93026848910163651,0.9204824276110728,0.89211897582485133]
[null,"ITALY",0.05,0.03,0.05,1.4058412988123308,1.3623112096976984,1.3211036006093959,1.2910105002496362,1.2496915158161295,1.2576049433434004,1.2332246870467067,1.1895361215679603,1.1796773320644456,1.1547658341708595,1.130523765869424,1.124686763353367,1.089165330316604,1.093096818555588,1.0914776026205251,1.0884234472563636,1.0784846753380426,1.1221402734190553,1.08996012788996,1.0741441506580056,1.0536033854901463,1.0747216497787255]
[null,"JAPAN",0.05,0.03,0.05,1.9980985611212949,1.8981833287069987,1.8067982894124293,1.7212561720564699,1.6409736345651902,1.5673381902757579,1.502149564193159,1.4413203914239252,1.3846784480625851,1.3323198896493735,1.2878413062401906,1.2464138596058141,1.2091900043833366,1.1735663502835059,1.1399364785776469,1.1095018957350102,1.082824347325134,1.056888404107347,1.0296500363951586,1.0048556091217782,0.98365873075885768,0.96396657677704478]
[null,"KOREA",0.05,0.03,0.05,0.48266015415066027,0.50100950998551397,0.52219525204969353,0.54244761809347009,0.55614118454190486,0.56976722013595171,0.58401899553047443,0.59512169878755128,0.61005311327483347,0.61937171286852122,0.63866838128925418,0.65047813707138469,0.66731761865084926,0.68964088863472162,0.69088499210296705,0.70553548538076238,0.71036438276403879,0.71803937469543377,0.72191006110238298,0.72041549346892275,0.72274491609569091,0.7165814072190001]
[null,"LATVIA",0.05,0.03,0.05,0.33030401046710112,0.35630427776525969,0.38430307920452672,0.42464685108840383,0.44437658398931701,0.4602186388673985,0.48997792470717344,0.50723615026373192,0.51865680707030726,0.53343895965581167,0.55263184028979329,0.55785822981982425,0.56323649445174728,0.58148076074787602,0.58202323630276753,0.58531343583465345,0.61435751755594381,0.63319100493188873,0.65274244675342197,0.64919819547937974,0.64589415830546271,0.64110899243283936]
[null,"LUXEMBOURG",0.05,0.03,0.05,0.19446845906513757,0.23038696152054847,0.28254969837741589,0.31252960246869982,0.34717652316194653,0.3880435316092079,0.40923670610174179,0.42729145864865359,0.44248081879402357,0.46162154117643656,0.48595772693941042,0.49475288694773095,0.54118860279043501,0.54727039062623462,0.56555730786638148,0.59563955883557795,0.5977067892456932,0.59834016103210075,0.5976644115659191,0.60438986883126367,0.60155695657137787,0.59771901708308628]
[null,"MEXICO",0.05,0.03,0.05,0.67507864283066354,0.66987048523896553,0.70200974789410542,0.71324656855375757,0.72679185852226202,0.73306338521530845,0.75575473692061812,0.81044829579975008,0.80789446328702152,0.80837061698222146,0.81127054840933532,0.82352983970534421,0.84163115154414037,0.85111388280294553,0.85412005091630017,0.83921260846867474,0.83141256250837769,0.8993352532055694,0.89693043750168544,0.86864447194080474,0.87025144059858406,0.86787780340717158]
[null,"NETHERLANDS",0.05,0.03,0.05,0.53545491786956922,0.55511083528927563,0.57126348042301889,0.58571450545325232,0.59566679636620712,0.6375971395533061,0.64666814622181168,0.64838032304947757,0.64910029689105364,0.64937650596746266,0.69409551767024369,0.70159673043673132,0.70972740539228973,0.71499077451213222,0.715946202093246,0.72814082050349949,0.7271943105266645,0.7227538008823795,0.71607834380984059,0.74607165491471161,0.73707458800655123,0.74362929430732594]
[null,"NEW ZEALAND",0.05,0.03,0.05,0.44635740885401487,0.46805429625003514,0.48505462211633726,0.52735684482694312,0.53180052268542888,0.56128476653544679,0.56038473832713198,0.60768448918928719,0.6016772742877371,0.64601971281145232,0.63692425002653386,0.62600631743671942,0.68399192930558828,0.66846386716022743,0.65162067706029503,0.69807872762973133,0.6969856374771739,0.81147066275475788,0.8191968695073012,0.8081449311936787,0.84842200656084432,0.82281624063026193]
[null,"NORWAY",0.05,0.03,0.05,0.19292934857394095,0.24538231029261687,0.27769995471024322,0.32608954715190863,0.3521197506697078,0.38422179000907541,0.41437582605372147,0.43668966354776745,0.45592311574908939,0.4736113359617673,0.48308442669797669,0.49024074432231202,0.5357946340701919,0.54013029886934483,0.57917916053397556,0.58087355189787815,0.61192552098475483,0.61868110241590313,0.62340561101561276,0.62802241356673283,0.62382417218155584,0.61855702913148058]
[null,"POLAND",0.05,0.03,0.05,0.49070361677760876,0.51150767875496983,0.53227145367283857,0.55204083006314153,0.57942401602439453,0.60017585574759658,0.6146722052695246,0.62759588492894525,0.64116805108430774,0.64549857932679722,0.64867541022464148,0.66110393306300808,0.66456617538217211,0.67287967103623969,0.67794193958644544,0.67542057108025644,0.68254657489087578,0.69524467228689457,0.7045197173747586,0.70978612107058969,0.7196936917484219,0.71695870687300789]
[null,"PORTUGAL",0.05,0.03,0.05,0.93950478928166659,0.92540336126049616,0.91522168778562751,0.92479590559420477,0.90332596447992486,0.90256519769751942,0.91743841200953558,0.90483058934621596,0.89008291204067136,0.87866161864535319,0.86866156109374804,0.86784806179753693,0.876262920947391,0.85206613152620736,0.82544833410028762,0.79797690371052132,0.80663396869264481,0.78871873368496648,0.78441828336159269,0.88371349337924343,0.8574056597908577,0.88026575957040076]
[null,"SLOVAK REPUBLIC",0.05,0.03,0.05,0.54209349560339681,0.56157590130976553,0.58108617104188887,0.59134129281464354,0.59965936142446574,0.61157702123016688,0.63109663567404206,0.65589434229798693,0.6724313123474992,0.67397275373045173,0.66719646108552699,0.68672815429042111,0.69736978958770923,0.69511178496295911,0.70134079095241153,0.72362271795567568,0.73064573656894516,0.72408926321649358,0.74192416673206618,0.74527157631644347,0.73375602314967159,0.72825347124139828]
[null,"SLOVENIA",0.05,0.03,0.05,0.83765492360789129,0.83413992019864924,0.82740952978151261,0.82621445158489271,0.81154536083195461,0.79890821296845915,0.81887381851984009,0.80719704474131404,0.8121373808131197,0.79973229091423337,0.79332371979124228,0.79188256208488983,0.79948413708603117,0.79472155246234888,0.79315633808188224,0.77983141858703742,0.77709699142962441,0.78620873732255103,0.76607782328524454,0.75824794967686593,0.74787855702306527,0.75674910818973418]
[null,"SPAIN",0.05,0.03,0.05,0.9605792085053253,0.94940556031839551,0.93509391272757536,0.9172109548649835,0.89821820859368362,0.88605612808208623,0.89801761235458943,0.89367040908169626,0.88528872678228299,0.87179563096781409,0.85817683667655231,0.87524162883117318,0.89409637528589847,0.88539371429051439,0.89603550669138299,0.88483277509311531,0.87607367534229919,0.88051879044667802,0.86359457377844018,0.86044385972753501,0.850092905774123,0.84171737611432573]
[null,"SWEDEN",0.05,0.03,0.05,0.32196477088282122,0.3583514091960695,0.46721839383719355,0.4895277080299601,0.52891035034002598,0.55138627573908627,0.56383201404219174,0.58943317429321307,0.60469000231396097,0.6125481130854088,0.71771417059847475,0.7171245326758352,0.73448942813254192,0.73041286463807931,0.74127386229664716,0.76933638678543925,0.76691435080079462,0.75799357316087057,0.78133022267879426,0.80689831795163169,0.80362998087945714,0.81632571402932297]
[null,"SWITZERLAND",0.05,0.03,0.05,0.18064886196646132,0.23064274575228152,0.27488745592219299,0.31363672549287341,0.34843660273009291,0.39505762694393609,0.42312427835549399,0.44801340922038629,0.4692781964139543,0.49458341155546914,0.5463871087948855,0.55983456251934671,0.57184033234013243,0.58695080346924222,0.6000385551920393,0.63596990380365981,0.65853930304634556,0.67266909025351362,0.69649825240403096,0.70913552017559478,0.71159290943669284,0.71034148179109302]
[null,"TURKEY",0.05,0.03,0.05,0.43789792350127815,0.46091188768719032,0.50348271063517158,0.54211105868572318,0.5771134926807362,0.61683326209808242,0.64261533905797386,0.66188816120504301,0.68132446600731267,0.71520438029510314,0.71841363866312891,0.71081641808487217,0.75603696885557559,0.76597614219619126,0.78252512842006428,0.81606333820284649,0.84534597776574671,0.84894015232854914,0.86360898416394927,0.88342363831793225,0.866078795353453,0.8639549562920138]
[null,"UNITED KINGDOM",0.05,0.03,0.05,1.5957284370761893,1.5004064184161254,1.5235906822277339,1.4779085142325916,1.4358611416968239,1.3727191699810517,1.3956507326637877,1.3506809931651875,1.2999358844988456,1.2772227346796079,1.2325290260227411,1.2002856514449438,1.2136699255113133,1.1611086432755358,1.1601841010396097,1.1119403474716794,1.0981533655427336,1.1147344857153207,1.0998102005641801,1.0984924006143049,1.0846220146200147,1.0481214701835686]
[null,"UNITED STATES",0.05,0.03,0.05,0.91895031901575197,0.90475915532886675,0.89705727884960129,0.89307721607526402,0.88320283351669027,0.87586217160831958,0.86732317458884078,0.86571029102389607,0.86108688821076285,0.85781493503926909,0.85981195382725428,0.86591015141124328,0.86107927830373343,0.85435514355381337,0.84883976340138534,0.83963626078413633,0.83158739607851739,0.8243037935620291,0.81762985946148947,0.81162456174243414,0.80427450616465646,0.80584447947785054]
[null,"AUSTRALIA",0.06,0.03,0.05,0.4048158539404843,0.42707615580612157,0.48215585571294856,0.50908468777080307,0.53425242833533493,0.5521424556917669,0.55961845500421636,0.58996558601182691,0.60348929348761338,0.62952653557612781,0.63616672815476494,0.6400603998389981,0.65279861015385821,0.65492752214352978,0.6647072806010238,0.6645365082729614,0.66606848915629568,0.71543947238156524,0.70809761887332612,0.71417721289930403,0.72032440043140389,0.71530371689208272]
[null,"AUSTRIA",0.06,0.03,0.05,0.74721795311633032,0.74935886267266427,0.75813479461907973,0.76619624219346505,0.7706726431582982,0.76214502517507055,0.75635069933557075,0.74462386926127777,0.75401746909314094,0.78642003553945961,0.77329137019065375,0.75982939614950962,0.75941191984980849,0.7442289913233352,0.72918409989151789,0.73768666365473323,0.73942502291302503,0.72932464381303186,0.74165852873040672,0.79669740091514529,0.78264574170197143,0.76894744349106414]
[null,"BELGIUM",0.06,0.03,0.05,1.0588599586063363,1.0282641981079024,1.0007750561774471,0.97377491218168299,0.96699546952001803,0.93635568299539573,0.91011504707527691,0.87852125410273318,0.86238640486819429,0.83864650510160932,0.87617263895490316,0.85705703494460417,0.8289799049415254,0.81968860851630254,0.8193536645228221,0.81491809654178093,0.81264305872687603,0.84379528138274429,0.8228044009921659,0.80581240367606211,0.81080653726219454,0.79838473757013884]
[null,"CANADA",0.06,0.03,0.05,0.48907100442341778,0.49227314743305195,0.50600831461192586,0.55949772479429039,0.56742991893924588,0.57531645335424075,0.57914114043576359,0.58548855627131591,0.64034088749098172,0.64314442435020958,0.63978777360390193,0.64824456721549528,0.6478745299487938,0.71652891286623166,0.70834207504477087,0.71490461367129698,0.70441606597118323,0.69614169477527599,0.7563755399500699,0.75733472006806757,0.74317005860176799,0.73272116137180043]
[null,"CHILE",0.06,0.03,0.05,0.2820210128762094,0.32215901873282182,0.36523020295397429,0.40351117066668485,0.43014630067081994,0.44954172778968138,0.46910414681864393,0.48626423001246316,0.53240287439425538,0.53648491498941586,0.54672943715835964,0.56390775583933894,0.58059574910447098,0.58128686916329664,0.58573294112522678,0.58912334632154917,0.5985323338445907,0.66893371096856491,0.66162507321517761,0.69407521810054407,0.68612311927785219,0.68649095320309805]
[null,"CZECH REPUBLIC",0.06,0.03,0.05,0.40167090293597163,0.42773059539712993,0.45367451506156742,0.47630423549251799,0.50589560952983559,0.51629790931191166,0.541033530703664,0.54935459248214602,0.55553229693436323,0.55744795053373775,0.57460147441445419,0.58557006449746796,0.58499442142994718,0.58702124667999922,0.60020882080104088,0.6151822104808562,0.60897018607412912,0.62349142904338506,0.62992278198318852,0.64773051178618379,0.64832463039022148,0.67852271925897312]
[null,"DENMARK",0.06,0.03,0.05,0.40698901801396087,0.44414993326721486,0.46099583809200206,0.49041100226560042,0.50164572065749513,0.54361538559676226,0.57031268139613223,0.58624074353981259,0.58925611952685986,0.59275045217532496,0.59244690242772435,0.5902978135181054,0.6211851256405988,0.61716249153170333,0.63224320784136601,0.62574753444257081,0.61887291225688312,0.6629800419385844,0.6526294688923967,0.65527227556779699,0.64651848406529144,0.7826517203750234]
[null,"FINLAND",0.06,0.03,0.05,0.5152476340446972,0.53099309514889803,0.54663620580126382,0.55855414912565093,0.56319143429882634,0.56849988357304315,0.57285842010197474,0.59216576470105242,0.59437149009204171,0.59217929333074726,0.602123750138437,0.59830212706959884,0.62048388148484779,0.62992522844439447,0.62930397250816239,0.62942911079760155,0.63217113038408779,0.62753883192404081,0.6219597629376149,0.61584829169359911,0.61097282881141513,0.60370981239232069]
[null,"FRANCE",0.06,0.03,0.05,0.97437151826645751,0.95990262234250445,0.95887690170577078,0.94115120147765619,0.92751176969494575,0.93660135131200173,0.91994423962373006,0.9147009191521891,0.89248297984580127,0.89105460420613303,0.8721349010063888,0.91281697615611723,0.91428044668541142,0.89075737408954747,0.94703608997437116,0.91780715602300478,0.90556063187010682,0.91474495668556977,0.89044236714864533,0.90622177923052283,0.9238646889980856,0.90261127701519939]
[null,"GERMANY",0.06,0.03,0.05,0.4391030318814802,0.45938152675028882,0.48523229062479406,0.50029470791603847,0.5121114851546642,0.52922591788866946,0.54446425758732075,0.55343000705584011,0.56243712626247944,0.5721463689861187,0.59248636898428664,0.59856836649899936,0.62144842177159332,0.64938566006697329,0.65556746884770933,0.65373667647215905,0.67687067823013847,0.67110250093582935,0.66382699162214931,0.68049757489611007,0.67601218728147161,0.69219556505913749]
[null,"GREECE",0.06,0.03,0.05,0.49783971642341451,0.52672178216539922,0.53779483032026221,0.54178963811720593,0.55335130974622093,0.5596692698162995,0.57190070349196853,0.57448841122344207,0.58746840154418889,0.59405705357500527,0.61855570069775401,0.61523653043294591,0.60631834363828507,0.60059344067421516,0.6006077957635394,0.63137988896955299,0.64345143312583042,0.63927661032399496,0.63383575333536657,0.66839657965629462,0.68170165574204766,0.67870925977570484]
[null,"HUNGARY",0.06,0.03,0.05,0.64078261644491386,0.64486537721442061,0.67347036156161733,0.67259403032232046,0.68108924945769933,0.70770913458509921,0.70790389094224759,0.71219964467074381,0.70635602896273264,0.70081342054506457,0.70072327466872908,0.68345836622004796,0.68965845606412013,0.69359713974607984,0.6755789883890464,0.7025731908988424,0.69778335557516791,0.68684560197550892,0.69240098458451815,0.70813373547374148,0.69609460547252211,0.69045885605748314]
[null,"IRELAND",0.06,0.03,0.05,0.52209656907119961,0.55094461315349497,0.59350714776680669,0.59636254436933955,0.59844211156491955,0.60613121251062618,0.61349090911716786,0.64476688900611379,0.64415672119220124,0.63809786920677181,0.63248675957650213,0.64253038455111544,0.67556401596218862,0.68115796915741955,0.670851746859913,0.66958494174293337,0.66894549729148389,0.65634708682245846,0.68197998565182105,0.67674311902410578,0.66486085803601824,0.65046748130050502]
[null,"ISRAEL",0.06,0.03,0.05,0.69925716278739514,0.69241512058367194,0.69523989005633491,0.75390362186500171,0.77106250057367653,0.78207873728938671,0.82596212887384302,0.8254601040715509,0.8202251829202476,0.80495108417214778,0.80195343838255773,0.78921236243841097,0.80450018081804153,0.7773642428697668,0.76050266410474343,0.77446809749074019,0.77660130649254488,0.75725100206311868,0.946458316613218,0.92151626677546083,0.90799723851192071,0.87306244991204818]
[null,"ITALY",0.06,0.03,0.05,1.4159736175704121,1.3597315375196741,1.3081120792776093,1.2698540225019419,1.2195080089534036,1.2246240937593398,1.1950609429181083,1.1441729421441924,1.1320644886010329,1.1001530530352701,1.0719924632006954,1.0609192599065433,1.0212829067929197,1.0229179876482037,1.022493579630261,1.0170683016829649,1.0028026808616659,1.0658392904564158,1.0296109292699493,1.0086855482827384,0.98651584632240363,1.0105521451038657]
[null,"JAPAN",0.06,0.03,0.05,1.984926021223508,1.8687405253430447,1.7633330052418115,1.6657927284690406,1.5753335865001052,1.4932929063844533,1.4213459430925093,1.354993891224926,1.293727087874476,1.2376556122868561,1.1895079362673473,1.1449408086156718,1.1050960761072715,1.0674989212754638,1.0324314867382376,1.0011583474524353,0.97432376998232539,0.94866500376730523,0.92210810671334098,0.89814170470920673,0.87725335524877524,0.85783710575788286]
[null,"KOREA",0.06,0.03,0.05,0.47985839412661785,0.49429815065858485,0.5118498176495142,0.52896316110246666,0.53924007376784133,0.54975028104419443,0.56077476391647696,0.56915047580561917,0.58180864189652093,0.58834929085504739,0.6043902842465575,0.61341177947299586,0.62754201538139887,0.64750578692721894,0.64674965569556919,0.65887145634207911,0.66160313982767271,0.6674738821891294,0.67070619140704735,0.66774103133558838,0.66839019932508847,0.66131238024418459]
[null,"LATVIA",0.06,0.03,0.05,0.32814935162367376,0.35152281454377199,0.37682828134050939,0.41410321308411474,0.43118012748737261,0.44450287877136602,0.47123464590483605,0.48590107188390641,0.49500039017898673,0.50733704461261364,0.52386934454779499,0.527189953850419,0.5307190765622638,0.5463976479307997,0.54547841416290732,0.5472044580269656,0.57301064729591933,0.58926397733185354,0.60617914316801802,0.60168347899017727,0.59748774603885446,0.59199674063467389]
[null,"LUXEMBOURG",0.06,0.03,0.05,0.19333225391365569,0.22770244343244611,0.27782184322216041,0.30586019819919824,0.33828801019006505,0.37656066671586019,0.39558758456049514,0.41151827981718797,0.42465006067878164,0.44153340607841157,0.46332005151070665,0.47025859096989236,0.51288562031251994,0.51719274474516774,0.53303844283580304,0.55994800087169505,0.56051022702882558,0.55978579355346214,0.55789824699447343,0.56296653736362179,0.5591809275923082,0.55452835510266119]
[null,"MEXICO",0.06,0.03,0.05,0.71576108665526261,0.69057990486155929,0.71571712212717442,0.71852555833182441,0.72534664106649693,0.72388860074594674,0.73791849579994229,0.7971168089062155,0.78733790658876923,0.78066034606392032,0.77833148972028776,0.78691262646791604,0.8005924090451696,0.80251897452328991,0.80159180101057725,0.78232722428791779,0.76973888194790341,0.85758609872911074,0.84826479228512774,0.81670597088619457,0.81170794026995274,0.80899485985492625]
[null,"NETHERLANDS",0.06,0.03,0.05,0.53177121235336178,0.54706281023529935,0.55908871257071202,0.56963832935609227,0.57600839183332742,0.61333223459388042,0.61907184140151605,0.61796582430465619,0.61612469422746885,0.61405554983279376,0.65403937626247011,0.658952364213644,0.66456659334345725,0.66760273764071398,0.66673259165931986,0.67642029960853378,0.67398800780309076,0.66843281793314413,0.66092793969426411,0.68731611719102703,0.67783214366505284,0.68273269735644393]
[null,"NEW ZEALAND",0.06,0.03,0.05,0.46740499948266567,0.47939546178307257,0.49077524507606812,0.52627714981822882,0.52555869373662412,0.54850574267114638,0.54300964110031569,0.594034689645629,0.58366785415209266,0.61955881585963268,0.60661409730640381,0.59228443352974447,0.66106893635965813,0.64186569419475759,0.62177995868887936,0.658448788476243,0.65278080557163132,0.78361647782648514,0.78404684089098897,0.76815670629292476,0.81704011240126206,0.78775605073106936]
[null,"NORWAY",0.06,0.03,0.05,0.19179671157096614,0.24250675633560778,0.27302673410053119,0.31909278821542375,0.34305843169093314,0.37279761700336117,0.40049382812021689,0.42050297179573048,0.43748019744161704,0.45292799141158291,0.46050601073953457,0.46589495083650134,0.5076931845111422,0.51036546476466005,0.545793682767862,0.54598536901151784,0.57376078670317032,0.57873443688127724,0.58184720242918575,0.58490203526228246,0.57980553123636791,0.57379001018701814]
[null,"POLAND",0.06,0.03,0.05,0.4875026188913365,0.50426490355997222,0.52110554034967871,0.537071346128695,0.56048783518809486,0.57898718848909669,0.59004855169210824,0.59970913013165528,0.61008621931550733,0.61180985919286801,0.6125873839598136,0.62219172048644011,0.62347020462134972,0.62939387706995431,0.63237107959092298,0.62839342772777396,0.63347666659741697,0.64378440157990635,0.6509774613128243,0.65453245942302729,0.66499760368974603,0.66116312860662263]
[null,"PORTUGAL",0.06,0.03,0.05,0.93277830525844652,0.91111909269737412,0.89410070981606826,0.89693741559987794,0.87025227513461845,0.86413206760988737,0.87334092765601823,0.8567855474431364,0.83871458574181279,0.82424007934143118,0.81150156831375486,0.8076752183275292,0.81267911670959669,0.78772932065560308,0.7609054980496357,0.7336306455602164,0.739793993518993,0.7217661693204902,0.71638699054528521,0.80559313672298993,0.78030973155531214,0.79990255495812057]
[null,"SLOVAK REPUBLIC",0.06,0.03,0.05,0.53836207956619297,0.55342738162143423,0.56868941127341532,0.57509186554579583,0.57984430824235855,0.58827150650633775,0.6041279500760991,0.62508445903612586,0.63822246219524292,0.63726254595936105,0.62863912023798496,0.64493030977684518,0.65293562363308422,0.64898072808391394,0.65306942965567549,0.6721592254992772,0.6771225377694432,0.66960458747920815,0.68471906814498296,0.68651564190280079,0.67471907625280048,0.66855659300718007]
[null,"SLOVENIA",0.06,0.03,0.05,0.83169345227787939,0.82138847096734557,0.80855497245140484,0.80170039246485436,0.7823427794326806,0.76553532230013621,0.78032153690907957,0.76526953462330372,0.7663358428435445,0.75136823509496098,0.7423846254211881,0.73832931404182933,0.74291625045130416,0.73621663146174265,0.73269080608234571,0.71851530731463764,0.71429544249774923,0.72109818425498096,0.70123390533209762,0.69280005134603329,0.68218414649326387,0.68922029947218966]
[null,"SPAIN",0.06,0.03,0.05,0.95781262965162106,0.93890133764733208,0.91718027998969187,0.89316354793797414,0.86840374094692119,0.85087744448527203,0.86015962263100043,0.85163259742002928,0.83888977151167166,0.82422367876531188,0.80733119014763577,0.81931284519180159,0.83883731201598366,0.82709208758292474,0.83343241252878353,0.82056693103301137,0.80959121138649737,0.81638316071820627,0.79809551205723916,0.79258090472646703,0.78383925619700734,0.7738063878895266]
[null,"SWEDEN",0.06,0.03,0.05,0.32425319729913149,0.3573881979058296,0.48040182624411298,0.4992181067669253,0.53666752331136758,0.55537072962963163,0.56387803763910938,0.58750502776336722,0.59984343891255543,0.60457059695712489,0.73811257600724678,0.73224811193493333,0.74310953300271865,0.73403908046878186,0.74369967200802667,0.76921004560594319,0.76152382475921454,0.74803487404669056,0.77241401408411769,0.79037226794738091,0.78364403719617048,0.79007253449524883]
[null,"SWITZERLAND",0.06,0.03,0.05,0.17965226120593505,0.22812463388179319,0.27056919162527887,0.30732719789229301,0.33998887807360245,0.38393862638654824,0.40964735771559685,0.43216165771729831,0.45109199627303609,0.4738231206055798,0.52176914918675921,0.53296127876111055,0.54277935720238946,0.55554023777199291,0.56638170913396102,0.59873166541903611,0.61843035009513303,0.63018833833329202,0.65101898659936364,0.66138012519004952,0.66228354143772383,0.65979770297748741]
[null,"TURKEY",0.06,0.03,0.05,0.43892603452714424,0.45804191820327866,0.49734672363717597,0.53532644569420884,0.5689277561646372,0.60754643087298343,0.63123522724818648,0.64716270309779222,0.66359000847284488,0.69269803745195735,0.6925870434915441,0.68238483607120048,0.72842083325924234,0.73653232862548113,0.75391779731441244,0.78773208528373118,0.81478428775615452,0.81562855980219751,0.82725139249154167,0.84226980325738143,0.82177087391780779,0.81763188238176199]
[null,"UNITED KINGDOM",0.06,0.03,0.05,1.8364751713432668,1.6891898110663532,1.7115454931705889,1.6339169220002339,1.5669358769615533,1.4781304121451972,1.5081759550956337,1.4380596176232578,1.3672738608319834,1.3304145328695254,1.2664569117929709,1.219657184443993,1.2323789059012482,1.1653886326339467,1.1546594599104052,1.0940855983725122,1.072565362009972,1.0889302099312017,1.0640054379404857,1.0651865769748852,1.0421432368073491,0.99548908034752692]
[null,"UNITED STATES",0.06,0.03,0.05,0.92844102557234498,0.90432625451693094,0.88920849552065695,0.87852382732783818,0.86279400099107662,0.85010514393716441,0.83680257317541695,0.83226820756318876,0.82454924906221716,0.81817912776747126,0.81999365706451322,0.82633757003932407,0.81844741541060284,0.80880548433655586,0.80170798457356818,0.79043900943171597,0.78044813562936355,0.77145291649498737,0.76302253365585704,0.75496511787580867,0.74536954220751994,0.74432079224061409]
[null,"AUSTRALIA",7.0000000000000007E-2,0.03,0.05,0.40753473730680811,0.4254080433946022,0.48495831693011671,0.50776206654642919,0.52988830969323109,0.54390509431031864,0.54780400609669555,0.57873247164447461,0.58819322558880061,0.61065094170890399,0.61363852368253091,0.61415911597977457,0.62931343021842334,0.62807237710186969,0.63652097531496421,0.63326244419125011,0.63172809216986092,0.68160608176654236,0.67167849094235788,0.67458134487711752,0.6787276698746576,0.67133081197583233]
[null,"AUSTRIA",7.0000000000000007E-2,0.03,0.05,0.74199867286327192,0.73818628136806541,0.74137687709612832,0.74425604878470797,0.74403569715325479,0.73170241912638179,0.7224468134478409,0.70794685238343102,0.71384696778085011,0.74165545594406868,0.7267159204008653,0.71178460793200282,0.7093264440369188,0.69330751447769545,0.67765931648465239,0.68406311301248013,0.68431346222169809,0.67374799735323365,0.6840189651518287,0.73368649814033637,0.71977185252594233,0.70630606405786767]
[null,"BELGIUM",7.0000000000000007E-2,0.03,0.05,1.0513160216679098,1.0124333764839184,0.97770627855892012,0.94445073620358366,0.93159331050557292,0.89649687477735673,0.86641569196617929,0.83197599066221839,0.81280242602045993,0.78699471673615984,0.81896703896324474,0.7982393538091398,0.769601094661578,0.75876862468443973,0.75648514180733373,0.75063849387558212,0.74698850586841858,0.77419125523710086,0.75369519930141415,0.73706118047654867,0.74068216539722798,0.72851622257388293]
[null,"CANADA",7.0000000000000007E-2,0.03,0.05,0.51408144118887122,0.50613059241160752,0.51373484728487162,0.5736997936571232,0.57539931901501451,0.57719196877003087,0.57534698261625361,0.57602895537058663,0.64166285869148287,0.63823508263587736,0.62942204465595775,0.6315683250551396,0.6259509136520145,0.71228651138415555,0.69821386843702093,0.69765463728925103,0.68222722725194784,0.66913406123113839,0.74763517646230282,0.74128354047675737,0.72201092500077013,0.70644002157221009]
[null,"CHILE",7.0000000000000007E-2,0.03,0.05,0.28034658293256415,0.31833226211946553,0.35901214879137228,0.39478024409349677,0.41902498248312664,0.43616381158026013,0.45343501489549098,0.4683601632448402,0.51108748790676839,0.513378073816109,0.52161373825861801,0.5364737423132665,0.55085997684629917,0.5501036923223751,0.55296434776086067,0.55488270654291461,0.56251179375033522,0.6273725160618282,0.61929829285424431,0.64846276123341429,0.63990317372427263,0.63917825881798207]
[null,"CZECH REPUBLIC",7.0000000000000007E-2,0.03,0.05,0.39900917882915371,0.42184504297253111,0.44459086968282741,0.46411636408302254,0.49042327743281666,0.49817438995783353,0.51981633956754891,0.52574382632457506,0.52973558003627363,0.5297860422430396,0.54439615428284516,0.55319070664649528,0.55116592222312122,0.55169440669586467,0.56277437257752017,0.57555955962425498,0.56859032216369509,0.58104360290328216,0.58599537186610173,0.60156148337653137,0.60117899400124331,0.62826812136268761]
[null,"DENMARK",7.0000000000000007E-2,0.03,0.05,0.40618203083758503,0.43964930407129477,0.45310097651514702,0.47886846615064077,0.48700005181715689,0.53231443938466738,0.55518305935847889,0.5677055045800804,0.56797930894455984,0.5688140619824299,0.56616625912177088,0.56190179648068495,0.59133864480342446,0.58535418456396393,0.59732211053186823,0.58924535919926235,0.58094857692139379,0.63364626824950943,0.62145510059193687,0.62142207450106524,0.61099158167906842,0.73412632586023219]
[null,"FINLAND",7.0000000000000007E-2,0.03,0.05,0.51172205736248033,0.52332748260285833,0.53503564499799805,0.54329962720246017,0.54472139888801585,0.54703812881394398,0.54865908830866128,0.56473443357535424,0.5646296870139742,0.56054013742803599,0.56808850483199946,0.56278724315928697,0.58204095562707481,0.58939669007110584,0.58743875371421161,0.58629007038191638,0.58767511081021451,0.58230075440550355,0.57614895553480205,0.56959816309749645,0.56427541781443213,0.55682632540237975]
[null,"FRANCE",7.0000000000000007E-2,0.03,0.05,0.9888485713960985,0.96365509618133993,0.95948324688649922,0.93392846170350186,0.91512430023423474,0.91998780755245191,0.89903452171649223,0.88766433821503743,0.86011558071212091,0.8587188757491061,0.83546033228168837,0.8858850024055186,0.88460726596670392,0.85725454576909188,0.92370786236867986,0.88954432026387609,0.87577044514808844,0.88186989448626407,0.85364843940643165,0.87245570514255177,0.89032834873287436,0.86642408554550676]
[null,"GERMANY",7.0000000000000007E-2,0.03,0.05,0.44150137534875888,0.45761213950852486,0.48091129329063853,0.49211132004040736,0.50026993732769043,0.5155364704310319,0.52707834296312683,0.53382596580848829,0.54152903488381354,0.54794083379085656,0.56439141342666377,0.56754664384583353,0.58977150120290045,0.61645094804689116,0.62111507779703035,0.61681527240199019,0.63911820256651231,0.63122515061851614,0.6221096719221515,0.63823128198693091,0.63173815420404511,0.64623646357739428]
[null,"GREECE",7.0000000000000007E-2,0.03,0.05,0.49449800578933695,0.51933545574445328,0.52678037027688263,0.52757498764027799,0.53597342518676772,0.539479612218973,0.54884475283002665,0.54910656061383067,0.55943391281019572,0.56377818959478387,0.58517888287428399,0.5803426267899493,0.57038604023129458,0.5635852818122119,0.56228790654247829,0.5898189525896137,0.59988745759065765,0.59488035490190838,0.58879019704761038,0.61988793819909194,0.63127240534426543,0.62761694627622067]
[null,"HUNGARY",7.0000000000000007E-2,0.03,0.05,0.63633552181725128,0.6353483614318487,0.65877674990553681,0.65362699208727704,0.65794896930718338,0.67996195740687582,0.6767914969221106,0.67783361758616301,0.66951209829700864,0.66177082807055487,0.65942444412755896,0.64117101721334935,0.64514540589049041,0.64714324472611251,0.62883562301489671,0.65254436574612362,0.64681225115192076,0.63552175470779471,0.63960318274880379,0.6531484268244464,0.64115810115888827,0.63516506869361977]
[null,"IRELAND",7.0000000000000007E-2,0.03,0.05,0.51856598011706956,0.5431323912674787,0.58118697001436237,0.58047851860105371,0.57934221801614749,0.58389451729143993,0.58832944981726942,0.61578240396693484,0.61288183075080294,0.60501463148150758,0.59778174717072496,0.60548751086829955,0.63488635848834407,0.63853426250812739,0.62740938271665803,0.62487424117646484,0.62302933722021614,0.61016182460198509,0.63289956841305428,0.62703571994612717,0.61511172046161922,0.60096544884495284]
[null,"ISRAEL",7.0000000000000007E-2,0.03,0.05,0.74793779179473974,0.72450353844724424,0.71843455619467478,0.78293850146878241,0.7938452620693367,0.79769439745346271,0.84199178082747195,0.83600560057771756,0.82084991542214003,0.79887060513486163,0.79116758190988878,0.77050974017462981,0.78276968040782313,0.74990610271529679,0.72681964814549449,0.73946093309979555,0.73900247123457741,0.71617326011304949,0.95701697174032407,0.92462762990918435,0.90640483677886818,0.86409673309153945]
[null,"ITALY",7.0000000000000007E-2,0.03,0.05,1.4289240049734808,1.3595730044762657,1.2976010131964446,1.2515767131769231,1.192482007701489,1.1960113816089881,1.1617754971493426,1.1040078865497827,1.090535664184427,1.0520546427303448,1.0205405703533499,1.0048632294864286,0.96152656525276037,0.96172479574442693,0.9634707896004171,0.95633754357262202,0.93823970082684394,1.0269620227877769,0.98619223047957605,0.95995954509309145,0.93587633937554482,0.96372974230092179]
[null,"JAPAN",7.0000000000000007E-2,0.03,0.05,1.9720830144885129,1.8401451087681997,1.7214462906776726,1.6127929105933163,1.5131464384991749,1.4237710993319721,1.3461996763073838,1.2754530284815697,1.2106592772736653,1.1519390791552395,1.1011555394531534,1.0544346650790675,1.0129223449825107,0.974243664012997,0.93856838651717212,0.90724419628910846,0.88100659551600202,0.85628492209531637,0.83094672704899331,0.8082865525473274,0.78815064376174371,0.76940233353233622]
[null,"KOREA",7.0000000000000007E-2,0.03,0.05,0.47713102489043968,0.48777633094989814,0.5018809435957301,0.51611789025519883,0.52323000353187954,0.53092449427126454,0.53904124944484899,0.5450455239696107,0.5558511500435227,0.55997336511872564,0.57318430786477303,0.57982940422187812,0.59172307230437182,0.60988289659172623,0.60749253810848458,0.61756932156253574,0.61860261497668456,0.62311161683684246,0.62614257488047731,0.62202213077981583,0.62134181179826709,0.61360727258176295]
[null,"LATVIA",7.0000000000000007E-2,0.03,0.05,0.32603097343404652,0.34686314711142796,0.36960352451756395,0.40399120510140862,0.41861714441681719,0.42964674947476245,0.45363587168093988,0.46599810602988639,0.47306881221688918,0.48328270347910351,0.49751549356393487,0.49924560608059543,0.5012481588286265,0.51476536871311107,0.51269221070267368,0.51317927604477209,0.53626585409429062,0.55040113424051362,0.56516219145397373,0.5600032865139194,0.555196584425516,0.54925590136970248]
[null,"LUXEMBOURG",7.0000000000000007E-2,0.03,0.05,0.19221518045249811,0.22508512952762838,0.27324687709653073,0.29945161631125483,0.32980373488104914,0.36566951079897703,0.38272070204552561,0.39673653317769469,0.40803517139368117,0.42291834247571319,0.44245474010391633,0.44779945671157584,0.48706545490602132,0.48988846505316425,0.50365912993229112,0.52785215661883034,0.52721212837631715,0.52542377613666247,0.52260746543678427,0.52635750779986279,0.52188071307674078,0.51665966695469079]
[null,"MEXICO",7.0000000000000007E-2,0.03,0.05,0.76658825387116003,0.71690870214561142,0.73416691196937622,0.7277485409216744,0.72726627402528654,0.71762476193500846,0.72273319155717186,0.78762461141911211,0.77031141097984135,0.75632796706950745,0.74874123828600792,0.7536286483255471,0.76298950357787887,0.75762956683768845,0.75296221462746571,0.72956791297587609,0.7125418150099333,0.82551557518541396,0.80912915401634511,0.77395231643893425,0.76244918689625063,0.75912128371545629]
[null,"NETHERLANDS",7.0000000000000007E-2,0.03,0.05,0.5281495339394694,0.53922151918183903,0.54732849615140511,0.55423743550025695,0.55732474258916709,0.59044586854925807,0.59323362456676343,0.58968911596611828,0.58567409303068829,0.58165112065127578,0.61752032535039802,0.6203071086305304,0.6238770897196334,0.62514332814165596,0.62287243891208122,0.63056184879242705,0.62704402044801633,0.62073145327200441,0.61271748553246641,0.63617726373520189,0.62648426862866269,0.63016185170379957]
[null,"NEW ZEALAND",7.0000000000000007E-2,0.03,0.05,0.49207160724841914,0.49309622230691519,0.49844202456524811,0.52686976535642882,0.52081067439228346,0.53718965155632636,0.52710980314597133,0.58241689331777657,0.56764083952714195,0.5953615031409013,0.5786804571269869,0.56109347294499934,0.64206417116882275,0.61908643562188581,0.59570772207840339,0.62321975031358368,0.61323895172683462,0.76382621965804809,0.75694332563201505,0.73607177885367459,0.7936632029609797,0.76029581696066284]
[null,"NORWAY",7.0000000000000007E-2,0.03,0.05,0.1906831461769895,0.23970324324526415,0.26850484703803384,0.31237014832424376,0.33441005624080167,0.36196342047687352,0.38740921564894176,0.40533602678890485,0.42029774762837163,0.43376476048357954,0.43969919216912651,0.44357629681400296,0.48206197757976893,0.48335065331285287,0.51563766250587828,0.51461852270012287,0.53960317388348511,0.54313902516934986,0.5449736494173143,0.54680118837145497,0.54106753189663248,0.5345473095414367]
[null,"POLAND",7.0000000000000007E-2,0.03,0.05,0.48436270200292059,0.49721244351093913,0.51032111726672158,0.52272873316567203,0.5424851796914284,0.55923476648252735,0.56720222904166029,0.57396700436614667,0.58154492747088227,0.58104025494929146,0.57980113037480607,0.58702217279133817,0.586516614602552,0.59048549207682444,0.59179467732036595,0.58671805506895602,0.5901892678136178,0.59858868661173592,0.6041543759917275,0.60641269187881697,0.61809242154783417,0.61343064519653223]
[null,"PORTUGAL",7.0000000000000007E-2,0.03,0.05,0.9261650833597086,0.89720407393373625,0.87370901090879349,0.87027419291574326,0.83886486962798545,0.8279578226865929,0.83216597988277119,0.81227128979370355,0.79147739251467053,0.77455738493932891,0.7596836276281187,0.75349379630987146,0.75579822603945113,0.7305344354415676,0.70387191742217481,0.67709829059236826,0.6813948634799043,0.66357764321754098,0.65755940230808241,0.73836685759863041,0.71426972836864777,0.73136480981392515]
[null,"SLOVAK REPUBLIC",7.0000000000000007E-2,0.03,0.05,0.53469349399231003,0.54548819549377991,0.55671484092001522,0.55952518845273769,0.56101213122182791,0.56629059547501637,0.57887821275942197,0.59644133535118282,0.60663458848326612,0.6035854796915292,0.59348876482133706,0.6070548769911408,0.61290393012450306,0.60765103485127092,0.61005289056152356,0.62653301266702655,0.62990367532001612,0.62176447110101374,0.63471788690336117,0.63538214823744821,0.62355516846206149,0.61702745901034228]
[null,"SLOVENIA",7.0000000000000007E-2,0.03,0.05,0.82583236160818607,0.80896633607715196,0.79035005141759729,0.77823465026433225,0.75462257123993037,0.73411323804301654,0.74430787623685779,0.72640059978484783,0.72418750484442429,0.70717760148442466,0.69615974723085039,0.690052709166315,0.6922456944647728,0.68413071359211874,0.67917474675233813,0.66455134820471151,0.65932168020604098,0.66439682250101684,0.64504281899537919,0.63635227097742519,0.62577790358140917,0.63148683553073126]
[null,"SPAIN",7.0000000000000007E-2,0.03,0.05,0.95544963049017551,0.92896994142094258,0.90010672203149167,0.87032597143479962,0.84021368999617951,0.8178020384417507,0.82520536634110231,0.81303066363865328,0.79645691818818432,0.7812514713403409,0.76156308197722189,0.76915180210612699,0.79052041791854633,0.7761663383240005,0.77881785100313505,0.76470100167458666,0.75193255673051729,0.76172121322317032,0.74229644959796537,0.73480210920174049,0.72800805809559932,0.7165736009685203]
[null,"SWEDEN",7.0000000000000007E-2,0.03,0.05,0.32687201301833435,0.3567155091958033,0.49801361138203154,0.51314849531822526,0.54866973403806218,0.56342415445717009,0.56783019130500867,0.5895574681015382,0.5989496090298394,0.60050759238487694,0.77132857767249785,0.75931801975634761,0.76299792192982774,0.74823002940269767,0.75655515698736719,0.77928583555262121,0.76577096053508564,0.74718925820348059,0.7726748843508916,0.78289454728033969,0.77244096176395027,0.77253293613634899]
[null,"SWITZERLAND",7.0000000000000007E-2,0.03,0.05,0.17867244144407124,0.22566899640307128,0.26638832888790281,0.30125942415498341,0.33191668229090127,0.37337901490782555,0.39692420073481333,0.41728233164078732,0.43411653583767973,0.45454996016954241,0.49903525280052558,0.50827222458795507,0.51621414822264999,0.52696736106046171,0.53591108733359594,0.56517489002447996,0.58244976239591639,0.59224750532194703,0.61057377607650298,0.61908739348994946,0.61879123289657423,0.61539187187335653]
[null,"TURKEY",7.0000000000000007E-2,0.03,0.05,0.44014038071067002,0.45538031034552928,0.49159172489172387,0.52929492647747101,0.56183647204236575,0.59975520195013166,0.62162124543143293,0.63442709123292562,0.64811580551654979,0.67279739509980629,0.66962513295354409,0.65700236209778418,0.70463472754808565,0.71127737217217024,0.72999496923124785,0.76471247595787495,0.78999025143001167,0.78830535261156065,0.79723115107035625,0.80787930126703111,0.78428293137442284,0.77838539719093658]
[null,"UNITED KINGDOM",7.0000000000000007E-2,0.03,0.05,2.1776208833239976,1.9586045061746031,1.9800603679980096,1.8599248415189789,1.75922883052269,1.6367979124532779,1.6765990194090328,1.5742121914835134,1.4771735772507799,1.4217012075010829,1.3339095922349506,1.2688218371423479,1.282478819269218,1.1974923354522595,1.1750762434431372,1.0995107457995745,1.06864881964097,1.0852400811658194,1.0486826401978007,1.0526580972259227,1.0187915540232235,0.96070374226700617]
[null,"UNITED STATES",7.0000000000000007E-2,0.03,0.05,0.94108615934470208,0.90638058301952629,0.88376375292297282,0.86642317330891416,0.84498079131044057,0.82716303828868154,0.80937123021326918,0.80247913090226497,0.79212916219720364,0.78311018946162847,0.78595505067981641,0.79381139382572474,0.78303203430125867,0.77064979689822577,0.76239686801137785,0.7492148467182862,0.73745208734014966,0.72692531125175175,0.7169262209337669,0.70700809987036639,0.69534128709640697,0.69197473700311118]
[null,"AUSTRALIA",0.08,0.03,0.05,0.4110183889743122,0.42433151303611494,0.49008688232297715,0.50866080044905615,0.52774628576782845,0.53785971486553308,0.53818203373479356,0.57027553969230138,0.57568728001186853,0.59471625220075874,0.59413128240869018,0.59139082604042426,0.60989131907408423,0.60533199095652324,0.61261832384088843,0.60635336840408793,0.60188167246569491,0.6537059441061821,0.64118104737306525,0.64103009334411498,0.64335800030258872,0.6336658544261633]
[null,"AUSTRIA",0.08,0.03,0.05,0.73686646158547497,0.7272991567898961,0.72518909655119612,0.72324047493448862,0.71872858202279399,0.70300645195137801,0.69072978327609191,0.67388534793362387,0.67680227290477712,0.70065171231883538,0.68432855688497984,0.66833011716881263,0.66429392760731765,0.64778182916011273,0.63184242113924238,0.63662476638233212,0.63579699982712745,0.62504940607264448,0.63373555728756414,0.67894723137393109,0.66536807932580033,0.65230673235359427]
[null,"BELGIUM",0.08,0.03,0.05,1.0438979340471695,0.99700829624336018,0.95542791137867511,0.91637595197895572,0.89798465367688007,0.85896687943325156,0.8255962446167161,0.78883267881953711,0.76718446529391482,0.73981566278355648,0.76707669904363518,0.74524175826457406,0.71643958795634155,0.7045609330787348,0.70087068249346285,0.69409291033205589,0.68954004305225391,0.71359414858711567,0.69381658194742823,0.67776220417902333,0.68045714979650074,0.66875240056133101]
[null,"CANADA",0.08,0.03,0.05,0.54593030748246474,0.52465314049566347,0.5253653497621964,0.59428341881912627,0.5888763501425559,0.58384636408249146,0.57573830230090883,0.570288569378544,0.65011482391359665,0.63970807262387031,0.62481404022031328,0.62019354550819106,0.60896094955444613,0.71823397793574173,0.69734948649849837,0.68898777595253435,0.66796911756347566,0.64953842182634824,0.75162571366117337,0.73700708268075665,0.71169217353399261,0.69023869629559642]
[null,"CHILE",0.08,0.03,0.05,0.27870010428542341,0.31460081072869361,0.3529947538013492,0.38639061221577981,0.40840954871832025,0.42347535269528319,0.43866353179954026,0.45158003727515122,0.49122213605682169,0.49195949471961414,0.49845452196116974,0.51130431983527436,0.52371174924127928,0.52176817694332023,0.52332391404338396,0.52404727098386528,0.53021172358225899,0.59025763585618063,0.58165023097553004,0.6080482426101993,0.59910246167045833,0.59756258205570656]
[null,"CZECH REPUBLIC",0.08,0.03,0.05,0.39639185808432625,0.41610861799285764,0.43581071990120201,0.452428425294222,0.4756968765571597,0.48104807536815564,0.49990367744772657,0.50372965260187852,0.50583376408415226,0.50430956399524773,0.51673678684009572,0.52370347230202885,0.52052116143434612,0.51985372732128488,0.52919710569584133,0.54018406989558998,0.53269862155967962,0.54347397375852469,0.54727421551843469,0.56102268621612983,0.55993673464985372,0.58446264627230149]
[null,"DENMARK",0.08,0.03,0.05,0.40552614241211027,0.43535585511894342,0.44551969317395157,0.46780337477355888,0.47302321430220995,0.52256360055814799,0.5417746976249066,0.5510794176998336,0.54879224949557937,0.54717137611666045,0.54238704035374119,0.53622068937934231,0.56480345555946077,0.55704926298053092,0.5662305393642767,0.55677476908577639,0.54725869448993714,0.60975776481184507,0.59569421290499602,0.59308996689617255,0.58101083385008145,0.69260385389879842]
[null,"FINLAND",0.08,0.03,0.05,0.50825529498684185,0.51585708743355529,0.52382692442759693,0.52868098968597244,0.52716035281666174,0.52678648436062214,0.52598944889293819,0.53921540867232587,0.53714527721391825,0.53148866103987691,0.53702753265008329,0.53056509620015913,0.5473568912835175,0.55302595695418821,0.55005983740208253,0.54796108471544958,0.54832377800881393,0.54247000376063426,0.53598377421488164,0.52921035208046885,0.5236525353063769,0.51618945494374258]
[null,"FRANCE",0.08,0.03,0.05,1.0069637293079943,0.97032950850983335,0.96351765376128373,0.92990134547212,0.90601037856867417,0.9070349459821232,0.88188031708477621,0.86447112641615054,0.8316588798412764,0.83104101432000743,0.80354541073212549,0.86768550116824283,0.86374338014929719,0.83220495211197698,0.91331013560515228,0.87341507301916221,0.8576822254780645,0.86049103294960239,0.82777155004562508,0.84996270976973642,0.86825262018074401,0.84112372232121824]
[null,"GERMANY",0.08,0.03,0.05,0.44492872696373192,0.4567482363164484,0.47756361355362259,0.48489410959430507,0.48944063680502142,0.50307212248771538,0.51102866442627204,0.51571877230931307,0.52237632473485274,0.52565796112307051,0.53846112018455117,0.53891773943783239,0.56108859338112016,0.5869294113586917,0.59027864857642132,0.5836778563061753,0.60560205908977205,0.59571935241043206,0.58490487644509315,0.60089743646366967,0.5925473171011002,0.60567911314281042]
[null,"GREECE",0.08,0.03,0.05,0.49121204217523495,0.51213666423103077,0.51613551535662672,0.51394711460082754,0.51944009988927931,0.52041139645922341,0.52722153364475144,0.525461074299578,0.53348432579725313,0.53592276673467132,0.55465345161751567,0.54860878298641702,0.53788333472518135,0.53028145041948938,0.52797320256530522,0.55277699155428994,0.56123486432910319,0.55565864878353721,0.54915833748841159,0.57737665011963135,0.587243519763188,0.58316862901348021]
[null,"HUNGARY",0.08,0.03,0.05,0.6319626144248669,0.62607425551832108,0.64458191058336323,0.63545651254952085,0.63595867810204121,0.65379788111931203,0.6476728291813193,0.64590025995495159,0.63551182177038656,0.62597943622356644,0.62180422414702929,0.60288363581078963,0.60507628547875736,0.60555841422436119,0.58721260621585325,0.60822002448954493,0.60186955095223238,0.59047441247778654,0.59346300162633336,0.60529433401765198,0.5935331338148796,0.58740770939470455]
[null,"IRELAND",0.08,0.03,0.05,0.51509428908514254,0.53551875000906835,0.56928125656278628,0.56525262911008156,0.56117500761311601,0.56289997357504651,0.56474161821020963,0.58879475803947312,0.58395050843753038,0.57460056945774751,0.56606645206372352,0.57182836005315119,0.59812564017881942,0.60021540803234663,0.58854892559946792,0.58506944927502602,0.58233709002836931,0.56940867266777184,0.58977111129793658,0.58352886642327728,0.57173235563426705,0.55795650835045407]
[null,"ISRAEL",0.08,0.03,0.05,0.80648227781771653,0.76312021665064522,0.74695319295366658,0.81843970979953662,0.82210664549374279,0.81789872714918288,0.86309032292689813,0.85075975071543231,0.82503677278068455,0.79584758376278553,0.78309181631865865,0.75434969654142303,0.76341577892849544,0.72475050142837871,0.6955704697269538,0.70711675549781416,0.70420313446949057,0.67795075886568812,0.9814324902629864,0.94011481179000056,0.91585831339677648,0.8651125194409216]
[null,"ITALY",0.08,0.03,0.05,1.4451377615210534,1.3621044976849677,1.2897398121298458,1.2362675344136969,1.1685988513841308,1.1717350662914705,1.1332098671841122,1.0687465660881317,1.0547023710019137,1.0099266593117027,0.97548196381321128,0.95566400545442431,0.90889773844623478,0.90835814494158396,0.91313929196192611,0.90478504400007898,0.8831583039048293,1.0053714634967899,0.95916132534092979,0.92702696191347123,0.90041848772037292,0.93274296953507252]
[null,"JAPAN",0.08,0.03,0.05,1.9595674548166113,1.8123715708457453,1.6810712826494796,1.5621281493334604,1.4542008566601836,1.3584591599071927,1.2762766317051988,1.2021243237626267,1.1347453606790379,1.0742711908700706,1.0216986011750888,0.97361329889691361,0.9311820478215711,0.89210600089002945,0.85644338407486453,0.82564728613084315,0.80055513034829462,0.77722989025578204,0.75345817319085207,0.73239846992016833,0.71327098501779262,0.695400082320762]
[null,"KOREA",0.08,0.03,0.05,0.47447759846906112,0.4814382279959683,0.49227399505318464,0.50388498115232672,0.50806249151652105,0.51321487268095645,0.51870923960075666,0.52265945232629851,0.53199097727950351,0.5340009543377523,0.54474376279665293,0.54935782394147392,0.5594143826607918,0.57624667484655634,0.57251074750642694,0.58093532781308099,0.58058096139421977,0.58408029921358207,0.58726606575051721,0.58221700265768372,0.58046331933149919,0.57224931326419048]
[null,"LATVIA",0.08,0.03,0.05,0.32394793441174558,0.34232105867156476,0.36261807885516584,0.39428886537770086,0.40665053921700456,0.41559354191381331,0.4370979051290656,0.44741260500056951,0.45271242824554153,0.46108499552076221,0.4733305186265957,0.47373741363082034,0.47448386243103652,0.48617912506796307,0.48320278616699514,0.48271401699156125,0.503508632749743,0.51590047565776331,0.52889533704556724,0.52329200009198218,0.51808493242594222,0.51188274724109728]
[null,"LUXEMBOURG",0.08,0.03,0.05,0.19111674221245106,0.22253271528079191,0.26881836115922947,0.29329093050131283,0.32170077762075683,0.35533244586567952,0.3705811285491124,0.38287021512346375,0.39253534404837581,0.40564527365105274,0.42319361496892,0.42717066709463791,0.4634643322302005,0.4650477744583742,0.47705199154258959,0.49891262748025444,0.49731639376635228,0.49469995264351446,0.49117900070429127,0.4938807445385236,0.48891406586034875,0.48331104283560206]
[null,"MEXICO",0.08,0.03,0.05,0.82991678184614759,0.75006776743949521,0.75831259045627142,0.74165737301248025,0.73311449147448104,0.7146963027139015,0.71051555298412172,0.78227049641971691,0.75698025520424705,0.73542841650727442,0.72244659093673413,0.72350836212053504,0.72854210732571545,0.71609726052528055,0.70779488484460229,0.68044548544912353,0.65927690685602347,0.80323611527518024,0.77938625758109148,0.74005178957925288,0.72193761474174589,0.71750494149069544]
[null,"NETHERLANDS",0.08,0.03,0.05,0.5245882730185899,0.53157977196179895,0.53596487273905724,0.5394769802960131,0.53955772600683616,0.56884510418447454,0.56902168509339168,0.56337424827973126,0.55752271966029665,0.55188232222281164,0.58417404514454518,0.58522312350786565,0.58714124884194008,0.58701192834514915,0.58368175004472889,0.58978296357547921,0.5854917277671422,0.57869390674351939,0.57040889570908282,0.5914775109670779,0.58177203971760416,0.58454993064026828]
[null,"NEW ZEALAND",0.08,0.03,0.05,0.52093432277268437,0.50950273072514474,0.50831223125908975,0.52932502135459281,0.51768836725267331,0.52742226277597337,0.51272732779969143,0.57281456214163207,0.5535271878260547,0.57330482629116641,0.55295546442412569,0.53222399043265123,0.62673746328931579,0.59981365164468881,0.57303106874076537,0.59190701370858478,0.57780322469897971,0.75161174641797401,0.73721874893046613,0.71108617558789211,0.77726899053405041,0.73933141276496761]
[null,"NORWAY",0.08,0.03,0.05,0.18958815748191346,0.23696929959740715,0.26412791512361922,0.30590802757510832,0.32615118113614167,0.3516816391978218,0.37506590982553673,0.39111053033338294,0.40427109190800181,0.41598615820857604,0.42049558888872568,0.42308043763349762,0.45863814804688646,0.45877820197611019,0.4883326055155483,0.48634203739709903,0.50894198345422192,0.5113188558570515,0.51214226473467805,0.51300776289829952,0.50683691812322207,0.49999542098813565]
[null,"POLAND",0.08,0.03,0.05,0.48128252388077503,0.49034377259602635,0.4999016468367608,0.50898057572693756,0.52536030697952851,0.54085497241428504,0.54602824934430227,0.55021673689827999,0.55533669837361865,0.55292473315441393,0.54998959085385624,0.55519594671198591,0.55323409998030249,0.55560323199813244,0.55557979917097255,0.54968425196832227,0.55188398405305306,0.55875615261364242,0.56304843199408694,0.56432697614427463,0.57782131958754845,0.57250860174248597]
[null,"PORTUGAL",0.08,0.03,0.05,0.9196621844223698,0.88364541909575223,0.85401476839519375,0.84474387378350491,0.80906169484281698,0.79388734848148801,0.7936896350248086,0.77098987788355255,0.74799147932224297,0.72914287060281724,0.71263881837111409,0.70462387053105191,0.70481405643368689,0.67957534627773841,0.65334673430616208,0.62728978664674151,0.63020817394496165,0.6128265185780285,0.60649027507036579,0.68026437158111119,0.65743059272905091,0.67260793892120452]
[null,"SLOVAK REPUBLIC",0.08,0.03,0.05,0.53108610842514958,0.53775106200891976,0.54514416887485895,0.54460602736994845,0.54310421203473447,0.54554496571076316,0.55521851160747737,0.56978658096403711,0.57743325428315506,0.57264931679148356,0.56139433349985868,0.5726722284225928,0.57676480230293714,0.57053732071483321,0.57161945452015228,0.58596449232706027,0.58811223462764994,0.57960900765639778,0.59084247589750583,0.59069198215203034,0.57900812141309843,0.57232444133106675]
[null,"SLOVENIA",0.08,0.03,0.05,0.82006904671097003,0.79686202909830262,0.77276645041795466,0.75576262158556973,0.72829523008208608,0.70450838749678524,0.71063899127333763,0.69033318155564183,0.68535798310785956,0.66674797680419706,0.65414981182249643,0.64645754137741884,0.64676775828831357,0.63765501211751674,0.6316886864661776,0.61692180427394372,0.61104571102848348,0.61484243849571163,0.59615769102968108,0.587455302013834,0.57711588641302913,0.58187132365798888]
[null,"SPAIN",0.08,0.03,0.05,0.95351107386039635,0.91961344170933823,0.88385050465266723,0.8486437185838922,0.81355275468095389,0.78668424934283832,0.79296585530741048,0.77759841035639554,0.75763933778054704,0.74245514672906154,0.72035225629978028,0.72411449823473939,0.7484534537154327,0.73179200141063705,0.7312121962529019,0.7161288489869414,0.70186097312417539,0.7151947642629719,0.69474116456362589,0.68551268652934605,0.68091663113727374,0.66821418914061359]
[null,"SWEDEN",0.08,0.03,0.05,0.32984468170500791,0.35634407491377118,0.52096048676509454,0.53210452267323949,0.56558855589128998,0.57609236317758084,0.57611460911274492,0.59591147809958922,0.60221987221837858,0.60046719740856613,0.81978507319805327,0.80034352981727763,0.79577367943047828,0.77426060327018009,0.78085625196491115,0.80027403661111185,0.78008904237868726,0.75564891073789076,0.78209704357538401,0.78419534240677213,0.7695687165685865,0.76305207308374345]
[null,"SWITZERLAND",0.08,0.03,0.05,0.17770896721233209,0.22327370180825898,0.26233913487730132,0.29542157061502244,0.3241990299625655,0.36334378999591638,0.3849027576274679,0.40330216247575928,0.41825317873144818,0.43663390981798073,0.47800974384102779,0.4855513512338086,0.4918840321966545,0.50092046116743461,0.50825989149427842,0.53485681516540851,0.55008028004701981,0.55825549055887325,0.57448307342638616,0.58149438672100318,0.58027701901692774,0.5762114356839525]
[null,"TURKEY",0.08,0.03,0.05,0.44154670634307691,0.45292593625854277,0.48621242267433978,0.52401157528504205,0.55582402190101854,0.59342715316673467,0.61370889015815711,0.62357586594770897,0.63475245603534713,0.65529546437094977,0.64927069247109903,0.63436100346287405,0.68432607122251787,0.68979531507571124,0.71028590911645406,0.7464604255843803,0.77032060112091572,0.76623905923911606,0.7727176458479339,0.77930295830670426,0.75259180961121441,0.7451149089841097]
[null,"UNITED KINGDOM",0.08,0.03,0.05,2.6629299226005996,2.3429621017899258,2.3618566657351372,2.1835042460139986,2.0360098974835399,1.8682754780648425,1.9207432257674466,1.7757370375402259,1.6435234349802201,1.5628773326676504,1.4447315664606943,1.3560445455458072,1.3725078498501582,1.2645068719760413,1.2275343483747814,1.1332639908299726,1.0907025153089254,1.1078402155663749,1.0573322633485767,1.0642846426247035,1.01737495312283,0.94605004650253355]
[null,"UNITED STATES",0.08,0.03,0.05,0.957586148478901,0.9113850410248866,0.88106361279033418,0.85700075537184717,0.82987870510276818,0.80704304713821129,0.78492926079175573,0.77617042442710127,0.76355843073967655,0.75223503111600154,0.75742115069310934,0.76814885304112734,0.75445416049628966,0.73932553158027303,0.73023498531025122,0.71512336932438014,0.70159917976688579,0.68957070107448626,0.67804801967452666,0.66632385730130539,0.6526327503460847,0.64710911094548473]

{"sheet":"TCD avec coupon ","index":38,"n_rows":32,"n_cols":7,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
["Pays","TURKEY"]
["Croissance",-0.01]
["Déficit",0.05]
[]
[null,"inflation"]
["Année",0.01,0.03,0.05,"Total général"]
["2019",0.44780961045440509,0.44867883281276444,0.4502543032092528,1.3467427464764223]
["2020",0.50305086745031857,0.49536470904086088,0.48859907764491856,1.487014654136098]
["2021",0.5799247110857545,0.56335737412142584,0.54858539658969097,1.6918674817968713]
["2022",0.64568794445965405,0.6240425140475987,0.60598527838031091,1.8757157368875634]
["2023",0.71272215173668418,0.68394752216230992,0.66068974403139558,2.0573594179303898]
["2024",0.78693215688775098,0.75063350393915529,0.72230227852879669,2.2598679393557033]
["2025",0.85036664880565616,0.80448394894795772,0.76877858978948643,2.4236291875431002]
["2026",0.9132427584990721,0.85430877589864584,0.80785206428781331,2.575403598685531]
["2027",0.97723312881674906,0.90487749613358437,0.84779070387860334,2.7299013288289369]
["2028",1.0716500143630088,0.97937666012744051,0.90609056959160006,2.9571172440820495]
["2029",1.120029381863749,1.0119116598910107,0.92611343281658753,3.0580544745713474]
["2030",1.1503511394338808,1.0284186567984632,0.93192370662005675,3.110693502852401]
["2031",1.2447012741073826,1.1115193070736515,1.0105871103916348,3.366807691572669]
["2032",1.3006676770604042,1.1522591374854687,1.0411252875477597,3.494052102093633]
["2033",1.3550335614136595,1.1971934901991119,1.0825962523182397,3.6348233039310109]
["2034",1.4410254104454268,1.269256134554938,1.14845025268281,3.8587317976831752]
["2035",1.5357410196263099,1.3426897258986197,1.2084195320546152,4.0868502775795452]
["2036",1.5926989932201467,1.3792764089358158,1.231012600469978,4.2029880026259399]
["2037",1.6724557239195619,1.4346149270878121,1.2700401767692406,4.3771108277766144]
["2038",1.7741288643548332,1.5031871814887585,1.3154309904220607,4.5927470362656528]
["2039",1.8010552211144948,1.5084131696904524,1.305086650656091,4.6145550414610383]
["2040",1.8502421999075018,1.5358352023624682,1.3189216229135303,4.7049990251835005]
[]
[]
[null,null,null,null,null,{"$f":"GETPIVOTDATA(\"2020\",$A$5,\"Inflation\",0.03)","v":0.49536470904086088}]
[null,null,null,null,null,{"$f":"GETPIVOTDATA(\"2030\",$A$5,\"Inflation\",0.03)","v":1.0284186567984632},{"$f":"(F32-F31)/F31","v":1.0760838187074659}]

{"sheet":"Current GDP","index":39,"n_rows":44,"n_cols":37,"rows_kept":44,"cut":false,"hidden":true,"merged":[]}
[]
["Sources : Datastream, Sources Nationales, Thomson Reuters"]
["Current Prices NSA"]
[null,"GERMANY","AUSTRALIA","AUSTRIA","BELGIUM","CANADA","CHILE","KOREA","DENMARK","SPAIN","ESTONIA","UNITED STATES","FINLAND","FRANCE","GREECE","HUNGARY","ISLAND","ITALY","JAPAN","LATVIA","LUXEMBOURG","MEXICO","NORWAY","NEW ZEALAND","NETHERLANDS","POLAND","PORTUGAL","SLOVAK REPUBLIC","CZECH REPUBLIC","UNITED KINGDOM","SLOVENIA","SWEDEN","SWITZERLAND","TURKEY","EURO ZONE","ISRAEL","IRLAND"]
[null,"EUR","AUD","EUR","EUR ","CAD ","CLP ","KRW ","DKK ","EUR ","EUR ","USD ","EUR ","EUR ","EUR ","HUF ","ISK ","EUR ","JPY ","EUR ","EUR ","MXN ","NOK ","NZD ","EUR ","PLN ","EUR ","EUR ","CZK ","GBP ","EUR ","SEK ","CHF ","TRY ","EUR ","ILS ","EUR "]
[]
[1980,{"$error":"#N/A"},143667000000,{"$error":"#N/A"},{"$error":"#N/A"},321577000000,{"$error":"#N/A"},39471400000000,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2862505000000,{"$error":"#N/A"},453211000000,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},318278000000,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},8138000000,{"$error":"#N/A"},{"$error":"#N/A"},259962000000,{"$error":"#N/A"},584413000000,199422300000,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[1981,{"$error":"#N/A"},164444000000,{"$error":"#N/A"},{"$error":"#N/A"},367121000000,{"$error":"#N/A"},49324000000000,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3210956000000,{"$error":"#N/A"},511673000000,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},365013000000,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},9925000000,{"$error":"#N/A"},{"$error":"#N/A"},289899000000,{"$error":"#N/A"},638634000000,214086000000,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[1982,{"$error":"#N/A"},183644000000,{"$error":"#N/A"},{"$error":"#N/A"},386773000000,{"$error":"#N/A"},56858600000000,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3344991000000,{"$error":"#N/A"},587952000000,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},404325000000,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},12001000000,{"$error":"#N/A"},{"$error":"#N/A"},319211000000,{"$error":"#N/A"},699524000000,226807800000,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[1983,{"$error":"#N/A"},198912000000,{"$error":"#N/A"},{"$error":"#N/A"},419691000000,{"$error":"#N/A"},67509300000000,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3638137000000,{"$error":"#N/A"},652816000000,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},449658000000,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},15333000000,{"$error":"#N/A"},{"$error":"#N/A"},351110000000,{"$error":"#N/A"},784825000000,233659900000,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[1984,{"$error":"#N/A"},224530000000,{"$error":"#N/A"},{"$error":"#N/A"},460243000000,{"$error":"#N/A"},77855600000000,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4040693000000,{"$error":"#N/A"},709648000000,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},506486000000,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},18829000000,{"$error":"#N/A"},{"$error":"#N/A"},377578000000,{"$error":"#N/A"},881974000000,249738500000,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[1985,{"$error":"#N/A"},249040000000,{"$error":"#N/A"},{"$error":"#N/A"},498075000000,{"$error":"#N/A"},87239600000000,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4346734000000,{"$error":"#N/A"},760509000000,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},562402000000,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},23114000000,{"$error":"#N/A"},{"$error":"#N/A"},415432000000,{"$error":"#N/A"},959717000000,264792099999.99997,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[1986,{"$error":"#N/A"},271315000000,{"$error":"#N/A"},{"$error":"#N/A"},524450000000,{"$error":"#N/A"},101840200000000,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4590155000000,{"$error":"#N/A"},817854000000,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},581913000000,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},28248000000,{"$error":"#N/A"},{"$error":"#N/A"},447575000000,{"$error":"#N/A"},1049286000000,277898300000,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[1987,{"$error":"#N/A"},304856000000,{"$error":"#N/A"},{"$error":"#N/A"},571926000000,{"$error":"#N/A"},120204900000000,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4870217000000,{"$error":"#N/A"},859827000000,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},634875000000,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},33283000000,{"$error":"#N/A"},{"$error":"#N/A"},496692000000,{"$error":"#N/A"},1135409000000,288496700000,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[1988,{"$error":"#N/A"},345136000000,{"$error":"#N/A"},{"$error":"#N/A"},624401000000,{"$error":"#N/A"},144073400000000,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5252629000000,{"$error":"#N/A"},929444000000,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},664085000000,69288000000,{"$error":"#N/A"},{"$error":"#N/A"},39729000000,{"$error":"#N/A"},{"$error":"#N/A"},556164000000,{"$error":"#N/A"},1241401000000,306266000000,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[1989,{"$error":"#N/A"},388158000000,{"$error":"#N/A"},{"$error":"#N/A"},669026000000,{"$error":"#N/A"},163518100000000,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5657693000000,{"$error":"#N/A"},1001897000000,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},708636000000,73677000000,{"$error":"#N/A"},{"$error":"#N/A"},46936000000,{"$error":"#N/A"},{"$error":"#N/A"},614358000000,{"$error":"#N/A"},1373535000000,330580600000,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[1990,{"$error":"#N/A"},412877000000,{"$error":"#N/A"},{"$error":"#N/A"},692997000000,{"$error":"#N/A"},197712300000000,855557000000,{"$error":"#N/A"},{"$error":"#N/A"},5979589000000,91010000000,1058627000000,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},749861000000,76677000000,{"$error":"#N/A"},{"$error":"#N/A"},56356000000,{"$error":"#N/A"},{"$error":"#N/A"},668428000000,{"$error":"#N/A"},1514857000000,358506100000,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[1991,1579800000000,415816000000,{"$error":"#N/A"},{"$error":"#N/A"},699253000000,{"$error":"#N/A"},238877200000000,890551000000,{"$error":"#N/A"},{"$error":"#N/A"},6174043000000,86962000000,1097112000000,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},790088000000,75235000000,{"$error":"#N/A"},{"$error":"#N/A"},64622000000,{"$error":"#N/A"},{"$error":"#N/A"},704626000000,{"$error":"#N/A"},1624458000000,374437200000,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[1992,1695320000000,431475000000,{"$error":"#N/A"},{"$error":"#N/A"},716019000000,{"$error":"#N/A"},273267400000000.03,923014000000,{"$error":"#N/A"},{"$error":"#N/A"},6539299000000,84852000000,1136841000000,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},813094000000,77306000000,{"$error":"#N/A"},{"$error":"#N/A"},72652000000,{"$error":"#N/A"},{"$error":"#N/A"},728864000000,{"$error":"#N/A"},1627077000000,382225400000,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[1993,1748550000000,454320000000,{"$error":"#N/A"},{"$error":"#N/A"},744608000000,{"$error":"#N/A"},310073700000000,928466000000,{"$error":"#N/A"},{"$error":"#N/A"},6878718000000,85748000000,1148404000000,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1560093000000,855401000000,82851000000,{"$error":"#N/A"},{"$error":"#N/A"},75980000000,{"$error":"#N/A"},{"$error":"#N/A"},766813000000,{"$error":"#N/A"},1634131000000,390608000000,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[1994,1830290000000,481659000000,{"$error":"#N/A"},{"$error":"#N/A"},789507000000,{"$error":"#N/A"},366054200000000,993287000000,{"$error":"#N/A"},{"$error":"#N/A"},7308755000000,90768000000,1186345000000,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},501537700000000,{"$error":"#N/A"},{"$error":"#N/A"},1781422000000,897244000000,89106000000,{"$error":"#N/A"},{"$error":"#N/A"},82379000000,{"$error":"#N/A"},{"$error":"#N/A"},806161000000,{"$error":"#N/A"},1744433000000,400252800000,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[1995,1898880000000,510689000000,176184000000,211616000000,828973000000,{"$error":"#N/A"},428927200000000,1036482000000,459337000000,2779464200,7664060000000,98556000000,1224967000000,93063600000,5835633000000,{"$error":"#N/A"},986681100000,512541700000000,4058802000,{"$error":"#N/A"},2311458000000,963123000000,94843000000,325341000000,{"$error":"#N/A"},89037000000,19686000000,1586447000000,846128000000,10521700000,1883562000000,405144600000,{"$error":"#N/A"},5747010000000,302164400000,54824000000]
[1996,1926320000000,541720000000,182132000000,215942000000,857023000000,{"$error":"#N/A"},481140800000000,1088023000000,487992000000,3649283900,8100201000000,102060000000,1258950000000,103036600000,7122464000000,{"$error":"#N/A"},1042959600000,525806900000000,4678127000,{"$error":"#N/A"},3123168000000,1054656000000,100484000000,340964000000,{"$error":"#N/A"},94351000000,21951000000,1818342000000,903029000000,12132000000,1932025000000,407993300000,{"$error":"#N/A"},5993210000000,350950300000,60219000000]
[1997,1967090000000,572275000000,188310000000,225969000000,903902000000,{"$error":"#N/A"},530347100000000,1146130000000,518049000000,4494768600,8608515000000,110738000000,1299739000000,114712200000,8833295000000,535251000000,1090992100000.0001,534142600000000,5394120000,{"$error":"#N/A"},3962524000000,1141323000000,103911000000,364961000000,{"$error":"#N/A"},102357000000,24416000000,1958725000000,948257000000,13827200000,2019261000000,415825200000,{"$error":"#N/A"},6138450000000,395731600000,69375000000]
[1998,2018230000000,603646000000,195827000000,234489000000,937295000000,{"$error":"#N/A"},524476699999999.94,1185988000000,554042000000,5049219600,9089168000000,120382000000,1358776000000,125262600000,10456471000000,599860000000,1134825700000,527876900000000,6021964000,{"$error":"#N/A"},4810123000000,1163191000000,105846000000,389315000000,{"$error":"#N/A"},111385000000,26664000000,2146389000000.0002,989333000000,15337300000,2121037000000,427756500000,71892898300,6383920000000,440732900000,80326000000]
[1999,2064880000000,636531000000,203419000000,244226000000,1004456000000,{"$error":"#N/A"},576872800000000,1241521000000,594316000000,5378702600,9660624000000,126923000000,1408159000000,133788700000.00002,11660562000000,645034000000,1170604800000,519651700000000,6272131000,{"$error":"#N/A"},5738466000000,1265701000000,111159000000,414838000000,{"$error":"#N/A"},119639000000,28548000000,2242417000000,1029522000000,17210300000,2237854000000,435506500000,107164345100,6679270000000,485130900000,92631000000]
[2000,2116480000000,685338000000,213196000000,258222000000,1102380000000,{"$error":"#N/A"},635184500000000,1326912000000,646250000000,6170771400,10284779000000,136261000000,1485303000000,141247300000,13350074000000,701816000000,1241280100000,526705900000000,6850285000,23079400000,6693683000000,1507885000000,118395000000,448061000000,{"$error":"#N/A"},128466000000.00002,31601000000,2379393000000,1089131000000,18902000000,2380358000000,459447300000,170666714800,7033090000000,539588600000,108380000000]
[2001,2179850000000,728249000000,220095000000,265788000000,1140505000000,{"$error":"#N/A"},688164800000000,1371526000000,699528000000,6976367500,10621824000000,144437000000,1544629000000,152193800000,15419134000000,792679000000,1298297600000,523005100000000,7460116000,23772000000,7069377000000,1564585000000,126288000000,476696000000,{"$error":"#N/A"},135828000000,34311000000,2568309000000,1126463000000,21146800000,2478130000000,470218100000,245428759600,7357380000000,549711100000,121957000000]
[2002,2209290000000,780453000000,226303000000,275066000000,1189452000000,{"$error":"#N/A"},761938900000000,1410271000000,749288000000,7773841200,10977514000000,148289000000,1594259000000,163460800000,17461700000000,843993000000,1345167500000,515986200000000,8397049000,25094700000,7455459000000,1560181000000,133644000000,494501000000,810616800000,142631000000,37280000000,2681644000000,1179882000000,23622600000,2569876000000,469788200000,359358871400,7611640000000,573602200000,135955000000]
[2003,2220080000000,827743000000,231000000000,282637000000,1250315000000,{"$error":"#N/A"},810915400000000,1436752000000,803472000000,8708875900,11510670000000,151569000000,1637438000000,178904900000,19138918000000,868073000000,1391298100000,515400700000000,9552654000,26187800000,7868810000000,1619613000000,141667000000,506671000000,845930000000,146158000000,41404000000,2810382000000,1248517000000,25667500000,2677446000000,475270400000,468015146400,7831140000000,577756500000,145557000000]
[2004,2270620000000,890907000000,241504000000,298711000000,1331178000000,{"$error":"#N/A"},876033100000000,1506001000000,861420000000,9707657000,12274928000000,158477000000,1710760000000,193715800000,21099068000000,963228000000,1446098700000,520965600000000,11048732000,27935600000,8828367000000,1781981000000,152959000000,523939000000,927306200000,152372000000,46102000000,3062444000000,1310091000000,27672700000,2805115000000,490142500000,577023497300,8165670000000,607065000000,156143000000]
[2005,2300860000000,961093000000,253522000000,311480000000,1417028000000,{"$error":"#N/A"},919797300000000,1585984000000,930566000000,11262295600,13093726000000,164387000000,1771978000000,199242300000,22559880000000,1051258000000,1490171700000,524132900000000,13597230000,30031100000,9562648000000,1988941000000,160758000000,545609000000,984918900000,158653000000,50415000000,3264931000000,1386386000000,29226500000,2907352000000,508900000000,673702942700,8461549999999.999,639333000000,170188000000]
[2006,2393250000000,1036541000000,267824000000,326663000000,1492207000000,{"$error":"#N/A"},966054600000000,1682260000000,1007974000000,13521705600,13855888000000,172614000000,1853267000000,217861600000,24256957000000,1196474000000,1550391400000,526879600000000,17101850000,33808500000,10630939000000,2215313000000,169057000000,579212000000,1065209100000.0001,166249000000,56273000000,3512798000000,1463435000000,31555400000,3099081000000,540289000000,789227555100,8905800000000,686046000000,184995000000]
[2007,2513230000000,1129812000000,283978000000,344712000000,1573532000000,{"$error":"#N/A"},1043257800000000,1738846000000,1080807000000,16246397300,14477635000000,186584000000,1945670000000,232694600000,25680214000000,1365648000000,1609255200000,531688300000000.06,22592011000,37178800000,11504076000000,2351026000000,183331000000,613280000000,1186773100000,175468000000,63054000000,3840117000000,1536565000000,35152600000,3297053000000,576087600000,880460879200,9403060000000,734143400000,197202000000]
[2008,2561740000000,1233419000000,293762000000,354066000000,1652923000000,{"$error":"#N/A"},1104492200000000,1801470000000,1116225000000,16517270600,14718582000000,193711000000,1995850000000,241990400000,27193630000000,1553020000000,1631886200000,520715700000000,24351235000,38128400000,12353845000000,2608794000000,189658000000,639163000000,1277321900000,178873000000,68492000000,4024117000000,1572467000000,37951200000,3387599000000,600431100000,994782858400,9636070000000,774436100000,187756000000]
[2009,2460280000000,1259865000000,288045000000,348781000000,1567365000000,{"$error":"#N/A"},1151707800000000,1722143000000,1079052000000,14145864300,14418739000000,181029000000,1939017000000,237534200000,26424604000000,1600390000000,1571722100000,489501000000000,18826593000,36976500000,12162763000000,2431198000000,191968000000,617540000000,1361849900000,175448000000,64022999999.999992,3930409000000,1529536000000,36166300000,3288509000000,589213200000,999191848100,9291510000000,815635000000,170097000000]
[2010,2580060000000,1360678000000,295897000000,365100000000,1662130000000,{"$error":"#N/A"},1265308000000000,1810925000000,1080935000000,14716533100,14964372000000,187100000000,1998481000000,226031400000,27224599000000,1627108000000,1602776300000,500353900000000,17937882000,40177900000,13366377000000,2593739000000,201480000000,631512000000,1445296900000,179930000000,67577000000,3962464000000,1579877000000,36252400000,3519994000000,608830600000,1160013978300,9547580000000,873465700000,167583000000]
[2011,2703120000000,1465031000000,310128000000,379107000000,1769921000000,{"$error":"#N/A"},1332681100000000,1846854000000,1070449000000,16667633800,15517926000000,196869000000,2059284000000,207028900000,28304938000000,1708315000000,1638023000000,491408400000000,20302765000,43164700000,14665576000000,2795754000000,211242000000,642929000000,1566812900000,176167000000,70627000000,4033755000000,1635062000000,36896300000,3656577000000,621256100000,1394477165500,9799880000000,936134300000,171938000000]
[2012,2758260000000,1512938000000,318653000000,387500000000,1822808000000,{"$error":"#N/A"},1377456600000000,1895002000000,1039815000000,17934892300,16155255000000,199793000000,2086929000000,191203900000,28781064000000,1787684000000,1613277400000,494957200000000,21885614000,44112100000,15817755000000,2968258000000,215962000000,645164000000,1629391660000,168398000000,72704000000,4059912000000,1685225000000,36076100000,3684800000000,626414100000,1569672114900,9837430000000,992110000000,175561000000]
[2013,2826240000000,1565414000000,323910000000,392341000000,1897531000000,137876216000000,1429445300000000,1929677000000,1025693000000,18932277600,16691517000000,203338000000,2115256000000,180654300000,30247077000000,1899682000000,1604269800000,503175600000000,22786587000,46499500000,16277187000000,3075576000000,227963000000,652748000000,1656842000000,170269000000,74170000000,4098127999999.9995,1752554000000,36239300000,3769909000000,638177000000,1809713086700,9934750000000,1056118700000,180299000000]
[2014,2932470000000,1611432000000,333063000000,400288000000,1990183000000,148623667000000,1486079400000000,1981166000000,1037820000000,19766303900,17427609000000,205474000000,2147609000000,178656500000,32591713000000,2020546000000,1622611700000,513876100000000,23618164000,49992800000,17471467000000,3146665000000,240517000000,663008000000,1719703600000,173079000000,76088000000,4313789000000,1837062000000,37614800000,3936840000000,649718300000,2044465875800,10157540000000,1103485000000,194538000000]
[2015,3043650000000,1638118000000,344493000000,410436000000,1994911000000,159605939000000,1564124000000000,2027110000000,1079998000000,20347699000,18120714000000,209604000000,2194243000000,176312000000,34324110000000,2235000000000,1651392400000,531985699999999.94,24320329000,52101800000,18536531000000,3118116000000,250998000000,683457000000,1799392200000,179504000000,78896000000,4595783000000,1888737000000,38836700000,4199860000000,653735200000,2338647493700,10515600000000,1162529600000,262038000000]
[2016,3144050000000,1701395000000,353296000000,423048000000,2035506000000,169263918000000,1641786100000000,2065963000000,1118522000000,21098288200,18624475000000,215773000000,2228857000000,174199300000,35420320000000,2452969000000,1681599900000,538445600000000,24925617000,53004700000,20099594000000,3117033000000,266044000000,702641000000,1858636800000,184934000000,81154000000,4773240000000,1963311000000,40418000000,4404802000000,658977800000,2608525749300,10789720000000,1220330700000,275568000000]
[2017,3263350000000,1798932000000,369218000000,438485000000,2144395000000,179776238000000,1730398600000000,2145114000000,1163662000000,23002299200,19390605000000,224278000000,2288380000000,177735300000,38183290000000,2554565000000,1718082100000,546488600000000,26856599000,55377600000,21766928000000,3279364000000,283465000000,733168000000,1982278500000,193785000000,84985000000,5055029000000,2037638000000,43278100000,4604205000000,668149500000,3104906706300,11165450000000,1262906300000,296152000000]

{"sheet":"CPI","index":40,"n_rows":465,"n_cols":36,"rows_kept":465,"cut":false,"hidden":true,"merged":[]}
[]
["Sources : Datastream, Sources Nationales, Thomson Reuters"]
["Price Index NSA"]
[null,"GERMANY","AUSTRALIA","AUSTRIA","BELGIUM","CANADA","CHILE","KOREA","DENMARK","SPAIN","ESTONIA","UNITED STATES","FINLAND","FRANCE","GREECE","HUNGARY","ISLAND","ITALY","JAPAN","LATVIA","LUXEMBOURG","MEXICO","NORWAY","NEW ZEALAND","NETHERLANDS","POLAND","PORTUGAL","SLOVAK REPUBLIC","CZECH REPUBLIC","UNITED KINGDOM","SLOVENIA","SWEDEN","SWITZERLAND","TURKEY","EURO ZONE","ISRAEL"]
[null,"PERCENTAGE","PERCENTAGE","PERCENTAGE","PERCENTAGE","PERCENTAGE","PERCENTAGE","PERCENTAGE","PERCENTAGE","PERCENTAGE","PERCENTAGE","PERCENTAGE","PERCENTAGE","PERCENTAGE","PERCENTAGE","PERCENTAGE","PERCENTAGE","PERCENTAGE","PERCENTAGE","PERCENTAGE","PERCENTAGE","PERCENTAGE","PERCENTAGE","PERCENTAGE","PERCENTAGE","PERCENTAGE","PERCENTAGE","PERCENTAGE","PERCENTAGE","PERCENTAGE","PERCENTAGE","PERCENTAGE","PERCENTAGE","PERCENTAGE","PERCENTAGE","PERCENTAGE"]
[]
[29235,5.0510000000000002,10.263999999999999,5.0460000000000003,5.9649999999999999,9.7110000000000003,38.765999999999998,25.4,13.009,16.771000000000001,{"$error":"#N/A"},13.909000000000001,9.1069999999999993,{"$error":"#N/A"},23.539000000000001,{"$error":"#N/A"},60,20.754999999999999,6.548,{"$error":"#N/A"},{"$error":"#N/A"},21.556000000000001,6.3239999999999998,17.157,5.4930000000000003,0,21.158999999999999,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},12.781000000000001,5.03,0,9.2530000000000001,116.178]
[29266,5.835,10.35,5.319,6.4109999999999996,9.5850000000000009,39.040999999999997,26.405999999999999,13.497,16.905999999999999,{"$error":"#N/A"},14.182,9.3469999999999995,{"$error":"#N/A"},23.82,{"$error":"#N/A"},60.975999999999999,20.497,7.7610000000000001,{"$error":"#N/A"},{"$error":"#N/A"},22.603999999999999,7.8739999999999997,17.774999999999999,6.0019999999999998,0,21.369,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},13.615,4.0970000000000004,0,9.9169999999999998,121.447]
[29295,5.8230000000000004,10.435,5.6150000000000002,6.5720000000000001,9.2309999999999999,39.219000000000001,28.774999999999999,14.121,16.324000000000002,{"$error":"#N/A"},14.756,9.6319999999999997,{"$error":"#N/A"},23.802,{"$error":"#N/A"},61.905000000000001,20.245000000000001,7.3959999999999999,{"$error":"#N/A"},{"$error":"#N/A"},23.452000000000002,9.02,18.384,5.9459999999999997,0,20.98,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},13.551,3.8839999999999999,0,9.8420000000000005,120.378]
[29326,5.7770000000000001,10.632,5.9089999999999998,6.4189999999999996,9.16,39.14,26.617000000000001,14.394,15.7,{"$error":"#N/A"},14.731,10.763999999999999,{"$error":"#N/A"},24.907,{"$error":"#N/A"},63.636000000000003,20.481999999999999,7.883,{"$error":"#N/A"},{"$error":"#N/A"},24.495000000000001,9.375,18.227,6.2969999999999997,0,18.404,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},13.705,4.0659999999999998,0,10.102,123.48099999999999]
[29356,5.952,10.826000000000001,6.3639999999999999,6.4560000000000004,9.32,38.863999999999997,26.649000000000001,14.208,15.162000000000001,{"$error":"#N/A"},14.406000000000001,11.592000000000001,{"$error":"#N/A"},25,{"$error":"#N/A"},63.042999999999999,20.957999999999998,7.9710000000000001,{"$error":"#N/A"},{"$error":"#N/A"},24.888999999999999,10.117000000000001,18.074999999999999,6.5620000000000003,0,14.929,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},13.395,4.3390000000000004,0,10.185,133.511]
[29387,5.7309999999999999,11.016999999999999,7.0890000000000004,6.1520000000000001,10.025,38.051000000000002,27.015999999999998,13.494999999999999,15.917999999999999,{"$error":"#N/A"},14.385,11.34,{"$error":"#N/A"},26.997,{"$error":"#N/A"},62.5,21.428999999999998,8.3940000000000001,{"$error":"#N/A"},{"$error":"#N/A"},25.969000000000001,11.24,17.927,6.5620000000000003,0,15.802,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},13.218,3.2360000000000002,0,10.082000000000001,135.93700000000001]
[29417,5.1589999999999998,10.644,6.577,6.532,9.9499999999999993,35.936999999999998,27.454000000000001,12.891999999999999,15.077,{"$error":"#N/A"},13.132999999999999,11.282,{"$error":"#N/A"},24.536000000000001,{"$error":"#N/A"},56.863,21.765000000000001,7.4610000000000003,{"$error":"#N/A"},{"$error":"#N/A"},27.936,11.538,17.382000000000001,7.0640000000000001,0,16.584,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},13.227,3.3210000000000002,0,10.039,133.4]
[29448,5.3049999999999997,10.278,7.1749999999999998,6.3140000000000001,10.917999999999999,32.658000000000001,29.161000000000001,11.231,15.292999999999999,{"$error":"#N/A"},12.872999999999999,12.244999999999999,{"$error":"#N/A"},24.440999999999999,{"$error":"#N/A"},57.692,22.093,8.2609999999999992,{"$error":"#N/A"},{"$error":"#N/A"},28.64,12.308,16.853999999999999,7.1760000000000002,0,15.249000000000001,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},12.372999999999999,4.1829999999999998,0,10.093,133.12200000000001]
[29479,4.9210000000000003,9.9169999999999998,7.0250000000000004,6.7270000000000003,10.565,30.370999999999999,29.782,10.65,15.002000000000001,{"$error":"#N/A"},12.601000000000001,12.816000000000001,{"$error":"#N/A"},24.356000000000002,{"$error":"#N/A"},61.110999999999997,20.904,8.7270000000000003,{"$error":"#N/A"},{"$error":"#N/A"},28.492999999999999,13.026999999999999,16.343,6.9889999999999999,0,12.958,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},15.006,3.7850000000000001,0,9.8569999999999993,131.55199999999999]
[29509,4.8730000000000002,9.6859999999999999,6.6859999999999999,6.9720000000000004,10.731999999999999,30.995000000000001,32.508000000000003,10.984999999999999,14.388999999999999,{"$error":"#N/A"},12.766,13.423,{"$error":"#N/A"},24.25,{"$error":"#N/A"},55.171999999999997,21.111000000000001,7.4859999999999998,{"$error":"#N/A"},{"$error":"#N/A"},28.2,12.928000000000001,16.271999999999998,6.6609999999999996,0,11.586,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},15.648999999999999,3.694,0,9.7780000000000005,138.381]
[29540,5.2329999999999997,9.4589999999999996,6.2130000000000001,7.6289999999999996,11.111000000000001,31.617999999999999,31.266999999999999,10.840999999999999,15.282,{"$error":"#N/A"},12.648,13.478,{"$error":"#N/A"},26.231999999999999,{"$error":"#N/A"},49.18,21.978000000000002,8.2270000000000003,{"$error":"#N/A"},{"$error":"#N/A"},28.766999999999999,12.83,16.202000000000002,6.6680000000000001,0,11.098000000000001,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},14.661,4.2460000000000004,0,9.9949999999999992,137.60900000000001]
[29570,5.4160000000000004,9.2370000000000001,6.6269999999999998,7.5490000000000004,11.058,31.238,32.201999999999998,10.912000000000001,15.212,{"$error":"#N/A"},12.516,13.576000000000001,{"$error":"#N/A"},26.204999999999998,{"$error":"#N/A"},55.738,19.459,7.1929999999999996,{"$error":"#N/A"},{"$error":"#N/A"},29.847000000000001,13.585000000000001,16.134,6.6429999999999998,0,12.663,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},14.1,4.4260000000000002,0,10.035,132.94999999999999]
[29601,5.9619999999999997,9.3089999999999993,7.1319999999999997,6.9779999999999998,12.201000000000001,30.594000000000001,28.760999999999999,10.606,14.403,{"$error":"#N/A"},11.824999999999999,13.420999999999999,{"$error":"#N/A"},25.648,{"$error":"#N/A"},60.938000000000002,17.707999999999998,7.2629999999999999,{"$error":"#N/A"},{"$error":"#N/A"},27.8,15.242000000000001,15.829000000000001,7.1390000000000002,0,14.977,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},12.487,5.165,0,9.8680000000000003,132.91900000000001]
[29632,5.5129999999999999,9.3789999999999996,6.782,7.1319999999999997,12.057,28.646999999999998,24.405000000000001,10.510999999999999,13.968,{"$error":"#N/A"},11.407,12.742000000000001,{"$error":"#N/A"},26.542999999999999,{"$error":"#N/A"},57.576000000000001,18.556999999999999,6.2329999999999997,{"$error":"#N/A"},{"$error":"#N/A"},27.98,14.234,15.532999999999999,6.5430000000000001,0,14.429,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},12.913,5.9989999999999997,0,9.5619999999999994,134.19800000000001]
[29660,5.6929999999999996,9.4489999999999998,7.1840000000000002,7.58,12.676,25.972000000000001,22.259,11.243,15.617000000000001,{"$error":"#N/A"},10.487,13.099,{"$error":"#N/A"},25.605,{"$error":"#N/A"},58.823999999999998,18.878,6.0609999999999999,{"$error":"#N/A"},{"$error":"#N/A"},28.082999999999998,14.747999999999999,15.243,6.3680000000000003,0,14.388,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},12.962999999999999,6.3550000000000004,0,9.8759999999999994,133.50200000000001]
[29691,5.8380000000000001,9.0909999999999993,7.2960000000000003,7.4180000000000001,12.587,24.359000000000002,22.414000000000001,11.765000000000001,15.656000000000001,{"$error":"#N/A"},10,12.382,{"$error":"#N/A"},24.338000000000001,{"$error":"#N/A"},55.555999999999997,18,5.0069999999999997,{"$error":"#N/A"},{"$error":"#N/A"},28.721,14.643000000000001,15.186,6.1879999999999997,0,16.524999999999999,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},12.87,5.6749999999999998,0,9.8019999999999996,134.459]
[29721,5.8049999999999997,8.74,6.8380000000000001,7.0110000000000001,12.212,23.154,21.321999999999999,11.884,15.388,{"$error":"#N/A"},9.7799999999999994,12.712999999999999,{"$error":"#N/A"},24.346,{"$error":"#N/A"},50.667000000000002,18.812000000000001,5.101,{"$error":"#N/A"},{"$error":"#N/A"},28.571000000000002,13.781000000000001,15.131,6.4210000000000003,0,17.265999999999998,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},13.238,5.9160000000000004,0,9.8620000000000001,121.36199999999999]
[29752,5.7939999999999996,8.3970000000000002,6.1970000000000001,7.3529999999999998,12.756,20.959,23.170999999999999,12.717000000000001,13.723000000000001,{"$error":"#N/A"},9.5530000000000008,12.808999999999999,{"$error":"#N/A"},23.314,{"$error":"#N/A"},52.564,19.117999999999999,4.673,{"$error":"#N/A"},{"$error":"#N/A"},27.832000000000001,13.589,15.077999999999999,6.6550000000000002,0,16.852,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},13.298999999999999,6.359,0,9.9670000000000005,117.376]
[29782,6.415,8.6080000000000005,6.452,7.8220000000000001,12.896000000000001,19.291,23.376999999999999,11.648,14.331,{"$error":"#N/A"},10.762,12.75,{"$error":"#N/A"},23.469000000000001,{"$error":"#N/A"},52.5,18.356999999999999,4.4059999999999997,{"$error":"#N/A"},{"$error":"#N/A"},26.55,14.138,15.196999999999999,6.7290000000000001,0,18.786999999999999,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},13.394,6.5190000000000001,0,10.194000000000001,120.88800000000001]
[29813,6.53,8.8160000000000007,6.4160000000000004,8.0519999999999996,12.528,18.146000000000001,22.603999999999999,11.615,14.391,{"$error":"#N/A"},10.804,11.515000000000001,{"$error":"#N/A"},23.693999999999999,{"$error":"#N/A"},50,17.619,4.1500000000000004,{"$error":"#N/A"},{"$error":"#N/A"},26.536000000000001,13.356,15.314,6.45,0,20.738,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},13.614000000000001,7.4820000000000002,0,10.257999999999999,112.02]
[29844,7.1289999999999996,9.0229999999999997,6.8440000000000003,8.4039999999999999,12.667,16.751000000000001,21.9,12.113,14.083,{"$error":"#N/A"},10.952,11.36,{"$error":"#N/A"},25.437000000000001,{"$error":"#N/A"},47.125999999999998,16.821999999999999,3.9470000000000001,{"$error":"#N/A"},{"$error":"#N/A"},27.475000000000001,13.22,15.428000000000001,6.6319999999999997,0,22.378,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},11.295,7.4749999999999996,0,10.512,113.741]
[29874,7.2489999999999997,9.7010000000000005,7.242,7.8310000000000004,12.775,13.795999999999999,18.317,11.731999999999999,14.451000000000001,{"$error":"#N/A"},10.141999999999999,11.243,{"$error":"#N/A"},25.376000000000001,{"$error":"#N/A"},45.555999999999997,16.972000000000001,4.2050000000000001,{"$error":"#N/A"},{"$error":"#N/A"},28.359000000000002,12.795,15.521000000000001,7.1,0,23.317,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},10.365,7.3049999999999997,0,10.821,109.92]
[29905,6.9980000000000002,10.37,6.9640000000000004,7.7750000000000004,12.173999999999999,11.083,16.634,12.188000000000001,14.276,{"$error":"#N/A"},9.5909999999999993,10.263999999999999,{"$error":"#N/A"},23.803999999999998,{"$error":"#N/A"},48.351999999999997,17.117000000000001,3.8010000000000002,{"$error":"#N/A"},{"$error":"#N/A"},28.597999999999999,12.375,15.612,7.319,0,24,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},10.115,6.9669999999999996,0,10.739000000000001,103.06399999999999]
[29935,6.7889999999999997,11.029,6.492,8.1440000000000001,12.121,9.5399999999999991,13.695,12.430999999999999,14.404999999999999,{"$error":"#N/A"},8.9220000000000006,10.058,{"$error":"#N/A"},22.506,{"$error":"#N/A"},50.526000000000003,18.552,4.3419999999999996,{"$error":"#N/A"},{"$error":"#N/A"},28.684999999999999,11.96,15.7,7.31,0,23.683,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},9.2210000000000001,6.5819999999999999,0,10.577,101.494]
[29966,6.5339999999999998,10.949,6.1139999999999999,8.2439999999999998,11.301,8.5340000000000007,12.414,12.329000000000001,14.449,{"$error":"#N/A"},8.391,10.678000000000001,{"$error":"#N/A"},21.291,{"$error":"#N/A"},40.777000000000001,17.699000000000002,3.2549999999999999,{"$error":"#N/A"},{"$error":"#N/A"},30.861999999999998,12.257999999999999,15.737,7.0010000000000003,0,22.457000000000001,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},9.5150000000000006,6.0709999999999997,0,10.449,103.393]
[29997,5.9459999999999997,10.87,5.9459999999999997,7.5460000000000003,11.391999999999999,7.3449999999999998,12.048999999999999,11.957000000000001,14.762,{"$error":"#N/A"},7.6219999999999999,10.3,{"$error":"#N/A"},20.16,{"$error":"#N/A"},42.308,17.390999999999998,3.2589999999999999,{"$error":"#N/A"},{"$error":"#N/A"},32.744,11.821,15.773999999999999,6.9829999999999997,0,24.113,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},8.875,5.2160000000000002,0,10.117000000000001,103.762]
[30025,5.3860000000000001,10.791,5.8979999999999997,7.07,11.458,6.9610000000000003,10.958,10.638,13.625,{"$error":"#N/A"},6.78,10.169,{"$error":"#N/A"},20.896999999999998,{"$error":"#N/A"},44.444000000000003,16.738,2.9870000000000001,{"$error":"#N/A"},{"$error":"#N/A"},34.710999999999999,11.599,15.81,7.0439999999999996,0,25.611999999999998,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},8.6519999999999992,4.7450000000000001,0,9.702,104.285]
[30056,4.8040000000000003,10.833,5.867,8.4350000000000005,11.387,5.5640000000000001,10.183,10,13.98,{"$error":"#N/A"},6.51,9.6229999999999993,{"$error":"#N/A"},21.975999999999999,{"$error":"#N/A"},45.536000000000001,16.102,2.964,{"$error":"#N/A"},{"$error":"#N/A"},38.878999999999998,11.215,16.209,6.5179999999999998,0,24.725000000000001,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},8.6880000000000006,5.5460000000000003,0,9.5760000000000005,104.291]
[30086,5.133,10.875,6,9.4689999999999994,11.91,3.6589999999999998,8.6210000000000004,9.5850000000000009,15.101000000000001,{"$error":"#N/A"},6.6820000000000004,9.9039999999999999,{"$error":"#N/A"},22.23,{"$error":"#N/A"},45.133000000000003,15.417,2.427,{"$error":"#N/A"},{"$error":"#N/A"},44.5,11.18,16.597999999999999,6.3630000000000004,0,24.170999999999999,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},8.5429999999999993,5.9340000000000002,0,9.7089999999999996,109.97499999999999]
[30117,6.0069999999999997,10.914999999999999,5.968,9.8450000000000006,11.313000000000001,4.2489999999999997,6.3520000000000003,9.2309999999999999,16.108000000000001,{"$error":"#N/A"},7.0640000000000001,9.4390000000000001,{"$error":"#N/A"},23.791,{"$error":"#N/A"},45.378,15.226000000000001,2.2959999999999998,{"$error":"#N/A"},{"$error":"#N/A"},49.372999999999998,10.736000000000001,16.978000000000002,6.2530000000000001,0,24.536000000000001,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},8.5129999999999999,6.1529999999999996,0,9.98,116.708]
[30147,5.4960000000000004,11.422000000000001,5.5339999999999998,8.8930000000000007,11.022,5.6589999999999998,5.5679999999999996,9.4149999999999991,15.336,{"$error":"#N/A"},6.4409999999999998,9.8089999999999993,{"$error":"#N/A"},23.109000000000002,{"$error":"#N/A"},45.902000000000001,15.917999999999999,1.9179999999999999,{"$error":"#N/A"},{"$error":"#N/A"},54.351999999999997,10.875999999999999,16.850999999999999,5.9509999999999996,0,21.215,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},8.2590000000000003,6.0350000000000001,0,9.3740000000000006,123.14100000000001]
[30178,5.0789999999999997,11.920999999999999,5.1109999999999998,9.0129999999999999,10.537000000000001,7.7560000000000002,4.7880000000000003,9.6449999999999996,14.734999999999999,{"$error":"#N/A"},5.85,9.2390000000000008,{"$error":"#N/A"},22.032,{"$error":"#N/A"},49.593000000000004,16.599,3.2130000000000001,{"$error":"#N/A"},{"$error":"#N/A"},68.206000000000003,10.875999999999999,16.727,5.8289999999999997,0,20.137,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},7.665,5.1769999999999996,0,9.07,131.66399999999999]
[30209,4.9039999999999999,12.414,4.8369999999999997,9.3450000000000006,10.256,11.348000000000001,3.94,9.7989999999999995,13.965999999999999,{"$error":"#N/A"},5.0430000000000001,8.1880000000000006,{"$error":"#N/A"},19.937000000000001,{"$error":"#N/A"},55.469000000000001,17.2,3.165,{"$error":"#N/A"},{"$error":"#N/A"},73.948999999999998,10.778,16.606999999999999,5.4409999999999998,0,19.843,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},7.524,5.5129999999999999,0,8.7349999999999994,130.47999999999999]
[30239,4.8529999999999998,12.018000000000001,4.5449999999999999,9.8140000000000001,9.9610000000000003,16.32,3.9489999999999998,10.5,13.826000000000001,{"$error":"#N/A"},5.1390000000000002,7.58,{"$error":"#N/A"},19.757999999999999,{"$error":"#N/A"},58.779000000000003,16.863,3.153,{"$error":"#N/A"},{"$error":"#N/A"},78.995999999999995,11.343,16.16,4.9390000000000001,0,18.562999999999999,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},8.3480000000000008,6.1280000000000001,0,8.4689999999999994,129.173]
[30270,4.6470000000000002,11.632999999999999,4.8179999999999996,8.8529999999999998,9.69,19.965,4.2210000000000001,10.122999999999999,13.215,{"$error":"#N/A"},4.5890000000000004,7.9790000000000001,{"$error":"#N/A"},19.722000000000001,{"$error":"#N/A"},60,16.154,2.2730000000000001,{"$error":"#N/A"},{"$error":"#N/A"},84.495000000000005,11.606999999999999,15.723000000000001,4.5910000000000002,0,18.158000000000001,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},8.8390000000000004,5.8380000000000001,0,8.2550000000000008,130.65600000000001]
[30300,4.6390000000000002,11.257999999999999,4.6689999999999996,8.0960000000000001,9.266,20.733000000000001,4.8330000000000002,8.8450000000000006,14.007999999999999,{"$error":"#N/A"},3.83,9.0069999999999997,{"$error":"#N/A"},19.044,{"$error":"#N/A"},59.441000000000003,16.411999999999999,2.0179999999999998,{"$error":"#N/A"},{"$error":"#N/A"},98.843999999999994,11.869,15.298,4.2539999999999996,0,18.263999999999999,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},9.5739999999999998,5.5,0,8.3190000000000008,131.50399999999999]
[30331,4.0890000000000004,11.294,3.9689999999999999,8.4009999999999998,8.2379999999999995,22.007000000000001,5.1269999999999998,9.0239999999999991,13.584,{"$error":"#N/A"},3.7120000000000002,8.2140000000000004,{"$error":"#N/A"},19.161999999999999,{"$error":"#N/A"},63.448,16.164999999999999,2.1440000000000001,{"$error":"#N/A"},{"$error":"#N/A"},110.044,10.057,14.396000000000001,3.5550000000000002,0,20.518999999999998,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},9.9659999999999993,4.8090000000000002,0,8.0220000000000002,131.85400000000001]
[30362,4.0819999999999999,11.329000000000001,4.0819999999999999,8.7370000000000001,7.5759999999999996,23.125,5.3380000000000001,8.7379999999999995,13.268000000000001,{"$error":"#N/A"},3.488,8.1709999999999994,{"$error":"#N/A"},20.957999999999998,{"$error":"#N/A"},68.242999999999995,15.926,1.8939999999999999,{"$error":"#N/A"},{"$error":"#N/A"},112.94799999999999,10,13.512,3.3159999999999998,0,19.692,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},8.2349999999999994,4.7779999999999996,0,7.8639999999999999,132.66800000000001]
[30390,3.9180000000000001,11.364000000000001,3.544,8.923,7.29,24.905000000000001,4.742,7.452,12.847,{"$error":"#N/A"},3.5979999999999999,7.5640000000000001,{"$error":"#N/A"},22.384,{"$error":"#N/A"},76.281999999999996,15.808999999999999,2.3959999999999999,{"$error":"#N/A"},{"$error":"#N/A"},115.38800000000001,9.27,12.647,2.6269999999999998,0,19.536000000000001,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},8.3819999999999997,4.8019999999999996,0,7.7329999999999997,133.95699999999999]
[30421,3.9049999999999998,11.278,2.8969999999999998,7.9550000000000001,6.6909999999999998,28.747,4.2709999999999999,7.6559999999999997,12.914,{"$error":"#N/A"},3.899,8.0150000000000006,{"$error":"#N/A"},20.620999999999999,{"$error":"#N/A"},79.754999999999995,16.422999999999998,2.0030000000000001,{"$error":"#N/A"},{"$error":"#N/A"},117.251,9.2439999999999998,11.148,2.7349999999999999,100,19.905000000000001,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},8.4930000000000003,4.5149999999999997,0,7.6749999999999998,139.47200000000001]
[30451,3.5350000000000001,11.194000000000001,2.516,7.5579999999999998,5.5049999999999999,31.183,3.7709999999999999,7.5650000000000004,11.763,{"$error":"#N/A"},3.5489999999999999,7.6349999999999998,{"$error":"#N/A"},20.890999999999998,{"$error":"#N/A"},87.194999999999993,16.245000000000001,2.7429999999999999,{"$error":"#N/A"},{"$error":"#N/A"},114.611,9.218,9.6969999999999992,2.5070000000000001,100,19.591999999999999,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},8.6159999999999997,3.3119999999999998,0,7.2859999999999996,137.88300000000001]
[30482,2.6669999999999998,11.111000000000001,2.5030000000000001,7.2960000000000003,5.4450000000000003,32.348999999999997,3.0619999999999998,7.0419999999999998,11.347,{"$error":"#N/A"},2.577,8.875,{"$error":"#N/A"},18.108000000000001,{"$error":"#N/A"},94.22,15.714,2.12,{"$error":"#N/A"},{"$error":"#N/A"},112.501,8.8640000000000008,8.2929999999999993,2.504,100,20.451000000000001,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},8.8360000000000003,2.8079999999999998,0,6.8719999999999999,132.43100000000001]
[30512,2.6890000000000001,10.46,2.746,7.5439999999999996,5.415,32.264000000000003,2.8239999999999998,6.0469999999999997,10.333,{"$error":"#N/A"},2.4620000000000002,8.5609999999999999,{"$error":"#N/A"},18.306000000000001,{"$error":"#N/A"},96.066999999999993,15.141,2.258,{"$error":"#N/A"},{"$error":"#N/A"},112.07899999999999,7.9020000000000001,7.3019999999999996,2.3849999999999998,100,23.067,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},9.0239999999999991,2.19,0,7.0039999999999996,126.13500000000001]
[30543,3.1669999999999998,9.8239999999999998,3.242,7.9039999999999999,5.5759999999999996,31.571999999999999,2.5880000000000001,6.0190000000000001,11.042,{"$error":"#N/A"},2.5590000000000002,8.9550000000000001,{"$error":"#N/A"},20,{"$error":"#N/A"},102.717,13.542,1.2450000000000001,{"$error":"#N/A"},{"$error":"#N/A"},98.081999999999994,7.6289999999999996,6.3339999999999996,2.5870000000000002,100,24.742000000000001,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},9.2469999999999999,1.722,0,7.181,124.65300000000001]
[30574,3.1720000000000002,9.202,3.367,7.343,5.0090000000000003,29.106000000000002,2.274,5.95,11.798999999999999,{"$error":"#N/A"},2.86,9.3049999999999997,{"$error":"#N/A"},20.867000000000001,{"$error":"#N/A"},88.944999999999993,13.311,0.98199999999999998,{"$error":"#N/A"},{"$error":"#N/A"},93.831999999999994,7.8380000000000001,5.3890000000000002,2.472,100,27.22,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},9.4390000000000001,1.4390000000000001,0,7.2720000000000002,127.57899999999999]
[30604,2.81,9.0079999999999991,3.6019999999999999,6.4669999999999996,4.9729999999999999,26.178000000000001,2.431,5.43,12.191000000000001,{"$error":"#N/A"},2.851,9.1470000000000002,{"$error":"#N/A"},20.899000000000001,{"$error":"#N/A"},86.058000000000007,13.087,1.4670000000000001,{"$error":"#N/A"},{"$error":"#N/A"},90.393000000000001,7.5069999999999997,4.7809999999999997,2.4609999999999999,100,28.731999999999999,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},8.8279999999999994,1.4370000000000001,0,7.1239999999999997,154.18]
[30635,2.6320000000000001,8.8179999999999996,3.7269999999999999,6.899,4.4169999999999998,23.742000000000001,2.8330000000000002,5.3810000000000002,12.965,{"$error":"#N/A"},3.2650000000000001,9.7289999999999992,{"$error":"#N/A"},19.948,{"$error":"#N/A"},84.259,12.914,1.8520000000000001,{"$error":"#N/A"},{"$error":"#N/A"},91.873999999999995,7.2,4.1849999999999996,2.778,100,30.545000000000002,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},8.5990000000000002,1.7529999999999999,0,7.07,174.911]
[30665,2.6269999999999998,8.6310000000000002,3.8410000000000002,7.1550000000000002,4.5940000000000003,23.091999999999999,1.9630000000000001,6.0949999999999998,12.221,{"$error":"#N/A"},3.7909999999999999,8.141,{"$error":"#N/A"},20.152999999999999,{"$error":"#N/A"},76.754000000000005,12.131,1.7310000000000001,{"$error":"#N/A"},{"$error":"#N/A"},80.778000000000006,7.1619999999999999,3.5979999999999999,3,100,32.197000000000003,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},9.2140000000000004,2.137,0,6.8540000000000001,190.69200000000001]
[30696,2.782,7.6849999999999996,5.665,6.8609999999999998,5.4870000000000001,21.05,1.7949999999999999,5.593,12.064,{"$error":"#N/A"},4.1920000000000002,8.1929999999999996,{"$error":"#N/A"},20.100999999999999,{"$error":"#N/A"},70.885999999999996,12.298,1.8520000000000001,{"$error":"#N/A"},{"$error":"#N/A"},73.396000000000001,6.266,3.5550000000000002,3.3180000000000001,100,29.898,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},7.9779999999999998,2.657,0,6.7930000000000001,207.94200000000001]
[30727,2.9409999999999998,6.7510000000000003,5.6369999999999996,7.069,5.4580000000000002,20.716000000000001,2.0129999999999999,6.4729999999999999,11.93,{"$error":"#N/A"},4.5970000000000004,8.1530000000000005,{"$error":"#N/A"},19.059000000000001,{"$error":"#N/A"},63.854999999999997,12.141,2.85,{"$error":"#N/A"},{"$error":"#N/A"},73.248999999999995,6.234,3.5129999999999999,3.6280000000000001,100,29.306999999999999,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},7.8419999999999996,2.8849999999999998,0,6.9269999999999996,225.07400000000001]
[30756,3.1150000000000002,5.8310000000000004,5.7460000000000004,7.1470000000000002,4.53,21.478000000000002,2.0089999999999999,6.9349999999999996,12.15,{"$error":"#N/A"},4.8010000000000002,8.2240000000000002,{"$error":"#N/A"},17.577000000000002,{"$error":"#N/A"},49.817999999999998,12.063000000000001,2.4630000000000001,{"$error":"#N/A"},{"$error":"#N/A"},72.313999999999993,6.4269999999999996,3.47,3.9540000000000002,100,30.992000000000001,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},8.9710000000000001,3.3570000000000002,0,6.92,240.52600000000001]
[30787,2.9409999999999998,5.2119999999999997,5.875,7.4909999999999997,4.8780000000000001,19.731999999999999,2.6040000000000001,6.6669999999999998,11.156000000000001,{"$error":"#N/A"},4.5640000000000001,7.6559999999999997,{"$error":"#N/A"},18.033000000000001,{"$error":"#N/A"},42.661999999999999,11.599,2.331,{"$error":"#N/A"},{"$error":"#N/A"},69.063999999999993,6.6669999999999998,3.8889999999999998,3.823,0,30.67,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},8.8260000000000005,3.1859999999999999,0,6.6269999999999998,262.57400000000001]
[30817,2.7639999999999998,4.6020000000000003,5.8890000000000002,7.1890000000000001,4.6959999999999997,19.521999999999998,2.153,6.593,11.291,{"$error":"#N/A"},4.234,7.4420000000000002,{"$error":"#N/A"},17.742000000000001,{"$error":"#N/A"},37.459000000000003,11.18,1.9419999999999999,{"$error":"#N/A"},{"$error":"#N/A"},67.409000000000006,6.3940000000000001,4.3049999999999997,3.7189999999999999,0,29.77,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},8.9239999999999995,2.8839999999999999,0,6.4939999999999998,292.73200000000003]
[30848,2.76,4,6.3490000000000002,6.8,4.3029999999999999,19.184000000000001,1.7110000000000001,6.798,11.43,{"$error":"#N/A"},4.2210000000000001,6.3150000000000004,{"$error":"#N/A"},19.222000000000001,{"$error":"#N/A"},28.571000000000002,11.111000000000001,1.8320000000000001,{"$error":"#N/A"},{"$error":"#N/A"},67.138999999999996,6.3609999999999998,4.7190000000000003,3.601,0,31.463999999999999,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},8.0419999999999998,2.79,0,6.4550000000000001,329.71600000000001]
[30878,2.2909999999999999,3.883,5.5890000000000004,6.335,4.1100000000000003,17.977,1.7110000000000001,6.5789999999999997,12.734,{"$error":"#N/A"},4.2039999999999997,6.1710000000000003,{"$error":"#N/A"},19.399999999999999,{"$error":"#N/A"},24.928000000000001,10.398,2.577,{"$error":"#N/A"},{"$error":"#N/A"},64.486000000000004,6.0609999999999999,5.4850000000000003,3.056,0,32.164999999999999,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},7.4489999999999998,2.8090000000000002,0,6.1269999999999998,354.37900000000002]
[30909,1.7769999999999999,3.766,5.9180000000000001,5.7610000000000001,3.5779999999999998,15.18,2.153,6.55,12.016999999999999,{"$error":"#N/A"},4.2910000000000004,6.5069999999999997,{"$error":"#N/A"},18.75,{"$error":"#N/A"},18.766999999999999,11.009,1.968,{"$error":"#N/A"},{"$error":"#N/A"},62.841000000000001,6.3289999999999997,6.2480000000000002,2.847,0,30.501999999999999,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},7.79,2.8959999999999999,0,5.8310000000000004,393.84699999999998]
[30940,1.456,3.6520000000000001,5.5490000000000004,5.327,3.7480000000000002,15.833,3.19,6.2629999999999999,11.352,{"$error":"#N/A"},4.2699999999999996,6.5830000000000002,{"$error":"#N/A"},17.937000000000001,{"$error":"#N/A"},18.350999999999999,10.241,2.3090000000000002,{"$error":"#N/A"},{"$error":"#N/A"},62.685000000000002,6.0149999999999997,7.0069999999999997,2.8220000000000001,0,26.725000000000001,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},7.6580000000000004,2.706,0,5.5359999999999996,449.94900000000001]
[30970,2.09,3.25,5.1559999999999997,5.819,3.3839999999999999,22.355,2.7490000000000001,6.0090000000000003,10.526999999999999,{"$error":"#N/A"},4.2569999999999997,6.9080000000000004,{"$error":"#N/A"},17.943000000000001,{"$error":"#N/A"},16.279,9.4960000000000004,2.169,{"$error":"#N/A"},{"$error":"#N/A"},62.962000000000003,5.9850000000000003,7.8090000000000002,3.12,0,25.532,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},7.3010000000000002,3.109,0,5.5990000000000002,464.80599999999998]
[31001,2.0830000000000002,2.855,5.2690000000000001,5.32,3.8919999999999999,22.157,2.7480000000000002,5.9569999999999999,9.9740000000000002,{"$error":"#N/A"},4.0510000000000002,5.9480000000000004,{"$error":"#N/A"},17.927,{"$error":"#N/A"},14.573,9.0909999999999993,2.1819999999999999,{"$error":"#N/A"},{"$error":"#N/A"},59.204000000000001,5.97,8.6069999999999993,2.9129999999999998,0,24.718,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},7.3310000000000004,2.9940000000000002,0,5.4080000000000004,486.226]
[31031,1.92,2.4660000000000002,5.0119999999999996,5.3689999999999998,3.7160000000000002,23.04,2.448,5.7450000000000001,9.0259999999999998,{"$error":"#N/A"},3.9489999999999998,6.18,{"$error":"#N/A"},18.047000000000001,{"$error":"#N/A"},18.61,9.6489999999999991,2.673,{"$error":"#N/A"},{"$error":"#N/A"},59.156999999999996,5.9409999999999998,9.4,2.802,0,21.189,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},8.218,2.9039999999999999,0,5.2539999999999996,444.87799999999999]
[31062,2.2290000000000001,3.1110000000000002,3.38,5.0469999999999997,3.5230000000000001,26.812000000000001,2.11,5.72,9.3650000000000002,{"$error":"#N/A"},3.5329999999999999,6.3470000000000004,{"$error":"#N/A"},19.038,{"$error":"#N/A"},23.21,9.2219999999999995,2.7879999999999998,{"$error":"#N/A"},{"$error":"#N/A"},60.750999999999998,5.8970000000000002,10.742000000000001,2.387,0,24.15,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},7.3170000000000002,3.5379999999999998,0,5.2370000000000001,399.05200000000002]
[31093,2.222,3.758,3.48,5.3360000000000003,3.673,29.565999999999999,1.9330000000000001,5.2409999999999997,9.7390000000000008,{"$error":"#N/A"},3.516,6.319,{"$error":"#N/A"},18.295000000000002,{"$error":"#N/A"},26.471,9.1170000000000009,1.6870000000000001,{"$error":"#N/A"},{"$error":"#N/A"},59.034999999999997,5.6230000000000002,12.077,2.1669999999999998,0,25.437000000000001,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},8.7110000000000003,4.0069999999999997,0,5.2919999999999998,405.94499999999999]
[31121,2.3849999999999998,4.4080000000000004,3.5840000000000001,5.734,3.6669999999999998,29.914000000000001,1.663,5.8579999999999997,9.5399999999999991,{"$error":"#N/A"},3.7040000000000002,6.6079999999999997,{"$error":"#N/A"},18.181999999999999,{"$error":"#N/A"},28.640999999999998,9.3480000000000008,1.923,{"$error":"#N/A"},{"$error":"#N/A"},58.427,5.556,13.406000000000001,2.4630000000000001,0,22.867999999999999,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},7.9489999999999998,3.91,0,5.4240000000000004,412.32799999999997]
[31152,2.698,5.1379999999999999,3.8149999999999999,5.4690000000000003,3.8210000000000002,30.922000000000001,1.474,5.8330000000000002,10.148999999999999,{"$error":"#N/A"},3.6859999999999999,6.4550000000000001,{"$error":"#N/A"},17.658999999999999,{"$error":"#N/A"},28.946999999999999,9.27,2.278,{"$error":"#N/A"},{"$error":"#N/A"},56.53,5.5289999999999999,14.492000000000001,2.5640000000000001,0,21.917000000000002,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},7.6870000000000003,3.6309999999999998,0,5.4690000000000003,407.12400000000002]
[31182,2.532,5.8659999999999997,3.8239999999999998,5.3239999999999998,4.1529999999999996,31.977,2.3410000000000002,5.3609999999999998,9.9019999999999992,{"$error":"#N/A"},3.7719999999999998,6.3849999999999998,{"$error":"#N/A"},17.024999999999999,{"$error":"#N/A"},30.332000000000001,9.4969999999999999,1.667,{"$error":"#N/A"},{"$error":"#N/A"},55.094999999999999,5.7690000000000001,15.563000000000001,2.6619999999999999,0,23.370999999999999,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},8.1929999999999996,3.774,0,5.407,373.892]
[31213,2.0539999999999998,6.593,3.2149999999999999,5.0439999999999996,3.96,35.121000000000002,2.964,4.9279999999999999,8.9429999999999996,{"$error":"#N/A"},3.7610000000000001,6.3710000000000004,{"$error":"#N/A"},17.274000000000001,{"$error":"#N/A"},29.63,9.4440000000000008,2.3980000000000001,{"$error":"#N/A"},{"$error":"#N/A"},53.427,5.9809999999999999,16.617999999999999,2.5640000000000001,0,19.908000000000001,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},8.0760000000000005,3.391,0,5.1449999999999996,380.452]
[31243,2.08,6.9279999999999999,3.452,5.0739999999999998,4.1120000000000001,35.67,2.964,4.7329999999999997,7.9089999999999998,{"$error":"#N/A"},3.5539999999999998,6.1360000000000001,{"$error":"#N/A"},16.634,{"$error":"#N/A"},31.651,9.4179999999999993,2.3919999999999999,{"$error":"#N/A"},{"$error":"#N/A"},53.731000000000002,5.952,16.516999999999999,2.3580000000000001,0,17.245999999999999,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},7.7030000000000003,3.3519999999999999,0,5.0209999999999999,445.18599999999998]
[31274,2.0630000000000002,7.26,2.6230000000000002,4.6609999999999996,4.1120000000000001,36.527000000000001,2.6469999999999998,4.0979999999999999,7.3209999999999997,{"$error":"#N/A"},3.3490000000000002,5.7880000000000003,{"$error":"#N/A"},17.739000000000001,{"$error":"#N/A"},33.408999999999999,9.0909999999999993,3.016,{"$error":"#N/A"},{"$error":"#N/A"},56.017000000000003,5.476,16.417999999999999,2.246,0,16.082000000000001,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},6.88,2.9649999999999999,0,4.7270000000000003,386.34899999999999]
[31305,2.073,7.5880000000000001,2.9710000000000001,4.5540000000000003,4.1050000000000004,34.274000000000001,2.581,3.8620000000000001,8.2780000000000005,{"$error":"#N/A"},3.1429999999999998,5.3250000000000002,{"$error":"#N/A"},20.152000000000001,{"$error":"#N/A"},36.18,8.7430000000000003,1.544,{"$error":"#N/A"},{"$error":"#N/A"},57.554000000000002,5.91,16.321000000000002,2.3460000000000001,0,15.865,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},6.6989999999999998,3.3450000000000002,0,4.6840000000000002,312.90300000000002]
[31335,1.417,7.8239999999999998,2.7370000000000001,4.0129999999999999,4.0919999999999996,25.981999999999999,3.4039999999999999,3.8460000000000001,8.1839999999999993,{"$error":"#N/A"},3.2290000000000001,4.8730000000000002,{"$error":"#N/A"},21.15,{"$error":"#N/A"},37.777999999999999,8.9429999999999996,1.7689999999999999,{"$error":"#N/A"},{"$error":"#N/A"},58.018000000000001,5.6470000000000002,15.961,1.9330000000000001,0,16.041,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},6.8730000000000002,2.952,100,4.3680000000000003,247.53100000000001]
[31366,1.57,8.0570000000000004,2.617,4.2149999999999999,3.9089999999999998,26.527000000000001,2.4060000000000001,3.2130000000000001,8.4610000000000003,{"$error":"#N/A"},3.5139999999999998,4.9790000000000001,{"$error":"#N/A"},22.893999999999998,{"$error":"#N/A"},39.034999999999997,9.14,1.542,{"$error":"#N/A"},{"$error":"#N/A"},59.823999999999998,5.6340000000000003,15.61,1.823,0,16.007999999999999,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},6.899,3.141,100,4.3490000000000002,192.06899999999999]
[31396,1.57,8.2889999999999997,2.8410000000000002,4.0209999999999999,4.3970000000000002,26.416,3.0150000000000001,3.4209999999999998,8.1769999999999996,{"$error":"#N/A"},3.7989999999999999,4.9740000000000002,{"$error":"#N/A"},24.82,{"$error":"#N/A"},35.982999999999997,8.5329999999999995,1.42,{"$error":"#N/A"},{"$error":"#N/A"},63.749000000000002,5.6070000000000002,15.265000000000001,1.621,0,16.834,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5.5780000000000003,3.238,100,4.32,185.17500000000001]
[31427,1.246,8.6069999999999993,2.931,3.4790000000000001,4.3760000000000003,25.853999999999999,3.6640000000000001,2.806,9.2520000000000007,{"$error":"#N/A"},3.8860000000000001,4.6070000000000002,{"$error":"#N/A"},24.956,{"$error":"#N/A"},34.067999999999998,7.9160000000000004,1.415,{"$error":"#N/A"},{"$error":"#N/A"},65.918999999999997,5.8,14.474,1.3220000000000001,0,14.614000000000001,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},6.2169999999999996,2.1949999999999998,100,4.032,167.33699999999999]
[31458,0.77600000000000002,8.9220000000000006,2.4660000000000002,2.496,4.1870000000000003,24.49,3.5339999999999998,2.1909999999999998,8.9489999999999998,{"$error":"#N/A"},3.113,4.5880000000000001,{"$error":"#N/A"},24.253,{"$error":"#N/A"},32.558,7.3109999999999999,1.7769999999999999,{"$error":"#N/A"},{"$error":"#N/A"},66.382999999999996,6.0190000000000001,13.706,1.21,0,13.131,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5.298,1.343,100,3.415,139.358]
[31486,0.311,9.2349999999999994,1.786,1.5369999999999999,4.3410000000000002,22.904,3.6339999999999999,1.7789999999999999,8.6419999999999995,{"$error":"#N/A"},2.2559999999999998,3.8220000000000001,{"$error":"#N/A"},24.614999999999998,{"$error":"#N/A"},27.17,6.9950000000000001,1.2969999999999999,{"$error":"#N/A"},{"$error":"#N/A"},67.620999999999995,5.492,12.96,0.5,0,12.7,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.3390000000000004,0.90700000000000003,100,2.8650000000000002,116.875]
[31517,-0.155,8.9879999999999995,1.448,1.44,3.84,21.831,3.4260000000000002,3.9369999999999998,7.7930000000000001,{"$error":"#N/A"},1.59,3.7,{"$error":"#N/A"},24.789000000000001,{"$error":"#N/A"},25.788,6.4269999999999996,0.93799999999999994,{"$error":"#N/A"},{"$error":"#N/A"},71.106999999999999,5.6950000000000003,12.084,0.40300000000000002,0,12.903,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.5839999999999996,0.97499999999999998,100,2.573,87.695999999999998]
[31547,-0.154,8.7449999999999992,1.4510000000000001,1.115,4.1470000000000002,20.277000000000001,3.3029999999999999,4.1100000000000003,7.7560000000000002,{"$error":"#N/A"},1.4910000000000001,3.052,{"$error":"#N/A"},24.414999999999999,{"$error":"#N/A"},25.273,6.1219999999999999,1.171,{"$error":"#N/A"},{"$error":"#N/A"},76.436000000000007,5.6820000000000004,11.237,0.308,0,12.042,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.3660000000000001,0.73699999999999999,100,2.4409999999999998,78.554000000000002]
[31578,0,8.5050000000000008,1.446,1.2410000000000001,3.81,17.553000000000001,3.0009999999999999,3.9140000000000001,8.93,{"$error":"#N/A"},1.766,3.35,{"$error":"#N/A"},24.385999999999999,{"$error":"#N/A"},23.928999999999998,5.8380000000000001,0.58499999999999996,{"$error":"#N/A"},{"$error":"#N/A"},83.174000000000007,6.7720000000000002,10.417,0,0,12.233000000000001,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.7690000000000001,0.76600000000000001,100,2.4350000000000001,57.927]
[31608,-0.313,8.61,1.5569999999999999,0.66200000000000003,4.1070000000000002,17.207000000000001,3.101,3.7330000000000001,9.3960000000000008,{"$error":"#N/A"},1.577,3.347,{"$error":"#N/A"},24.71,{"$error":"#N/A"},21.428999999999998,5.57,0.11700000000000001,{"$error":"#N/A"},{"$error":"#N/A"},85.840999999999994,7.4160000000000004,10.625,-0.59399999999999997,0,11.853,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.0960000000000001,0.505,100,2.1720000000000002,23.875]
[31639,-0.311,8.7140000000000004,1.667,0.751,4.2649999999999997,16.908999999999999,2.7959999999999998,4.3310000000000004,9.5429999999999993,{"$error":"#N/A"},1.5740000000000001,3.4449999999999998,{"$error":"#N/A"},24.172000000000001,{"$error":"#N/A"},19.289000000000001,5.556,0.11700000000000001,{"$error":"#N/A"},{"$error":"#N/A"},92.253,8.1259999999999994,10.829000000000001,-0.40400000000000003,0,12.03,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.9660000000000002,0.72099999999999997,100,2.2290000000000001,20.51]
[31670,-0.313,8.8160000000000007,1.665,0.91,4.101,17.273,2.2719999999999998,4.5010000000000003,9.4779999999999998,{"$error":"#N/A"},1.754,3.2360000000000002,{"$error":"#N/A"},22.785,{"$error":"#N/A"},17.657,5.5279999999999996,0.46800000000000003,{"$error":"#N/A"},{"$error":"#N/A"},95.96,8.4819999999999993,11.03,-0.496,0,12.363,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.4009999999999998,0.58599999999999997,100,2.2389999999999999,19.219000000000001]
[31700,-0.621,9.0909999999999993,1.554,0.85699999999999998,4.4029999999999996,17.286999999999999,0.98199999999999998,4.2880000000000003,9.3239999999999998,{"$error":"#N/A"},1.472,3.4340000000000002,{"$error":"#N/A"},22.052,{"$error":"#N/A"},15.484,4.726,-0.34799999999999998,{"$error":"#N/A"},{"$error":"#N/A"},99.58,8.6859999999999999,13.468999999999999,-0.50600000000000001,50,11.97,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.1159999999999997,0.36099999999999999,0,1.9910000000000001,16.606000000000002]
[31731,-0.92700000000000005,9.3620000000000001,1.33,0.53500000000000003,4.5449999999999999,17.062999999999999,1.992,4.4749999999999996,8.2370000000000001,{"$error":"#N/A"},1.284,3.33,{"$error":"#N/A"},19.672000000000001,{"$error":"#N/A"},15.3,4.1870000000000003,0,{"$error":"#N/A"},{"$error":"#N/A"},103.667,8.8889999999999993,15.872,-0.4,50,11.195,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.45,-9.8000000000000004E-2,0,1.7470000000000001,19.411000000000001]
[31761,-0.92700000000000005,9.6300000000000008,1.105,0.58799999999999997,4.2119999999999997,17.356000000000002,1.389,4.4749999999999996,8.2550000000000008,{"$error":"#N/A"},1.0980000000000001,3.327,{"$error":"#N/A"},17.003,{"$error":"#N/A"},13.538,4.423,-0.35,{"$error":"#N/A"},{"$error":"#N/A"},105.749,8.85,18.239000000000001,-0.29499999999999998,50,11.218999999999999,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.31,0.04,0,1.7170000000000001,19.652999999999999]
[31792,-0.76900000000000002,9.5589999999999993,0.32900000000000001,0.89,4.0369999999999999,16.565000000000001,0.88200000000000001,4.8730000000000002,6.032,{"$error":"#N/A"},1.46,3.6040000000000001,{"$error":"#N/A"},15.612,{"$error":"#N/A"},12.855,4.4009999999999998,-1.0469999999999999,{"$error":"#N/A"},{"$error":"#N/A"},104.342,9.43,18.257999999999999,-1.21,0,10.007999999999999,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4609999999999999,0.66200000000000003,0,1.7749999999999999,23.866]
[31823,-0.61599999999999999,9.4890000000000008,0.109,1.0129999999999999,4.0190000000000001,17.518999999999998,0.49199999999999999,4.6779999999999999,6.0119999999999996,{"$error":"#N/A"},2.1040000000000001,3.589,{"$error":"#N/A"},16.832000000000001,{"$error":"#N/A"},11.988,4.6230000000000002,-0.93100000000000005,{"$error":"#N/A"},{"$error":"#N/A"},109.761,10.044,18.276,-1.29,50,9.8510000000000009,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.3959999999999999,0.98199999999999998,0,1.98,23.042999999999999]
[31851,-0.31,9.42,0.54800000000000004,1.264,4.0060000000000002,17.68,1.069,5.2430000000000003,6.2690000000000001,{"$error":"#N/A"},3.0329999999999999,3.8809999999999998,{"$error":"#N/A"},16.872,{"$error":"#N/A"},15.282,4.3579999999999997,-0.58199999999999996,{"$error":"#N/A"},{"$error":"#N/A"},113.691,10.412000000000001,18.295000000000002,-1.089,50,10.063000000000001,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.7810000000000001,0.999,0,2.0960000000000001,22.766999999999999]
[31882,0,9.3670000000000009,0.878,1.42,4.6219999999999999,18.805,1.752,3.03,6.2519999999999998,{"$error":"#N/A"},3.7749999999999999,3.964,{"$error":"#N/A"},17.568000000000001,{"$error":"#N/A"},16.224,4.5890000000000004,0.11600000000000001,{"$error":"#N/A"},{"$error":"#N/A"},120.858,10.129,18.515000000000001,-1.1919999999999999,50,9.2119999999999997,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.3809999999999998,1.18,0,2.246,21.478000000000002]
[31912,0.155,9.3149999999999995,1.43,1.69,4.5940000000000003,19.748999999999999,2.7090000000000001,3.1949999999999998,5.8250000000000002,{"$error":"#N/A"},3.8570000000000002,3.653,{"$error":"#N/A"},17.742000000000001,{"$error":"#N/A"},15.82,4.327,0,{"$error":"#N/A"},{"$error":"#N/A"},125.004,10.108000000000001,18.731000000000002,-1.298,50,9.8239999999999998,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.444,0.92700000000000005,50,2.23,20.315999999999999]
[31943,0.155,9.2639999999999993,1.974,1.67,4.74,18.997,2.8140000000000001,3.39,4.8860000000000001,{"$error":"#N/A"},3.653,3.4380000000000002,{"$error":"#N/A"},18.026,{"$error":"#N/A"},17.291,4.3170000000000002,0.34899999999999998,{"$error":"#N/A"},{"$error":"#N/A"},126.72799999999999,8.8789999999999996,18.943000000000001,-0.90100000000000002,50,9.1829999999999998,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.2559999999999998,1.27,50,2.23,19.513999999999999]
[31973,0.47199999999999998,8.9480000000000004,2.41,2.0430000000000001,4.5519999999999996,19.806000000000001,2.4220000000000002,3.9769999999999999,4.9020000000000001,{"$error":"#N/A"},3.927,3.3370000000000002,{"$error":"#N/A"},16.888000000000002,{"$error":"#N/A"},18.795000000000002,4.556,0.11700000000000001,{"$error":"#N/A"},{"$error":"#N/A"},133.44300000000001,7.95,18.263000000000002,-0.108,50,9.5289999999999999,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.2469999999999999,1.776,50,2.504,19.783999999999999]
[32004,0.624,8.6379999999999999,2.6230000000000002,2.2719999999999998,4.5449999999999999,20.757000000000001,3.9790000000000001,3.9620000000000002,4.5579999999999998,{"$error":"#N/A"},4.2839999999999998,3.4279999999999999,{"$error":"#N/A"},16.533000000000001,{"$error":"#N/A"},20.283999999999999,4.7850000000000001,0.46800000000000003,{"$error":"#N/A"},{"$error":"#N/A"},133.876,7.9329999999999998,17.597999999999999,0,50,9.6760000000000002,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.9409999999999998,1.9750000000000001,50,2.6219999999999999,19.972999999999999]
[32035,0.47,8.3330000000000002,1.9650000000000001,1.734,4.5449999999999999,21.199000000000002,4.0519999999999996,3.7450000000000001,4.4409999999999998,{"$error":"#N/A"},4.3559999999999999,3.82,{"$error":"#N/A"},14.691000000000001,{"$error":"#N/A"},20.337,5,0.81499999999999995,{"$error":"#N/A"},{"$error":"#N/A"},135.17599999999999,7.819,16.946999999999999,-9.5000000000000001E-2,50,9.5269999999999992,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5.0220000000000002,1.556,50,2.4780000000000002,18.806999999999999]
[32065,0.78100000000000003,7.9509999999999996,1.8580000000000001,1.7350000000000001,4.2169999999999996,22.265000000000001,5.165,3.9249999999999998,4.6710000000000003,{"$error":"#N/A"},4.5330000000000004,3.7109999999999999,{"$error":"#N/A"},15.182,{"$error":"#N/A"},21.788,5.7009999999999996,0.69799999999999995,{"$error":"#N/A"},{"$error":"#N/A"},140.99799999999999,7.5819999999999999,14.353,-0.189,0,10.052,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5.0650000000000004,1.9790000000000001,50,2.681,17.861999999999998]
[32096,0.93600000000000005,7.5759999999999996,1.641,1.5069999999999999,4.1980000000000004,22.896999999999998,5.1749999999999998,3.911,4.6710000000000003,{"$error":"#N/A"},4.5289999999999999,3.7109999999999999,{"$error":"#N/A"},15.318,{"$error":"#N/A"},23.119,5.4370000000000003,0.70099999999999996,{"$error":"#N/A"},{"$error":"#N/A"},143.65299999999999,7.3470000000000004,11.904999999999999,-0.40200000000000002,0,9.5280000000000005,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5.4349999999999996,2.0979999999999999,50,2.669,16.366]
[32126,0.93600000000000005,7.2069999999999999,1.639,1.452,4.1920000000000002,21.452000000000002,6.0529999999999999,3.911,4.5990000000000002,{"$error":"#N/A"},4.4340000000000002,3.7069999999999999,{"$error":"#N/A"},15.763999999999999,{"$error":"#N/A"},24.39,5.1760000000000002,0.82,{"$error":"#N/A"},{"$error":"#N/A"},159.16800000000001,7.3170000000000002,9.5909999999999993,-0.498,0,9.2040000000000006,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5.1760000000000002,1.887,50,2.605,16.125]
[32157,0.77500000000000002,7.0839999999999996,1.9650000000000001,0.93500000000000005,4.03,19.948,6.2229999999999999,4.2750000000000004,4.4630000000000001,{"$error":"#N/A"},4.0469999999999997,3.8650000000000002,{"$error":"#N/A"},14.271000000000001,{"$error":"#N/A"},25.827999999999999,5.1520000000000001,0.94,{"$error":"#N/A"},{"$error":"#N/A"},176.827,7.2140000000000004,9.3829999999999991,0.20399999999999999,50,9.1259999999999994,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.38,1.56,100,2.41,15.492000000000001]
[32188,1.085,6.9630000000000001,2.1859999999999999,1.0209999999999999,4.0119999999999996,18.347000000000001,7.7619999999999996,5.2140000000000004,4.3040000000000003,{"$error":"#N/A"},3.9430000000000001,3.754,{"$error":"#N/A"},13.38,{"$error":"#N/A"},25.065000000000001,4.8840000000000003,0.70499999999999996,{"$error":"#N/A"},{"$error":"#N/A"},179.732,6.7460000000000004,9.1790000000000003,0.3,33.332999999999998,9.3719999999999999,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5.17,1.7569999999999999,100,2.4260000000000002,15.343]
[32217,0.93200000000000005,6.843,2.29,0.96699999999999997,4.2960000000000003,18.629000000000001,8.4819999999999993,4.6130000000000004,4.452,{"$error":"#N/A"},3.9249999999999998,3.831,{"$error":"#N/A"},13.173999999999999,{"$error":"#N/A"},24.968,5.1040000000000001,0.70299999999999996,{"$error":"#N/A"},{"$error":"#N/A"},175.828,7.2690000000000001,8.9779999999999998,0.59799999999999998,33.332999999999998,8.6419999999999995,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5.4640000000000004,1.85,100,2.5329999999999999,15.728999999999999]
[32248,1.0840000000000001,6.9550000000000001,2.1760000000000002,0.94499999999999995,3.976,16.794,7.6680000000000001,4.5960000000000001,3.8530000000000002,{"$error":"#N/A"},3.9039999999999999,4.0990000000000002,{"$error":"#N/A"},13.004,{"$error":"#N/A"},24.745999999999999,4.8499999999999996,0.34799999999999998,{"$error":"#N/A"},{"$error":"#N/A"},161.44300000000001,7.0449999999999999,8.0809999999999995,0.59699999999999998,66.667000000000002,8.5009999999999994,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},6.1180000000000003,1.917,100,2.4449999999999998,16.260999999999999]
[32278,1.08,7.0650000000000004,1.627,1.0149999999999999,3.9529999999999998,15.587,6.6040000000000001,4.5540000000000003,3.9769999999999999,{"$error":"#N/A"},3.89,4.8570000000000002,{"$error":"#N/A"},12.558999999999999,{"$error":"#N/A"},25.312999999999999,5.069,0.11600000000000001,{"$error":"#N/A"},{"$error":"#N/A"},147.81800000000001,7.0309999999999997,7.2039999999999997,0.81299999999999994,66.667000000000002,8.75,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},6.4160000000000004,2.2370000000000001,66.667000000000002,2.5369999999999999,16.95]
[32309,1.236,7.1740000000000004,1.3979999999999999,1.0660000000000001,3.9420000000000002,15.481999999999999,7.3650000000000002,4.5540000000000003,4.3570000000000002,{"$error":"#N/A"},3.9649999999999999,5.1280000000000001,{"$error":"#N/A"},11.749000000000001,{"$error":"#N/A"},27.027000000000001,5.2869999999999999,0.23200000000000001,{"$error":"#N/A"},{"$error":"#N/A"},135.815,6.99,6.3449999999999998,0.70499999999999996,66.667000000000002,9.6129999999999995,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},6.9130000000000003,2.0699999999999998,66.667000000000002,2.59,16.126999999999999]
[32339,1.252,7.2050000000000001,2.032,1.01,3.919,13.727,7.86,4.0069999999999997,4.6710000000000003,{"$error":"#N/A"},4.13,5.0330000000000004,{"$error":"#N/A"},13.134,{"$error":"#N/A"},29.227,5.2750000000000004,0.46600000000000003,{"$error":"#N/A"},{"$error":"#N/A"},121.788,6.7830000000000004,6.101,0.90900000000000003,66.667000000000002,10.172000000000001,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},6.1109999999999998,1.8109999999999999,66.667000000000002,2.69,15.965]
[32370,1.24,7.2350000000000003,1.81,0.92,3.9129999999999998,13.026999999999999,6.9080000000000004,4.3559999999999999,5.7549999999999999,{"$error":"#N/A"},4.0209999999999999,5.0190000000000001,{"$error":"#N/A"},13.912000000000001,{"$error":"#N/A"},28.891999999999999,5.0229999999999997,0.69799999999999995,{"$error":"#N/A"},{"$error":"#N/A"},106.917,6.5759999999999996,5.86,0.90600000000000003,66.667000000000002,10.435,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5.7809999999999997,1.77,66.667000000000002,2.7949999999999999,15.433999999999999]
[32401,1.4039999999999999,7.2649999999999997,1.82,1.2,4.0579999999999998,11.962,6.4939999999999998,4.5129999999999999,5.7080000000000002,{"$error":"#N/A"},4.1740000000000004,5.5659999999999998,{"$error":"#N/A"},14.817,{"$error":"#N/A"},28.204999999999998,4.7619999999999996,0.57699999999999996,{"$error":"#N/A"},{"$error":"#N/A"},95.236999999999995,6.4889999999999999,5.6210000000000004,0.90300000000000002,66.667000000000002,11.257,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5.5490000000000004,2.0390000000000001,66.667000000000002,2.915,16.309999999999999]
[32431,1.55,7.3650000000000002,1.7170000000000001,1.34,4.335,10.983000000000001,6.1159999999999997,4.3170000000000002,5.1989999999999998,{"$error":"#N/A"},4.25,5.4610000000000003,{"$error":"#N/A"},14.141,{"$error":"#N/A"},26.606000000000002,4.7190000000000003,1.155,{"$error":"#N/A"},{"$error":"#N/A"},81.593000000000004,6.2859999999999996,5.3140000000000001,0.7,66.667000000000002,11.003,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5.9379999999999997,1.754,66.667000000000002,2.85,17.241]
[32462,1.7,7.4649999999999999,1.9379999999999999,1.589,4.0289999999999999,10.943,7.149,4.6589999999999998,5.3849999999999998,{"$error":"#N/A"},4.2460000000000004,5.7439999999999998,{"$error":"#N/A"},14.082000000000001,{"$error":"#N/A"},22.777999999999999,5.157,1.1599999999999999,{"$error":"#N/A"},{"$error":"#N/A"},70.5,6.0839999999999996,5.0110000000000001,0.997,66.667000000000002,12.153,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5.7409999999999997,1.7569999999999999,100,3.089,17.321000000000002]
[32492,1.855,7.5629999999999997,1.8280000000000001,1.92,3.879,12.683,7.1820000000000004,4.6589999999999998,5.8419999999999996,{"$error":"#N/A"},4.4189999999999996,6.4909999999999997,{"$error":"#N/A"},13.967000000000001,{"$error":"#N/A"},20.588000000000001,5.3689999999999998,1.0449999999999999,{"$error":"#N/A"},{"$error":"#N/A"},51.656999999999996,5.6820000000000004,4.7119999999999997,1.2030000000000001,100,11.956,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5.9749999999999996,1.9490000000000001,100,3.266,16.396999999999998]
[32523,2.3079999999999998,7.3120000000000003,2.141,2.3929999999999998,4.3040000000000003,13.12,6.7779999999999996,4.4560000000000004,6.3979999999999997,{"$error":"#N/A"},4.6669999999999998,5.7670000000000003,{"$error":"#N/A"},14.054,{"$error":"#N/A"},18.526,5.5679999999999996,1.048,{"$error":"#N/A"},{"$error":"#N/A"},34.563000000000002,5.0469999999999997,4.4779999999999998,0.81499999999999995,100,12.337999999999999,{"$error":"#N/A"},{"$error":"#N/A"},4.7519999999999998,{"$error":"#N/A"},6.6429999999999998,2.2469999999999999,50,3.5339999999999998,19.925999999999998]
[32554,2.4540000000000002,7.0640000000000001,2.46,2.5609999999999999,4.5709999999999997,12.837999999999999,5.407,4.4249999999999998,6.1840000000000002,{"$error":"#N/A"},4.8280000000000003,6.03,{"$error":"#N/A"},13.930999999999999,{"$error":"#N/A"},19.207000000000001,5.9870000000000001,0.93300000000000005,{"$error":"#N/A"},{"$error":"#N/A"},25.888999999999999,4.8330000000000002,4.2469999999999999,0.90900000000000003,75,12.29,{"$error":"#N/A"},{"$error":"#N/A"},4.9480000000000004,{"$error":"#N/A"},6.42,2.2610000000000001,50,3.6869999999999998,20.952000000000002]
[32582,2.6150000000000002,6.8179999999999996,2.2389999999999999,2.7509999999999999,4.5449999999999999,12.863,4.6180000000000003,4.7619999999999996,6.0919999999999996,{"$error":"#N/A"},4.9790000000000001,6.6420000000000003,{"$error":"#N/A"},13.474,{"$error":"#N/A"},20.905999999999999,6.181,1.163,{"$error":"#N/A"},{"$error":"#N/A"},21.055,4.2119999999999997,4.0179999999999998,0.80900000000000005,75,12.493,{"$error":"#N/A"},{"$error":"#N/A"},4.9279999999999999,{"$error":"#N/A"},6.3330000000000002,2.2989999999999999,75,3.7480000000000002,19.532]
[32613,2.91,7.05,2.4489999999999998,2.9990000000000001,4.5330000000000004,13.161,5.2460000000000004,5.0970000000000004,6.7489999999999997,{"$error":"#N/A"},5.1239999999999997,6.8680000000000003,{"$error":"#N/A"},13.132,{"$error":"#N/A"},21.974,6.3879999999999999,2.3119999999999998,{"$error":"#N/A"},{"$error":"#N/A"},19.196999999999999,4.57,4.1580000000000004,1.1040000000000001,60,13.218999999999999,{"$error":"#N/A"},{"$error":"#N/A"},5.0709999999999997,{"$error":"#N/A"},6.45,2.641,75,4.0759999999999996,19.369]
[32643,2.9009999999999998,7.2789999999999999,2.8809999999999998,2.9790000000000001,5.07,14.846,6.0220000000000002,4.8780000000000001,6.9059999999999997,{"$error":"#N/A"},5.3620000000000001,6.3579999999999997,{"$error":"#N/A"},13.103,{"$error":"#N/A"},22.3,6.5789999999999997,2.89,{"$error":"#N/A"},{"$error":"#N/A"},18.544,4.7450000000000001,4.298,0.996,80,13.039,{"$error":"#N/A"},{"$error":"#N/A"},5.2530000000000001,{"$error":"#N/A"},6.5419999999999998,2.9620000000000002,40,4.1159999999999997,18.960999999999999]
[32674,2.9009999999999998,7.5049999999999999,2.5449999999999999,3.008,5.1970000000000001,16.167000000000002,5.5410000000000004,4.53,7.0739999999999998,{"$error":"#N/A"},5.1689999999999996,6.7750000000000004,{"$error":"#N/A"},13.103,{"$error":"#N/A"},21.76,6.3319999999999999,2.8940000000000001,{"$error":"#N/A"},{"$error":"#N/A"},17.584,4.7190000000000003,4.4359999999999999,0.997,80,13.204000000000001,{"$error":"#N/A"},{"$error":"#N/A"},5.2309999999999999,{"$error":"#N/A"},6.58,2.9780000000000002,40,4.0990000000000002,20.120999999999999]
[32704,2.782,7.6609999999999996,2.516,3.0339999999999998,5.3070000000000004,18.123999999999999,5.2670000000000003,5.0789999999999997,7.3940000000000001,{"$error":"#N/A"},4.9790000000000001,6.7809999999999997,{"$error":"#N/A"},13.416,{"$error":"#N/A"},18.504999999999999,6.3179999999999996,3.016,{"$error":"#N/A"},{"$error":"#N/A"},16.811,4.9000000000000004,5.3470000000000004,1.1020000000000001,100,13.331,{"$error":"#N/A"},{"$error":"#N/A"},5.2309999999999999,{"$error":"#N/A"},6.0979999999999999,2.9849999999999999,60,4.09,20.707999999999998]
[32735,2.7570000000000001,7.8159999999999998,2.72,3.1480000000000001,5.3,18.356000000000002,5.5060000000000002,4.87,6.5869999999999997,{"$error":"#N/A"},4.7060000000000004,6.5830000000000002,{"$error":"#N/A"},13.484999999999999,{"$error":"#N/A"},17.565999999999999,6.3040000000000003,2.5430000000000001,{"$error":"#N/A"},{"$error":"#N/A"},16.849,4.5369999999999999,6.2519999999999998,1.099,180,13.708,{"$error":"#N/A"},{"$error":"#N/A"},4.8099999999999996,{"$error":"#N/A"},6.31,2.9670000000000001,60,4.0090000000000003,21.233000000000001]
[32766,2.923,7.968,2.524,3.54,5.2919999999999998,19.745000000000001,6.1840000000000002,4.6630000000000003,6.7759999999999998,{"$error":"#N/A"},4.3410000000000002,6.7919999999999998,{"$error":"#N/A"},14.637,{"$error":"#N/A"},19.181999999999999,6.4939999999999998,2.641,{"$error":"#N/A"},{"$error":"#N/A"},17.295999999999999,4.1219999999999999,7.1529999999999996,1.284,280,12.798999999999999,{"$error":"#N/A"},{"$error":"#N/A"},5.19,{"$error":"#N/A"},6.3760000000000003,3.3879999999999999,60,4.0359999999999996,21.044]
[32796,3.0529999999999999,7.9160000000000004,2.8479999999999999,3.641,5.125,21.355,6.7249999999999996,5,7.0869999999999997,{"$error":"#N/A"},4.4930000000000003,7.0540000000000003,{"$error":"#N/A"},13.547000000000001,{"$error":"#N/A"},21.105,6.4379999999999997,2.8540000000000001,{"$error":"#N/A"},{"$error":"#N/A"},18.129000000000001,4.3010000000000002,7.1680000000000001,1.39,480,12.363,{"$error":"#N/A"},{"$error":"#N/A"},5.5670000000000002,{"$error":"#N/A"},6.4370000000000003,3.6309999999999998,80,4.2329999999999997,20.395]
[32827,2.8879999999999999,7.8639999999999999,2.746,3.5750000000000002,5.2560000000000002,21.149000000000001,6.0659999999999998,4.7949999999999999,7.3209999999999997,{"$error":"#N/A"},4.6550000000000002,6.7679999999999998,{"$error":"#N/A"},13.596,{"$error":"#N/A"},22.805,6.3970000000000002,2.294,{"$error":"#N/A"},{"$error":"#N/A"},18.206,4.3010000000000002,7.1840000000000002,1.1990000000000001,620,11.84,{"$error":"#N/A"},{"$error":"#N/A"},5.5449999999999999,{"$error":"#N/A"},6.4820000000000002,4.444,50,4.1769999999999996,19.984000000000002]
[32857,3.0350000000000001,7.8129999999999997,2.9569999999999999,3.6139999999999999,5.2560000000000002,21.411000000000001,5.0709999999999997,4.7949999999999999,6.8879999999999999,{"$error":"#N/A"},4.6470000000000002,6.4489999999999998,{"$error":"#N/A"},14.847,{"$error":"#N/A"},25.202999999999999,6.157,2.6440000000000001,{"$error":"#N/A"},{"$error":"#N/A"},19.696999999999999,4.3010000000000002,7.2,1.294,616.66700000000003,11.693,{"$error":"#N/A"},{"$error":"#N/A"},5.5339999999999998,{"$error":"#N/A"},6.5780000000000003,5.0220000000000002,66.667000000000002,4.1669999999999998,20.692]
[32888,2.7069999999999999,8.1120000000000001,2.83,3.6,5.5019999999999998,23.071000000000002,7.3170000000000002,3.754,6.69,{"$error":"#N/A"},5.202,7.5640000000000001,{"$error":"#N/A"},15.518000000000001,{"$error":"#N/A"},23.712,6.54,3.3410000000000002,{"$error":"#N/A"},{"$error":"#N/A"},22.475999999999999,4.2699999999999996,7.14,2.1989999999999998,1166.6669999999999,12.375999999999999,{"$error":"#N/A"},{"$error":"#N/A"},5.72,{"$error":"#N/A"},8.7430000000000003,5.0640000000000001,66.667000000000002,4.4180000000000001,16.538]
[32919,2.6949999999999998,8.4090000000000007,3.1309999999999998,3.38,5.4640000000000004,23.280999999999999,7.6180000000000003,3.39,7.29,{"$error":"#N/A"},5.2629999999999999,7.4370000000000003,{"$error":"#N/A"},16.11,{"$error":"#N/A"},23.905000000000001,6.4850000000000003,3.8149999999999999,{"$error":"#N/A"},{"$error":"#N/A"},23.573,4.2549999999999999,7.0810000000000004,2.2989999999999999,1157.143,13.362,{"$error":"#N/A"},{"$error":"#N/A"},5.8940000000000001,{"$error":"#N/A"},8.641,4.8769999999999998,66.667000000000002,4.3710000000000004,15.204000000000001]
[32947,2.6989999999999998,8.7040000000000006,3.1280000000000001,3.3889999999999998,5.2990000000000004,23.898,7.9909999999999997,3.03,7,{"$error":"#N/A"},5.2329999999999997,6.5739999999999998,{"$error":"#N/A"},16.91,{"$error":"#N/A"},21.55,6.2370000000000001,3.5630000000000002,{"$error":"#N/A"},{"$error":"#N/A"},24.402000000000001,4.569,7.0229999999999997,2.29,1214.2860000000001,13.06,{"$error":"#N/A"},{"$error":"#N/A"},6.0670000000000002,{"$error":"#N/A"},11.207000000000001,4.9569999999999999,57.143000000000001,4.2809999999999997,16.114000000000001]
[32978,2.3809999999999998,8.3759999999999994,3.1190000000000002,3.1640000000000001,5.0140000000000002,24.8,8.7469999999999999,2.3410000000000002,6.9560000000000004,{"$error":"#N/A"},4.7119999999999997,6.17,{"$error":"#N/A"},17.071000000000002,{"$error":"#N/A"},19.349,6.2110000000000003,2.7120000000000002,{"$error":"#N/A"},{"$error":"#N/A"},24.434999999999999,4.0209999999999999,7.2249999999999996,2.173,1125,13.207000000000001,{"$error":"#N/A"},{"$error":"#N/A"},6.5640000000000001,{"$error":"#N/A"},10.026999999999999,4.6219999999999999,71.429000000000002,4.069,16.079000000000001]
[33008,2.3740000000000001,8.0530000000000008,3.008,3.1110000000000002,4.4240000000000004,24.265999999999998,8.5790000000000006,2.3260000000000001,6.7960000000000003,{"$error":"#N/A"},4.3620000000000001,6.319,{"$error":"#N/A"},20.478999999999999,{"$error":"#N/A"},18.07,5.7610000000000001,2.5840000000000001,{"$error":"#N/A"},{"$error":"#N/A"},24.887,3.8330000000000002,7.4260000000000002,2.278,1033.3330000000001,14.206,{"$error":"#N/A"},{"$error":"#N/A"},6.91,{"$error":"#N/A"},10.198,5.0579999999999998,71.429000000000002,4.0439999999999996,16.885000000000002]
[33039,2.226,7.7359999999999998,2.8959999999999999,2.9710000000000001,4.4059999999999997,24.789000000000001,8.9390000000000001,2.5,6.5430000000000001,{"$error":"#N/A"},4.6740000000000004,5.5839999999999996,{"$error":"#N/A"},21.56,{"$error":"#N/A"},15.488,6.16,2.3620000000000001,{"$error":"#N/A"},{"$error":"#N/A"},26.106000000000002,3.64,7.625,2.2810000000000001,1077.778,13.778,{"$error":"#N/A"},{"$error":"#N/A"},6.883,{"$error":"#N/A"},9.7390000000000008,5.0250000000000004,71.429000000000002,3.9529999999999998,16.318999999999999]
[33069,2.4060000000000001,7.1790000000000003,3.0670000000000002,3.012,4.1109999999999998,24.600999999999999,9.359,2.1669999999999998,6.25,{"$error":"#N/A"},4.8230000000000004,5.843,{"$error":"#N/A"},21.667999999999999,{"$error":"#N/A"},15.457000000000001,6.1479999999999997,2.2519999999999998,{"$error":"#N/A"},{"$error":"#N/A"},27.135000000000002,3.633,6.7309999999999999,2.3679999999999999,1010,13.523999999999999,{"$error":"#N/A"},{"$error":"#N/A"},6.6920000000000002,{"$error":"#N/A"},10.804,5.31,50,3.6469999999999998,17.513000000000002]
[33100,2.8319999999999999,6.6289999999999996,3.157,3.2519999999999998,4.1059999999999999,25.847000000000001,8.9730000000000008,2.653,6.4710000000000001,{"$error":"#N/A"},5.6180000000000003,6.2610000000000001,{"$error":"#N/A"},22.157,{"$error":"#N/A"},14.241,6.7480000000000002,2.8180000000000001,{"$error":"#N/A"},{"$error":"#N/A"},28.081,3.819,5.8579999999999997,2.3610000000000002,707.14300000000003,13.01,{"$error":"#N/A"},{"$error":"#N/A"},7.8390000000000004,{"$error":"#N/A"},11.076000000000001,6.0839999999999996,50,4.093,17.937999999999999]
[33131,2.99,6.0890000000000004,3.6920000000000002,3.7010000000000001,4.2329999999999997,29.254999999999999,8.6340000000000003,2.97,6.4660000000000002,{"$error":"#N/A"},6.16,5.6070000000000002,{"$error":"#N/A"},22.318999999999999,{"$error":"#N/A"},11.976000000000001,6.7069999999999999,2.7959999999999998,{"$error":"#N/A"},{"$error":"#N/A"},28.675999999999998,3.9590000000000001,5.0049999999999999,2.7450000000000001,521.053,13.964,{"$error":"#N/A"},{"$error":"#N/A"},8.1590000000000007,{"$error":"#N/A"},11.462,6.1260000000000003,62.5,4.5129999999999999,18.567]
[33161,3.2589999999999999,6.3570000000000002,3.7949999999999999,4.2590000000000003,4.7430000000000003,30.43,8.6859999999999999,2.7909999999999999,6.9809999999999999,{"$error":"#N/A"},6.29,5.5880000000000001,{"$error":"#N/A"},23.326000000000001,{"$error":"#N/A"},10.097,6.6529999999999996,3.1080000000000001,{"$error":"#N/A"},{"$error":"#N/A"},28.623000000000001,4.6390000000000002,4.9530000000000003,2.9390000000000001,331.03399999999999,14.632999999999999,{"$error":"#N/A"},{"$error":"#N/A"},8.0980000000000008,{"$error":"#N/A"},11.262,6.3520000000000003,55.555999999999997,4.6859999999999999,18.443000000000001]
[33192,3.1019999999999999,6.6219999999999999,3.7,4.016,5.125,29.355,8.6140000000000008,2.1240000000000001,6.7,{"$error":"#N/A"},6.2750000000000004,5.5880000000000001,{"$error":"#N/A"},23.888999999999999,{"$error":"#N/A"},9.2110000000000003,6.6130000000000004,3.9239999999999999,{"$error":"#N/A"},{"$error":"#N/A"},30.210999999999999,4.6390000000000002,4.9020000000000001,2.835,263.88900000000001,14.31,{"$error":"#N/A"},{"$error":"#N/A"},7.88,{"$error":"#N/A"},11.394,6.056,66.667000000000002,4.4539999999999997,18.408999999999999]
[33222,2.798,6.8840000000000003,3.4870000000000001,3.488,4.9930000000000003,27.329000000000001,9.3379999999999992,1.7969999999999999,6.5490000000000004,{"$error":"#N/A"},6.1059999999999999,4.8959999999999999,{"$error":"#N/A"},22.882000000000001,{"$error":"#N/A"},7.2149999999999999,6.6,3.6949999999999998,{"$error":"#N/A"},{"$error":"#N/A"},29.93,4.2960000000000003,4.851,2.637,223.256,13.994999999999999,{"$error":"#N/A"},{"$error":"#N/A"},7.4909999999999997,{"$error":"#N/A"},10.944000000000001,5.2759999999999998,50,4.1630000000000003,17.611999999999998]
[33253,2.9279999999999999,6.1820000000000004,3.3639999999999999,3.887,6.91,24.753,9.157,2.4670000000000001,6.75,{"$error":"#N/A"},5.6509999999999998,4.9059999999999997,3.3420000000000001,22.183,{"$error":"#N/A"},7.3220000000000001,6.3369999999999997,3.9020000000000001,{"$error":"#N/A"},{"$error":"#N/A"},27.106999999999999,4.0960000000000001,4.7430000000000003,2.8839999999999999,106.57899999999999,13.742000000000001,{"$error":"#N/A"},{"$error":"#N/A"},7.09,{"$error":"#N/A"},10,5.51,60,3.9020000000000001,17.888000000000002]
[33284,2.915,5.4889999999999999,3.34,3.9929999999999999,6.218,24.545999999999999,9.9260000000000002,2.4590000000000001,5.9260000000000002,{"$error":"#N/A"},5.3129999999999997,5.0490000000000004,3.395,22.321000000000002,{"$error":"#N/A"},6.0069999999999997,6.2869999999999999,3.5630000000000002,{"$error":"#N/A"},{"$error":"#N/A"},26.462,4.0819999999999999,4.6349999999999998,2.5830000000000002,89.772999999999996,13.156000000000001,{"$error":"#N/A"},{"$error":"#N/A"},7.05,{"$error":"#N/A"},12.555999999999999,6.2140000000000004,70,4.1310000000000002,17.991]
[33312,2.92,4.8040000000000003,3.5390000000000001,3.3109999999999999,6.194,23.018999999999998,10.132,2.2879999999999998,5.8849999999999998,{"$error":"#N/A"},4.8949999999999996,4.7889999999999997,3.3420000000000001,20.725999999999999,{"$error":"#N/A"},5.3259999999999996,6.4580000000000002,3.6629999999999998,{"$error":"#N/A"},{"$error":"#N/A"},26.044,3.5289999999999999,4.5289999999999999,2.8849999999999998,90.216999999999999,13.122999999999999,{"$error":"#N/A"},{"$error":"#N/A"},6.827,{"$error":"#N/A"},9.9320000000000004,5.8659999999999997,63.636000000000003,3.8780000000000001,17.963999999999999]
[33343,2.907,4.3070000000000004,3.327,2.8879999999999999,6.194,23.103000000000002,9.4109999999999996,2.6139999999999999,5.8730000000000002,{"$error":"#N/A"},4.8879999999999999,4.5999999999999996,3.085,22.77,{"$error":"#N/A"},5.5209999999999999,6.4329999999999998,3.41,{"$error":"#N/A"},{"$error":"#N/A"},25.454999999999998,3.8660000000000001,3.9510000000000001,2.5979999999999999,82.653000000000006,12.609,{"$error":"#N/A"},{"$error":"#N/A"},8.5139999999999993,{"$error":"#N/A"},10.673,5.9020000000000001,58.332999999999998,3.8490000000000002,17.584]
[33373,3.0430000000000001,3.8149999999999999,3.323,3.2290000000000001,6.1619999999999999,24.274999999999999,8.5079999999999991,2.597,6.1820000000000004,{"$error":"#N/A"},4.9539999999999997,4.5780000000000003,3.2589999999999999,19.199000000000002,{"$error":"#N/A"},5.8170000000000002,6.6150000000000002,3.395,{"$error":"#N/A"},{"$error":"#N/A"},24.507999999999999,3.859,3.38,2.698,80.391999999999996,12.239000000000001,{"$error":"#N/A"},{"$error":"#N/A"},8.2590000000000003,{"$error":"#N/A"},10.125999999999999,6.2789999999999999,58.332999999999998,4.0970000000000004,17.933]
[33404,3.4830000000000001,3.327,3.7189999999999999,3.6190000000000002,6.266,23.847000000000001,8.6649999999999991,2.927,6.1589999999999998,{"$error":"#N/A"},4.6959999999999997,4.2469999999999999,3.528,18.899999999999999,{"$error":"#N/A"},6.5339999999999998,6.5759999999999996,3.407,{"$error":"#N/A"},{"$error":"#N/A"},23.103000000000002,3.6789999999999998,2.8159999999999998,3,82.075000000000003,12.653,{"$error":"#N/A"},{"$error":"#N/A"},8.4079999999999995,{"$error":"#N/A"},10.087,6.5670000000000002,66.667000000000002,4.319,19.344999999999999]
[33434,4.8460000000000001,3.262,3.5710000000000002,3.8170000000000002,5.9870000000000001,24.02,9.0380000000000003,2.9359999999999999,6.0549999999999997,{"$error":"#N/A"},4.4480000000000004,4,3.7650000000000001,18.774000000000001,{"$error":"#N/A"},6.5570000000000004,6.7569999999999997,3.524,{"$error":"#N/A"},{"$error":"#N/A"},21.966999999999999,3.5059999999999998,2.5950000000000002,3.6070000000000002,73.873999999999995,12.368,{"$error":"#N/A"},{"$error":"#N/A"},8.2439999999999998,{"$error":"#N/A"},9.0779999999999994,6.5510000000000002,66.667000000000002,5.0430000000000001,20.984999999999999]
[33465,4.4930000000000003,3.1960000000000002,3.7509999999999999,3.5529999999999999,5.98,23.045999999999999,9.4939999999999998,2.1,5.984,{"$error":"#N/A"},3.7989999999999999,3.6619999999999999,3.2080000000000002,17.977,{"$error":"#N/A"},7.0839999999999996,6.13,3.2890000000000001,{"$error":"#N/A"},{"$error":"#N/A"},20.757999999999999,3.6789999999999998,2.3759999999999999,3.4020000000000001,72.566000000000003,11.78,{"$error":"#N/A"},{"$error":"#N/A"},7.6239999999999997,{"$error":"#N/A"},8.1579999999999995,5.9729999999999999,75,4.5469999999999997,21.556999999999999]
[33496,4.0640000000000001,3.13,3.165,2.528,5.4569999999999999,18.84,9.4380000000000006,1.923,5.7350000000000003,{"$error":"#N/A"},3.391,3.3279999999999998,2.6419999999999999,18.248000000000001,{"$error":"#N/A"},7.6980000000000004,6.0949999999999998,2.6120000000000001,{"$error":"#N/A"},{"$error":"#N/A"},20.247,3.3109999999999999,2.1579999999999999,3.407,72.034000000000006,10.818,{"$error":"#N/A"},{"$error":"#N/A"},7.0179999999999998,{"$error":"#N/A"},8.1129999999999995,5.6760000000000002,69.230999999999995,3.9119999999999999,20.937999999999999]
[33526,3.5870000000000002,2.5859999999999999,2.7669999999999999,2.2250000000000001,4.4029999999999996,17.782,9.3140000000000001,1.7569999999999999,5.4630000000000001,{"$error":"#N/A"},2.9209999999999998,3.16,2.7189999999999999,17.658999999999999,{"$error":"#N/A"},8.2200000000000006,5.86,2.5830000000000002,{"$error":"#N/A"},{"$error":"#N/A"},19.922000000000001,2.4630000000000001,1.762,3.3969999999999998,67.2,10.238,{"$error":"#N/A"},{"$error":"#N/A"},6.7939999999999996,{"$error":"#N/A"},7.8259999999999996,5.1289999999999996,71.429000000000002,3.6659999999999999,19.434999999999999]
[33557,4.1550000000000002,2.0510000000000002,3.1709999999999998,2.8559999999999999,4.125,17.829000000000001,9.6929999999999996,2.4,5.73,{"$error":"#N/A"},2.99,3.2389999999999999,3.2789999999999999,17.952000000000002,{"$error":"#N/A"},7.9619999999999997,5.827,3.02,{"$error":"#N/A"},{"$error":"#N/A"},19.721,2.4630000000000001,1.369,3.7050000000000001,64.885000000000005,10.061,{"$error":"#N/A"},{"$error":"#N/A"},6.9569999999999999,{"$error":"#N/A"},7.94,5.4720000000000004,66.667000000000002,4.1260000000000003,18.109000000000002]
[33587,4.1550000000000002,1.5249999999999999,3.0720000000000001,2.7789999999999999,3.7549999999999999,18.658000000000001,9.2509999999999994,2.4079999999999999,5.5279999999999996,{"$error":"#N/A"},3.0640000000000001,3.8769999999999998,3.0179999999999998,18.018999999999998,{"$error":"#N/A"},7.5369999999999999,6.0039999999999996,2.7,{"$error":"#N/A"},{"$error":"#N/A"},18.795000000000002,2.8010000000000002,0.97899999999999998,3.7010000000000001,60.432000000000002,9.8759999999999994,{"$error":"#N/A"},{"$error":"#N/A"},7.3170000000000002,{"$error":"#N/A"},7.9009999999999998,5.2270000000000003,73.332999999999998,4.1260000000000003,18.036999999999999]
[33618,3.9830000000000001,1.583,3.8460000000000001,2.2829999999999999,1.585,19.459,7.7220000000000004,2.2469999999999999,5.9660000000000002,{"$error":"#N/A"},2.6,2.8839999999999999,2.6219999999999999,18.141999999999999,{"$error":"#N/A"},7.157,5.7729999999999997,1.8240000000000001,{"$error":"#N/A"},{"$error":"#N/A"},17.946999999999999,2.2949999999999999,0.91700000000000004,3.3679999999999999,52.866,9.4090000000000007,{"$error":"#N/A"},{"$error":"#N/A"},6.9690000000000003,{"$error":"#N/A"},5.1619999999999999,4.8710000000000004,75,3.8660000000000001,16.516999999999999]
[33649,4.2489999999999997,1.64,4.1139999999999999,2.2589999999999999,1.585,18.555,6.9610000000000003,2.4,6.8230000000000004,{"$error":"#N/A"},2.819,2.5579999999999998,2.79,18.219000000000001,{"$error":"#N/A"},6.9329999999999998,5.5449999999999999,1.9350000000000001,{"$error":"#N/A"},{"$error":"#N/A"},17.297000000000001,2.2879999999999998,0.85599999999999998,3.7490000000000001,46.107999999999997,8.83,{"$error":"#N/A"},{"$error":"#N/A"},6.9320000000000004,{"$error":"#N/A"},2.3559999999999999,4.58,76.471000000000004,3.8439999999999999,16.972999999999999]
[33678,4.5389999999999997,1.698,4.1020000000000003,2.7130000000000001,1.58,18.018000000000001,6.7830000000000004,2.556,6.8620000000000001,{"$error":"#N/A"},3.1850000000000001,2.7890000000000001,2.93,18.329999999999998,{"$error":"#N/A"},6.8529999999999998,5.5149999999999997,2.0339999999999998,{"$error":"#N/A"},{"$error":"#N/A"},16.824999999999999,2.4350000000000001,0.79600000000000004,3.8239999999999998,42.286000000000001,9.2629999999999999,{"$error":"#N/A"},{"$error":"#N/A"},7.0810000000000004,{"$error":"#N/A"},2.4359999999999999,4.8689999999999998,72.221999999999994,4.3120000000000003,17.262]
[33709,4.8019999999999996,1.5269999999999999,4,2.7749999999999999,1.7010000000000001,17.405000000000001,6.9390000000000001,2.3889999999999998,6.516,{"$error":"#N/A"},3.18,2.778,2.8340000000000001,16.045000000000002,{"$error":"#N/A"},6.3579999999999997,5.4950000000000001,2.4470000000000001,{"$error":"#N/A"},{"$error":"#N/A"},16.643999999999998,2.427,0.85399999999999998,4.1120000000000001,44.134,10.159000000000001,{"$error":"#N/A"},{"$error":"#N/A"},4.6740000000000004,{"$error":"#N/A"},2.1139999999999999,4.7850000000000001,73.683999999999997,4.1870000000000003,16.783000000000001]
[33739,4.641,1.357,4.2880000000000003,2.7650000000000001,1.33,15.776999999999999,7.2880000000000003,2.532,6.492,{"$error":"#N/A"},3.024,2.3809999999999998,2.839,15.851000000000001,{"$error":"#N/A"},5.0389999999999997,5.657,2.1190000000000002,{"$error":"#N/A"},{"$error":"#N/A"},16.277000000000001,2.423,0.91300000000000003,3.9020000000000001,45.652000000000001,10.313000000000001,{"$error":"#N/A"},{"$error":"#N/A"},4.3120000000000003,{"$error":"#N/A"},2.0680000000000001,4.181,73.683999999999997,4.0449999999999999,14.202999999999999]
[33770,4.4880000000000004,1.1859999999999999,3.9729999999999999,2.6429999999999998,1.083,14.462999999999999,6.7869999999999999,2.37,6.1669999999999998,{"$error":"#N/A"},3.0880000000000001,2.69,2.5310000000000001,15.115,{"$error":"#N/A"},4.0030000000000001,5.2629999999999999,2.3380000000000001,{"$error":"#N/A"},{"$error":"#N/A"},15.848000000000001,2.419,0.97199999999999998,3.415,41.451000000000001,10.016999999999999,{"$error":"#N/A"},{"$error":"#N/A"},3.7949999999999999,{"$error":"#N/A"},1.982,4.1680000000000001,65,3.9220000000000002,12.17]
[33800,3.5009999999999999,1.0720000000000001,4.0229999999999997,2.5499999999999998,1.202,13.682,6.5579999999999998,2.2189999999999999,5.2039999999999997,{"$error":"#N/A"},3.157,2.6150000000000002,2.2090000000000001,13.548999999999999,{"$error":"#N/A"},3.4620000000000002,5.0629999999999997,1.5960000000000001,{"$error":"#N/A"},{"$error":"#N/A"},15.558,2.581,0.97099999999999997,2.7959999999999998,43.005000000000003,9.9879999999999995,{"$error":"#N/A"},{"$error":"#N/A"},3.6419999999999999,{"$error":"#N/A"},1.8049999999999999,3.8180000000000001,65,3.327,9.6530000000000005]
[33831,3.6059999999999999,0.95699999999999996,3.806,2.0590000000000002,1.08,13.926,5.8719999999999999,2.2149999999999999,5.7709999999999999,{"$error":"#N/A"},3.1480000000000001,2.3039999999999998,2.0339999999999998,15.284000000000001,{"$error":"#N/A"},2.6720000000000002,5.2350000000000003,1.6990000000000001,{"$error":"#N/A"},{"$error":"#N/A"},15.465,2.258,0.96899999999999997,2.9039999999999999,45.640999999999998,9.7569999999999997,{"$error":"#N/A"},{"$error":"#N/A"},3.13,{"$error":"#N/A"},2.0289999999999999,3.5510000000000002,66.667000000000002,3.3090000000000002,8.2759999999999998]
[33862,3.4870000000000001,0.84299999999999997,3.835,2.3260000000000001,1.3240000000000001,15.071,5.6589999999999998,1.887,5.7809999999999997,{"$error":"#N/A"},2.988,2.5310000000000001,2.16,15.351000000000001,{"$error":"#N/A"},2.024,4.8470000000000004,2.121,{"$error":"#N/A"},{"$error":"#N/A"},15.32,2.0830000000000002,0.96799999999999997,2.8679999999999999,47.290999999999997,9.5640000000000001,{"$error":"#N/A"},{"$error":"#N/A"},3.1150000000000002,{"$error":"#N/A"},2.3559999999999999,3.4729999999999999,68.182000000000002,3.319,8.0020000000000007]
[33892,3.4630000000000001,0.67200000000000004,4.0389999999999997,2.161,1.5660000000000001,13.435,5.3789999999999996,1.7270000000000001,5.1820000000000004,{"$error":"#N/A"},3.202,2.7570000000000001,1.921,15.9,{"$error":"#N/A"},1.3180000000000001,4.8209999999999997,1.1539999999999999,{"$error":"#N/A"},{"$error":"#N/A"},14.815,2.2440000000000002,1.0860000000000001,2.5760000000000001,47.368000000000002,9.3320000000000007,{"$error":"#N/A"},{"$error":"#N/A"},2.9359999999999999,{"$error":"#N/A"},2.173,3.5310000000000001,66.667000000000002,3.173,8.0640000000000001]
[33923,3.4390000000000001,0.503,4.0350000000000001,2.234,1.681,14.000999999999999,4.375,1.4059999999999999,5.0890000000000004,{"$error":"#N/A"},3.048,2.831,1.63,15.023,{"$error":"#N/A"},0.875,4.9729999999999999,0.73299999999999998,{"$error":"#N/A"},{"$error":"#N/A"},12.964,2.2440000000000002,1.204,2.4729999999999999,45.832999999999998,9.1609999999999996,{"$error":"#N/A"},{"$error":"#N/A"},2.6019999999999999,{"$error":"#N/A"},1.2549999999999999,3.286,68,3.0659999999999998,8.5820000000000007]
[33953,3.4390000000000001,0.33400000000000002,4.1349999999999998,2.4089999999999998,2.1709999999999998,12.694000000000001,4.4580000000000002,1.411,5.3479999999999999,{"$error":"#N/A"},2.9009999999999998,2.056,1.9059999999999999,14.401999999999999,{"$error":"#N/A"},1.502,4.9560000000000004,1.157,{"$error":"#N/A"},{"$error":"#N/A"},11.938000000000001,2.2440000000000002,1.3220000000000001,2.2919999999999998,44.395000000000003,8.9290000000000003,{"$error":"#N/A"},{"$error":"#N/A"},2.597,89.644000000000005,1.776,3.4209999999999998,65.385000000000005,3.173,9.3699999999999992]
[33984,3.83,0.61199999999999999,4.0839999999999996,2.8359999999999999,2.0409999999999999,11.651999999999999,4.5129999999999999,1.413,4.6760000000000002,479.81700000000001,3.2589999999999999,2.5760000000000001,2.129,14.486000000000001,25.853000000000002,2.4340000000000002,4.7539999999999996,1.264,{"$error":"#N/A"},{"$error":"#N/A"},11.319000000000001,2.5640000000000001,1.202,2.4820000000000002,39.582999999999998,8.6039999999999992,{"$error":"#N/A"},{"$error":"#N/A"},2.2799999999999998,73.201999999999998,4.6920000000000002,3.4649999999999999,64.286000000000001,3.3879999999999999,10.763999999999999]
[34015,3.94,0.89,3.7629999999999999,2.7810000000000001,2.4009999999999998,12.811999999999999,4.5720000000000001,1.25,4.016,239.32900000000001,3.2469999999999999,2.7210000000000001,2.0499999999999998,14.512,24.664999999999999,3.0550000000000002,4.5529999999999999,1.4770000000000001,{"$error":"#N/A"},{"$error":"#N/A"},10.914,2.556,1.083,2.569,42.213000000000001,8.1539999999999999,{"$error":"#N/A"},{"$error":"#N/A"},2.431,56.642000000000003,4.907,3.391,56.667000000000002,3.37,10.99]
[34043,3.9350000000000001,1.169,3.8460000000000001,2.919,1.9139999999999999,12.663,4.7859999999999996,1.0900000000000001,4.0039999999999996,170.28100000000001,3.0870000000000002,2.4870000000000001,2.2400000000000002,16.414999999999999,23.414999999999999,2.9889999999999999,4.53,1.1539999999999999,{"$error":"#N/A"},{"$error":"#N/A"},10.436999999999999,2.694,0.96499999999999997,2.4630000000000001,42.168999999999997,7.56,{"$error":"#N/A"},{"$error":"#N/A"},2.419,43.341000000000001,4.9290000000000003,3.6389999999999998,61.29,3.2360000000000002,10.782999999999999]
[34074,3.6389999999999998,1.393,3.8460000000000001,2.9009999999999998,1.792,12.757,4.7569999999999997,1.089,4.5739999999999998,150.11500000000001,3.226,2.4769999999999999,2.1509999999999998,16.193000000000001,22.876999999999999,3.3,4.5140000000000002,0.83099999999999996,{"$error":"#N/A"},{"$error":"#N/A"},10.092000000000001,2.528,1.081,2.4529999999999998,40.31,6.55,{"$error":"#N/A"},{"$error":"#N/A"},2.3919999999999999,35.450000000000003,5.0880000000000001,3.7879999999999998,57.576000000000001,3.2280000000000002,10.364000000000001]
[34104,3.629,1.617,3.645,2.6909999999999998,1.909,13.192,4.4720000000000004,0.92600000000000005,4.5880000000000001,141.77000000000001,3.2210000000000001,2.476,1.962,16.431000000000001,21.414999999999999,3.6139999999999999,4.4909999999999997,0.83,{"$error":"#N/A"},{"$error":"#N/A"},9.9960000000000004,2.3660000000000001,1.1970000000000001,2.3570000000000002,37.313000000000002,6.1260000000000003,{"$error":"#N/A"},{"$error":"#N/A"},2.544,28.923999999999999,4.7839999999999998,3.5760000000000001,63.636000000000003,3.113,11.096]
[34135,3.6240000000000001,1.843,3.6349999999999998,2.375,1.667,12.976000000000001,4.8049999999999997,0.92600000000000005,4.867,120.02800000000001,2.996,2.0960000000000001,1.9630000000000001,15.805,21.056000000000001,3.1659999999999999,4.6550000000000002,0.83099999999999996,{"$error":"#N/A"},{"$error":"#N/A"},9.8699999999999992,2.3620000000000001,1.3120000000000001,2.266,36.630000000000003,5.952,{"$error":"#N/A"},{"$error":"#N/A"},2.3849999999999998,25.143000000000001,4.665,3.14,66.667000000000002,3.1059999999999999,11.218999999999999]
[34165,3.6539999999999999,1.9530000000000001,3.5910000000000002,2.593,1.663,12.827999999999999,4.2750000000000004,1.085,4.9020000000000001,81.593000000000004,2.7759999999999998,2.024,2.105,15.749000000000001,21.428999999999998,3.903,4.9909999999999997,1.99,{"$error":"#N/A"},{"$error":"#N/A"},9.7050000000000001,2.044,1.369,2.5369999999999999,36.594000000000001,6.1210000000000004,{"$error":"#N/A"},{"$error":"#N/A"},2.556,25.141999999999999,4.6280000000000001,3.387,75.757999999999996,3.3119999999999998,10.590999999999999]
[34196,3.6139999999999999,2.0640000000000001,3.391,3.194,1.7809999999999999,13.615,4.4379999999999997,1.238,4.577,53.936,2.7679999999999998,2.0270000000000001,2.1619999999999999,14.577999999999999,22.509,4.8330000000000002,4.6310000000000002,1.879,{"$error":"#N/A"},{"$error":"#N/A"},9.6189999999999998,2.2080000000000002,1.4259999999999999,2.9940000000000002,35.914999999999999,6.0579999999999998,{"$error":"#N/A"},{"$error":"#N/A"},3.0350000000000001,25.635999999999999,4.7560000000000002,3.6259999999999999,68.570999999999998,3.3210000000000002,10.782999999999999]
[34227,3.6389999999999998,2.1739999999999999,3.4159999999999999,2.8220000000000001,1.7809999999999999,12.324999999999999,4.593,1.2350000000000001,4.3079999999999998,48.654000000000003,2.6890000000000001,1.87,2.198,12.843999999999999,23.109000000000002,5.27,4.7949999999999999,1.454,{"$error":"#N/A"},{"$error":"#N/A"},9.4779999999999998,2.198,1.482,2.7879999999999998,32.441000000000003,6.343,{"$error":"#N/A"},{"$error":"#N/A"},3.0209999999999999,23.952999999999999,4.22,3.44,70.27,3.3039999999999998,10.417999999999999]
[34257,3.4809999999999999,2.0590000000000002,3.42,2.7250000000000001,1.8979999999999999,13.592000000000001,5.1059999999999999,1.389,4.6349999999999998,41.555999999999997,2.75,1.639,2.0939999999999999,12.313000000000001,22.024999999999999,5.8239999999999998,4.7699999999999996,1.2450000000000001,{"$error":"#N/A"},{"$error":"#N/A"},9.14,2.0379999999999998,1.452,2.7879999999999998,30.844000000000001,6.5439999999999996,{"$error":"#N/A"},{"$error":"#N/A"},2.536,22.995999999999999,4.2960000000000003,3.367,67.5,3.31,11.439]
[34288,3.1909999999999998,1.944,3.4159999999999999,2.5339999999999998,1.889,12.09,5.4740000000000002,1.387,4.7439999999999998,34.301000000000002,2.6760000000000002,1.339,2.0920000000000001,12.282999999999999,20.777000000000001,5.8239999999999998,4.569,0.93600000000000005,{"$error":"#N/A"},{"$error":"#N/A"},8.718,2.0379999999999998,1.4219999999999999,2.6890000000000001,33.332999999999998,6.8520000000000003,{"$error":"#N/A"},{"$error":"#N/A"},2.2189999999999999,21.635000000000002,4.8289999999999997,2.2440000000000002,69.048000000000002,3.1819999999999999,11.59]
[34318,3.3239999999999998,1.83,3.601,2.7010000000000001,1.653,12.234999999999999,5.8010000000000002,1.546,4.9260000000000002,37.944000000000003,2.7480000000000002,1.5669999999999999,2.1070000000000002,12.015000000000001,21.102,4.7469999999999999,4.3840000000000003,1.04,{"$error":"#N/A"},{"$error":"#N/A"},8.0090000000000003,1.881,1.391,2.6139999999999999,37.578000000000003,6.7110000000000003,{"$error":"#N/A"},{"$error":"#N/A"},2.3730000000000002,22.823,4.0019999999999998,2.4820000000000002,72.093000000000004,3.1920000000000002,11.247999999999999]
[34349,3.03,1.7150000000000001,3.1019999999999999,2.411,1.294,13.217000000000001,6.351,1.8580000000000001,5.0010000000000003,37.561,2.5249999999999999,0.222,1.835,11.286,16.997,3.169,4.37,1.2490000000000001,34.555,{"$error":"#N/A"},7.4980000000000002,1.4059999999999999,1.3620000000000001,2.988,34.627000000000002,6.4850000000000003,16.297999999999998,{"$error":"#N/A"},2.548,20.603000000000002,1.7010000000000001,2.0790000000000002,73.912999999999997,2.9420000000000002,10.599]
[34380,2.8759999999999999,1.6,3.0830000000000002,2.4950000000000001,0.11700000000000001,13.112,6.8129999999999997,1.8520000000000001,5.0060000000000002,42.197000000000003,2.516,0.221,1.7729999999999999,11.362,16.606999999999999,2.5409999999999999,4.5229999999999997,1.143,35.115000000000002,{"$error":"#N/A"},7.1749999999999998,1.4019999999999999,1.333,2.9710000000000001,31.411999999999999,6.2779999999999996,15.247999999999999,{"$error":"#N/A"},2.3730000000000002,19.920000000000002,1.78,1.839,80.850999999999999,2.9260000000000002,9.8949999999999996]
[34408,2.742,1.4850000000000001,3.0710000000000002,2.3109999999999999,0.23499999999999999,13.74,6.3940000000000001,1.849,4.984,49.578000000000003,2.5070000000000001,0.36799999999999999,1.488,10.044,16.887,2.6,4.3330000000000002,1.349,33.994999999999997,{"$error":"#N/A"},7.1020000000000003,0.92600000000000005,1.3029999999999999,2.9409999999999998,31.356000000000002,6.0940000000000003,14.706,{"$error":"#N/A"},2.2050000000000001,19.763999999999999,1.6890000000000001,1.302,80,2.8140000000000001,9.6259999999999994]
[34439,2.601,1.593,2.9809999999999999,2.4140000000000001,0.23499999999999999,12.72,5.944,2,4.9359999999999999,50.752000000000002,2.3610000000000002,0.22,1.6379999999999999,10.24,17.356000000000002,2.411,4.1529999999999996,0.82399999999999995,37.375999999999998,{"$error":"#N/A"},7.01,0.92400000000000004,1.2330000000000001,2.7519999999999998,32.32,6.0940000000000003,13.76,{"$error":"#N/A"},2.0249999999999999,21.719000000000001,1.6819999999999999,1.0469999999999999,113.462,2.706,10.238]
[34469,2.5939999999999999,1.7010000000000001,2.976,2.56,-0.23400000000000001,12.683999999999999,5.6769999999999996,1.835,4.8620000000000001,49.866,2.2879999999999998,0.14599999999999999,1.718,10.772,18.291,2.165,4.298,0.82299999999999995,37.965000000000003,{"$error":"#N/A"},6.9160000000000004,0.92400000000000004,1.163,2.944,32.337000000000003,5.8369999999999997,13.872999999999999,{"$error":"#N/A"},1.86,20.597000000000001,2.1389999999999998,0.36099999999999999,122.22199999999999,2.802,11.227]
[34500,2.5910000000000002,1.8089999999999999,2.8780000000000001,2.7690000000000001,0,12.727,5.8949999999999996,1.988,4.7160000000000002,48.936,2.4929999999999999,1.32,1.7330000000000001,10.313000000000001,19.198,2.347,4.1189999999999998,0.51500000000000001,37.621000000000002,{"$error":"#N/A"},6.851,1.077,1.0940000000000001,3.0390000000000001,33.512,5.7439999999999998,13.82,{"$error":"#N/A"},2.0190000000000001,21.613,2.5179999999999998,0.54500000000000004,121.818,2.694,12.457000000000001]
[34530,2.48,1.861,2.8439999999999999,2.706,0.11700000000000001,12.297000000000001,6.8840000000000003,2.1469999999999998,4.7510000000000003,49.359000000000002,2.77,1.5429999999999999,1.635,11.709,20.04,1.61,3.77,-0.20499999999999999,37.981000000000002,{"$error":"#N/A"},6.8120000000000003,1.387,1.321,2.7469999999999999,34.218000000000004,5.3040000000000003,13.688000000000001,{"$error":"#N/A"},1.7130000000000001,22.356000000000002,2.6869999999999998,0.59,117.241,2.5720000000000001,13.522]
[34561,2.7130000000000001,1.913,3.1909999999999998,2.4430000000000001,0.11700000000000001,11.169,7.3529999999999998,2.141,4.8010000000000002,49.863,2.9009999999999998,1.913,1.6220000000000001,11.587,19.597999999999999,0.76800000000000002,3.77,0,43.031999999999996,{"$error":"#N/A"},6.7380000000000004,1.5429999999999999,1.548,2.552,33.161000000000001,5.0910000000000002,12.43,{"$error":"#N/A"},1.86,22.506,2.5590000000000002,0.48899999999999999,120.339,2.67,13.643000000000001]
[34592,2.601,1.964,3.125,2.448,0.23300000000000001,10.430999999999999,6.5030000000000001,1.982,4.5279999999999996,50.274999999999999,2.9630000000000001,1.909,1.6160000000000001,11.711,18.960999999999999,0.70699999999999996,3.9220000000000002,0.20499999999999999,41.726999999999997,{"$error":"#N/A"},6.7069999999999999,1.69,1.7749999999999999,2.7229999999999999,35.606000000000002,4.8890000000000002,12.319000000000001,{"$error":"#N/A"},1.5429999999999999,22.042999999999999,2.536,0.59199999999999997,119.048,2.68,13.814]
[34622,2.4580000000000002,2.181,2.9489999999999998,2.1190000000000002,-0.23300000000000001,8.2970000000000006,5.75,1.9790000000000001,4.367,47.935000000000002,2.6080000000000001,1.833,1.655,10.651999999999999,19.55,0,3.9020000000000001,0.82,38.106000000000002,{"$error":"#N/A"},6.83,1.69,2.117,2.8159999999999998,37.220999999999997,4.734,12.143000000000001,{"$error":"#N/A"},1.391,20.917000000000002,2.3650000000000002,0.434,120.896,2.5609999999999999,13.77]
[34653,2.448,2.3980000000000001,2.7679999999999998,1.9830000000000001,-0.11600000000000001,8.8550000000000004,6.0860000000000003,2.1280000000000001,4.37,44.676000000000002,2.6749999999999998,1.6890000000000001,1.571,10.227,21.119,-5.8999999999999997E-2,3.883,1.03,29.512,{"$error":"#N/A"},6.93,1.69,2.4590000000000001,2.536,34.048000000000002,4.2889999999999997,11.64,{"$error":"#N/A"},1.86,20.448,2.242,0.56299999999999994,121.127,2.4550000000000001,14.353999999999999]
[34683,2.4449999999999998,2.6139999999999999,2.585,1.8620000000000001,0.23200000000000001,8.9459999999999997,5.5679999999999996,2.2829999999999999,4.3369999999999997,38.311,2.6749999999999998,1.6160000000000001,1.585,10.666,21.195,0.53,3.8769999999999998,0.61699999999999999,26.263000000000002,{"$error":"#N/A"},7.0519999999999996,1.8460000000000001,2.8,2.6309999999999998,29.571000000000002,4.34,11.754,{"$error":"#N/A"},2.0089999999999999,19.477,2.4969999999999999,0.42,127.027,2.552,14.452]
[34714,2.1739999999999999,2.9910000000000001,2.5659999999999998,1.8839999999999999,0.58099999999999996,8.5050000000000008,5.1970000000000001,2.1280000000000001,4.3630000000000004,39.103000000000002,2.8039999999999998,1.9159999999999999,1.72,10.664,22.103000000000002,1.6539999999999999,4.0259999999999998,0.51400000000000001,25.875,{"$error":"#N/A"},10.226000000000001,2.6190000000000002,3.2,2.4449999999999998,32.372999999999998,4.5540000000000003,11.765000000000001,{"$error":"#N/A"},2.484,19.5,2.5299999999999998,1.0149999999999999,125,2.444,13.865]
[34745,2.0329999999999999,3.3660000000000001,2.4630000000000001,1.819,1.8740000000000001,8.7149999999999999,4.4640000000000004,2.2730000000000001,4.8390000000000004,36.179000000000002,2.863,1.8360000000000001,1.742,9.99,23.824000000000002,1.6519999999999999,4.1669999999999998,0.20599999999999999,25.611999999999998,{"$error":"#N/A"},14.31,2.6110000000000002,3.6,2.4319999999999999,33.771999999999998,4.5750000000000002,11.512,{"$error":"#N/A"},2.4729999999999999,19.509,2.6030000000000002,1.5029999999999999,122.35299999999999,2.431,13.409000000000001]
[34773,2.0329999999999999,3.74,2.3660000000000001,1.746,2.1080000000000001,8.1620000000000008,4.6219999999999999,2.4209999999999998,5.101,27.984999999999999,2.8530000000000002,1.6850000000000001,1.82,9.8789999999999996,27.459,1.355,4.7919999999999998,-0.307,26.667000000000002,{"$error":"#N/A"},20.43,2.7519999999999998,4,2.335,33.332999999999998,4.8230000000000004,11.282,{"$error":"#N/A"},2.6190000000000002,18.135999999999999,2.6339999999999999,1.5640000000000001,120,2.5259999999999998,12.15]
[34804,1.901,4.0019999999999998,2.544,1.7130000000000001,2.4590000000000001,8.2870000000000008,5.09,2.4129999999999998,5.2439999999999998,25.315999999999999,3.0529999999999999,1.5349999999999999,1.6659999999999999,9.3970000000000002,29.234999999999999,1.1180000000000001,5.1040000000000001,-0.20399999999999999,25.765999999999998,{"$error":"#N/A"},29.391999999999999,2.5950000000000002,4.194,2.3199999999999998,32.359000000000002,4.6829999999999998,11.244,{"$error":"#N/A"},2.29,15.157,2.9060000000000001,1.5960000000000001,88.287999999999997,2.6219999999999999,10.999000000000001]
[34834,1.643,4.2629999999999999,2.3639999999999999,1.387,2.9340000000000002,7.4169999999999998,5.218,2.4020000000000001,5.0720000000000001,27.190999999999999,3.1859999999999999,1.6080000000000001,1.595,9.6519999999999992,30.841000000000001,1.2949999999999999,5.0709999999999997,-0.10199999999999999,27.158000000000001,{"$error":"#N/A"},34.152000000000001,2.7480000000000002,4.3879999999999999,2.0529999999999999,32.444000000000003,4.367,10.997999999999999,{"$error":"#N/A"},2.5880000000000001,15.117000000000001,2.819,2.0379999999999998,80,2.4159999999999999,10.779]
[34865,1.641,4.5229999999999997,2.6219999999999999,1.2669999999999999,2.6930000000000001,7.6349999999999998,4.1749999999999998,2.0990000000000002,5.0579999999999998,29.13,3.0409999999999999,0.86799999999999999,1.6359999999999999,9.4819999999999993,31.033999999999999,1.2929999999999999,5.5380000000000003,0.20499999999999999,26.631,{"$error":"#N/A"},37.720999999999997,2.74,4.5819999999999999,2.1509999999999998,30.923999999999999,3.9990000000000001,10.624000000000001,{"$error":"#N/A"},2.5880000000000001,13.968,2.6970000000000001,2.08,81.966999999999999,2.6110000000000002,9.6509999999999998]
[34895,2.8029999999999999,4.7290000000000001,2.161,1.1870000000000001,2.5670000000000002,7.8890000000000002,3.6030000000000002,1.802,4.6639999999999997,27.806999999999999,2.7629999999999999,0.79600000000000004,1.46,8.5079999999999991,30.523,1.4079999999999999,5.5289999999999999,0.10299999999999999,25.436,{"$error":"#N/A"},39.908000000000001,2.4319999999999999,4.2329999999999997,1.786,27.667999999999999,3.8570000000000002,10.702,{"$error":"#N/A"},2.6030000000000002,12.587,2.5760000000000001,2.0289999999999999,80.951999999999998,2.4089999999999998,8.7530000000000001]
[34926,1.5089999999999999,4.9329999999999998,2.0619999999999998,1.286,2.214,8.4580000000000002,3.431,1.647,4.2859999999999996,27.35,2.617,0.433,1.9610000000000001,8.3369999999999997,29.209,1.76,5.8449999999999998,-0.20499999999999999,22.734999999999999,{"$error":"#N/A"},41.567999999999998,2.2799999999999998,3.887,1.514,26.265000000000001,4.0960000000000001,10.231,{"$error":"#N/A"},2.5880000000000001,11.36,2.4140000000000001,1.952,83.076999999999998,2.2930000000000001,8.9239999999999995]
[34957,2.2810000000000001,5.1360000000000001,1.9910000000000001,1.202,2.2120000000000002,8.5679999999999996,4.6760000000000002,2.093,4.3780000000000001,25.827999999999999,2.544,0.36,2.0089999999999999,8.0289999999999999,28.795000000000002,1.8129999999999999,5.66,0.10199999999999999,23.689,{"$error":"#N/A"},43.475999999999999,2.266,3.5430000000000001,1.4910000000000001,24.395,4.141,8.8710000000000004,{"$error":"#N/A"},2.8879999999999999,10.622999999999999,2.194,1.998,86.231999999999999,2.3889999999999998,8.7370000000000001]
[34987,1.641,5.1230000000000002,1.91,1.2190000000000001,2.3340000000000001,8.766,4.4809999999999999,1.94,4.3470000000000004,28.524999999999999,2.8090000000000002,0.28799999999999998,1.897,7.8419999999999996,29.02,2.4,5.4770000000000003,-0.71099999999999997,24.08,{"$error":"#N/A"},45.664000000000001,2.266,3.3330000000000002,1.319,22.966000000000001,4.0970000000000004,7.9619999999999997,{"$error":"#N/A"},3.0489999999999999,9.3339999999999996,2.351,1.9710000000000001,84.459000000000003,2.399,8.3620000000000001]
[35018,1.258,5.109,1.911,1.4650000000000001,2.0880000000000001,8.1920000000000002,4.1120000000000001,1.9350000000000001,4.444,28.065000000000001,2.605,0.28899999999999998,1.964,7.8419999999999996,28.637,2.109,5.6070000000000002,-0.71399999999999997,24.097999999999999,{"$error":"#N/A"},48.462000000000003,2.1150000000000002,3.125,1.595,22.38,3.968,7.4249999999999998,{"$error":"#N/A"},2.8919999999999999,8.8740000000000006,2.3919999999999999,1.903,82.165999999999997,2.3839999999999999,7.7510000000000003]
[35048,1.508,5.0960000000000001,1.8240000000000001,1.4510000000000001,1.738,8.1980000000000004,4.7530000000000001,1.786,4.319,28.934999999999999,2.5379999999999998,0.28899999999999998,2.085,7.9210000000000003,28.3,1.9910000000000001,5.5990000000000002,-0.40899999999999997,23.04,{"$error":"#N/A"},51.966000000000001,2.1150000000000002,2.9180000000000001,1.6819999999999999,21.777000000000001,3.5459999999999998,7.0640000000000001,{"$error":"#N/A"},3.03,8.9610000000000003,2.2360000000000002,1.948,76.19,2.379,8.1039999999999992]
[35079,1.377,4.6459999999999999,1.639,1.95,1.617,7.8109999999999999,4.8040000000000003,1.786,3.8809999999999998,28.879000000000001,2.7280000000000002,0.50600000000000001,1.946,8.3659999999999997,28.869,1.627,5.5730000000000004,-0.51100000000000001,23.029,1.016,51.719000000000001,1.0509999999999999,2.681,1.7390000000000001,21.106000000000002,2.5619999999999998,6.0369999999999999,8.8930000000000007,2.6890000000000001,8.3230000000000004,1.7110000000000001,1.518,78.332999999999998,2.41,8.8409999999999993]
[35110,1.494,4.202,1.631,1.873,1.264,7.8239999999999998,4.7880000000000003,1.778,3.6549999999999998,29.402999999999999,2.6509999999999998,0.505,2.02,8.452,28.257000000000001,1.6830000000000001,5.3849999999999998,-0.41,21.439,0.97399999999999998,48.947000000000003,0.89800000000000002,2.4449999999999998,1.5940000000000001,20.327999999999999,2.581,5.8550000000000004,8.4149999999999991,2.7069999999999999,8.2769999999999992,1.387,0.78300000000000003,77.248999999999995,2.3450000000000002,9.6590000000000007]
[35139,1.494,3.762,1.798,2.0329999999999999,1.4910000000000001,7.9480000000000004,4.4359999999999999,2.0680000000000001,3.4209999999999998,28.28,2.84,0.57599999999999996,2.3610000000000002,8.8409999999999993,25.673999999999999,2.0350000000000001,4.726,-0.10299999999999999,20.321999999999999,1.0449999999999999,43.750999999999998,0.74399999999999999,2.2120000000000002,1.9870000000000001,20.161000000000001,2.4660000000000002,5.8369999999999997,9.0020000000000007,2.67,9.6430000000000007,1.4610000000000001,0.89900000000000002,78.787999999999997,2.4060000000000001,10.833]
[35170,1.3680000000000001,3.536,1.625,2.044,1.371,8.3829999999999991,4.51,2.0619999999999998,3.46,29.292999999999999,2.8969999999999998,0.64800000000000002,2.3580000000000001,8.7970000000000006,24.417999999999999,2.3279999999999998,4.7039999999999997,0.20499999999999999,18.481000000000002,1.258,36.927,1.042,2.141,2.125,20.032,2.8460000000000001,5.819,8.5269999999999992,2.5880000000000001,11.384,1.02,0.91100000000000003,80.861000000000004,2.3519999999999999,11.643000000000001]
[35200,1.4930000000000001,3.3130000000000002,1.54,1.901,1.482,8.5960000000000001,4.9009999999999998,1.9059999999999999,3.7749999999999999,26.722999999999999,2.891,0.79100000000000004,2.4209999999999998,8.6890000000000001,23.928999999999998,2.7890000000000001,4.5250000000000004,0.20399999999999999,17.396999999999998,1.2050000000000001,33.829000000000001,1.04,2.0699999999999998,2.0470000000000002,19.690000000000001,3.3130000000000002,5.7930000000000001,8.4939999999999998,2.294,10.843999999999999,0.78300000000000003,0.73299999999999998,82.87,2.4830000000000001,12.428000000000001]
[35231,1.4910000000000001,3.0910000000000002,1.6180000000000001,1.798,1.482,8.2550000000000008,5.2140000000000004,2.056,3.589,24.759,2.754,0.502,2.3010000000000002,8.3859999999999992,23.556000000000001,2.5539999999999998,4.048,0,17.548999999999999,1.1439999999999999,31.824999999999999,0.88900000000000001,2,1.8009999999999999,19.632000000000001,3.4860000000000002,5.9450000000000003,8.2059999999999995,2.3929999999999998,10.564,0.47,0.72899999999999998,82.432000000000002,2.1880000000000002,12.877000000000001]
[35261,1.363,2.7709999999999999,1.861,1.9319999999999999,1.2509999999999999,7.67,5.4009999999999998,2.36,3.7120000000000002,23.108000000000001,2.9510000000000001,0.503,2.3050000000000002,8.2010000000000005,22.908000000000001,2.3730000000000002,3.7429999999999999,0.41099999999999998,17.638999999999999,1.1839999999999999,31.027999999999999,1.335,2.1259999999999999,2.0529999999999999,20.588000000000001,3.6059999999999999,5.2869999999999999,9.3510000000000009,2.351,10.71,0.35299999999999998,0.65600000000000003,81.578999999999994,2.1880000000000002,12.927]
[35292,1.363,2.4529999999999998,1.8520000000000001,1.9119999999999999,1.482,6.3819999999999997,5.2670000000000003,2.3559999999999999,3.7120000000000002,21.745000000000001,2.8780000000000001,0.43099999999999999,1.6180000000000001,7.9720000000000004,22.86,2.5939999999999999,3.5819999999999999,0.20499999999999999,17.408999999999999,1.306,30.603000000000002,1.486,2.2509999999999999,1.736,20.646999999999998,3.48,4.9400000000000004,9.5419999999999998,2.2879999999999998,10.417,0,0.59799999999999998,81.933000000000007,2.0329999999999999,11.968]
[35323,1.363,2.137,1.952,1.9750000000000001,1.4810000000000001,6.2709999999999999,4.5339999999999998,2.343,3.5579999999999998,20.132000000000001,3.0030000000000001,0.503,1.5589999999999999,7.95,22.201000000000001,2.4700000000000002,3.423,0,16.141999999999999,1.1519999999999999,30.001999999999999,1.329,2.3759999999999999,1.8580000000000001,19.460999999999999,3.3290000000000002,4.8890000000000002,8.9019999999999992,2.3370000000000002,9.6829999999999998,-7.8E-2,0.56999999999999995,78.988,2.0230000000000001,11.375999999999999]
[35353,1.615,1.929,2.129,2.4510000000000001,1.8240000000000001,6.2089999999999996,5.0490000000000004,2.4889999999999999,3.5059999999999998,17.219000000000001,2.9929999999999999,0.64600000000000002,1.716,7.9870000000000001,21.033000000000001,2.0579999999999998,3.1160000000000001,0.51200000000000001,15.768000000000001,1.2110000000000001,28.971,1.7729999999999999,2.4350000000000001,2.1739999999999999,18.971,2.919,5.0149999999999997,8.6470000000000002,2.4510000000000001,10.234,-0.38900000000000001,0.84,79.486999999999995,1.9970000000000001,11.102]
[35384,1.4910000000000001,1.722,2.2170000000000001,2.36,1.9319999999999999,6.5519999999999996,5.258,2.3359999999999999,3.2389999999999999,16.373000000000001,3.2549999999999999,0.64800000000000002,1.5429999999999999,7.4980000000000002,20.138000000000002,2.4670000000000001,2.95,0.51300000000000001,14.266999999999999,1.38,27.774000000000001,1.7749999999999999,2.4940000000000002,2.0569999999999999,18.867999999999999,3.036,5.1470000000000002,8.3960000000000008,2.524,9.1319999999999997,-0.58399999999999996,0.73,80.069999999999993,1.9279999999999999,11.023999999999999]
[35414,1.4850000000000001,1.5149999999999999,2.714,2.5310000000000001,2.1640000000000001,6.6310000000000002,4.9260000000000002,2.339,3.2120000000000002,14.797000000000001,3.3220000000000001,0.86499999999999999,1.661,7.29,19.811,2.0670000000000002,2.9460000000000002,0.61599999999999999,13.134,1.329,27.704999999999998,1.7749999999999999,2.552,2.214,18.741,3.1909999999999998,5.1319999999999997,8.7360000000000007,2.234,8.9550000000000001,-0.43,0.78100000000000003,80.067999999999998,1.974,10.587]
[35445,2.0990000000000002,1.4630000000000001,2.089,2.3090000000000002,2.1589999999999998,6.8780000000000001,4.6849999999999996,2.6320000000000001,2.883,12.515000000000001,3.044,0.57599999999999996,1.764,6.7619999999999996,18.946000000000002,2.0009999999999999,2.6389999999999998,0.61699999999999999,11.432,1.3480000000000001,26.443000000000001,2.972,2.2959999999999998,2.0870000000000002,18.119,3.335,5.8390000000000004,7.4409999999999998,2.1480000000000001,8.8859999999999992,-0.39100000000000001,0.83,75.700999999999993,2.0539999999999998,10.115]
[35476,1.595,1.411,1.9750000000000001,1.98,2.27,7.2140000000000004,4.8570000000000002,2.1829999999999998,2.532,9.9190000000000005,3.0339999999999998,0.43,1.587,6.5529999999999999,18.792999999999999,1.8839999999999999,2.3359999999999999,0.61799999999999999,9.8770000000000007,1.538,25.635999999999999,3.2639999999999998,2.0409999999999999,1.9039999999999999,17.710999999999999,2.9060000000000001,5.968,7.22,1.915,8.3640000000000008,-0.625,0.84499999999999997,77.91,1.821,10.401999999999999]
[35504,1.595,1.36,1.647,1.4550000000000001,1.921,6.7759999999999998,4.5350000000000001,1.5920000000000001,2.2210000000000001,9.0909999999999993,2.762,0.64500000000000002,1.016,6,18.771999999999998,1.6519999999999999,2.3290000000000002,0.51400000000000001,8.6270000000000007,1.2450000000000001,24.459,2.9540000000000002,1.7869999999999999,1.7410000000000001,16.779,2.6779999999999999,6.2409999999999997,6.8220000000000001,1.7130000000000001,7.2119999999999997,-0.7,0.52300000000000002,77.400999999999996,1.5349999999999999,10.375999999999999]
[35535,1.472,1.0049999999999999,1.732,1.2549999999999999,1.6910000000000001,6.0540000000000003,4.3140000000000001,1.732,1.6819999999999999,9.1519999999999992,2.4950000000000001,1.0009999999999999,0.93700000000000006,5.86,18.529,2.218,2.0289999999999999,1.9410000000000001,8.827,1.042,22.327000000000002,2.6509999999999998,1.5640000000000001,1.548,15.506,2.0230000000000001,6.5119999999999996,6.9640000000000004,1.5580000000000001,6.9329999999999998,-0.23300000000000001,0.52200000000000002,77.248999999999995,1.3240000000000001,9.3930000000000007]
[35565,1.593,0.65100000000000002,1.919,1.583,1.4610000000000001,5.4459999999999997,3.8130000000000002,2.1579999999999999,1.4790000000000001,10.766,2.2349999999999999,0.999,0.87,5.415,17.658000000000001,1.413,1.8759999999999999,1.9370000000000001,9.157,1.071,21.233000000000001,2.6469999999999998,1.3420000000000001,2.0299999999999998,14.507999999999999,2.258,6.1959999999999997,6.7619999999999996,1.5589999999999999,8.0719999999999992,-0.11700000000000001,0.57699999999999996,77.468000000000004,1.3620000000000001,8.0730000000000004]
[35596,1.591,0.3,1.4059999999999999,1.752,1.6850000000000001,5.2539999999999996,4.0019999999999998,2.302,1.5609999999999999,10.805,2.2970000000000002,1.1419999999999999,0.96199999999999997,5.5369999999999999,18.701000000000001,1.754,1.7290000000000001,2.2490000000000001,7.5830000000000002,1.141,20.349,2.79,1.1200000000000001,1.966,15.128,2.036,6.3310000000000004,6.8780000000000001,1.6739999999999999,7.8639999999999999,0.42899999999999999,0.48199999999999998,78.025000000000006,1.3759999999999999,8.4480000000000004]
[35626,2.323,0.05,0.48,1.895,1.6850000000000001,5.5810000000000004,3.6989999999999998,2.3050000000000002,1.6120000000000001,10.757,2.2290000000000001,1.214,1.016,5.4119999999999999,18.146999999999998,1.8089999999999999,1.8759999999999999,1.9450000000000001,7.6740000000000004,1.3,19.696000000000002,2.343,1.087,2.048,15.019,1.913,6.1689999999999996,9.4239999999999995,1.9950000000000001,8.1739999999999995,0.626,0.51300000000000001,85.024000000000001,1.4870000000000001,9.2149999999999999]
[35657,2.4449999999999998,-0.2,-1.9E-2,1.8480000000000001,1.798,5.5590000000000002,3.9660000000000002,2.59,1.7709999999999999,11.907,2.2250000000000001,1.6459999999999999,1.4750000000000001,5.5789999999999997,17.986999999999998,1.4610000000000001,1.873,2.1520000000000001,8.66,1.379,19.175999999999998,2.1960000000000002,1.054,2.4580000000000002,14.558999999999999,2.1030000000000002,6.4189999999999996,9.93,1.9770000000000001,8.9949999999999992,1.139,0.47399999999999998,87.991,1.71,9.2539999999999996]
[35688,2.2000000000000002,-0.44800000000000001,0.73099999999999998,1.6140000000000001,1.6839999999999999,6.0220000000000002,4.242,2.2890000000000001,2.028,11.829000000000001,2.1549999999999998,1.643,1.353,4.9189999999999996,17.963999999999999,1.6259999999999999,1.7270000000000001,2.4489999999999998,8.0090000000000003,1.6479999999999999,18.762,2.3319999999999999,1.0209999999999999,2.4510000000000001,13.91,2.0489999999999999,5.65,10.435,1.835,9.2070000000000007,1.484,0.41399999999999998,89.783000000000001,1.5680000000000001,8.7140000000000004]
[35718,2.0779999999999998,-0.39800000000000002,1.198,1.3149999999999999,1.456,6.5579999999999998,4.242,2.1429999999999998,1.85,12.186999999999999,2.085,1.712,1.038,4.6920000000000002,17.73,1.905,2.1579999999999999,2.5459999999999998,7.5670000000000002,1.7150000000000001,18.234999999999999,2.032,0.95699999999999996,2.3159999999999998,13.597,2.0510000000000002,6.0389999999999997,10.554,1.897,8.6869999999999994,1.446,0.26200000000000001,93.061000000000007,1.5249999999999999,9.1419999999999995]
[35749,2.2029999999999998,-0.34799999999999998,1.198,1.425,0.89200000000000002,6.2830000000000004,4.3339999999999996,2.14,2.0470000000000002,12.446,1.8280000000000001,1.931,1.2989999999999999,5.1429999999999998,18.181999999999999,1.736,2.0059999999999998,2.145,7.399,1.5109999999999999,17.774000000000001,2.3260000000000001,0.89300000000000002,2.4769999999999999,13.553000000000001,2.2669999999999999,6.1539999999999999,10.327,1.92,9.1140000000000008,1.528,0.41699999999999998,95.921999999999997,1.6220000000000001,8.1690000000000005]
[35779,2.073,-0.29899999999999999,0.99199999999999999,1.143,0.78,6.0460000000000003,6.5739999999999998,2.1429999999999998,2.0150000000000001,12.46,1.702,1.8580000000000001,1.141,4.7149999999999999,18.385999999999999,2.0249999999999999,1.86,1.837,7.0110000000000001,1.4710000000000001,15.718999999999999,2.3260000000000001,0.82899999999999996,2.278,13.253,2.4590000000000001,6.4160000000000004,10.085000000000001,1.71,8.798,1.6479999999999999,0.38600000000000001,99.061999999999998,1.48,6.9880000000000004]
[35810,1.2090000000000001,-0.249,1.1919999999999999,0.40200000000000002,1.1120000000000001,6.2480000000000002,8.2929999999999993,1.7090000000000001,1.9590000000000001,11.843,1.571,2.0739999999999998,0.60799999999999998,4.3970000000000002,17.667000000000002,2.242,2,1.839,6.3129999999999997,1.419,15.272,2.02,0.98399999999999999,1.8140000000000001,13.465999999999999,1.9790000000000001,7.31,13.007,1.478,8.9060000000000006,0.90300000000000002,1.4999999999999999E-2,101.596,1.075,6.8890000000000002]
[35841,1.329,-0.19900000000000001,0.98899999999999999,0.73499999999999999,0.999,5.2320000000000002,9.5470000000000006,2.137,1.7889999999999999,11.847,1.4410000000000001,1.857,0.77400000000000002,4.2690000000000001,17.055,1.9610000000000001,2.14,1.9450000000000001,6.18,1.079,15.352,2.0110000000000001,1.139,2.1840000000000002,14.005000000000001,1.76,7.5549999999999997,13.3,1.5840000000000001,9.1310000000000002,0.94399999999999995,-3.6999999999999998E-2,99.161000000000001,1.1279999999999999,5.5709999999999997]
[35869,1.208,-0.14899999999999999,0.98799999999999999,1.0169999999999999,0.998,5.3170000000000002,8.9580000000000002,2.4220000000000002,1.7869999999999999,11.906000000000001,1.375,1.708,0.86399999999999999,4.5739999999999998,16.399999999999999,2.41,2.1339999999999999,2.2490000000000001,5.9279999999999999,1.319,15.268000000000001,2.4390000000000001,1.294,2.2530000000000001,13.907999999999999,1.901,7.24,13.445,1.655,9.4380000000000006,0.70499999999999996,3.3000000000000002E-2,97.134,1.127,4.3600000000000003]
[35900,1.4510000000000001,0.14899999999999999,1.1859999999999999,1.4910000000000001,0.88700000000000001,5.3840000000000003,8.8249999999999993,2.1280000000000001,2.0009999999999999,10.327,1.4359999999999999,1.7,1.0309999999999999,5.3410000000000002,15.994,1.8919999999999999,2.1309999999999998,0.40100000000000002,6,1.081,15.103,2.4390000000000001,1.417,2.3929999999999998,13.538,2.464,7.0650000000000004,13.022,1.8149999999999999,9.1129999999999995,0.27200000000000002,-2.3E-2,93.433000000000007,1.389,5.0030000000000001]
[35930,1.327,0.44800000000000001,0.98699999999999999,1.85,1.107,5.3330000000000002,8.173,1.972,1.9870000000000001,8.4969999999999999,1.6859999999999999,1.413,0.91400000000000003,5.2919999999999998,15.808999999999999,2.3969999999999998,1.9830000000000001,0.5,5.4080000000000004,1.2969999999999999,14.971,2.149,1.5389999999999999,2.0609999999999999,13.348000000000001,2.48,7.5979999999999999,12.833,2.0390000000000001,8.2829999999999995,0.42799999999999999,8.2000000000000003E-2,91.441000000000003,1.3169999999999999,4.9130000000000003]
[35961,1.325,0.747,0.88800000000000001,1.569,0.99399999999999999,5.4409999999999998,7.5179999999999998,1.8280000000000001,2.056,7.94,1.6839999999999999,1.482,1.0169999999999999,5.1950000000000003,14.135999999999999,2.3359999999999999,2.125,0.1,5.8369999999999997,1.1679999999999999,15.307,2.1429999999999998,1.6619999999999999,2.1280000000000001,12.026999999999999,2.8820000000000001,7.3070000000000004,12.211,1.675,8.2829999999999995,7.8E-2,0.10100000000000001,90.569000000000003,1.33,4.194]
[35991,0.83599999999999997,0.94799999999999995,0.88800000000000001,1.006,0.99399999999999999,5.2569999999999997,7.32,1.69,2.2450000000000001,8.1270000000000007,1.6819999999999999,1.27,0.81200000000000006,5.1029999999999998,14.067,1.9430000000000001,2.125,-0.1,4.6050000000000004,1.135,15.413,2.2890000000000001,1.69,1.9930000000000001,11.83,3.0670000000000002,6.8920000000000003,10.526,1.4430000000000001,7.67,-0.11700000000000001,7.4999999999999997E-2,85.379000000000005,1.26,3.032]
[36022,0.47699999999999998,1.149,0.88800000000000001,0.42599999999999999,0.88300000000000001,5.1870000000000003,6.9039999999999999,1.403,2.069,7.34,1.617,1.1970000000000001,0.61699999999999999,5.0289999999999999,13.451000000000001,1.107,1.98,-0.30099999999999999,3.6030000000000002,1.0449999999999999,15.496,2.149,1.718,1.732,11.037000000000001,2.593,5.7640000000000002,9.5090000000000003,1.327,7.5739999999999998,-0.66,0.14000000000000001,81.45,1.135,3.1520000000000001]
[36053,0.47799999999999998,1.351,0.88800000000000001,0.81499999999999995,0.66200000000000003,4.7619999999999996,6.8710000000000004,1.538,1.641,6.65,1.4890000000000001,1.2649999999999999,0.39800000000000002,5.2249999999999996,12.510999999999999,0.82699999999999996,1.98,-0.19900000000000001,3.49,0.65800000000000003,15.925000000000001,2.4220000000000002,1.746,1.66,10.451000000000001,2.5350000000000001,5.8819999999999997,8.9760000000000009,1.41,7.0659999999999998,-1.155,6.2E-2,80.527000000000001,0.998,4.665]
[36083,0.47899999999999998,1.4,0.68899999999999995,0.84199999999999997,1.1040000000000001,4.319,7.2309999999999999,1.6779999999999999,1.6870000000000001,5.79,1.4850000000000001,1.052,0.39800000000000002,4.6849999999999996,12.265000000000001,0.93500000000000005,1.831,0.19900000000000001,2.9220000000000002,0.48,16.654,2.2759999999999998,1.284,1.7849999999999999,9.9019999999999992,2.9569999999999999,6.093,8.1379999999999999,1.365,6.8730000000000002,-0.88600000000000001,3.4000000000000002E-2,76.638000000000005,0.92900000000000005,6.5579999999999998]
[36114,0.47899999999999998,1.4490000000000001,0.78700000000000003,0.56499999999999995,1.2150000000000001,4.2789999999999999,6.7779999999999996,1.6759999999999999,1.393,4.9569999999999999,1.548,0.91200000000000003,0.16700000000000001,4.22,11.212,1.321,1.6850000000000001,0.8,2.7989999999999999,0.441,17.405999999999999,2.2730000000000001,0.82399999999999995,1.742,9.14,3.0550000000000002,5.9290000000000003,7.4880000000000004,1.349,6.3879999999999999,-0.96499999999999997,-9.9000000000000005E-2,72.745000000000005,0.80500000000000005,8.2029999999999994]
[36144,0.35799999999999998,1.4970000000000001,0.68799999999999994,0.57899999999999996,0.996,4.665,3.9660000000000002,1.6779999999999999,1.405,4.2690000000000001,1.6120000000000001,0.84199999999999997,0.218,3.87,10.298,1.268,1.6850000000000001,0.60099999999999998,2.7930000000000001,0.40200000000000002,18.609000000000002,2.415,0.36599999999999999,1.776,8.4039999999999999,3.1749999999999998,5.6360000000000001,6.8319999999999999,1.556,6.4939999999999998,-1.119,-0.16800000000000001,69.650999999999996,0.73599999999999999,8.6219999999999999]
[36175,0.23899999999999999,1.3959999999999999,0.49099999999999999,0.95199999999999996,0.66,3.5950000000000002,1.4630000000000001,1.681,1.538,4.6029999999999998,1.671,0.49099999999999999,0.24399999999999999,3.6960000000000002,9.7530000000000001,1.3160000000000001,1.5409999999999999,0.20100000000000001,2.6509999999999998,-1.351,19.015000000000001,2.4049999999999998,0.21299999999999999,2.1779999999999999,6.8109999999999999,2.6970000000000001,6.6840000000000002,3.5870000000000002,1.5840000000000001,6.141,-0.27200000000000002,7.2999999999999995E-2,65.962999999999994,0.75,7.7670000000000003]
[36206,0.11899999999999999,1.2949999999999999,0.49,0.97699999999999998,0.65900000000000003,3.8039999999999998,0.16800000000000001,2.0920000000000001,1.8380000000000001,3.8929999999999998,1.6060000000000001,0.77100000000000002,0.17899999999999999,3.6890000000000001,9.3949999999999996,1.3740000000000001,1.397,-0.1,2.6259999999999999,0.50900000000000001,18.539000000000001,2.113,6.0999999999999999E-2,2.109,5.6849999999999996,2.7759999999999998,7.024,2.972,1.4059999999999999,5.5620000000000003,-0.11700000000000001,0.28799999999999998,63.942999999999998,0.73399999999999999,7.0140000000000002]
[36234,0.23899999999999999,1.194,0.39100000000000001,1.2130000000000001,0.98799999999999999,4.0519999999999996,0.50700000000000001,2.2250000000000001,2.2389999999999999,3.556,1.726,0.84,0.34499999999999997,3.4,9.2750000000000004,1.478,1.2529999999999999,-0.4,2.218,0.57699999999999996,18.254999999999999,2.2410000000000001,-9.0999999999999998E-2,2.1480000000000001,6.0540000000000003,2.9380000000000002,7.0060000000000002,2.6669999999999998,1.669,5.0609999999999999,0.11700000000000001,0.46700000000000003,63.57,0.93799999999999994,7.0170000000000003]
[36265,0.59599999999999997,1.1419999999999999,0.19500000000000001,1.181,1.6479999999999999,4.0330000000000004,0.42099999999999999,2.3610000000000002,2.3639999999999999,3.3639999999999999,2.2770000000000001,1.0449999999999999,0.42099999999999999,2.806,9.3930000000000007,1.802,1.391,-0.1,1.468,1.2749999999999999,18.234000000000002,2.5209999999999999,-0.182,2.1150000000000002,6.2119999999999997,2.8580000000000001,7.1070000000000002,2.5110000000000001,1.542,4.5629999999999997,7.8E-2,0.59399999999999997,63.889000000000003,1.0580000000000001,5.875]
[36295,0.47599999999999998,1.0900000000000001,0.48899999999999999,0.83299999999999996,1.5329999999999999,3.9670000000000001,0.76400000000000001,2.0720000000000001,2.2250000000000001,3.343,2.0880000000000001,1.3939999999999999,0.40799999999999997,2.3719999999999999,8.8640000000000008,1.96,1.389,-0.39800000000000002,1.742,1.222,18.006,2.5249999999999999,-0.27300000000000002,2.242,6.4870000000000001,2.343,6.6829999999999998,2.5110000000000001,1.306,4.2679999999999998,7.6999999999999999E-2,0.57599999999999996,62.890999999999998,0.93400000000000005,5.9749999999999996]
[36326,0.47599999999999998,1.0389999999999999,0.39100000000000001,0.73799999999999999,1.641,3.7570000000000001,0.59699999999999998,2.3479999999999999,2.181,3.1339999999999999,1.9630000000000001,1.113,0.31900000000000001,2.0859999999999999,9.0869999999999997,2.609,1.248,-0.3,1.8620000000000001,1.222,17.393000000000001,2.3780000000000001,-0.36299999999999999,2.2789999999999999,6.2619999999999996,2.3679999999999999,7.1879999999999997,2.0590000000000002,1.35,4.2679999999999998,0.42699999999999999,0.57399999999999995,64.337999999999994,0.89300000000000002,5.8710000000000004]
[36356,0.59199999999999997,1.2849999999999999,0.39100000000000001,0.65500000000000003,1.86,3.3879999999999999,0.255,2.355,2.2480000000000002,2.5939999999999999,2.145,1.1850000000000001,0.38400000000000001,2.0859999999999999,10.065,3.214,1.6639999999999999,-0.10100000000000001,1.6579999999999999,-0.24399999999999999,17.041,2.0979999999999999,-0.41099999999999998,1.968,6.2869999999999999,2.133,13.526999999999999,1.01,1.304,5.9960000000000004,0.23300000000000001,0.73499999999999999,65.069999999999993,1.014,6.31]
[36387,0.71299999999999997,1.532,0.48899999999999999,0.91700000000000004,2.0790000000000002,3.242,0.93600000000000005,2.766,2.4089999999999998,2.5609999999999999,2.2639999999999998,1.113,0.48599999999999999,1.98,10.872999999999999,4.1619999999999999,1.6639999999999999,0.30199999999999999,2.0019999999999998,1.3069999999999999,16.579000000000001,1.964,-0.45900000000000002,2.512,7.53,1.956,14.449,1.4470000000000001,1.206,6.8010000000000002,0.74299999999999999,0.94599999999999995,65.334999999999994,1.109,6.2720000000000002]
[36418,0.71399999999999997,1.778,0.48899999999999999,1.1919999999999999,2.6320000000000001,2.9380000000000002,0.76100000000000001,2.8929999999999998,2.5299999999999998,2.8010000000000002,2.6280000000000001,1.1100000000000001,0.69099999999999995,2.0230000000000001,10.851000000000001,4.923,1.9419999999999999,-0.2,2.3849999999999998,1.65,15.827,2.0859999999999999,-0.50700000000000001,2.145,8.2669999999999995,2.0550000000000002,14.646000000000001,1.1559999999999999,1.173,7.5149999999999997,1.012,1.2170000000000001,64.277000000000001,1.2310000000000001,5.3010000000000002]
[36448,0.71499999999999997,1.8240000000000001,0.78200000000000003,1.3149999999999999,2.2930000000000001,2.4870000000000001,1.1819999999999999,2.8889999999999998,2.4809999999999999,2.8239999999999998,2.5609999999999999,1.319,0.80600000000000005,2.2490000000000001,10.507,5.2830000000000004,2.0750000000000002,-0.69399999999999995,2.9329999999999998,1.863,14.913,2.5030000000000001,-0.17,2.0019999999999998,8.8119999999999994,1.972,13.983000000000001,1.4470000000000001,1.113,7.718,0.93300000000000005,1.2370000000000001,64.691999999999993,1.3129999999999999,2.895]
[36479,0.95399999999999996,1.871,0.78100000000000003,1.534,2.1829999999999998,2.5590000000000002,1.3520000000000001,2.8849999999999998,2.7389999999999999,3.173,2.6219999999999999,1.53,0.90900000000000003,2.5920000000000001,10.612,4.9969999999999999,2.0720000000000001,-1.19,3.073,1.891,13.917999999999999,2.778,0.16800000000000001,2.1269999999999998,9.2609999999999992,2.0630000000000002,14.055,2.032,1.18,7.8070000000000004,0.89600000000000002,1.304,64.543999999999997,1.448,1.405]
[36509,1.19,1.917,1.3660000000000001,1.9470000000000001,2.629,2.31,1.355,3.1640000000000001,2.9180000000000001,3.8839999999999999,2.6850000000000001,2.0179999999999998,1.2529999999999999,2.7440000000000002,11.208,5.6070000000000002,2.21,-1.0960000000000001,3.0470000000000002,2.371,12.319000000000001,2.774,0.50800000000000001,2.0630000000000002,9.8140000000000001,1.958,14.268000000000001,2.3260000000000001,1.1240000000000001,7.9930000000000003,1.327,1.6679999999999999,68.832999999999998,1.7450000000000001,1.3440000000000001]
[36540,1.5489999999999999,2.2120000000000002,1.1719999999999999,1.79,2.1859999999999999,2.831,1.891,3.1680000000000001,2.879,3.2330000000000001,2.7389999999999999,2.2320000000000002,1.5389999999999999,2.6309999999999998,10.066000000000001,5.79,2.069,-0.70099999999999996,3.0019999999999998,3.2149999999999999,11.023,2.9009999999999998,0.83299999999999996,1.7989999999999999,10.048,2.0939999999999999,13.614000000000001,3.319,0.79700000000000004,7.8040000000000003,0.50700000000000001,1.585,68.838999999999999,1.8680000000000001,1.337]
[36571,1.548,2.5070000000000001,1.657,1.9490000000000001,2.7290000000000001,3.33,1.7709999999999999,3.0049999999999999,2.9620000000000002,2.9889999999999999,3.222,2.714,1.355,2.91,9.8439999999999994,5.6369999999999996,2.3420000000000001,-0.60299999999999998,3.371,2.669,10.523,3.1720000000000002,1.159,1.9139999999999999,10.375,1.8280000000000001,16.347999999999999,3.6080000000000001,0.93700000000000006,8.4770000000000003,0.93600000000000005,1.6240000000000001,69.784000000000006,1.931,1.6359999999999999]
[36600,1.548,2.802,1.9490000000000001,2.2610000000000001,3.0430000000000001,3.4239999999999999,2.1110000000000002,3.2650000000000001,2.9169999999999998,3.2269999999999999,3.758,3.0529999999999999,1.4910000000000001,3.1440000000000001,9.6210000000000004,5.9329999999999998,2.476,-0.502,3.3769999999999998,2.8119999999999998,10.112,2.6030000000000002,1.4850000000000001,1.9390000000000001,10.276,1.548,16.547999999999998,3.6080000000000001,0.63700000000000001,9.1210000000000004,1.01,1.4830000000000001,67.950999999999993,1.952,1.5429999999999999]
[36631,1.0660000000000001,2.8959999999999999,1.8520000000000001,2.0350000000000001,2.1619999999999999,3.532,1.446,3.121,2.964,3.0750000000000002,3.069,2.6880000000000002,1.2070000000000001,2.5750000000000002,9.2270000000000003,6.0090000000000003,2.3319999999999999,-0.79900000000000004,3.7519999999999998,2.7120000000000002,9.7319999999999993,2.5960000000000001,1.657,1.88,9.8109999999999999,2.0819999999999999,15.994999999999999,3.3140000000000001,0.56100000000000005,9.3130000000000006,0.81399999999999995,1.4019999999999999,63.841999999999999,1.718,1.7310000000000001]
[36661,0.94799999999999995,2.99,1.7509999999999999,2.1669999999999998,2.3730000000000002,3.629,1.1040000000000001,3.2480000000000002,3.1389999999999998,2.9039999999999999,3.1890000000000001,2.887,1.3979999999999999,2.927,9.0960000000000001,5.9260000000000002,2.6030000000000002,-0.69899999999999995,2.9910000000000001,2.5489999999999999,9.4830000000000005,2.8730000000000002,1.829,2.1789999999999998,9.8409999999999993,2.536,15.957000000000001,3.4580000000000002,0.53700000000000003,9.14,1.161,1.58,62.716999999999999,1.7569999999999999,2.105]
[36692,1.302,3.0840000000000001,2.7290000000000001,2.7549999999999999,2.7989999999999999,3.722,2.2170000000000001,3.2389999999999999,3.4289999999999998,3.2090000000000001,3.73,3.4390000000000001,1.665,2.528,9.1039999999999992,5.4560000000000004,2.8769999999999998,-0.60099999999999998,2.4119999999999999,3.266,9.4130000000000003,3.2789999999999999,2,2.4609999999999999,10.477,2.891,15.412000000000001,4.1790000000000003,0.78800000000000003,9.8439999999999994,0.96599999999999997,1.839,58.591999999999999,2.1320000000000001,2.0990000000000002]
[36722,1.296,4.0999999999999996,2.827,2.7909999999999999,2.9,3.7879999999999998,2.9790000000000001,3.1120000000000001,3.6070000000000002,4.1100000000000003,3.6589999999999998,3.65,1.7709999999999999,2.7389999999999999,9.5640000000000001,5.5940000000000003,2.5920000000000001,-0.503,2.8090000000000002,3.444,9.1189999999999998,3.1509999999999998,2.33,2.3130000000000002,11.643000000000001,3.2519999999999998,9.2430000000000003,3.8570000000000002,0.878,8.9529999999999994,0.93200000000000005,1.889,56.186,2.1019999999999999,2.093]
[36753,1.179,5.109,2.726,2.89,2.5720000000000001,3.851,2.4470000000000001,2.423,3.601,4.43,3.411,3.7160000000000002,1.794,2.992,9.65,4.6790000000000003,2.7290000000000001,-0.502,2.4390000000000001,3.1379999999999999,9.1039999999999992,3.5760000000000001,2.66,2.2050000000000001,10.644,3.4540000000000002,8.6379999999999999,3.8519999999999999,0.59499999999999997,8.31,1.0089999999999999,1.125,53.194000000000003,2.0459999999999998,1.042]
[36784,1.655,6.1139999999999999,3.0190000000000001,3.3570000000000002,2.6709999999999998,4.2469999999999999,3.516,2.677,3.67,4.681,3.4540000000000002,4.2549999999999999,2.1459999999999999,3.1419999999999999,10.36,4.0149999999999997,2.4489999999999998,-0.9,2.2429999999999999,3.4180000000000001,8.8490000000000002,3.5419999999999998,2.988,2.9670000000000001,10.119999999999999,3.3839999999999999,8.6999999999999993,4,0.96099999999999997,8.9930000000000003,1.002,1.44,48.938000000000002,2.419,0]
[36814,1.657,6.0049999999999999,2.8130000000000002,2.96,2.7749999999999999,4.5060000000000002,2.64,2.8069999999999999,3.9740000000000002,5.4390000000000001,3.448,4.1100000000000003,1.9550000000000001,4.03,10.436999999999999,4.242,2.4390000000000001,-1.0980000000000001,1.855,3.4470000000000001,8.9090000000000007,3.121,3.3180000000000001,3.06,9.827,3.52,8.5429999999999993,4.1369999999999996,0.995,9.1050000000000004,1.117,1.3320000000000001,44.44,2.3780000000000001,-9.4E-2]
[36845,1.5349999999999999,5.8970000000000002,3.101,3.089,3.2050000000000001,4.6840000000000002,2.202,2.67,4.0659999999999998,5.7240000000000002,3.4460000000000002,4.0410000000000004,2.1440000000000001,4.2450000000000001,10.605,4.5529999999999999,2.5710000000000002,-0.80300000000000005,1.661,3.6539999999999999,8.8719999999999999,3.2429999999999999,3.6469999999999998,2.9209999999999998,9.2880000000000003,3.734,8.6150000000000002,3.9830000000000001,1.0629999999999999,9.8239999999999998,1.429,1.9119999999999999,43.759,2.4550000000000001,9.4E-2]
[36875,2,5.7889999999999997,2.5990000000000002,2.488,3.202,4.5259999999999998,2.78,2.4,3.956,5.0519999999999996,3.387,3.4790000000000001,1.6419999999999999,3.9060000000000001,10.077999999999999,4.1749999999999998,2.5680000000000001,-0.40300000000000002,1.8420000000000001,3.4689999999999999,8.9589999999999996,2.9689999999999999,3.976,2.6589999999999998,8.49,3.8610000000000002,8.36,3.9769999999999999,0.80600000000000005,8.9710000000000001,1.117,1.4930000000000001,39.026000000000003,2.4860000000000002,0]
[36906,1.4079999999999999,5.8680000000000003,3.1,2.2010000000000001,2.9950000000000001,4.694,3.4390000000000001,2.403,3.6520000000000001,5.8070000000000004,3.7320000000000002,3.274,1.2130000000000001,3.4039999999999999,10.134,3.5289999999999999,3.1080000000000001,-0.30199999999999999,1.2749999999999999,2.903,8.1120000000000001,3.2210000000000001,3.669,3.7530000000000001,7.4630000000000001,4.4480000000000004,7.7409999999999997,4.1900000000000004,0.85799999999999998,8.4250000000000007,1.631,1.2949999999999999,35.906999999999996,2.0070000000000001,-0.11799999999999999]
[36937,1.8759999999999999,5.9470000000000001,2.7109999999999999,2.246,2.8690000000000002,3.794,3.6269999999999998,2.52,3.8460000000000001,6.0940000000000003,3.5339999999999998,3.117,1.3620000000000001,3.5209999999999999,10.452,4.0529999999999999,3.0960000000000001,-0.30299999999999999,0.72499999999999998,2.8660000000000001,7.09,3.61,3.3639999999999999,4.0270000000000001,6.6139999999999999,4.8150000000000004,6.5640000000000001,3.9,0.81799999999999995,8.6059999999999999,1.508,0.78,33.414000000000001,1.974,0.254]
[36965,1.8759999999999999,6.0259999999999998,2.617,2.0910000000000002,2.4260000000000002,3.5350000000000001,4.0119999999999996,2.3719999999999999,3.871,5.7910000000000004,2.9209999999999998,2.9630000000000001,1.3440000000000001,3.0289999999999999,10.433,3.87,2.819,-0.70599999999999996,1.27,2.887,7.1749999999999998,3.738,3.06,4.0720000000000001,6.2119999999999997,5.117,6.8440000000000003,4.0389999999999997,0.90800000000000003,8.8070000000000004,1.8080000000000001,0.97599999999999998,37.488999999999997,2.2050000000000001,0.74199999999999999]
[36996,2.3450000000000002,6.0590000000000002,3.2189999999999999,2.7919999999999998,3.492,3.51,4.8330000000000002,2.6320000000000001,3.9790000000000001,6.3760000000000003,3.2690000000000001,3.0870000000000002,1.833,3.4990000000000001,10.352,4.5039999999999996,3.0830000000000002,-0.70499999999999996,1.266,2.819,7.1059999999999999,3.8620000000000001,3.1190000000000002,4.4800000000000004,6.6150000000000002,4.492,7.3540000000000001,4.4630000000000001,1.167,8.9030000000000005,2.6539999999999999,1.167,48.247,2.7309999999999999,1.171]
[37026,2.8170000000000002,6.0919999999999996,3.3220000000000001,3.129,3.899,3.74,5.2619999999999996,2.7519999999999998,4.1989999999999998,6.93,3.6150000000000002,3.407,2.2559999999999998,3.6349999999999998,10.766,5.5439999999999996,2.9369999999999998,-0.70399999999999996,2.722,3.2679999999999998,6.952,4.2549999999999999,3.177,4.492,7.0819999999999999,4.7750000000000004,7.6449999999999996,5.0140000000000002,1.661,9.7029999999999994,2.8319999999999999,1.766,52.375999999999998,3.0840000000000001,0.71599999999999997]
[37057,2.4529999999999998,6.125,2.7370000000000001,2.9319999999999999,3.351,3.56,5.0339999999999998,2.3530000000000002,4.234,6.8940000000000001,3.2480000000000002,3.0590000000000002,2.0630000000000002,3.9239999999999999,10.519,6.7809999999999997,2.9289999999999998,-0.80600000000000005,3.08,2.91,6.5730000000000004,3.7040000000000002,3.2349999999999999,4.2030000000000003,6.181,4.5250000000000004,7.9509999999999996,5.3940000000000001,1.7150000000000001,9.4329999999999998,2.718,1.58,56.101999999999997,2.8620000000000001,0.73199999999999998]
[37087,2.093,4.8760000000000003,2.7389999999999999,2.65,2.714,3.2229999999999999,4.8140000000000001,2.4929999999999999,3.859,6.29,2.72,2.4580000000000002,2.016,3.9220000000000002,9.4139999999999997,7.0460000000000003,2.9260000000000002,-0.80900000000000005,3.097,3.008,5.883,2.7890000000000001,2.96,4.3209999999999997,5.13,4.3,8.2569999999999997,5.915,1.4490000000000001,8.7669999999999995,2.6539999999999999,1.3520000000000001,56.350999999999999,2.4910000000000001,0.84699999999999998]
[37118,2.0979999999999999,3.657,2.54,2.6640000000000001,2.8210000000000002,3.7829999999999999,4.6909999999999998,2.6280000000000001,3.677,6.093,2.72,2.4550000000000001,1.825,3.786,8.7379999999999995,7.9359999999999999,2.7890000000000001,-0.70599999999999996,3.1139999999999999,2.8279999999999998,5.9290000000000003,2.6560000000000001,2.6880000000000002,4.2489999999999997,5.1479999999999997,4.0579999999999998,8.0530000000000008,5.6319999999999997,1.8280000000000001,8.4269999999999996,2.8439999999999999,1.0509999999999999,57.497999999999998,2.319,1.7130000000000001]
[37149,1.86,2.4689999999999999,2.5470000000000002,2.266,2.601,3.9119999999999999,3.2509999999999999,2.2160000000000002,3.3940000000000001,5.726,2.6480000000000001,2.1720000000000002,1.492,3.61,7.9770000000000003,8.4209999999999994,2.7890000000000001,-0.80700000000000005,3.4729999999999999,2.4140000000000001,6.1390000000000002,2.2370000000000001,2.4180000000000001,4.2640000000000002,4.4279999999999999,4.1159999999999997,7.5990000000000002,4.67,1.329,7.8739999999999997,3.0150000000000001,0.67500000000000004,61.8,2.1789999999999998,2.4889999999999999]
[37179,1.863,2.6949999999999998,2.4529999999999998,2.35,1.869,3.4279999999999999,3.3519999999999999,2.081,3.024,4.8120000000000003,2.1259999999999999,1.9079999999999999,1.681,2.766,7.5979999999999999,8.0399999999999991,2.5129999999999999,-0.80700000000000005,3.2789999999999999,2.2679999999999998,5.89,2.2370000000000001,2.2160000000000002,3.9809999999999999,3.9769999999999999,4.0949999999999998,7.1639999999999997,4.3840000000000003,1.2090000000000001,7.7510000000000003,2.4750000000000001,0.63,66.491,2.2570000000000001,2.012]
[37210,1.512,2.9209999999999998,1.9690000000000001,2.133,0.621,3.07,3.3740000000000001,1.821,2.6909999999999998,4.1449999999999996,1.895,1.58,1.18,2.4020000000000001,7.125,8.1150000000000002,2.5070000000000001,-1.012,3.085,2.1230000000000002,5.3879999999999999,1.702,2.0150000000000001,3.863,3.63,3.9660000000000002,6.5259999999999998,4.2409999999999997,0.79600000000000004,6.9880000000000004,2.4740000000000002,0.28699999999999998,67.281000000000006,1.9790000000000001,1.4139999999999999]
[37240,1.615,3.1459999999999999,1.9750000000000001,2.1909999999999998,0.72399999999999998,2.6360000000000001,3.1629999999999998,2.214,2.7080000000000002,4.1970000000000001,1.552,1.6479999999999999,1.355,3.0449999999999999,6.84,8.61,2.3719999999999999,-1.2130000000000001,3.2549999999999999,1.722,4.4029999999999996,2.097,1.8160000000000001,4.1630000000000003,3.7069999999999999,3.7839999999999998,6.6130000000000004,4.0979999999999999,1.0589999999999999,7.0460000000000003,2.6669999999999998,0.32500000000000001,68.521000000000001,2.0630000000000002,1.409]
[37271,2.0830000000000002,3.09,2.069,2.9159999999999999,1.35,2.2090000000000001,2.6389999999999998,2.4769999999999999,2.5310000000000001,4.2030000000000003,1.1419999999999999,2.246,2.2589999999999999,4.4359999999999999,6.6459999999999999,9.4369999999999994,2.2280000000000002,-1.4159999999999999,3.597,2.3170000000000002,4.7859999999999996,1.43,2.073,4.0229999999999997,3.6760000000000002,3.569,6.2009999999999996,3.887,1.631,8.3659999999999997,2.7130000000000001,0.52100000000000002,73.186999999999998,2.6059999999999999,3.1120000000000001]
[37302,1.841,3.0329999999999999,1.8660000000000001,2.6280000000000001,1.446,2.5329999999999999,2.6269999999999998,2.4580000000000002,2.2839999999999998,4.4379999999999997,1.1379999999999999,1.905,2.1030000000000002,3.4329999999999998,6.1639999999999997,8.9250000000000007,2.2189999999999999,-1.623,3.2370000000000001,2.2690000000000001,4.7880000000000003,0.77400000000000002,2.3290000000000002,3.6760000000000002,3.673,3.2629999999999999,4.2350000000000003,3.887,1.478,8.1199999999999992,2.589,0.65400000000000003,73.093999999999994,2.468,4.0199999999999996]
[37330,2.0710000000000002,2.9769999999999999,1.863,2.6749999999999998,1.8540000000000001,2.5870000000000002,2.3130000000000002,2.5739999999999998,2.6970000000000001,4.3129999999999997,1.476,1.962,2.0939999999999999,4.01,5.9119999999999999,8.7249999999999996,2.48,-1.22,3.226,2.0699999999999998,4.6609999999999996,0.90100000000000002,2.5859999999999999,3.629,3.4119999999999999,3.2559999999999998,3.633,3.7480000000000002,1.536,7.6749999999999998,2.7210000000000001,0.50900000000000001,65.12,2.5070000000000001,4.3129999999999997]
[37361,1.4890000000000001,2.9239999999999999,1.756,1.8109999999999999,1.738,2.5,2.4980000000000002,2.5640000000000001,3.5539999999999998,4.5709999999999997,1.639,1.8879999999999999,1.9850000000000001,3.8340000000000001,6.077,7.4580000000000002,2.3410000000000002,-1.1160000000000001,2.8570000000000002,2.1459999999999999,4.7050000000000001,0.64100000000000001,2.6419999999999999,3.5449999999999999,3.0619999999999998,3.5089999999999999,3.52,3.4710000000000001,1.37,8.4420000000000002,2.2480000000000002,1.097,52.722999999999999,2.35,4.97]
[37391,1.256,2.871,1.85,1.337,1.1160000000000001,2.15,2.9809999999999999,2.0409999999999999,3.5339999999999998,4.1420000000000003,1.1819999999999999,1.357,1.4830000000000001,3.3849999999999998,5.5979999999999999,5.9219999999999997,2.335,-0.91200000000000003,2.12,1.879,4.6769999999999996,0.38300000000000001,2.698,3.2269999999999999,1.673,3.3279999999999998,3.22,2.653,0.82699999999999996,7.5229999999999997,1.8240000000000001,0.64800000000000002,46.218000000000004,2.0579999999999998,5.5449999999999999]
[37422,1.1399999999999999,2.819,1.7490000000000001,0.873,1.216,1.9630000000000001,2.5880000000000001,2.1709999999999998,3.1920000000000002,3.7919999999999998,1.0669999999999999,1.032,1.4079999999999999,3.31,4.8540000000000001,4.798,2.1989999999999998,-0.71099999999999997,0.879,1.7270000000000001,4.9390000000000001,0.38300000000000001,2.754,3.278,1.3560000000000001,3.3919999999999999,2.5499999999999998,1.181,0.61699999999999999,6.8490000000000002,1.8260000000000001,0.32600000000000001,42.594000000000001,1.8640000000000001,6.6139999999999999]
[37452,1.139,2.95,1.5529999999999999,1.284,2.1339999999999999,2.6139999999999999,2.1059999999999999,2.177,2.2240000000000002,3.1,1.4650000000000001,1.3620000000000001,1.62,3.339,4.6150000000000002,4.1079999999999997,2.3260000000000001,-0.81499999999999995,1.06,2.0110000000000001,5.5140000000000002,1.55,2.7170000000000001,3.2829999999999999,1.2,3.4529999999999998,1.9770000000000001,0.64900000000000002,1.105,7.1849999999999996,2.0230000000000001,-5.1999999999999998E-2,41.265000000000001,1.996,6.883]
[37483,1.256,3.0819999999999999,1.946,1.272,2.5409999999999999,2.1800000000000002,2.3839999999999999,2.3050000000000002,2.2679999999999998,2.641,1.8029999999999999,1.2310000000000001,1.853,3.544,4.5060000000000002,3.2109999999999999,2.4550000000000001,-0.91400000000000003,0.88800000000000001,1.843,5.2919999999999998,1.294,2.681,3.2450000000000001,1.1240000000000001,3.7290000000000001,2.7360000000000002,0.65,0.99399999999999999,7.319,1.794,0.47299999999999998,40.241,2.1509999999999998,6.1760000000000002]
[37514,1.256,3.2130000000000001,1.649,1.2549999999999999,2.3330000000000002,2.2919999999999998,3.0539999999999998,2.423,2.665,2.68,1.514,1.0309999999999999,1.85,3.5219999999999998,4.6440000000000001,3.0510000000000002,2.4550000000000001,-0.71199999999999997,1.06,2.0219999999999998,4.9480000000000004,1.4159999999999999,2.6440000000000001,3.105,1.1200000000000001,3.7050000000000001,2.8250000000000002,1.05,0.99299999999999999,7.1980000000000004,1.704,0.497,37.040999999999997,2.133,6.36]
[37544,1.2569999999999999,3.1139999999999999,1.744,1.296,3.16,3.0430000000000001,2.766,2.548,3.79,3.1869999999999998,2.0259999999999998,1.4850000000000001,1.9470000000000001,3.73,4.9050000000000002,2.94,2.71,-0.91600000000000004,1.587,2.2170000000000001,4.9359999999999999,1.802,2.67,2.956,1.036,3.97,2.8250000000000002,0.65600000000000003,1.367,7.1929999999999996,2.3410000000000002,1.2370000000000001,33.439,2.2839999999999998,6.94]
[37575,1.145,3.016,1.746,1.1020000000000001,4.4240000000000004,2.9620000000000002,3.4540000000000002,2.81,4.0289999999999999,3.0760000000000001,2.198,1.62,2.222,3.6419999999999999,4.7859999999999996,2.38,2.7029999999999998,-0.40899999999999997,1.585,2.16,5.3879999999999999,2.1880000000000002,2.6970000000000001,2.7829999999999999,0.876,4.0330000000000004,2.9220000000000002,0.52500000000000002,1.5449999999999999,6.7469999999999999,2.0430000000000001,0.91600000000000004,31.766999999999999,2.2730000000000001,6.6859999999999999]
[37605,1.135,2.9180000000000001,1.839,1.361,3.7989999999999999,2.8239999999999998,3.734,2.548,3.9980000000000002,2.6819999999999999,2.3769999999999998,1.621,2.2679999999999998,3.3879999999999999,4.827,2.0049999999999999,2.831,-0.307,1.401,2.2370000000000001,5.7,2.6960000000000002,2.7229999999999999,2.7410000000000001,0.71499999999999997,3.972,3.383,0.65600000000000003,1.661,7.2569999999999997,2.0779999999999998,0.89100000000000001,29.747,2.3130000000000002,6.4960000000000004]
[37636,1.02,3.0409999999999999,1.7370000000000001,1.2,4.508,3.008,3.8109999999999999,2.5449999999999999,3.7130000000000001,2.5779999999999998,2.597,1.357,1.9890000000000001,3.1360000000000001,4.72,1.4450000000000001,2.9489999999999998,-0.41,1.389,2.31,5.157,5,2.6549999999999998,2.3559999999999999,0.315,3.96,7.3220000000000001,-0.51600000000000001,1.3360000000000001,6.5910000000000002,2.6789999999999998,0.84699999999999998,26.376000000000001,2.1080000000000001,5.5519999999999996]
[37667,1.2430000000000001,3.1629999999999998,1.736,1.746,4.6840000000000002,3.83,3.8860000000000001,2.778,3.8420000000000001,2.3740000000000001,2.9809999999999999,1.87,2.5720000000000001,4.3390000000000004,4.5350000000000001,1.5389999999999999,2.6819999999999999,-0.20599999999999999,2.0910000000000002,2.4529999999999998,5.5170000000000003,4.9939999999999998,2.5880000000000001,2.431,0.315,4.1230000000000002,7.5720000000000001,-0.25800000000000001,1.5780000000000001,6.1539999999999999,3.3410000000000002,0.94899999999999995,26.122,2.371,5.149]
[37695,1.127,3.2850000000000001,1.829,1.766,4.2469999999999999,4.49,4.5250000000000004,2.8860000000000001,3.7050000000000001,2.383,3.02,1.6040000000000001,2.536,4.0759999999999996,4.6980000000000004,2.2090000000000001,2.8029999999999999,-0.10299999999999999,2.2570000000000001,2.6589999999999998,5.6429999999999998,3.827,2.5209999999999999,2.496,0.39300000000000002,3.7480000000000002,7.9340000000000002,-0.38700000000000001,1.5369999999999999,6.2110000000000003,2.9430000000000001,1.339,27.081,2.37,4.8490000000000002]
[37726,0.90300000000000002,3.0590000000000002,1.3420000000000001,1.486,2.915,4.0030000000000001,3.7490000000000001,2.375,3.149,1.2589999999999999,2.2250000000000001,1.0860000000000001,2.0070000000000001,3.3759999999999999,3.8519999999999999,2.298,2.6680000000000001,-0.10299999999999999,2.6040000000000001,2.1989999999999998,5.2480000000000002,2.93,2.1709999999999998,2.1139999999999999,0.156,3.7040000000000002,7.7210000000000001,-0.129,1.446,5.2910000000000004,2.1619999999999999,0.67200000000000004,25.760999999999999,2.0579999999999998,3.0579999999999998]
[37756,0.56399999999999995,2.835,1.052,1.04,2.8079999999999998,3.5110000000000001,3.1749999999999998,2.25,2.6840000000000002,0.64700000000000002,2.0579999999999998,0.70099999999999996,1.7629999999999999,3.8180000000000001,3.64,2.1640000000000001,2.6619999999999999,-0.20399999999999999,2.4220000000000002,1.9330000000000001,4.6959999999999997,2.0329999999999999,1.8240000000000001,2.0139999999999998,0.39200000000000002,3.6040000000000001,7.6150000000000002,0,1.2549999999999999,5.48,1.7909999999999999,0.41399999999999998,26.234999999999999,1.8160000000000001,1.59]
[37787,0.90200000000000002,2.6110000000000002,1.1459999999999999,1.6160000000000001,2.6030000000000002,3.6419999999999999,2.992,2.25,2.7469999999999999,0.32800000000000001,2.1120000000000001,0.76600000000000001,1.9690000000000001,3.8140000000000001,4.3230000000000004,1.7949999999999999,2.6579999999999999,-0.40899999999999997,3.8330000000000002,1.7789999999999999,4.274,1.7789999999999999,1.4790000000000001,1.885,0.70799999999999996,3.266,8.4710000000000001,0.38900000000000001,1.1060000000000001,5.9989999999999997,1.647,0.54800000000000004,25.602,1.98,-0.32]
[37817,1.014,2.605,1.147,1.4830000000000001,2.09,3.0960000000000001,3.1869999999999998,1.88,2.8170000000000002,0.80700000000000005,2.11,0.44800000000000001,1.86,3.5920000000000001,4.718,1.57,2.5249999999999999,-0.20599999999999999,3.8460000000000001,1.62,4.1269999999999998,1.5269999999999999,1.476,2.1110000000000002,0.79100000000000004,2.7869999999999999,8.68,0,1.31,5.94,1.653,0.27100000000000002,23.582000000000001,1.9319999999999999,-1.65]
[37848,1.127,2.6,1.24,1.776,1.982,2.8780000000000001,2.9790000000000001,1.752,2.9929999999999999,1.2669999999999999,2.1579999999999999,0.57599999999999996,1.8680000000000001,3.3180000000000001,4.7169999999999996,2.0289999999999999,2.774,-0.307,3.3450000000000002,1.9610000000000001,4.0430000000000001,2.1709999999999998,1.474,2.0910000000000002,0.79400000000000004,2.7610000000000001,9.1829999999999998,-0.129,1.39,5.4720000000000004,1.579,0.53700000000000003,21.131,2.0179999999999998,-1.089]
[37879,1.0149999999999999,2.5939999999999999,1.431,1.796,2.1800000000000002,2.2130000000000001,3.3319999999999999,1.8680000000000001,2.9159999999999999,1.3839999999999999,2.3199999999999998,0.70199999999999996,2.069,3.3359999999999999,4.6740000000000004,2.2429999999999999,2.9,-0.20499999999999999,3.1469999999999998,2.1150000000000002,4.0369999999999999,2.0299999999999998,1.472,1.9830000000000001,0.94899999999999995,3.016,9.5239999999999991,0,1.429,4.9720000000000004,1.53,0.53,18.641999999999999,2.1259999999999999,-1.944]
[37909,1.129,2.5449999999999999,1.048,1.5960000000000001,1.581,1.1719999999999999,3.714,1.3660000000000001,2.5939999999999999,1.0089999999999999,2.0409999999999999,0.318,2.1259999999999999,3.1720000000000002,4.883,2.1869999999999998,2.6379999999999999,0,3.2989999999999999,1.6819999999999999,3.96,1.643,1.4990000000000001,1.9510000000000001,1.262,2.9129999999999998,9.6150000000000002,0.39100000000000001,1.3540000000000001,4.8280000000000003,1.2709999999999999,0.45400000000000001,15.928000000000001,2.0329999999999999,-2.5720000000000001]
[37940,1.246,2.4969999999999999,1.335,1.85,1.5760000000000001,0.95299999999999996,3.4319999999999999,1.615,2.7679999999999998,1.018,1.7649999999999999,0.44600000000000001,2.246,3.3450000000000002,5.5750000000000002,2.5030000000000001,2.6320000000000001,-0.51300000000000001,3.64,1.84,3.9820000000000002,1.385,1.5269999999999999,1.994,1.657,2.4550000000000001,9.7989999999999995,1.044,1.3320000000000001,5.0830000000000002,1.3109999999999999,0.51300000000000001,14.08,2.16,-1.9610000000000001]
[37970,1.1220000000000001,2.448,1.236,1.7350000000000001,2.077,1.073,3.419,1.3660000000000001,2.605,1.0669999999999999,1.879,0.63800000000000001,2.1819999999999999,3.0750000000000002,5.6520000000000001,2.7240000000000002,2.6280000000000001,-0.41099999999999998,3.4540000000000002,2.0640000000000001,3.9769999999999999,0.625,1.554,1.6919999999999999,1.8140000000000001,2.3730000000000002,9.1820000000000004,1.0429999999999999,1.27,4.6130000000000004,1.272,0.59399999999999997,12.712999999999999,1.9750000000000001,-1.8859999999999999]
[38001,1.1220000000000001,2.31,1.139,1.589,1.2749999999999999,0.78900000000000003,3.3940000000000001,1.2410000000000001,2.3050000000000002,0.47299999999999998,1.9259999999999999,0.191,1.986,2.927,6.6050000000000004,2.403,2.117,-0.309,3.9380000000000002,2.1059999999999999,4.202,-1.8320000000000001,1.552,1.3540000000000001,1.8069999999999999,2.2280000000000002,8.2899999999999991,2.335,1.425,3.9860000000000002,0.72499999999999998,0.17199999999999999,10.593,1.8149999999999999,-2.266]
[38032,0.78100000000000003,2.1720000000000002,1.4219999999999999,1.2649999999999999,0.68100000000000005,-8.9999999999999993E-3,3.2850000000000001,0.98299999999999998,2.1349999999999998,0.44800000000000001,1.6930000000000001,6.3E-2,1.7110000000000001,2.5099999999999998,7.0949999999999998,2.274,2.2389999999999999,0,4.266,2.0339999999999998,4.5339999999999998,-1.829,1.55,1.1870000000000001,1.8049999999999999,2.09,8.4979999999999993,2.3290000000000002,1.286,3.597,-0.39500000000000002,9.0999999999999998E-2,9.48,1.635,-2.4529999999999998]
[38061,1.0029999999999999,2.036,1.512,1.1240000000000001,0.77600000000000002,-0.747,3.0649999999999999,0.61,2.1389999999999998,0.36199999999999999,1.7370000000000001,-0.505,1.704,2.714,6.6849999999999996,1.764,2.23,-0.10299999999999999,4.7539999999999996,1.7909999999999999,4.2309999999999999,-0.61399999999999999,1.548,1.103,1.8,2.254,8.2050000000000001,2.4609999999999999,1.107,3.5059999999999998,-0.14299999999999999,-9.7000000000000003E-2,8.4,1.6990000000000001,-2.742]
[38092,1.6779999999999999,2.2050000000000001,1.6080000000000001,1.915,1.66,-0.28699999999999998,3.2509999999999999,0.85499999999999998,2.702,1.29,2.2850000000000001,-0.379,2.11,2.9129999999999998,6.9349999999999996,2.2029999999999998,2.351,-0.41099999999999998,5.0759999999999996,2.1349999999999998,4.21,0.248,1.821,1.3320000000000001,2.3420000000000001,2.3370000000000002,8.02,2.1960000000000002,1.1339999999999999,3.4630000000000001,0.215,0.54600000000000004,7.8730000000000002,2.0659999999999998,-1.472]
[38122,2.13,2.375,2.081,2.6110000000000002,2.4390000000000001,0.61899999999999999,3.3479999999999999,1.345,3.4039999999999999,3.7269999999999999,3.052,-0.127,2.6110000000000002,2.9340000000000002,7.6390000000000002,3.222,2.3460000000000001,-0.51200000000000001,6.0810000000000004,2.3180000000000001,4.2850000000000001,0.996,2.0950000000000002,1.575,3.3570000000000002,2.4289999999999998,8.3550000000000004,2.7130000000000001,1.468,3.8479999999999999,0.57499999999999996,0.94,7.3079999999999998,2.448,-0.59199999999999997]
[38153,1.788,2.5449999999999999,2.266,2.266,2.5369999999999999,1.056,3.63,1.1000000000000001,3.4990000000000001,4.5129999999999999,3.266,-6.3E-2,2.452,2.82,7.4480000000000004,3.9239999999999999,2.4660000000000002,0,6.04,2.5819999999999999,4.3659999999999997,1.248,2.3679999999999999,1.387,4.375,2.6640000000000001,8.0649999999999995,2.8420000000000001,1.5820000000000001,3.915,0.432,1.1120000000000001,7.0819999999999999,2.3719999999999999,0]
[38183,1.784,2.4550000000000001,2.1739999999999999,2.411,2.339,1.379,4.359,1.353,3.3620000000000001,4.0629999999999997,2.9910000000000001,0.318,2.395,2.9359999999999999,7.1890000000000001,3.5760000000000001,2.34,-0.10299999999999999,6.5659999999999998,2.427,4.4880000000000004,1.504,2.4249999999999998,1.155,4.7060000000000004,2.7719999999999998,8.4960000000000004,3.097,1.4059999999999999,3.7810000000000001,0.61399999999999999,0.86199999999999999,7.7930000000000001,2.3010000000000002,0.5]
[38214,1.895,2.3650000000000002,2.262,2.2679999999999998,1.8460000000000001,1.595,4.7919999999999998,1.107,3.3450000000000002,4.0179999999999998,2.6539999999999999,0.44500000000000001,2.3780000000000001,2.7240000000000002,7.17,3.6680000000000001,2.2090000000000001,-0.20599999999999999,7.8360000000000003,2.2730000000000001,4.819,1,2.4820000000000002,1.1759999999999999,4.7240000000000002,2.3650000000000002,7.2329999999999997,3.3639999999999999,1.2949999999999999,3.6909999999999998,0.54200000000000004,1.0009999999999999,8.4459999999999997,2.359,0.499]
[38245,1.786,2.2759999999999998,2.0699999999999998,2.0249999999999999,1.843,1.454,3.8519999999999999,1.1000000000000001,3.2210000000000001,3.923,2.5379999999999998,0.38,2.0859999999999999,2.8210000000000002,6.625,3.379,2.0830000000000002,0,7.7969999999999997,1.9930000000000001,5.0599999999999996,1.119,2.5390000000000001,1.0680000000000001,4.5449999999999999,2.09,6.6050000000000004,2.8570000000000002,1.081,3.282,0.53800000000000003,0.86099999999999999,8.0120000000000005,2.1179999999999999,0.80200000000000005]
[38275,1.897,2.3559999999999999,2.6389999999999998,2.8540000000000001,2.335,1.9079999999999999,3.76,1.716,3.5840000000000001,4.1109999999999998,3.1890000000000001,0.82399999999999995,2.1280000000000001,3.2360000000000002,6.3259999999999996,3.6680000000000001,1.958,0.51300000000000001,7.2270000000000003,2.456,5.4009999999999998,1.3680000000000001,2.593,1.3839999999999999,4.5170000000000003,2.1930000000000001,6.6,3.3769999999999998,1.21,3.258,0.753,1.2929999999999999,9.4250000000000007,2.36,0.80200000000000005]
[38306,1.9019999999999999,2.4359999999999999,2.6339999999999999,2.5510000000000002,2.4249999999999998,2.4820000000000002,3.32,1.222,3.5059999999999998,4.6900000000000004,3.5230000000000001,0.50800000000000001,2.0670000000000002,3.1429999999999998,5.7640000000000002,3.7509999999999999,1.7090000000000001,0.82599999999999996,7.1909999999999998,2.4409999999999998,5.4249999999999998,1.242,2.6469999999999998,1.339,4.5030000000000001,2.4670000000000001,6.3390000000000004,2.8420000000000001,1.4550000000000001,3.609,0.39500000000000002,1.5169999999999999,9.4760000000000009,2.2360000000000002,0.90400000000000003]
[38336,2.2200000000000002,2.516,2.911,2.278,2.1320000000000001,2.4279999999999999,3.0350000000000001,1.2250000000000001,3.2269999999999999,4.9989999999999997,3.2559999999999998,0.44400000000000001,2.077,3.0920000000000001,5.532,3.9129999999999998,1.829,0.20599999999999999,7.3460000000000001,2.1520000000000001,5.1909999999999998,1.1180000000000001,2.7,1.105,4.3380000000000001,2.488,5.9950000000000001,2.71,1.673,3.1949999999999998,0.28699999999999998,1.3320000000000001,9.3529999999999998,2.3149999999999999,1.2070000000000001]
[38367,1.4430000000000001,2.4670000000000001,2.9079999999999999,2.2589999999999999,1.9359999999999999,2.2919999999999998,3.403,0.98,3.081,4.2300000000000004,2.97,0.191,1.514,4.0309999999999997,4.05,3.9550000000000001,1.829,0.20699999999999999,6.59,1.966,4.5449999999999999,0.995,2.7269999999999999,1.494,4.0119999999999996,2.016,3.19,1.6479999999999999,1.6220000000000001,2.1520000000000001,-3.5999999999999997E-2,1.2050000000000001,9.234,1.917,0.80600000000000005]
[38398,1.661,2.4180000000000001,2.8039999999999998,2.56,2.1259999999999999,2.1859999999999999,3.3650000000000002,1.2170000000000001,3.3,4.5170000000000003,3.008,0.253,1.706,3.097,3.1920000000000002,4.49,1.946,-0.10299999999999999,6.8739999999999997,2.2429999999999999,4.2690000000000001,0.99399999999999999,2.754,1.6679999999999999,3.855,2.1280000000000001,2.69,1.643,1.6519999999999999,2.6070000000000002,0.68500000000000005,1.41,8.6940000000000008,2.0590000000000002,0.80500000000000005]
[38426,1.766,2.3690000000000002,2.8860000000000001,3.0750000000000002,2.31,2.4049999999999998,2.9889999999999999,1.4550000000000001,3.395,4.9989999999999997,3.1480000000000001,0.95199999999999996,1.9430000000000001,2.8929999999999998,3.4529999999999998,4.681,1.9390000000000001,0,6.4829999999999997,2.3889999999999998,4.3860000000000001,0.98899999999999999,2.78,1.726,3.613,2.2400000000000002,2.4489999999999998,1.5169999999999999,1.911,3.109,0.14299999999999999,1.4410000000000001,7.9429999999999996,2.1669999999999998,0.70499999999999996]
[38457,1.21,2.407,2.6070000000000002,2.7639999999999998,2.4020000000000001,2.9449999999999998,3.0920000000000001,1.8160000000000001,3.468,4.681,3.5110000000000001,1.206,1.88,3.3839999999999999,3.931,4.3099999999999996,1.9350000000000001,0.10299999999999999,6.9240000000000004,2.468,4.5999999999999996,1.3580000000000001,2.8029999999999999,1.577,3.2040000000000002,2.0680000000000001,2.6859999999999999,1.643,1.9450000000000001,2.68,0.28599999999999998,1.4159999999999999,8.1790000000000003,2.0720000000000001,0.29899999999999999]
[38487,1.2070000000000001,2.444,2.3170000000000002,2.508,1.619,2.6869999999999998,3.0779999999999998,1.448,3.0579999999999998,2.7559999999999998,2.8029999999999999,0.82399999999999995,1.573,3.234,3.5609999999999999,2.907,1.93,0.10299999999999999,6.3689999999999998,2.3940000000000001,4.5990000000000002,1.603,2.8250000000000002,1.3480000000000001,2.492,1.827,2.36,1.258,1.9139999999999999,2.1459999999999999,7.0999999999999994E-2,1.0820000000000001,8.6980000000000004,1.982,0.19800000000000001]
[38518,1.3169999999999999,2.4809999999999999,2.3079999999999998,2.8769999999999998,1.7130000000000001,2.6669999999999998,2.7679999999999998,1.8140000000000001,3.1349999999999998,3.1269999999999998,2.5299999999999998,1.141,1.653,3.32,3.782,2.843,1.6850000000000001,-0.51400000000000001,6.3289999999999997,2.1829999999999998,4.3319999999999999,1.603,2.847,1.6679999999999999,1.347,1.6240000000000001,2.5139999999999998,1.7589999999999999,2.0129999999999999,1.8779999999999999,0.53800000000000003,0.68100000000000005,8.9570000000000007,2.0409999999999999,0.29799999999999999]
[38548,1.5329999999999999,2.6850000000000001,2.2200000000000002,3.1349999999999998,2,3.0569999999999999,2.5529999999999999,2.0630000000000002,3.2879999999999998,3.7919999999999998,3.1680000000000001,1.016,1.667,3.9409999999999998,3.7069999999999999,3.4529999999999998,2.0459999999999998,-0.309,6.1609999999999996,2.5680000000000001,4.4660000000000002,1.4810000000000001,3.0190000000000001,1.659,1.1990000000000001,2.1219999999999999,1.958,1.627,2.34,2.23,0.32300000000000001,1.1890000000000001,7.8209999999999997,2.141,1.59]
[38579,1.532,2.8879999999999999,2.028,3.1070000000000002,2.5760000000000001,2.968,1.974,2.3109999999999999,3.2850000000000001,4.1840000000000002,3.641,1.0129999999999999,1.837,3.7330000000000001,3.544,3.6659999999999999,1.921,-0.309,6.0030000000000001,2.7349999999999999,3.9489999999999998,1.8560000000000001,3.19,1.7849999999999999,1.504,2.5910000000000002,2.0390000000000001,1.627,2.411,2.0289999999999999,0.61099999999999999,0.96099999999999997,7.91,2.1850000000000001,1.587]
[38610,1.8640000000000001,3.09,2.3959999999999999,3.1659999999999999,3.238,3.9340000000000002,2.4820000000000002,2.4180000000000001,3.734,4.8940000000000001,4.6870000000000003,1.1990000000000001,2.1360000000000001,3.9359999999999999,3.6779999999999999,4.7960000000000003,1.921,-0.308,7.0750000000000002,2.8839999999999999,3.51,1.968,3.36,1.8169999999999999,1.5740000000000001,2.87,2.2749999999999999,2.2730000000000001,2.4609999999999999,3.2149999999999999,0.60699999999999998,1.397,7.9980000000000002,2.59,1.889]
[38640,1.8620000000000001,3,2.02,2.472,2.5670000000000002,4.1369999999999996,2.2789999999999999,2.048,3.5129999999999999,4.4909999999999997,4.3479999999999999,0.81799999999999995,1.8540000000000001,3.835,3.2029999999999998,4.6340000000000003,2.2810000000000001,-0.81699999999999995,7.68,3.06,3.05,1.84,3.2909999999999999,1.698,1.341,2.6890000000000001,3.2919999999999998,2.6379999999999999,2.3479999999999999,3.0939999999999999,0.498,1.333,7.52,2.4489999999999998,2.6840000000000002]
[38671,1.756,2.911,1.65,2.5720000000000001,1.9890000000000001,3.6230000000000002,2.4889999999999999,1.9319999999999999,3.4119999999999999,3.91,3.4550000000000001,0.94799999999999995,1.5880000000000001,3.5209999999999999,3.3239999999999998,4.2450000000000001,2.2810000000000001,-1.024,7.4880000000000004,2.4849999999999999,2.9140000000000001,1.84,3.2229999999999999,1.7390000000000001,0.81699999999999995,2.5590000000000002,3.3730000000000002,2.387,2.1389999999999998,2.0259999999999998,0.82299999999999995,0.95199999999999996,7.6120000000000001,2.2949999999999999,2.6869999999999998]
[38701,1.4119999999999999,2.8220000000000001,1.5509999999999999,2.8969999999999998,2.0870000000000002,3.6640000000000001,2.6190000000000002,2.2999999999999998,3.7349999999999999,3.556,3.4159999999999999,1.01,1.5980000000000001,3.621,3.3380000000000001,4.1420000000000003,2.036,-0.41199999999999998,6.9980000000000002,2.48,3.3330000000000002,1.843,3.1549999999999998,2.0779999999999998,0.52,2.581,3.6920000000000002,2.2610000000000001,1.9179999999999999,2.2669999999999999,0.85899999999999999,1.006,7.7169999999999996,2.262,2.3860000000000001]
[38732,1.86,2.8559999999999999,1.022,2.6219999999999999,2.754,4.0780000000000003,2.2250000000000001,2.1840000000000002,4.1909999999999998,4.6509999999999998,3.9849999999999999,1.27,2.0569999999999999,3.2450000000000001,2.7130000000000001,4.3899999999999997,2.2749999999999999,-0.10299999999999999,7.4189999999999996,2.8769999999999998,3.9350000000000001,1.847,3.2090000000000001,1.3160000000000001,0.66800000000000004,2.702,4.0960000000000001,2.9929999999999999,1.946,2.3809999999999998,0.60799999999999998,1.2909999999999999,7.9349999999999996,2.4329999999999998,2.7]
[38763,1.8520000000000001,2.89,1.048,2.3879999999999999,2.1760000000000002,4.0830000000000002,2.0139999999999998,2.1629999999999998,3.9729999999999999,4.5579999999999998,3.597,1.3879999999999999,1.827,3.234,2.5190000000000001,4.0880000000000001,2.2669999999999999,-0.10299999999999999,6.891,2.972,3.7480000000000002,2.5830000000000002,3.262,1.0820000000000001,0.74199999999999999,2.9569999999999999,4.391,2.7360000000000002,2.0350000000000001,2.169,0.60899999999999999,1.3839999999999999,8.1449999999999996,2.3519999999999999,3.0939999999999999]
[38791,1.41,2.923,0.99099999999999999,1.6890000000000001,2.1640000000000001,4.032,2.0019999999999998,1.9119999999999999,3.887,3.964,3.363,1.32,1.4730000000000001,3.3029999999999999,2.33,4.4720000000000004,2.14,-0.20599999999999999,6.5449999999999999,2.9820000000000002,3.4119999999999999,2.3260000000000001,3.3159999999999998,0.94299999999999995,0.59299999999999997,3.9009999999999998,4.4720000000000004,2.8639999999999999,1.8109999999999999,1.8879999999999999,1.1040000000000001,1.0289999999999999,8.1609999999999996,2.181,3.6]
[38822,1.9570000000000001,3.282,1.8680000000000001,1.948,2.4390000000000001,3.766,2,1.9019999999999999,3.8570000000000002,4.3040000000000003,3.5459999999999998,1.63,1.7090000000000001,3.274,2.2890000000000001,5.4550000000000001,2.1349999999999998,-0.10299999999999999,6.024,2.93,3.1970000000000001,2.68,3.5379999999999998,1.2230000000000001,0.88700000000000001,3.7320000000000002,4.4619999999999997,2.7360000000000002,2.0299999999999998,2.6709999999999998,1.47,1.0589999999999999,8.83,2.431,3.774]
[38852,1.7350000000000001,3.6389999999999998,1.784,2.1840000000000002,2.8119999999999998,3.7389999999999999,2.302,2.0209999999999999,4.032,4.6669999999999998,4.1669999999999998,2.0110000000000001,2.0720000000000001,3.1320000000000001,2.7669999999999999,7.5609999999999999,2.13,0.10299999999999999,6.7370000000000001,3.1440000000000001,2.996,2.306,3.7589999999999999,1.377,1.105,3.746,4.8419999999999996,3.1059999999999999,2.2410000000000001,3.2240000000000002,1.591,1.3620000000000001,9.8640000000000008,2.4849999999999999,3.4649999999999999]
[38883,1.8420000000000001,3.9950000000000001,1.516,1.8560000000000001,2.4319999999999999,3.9169999999999998,2.411,2.1379999999999999,3.9460000000000002,4.3170000000000002,4.319,1.8180000000000001,1.956,3.2349999999999999,2.76,8.0449999999999999,2.2490000000000001,0.51700000000000002,6.399,3.1619999999999999,3.1840000000000002,2.1840000000000002,3.9790000000000001,1.3460000000000001,1.034,3.6720000000000002,4.5979999999999999,2.7160000000000002,2.4929999999999999,2.8679999999999999,1.526,1.5620000000000001,10.119,2.4590000000000001,3.4620000000000002]
[38913,1.8340000000000001,3.9820000000000002,1.792,1.597,2.3340000000000001,3.8420000000000001,2.399,2.0209999999999999,3.9649999999999999,4.5019999999999998,4.1449999999999996,1.823,1.9359999999999999,3.8460000000000001,3.0129999999999999,8.4049999999999994,2.2410000000000001,0.31,6.9939999999999998,2.927,3.0630000000000002,2.0680000000000001,3.8330000000000002,1.3129999999999999,1.258,3.121,4.992,2.956,2.3679999999999999,1.927,1.714,1.425,11.693,2.4500000000000002,2.4460000000000002]
[38944,1.5089999999999999,3.97,1.8080000000000001,1.631,2.14,3.8140000000000001,2.6920000000000002,2.0209999999999999,3.722,4.9909999999999997,3.819,1.944,1.883,3.536,3.5190000000000001,8.5530000000000008,2.238,0.93,6.8550000000000004,2.798,3.4660000000000002,1.944,3.6869999999999998,1.377,1.63,2.8490000000000002,5.15,3.202,2.4790000000000001,3.2330000000000001,1.601,1.452,10.262,2.2909999999999999,2.246]
[38975,1.0760000000000001,3.9569999999999999,1.242,1.216,0.73799999999999999,2.8130000000000002,2.48,1.653,2.919,3.7559999999999998,2.0619999999999998,1.5589999999999999,1.266,2.93,5.8609999999999998,7.5739999999999998,2.238,0.61799999999999999,6.0209999999999999,2.375,4.093,2.6539999999999999,3.5430000000000001,0.85199999999999998,1.476,3.08,4.601,2.7160000000000002,2.4119999999999999,2.5350000000000001,1.4690000000000001,0.79400000000000004,10.547000000000001,1.7649999999999999,1.268]
[39005,1.075,3.7509999999999999,1.143,1.206,1.0189999999999999,2.0510000000000002,2.1869999999999998,1.5349999999999999,2.5070000000000001,3.6720000000000002,1.3049999999999999,1.871,1.0629999999999999,2.8130000000000002,6.3520000000000003,7.1660000000000004,1.7609999999999999,0.41199999999999998,5.6769999999999996,1.544,4.2919999999999998,2.6509999999999998,3.2389999999999999,0.67700000000000005,1.1759999999999999,2.673,3.718,1.224,2.42,1.506,1.3,0.25900000000000001,9.9789999999999992,1.597,-0.19400000000000001]
[39036,1.4019999999999999,3.5459999999999998,1.425,1.4790000000000001,1.393,2.1230000000000002,2.097,1.7769999999999999,2.6059999999999999,4.6470000000000002,1.974,2.2530000000000001,1.3819999999999999,2.9260000000000002,6.3630000000000004,7.298,1.8779999999999999,0.31,6.3860000000000001,1.9890000000000001,4.09,2.5299999999999998,2.9359999999999999,0.77200000000000002,1.4,2.3820000000000001,4.3250000000000002,1.472,2.7,2.3119999999999998,1.679,0.498,9.8580000000000005,1.8580000000000001,-0.29099999999999998]
[39066,1.3919999999999999,3.3410000000000002,1.2589999999999999,1.633,1.673,2.5680000000000001,2.089,1.7749999999999999,2.6659999999999999,5.14,2.5409999999999999,2.1880000000000002,1.4930000000000001,2.9089999999999998,6.5449999999999999,6.9509999999999996,1.8779999999999999,0.31,6.8310000000000004,2.3340000000000001,4.0529999999999999,2.1709999999999998,2.6349999999999998,0.95299999999999996,1.403,2.508,4.1669999999999998,1.72,2.9849999999999999,2.786,1.643,0.621,9.6530000000000005,1.8979999999999999,-9.7000000000000003E-2]
[39097,1.7190000000000001,3.0539999999999998,1.597,1.6679999999999999,1.109,2.798,1.6819999999999999,1.7809999999999999,2.3919999999999999,5.1159999999999997,2.0760000000000001,2.3199999999999998,1.246,2.73,7.758,6.8879999999999999,1.756,0,7.194,2.27,3.9809999999999999,1.2090000000000001,2.601,1.429,1.548,2.573,3.044,1.2110000000000001,2.714,2.7149999999999999,1.9390000000000001,0.10199999999999999,9.93,1.8480000000000001,0.06]
[39128,1.7110000000000001,2.7690000000000001,1.5920000000000001,1.7669999999999999,2.0369999999999999,2.7160000000000002,2.1709999999999998,1.8819999999999999,2.4129999999999998,4.7249999999999996,2.415,2.1779999999999999,1.0489999999999999,2.6720000000000002,8.8379999999999992,7.415,1.75,-0.20699999999999999,7.3070000000000004,2.0070000000000001,4.1120000000000001,0.71899999999999997,2.5680000000000001,1.494,1.8420000000000001,2.3450000000000002,2.657,1.4530000000000001,2.798,2.1589999999999998,1.976,-1.0999999999999999E-2,10.157999999999999,1.843,-0.82199999999999995]
[39156,1.925,2.4849999999999999,1.784,1.8140000000000001,2.302,2.5529999999999999,2.1589999999999998,1.9930000000000001,2.464,5.7050000000000001,2.7789999999999999,2.6669999999999998,1.1919999999999999,2.6320000000000001,9.0500000000000007,5.8659999999999997,1.63,-0.10299999999999999,8.4290000000000003,2.14,4.2069999999999999,1.077,2.5350000000000001,1.7969999999999999,2.4340000000000002,2.3319999999999999,2.7309999999999999,1.8160000000000001,3.0649999999999999,2.3340000000000001,1.923,0.17299999999999999,10.863,1.9370000000000001,-0.90900000000000003]
[39187,2.1320000000000001,2.3540000000000001,1.5760000000000001,1.782,2.198,2.488,2.4500000000000002,1.6339999999999999,2.4340000000000002,5.5229999999999997,2.5739999999999998,2.5910000000000002,1.2549999999999999,2.528,8.7620000000000005,5.29,1.51,0,8.8070000000000004,2.0950000000000002,3.992,0.23699999999999999,2.355,1.8240000000000001,2.2709999999999999,2.7360000000000002,2.7250000000000001,2.5419999999999998,2.7690000000000001,2.6259999999999999,1.9239999999999999,0.45400000000000001,10.72,1.913,-1.266]
[39217,2.1320000000000001,2.2240000000000002,1.772,1.2849999999999999,2.1880000000000002,2.8730000000000002,2.3490000000000002,1.748,2.347,5.6950000000000003,2.6909999999999998,2.3410000000000002,1.071,2.6219999999999999,8.4749999999999996,4.6740000000000004,1.6220000000000001,0,8.1349999999999998,1.913,3.948,0.35599999999999998,2.177,1.7989999999999999,2.2589999999999999,2.4449999999999998,2.2730000000000001,2.41,2.4980000000000002,2.9580000000000002,1.6579999999999999,0.48799999999999999,9.2279999999999998,1.873,-1.266]
[39248,1.915,2.0950000000000002,1.8680000000000001,1.2849999999999999,2.1920000000000002,3.2280000000000002,2.548,1.395,2.3809999999999998,5.82,2.6869999999999998,2.4009999999999998,1.194,2.6349999999999998,8.593,4.0090000000000003,1.736,-0.20599999999999999,8.6709999999999994,2.028,3.9830000000000001,0.35599999999999998,2,1.7470000000000001,2.5579999999999998,2.4409999999999998,2.4910000000000001,2.4039999999999999,2.4180000000000001,3.6309999999999998,1.851,0.63100000000000001,8.5980000000000008,1.8939999999999999,-0.66600000000000004]
[39278,2.0129999999999999,2.012,1.8680000000000001,1.3740000000000001,2.19,3.831,2.54,1.1659999999999999,2.2429999999999999,6.3730000000000002,2.3580000000000001,2.593,1.1060000000000001,2.5219999999999998,8.39,3.7629999999999999,1.615,0,9.4580000000000002,1.86,4.1390000000000002,0.47699999999999998,1.929,1.4590000000000001,2.266,2.383,2.2679999999999998,2.3919999999999999,1.8540000000000001,3.8889999999999998,1.865,0.72,6.899,1.77,0.33]
[39309,2.1230000000000002,1.9279999999999999,1.6679999999999999,1.1160000000000001,1.73,4.6790000000000003,2.0379999999999998,0.93200000000000005,2.1749999999999998,5.6959999999999997,1.97,2.3370000000000002,1.18,2.528,8.2949999999999999,3.4470000000000001,1.613,-0.20499999999999999,10.042,1.8759999999999999,4.032,0.35799999999999998,1.8580000000000001,1.103,1.5309999999999999,2.056,2.266,2.5059999999999998,1.7709999999999999,3.5449999999999999,1.7689999999999999,0.436,7.3949999999999996,1.746,1.024]
[39340,2.6619999999999999,1.845,2.0649999999999999,1.504,2.4729999999999999,5.8490000000000002,2.3239999999999998,1.278,2.68,7.2050000000000001,2.7549999999999999,2.5779999999999998,1.518,2.92,6.3970000000000002,4.1790000000000003,1.613,-0.20499999999999999,11.356999999999999,2.081,3.7919999999999998,-0.35299999999999998,1.7869999999999999,1.3069999999999999,2.109,2.0859999999999999,2.859,2.8849999999999998,1.7589999999999999,3.5209999999999999,2.1890000000000001,0.747,7.125,2.125,1.4]
[39370,2.766,2.1920000000000002,2.7559999999999998,2.2440000000000002,2.3849999999999998,6.4509999999999996,3.016,1.744,3.585,8.4629999999999992,3.536,2.694,2.0019999999999998,3.0960000000000001,6.7279999999999998,4.47,2.0760000000000001,0.308,13.223000000000001,2.9209999999999998,3.7429999999999999,-0.23499999999999999,2.2519999999999998,1.6120000000000001,2.6160000000000001,2.5750000000000002,3.2189999999999999,4.1109999999999998,2.093,5.069,2.72,1.264,7.7,2.536,2.1890000000000001]
[39401,3.298,2.5390000000000001,3.048,2.9489999999999998,2.4729999999999999,7.4370000000000003,3.5190000000000001,2.4449999999999998,4.07,9.0850000000000009,4.306,2.8149999999999999,2.4470000000000001,3.9329999999999998,7.14,5.1859999999999999,2.3039999999999998,0.61899999999999999,13.643000000000001,3.1989999999999998,3.93,1.528,2.718,1.9279999999999999,3.343,2.7919999999999998,3.1269999999999998,5.0789999999999997,2.093,5.6680000000000001,3.254,1.77,8.3989999999999991,3.052,2.7909999999999999]
[39431,3.1680000000000001,2.887,3.4350000000000001,3.085,2.3769999999999998,7.8230000000000004,3.6070000000000002,2.3260000000000001,4.2210000000000001,9.5670000000000002,4.0810000000000004,2.63,2.5859999999999999,3.883,7.3780000000000001,5.86,2.65,0.72099999999999997,14.15,3.3580000000000001,3.7589999999999999,2.8340000000000001,3.1840000000000002,1.865,3.86,2.681,3.4180000000000001,5.4349999999999996,2.0830000000000002,5.6790000000000003,3.4529999999999998,2.004,8.3870000000000005,3.0630000000000002,3.3969999999999998]
[39462,2.851,3.3490000000000002,3.242,3.4550000000000001,2.194,7.4550000000000001,3.89,2.9169999999999998,4.2770000000000001,11,4.28,3.86,2.819,3.8959999999999999,7.0880000000000001,5.77,2.992,0.72199999999999998,15.705,3.339,3.7040000000000002,3.5840000000000001,3.2450000000000001,2.0259999999999998,4.2089999999999996,2.8330000000000002,3.8180000000000001,7.5359999999999996,2.1850000000000001,6.3769999999999998,3.1859999999999999,2.4260000000000002,8.1709999999999994,3.2050000000000001,3.5350000000000001]
[39493,2.839,3.8109999999999999,3.1339999999999999,3.645,1.8149999999999999,8.0709999999999997,3.5760000000000001,3.1179999999999999,4.367,11.256,4.0270000000000001,3.7149999999999999,2.847,4.4359999999999999,6.915,6.7910000000000004,2.867,1.0369999999999999,16.689,3.0619999999999998,3.7229999999999999,3.81,3.306,2.2480000000000002,4.3419999999999996,2.86,4.0259999999999998,7.6369999999999996,2.4870000000000001,6.5309999999999997,3.0830000000000002,2.3650000000000002,9.1039999999999992,3.2639999999999998,3.6469999999999998]
[39522,3.1480000000000001,4.2729999999999997,3.4079999999999999,4.3860000000000001,1.35,8.5079999999999991,3.9380000000000002,3.1030000000000002,4.5019999999999998,10.941000000000001,3.9809999999999999,3.867,3.18,4.4340000000000002,6.7439999999999998,8.7230000000000008,3.2069999999999999,1.2410000000000001,16.864000000000001,3.492,4.2489999999999997,3.1949999999999998,3.3660000000000001,2.1440000000000001,4.2480000000000002,3.0950000000000002,4.2389999999999999,7.1340000000000003,2.4620000000000002,6.8419999999999996,3.3820000000000001,2.6309999999999998,9.1519999999999992,3.5950000000000002,3.7410000000000001]
[39553,2.4009999999999998,4.3310000000000004,3.298,4.1589999999999998,1.7030000000000001,8.3010000000000002,4.1159999999999997,3.33,4.1870000000000003,11.407999999999999,3.9369999999999998,3.488,3.02,4.4349999999999996,6.6269999999999998,11.76,3.3180000000000001,0.82499999999999996,17.492999999999999,3.4830000000000001,4.5490000000000004,3.1949999999999998,3.5859999999999999,2.0310000000000001,4.1550000000000002,2.4809999999999999,4.2290000000000001,6.73,2.97,6.5010000000000003,3.4089999999999998,2.2839999999999998,9.6609999999999996,3.2669999999999999,4.7279999999999998]
[39583,3.0270000000000001,4.3890000000000002,3.6749999999999998,5.2130000000000001,2.23,8.875,4.875,3.4359999999999999,4.6029999999999998,11.289,4.1760000000000002,4.1539999999999999,3.3220000000000001,4.91,6.9429999999999996,12.324999999999999,3.5350000000000001,1.3360000000000001,17.899000000000001,3.9820000000000002,4.9480000000000004,3.073,3.8029999999999999,2.3260000000000001,4.49,2.7810000000000001,4.5880000000000001,6.8239999999999998,3.3420000000000001,6.3780000000000001,3.976,2.8559999999999999,10.741,3.6659999999999999,5.4329999999999998]
[39614,3.2360000000000002,4.4470000000000001,3.8610000000000002,5.8019999999999996,3.1280000000000001,9.4740000000000002,5.5439999999999996,3.7839999999999998,5.0119999999999996,11.444000000000001,5.0220000000000002,4.3899999999999997,3.5710000000000002,4.91,6.6710000000000003,12.739000000000001,3.8679999999999999,1.9570000000000001,17.760999999999999,4.2990000000000004,5.2549999999999999,3.4319999999999999,4.0199999999999996,2.5649999999999999,4.7039999999999997,3.3490000000000002,4.6459999999999999,6.8079999999999998,3.8210000000000002,6.95,4.3109999999999999,2.9119999999999999,10.609,3.9550000000000001,4.7949999999999999]
[39644,3.323,4.6260000000000003,3.8610000000000002,5.9029999999999996,3.3929999999999998,9.4760000000000009,5.9039999999999999,4.032,5.274,11.051,5.6,4.3319999999999999,3.6139999999999999,4.8840000000000003,6.7130000000000001,13.553000000000001,4.0860000000000003,2.2679999999999998,16.645,4.8719999999999999,5.3940000000000001,4.2699999999999996,4.3719999999999999,3.2090000000000001,5.0039999999999996,3.048,4.8639999999999999,6.8929999999999998,4.4349999999999996,6.88,4.359,3.0750000000000002,12.065,4.0549999999999997,4.8419999999999996]
[39675,3.1190000000000002,4.8049999999999997,3.6680000000000001,5.3929999999999998,3.4910000000000001,9.3049999999999997,5.6139999999999999,4.3879999999999999,4.9039999999999999,11.037000000000001,5.3719999999999999,4.6879999999999997,3.1589999999999998,4.6719999999999997,6.4809999999999999,14.537000000000001,4.0819999999999999,2.0510000000000002,15.843,3.996,5.5730000000000004,4.5129999999999999,4.7229999999999999,3.2269999999999999,5.0250000000000004,3.0150000000000001,5.0039999999999996,6.4029999999999996,4.7119999999999997,5.9580000000000002,4.343,2.9209999999999998,11.766,3.8380000000000001,5.0049999999999999]
[39706,2.8010000000000002,4.9829999999999997,3.7570000000000001,5.4690000000000003,3.3959999999999999,9.2319999999999993,5.109,4.1280000000000001,4.5389999999999997,10.5,4.9370000000000003,4.7279999999999998,2.9790000000000001,4.6349999999999998,5.7359999999999998,14.022,3.7410000000000001,2.0510000000000002,14.925000000000001,4.0019999999999998,5.4729999999999999,5.3070000000000004,5.0730000000000004,3.0710000000000002,4.4870000000000001,3.1040000000000001,5.3460000000000001,6.5419999999999998,5.2119999999999997,5.5389999999999997,4.3719999999999999,2.927,11.125,3.6440000000000001,5.5229999999999997]
[39736,2.3809999999999998,4.5540000000000003,3.0649999999999999,4.72,2.5990000000000002,9.8529999999999998,4.8150000000000004,3.657,3.556,9.8279999999999994,3.6549999999999998,4.3529999999999998,2.665,3.8839999999999999,5.1100000000000003,15.894,3.39,1.6359999999999999,13.747,3.2530000000000001,5.78,5.4119999999999999,4.5030000000000001,2.7839999999999998,4.32,2.3820000000000001,5.1740000000000004,5.923,4.4509999999999996,4.8470000000000004,3.9849999999999999,2.5979999999999999,11.986000000000001,3.1669999999999998,5.5170000000000003]
[39767,1.339,4.1280000000000001,2.3849999999999998,3.1360000000000001,1.966,8.8870000000000005,4.532,2.7269999999999999,2.383,8.0220000000000002,1.07,3.6309999999999998,1.625,2.8679999999999999,4.2300000000000004,17.149000000000001,2.8149999999999999,1.0249999999999999,11.765000000000001,2.0009999999999999,6.2329999999999997,3.125,3.9369999999999998,2.2559999999999998,3.7970000000000002,1.377,4.8659999999999997,4.3730000000000002,4.0579999999999998,3.1579999999999999,2.472,1.452,10.76,2.1259999999999999,4.5140000000000002]
[39797,1.1259999999999999,3.7040000000000002,1.423,2.6309999999999998,1.161,7.093,4.1390000000000002,2.3860000000000001,1.4319999999999999,6.9779999999999998,9.0999999999999998E-2,3.456,1,1.966,3.5030000000000001,18.132999999999999,2.2450000000000001,0.40899999999999997,10.489000000000001,1.0860000000000001,6.5279999999999996,2.181,3.375,1.9450000000000001,3.4359999999999999,0.78,4.3600000000000003,3.6659999999999999,3.0510000000000002,2.0739999999999998,0.90100000000000002,0.70099999999999996,10.064,1.5860000000000001,3.8050000000000002]
[39828,0.92400000000000004,3.2770000000000001,1.1419999999999999,2.3170000000000002,1.073,6.3179999999999996,3.7469999999999999,1.8140000000000001,0.80700000000000005,4.0640000000000001,0.03,2.1829999999999998,0.70699999999999996,1.756,3.1280000000000001,18.597000000000001,1.6759999999999999,0,9.8610000000000007,0.54600000000000004,6.282,2.3069999999999999,3.2389999999999999,1.929,3.2029999999999998,0.25900000000000001,3.4,2.2250000000000001,2.9990000000000001,1.5489999999999999,1.2889999999999999,0.13900000000000001,9.5,1.113,3.254]
[39859,1.125,2.855,1.33,1.9319999999999999,1.4259999999999999,4.5119999999999996,4.1040000000000001,1.792,0.66100000000000003,3.3540000000000001,0.23599999999999999,1.762,0.86799999999999999,1.597,3.024,17.574999999999999,1.6719999999999999,-0.10299999999999999,9.4969999999999999,1.1919999999999999,6.2009999999999996,2.5230000000000001,3.1040000000000001,1.9610000000000001,3.6749999999999998,0.19600000000000001,2.972,1.885,3.1520000000000001,2.1179999999999999,0.90400000000000003,0.23799999999999999,7.7329999999999997,1.1759999999999999,3.3530000000000002]
[39887,0.40699999999999997,2.4359999999999999,0.753,0.621,1.2430000000000001,3.69,3.8809999999999998,1.6719999999999999,-6.0999999999999999E-2,2.0339999999999998,-0.38400000000000001,0.873,0.30199999999999999,1.2949999999999999,2.9039999999999999,15.186,1.3320000000000001,-0.30599999999999999,8.23,0.25900000000000001,6.0439999999999996,2.5230000000000001,2.9689999999999999,1.976,3.9359999999999999,-0.48099999999999998,2.4119999999999999,2.2200000000000002,2.867,1.7609999999999999,0.24199999999999999,-0.42399999999999999,7.8860000000000001,0.57099999999999995,3.5630000000000002]
[39918,0.71399999999999997,2.0939999999999999,0.751,0.59699999999999998,0.35199999999999998,3.1389999999999998,3.5830000000000002,1.222,-0.16,0.30299999999999999,-0.73699999999999999,0.755,0.129,0.96099999999999997,3.3719999999999999,11.888,1.218,-0.10199999999999999,6.2220000000000004,0.26700000000000002,6.173,2.867,2.6040000000000001,1.823,4.2640000000000002,-0.54400000000000004,2.1320000000000001,1.77,2.2810000000000001,1.125,-0.13700000000000001,-0.33400000000000002,6.1260000000000003,0.61299999999999999,3.081]
[39948,0,1.7549999999999999,0.373,-0.373,8.6999999999999994E-2,1.738,2.734,1.218,-0.86399999999999999,-0.27200000000000002,-1.2809999999999999,5.8000000000000003E-2,-0.25600000000000001,0.49399999999999999,3.7890000000000001,11.629,0.88100000000000001,-1.1160000000000001,4.62,-0.29299999999999998,5.9790000000000001,3.0960000000000001,2.2429999999999999,1.593,3.956,-1.171,1.851,1.3220000000000001,2.1949999999999998,0.69099999999999995,-0.51200000000000001,-0.96099999999999997,5.2359999999999998,3.3000000000000002E-2,2.7930000000000001]
[39979,0.10100000000000001,1.419,0,-1.101,-0.26,0.58699999999999997,1.9930000000000001,1.2150000000000001,-0.997,-0.92700000000000005,-1.427,-5.8000000000000003E-2,-0.49,0.52700000000000002,3.7240000000000002,12.178000000000001,0.438,-1.7170000000000001,3.3879999999999999,-0.27400000000000002,5.7359999999999998,3.4319999999999999,1.885,1.4179999999999999,3.948,-1.59,1.776,1.099,1.7929999999999999,0.28899999999999998,-0.754,-0.95099999999999996,5.734,-0.14099999999999999,3.597]
[40009,-0.503,1.341,-0.186,-1.681,-0.95,-0.96499999999999997,1.619,0.997,-1.3680000000000001,-0.73399999999999999,-2.097,-0.57699999999999996,-0.72499999999999998,0.56799999999999995,5.0570000000000004,11.323,0,-2.218,2.3969999999999998,-0.68700000000000006,5.4370000000000003,2.2749999999999999,1.8129999999999999,0.189,4.0839999999999996,-1.5429999999999999,1.637,0.219,1.7769999999999999,-0.61,-1.0960000000000001,-1.1779999999999999,5.3929999999999998,-0.65100000000000002,3.5150000000000001]
[40040,0,1.264,0.46600000000000003,-0.77500000000000002,-0.77900000000000003,-2.3279999999999998,2.1629999999999998,1.1060000000000001,-0.81100000000000005,-0.86099999999999999,-1.484,-0.746,-0.18099999999999999,0.77600000000000002,5.03,10.901999999999999,0.218,-2.2109999999999999,1.86,0.23699999999999999,5.0819999999999999,1.9319999999999999,1.742,0.27800000000000002,4.101,-1.33,1.2929999999999999,0.109,1.6040000000000001,1.0999999999999999E-2,-0.84799999999999998,-0.81,5.335,-0.16300000000000001,3.1360000000000001]
[40071,-0.20200000000000001,1.1870000000000001,0.186,-1.198,-0.86399999999999999,-2.2570000000000001,2.161,0.88100000000000001,-1.026,-1.615,-1.286,-1.0289999999999999,-0.36299999999999999,0.71399999999999997,4.9109999999999996,10.808,0.219,-2.2109999999999999,0.433,1.7999999999999999E-2,4.8940000000000001,1.232,1.671,0.377,3.8170000000000002,-1.665,0.67700000000000005,0,1.0920000000000001,-0.11899999999999999,-1.55,-0.92200000000000004,5.2720000000000002,-0.32600000000000001,2.8410000000000002]
[40101,0,1.476,0.27900000000000003,-0.97099999999999997,8.6999999999999994E-2,-3.12,1.982,0.99199999999999999,-0.66100000000000003,-2.1669999999999998,-0.183,-1.5429999999999999,-0.214,1.22,4.7110000000000003,9.7110000000000003,0.32800000000000001,-2.5150000000000001,-0.85599999999999998,8.2000000000000003E-2,4.4989999999999997,0.67,1.7669999999999999,0.69899999999999995,3.53,-1.4570000000000001,0.40400000000000003,-0.11,1.512,0,-1.456,-0.83399999999999996,5.0759999999999996,-0.11899999999999999,2.9409999999999998]
[40132,0.40699999999999997,1.766,0.65200000000000002,-0.121,0.96399999999999997,-3.3809999999999998,2.4390000000000001,1.327,0.30299999999999999,-2.081,1.8380000000000001,-0.91900000000000004,0.39700000000000002,1.9970000000000001,5.2359999999999998,8.6310000000000002,0.54800000000000004,-1.927,-1.0740000000000001,1.335,3.8610000000000002,1.571,1.863,0.96899999999999997,3.6589999999999998,-0.59099999999999997,0.40300000000000002,0.55100000000000005,1.9079999999999999,1.607,-0.67,2.4E-2,5.5309999999999997,0.48,3.8170000000000002]
[40162,0.81,2.056,1.216,0.26400000000000001,1.3240000000000001,-2.581,2.8010000000000002,1.4430000000000001,0.79500000000000004,-1.7090000000000001,2.7210000000000001,-0.57599999999999996,0.91400000000000003,2.6419999999999999,5.5570000000000004,7.51,0.98799999999999999,-1.7310000000000001,-1.1870000000000001,1.7969999999999999,3.5739999999999998,2.0219999999999998,1.9590000000000001,1.111,3.7290000000000001,-4.5999999999999999E-2,0.53900000000000003,0.99399999999999999,2.8940000000000001,1.77,0.90300000000000002,0.28299999999999997,6.5259999999999998,0.92800000000000005,3.915]
[40193,0.71199999999999997,2.3439999999999999,1.3169999999999999,0.61599999999999999,1.8580000000000001,-1.3220000000000001,3.5179999999999998,2.004,1.0289999999999999,-0.69399999999999995,2.6259999999999999,-0.17299999999999999,1.1020000000000001,2.3769999999999998,6.4080000000000004,6.5709999999999997,1.319,-1.0249999999999999,-3.0619999999999998,2.1080000000000001,4.4569999999999999,2.48,1.988,0.81699999999999995,3.8460000000000001,0.11600000000000001,0.40300000000000002,0.65300000000000002,3.476,1.427,0.64100000000000001,1.024,8.1850000000000005,0.94699999999999995,3.774]
[40224,0.50600000000000001,2.6320000000000001,1.125,0.70099999999999996,1.5820000000000001,0.26,2.9849999999999999,1.98,0.83399999999999996,-0.152,2.1429999999999998,0.115,1.2809999999999999,2.77,5.7409999999999997,7.2510000000000003,1.0960000000000001,-0.71899999999999997,-4.18,1.5189999999999999,4.83,2.9079999999999999,2.0169999999999999,0.82299999999999995,3.1440000000000001,0.20300000000000001,0.40300000000000002,0.65300000000000002,2.9660000000000002,1.2989999999999999,1.222,0.93300000000000005,10.128,0.85499999999999998,3.5790000000000002]
[40252,1.216,2.919,1.869,1.653,1.4039999999999999,0.3,2.4590000000000001,2.3029999999999999,1.415,1.6519999999999999,2.3140000000000001,0.57699999999999996,1.59,3.9329999999999998,5.9409999999999998,8.49,1.3140000000000001,-0.82,-3.9580000000000002,2.2869999999999999,4.97,3.468,2.0470000000000002,1.0129999999999999,2.7909999999999999,0.56699999999999995,0.80800000000000005,0.65100000000000002,3.3839999999999999,1.417,1.1779999999999999,1.4,9.5609999999999999,1.583,3.165]
[40283,1.2150000000000001,2.9870000000000001,1.8640000000000001,1.792,1.8440000000000001,0.92100000000000004,2.5979999999999999,2.5249999999999999,1.504,2.89,2.2360000000000002,0.86499999999999999,1.6839999999999999,4.84,5.649,8.2739999999999991,1.532,-0.81899999999999995,-2.72,2.3180000000000001,4.2709999999999999,3.3439999999999999,1.919,1.131,2.4409999999999998,0.72399999999999998,1.212,1.196,3.7309999999999999,2.2999999999999998,1.036,1.373,10.194000000000001,1.6319999999999999,3.036]
[40313,1.216,3.0539999999999998,1.766,2.2770000000000001,1.395,1.504,2.7010000000000001,2.1880000000000002,1.7649999999999999,3.0489999999999999,2.0209999999999999,0.92400000000000004,1.649,5.4269999999999996,5.0640000000000001,7.5039999999999996,1.419,-0.71799999999999997,-2.3130000000000002,2.4169999999999998,3.9169999999999998,2.5579999999999998,1.792,0.95399999999999996,2.2309999999999999,1.0580000000000001,1.2110000000000001,1.304,3.3919999999999999,2.0169999999999999,1.159,1.107,9.1,1.6970000000000001,3.024]
[40344,0.90900000000000003,3.1219999999999999,1.952,2.4580000000000002,0.95599999999999996,1.159,2.6890000000000001,1.8560000000000001,1.5,3.5419999999999998,1.0529999999999999,0.92200000000000004,1.508,5.2220000000000004,5.2450000000000001,5.6890000000000001,1.3089999999999999,-0.71899999999999997,-1.3740000000000001,1.893,3.6930000000000001,1.881,1.665,0.82599999999999996,2.3580000000000001,1.175,0.94,1.304,3.25,1.825,0.93300000000000005,0.48599999999999999,8.3680000000000003,1.4870000000000001,2.4180000000000001]
[40374,1.111,3.04,1.6759999999999999,2.57,1.831,2.2480000000000002,2.5299999999999998,2.1930000000000001,1.915,2.8879999999999999,1.2350000000000001,1.044,1.6759999999999999,5.4930000000000003,3.9729999999999999,4.8099999999999996,1.6359999999999999,-0.92800000000000005,-0.53200000000000003,2.4729999999999999,3.6360000000000001,1.891,1.597,1.613,2.0270000000000001,1.8879999999999999,1.0740000000000001,1.9630000000000001,3.0550000000000002,2.0259999999999998,1.0840000000000001,0.41799999999999998,7.577,1.726,1.8180000000000001]
[40405,1.008,2.9590000000000001,1.39,2.3199999999999998,1.744,2.6219999999999999,2.681,2.407,1.8160000000000001,2.9119999999999999,1.1479999999999999,1.157,1.389,5.5369999999999999,3.6779999999999999,4.5259999999999998,1.522,-1.131,-0.32200000000000001,2.2309999999999999,3.6760000000000002,1.895,1.5289999999999999,1.4870000000000001,2.0350000000000001,1.98,1.075,1.8580000000000001,3.121,2.2829999999999999,0.88200000000000001,0.29399999999999998,8.3350000000000009,1.579,1.81]
[40436,1.2130000000000001,2.8780000000000001,1.6679999999999999,2.911,1.9179999999999999,1.8740000000000001,3.4079999999999999,2.5110000000000001,2.129,3.964,1.1439999999999999,1.4430000000000001,1.5640000000000001,5.5709999999999997,3.7509999999999999,3.7189999999999999,1.6359999999999999,-0.92500000000000004,0.43099999999999999,2.37,3.6989999999999998,1.77,1.4610000000000001,1.5780000000000001,2.6259999999999999,1.97,1.075,1.974,3.08,1.9530000000000001,1.415,0.28299999999999997,9.2360000000000007,1.8620000000000001,2.3879999999999999]
[40466,1.3140000000000001,2.8380000000000001,1.946,3.0089999999999999,2.4430000000000001,1.984,3.6829999999999998,2.4020000000000001,2.3319999999999999,4.718,1.1719999999999999,2.38,1.595,5.2080000000000002,4.173,3.3090000000000002,1.7430000000000001,-0.20599999999999999,0.97099999999999997,2.573,4.0250000000000004,2.1059999999999999,2.3149999999999999,1.577,3.016,2.3479999999999999,0.94,1.8660000000000001,3.1640000000000001,1.8859999999999999,1.4810000000000001,0.19400000000000001,8.6189999999999998,1.944,2.4790000000000001]
[40497,1.518,2.7970000000000002,1.7589999999999999,2.8690000000000002,1.9970000000000001,2.4630000000000001,2.988,2.5110000000000001,2.3319999999999999,5.2939999999999996,1.143,2.4929999999999999,1.571,4.9169999999999998,4.1909999999999998,2.6110000000000002,1.7430000000000001,-0.31,1.8460000000000001,2.3079999999999998,4.3170000000000002,1.9890000000000001,3.17,1.556,2.81,2.286,1.0049999999999999,1.974,3.2589999999999999,1.3140000000000001,1.8440000000000001,0.24099999999999999,7.2880000000000003,1.909,2.2810000000000001]
[40527,1.3049999999999999,2.7570000000000001,2.218,3.105,2.3519999999999999,2.9750000000000001,3.0339999999999998,2.8450000000000002,2.988,5.7169999999999996,1.496,2.9550000000000001,1.7589999999999999,5.173,4.6710000000000003,2.4590000000000001,1.9570000000000001,-0.311,2.5110000000000001,2.7759999999999998,4.4020000000000001,2.7530000000000001,4.0259999999999998,1.9319999999999999,3.2029999999999998,2.5150000000000001,1.34,2.298,3.7029999999999998,1.857,2.3340000000000001,0.52,6.4009999999999998,2.206,2.6619999999999999]
[40558,1.7170000000000001,2.9249999999999998,2.3210000000000002,3.2229999999999999,2.3460000000000001,2.7290000000000001,3.4409999999999998,2.7290000000000001,3.27,5.2530000000000001,1.6319999999999999,3.1230000000000002,1.742,5.2009999999999996,3.9740000000000002,1.85,2.0609999999999999,-0.51800000000000002,3.5950000000000002,3.165,3.782,1.98,4.173,1.855,3.8340000000000001,3.6040000000000001,3.008,1.73,3.9670000000000001,1.8280000000000001,2.121,0.27800000000000002,4.9000000000000004,2.3119999999999998,3.5619999999999998]
[40589,1.911,3.0910000000000002,2.9420000000000002,3.383,2.1629999999999998,2.6619999999999999,3.9390000000000001,2.6970000000000001,3.589,5.71,2.1080000000000001,3.4009999999999998,1.6579999999999999,4.3879999999999999,4.0739999999999998,1.8839999999999999,2.3860000000000001,-0.51800000000000002,4.0350000000000001,3.5630000000000002,3.5720000000000001,1.196,4.32,1.897,3.8260000000000001,3.5630000000000002,3.3420000000000001,1.8380000000000001,4.3499999999999996,1.401,2.1320000000000001,0.51,4.157,2.4239999999999999,4.165]
[40617,2.0019999999999998,3.2559999999999998,3.1070000000000002,3.5219999999999998,3.2869999999999999,3.367,4.133,2.68,3.5960000000000001,5.194,2.6819999999999999,3.44,1.988,4.5,4.5330000000000004,2.2869999999999999,2.4860000000000002,-0.51700000000000002,4.2300000000000004,3.7229999999999999,3.04,0.97299999999999998,4.4669999999999996,1.8420000000000001,4.3959999999999999,4.0229999999999997,3.605,1.726,4.0380000000000003,1.919,2.577,1.004,3.9860000000000002,2.6659999999999999,4.2690000000000001]
[40648,1.9,3.3540000000000001,3.3239999999999998,3.4129999999999998,3.2759999999999998,3.2120000000000002,3.8159999999999998,2.9980000000000002,3.7789999999999999,5.3760000000000003,3.1640000000000001,3.3159999999999998,2.0779999999999998,3.9279999999999999,4.6589999999999998,2.831,2.694,-0.41299999999999998,4.516,3.7309999999999999,3.3610000000000002,1.294,4.7370000000000001,2.0419999999999998,4.5069999999999997,4.0369999999999999,3.726,1.504,4.4779999999999998,1.6990000000000001,3.0030000000000001,0.25900000000000001,4.2649999999999997,2.827,3.9820000000000002]
[40678,2.0019999999999998,3.452,3.335,3.3460000000000001,3.6970000000000001,3.26,3.9119999999999999,3.105,3.5139999999999998,5.3490000000000002,3.569,3.492,2.012,3.2890000000000001,3.944,3.367,2.5830000000000002,-0.41299999999999998,4.952,3.589,3.2490000000000001,1.627,5.008,2.1619999999999999,4.8140000000000001,3.843,3.9889999999999999,1.931,4.4530000000000003,2.1659999999999999,3.004,0.36899999999999999,7.173,2.7170000000000001,4.0910000000000002]
[40709,2.1019999999999999,3.5489999999999999,3.246,3.6789999999999998,3.0979999999999999,3.4380000000000002,4.2169999999999996,3.0009999999999999,3.1840000000000002,4.891,3.5590000000000002,3.5409999999999999,2.1070000000000002,3.339,3.476,4.2300000000000004,2.6909999999999998,-0.311,4.8230000000000004,3.5179999999999998,3.2759999999999998,1.4119999999999999,5.2779999999999996,2.1509999999999998,4.0309999999999997,3.4049999999999998,3.923,1.8240000000000001,4.2009999999999996,1.331,2.7429999999999999,0.56399999999999995,6.2359999999999998,2.706,4.1959999999999997]
[40739,2.0979999999999999,3.5059999999999998,3.5179999999999998,3.7530000000000001,2.74,2.9060000000000001,4.5090000000000003,3.004,3.093,5.1509999999999998,3.629,3.7890000000000001,1.944,2.3980000000000001,3.0950000000000002,5.032,2.6819999999999999,0.20799999999999999,4.2779999999999996,2.9079999999999999,3.5470000000000002,1.6379999999999999,5.0469999999999997,2.956,3.91,3.1520000000000001,3.718,1.7110000000000001,4.431,0.94,3.01,0.47199999999999998,6.3109999999999999,2.556,3.4079999999999999]
[40770,2.0960000000000001,3.4630000000000001,3.629,3.6,3.085,3.1739999999999999,4.6859999999999999,2.5640000000000001,2.9609999999999999,5.4530000000000003,3.7709999999999999,3.774,2.2349999999999999,1.669,3.585,5.0469999999999997,2.7839999999999998,0.20799999999999999,4.7409999999999997,3.26,3.4239999999999999,1.3129999999999999,4.8179999999999996,2.9620000000000002,4.3109999999999999,2.9060000000000001,3.923,1.8240000000000001,4.5069999999999997,0.89500000000000002,3.036,0.192,6.6529999999999996,2.54,3.42]
[40801,2.3980000000000001,3.42,3.7440000000000002,3.5569999999999999,3.165,3.2690000000000001,3.7589999999999999,2.556,3.1419999999999999,5.1539999999999999,3.8679999999999999,3.7559999999999998,2.2370000000000001,3.0539999999999998,3.5779999999999998,5.7089999999999996,3.004,0,4.6139999999999999,3.339,3.137,1.522,4.59,2.694,3.839,3.5550000000000002,4.2549999999999999,1.8280000000000001,5.1779999999999999,2.0529999999999999,2.8919999999999999,0.48599999999999999,6.1539999999999999,2.9820000000000002,2.9329999999999998]
[40831,2.2949999999999999,3.2770000000000001,3.5609999999999999,3.573,2.8959999999999999,3.6659999999999999,3.5609999999999999,2.7719999999999998,3.0129999999999999,4.4039999999999999,3.5249999999999999,3.5710000000000002,2.35,2.9980000000000002,3.859,5.2830000000000004,3.4260000000000002,-0.20699999999999999,4.38,3.38,3.1960000000000002,1.3029999999999999,3.6619999999999999,2.6480000000000001,4.01,4.1989999999999998,4.4550000000000001,2.2629999999999999,4.9820000000000002,2.718,2.569,-0.113,7.6559999999999997,3.0259999999999998,2.7440000000000002]
[40862,2.3929999999999998,3.1349999999999998,3.754,3.847,2.8940000000000001,3.9279999999999999,4.1749999999999998,2.556,2.8740000000000001,4.165,3.3940000000000001,3.45,2.5150000000000001,2.93,4.2610000000000001,5.226,3.319,-0.51900000000000002,4.1580000000000004,3.5619999999999998,3.4830000000000001,1.083,2.7469999999999999,2.456,4.577,3.9340000000000002,4.6420000000000003,2.4729999999999999,4.7640000000000002,2.6779999999999999,2.472,-0.52600000000000002,9.4849999999999994,3.0339999999999998,2.5499999999999998]
[40892,1.982,2.9929999999999999,3.2949999999999999,3.48,2.298,4.4400000000000004,4.1589999999999998,2.4470000000000001,2.3780000000000001,3.718,2.9620000000000002,2.87,2.4620000000000002,2.415,4.07,5.2629999999999999,3.198,-0.20799999999999999,4.0469999999999997,3.1789999999999998,3.819,0.107,1.847,2.4180000000000001,4.6230000000000002,3.6120000000000001,4.431,2.3530000000000002,4.1970000000000001,2.0019999999999998,1.96,-0.71499999999999997,10.448,2.7509999999999999,2.17]
[40923,2.085,2.5329999999999999,3.0750000000000002,3.6509999999999998,2.4620000000000002,4.2329999999999997,3.3460000000000001,2.7629999999999999,1.998,4.4829999999999997,2.9249999999999998,3.1970000000000001,2.3519999999999999,2.3199999999999998,5.4379999999999997,6.5220000000000002,3.1880000000000002,0.104,3.5750000000000002,2.9260000000000002,4.0469999999999997,0.53900000000000003,1.754,2.4750000000000001,4.13,3.5110000000000001,3.8940000000000001,3.5070000000000001,3.5760000000000001,2.3159999999999998,1.8620000000000001,-0.78900000000000003,10.613,2.6539999999999999,1.9610000000000001]
[40954,2.1720000000000002,2.0779999999999998,2.7559999999999998,3.6619999999999999,2.625,4.4180000000000001,3.0329999999999999,2.7309999999999999,1.9750000000000001,4.2110000000000003,2.871,3.1219999999999999,2.2890000000000001,2.0979999999999999,5.8769999999999998,6.3369999999999997,3.2839999999999998,0.312,3.4590000000000001,3.0379999999999998,3.8690000000000002,1.1819999999999999,1.6619999999999999,2.4780000000000002,4.3719999999999999,3.6,3.8159999999999998,3.7149999999999999,3.4350000000000001,2.9119999999999999,1.915,-0.88400000000000001,10.433,2.7269999999999999,1.6619999999999999]
[40983,2.1589999999999998,1.6279999999999999,2.7240000000000002,3.3610000000000002,1.9259999999999999,3.7869999999999999,2.6619999999999999,2.61,1.899,4.415,2.6509999999999998,2.9380000000000002,2.302,1.675,5.5439999999999996,6.4390000000000001,3.3759999999999999,0.51900000000000002,3.33,2.6440000000000001,3.7290000000000001,0.749,1.571,2.4820000000000002,3.9630000000000001,3.149,3.7370000000000001,3.7120000000000002,3.4609999999999999,2.3119999999999998,1.512,-0.95399999999999996,10.428000000000001,2.681,1.8540000000000001]
[41014,1.9630000000000001,1.4870000000000001,2.5169999999999999,3.1850000000000001,2.0030000000000001,3.516,2.5529999999999999,2.1829999999999998,2.06,4.0419999999999998,2.3029999999999999,3.0990000000000002,2.0870000000000002,1.903,5.7039999999999997,6.4420000000000002,3.2530000000000001,0.41499999999999998,2.778,2.6789999999999998,3.4119999999999999,0.31900000000000001,1.363,2.3519999999999999,4.0670000000000002,3.0049999999999999,3.5920000000000001,3.492,3.044,2.6469999999999998,1.3,-0.99,11.138,2.5720000000000001,2.1339999999999999]
[41044,1.9630000000000001,1.3480000000000001,2.319,2.81,1.244,3.129,2.5390000000000001,2.181,1.9430000000000001,3.823,1.704,3.097,1.9830000000000001,1.391,5.2750000000000004,5.4290000000000003,3.2530000000000001,0.20699999999999999,2.2559999999999998,2.4780000000000002,3.851,0.53400000000000003,1.1559999999999999,2.1269999999999998,3.613,2.6970000000000001,3.3250000000000002,3.1579999999999999,2.7730000000000001,2.4089999999999998,1.0289999999999999,-1.014,8.2799999999999994,2.4359999999999999,1.641]
[41075,1.667,1.21,2.2200000000000002,2.2519999999999998,1.5029999999999999,2.6459999999999999,2.1960000000000002,2.1850000000000001,1.8959999999999999,3.8940000000000001,1.6639999999999999,2.8679999999999999,1.93,1.3029999999999999,5.59,5.4279999999999999,3.3540000000000001,-0.20799999999999999,1.84,2.484,4.335,0.32100000000000001,0.95099999999999996,2.137,4.2439999999999998,2.71,3.5830000000000002,3.4769999999999999,2.4489999999999998,2.286,1.018,-1.054,8.8689999999999998,2.3639999999999999,0.96199999999999997]
[41105,1.859,1.476,2.1280000000000001,2.3220000000000001,1.25,2.5089999999999999,1.4770000000000001,2.2919999999999998,2.206,3.6080000000000001,1.4079999999999999,2.931,1.9379999999999999,1.339,5.7729999999999997,4.5540000000000003,3.1349999999999998,-0.51900000000000002,1.744,2.4649999999999999,4.42,0.215,0.89200000000000002,2.2970000000000002,4.0720000000000001,2.7709999999999999,3.649,3.1549999999999998,2.5609999999999999,2.3959999999999999,0.67500000000000004,-0.71399999999999997,9.0649999999999995,2.419,1.35]
[41136,2.1509999999999998,1.74,2.1219999999999999,2.8530000000000002,1.2470000000000001,2.5619999999999998,1.266,2.6040000000000001,2.6549999999999998,3.8130000000000002,1.6919999999999999,2.7549999999999999,2.0830000000000002,1.7410000000000001,6.0380000000000003,4.1219999999999999,3.2290000000000001,-0.41499999999999998,1.7490000000000001,2.5790000000000002,4.5679999999999996,0.32400000000000001,0.83299999999999996,2.2610000000000001,3.7629999999999999,3.077,3.6469999999999998,3.2669999999999999,2.4769999999999999,2.86,0.745,-0.45300000000000001,8.8829999999999991,2.613,1.919]
[41167,2.0489999999999999,2.004,2.69,2.7519999999999998,1.161,2.843,2.0870000000000002,2.492,3.4119999999999999,3.7719999999999998,1.9910000000000001,2.6880000000000002,1.909,0.90500000000000003,6.5880000000000001,4.2530000000000001,3.2290000000000001,-0.311,1.8460000000000001,2.9129999999999998,4.7720000000000002,0.53500000000000003,0.77500000000000002,2.3170000000000002,3.758,2.8809999999999998,3.6349999999999998,3.379,2.202,3.2869999999999999,0.44700000000000001,-0.41099999999999998,9.1850000000000005,2.6150000000000002,2.1150000000000002]
[41197,2.0489999999999999,2.0710000000000002,2.7829999999999999,2.7789999999999999,1.159,2.9239999999999999,2.0910000000000002,2.3860000000000001,3.4750000000000001,4.0940000000000003,2.1619999999999999,2.6269999999999998,1.853,1.6240000000000001,6.0119999999999996,4.1859999999999999,2.5880000000000001,-0.41499999999999998,1.6379999999999999,2.899,4.5960000000000001,1.0720000000000001,0.83299999999999996,2.8759999999999999,3.488,2.13,3.819,3.4769999999999999,2.669,2.7080000000000002,0.373,-0.222,7.7990000000000004,2.492,1.825]
[41228,1.9470000000000001,2.1379999999999999,2.6850000000000001,2.2639999999999998,0.82699999999999996,2.1339999999999999,1.631,2.2850000000000001,2.93,3.6429999999999998,1.764,2.1869999999999998,1.417,0.97299999999999998,5.2060000000000004,4.524,2.4870000000000001,-0.104,1.5349999999999999,2.4990000000000001,4.18,1.179,0.89100000000000001,2.7679999999999998,2.9180000000000001,1.889,3.359,2.7280000000000002,2.6629999999999998,2.3620000000000001,-0.108,-0.375,6.37,2.19,1.4419999999999999]
[41258,2.0409999999999999,2.2040000000000002,2.6789999999999998,2.2320000000000002,0.83199999999999996,1.486,1.4259999999999999,2.077,2.8679999999999999,3.456,1.7410000000000001,2.3519999999999999,1.329,0.80400000000000005,4.9909999999999997,4.1970000000000001,2.3759999999999999,-0.20799999999999999,1.6379999999999999,2.3119999999999998,3.5680000000000001,1.3919999999999999,0.95,2.8919999999999999,2.6030000000000002,1.919,3.23,2.403,2.677,2.6760000000000002,-5.3999999999999999E-2,-0.434,6.1639999999999997,2.2240000000000002,1.635]
[41289,1.6539999999999999,2.3039999999999998,2.5990000000000002,1.46,0.497,1.756,1.629,1.2410000000000001,2.6829999999999998,3.448,1.595,1.63,1.17,0.20699999999999999,3.7109999999999999,4.1849999999999996,2.266,-0.312,0.60899999999999999,2.093,3.2549999999999999,1.395,0.92,2.968,1.9830000000000001,0.17499999999999999,2.4359999999999999,1.9510000000000001,2.714,2.4089999999999998,4.8000000000000001E-2,-0.27,7.3079999999999998,1.9830000000000001,1.4570000000000001]
[41320,1.546,2.403,2.4900000000000002,1.1879999999999999,1.238,1.482,1.5840000000000001,1.2270000000000001,2.754,3.69,1.978,1.6759999999999999,1.042,6.9000000000000006E-2,2.7749999999999999,4.8339999999999996,1.8460000000000001,-0.72599999999999998,0.30399999999999999,2.3069999999999999,3.552,0.95499999999999996,0.88900000000000001,2.9990000000000001,1.556,-2.5999999999999999E-2,2.181,1.74,2.7829999999999999,2.6640000000000001,-0.16900000000000001,-0.25600000000000001,7.0250000000000004,1.86,1.4570000000000001]
[41348,1.4410000000000001,2.5030000000000001,2.1779999999999999,1.1140000000000001,0.98599999999999999,1.885,1.4610000000000001,1.0169999999999999,2.4260000000000002,3.4540000000000002,1.474,1.7230000000000001,0.97299999999999998,-0.20799999999999999,2.2200000000000002,3.948,1.5309999999999999,-0.93,0.20100000000000001,1.9690000000000001,4.2519999999999998,1.3819999999999999,0.85899999999999999,2.923,1.2509999999999999,0.45400000000000001,1.925,1.738,2.831,1.9730000000000001,-4.8000000000000001E-2,-0.59399999999999997,7.2910000000000004,1.734,1.27]
[41379,1.155,2.4649999999999999,1.9830000000000001,1.002,0.40899999999999997,1.6439999999999999,1.33,0.81399999999999995,1.385,3.0550000000000002,1.0629999999999999,1.5569999999999999,0.68799999999999994,-0.59499999999999997,1.673,3.34,1.1180000000000001,-0.72199999999999998,-0.4,1.726,4.649,1.8049999999999999,0.80100000000000005,2.6,1.0660000000000001,0.183,1.61,1.738,2.4209999999999998,1.5069999999999999,-0.46300000000000002,-0.63400000000000001,6.1340000000000003,1.1779999999999999,0.80400000000000005]
[41409,1.54,2.4279999999999999,2.077,1.1850000000000001,0.73699999999999999,1.5640000000000001,1.1479999999999999,0.81299999999999994,1.7230000000000001,3.33,1.3620000000000001,1.502,0.8,-0.44700000000000001,1.752,3.3159999999999998,1.1180000000000001,-0.311,-0.1,1.6459999999999999,4.6310000000000002,1.911,0.74299999999999999,2.77,0.76800000000000002,0.70699999999999996,1.671,1.327,2.7,1.226,-0.219,-0.50700000000000001,6.5149999999999997,1.423,0.90400000000000003]
[41440,1.8320000000000001,2.39,2.077,1.593,1.151,2.339,1.169,0.91600000000000004,2.0630000000000002,3.7690000000000001,1.754,1.3939999999999999,0.93100000000000005,-0.38400000000000001,1.919,3.3490000000000002,1.2170000000000001,0.20799999999999999,0.20100000000000001,2.06,4.0880000000000001,2.1339999999999999,0.68500000000000005,2.8769999999999998,0.59,0.98,1.6060000000000001,1.5269999999999999,2.919,1.9119999999999999,-0.14599999999999999,-0.128,8.298,1.607,1.994]
[41470,1.921,2.3130000000000002,1.9890000000000001,1.5089999999999999,1.3169999999999999,2.4,1.615,0.61099999999999999,1.7749999999999999,3.4239999999999999,1.9610000000000001,1.6120000000000001,1.0680000000000001,-0.69,1.744,3.827,1.216,0.73099999999999998,0.30199999999999999,1.84,3.4729999999999999,3.0009999999999999,0.91200000000000003,3.0670000000000002,1.363,0.75800000000000001,1.544,1.427,2.7650000000000001,2.6360000000000001,0.10199999999999999,-3.0000000000000001E-3,8.8840000000000003,1.595,2.1970000000000001]
[41501,1.5309999999999999,2.2370000000000001,1.794,1.0089999999999999,1.0669999999999999,2.4670000000000001,1.5049999999999999,0.40600000000000003,1.5189999999999999,2.9020000000000001,1.518,1.2330000000000001,0.86899999999999999,-1.278,1.329,4.3369999999999997,1.2110000000000001,0.83299999999999996,-0.20200000000000001,1.7609999999999999,3.4569999999999999,3.3370000000000002,1.1399999999999999,2.8140000000000001,1.367,0.153,1.3580000000000001,1.327,2.69,2.2519999999999998,9.1999999999999998E-2,-4.4999999999999998E-2,8.1679999999999993,1.345,1.337]
[41532,1.4339999999999999,2.161,1.59,0.89600000000000002,1.0660000000000001,2.181,0.98,0.50700000000000001,0.34100000000000003,2.0529999999999999,1.1850000000000001,1.175,0.88100000000000001,-1.1200000000000001,1.365,3.9039999999999999,0.90800000000000003,1.0409999999999999,-0.40300000000000002,1.498,3.39,2.6619999999999999,1.3660000000000001,2.44,1.3660000000000001,0.11600000000000001,0.98499999999999999,1.0209999999999999,2.6720000000000002,1.4359999999999999,7.5999999999999998E-2,-5.5E-2,7.8819999999999997,1.0920000000000001,1.337]
[41562,1.2430000000000001,2.3559999999999999,1.3069999999999999,0.63300000000000001,0.65500000000000003,1.913,0.86099999999999999,0.60799999999999998,-0.1,1.516,0.96399999999999997,1.173,0.56599999999999995,-1.9890000000000001,0.90300000000000002,3.6190000000000002,0.70599999999999996,1.145,0,1.161,3.359,2.4390000000000001,1.4530000000000001,1.552,1.1240000000000001,-0.246,0.61299999999999999,0.91600000000000004,2.1909999999999998,1.333,-0.06,-0.255,7.7119999999999997,0.73699999999999999,1.8260000000000001]
[41593,1.337,2.5510000000000002,1.401,0.81499999999999995,0.90200000000000002,2.6269999999999998,1.2010000000000001,0.60899999999999999,0.23200000000000001,1.4750000000000001,1.2370000000000001,1.3380000000000001,0.67800000000000005,-2.8530000000000002,0.91300000000000003,3.657,0.60699999999999998,1.5660000000000001,-0.40300000000000002,1.2330000000000001,3.6190000000000002,2.4359999999999999,1.5389999999999999,1.466,0.82699999999999996,-0.153,0.49,1.1240000000000001,2.0840000000000001,1.274,0.121,0.08,7.3159999999999998,0.85899999999999999,1.909]
[41623,1.429,2.7450000000000001,1.8640000000000001,0.96599999999999997,1.238,3.02,1.143,0.71199999999999997,0.252,1.4239999999999999,1.502,1.603,0.70599999999999996,-1.71,0.41799999999999998,4.1520000000000001,0.60499999999999998,1.67,-0.40300000000000002,1.542,3.9740000000000002,2.0059999999999998,1.625,1.6539999999999999,0.82599999999999996,0.19500000000000001,0.42899999999999999,1.429,2.0339999999999998,0.67400000000000004,0.13700000000000001,6.7000000000000004E-2,7.4,0.84599999999999997,1.8160000000000001]
[41654,1.34,2.8069999999999999,1.595,1.137,1.484,2.8420000000000001,1.08,1.0209999999999999,0.19900000000000001,1.089,1.579,1.6040000000000001,0.64900000000000002,-1.47,-0.05,3.1240000000000001,0.60399999999999998,1.3560000000000001,0.40400000000000003,1.5349999999999999,4.4829999999999997,2.222,1.595,1.4159999999999999,0.82499999999999996,5.8999999999999997E-2,0,0.20100000000000001,1.889,0.83099999999999996,-0.19600000000000001,5.3999999999999999E-2,7.7510000000000003,0.77400000000000002,1.3959999999999999]
[41685,1.2370000000000001,2.8679999999999999,1.4950000000000001,0.97299999999999998,1.141,3.2120000000000002,1.012,0.505,-1.7999999999999999E-2,0.59,1.1259999999999999,1.276,0.92,-1.1499999999999999,0.1,2.1469999999999998,0.504,1.5669999999999999,0.505,0.85899999999999999,4.234,2.1030000000000002,1.5640000000000001,1.056,0.94299999999999995,-8.3000000000000004E-2,-6.0999999999999999E-2,0.20100000000000001,1.724,0.121,-0.22,-0.14099999999999999,7.8890000000000002,0.71,1.196]
[41713,1.042,2.93,1.6679999999999999,0.88700000000000001,1.546,3.5059999999999998,1.292,0.30199999999999999,-0.14499999999999999,0.153,1.512,1.0589999999999999,0.61199999999999999,-1.3480000000000001,6.6000000000000003E-2,2.1909999999999998,0.40200000000000002,1.6679999999999999,0.30199999999999999,0.83899999999999997,3.7589999999999999,1.992,1.5329999999999999,0.82199999999999995,0.88200000000000001,-0.36599999999999999,-0.183,0.10100000000000001,1.6060000000000001,0.58199999999999996,-0.626,3.0000000000000001E-3,8.3859999999999992,0.47099999999999997,1.294]
[41744,1.3320000000000001,2.9580000000000002,1.667,0.621,2.0369999999999999,4.3369999999999997,1.498,0.70599999999999996,0.36799999999999999,0.20899999999999999,1.9530000000000001,1.0569999999999999,0.72399999999999998,-1.3480000000000001,-0.107,2.3090000000000002,0.60299999999999998,3.43,0.70399999999999996,0.77800000000000002,3.4969999999999999,1.877,1.5609999999999999,1.196,0.46899999999999997,-0.14099999999999999,-0.122,0.10100000000000001,1.7729999999999999,0.42799999999999999,-4.4999999999999998E-2,3.7999999999999999E-2,9.3829999999999991,0.71199999999999997,0.99099999999999999]
[41774,0.85299999999999998,2.9870000000000001,1.758,0.36,2.2759999999999998,4.742,1.6659999999999999,0.504,0.20599999999999999,9.7000000000000003E-2,2.1269999999999998,0.79300000000000004,0.68300000000000005,-1.96,-0.14899999999999999,2.431,0.503,3.738,0.60199999999999998,1.0329999999999999,3.51,1.875,1.5880000000000001,0.83099999999999996,0.46899999999999997,-0.438,0,0.40300000000000002,1.494,0.70499999999999996,-0.156,0.221,9.6560000000000006,0.49099999999999999,0.99]
[41805,1.042,3.016,1.9430000000000001,0.27,2.3580000000000001,4.3090000000000002,1.659,0.60499999999999998,8.5999999999999993E-2,-0.36399999999999999,2.0720000000000001,0.95199999999999996,0.48099999999999998,-1.0920000000000001,-0.27300000000000002,2.2490000000000001,0.30099999999999999,3.6339999999999999,0.70099999999999996,0.85799999999999998,3.7530000000000001,1.881,1.6160000000000001,0.93600000000000005,0.46899999999999997,-0.41899999999999998,-6.0999999999999999E-2,0,1.895,0.76400000000000001,0.22600000000000001,0.05,9.1630000000000003,0.501,0.49099999999999999]
[41835,0.84799999999999998,2.778,1.857,0.33900000000000002,2.1120000000000001,4.4980000000000002,1.59,0.70899999999999996,-0.34100000000000003,-0.43,1.992,0.84599999999999997,0.46300000000000002,-0.68,0.13200000000000001,2.3519999999999999,0.1,3.5230000000000001,0.60299999999999998,0.99,4.0720000000000001,2.2890000000000001,1.413,0.90800000000000003,0,-0.872,-0.122,0.503,1.5940000000000001,-0.02,3.7999999999999999E-2,3.2000000000000001E-2,9.3190000000000008,0.38200000000000001,0.29399999999999998]
[41866,0.84799999999999998,2.5419999999999998,1.7629999999999999,0.02,2.1120000000000001,4.5449999999999999,1.4079999999999999,0.50600000000000001,-0.49299999999999999,-0.71899999999999997,1.7,1.1120000000000001,0.441,-0.29699999999999999,0.17399999999999999,2.2469999999999999,-0.1,3.306,0.81100000000000005,0.59399999999999997,4.1500000000000004,1.9790000000000001,1.2110000000000001,0.95899999999999996,-0.11700000000000001,-0.35899999999999999,-0.183,0.60399999999999998,1.5489999999999999,-0.35699999999999998,-0.156,7.1999999999999995E-2,9.5359999999999996,0.36199999999999999,0]
[41897,0.84799999999999998,2.3079999999999998,1.657,-0.11700000000000001,2.028,4.9109999999999996,1.1459999999999999,0.504,-0.155,-0.55900000000000005,1.6579999999999999,1.373,0.29099999999999998,-0.84,-0.48699999999999999,1.782,-0.2,3.2959999999999998,1.1120000000000001,0.33100000000000002,4.218,2.1779999999999999,1.0109999999999999,0.88800000000000001,-0.23400000000000001,-0.373,-6.0999999999999999E-2,0.70799999999999996,1.226,-0.35599999999999998,-0.38100000000000001,-8.7999999999999995E-2,8.8559999999999999,0.32,-0.29299999999999998]
[41927,0.755,2.11,1.659,8.5000000000000006E-2,2.3580000000000001,5.6890000000000001,1.1499999999999999,0.504,-9.5000000000000001E-2,-0.224,1.6639999999999999,1.002,0.45200000000000001,-1.6759999999999999,-0.43099999999999999,1.927,0.1,2.8809999999999998,0.60399999999999998,0.30199999999999999,4.298,2.0699999999999998,0.92600000000000005,1.0529999999999999,-0.40899999999999997,4.0000000000000001E-3,0,0.70599999999999996,1.2889999999999999,-0.158,-0.121,-1.2999999999999999E-2,8.9629999999999992,0.38100000000000001,-0.29199999999999998]
[41958,0.56599999999999995,1.913,1.75,-0.109,1.9510000000000001,5.4470000000000001,0.96599999999999997,0.505,-0.372,-0.624,1.3220000000000001,1.0029999999999999,0.32200000000000001,-1.246,-0.71399999999999997,1.032,0.20100000000000001,2.3639999999999999,0.91100000000000003,7.0000000000000007E-2,4.1680000000000001,1.9650000000000001,0.84199999999999997,0.95599999999999996,-0.41,1.9E-2,0,0.505,0.97099999999999997,-0.26700000000000002,-0.20399999999999999,-5.8999999999999997E-2,9.1509999999999998,0.28100000000000003,-9.8000000000000004E-2]
[41988,0.188,1.718,1.006,-0.38300000000000001,1.4670000000000001,4.6399999999999997,0.83299999999999996,0.40400000000000003,-1.0409999999999999,-0.52200000000000002,0.75600000000000001,0.47299999999999998,0.06,-2.6070000000000002,-0.93300000000000005,0.81200000000000006,0,2.3610000000000002,0.20200000000000001,-0.61299999999999999,4.0810000000000004,2.0699999999999998,0.75800000000000001,0.70199999999999996,-0.81899999999999995,-0.35699999999999998,-0.122,0.10100000000000001,0.54700000000000004,0.14000000000000001,-0.314,-0.32800000000000001,8.17,-0.17,-0.19600000000000001]
[42019,-0.28299999999999997,1.587,0.83099999999999996,-0.65100000000000002,0.97499999999999998,4.5330000000000004,0.97499999999999998,-0.10100000000000001,-1.319,-1.3009999999999999,-8.8999999999999996E-2,-0.158,-0.38300000000000001,-2.8370000000000002,-1.4450000000000001,0.81799999999999995,-0.60099999999999998,2.4689999999999999,-0.40200000000000002,-0.35499999999999998,3.0659999999999998,2.0699999999999998,0.58899999999999997,0,-1.1100000000000001,-0.39300000000000002,-0.42699999999999999,0,0.28199999999999997,-0.52300000000000002,-0.20599999999999999,-0.48499999999999999,7.2409999999999997,-0.59599999999999997,-0.50700000000000001]
[42050,9.4E-2,1.458,0.75600000000000001,-0.39700000000000002,1.048,4.4039999999999999,0.64500000000000002,0.30199999999999999,-1.0740000000000001,-0.84599999999999997,-2.5000000000000001E-2,-0.17,-0.27100000000000002,-2.16,-1.038,0.81200000000000006,-0.1,2.2629999999999999,-0.10100000000000001,0.09,3,1.8540000000000001,0.42,0.122,-1.343,-0.20699999999999999,-0.48799999999999999,0.1,3.1E-2,-0.39200000000000002,7.3999999999999996E-2,-0.84,7.5469999999999997,-0.27200000000000002,-1.0149999999999999]
[42078,0.28100000000000003,1.3280000000000001,0.95799999999999996,-0.39,1.202,4.1829999999999998,0.47099999999999997,0.60199999999999998,-0.66400000000000003,-0.56899999999999995,-7.3999999999999996E-2,-0.05,-7.0000000000000007E-2,-2.1419999999999999,-0.629,1.5960000000000001,-0.1,2.2559999999999998,0.40100000000000002,0.24099999999999999,3.137,1.9530000000000001,0.252,0.36199999999999999,-1.2829999999999999,0.31,-0.30499999999999999,0.20100000000000001,-0.01,-0.27900000000000003,0.16300000000000001,-0.875,7.61,-0.08,-1.006]
[42109,0.46899999999999997,1.389,0.96699999999999997,0.28799999999999998,0.79900000000000004,4.1379999999999999,0.436,0.501,-0.63500000000000001,-7.0999999999999994E-2,-0.2,-0.216,0.08,-2.1070000000000002,-0.34799999999999998,1.425,-0.1,0.70399999999999996,0.59899999999999998,0.26100000000000001,3.0619999999999998,1.9450000000000001,0.307,0.54100000000000004,-0.875,0.39800000000000002,-0.183,0.502,-0.121,-0.70399999999999996,-0.23300000000000001,-1.123,7.9130000000000003,0.01,-0.502]
[42139,0.65800000000000003,1.45,1.085,0.56000000000000005,0.874,3.97,0.55200000000000005,0.70199999999999996,-0.183,5.6000000000000001E-2,-0.04,-3.5000000000000003E-2,0.29899999999999999,-2.149,0.53100000000000003,1.6379999999999999,0.1,0.501,1.198,0.65100000000000002,2.8769999999999998,2.0449999999999999,0.36299999999999999,1.105,-0.75900000000000001,0.95399999999999996,-6.0999999999999999E-2,0.70199999999999996,0.111,-0.53200000000000003,0.06,-1.1819999999999999,8.093,0.33900000000000002,-0.4]
[42170,0.28100000000000003,1.5109999999999999,1.002,0.63200000000000001,1.0329999999999999,4.42,0.70199999999999996,0.60199999999999998,5.6000000000000001E-2,-0.13700000000000001,0.124,-0.13900000000000001,0.26,-2.1560000000000001,0.57999999999999996,1.5369999999999999,0.2,0.40100000000000002,0.59699999999999998,0.68,2.871,2.6669999999999998,0.41799999999999998,0.998,-0.75900000000000001,0.80200000000000005,-6.0999999999999999E-2,0.80200000000000005,-0.04,-0.72899999999999998,-0.435,-1.0369999999999999,7.2050000000000001,0.219,-0.39300000000000002]
[42200,0.187,1.508,1.0589999999999999,0.46200000000000002,1.2729999999999999,4.62,0.73499999999999999,0.70399999999999996,6.8000000000000005E-2,-0.34599999999999997,0.17,-0.255,0.17,-2.23,0.39700000000000002,1.8720000000000001,0.2,0.2,0,0.64700000000000002,2.7389999999999999,1.831,0.41799999999999998,0.95,-0.70199999999999996,0.76700000000000002,-0.183,0.4,0.14599999999999999,-0.42799999999999999,-7.6999999999999999E-2,-1.276,6.8140000000000001,0.23100000000000001,-0.29099999999999998]
[42231,0.187,1.506,0.85699999999999998,0.91300000000000003,1.2729999999999999,4.9880000000000004,0.7,0.60399999999999998,-0.42199999999999999,-0.33200000000000002,0.19500000000000001,-0.17899999999999999,0.05,-1.4590000000000001,8.0000000000000002E-3,2.1739999999999999,0.2,0.2,0.10100000000000001,0.55000000000000004,2.5870000000000002,2.0430000000000001,0.41699999999999998,0.71,-0.70499999999999996,0.65800000000000003,-0.183,0.3,8.0000000000000002E-3,-0.309,-0.17199999999999999,-1.4019999999999999,7.141,0.13,-0.39300000000000002]
[42262,0,1.504,0.61799999999999999,1.056,1.0329999999999999,4.6429999999999998,0.504,0.502,-0.878,-0.71,-3.5999999999999997E-2,-0.61199999999999999,0.03,-1.7190000000000001,-0.39,1.893,0.2,0,-0.6,0.48,2.5190000000000001,2.1320000000000001,0.41699999999999998,0.54,-0.998,0.875,-0.54900000000000004,0.40200000000000002,-0.125,-0.63600000000000001,6.7000000000000004E-2,-1.444,7.9470000000000001,-0.09,-0.5]
[42292,0.28100000000000003,1.5649999999999999,0.60899999999999999,1.2849999999999999,1.0329999999999999,3.9849999999999999,0.80800000000000005,0.30099999999999999,-0.70699999999999996,-0.60299999999999998,0.17100000000000001,-0.246,0.06,-0.91700000000000004,0.108,1.819,0.3,0.2,-0.2,0.53200000000000003,2.48,2.4340000000000002,0.30599999999999999,0.57099999999999995,-0.88100000000000001,0.63300000000000001,-0.54800000000000004,0.2,-0.111,-0.84199999999999997,8.5999999999999993E-2,-1.36,7.5810000000000004,0.12,-0.69199999999999995]
[42323,0.375,1.627,0.52700000000000002,1.514,1.3560000000000001,3.9380000000000002,0.81899999999999995,0.30099999999999999,-0.27400000000000002,-0.154,0.502,-0.26900000000000002,0.04,-0.73899999999999999,0.501,1.9950000000000001,0.1,0.30099999999999999,0,0.82499999999999996,2.2149999999999999,2.738,0.19500000000000001,0.60499999999999998,-0.82399999999999995,0.64400000000000002,-0.42699999999999999,0.10100000000000001,0.111,-0.47699999999999998,6.0999999999999999E-2,-1.393,8.1020000000000003,0.15,-0.89700000000000002]
[42353,0.28100000000000003,1.6890000000000001,1.02,1.5049999999999999,1.6060000000000001,4.3780000000000001,1.1319999999999999,0.40200000000000002,1.7000000000000001E-2,-0.88100000000000001,0.73,-0.23200000000000001,0.18,-0.16700000000000001,0.86699999999999999,2.0129999999999999,0.1,0.1,0.30299999999999999,1.022,2.1309999999999998,2.3330000000000002,8.4000000000000005E-2,0.68700000000000006,-0.70799999999999996,0.39700000000000002,-0.48899999999999999,0,0.20200000000000001,-0.44900000000000001,5.0999999999999997E-2,-1.3080000000000001,8.8079999999999998,0.23,-0.997]
[42384,0.47299999999999998,1.5629999999999999,1.2170000000000001,1.744,2.0110000000000001,4.7880000000000003,0.621,0.60699999999999998,-0.28799999999999998,-0.56399999999999995,1.373,0.03,0.223,-0.73499999999999999,0.91,2.1459999999999999,0.30199999999999999,-0.1,-0.30299999999999999,0.53,2.613,2.9409999999999998,0.19500000000000001,0.57099999999999995,-1.0049999999999999,0.78,-0.61199999999999999,0.60299999999999998,0.29299999999999998,-0.54600000000000004,0.76600000000000001,-1.2669999999999999,9.5790000000000006,0.32500000000000001,-0.60499999999999998]
[42415,0,1.4370000000000001,1.113,1.383,1.3560000000000001,4.7060000000000004,1.113,0.30099999999999999,-0.84299999999999997,-0.46300000000000002,1.018,-0.09,-0.191,-0.51600000000000001,0.26800000000000002,2.1560000000000001,-0.30099999999999999,0.20100000000000001,-0.503,0.17,2.867,3.2360000000000002,0.307,0.61799999999999999,-1.006,0.40400000000000003,-0.42899999999999999,0.502,0.28399999999999997,-0.73599999999999999,0.38700000000000001,-0.82799999999999996,8.7769999999999992,-0.151,-0.20300000000000001]
[42444,0.28000000000000003,1.3109999999999999,0.6,2.2440000000000002,1.2669999999999999,4.4530000000000003,0.84199999999999997,0,-0.84099999999999997,-0.23,0.85299999999999998,-0.04,-0.15,-1.5009999999999999,-0.23300000000000001,1.5009999999999999,-0.2,0,-0.59899999999999998,0.05,2.601,3.327,0.41799999999999998,0.56100000000000005,-1.0629999999999999,0.44900000000000001,-0.55100000000000005,0.30099999999999999,0.46200000000000002,-0.88,0.80100000000000005,-0.86099999999999999,7.46,-0.04,-0.70899999999999996]
[42475,-9.2999999999999999E-2,1.2150000000000001,0.59899999999999998,2.0350000000000001,1.6639999999999999,4.1859999999999999,1.0029999999999999,0,-1.0549999999999999,-0.748,1.125,0.26,-0.189,-1.258,0.216,1.569,-0.5,-0.29899999999999999,-0.79400000000000004,7.0000000000000007E-2,2.5419999999999998,3.3130000000000002,0.41799999999999998,0.01,-1.1759999999999999,0.47599999999999998,-0.42799999999999999,0.59899999999999998,0.28699999999999998,-0.56899999999999995,0.79200000000000004,-0.35199999999999998,6.5650000000000004,-0.23899999999999999,-0.90500000000000003]
[42505,9.2999999999999999E-2,1.119,0.498,2.1960000000000002,1.4970000000000001,4.2439999999999998,0.78,0.1,-0.98799999999999999,-0.89800000000000002,1.0189999999999999,0.31,-0.02,-0.86899999999999999,-0.20599999999999999,1.7050000000000001,-0.3,-0.39800000000000002,-0.78900000000000003,-0.03,2.597,3.407,0.41699999999999998,-0.03,-1.0589999999999999,0.33300000000000002,-0.85299999999999998,0.1,0.307,-0.39700000000000002,0.627,-0.44,6.5819999999999999,-9.9000000000000005E-2,-0.80300000000000005]
[42536,0.28000000000000003,1.0229999999999999,0.59699999999999998,2.1509999999999998,1.494,4.2050000000000001,0.74,0.29899999999999999,-0.79500000000000004,-0.41199999999999998,0.997,0.36,0.189,-0.71099999999999997,-0.156,1.631,-0.39900000000000002,-0.29899999999999999,-0.495,0.02,2.5379999999999998,3.6960000000000002,0.41699999999999998,0.03,-0.88200000000000001,0.54600000000000004,-0.79100000000000004,0.1,0.46,0.23799999999999999,1.024,-0.374,7.6369999999999996,0.08,-0.80100000000000005]
[42566,0.373,1.115,0.59899999999999998,2.2719999999999998,1.2569999999999999,4.0220000000000002,0.36899999999999999,0.29899999999999999,-0.59399999999999997,-5.6000000000000001E-2,0.82699999999999996,0.51100000000000001,0.22,-1.0429999999999999,-0.32900000000000001,1.1399999999999999,-0.1,-0.5,0.1,-0.03,2.6549999999999998,4.3959999999999999,0.41599999999999998,-0.23799999999999999,-1.06,0.61099999999999999,-0.91500000000000004,0.498,0.56299999999999994,0.21,1.0529999999999999,-0.20300000000000001,8.7929999999999993,0.16,-0.59899999999999998]
[42597,0.373,1.206,0.70099999999999996,2.15,1.1000000000000001,3.367,0.48799999999999999,0.2,-0.13400000000000001,0.30199999999999999,1.0629999999999999,0.38,0.22900000000000001,-0.94799999999999995,-0.14899999999999999,0.94799999999999995,-0.1,-0.499,0,0.159,2.7269999999999999,4.0039999999999996,0.41599999999999998,0.189,-0.82799999999999996,0.72399999999999998,-0.85599999999999998,0.59899999999999998,0.63900000000000001,0.05,1.141,-0.14299999999999999,8.0449999999999999,0.24,-0.70099999999999996]
[42628,0.65400000000000003,1.296,0.997,1.869,1.3380000000000001,3.097,1.349,0,0.17799999999999999,1.05,1.464,0.40899999999999997,0.39,-0.97,0.625,1.835,0.1,-0.499,0.60399999999999998,0.36899999999999999,2.9689999999999999,3.5790000000000002,0.41499999999999998,7.0000000000000007E-2,-0.53400000000000003,0.63,-0.49,0.5,0.97599999999999998,0.21,0.90700000000000003,-0.18099999999999999,7.282,0.40899999999999997,-0.40200000000000002]
[42658,0.84099999999999997,1.3560000000000001,1.2969999999999999,1.8120000000000001,1.494,2.85,1.488,0.3,0.67900000000000005,0.60699999999999998,1.6359999999999999,0.45900000000000002,0.36,-0.48299999999999998,1.006,1.764,-0.2,0.2,1.103,0.51900000000000002,3.0640000000000001,3.6629999999999998,0.72099999999999997,0.41799999999999998,-0.17799999999999999,0.88500000000000001,-0.30599999999999999,0.8,0.90900000000000003,0.63,1.18,-0.21299999999999999,7.1589999999999998,0.50800000000000001,-0.30099999999999999]
[42689,0.84,1.4159999999999999,1.3959999999999999,1.776,1.18,2.9319999999999999,1.5309999999999999,0.4,0.67500000000000004,1.0369999999999999,1.6930000000000001,0.65900000000000003,0.53100000000000003,-0.88800000000000001,1.048,2.0960000000000001,0.1,0.501,1.304,0.53900000000000003,3.3050000000000002,3.5539999999999998,1.028,0.64100000000000001,5.8999999999999997E-2,0.57499999999999996,-0.184,1.6060000000000001,1.165,0.60899999999999999,1.3859999999999999,-0.33800000000000002,7.0010000000000003,0.56899999999999995,-0.30199999999999999]
[42719,1.6819999999999999,1.476,1.49,2.0249999999999999,1.502,2.7149999999999999,1.337,0.501,1.57,2.218,2.0750000000000002,1.03,0.61,2.3E-2,1.768,1.903,0.501,0.30099999999999999,2.2130000000000001,1.202,3.36,3.4689999999999999,1.3360000000000001,0.98299999999999998,0.95099999999999996,0.878,0.184,2.0099999999999998,1.5589999999999999,0.51100000000000001,1.7410000000000001,-7.0000000000000001E-3,8.5329999999999995,1.1379999999999999,-0.20200000000000001]
[42750,1.885,1.6919999999999999,1.9039999999999999,2.6509999999999998,2.129,2.7829999999999999,2.032,0.90500000000000003,2.9750000000000001,2.74,2.5,0.84399999999999997,1.3420000000000001,1.161,2.3220000000000001,1.915,1.004,0.503,2.9350000000000001,1.702,4.718,2.7589999999999999,1.613,1.661,1.851,1.331,0.67800000000000005,2.198,1.8149999999999999,1.3009999999999999,1.3959999999999999,0.34899999999999998,9.2189999999999994,1.7629999999999999,0.104]
[42781,2.16,1.909,2.1019999999999999,2.9729999999999999,2.0459999999999998,2.7389999999999999,1.9339999999999999,0.999,2.9670000000000001,3.3719999999999999,2.738,1.224,1.208,1.3,2.8439999999999999,1.948,1.61,0.20100000000000001,3.2360000000000002,1.76,4.8639999999999999,2.5470000000000002,1.89,1.8029999999999999,2.2709999999999999,1.5529999999999999,1.1080000000000001,2.4950000000000001,2.298,2.2559999999999998,1.7789999999999999,0.64600000000000002,10.128,1.982,0.40899999999999997]
[42809,1.5840000000000001,2.1259999999999999,1.988,2.2730000000000001,1.5640000000000001,2.738,2.218,0.998,2.29,2.8279999999999998,2.3809999999999998,0.82899999999999996,1.1499999999999999,1.746,2.6819999999999999,1.64,1.4059999999999999,0.20100000000000001,3.4140000000000001,1.7490000000000001,5.3529999999999998,2.4390000000000001,2.1669999999999998,1.127,2.0299999999999998,1.37,0.98499999999999999,2.597,2.3159999999999998,1.8560000000000001,1.2609999999999999,0.56799999999999995,11.292,1.538,0.91600000000000004]
[42840,1.964,2.0619999999999998,2.085,2.282,1.637,2.6579999999999999,1.8959999999999999,1.097,2.5539999999999998,3.1829999999999998,2.2000000000000002,0.84699999999999998,1.169,1.6419999999999999,2.2210000000000001,1.9370000000000001,1.91,0.4,3.4,1.9379999999999999,5.8170000000000002,2.2349999999999999,2.0249999999999999,1.5740000000000001,2.024,1.9790000000000001,0.79800000000000004,1.986,2.7109999999999999,1.768,1.869,0.438,11.87,1.887,0.70699999999999996]
[42870,1.4930000000000001,1.998,1.982,1.8640000000000001,1.32,2.5539999999999998,1.974,0.79600000000000004,1.9359999999999999,3.2989999999999999,1.875,0.71799999999999997,0.80600000000000005,1.1930000000000001,2.0819999999999999,1.722,1.403,0.4,2.7829999999999999,1.6930000000000001,6.1639999999999997,2.1320000000000001,1.8839999999999999,1.0640000000000001,1.9019999999999999,1.4510000000000001,1.1060000000000001,2.3879999999999999,2.875,1.5129999999999999,1.7490000000000001,0.47899999999999998,11.722,1.403,0.80200000000000005]
[42901,1.5840000000000001,1.9339999999999999,1.879,1.605,1.0069999999999999,1.704,1.865,0.59599999999999997,1.51,2.9,1.633,0.747,0.68600000000000005,1.016,1.8879999999999999,1.536,1.2010000000000001,0.3,2.9820000000000002,1.5,6.3140000000000001,1.927,1.7430000000000001,1.107,1.5429999999999999,0.90900000000000003,0.98199999999999998,2.286,2.6440000000000001,0.92100000000000004,1.7150000000000001,0.19700000000000001,10.901,1.2609999999999999,-0.20200000000000001]
[42931,1.673,1.8979999999999999,1.986,1.7829999999999999,1.1639999999999999,1.6910000000000001,2.2469999999999999,1.4930000000000001,1.548,3.6040000000000001,1.728,0.52800000000000002,0.71799999999999997,0.999,2.1320000000000001,1.84,1.099,0.502,2.6949999999999998,1.919,6.4379999999999997,1.5309999999999999,1.796,1.34,1.667,0.90200000000000002,1.4159999999999999,2.4780000000000002,2.629,1.028,2.1970000000000001,0.32900000000000001,9.7880000000000003,1.3180000000000001,-0.70199999999999996]
[42962,1.766,1.863,2.0870000000000002,1.8979999999999999,1.399,1.8580000000000001,2.5979999999999999,1.4970000000000001,1.62,3.923,1.9390000000000001,0.73699999999999999,0.90500000000000003,0.89200000000000002,2.6219999999999999,1.742,1.196,0.60199999999999998,3.1120000000000001,1.966,6.6630000000000003,1.347,1.849,1.3779999999999999,1.7290000000000001,1.1359999999999999,1.5409999999999999,2.48,2.8610000000000002,1.198,2.149,0.46300000000000002,10.679,1.4970000000000001,-0.10299999999999999]
[42993,1.764,1.8280000000000001,2.31,2.0099999999999998,1.5529999999999999,1.4490000000000001,2.0990000000000002,1.597,1.792,3.661,2.2330000000000001,0.77600000000000002,0.98699999999999999,1.0049999999999999,2.5350000000000001,1.391,1.099,0.70099999999999996,2.9,1.7569999999999999,6.3479999999999999,1.631,1.9019999999999999,1.452,2.1469999999999998,1.39,1.6639999999999999,2.6869999999999998,2.9590000000000001,1.357,2.117,0.65200000000000002,11.198,1.5309999999999999,9.8000000000000004E-2]
[43023,1.5760000000000001,1.855,2.266,1.9990000000000001,1.3939999999999999,1.8759999999999999,1.772,1.494,1.57,3.786,2.0409999999999999,0.54600000000000004,1.056,0.71399999999999997,2.2229999999999999,1.87,1,0.19900000000000001,2.778,1.8959999999999999,6.3719999999999999,1.242,1.7989999999999999,1.329,2.1960000000000002,1.3919999999999999,1.7210000000000001,2.8769999999999998,3.0009999999999999,1.0229999999999999,1.6919999999999999,0.66100000000000003,11.898999999999999,1.3779999999999999,0.19500000000000001]
[43054,1.7589999999999999,1.8819999999999999,2.1629999999999998,2.0699999999999998,2.1,1.91,1.252,1.296,1.6659999999999999,4.2160000000000002,2.2029999999999998,0.77400000000000002,1.1759999999999999,1.143,2.5259999999999998,1.734,0.90100000000000002,0.498,2.673,1.538,6.6349999999999998,1.1439999999999999,1.6970000000000001,1.5029999999999999,2.6080000000000001,1.55,1.903,2.569,3.0920000000000001,1.21,1.867,0.78700000000000003,12.984,1.538,0.3]
[43084,1.6539999999999999,1.909,2.153,2.1419999999999999,1.869,2.266,1.4570000000000001,0.997,1.1120000000000001,3.4460000000000002,2.109,0.48499999999999999,1.1919999999999999,0.65200000000000002,2.1309999999999998,1.8680000000000001,0.89700000000000002,1.099,2.165,1.3560000000000001,6.7729999999999997,1.6279999999999999,1.5940000000000001,1.2509999999999999,2.06,1.466,1.84,2.3650000000000002,2.9729999999999999,1.7450000000000001,1.736,0.83899999999999997,11.92,1.3520000000000001,0.4]
[43115,1.573,{"$error":"#N/A"},1.9670000000000001,1.71,1.6990000000000001,2.1920000000000002,1.006,0.69799999999999995,0.57399999999999995,3.472,2.0710000000000002,0.79700000000000004,1.335,-0.17499999999999999,2.0569999999999999,2.36,0.89500000000000002,1.3,1.9670000000000001,1.1359999999999999,5.5460000000000003,1.63,{"$error":"#N/A"},1.4650000000000001,1.9339999999999999,1.032,2.448,2.1509999999999998,2.9889999999999999,1.5249999999999999,1.5780000000000001,0.74,10.346,1.3140000000000001,0.1]
[43146,1.379,{"$error":"#N/A"},1.863,1.4850000000000001,2.1589999999999998,1.9950000000000001,1.45,0.59299999999999997,1.0740000000000001,3.073,2.2120000000000002,0.59499999999999997,1.1839999999999999,5.8999999999999997E-2,1.8540000000000001,2.2519999999999998,0.495,1.5029999999999999,1.861,1.022,5.3390000000000004,2.1970000000000001,{"$error":"#N/A"},1.2070000000000001,1.4610000000000001,0.57699999999999996,2.1320000000000001,1.7529999999999999,2.7080000000000002,1.222,1.6080000000000001,0.628,10.259,1.131,0.2]
[43174,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]

{"sheet":"CPI Base 100","index":41,"n_rows":465,"n_cols":39,"rows_kept":465,"cut":false,"hidden":true,"merged":[]}
[]
["Sources : Datastream, Sources Nationales, Thomson Reuters"]
["Price Index NSA"]
[null,"GERMANY","AUSTRALIA","AUSTRIA","BELGIUM","CANADA","CHILE","KOREA","DENMARK","SPAIN","ESTONIA","UNITED STATES","FINLAND","FRANCE","GREECE","HUNGARY","ISLAND","ITALY","JAPAN","LATVIA","LUXEMBOURG","MEXICO","NORWAY","NEW ZEALAND","NETHERLANDS","POLAND","PORTUGAL","SLOVAK REPUBLIC","CZECH REPUBLIC","UNITED KINGDOM","SLOVENIA","SWEDEN","SWITZERLAND","TURKEY","EURO ZONE","ISRAEL"]
[null,"INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","US CPI NSA","INDEX","CPI ex-tobacco","INDEX","INDEX","INDEX","FOI Italy","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","UK RPI","INDEX","INDEX","INDEX","INDEX","HICP ex-Tobacco","INDEX"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36]
["1980-01-01",52.003999999999998,26.08,45.21,41.502000000000002,35.89,4.1509999999999998,21.265999999999998,35.353999999999999,20.172000000000001,{"$error":"#N/A"},77.8,34.893999999999998,{"$error":"#N/A"},4.7699999999999996,{"$error":"#N/A"},1.762,{"$error":"#N/A"},74.177999999999997,{"$error":"#N/A"},{"$error":"#N/A"},7.0000000000000007E-2,29.21,21.593,48.923000000000002,6.4000000000000001E-2,9.51,{"$error":"#N/A"},{"$error":"#N/A"},62.18,{"$error":"#N/A"},31.404,53.167999999999999,0,{"$error":"#N/A"},3.3000000000000002E-2]
["1980-02-01",52.603999999999999,26.254000000000001,45.604999999999997,41.814,36.319000000000003,4.2270000000000003,22.186,35.674999999999997,20.352,{"$error":"#N/A"},78.900000000000006,35.408000000000001,{"$error":"#N/A"},4.7809999999999997,{"$error":"#N/A"},1.8169999999999999,{"$error":"#N/A"},74.799000000000007,{"$error":"#N/A"},{"$error":"#N/A"},7.1999999999999995E-2,29.753,21.87,49.424999999999997,6.4000000000000001E-2,9.6869999999999994,{"$error":"#N/A"},{"$error":"#N/A"},63.07,{"$error":"#N/A"},31.899000000000001,53.268000000000001,0,{"$error":"#N/A"},3.5000000000000003E-2]
["1980-03-01",52.704000000000001,26.427,45.802,41.901000000000003,36.576999999999998,4.351,23.012,36.210999999999999,20.462,{"$error":"#N/A"},80.099999999999994,35.750999999999998,{"$error":"#N/A"},4.931,{"$error":"#N/A"},1.8720000000000001,{"$error":"#N/A"},75.213999999999999,{"$error":"#N/A"},{"$error":"#N/A"},7.2999999999999995E-2,30.187000000000001,22.146999999999998,49.86,6.4000000000000001E-2,9.81,{"$error":"#N/A"},{"$error":"#N/A"},63.93,{"$error":"#N/A"},32.03,53.417999999999999,0,{"$error":"#N/A"},3.6999999999999998E-2]
["1980-04-01",53.103999999999999,26.704000000000001,46,41.944000000000003,36.835000000000001,4.4619999999999997,23.181000000000001,36.424999999999997,20.658999999999999,{"$error":"#N/A"},81,36.436,{"$error":"#N/A"},5.0810000000000004,{"$error":"#N/A"},1.982,{"$error":"#N/A"},76.56,{"$error":"#N/A"},{"$error":"#N/A"},7.3999999999999996E-2,30.404,22.451000000000001,50.354999999999997,6.4000000000000001E-2,9.8759999999999994,{"$error":"#N/A"},{"$error":"#N/A"},66.11,{"$error":"#N/A"},32.261000000000003,53.667000000000002,0,{"$error":"#N/A"},4.1000000000000002E-2]
["1980-05-01",53.404000000000003,26.981999999999999,46.197000000000003,42.073,37.264000000000003,4.5650000000000004,23.911000000000001,36.960999999999999,20.802,{"$error":"#N/A"},81.8,36.835999999999999,{"$error":"#N/A"},5.141,{"$error":"#N/A"},2.0649999999999999,{"$error":"#N/A"},77.182000000000002,{"$error":"#N/A"},{"$error":"#N/A"},7.5999999999999998E-2,30.73,22.756,50.481000000000002,6.4000000000000001E-2,9.8659999999999997,{"$error":"#N/A"},{"$error":"#N/A"},66.72,{"$error":"#N/A"},32.36,54.017000000000003,0,{"$error":"#N/A"},4.3999999999999997E-2]
["1980-06-01",53.503999999999998,27.259,46.723999999999997,42.17,37.692999999999998,4.6520000000000001,24.202000000000002,37.067999999999998,21.125,{"$error":"#N/A"},82.7,37.006999999999998,{"$error":"#N/A"},5.2759999999999998,{"$error":"#N/A"},2.1480000000000001,{"$error":"#N/A"},77.596000000000004,{"$error":"#N/A"},{"$error":"#N/A"},7.6999999999999999E-2,31.164999999999999,23.06,50.481000000000002,6.4000000000000001E-2,9.9689999999999994,{"$error":"#N/A"},{"$error":"#N/A"},67.349999999999994,{"$error":"#N/A"},32.459000000000003,54.167000000000002,0,{"$error":"#N/A"},4.5999999999999999E-2]
["1980-07-01",53.003999999999998,27.398,46.920999999999999,42.664999999999999,37.951000000000001,4.7460000000000004,24.396999999999998,37.710999999999999,21.423999999999999,{"$error":"#N/A"},82.7,37.179000000000002,{"$error":"#N/A"},5.2409999999999997,{"$error":"#N/A"},2.2029999999999998,{"$error":"#N/A"},77.596000000000004,{"$error":"#N/A"},{"$error":"#N/A"},7.9000000000000001E-2,31.49,23.337,50.915999999999997,6.4000000000000001E-2,10.065,{"$error":"#N/A"},{"$error":"#N/A"},67.91,{"$error":"#N/A"},32.722999999999999,54.366,0,{"$error":"#N/A"},4.8000000000000001E-2]
["1980-08-01",53.603999999999999,27.536999999999999,47.183999999999997,42.783000000000001,38.380000000000003,4.851,24.809000000000001,37.817999999999998,21.673999999999999,{"$error":"#N/A"},83.3,37.692999999999998,{"$error":"#N/A"},5.1909999999999998,{"$error":"#N/A"},2.258,{"$error":"#N/A"},77.388999999999996,{"$error":"#N/A"},{"$error":"#N/A"},8.1000000000000003E-2,31.707999999999998,23.614000000000001,51.167000000000002,6.4000000000000001E-2,10.161,{"$error":"#N/A"},{"$error":"#N/A"},68.06,{"$error":"#N/A"},32.92,54.716000000000001,0,{"$error":"#N/A"},5.1999999999999998E-2]
["1980-09-01",53.304000000000002,27.675999999999998,47.118000000000002,43.042000000000002,38.637999999999998,4.9539999999999997,25.27,38.031999999999996,21.905999999999999,{"$error":"#N/A"},84,38.207000000000001,{"$error":"#N/A"},5.3390000000000004,{"$error":"#N/A"},2.395,{"$error":"#N/A"},78.736000000000004,{"$error":"#N/A"},{"$error":"#N/A"},8.2000000000000003E-2,32.033000000000001,23.890999999999998,51.543999999999997,6.4000000000000001E-2,10.178000000000001,{"$error":"#N/A"},{"$error":"#N/A"},68.489999999999995,{"$error":"#N/A"},33.843000000000004,54.765000000000001,0,{"$error":"#N/A"},5.6000000000000001E-2]
["1980-10-01",53.804000000000002,27.884,47.25,43.44,38.981000000000002,5.0990000000000002,25.974,38.353999999999999,22.081,{"$error":"#N/A"},84.8,38.606999999999999,{"$error":"#N/A"},5.48,{"$error":"#N/A"},2.4780000000000002,{"$error":"#N/A"},78.84,{"$error":"#N/A"},{"$error":"#N/A"},8.3000000000000004E-2,32.25,24.178999999999998,51.786999999999999,6.4000000000000001E-2,10.27,{"$error":"#N/A"},{"$error":"#N/A"},68.92,{"$error":"#N/A"},34.337000000000003,54.665999999999997,0,{"$error":"#N/A"},6.2E-2]
["1980-11-01",54.305,28.091999999999999,47.25,43.892000000000003,39.496000000000002,5.2329999999999997,26.12,38.674999999999997,22.306000000000001,{"$error":"#N/A"},85.5,38.948999999999998,{"$error":"#N/A"},5.6689999999999996,{"$error":"#N/A"},2.5059999999999998,{"$error":"#N/A"},79.046999999999997,{"$error":"#N/A"},{"$error":"#N/A"},8.4000000000000005E-2,32.468000000000004,24.466999999999999,51.853999999999999,6.4000000000000001E-2,10.333,{"$error":"#N/A"},{"$error":"#N/A"},69.48,{"$error":"#N/A"},34.534999999999997,55.164999999999999,0,{"$error":"#N/A"},6.8000000000000005E-2]
["1980-12-01",54.505000000000003,28.3,47.645000000000003,44.021000000000001,39.667999999999999,5.3339999999999996,26.945,38.781999999999996,22.617999999999999,{"$error":"#N/A"},86.3,39.177999999999997,{"$error":"#N/A"},5.851,{"$error":"#N/A"},2.6160000000000001,{"$error":"#N/A"},78.736000000000004,{"$error":"#N/A"},{"$error":"#N/A"},8.6999999999999994E-2,32.685000000000002,24.754999999999999,51.912999999999997,6.4000000000000001E-2,10.615,{"$error":"#N/A"},{"$error":"#N/A"},69.86,{"$error":"#N/A"},34.667000000000002,55.363999999999997,0,{"$error":"#N/A"},7.1999999999999995E-2]
["1981-01-01",55.104999999999997,28.507999999999999,48.435000000000002,44.398000000000003,40.268999999999998,5.4210000000000003,27.382000000000001,39.103999999999999,23.077999999999999,{"$error":"#N/A"},87,39.576999999999998,{"$error":"#N/A"},5.9939999999999998,{"$error":"#N/A"},2.8359999999999999,{"$error":"#N/A"},79.564999999999998,{"$error":"#N/A"},{"$error":"#N/A"},8.8999999999999996E-2,33.661999999999999,25.010999999999999,52.414999999999999,6.4000000000000001E-2,10.933999999999999,{"$error":"#N/A"},{"$error":"#N/A"},70.290000000000006,{"$error":"#N/A"},35.326000000000001,55.914000000000001,0,{"$error":"#N/A"},7.8E-2]
["1981-02-01",55.505000000000003,28.716000000000001,48.698,44.796999999999997,40.698,5.4379999999999997,27.600999999999999,39.424999999999997,23.195,{"$error":"#N/A"},87.9,39.92,{"$error":"#N/A"},6.05,{"$error":"#N/A"},2.8639999999999999,{"$error":"#N/A"},79.460999999999999,{"$error":"#N/A"},{"$error":"#N/A"},9.1999999999999998E-2,33.988,25.266999999999999,52.658999999999999,6.4000000000000001E-2,11.084,{"$error":"#N/A"},{"$error":"#N/A"},70.930000000000007,{"$error":"#N/A"},36.018000000000001,56.463000000000001,0,{"$error":"#N/A"},8.2000000000000003E-2]
["1981-03-01",55.704999999999998,28.923999999999999,49.093000000000004,45.076000000000001,41.213999999999999,5.4809999999999999,28.135000000000002,40.281999999999996,23.657,{"$error":"#N/A"},88.5,40.433999999999997,{"$error":"#N/A"},6.194,{"$error":"#N/A"},2.9740000000000002,{"$error":"#N/A"},79.772000000000006,{"$error":"#N/A"},{"$error":"#N/A"},9.4E-2,34.639000000000003,25.521999999999998,53.034999999999997,6.4000000000000001E-2,11.222,{"$error":"#N/A"},{"$error":"#N/A"},71.989999999999995,{"$error":"#N/A"},36.183,56.811999999999998,0,{"$error":"#N/A"},8.5999999999999993E-2]
["1981-04-01",56.204999999999998,29.132000000000001,49.356000000000002,45.055,41.470999999999997,5.548,28.376999999999999,40.710999999999999,23.893000000000001,{"$error":"#N/A"},89.1,40.948,{"$error":"#N/A"},6.3170000000000002,{"$error":"#N/A"},3.0840000000000001,{"$error":"#N/A"},80.394000000000005,{"$error":"#N/A"},{"$error":"#N/A"},9.6000000000000002E-2,34.856999999999999,25.861000000000001,53.470999999999997,6.4000000000000001E-2,11.507999999999999,{"$error":"#N/A"},{"$error":"#N/A"},74.069999999999993,{"$error":"#N/A"},36.412999999999997,56.713000000000001,0,{"$error":"#N/A"},9.5000000000000001E-2]
["1981-05-01",56.505000000000003,29.34,49.356000000000002,45.023000000000003,41.814999999999998,5.6219999999999999,29.009,41.353000000000002,24.003,{"$error":"#N/A"},89.8,41.518999999999998,{"$error":"#N/A"},6.3929999999999998,{"$error":"#N/A"},3.1110000000000002,{"$error":"#N/A"},81.119,{"$error":"#N/A"},{"$error":"#N/A"},9.7000000000000003E-2,34.965000000000003,26.199000000000002,53.722000000000001,6.4000000000000001E-2,11.569000000000001,{"$error":"#N/A"},{"$error":"#N/A"},74.55,{"$error":"#N/A"},36.643999999999998,57.212000000000003,0,{"$error":"#N/A"},9.8000000000000004E-2]
["1981-06-01",56.604999999999997,29.547999999999998,49.619,45.27,42.500999999999998,5.6269999999999998,29.81,41.781999999999996,24.024000000000001,{"$error":"#N/A"},90.6,41.747999999999998,{"$error":"#N/A"},6.5060000000000002,{"$error":"#N/A"},3.2770000000000001,{"$error":"#N/A"},81.221999999999994,{"$error":"#N/A"},{"$error":"#N/A"},9.8000000000000004E-2,35.4,26.536999999999999,53.84,6.4000000000000001E-2,11.648999999999999,{"$error":"#N/A"},{"$error":"#N/A"},74.98,{"$error":"#N/A"},36.776000000000003,57.610999999999997,0,{"$error":"#N/A"},0.10100000000000001]
["1981-07-01",56.405000000000001,29.756,49.948,46.002000000000002,42.844999999999999,5.6619999999999999,30.100999999999999,42.103000000000002,24.494,{"$error":"#N/A"},91.6,41.918999999999997,{"$error":"#N/A"},6.4710000000000001,{"$error":"#N/A"},3.359,{"$error":"#N/A"},81.015000000000001,{"$error":"#N/A"},{"$error":"#N/A"},0.1,35.942,26.884,54.341999999999999,6.4000000000000001E-2,11.956,{"$error":"#N/A"},{"$error":"#N/A"},75.31,{"$error":"#N/A"},37.104999999999997,57.911000000000001,0,{"$error":"#N/A"},0.107]
["1981-08-01",57.104999999999997,29.963999999999999,50.210999999999999,46.228000000000002,43.188000000000002,5.7309999999999999,30.417000000000002,42.210999999999999,24.794,{"$error":"#N/A"},92.3,42.033000000000001,{"$error":"#N/A"},6.4210000000000003,{"$error":"#N/A"},3.387,{"$error":"#N/A"},80.600999999999999,{"$error":"#N/A"},{"$error":"#N/A"},0.10199999999999999,35.942,27.231000000000002,54.468000000000004,6.4000000000000001E-2,12.268000000000001,{"$error":"#N/A"},{"$error":"#N/A"},75.87,{"$error":"#N/A"},37.402000000000001,58.81,0,{"$error":"#N/A"},0.111]
["1981-09-01",57.104999999999997,30.172999999999998,50.343000000000004,46.658999999999999,43.531999999999996,5.7839999999999998,30.805,42.639000000000003,24.991,{"$error":"#N/A"},93.2,42.546999999999997,{"$error":"#N/A"},6.6970000000000001,{"$error":"#N/A"},3.524,{"$error":"#N/A"},81.843999999999994,{"$error":"#N/A"},{"$error":"#N/A"},0.104,36.268000000000001,27.577000000000002,54.962000000000003,6.4000000000000001E-2,12.455,{"$error":"#N/A"},{"$error":"#N/A"},76.3,{"$error":"#N/A"},37.664999999999999,58.859000000000002,0,{"$error":"#N/A"},0.12]
["1981-10-01",57.704999999999998,30.588999999999999,50.671999999999997,46.841999999999999,43.960999999999999,5.8019999999999996,30.731999999999999,42.853000000000002,25.271999999999998,{"$error":"#N/A"},93.4,42.947000000000003,{"$error":"#N/A"},6.87,{"$error":"#N/A"},3.6070000000000002,{"$error":"#N/A"},82.155000000000001,{"$error":"#N/A"},{"$error":"#N/A"},0.106,36.377000000000002,27.931999999999999,55.463999999999999,6.4000000000000001E-2,12.664999999999999,{"$error":"#N/A"},{"$error":"#N/A"},76.98,{"$error":"#N/A"},37.896000000000001,58.658999999999999,0,{"$error":"#N/A"},0.13100000000000001]
["1981-11-01",58.104999999999997,31.004999999999999,50.54,47.305,44.305,5.8129999999999997,30.465,43.389000000000003,25.491,{"$error":"#N/A"},93.7,42.947000000000003,{"$error":"#N/A"},7.0179999999999998,{"$error":"#N/A"},3.7170000000000001,{"$error":"#N/A"},82.051000000000002,{"$error":"#N/A"},{"$error":"#N/A"},0.109,36.484999999999999,28.286999999999999,55.649000000000001,6.4000000000000001E-2,12.813000000000001,{"$error":"#N/A"},{"$error":"#N/A"},77.790000000000006,{"$error":"#N/A"},38.027999999999999,59.009,0,{"$error":"#N/A"},0.13900000000000001]
["1981-12-01",58.204999999999998,31.420999999999999,50.738,47.606000000000002,44.475999999999999,5.843,30.635000000000002,43.603000000000002,25.876999999999999,{"$error":"#N/A"},94,43.118000000000002,{"$error":"#N/A"},7.1680000000000001,{"$error":"#N/A"},3.9369999999999998,{"$error":"#N/A"},82.155000000000001,{"$error":"#N/A"},{"$error":"#N/A"},0.111,36.594000000000001,28.641999999999999,55.707999999999998,6.4000000000000001E-2,13.13,{"$error":"#N/A"},{"$error":"#N/A"},78.28,{"$error":"#N/A"},37.863,59.009,0,{"$error":"#N/A"},0.14599999999999999]
["1982-01-01",58.704999999999998,31.629000000000001,51.396000000000001,48.058999999999997,44.82,5.8840000000000003,30.782,43.924999999999997,26.413,{"$error":"#N/A"},94.3,43.804000000000002,{"$error":"#N/A"},7.27,{"$error":"#N/A"},3.992,{"$error":"#N/A"},82.155000000000001,{"$error":"#N/A"},{"$error":"#N/A"},0.11700000000000001,37.787999999999997,28.946999999999999,56.085000000000001,6.4000000000000001E-2,13.388999999999999,{"$error":"#N/A"},{"$error":"#N/A"},78.73,{"$error":"#N/A"},38.686999999999998,59.308999999999997,0,{"$error":"#N/A"},0.158]
["1982-02-01",58.805,31.837,51.593000000000004,48.177,45.335000000000001,5.8369999999999997,30.927,44.139000000000003,26.619,{"$error":"#N/A"},94.6,44.031999999999996,{"$error":"#N/A"},7.27,{"$error":"#N/A"},4.0750000000000002,{"$error":"#N/A"},82.051000000000002,{"$error":"#N/A"},{"$error":"#N/A"},0.122,38.006,29.251999999999999,56.335999999999999,6.4000000000000001E-2,13.757,{"$error":"#N/A"},{"$error":"#N/A"},78.760000000000005,{"$error":"#N/A"},39.213999999999999,59.408000000000001,0,{"$error":"#N/A"},0.16700000000000001]
["1982-03-01",58.704999999999998,32.045000000000002,51.988,48.262999999999998,45.936,5.8630000000000004,31.218,44.567,26.88,{"$error":"#N/A"},94.5,44.545999999999999,{"$error":"#N/A"},7.4880000000000004,{"$error":"#N/A"},4.2949999999999999,{"$error":"#N/A"},82.155000000000001,{"$error":"#N/A"},{"$error":"#N/A"},0.126,38.656999999999996,29.558,56.771000000000001,6.4000000000000001E-2,14.096,{"$error":"#N/A"},{"$error":"#N/A"},79.44,{"$error":"#N/A"},39.313000000000002,59.508000000000003,0,{"$error":"#N/A"},0.17499999999999999]
["1982-04-01",58.905000000000001,32.287999999999997,52.250999999999998,48.854999999999997,46.192999999999998,5.8570000000000002,31.266999999999999,44.781999999999996,27.233000000000001,{"$error":"#N/A"},94.9,44.889000000000003,{"$error":"#N/A"},7.7060000000000004,{"$error":"#N/A"},4.4880000000000004,{"$error":"#N/A"},82.775999999999996,{"$error":"#N/A"},{"$error":"#N/A"},0.13300000000000001,38.765999999999998,30.053000000000001,56.956000000000003,6.4000000000000001E-2,14.353999999999999,{"$error":"#N/A"},{"$error":"#N/A"},81.040000000000006,{"$error":"#N/A"},39.576999999999998,59.857999999999997,0,{"$error":"#N/A"},0.19400000000000001]
["1982-05-01",59.405000000000001,32.530999999999999,52.317,49.286000000000001,46.795000000000002,5.8280000000000003,31.51,45.317,27.628,{"$error":"#N/A"},95.8,45.631,{"$error":"#N/A"},7.8140000000000001,{"$error":"#N/A"},4.516,{"$error":"#N/A"},83.087000000000003,{"$error":"#N/A"},{"$error":"#N/A"},0.14000000000000001,38.874000000000002,30.547999999999998,57.14,6.4000000000000001E-2,14.365,{"$error":"#N/A"},{"$error":"#N/A"},81.62,{"$error":"#N/A"},39.774000000000001,60.606999999999999,0,{"$error":"#N/A"},0.20599999999999999]
["1982-06-01",60.005000000000003,32.774000000000001,52.581000000000003,49.726999999999997,47.31,5.8659999999999997,31.702999999999999,45.639000000000003,27.893000000000001,{"$error":"#N/A"},97,45.688000000000002,{"$error":"#N/A"},8.0540000000000003,{"$error":"#N/A"},4.7629999999999999,{"$error":"#N/A"},83.087000000000003,{"$error":"#N/A"},{"$error":"#N/A"},0.14699999999999999,39.200000000000003,31.042999999999999,57.207000000000001,6.4000000000000001E-2,14.507,{"$error":"#N/A"},{"$error":"#N/A"},81.849999999999994,{"$error":"#N/A"},39.905999999999999,61.155999999999999,0,{"$error":"#N/A"},0.219]
["1982-07-01",59.505000000000003,33.155000000000001,52.712000000000003,50.093000000000004,47.567,5.9820000000000002,31.777000000000001,46.067,28.251000000000001,{"$error":"#N/A"},97.5,46.030999999999999,{"$error":"#N/A"},7.9669999999999996,{"$error":"#N/A"},4.9009999999999998,{"$error":"#N/A"},82.569000000000003,{"$error":"#N/A"},{"$error":"#N/A"},0.155,39.851999999999997,31.414000000000001,57.576000000000001,6.4000000000000001E-2,14.492000000000001,{"$error":"#N/A"},{"$error":"#N/A"},81.88,{"$error":"#N/A"},40.17,61.405000000000001,0,{"$error":"#N/A"},0.23899999999999999]
["1982-08-01",60.005000000000003,33.536999999999999,52.777999999999999,50.395000000000003,47.738999999999997,6.1749999999999998,31.873000000000001,46.281999999999996,28.446999999999999,{"$error":"#N/A"},97.7,45.917000000000002,{"$error":"#N/A"},7.8360000000000003,{"$error":"#N/A"},5.0659999999999998,{"$error":"#N/A"},83.191000000000003,{"$error":"#N/A"},{"$error":"#N/A"},0.17199999999999999,39.851999999999997,31.785,57.642000000000003,6.4000000000000001E-2,14.738,{"$error":"#N/A"},{"$error":"#N/A"},81.900000000000006,{"$error":"#N/A"},40.268999999999998,61.853999999999999,0,{"$error":"#N/A"},0.25800000000000001]
["1982-09-01",59.905000000000001,33.917999999999999,52.777999999999999,51.018999999999998,47.997,6.44,32.018000000000001,46.817,28.481000000000002,{"$error":"#N/A"},97.9,46.030999999999999,{"$error":"#N/A"},8.032,{"$error":"#N/A"},5.4790000000000001,{"$error":"#N/A"},84.433999999999997,{"$error":"#N/A"},{"$error":"#N/A"},0.18099999999999999,40.177,32.156999999999996,57.953000000000003,6.4000000000000001E-2,14.927,{"$error":"#N/A"},{"$error":"#N/A"},81.849999999999994,{"$error":"#N/A"},40.499000000000002,62.103999999999999,0,{"$error":"#N/A"},0.27700000000000002]
["1982-10-01",60.505000000000003,34.265000000000001,52.975000000000001,51.439,48.34,6.7489999999999997,31.946000000000002,47.353000000000002,28.765000000000001,{"$error":"#N/A"},98.2,46.201999999999998,{"$error":"#N/A"},8.2279999999999998,{"$error":"#N/A"},5.7270000000000003,{"$error":"#N/A"},84.745000000000005,{"$error":"#N/A"},{"$error":"#N/A"},0.191,40.503,32.445999999999998,58.204000000000001,6.4000000000000001E-2,15.016,{"$error":"#N/A"},{"$error":"#N/A"},82.26,{"$error":"#N/A"},41.06,62.253999999999998,0,{"$error":"#N/A"},0.3]
["1982-11-01",60.805,34.612000000000002,52.975000000000001,51.493000000000002,48.597999999999999,6.9729999999999999,31.751000000000001,47.780999999999999,28.859000000000002,{"$error":"#N/A"},98,46.374000000000002,{"$error":"#N/A"},8.4019999999999992,{"$error":"#N/A"},5.9470000000000001,{"$error":"#N/A"},83.915999999999997,{"$error":"#N/A"},{"$error":"#N/A"},0.2,40.72,32.734000000000002,58.204000000000001,6.4000000000000001E-2,15.14,{"$error":"#N/A"},{"$error":"#N/A"},82.66,{"$error":"#N/A"},41.389000000000003,62.454000000000001,6.0000000000000001E-3,{"$error":"#N/A"},0.32]
["1982-12-01",60.905000000000001,34.959000000000003,53.106999999999999,51.460999999999999,48.597999999999999,7.0540000000000003,32.116,47.46,29.501000000000001,{"$error":"#N/A"},97.6,47.002000000000002,{"$error":"#N/A"},8.5329999999999995,{"$error":"#N/A"},6.2779999999999996,{"$error":"#N/A"},83.811999999999998,{"$error":"#N/A"},{"$error":"#N/A"},0.222,40.936999999999998,33.023000000000003,58.078000000000003,6.4000000000000001E-2,15.526999999999999,{"$error":"#N/A"},{"$error":"#N/A"},82.51,{"$error":"#N/A"},41.488,62.253999999999998,6.0000000000000001E-3,{"$error":"#N/A"},0.33800000000000002]
["1983-01-01",61.104999999999997,35.201000000000001,53.436,52.095999999999997,48.512,7.1790000000000003,32.36,47.889000000000003,30,{"$error":"#N/A"},97.8,47.401000000000003,{"$error":"#N/A"},8.6630000000000003,{"$error":"#N/A"},6.5259999999999998,{"$error":"#N/A"},83.915999999999997,{"$error":"#N/A"},{"$error":"#N/A"},0.246,41.588999999999999,33.113999999999997,58.078000000000003,6.4000000000000001E-2,16.137,{"$error":"#N/A"},{"$error":"#N/A"},82.61,{"$error":"#N/A"},42.542999999999999,62.161000000000001,6.0000000000000001E-3,{"$error":"#N/A"},0.36599999999999999]
["1983-02-01",61.204999999999998,35.444000000000003,53.698999999999998,52.386000000000003,48.768999999999998,7.1870000000000003,32.576999999999998,47.996000000000002,30.151,{"$error":"#N/A"},97.9,47.63,{"$error":"#N/A"},8.7940000000000005,{"$error":"#N/A"},6.8559999999999999,{"$error":"#N/A"},83.605000000000004,{"$error":"#N/A"},{"$error":"#N/A"},0.25900000000000001,41.805999999999997,33.204999999999998,58.204000000000001,6.4000000000000001E-2,16.466000000000001,{"$error":"#N/A"},{"$error":"#N/A"},82.97,{"$error":"#N/A"},42.444000000000003,62.247,6.0000000000000001E-3,{"$error":"#N/A"},0.38900000000000001]
["1983-03-01",61.005000000000003,35.686999999999998,53.831000000000003,52.569000000000003,49.283999999999999,7.3230000000000004,32.698,47.889000000000003,30.334,{"$error":"#N/A"},97.9,47.914999999999999,{"$error":"#N/A"},9.1639999999999997,{"$error":"#N/A"},7.5720000000000001,{"$error":"#N/A"},84.123000000000005,{"$error":"#N/A"},{"$error":"#N/A"},0.27100000000000002,42.241,33.295999999999999,58.262999999999998,6.4000000000000001E-2,16.849,{"$error":"#N/A"},{"$error":"#N/A"},83.12,{"$error":"#N/A"},42.607999999999997,62.366,6.0000000000000001E-3,{"$error":"#N/A"},0.41]
["1983-04-01",61.204999999999998,35.93,53.765000000000001,52.741999999999997,49.283999999999999,7.5410000000000004,32.603000000000002,48.21,30.75,{"$error":"#N/A"},98.6,48.487000000000002,{"$error":"#N/A"},9.2940000000000005,{"$error":"#N/A"},8.0679999999999996,{"$error":"#N/A"},84.433999999999997,{"$error":"#N/A"},{"$error":"#N/A"},0.28899999999999998,42.348999999999997,33.402999999999999,58.514000000000003,0.128,17.210999999999999,{"$error":"#N/A"},{"$error":"#N/A"},84.28,{"$error":"#N/A"},42.938000000000002,62.561,6.0000000000000001E-3,{"$error":"#N/A"},0.46500000000000002]
["1983-05-01",61.505000000000003,36.171999999999997,53.633000000000003,53.011000000000003,49.37,7.6449999999999996,32.698,48.746000000000002,30.878,{"$error":"#N/A"},99.2,49.115000000000002,{"$error":"#N/A"},9.4469999999999992,{"$error":"#N/A"},8.4529999999999994,{"$error":"#N/A"},85.366,{"$error":"#N/A"},{"$error":"#N/A"},0.30099999999999999,42.457999999999998,33.51,58.573,0.128,17.18,{"$error":"#N/A"},{"$error":"#N/A"},84.64,{"$error":"#N/A"},43.201999999999998,62.613999999999997,6.0000000000000001E-3,{"$error":"#N/A"},0.49099999999999999]
["1983-06-01",61.604999999999997,36.414999999999999,53.896999999999998,53.354999999999997,49.886000000000003,7.7640000000000002,32.673999999999999,48.853000000000002,31.059000000000001,{"$error":"#N/A"},99.5,49.743000000000002,{"$error":"#N/A"},9.5120000000000005,{"$error":"#N/A"},9.2520000000000007,{"$error":"#N/A"},84.847999999999999,{"$error":"#N/A"},{"$error":"#N/A"},0.313,42.674999999999997,33.616999999999997,58.639000000000003,0.128,17.474,{"$error":"#N/A"},{"$error":"#N/A"},84.84,{"$error":"#N/A"},43.432000000000002,62.872999999999998,6.0000000000000001E-3,{"$error":"#N/A"},0.50800000000000001]
["1983-07-01",61.104999999999997,36.622999999999998,54.16,53.872,50.143000000000001,7.9119999999999999,32.673999999999999,48.853000000000002,31.17,{"$error":"#N/A"},99.9,49.970999999999997,{"$error":"#N/A"},9.4250000000000007,{"$error":"#N/A"},9.609,{"$error":"#N/A"},84.433999999999997,{"$error":"#N/A"},{"$error":"#N/A"},0.32800000000000001,43.000999999999998,33.707999999999998,58.948999999999998,0.128,17.835000000000001,{"$error":"#N/A"},{"$error":"#N/A"},85.3,{"$error":"#N/A"},43.795000000000002,62.75,6.0000000000000001E-3,{"$error":"#N/A"},0.54]
["1983-08-01",61.905000000000001,36.831000000000003,54.488999999999997,54.378,50.401000000000003,8.125,32.698,49.067,31.588000000000001,{"$error":"#N/A"},100.2,50.029000000000003,{"$error":"#N/A"},9.4030000000000005,{"$error":"#N/A"},10.27,{"$error":"#N/A"},84.227000000000004,{"$error":"#N/A"},{"$error":"#N/A"},0.34100000000000003,42.892000000000003,33.798999999999999,59.134,0.128,18.385000000000002,{"$error":"#N/A"},{"$error":"#N/A"},85.68,{"$error":"#N/A"},43.991999999999997,62.92,6.0000000000000001E-3,{"$error":"#N/A"},0.57899999999999996]
["1983-09-01",61.805,37.039000000000001,54.555,54.765999999999998,50.401000000000003,8.3149999999999995,32.746000000000002,49.603000000000002,31.841000000000001,{"$error":"#N/A"},100.7,50.314,{"$error":"#N/A"},9.7080000000000002,{"$error":"#N/A"},10.353,{"$error":"#N/A"},85.263000000000005,{"$error":"#N/A"},{"$error":"#N/A"},0.35099999999999998,43.326000000000001,33.89,59.384999999999998,0.128,18.989999999999998,{"$error":"#N/A"},{"$error":"#N/A"},86.06,{"$error":"#N/A"},44.322000000000003,62.997999999999998,6.0000000000000001E-3,{"$error":"#N/A"},0.63100000000000001]
["1983-10-01",62.204999999999998,37.351999999999997,54.884,54.765999999999998,50.744,8.516,32.722000000000001,49.923999999999999,32.271999999999998,{"$error":"#N/A"},101,50.427999999999997,{"$error":"#N/A"},9.9480000000000004,{"$error":"#N/A"},10.656000000000001,{"$error":"#N/A"},85.988,{"$error":"#N/A"},{"$error":"#N/A"},0.36299999999999999,43.543999999999997,33.997,59.636000000000003,0.128,19.331,{"$error":"#N/A"},{"$error":"#N/A"},86.36,{"$error":"#N/A"},44.685000000000002,63.148000000000003,6.0000000000000001E-3,{"$error":"#N/A"},0.76400000000000001]
["1983-11-01",62.405000000000001,37.664000000000001,54.95,55.045999999999999,50.744,8.6289999999999996,32.651000000000003,50.353000000000002,32.600999999999999,{"$error":"#N/A"},101.2,50.884999999999998,{"$error":"#N/A"},10.077999999999999,{"$error":"#N/A"},10.959,{"$error":"#N/A"},85.47,{"$error":"#N/A"},{"$error":"#N/A"},0.38400000000000001,43.652000000000001,34.103999999999999,59.820999999999998,0.128,19.763999999999999,{"$error":"#N/A"},{"$error":"#N/A"},86.67,{"$error":"#N/A"},44.948,63.548999999999999,6.0000000000000001E-3,{"$error":"#N/A"},0.879]
["1983-12-01",62.505000000000003,37.975999999999999,55.146999999999998,55.142000000000003,50.83,8.6839999999999993,32.746000000000002,50.353000000000002,33.106999999999999,{"$error":"#N/A"},101.3,50.828000000000003,{"$error":"#N/A"},10.252000000000001,{"$error":"#N/A"},11.096,{"$error":"#N/A"},85.263000000000005,{"$error":"#N/A"},{"$error":"#N/A"},0.40100000000000002,43.869,34.210999999999999,59.820999999999998,0.128,20.527000000000001,{"$error":"#N/A"},{"$error":"#N/A"},86.89,{"$error":"#N/A"},45.311,63.584000000000003,6.0000000000000001E-3,{"$error":"#N/A"},0.98199999999999998]
["1984-01-01",62.805,37.905999999999999,56.463000000000001,55.67,51.173000000000002,8.69,32.941000000000003,50.567,33.619999999999997,{"$error":"#N/A"},101.9,51.284999999999997,{"$error":"#N/A"},10.404999999999999,{"$error":"#N/A"},11.151,{"$error":"#N/A"},85.47,{"$error":"#N/A"},{"$error":"#N/A"},0.42599999999999999,44.195,34.290999999999997,60.005000000000003,0.128,20.960999999999999,{"$error":"#N/A"},{"$error":"#N/A"},86.84,{"$error":"#N/A"},45.936999999999998,63.813000000000002,6.0000000000000001E-3,{"$error":"#N/A"},1.1279999999999999]
["1984-02-01",63.005000000000003,37.837000000000003,56.725999999999999,56.09,51.430999999999997,8.6760000000000002,33.232999999999997,51.103000000000002,33.747999999999998,{"$error":"#N/A"},102.4,51.512999999999998,{"$error":"#N/A"},10.47,{"$error":"#N/A"},11.234,{"$error":"#N/A"},85.988,{"$error":"#N/A"},{"$error":"#N/A"},0.44900000000000001,44.411999999999999,34.371000000000002,60.314999999999998,0.128,21.292000000000002,{"$error":"#N/A"},{"$error":"#N/A"},87.2,{"$error":"#N/A"},45.771999999999998,64.043000000000006,6.0000000000000001E-3,{"$error":"#N/A"},1.2629999999999999]
["1984-03-01",62.905000000000001,37.768000000000001,56.923999999999999,56.326999999999998,51.517000000000003,8.8960000000000008,33.354999999999997,51.21,34.018999999999998,{"$error":"#N/A"},102.6,51.856000000000002,{"$error":"#N/A"},10.775,{"$error":"#N/A"},11.343999999999999,{"$error":"#N/A"},86.194999999999993,{"$error":"#N/A"},{"$error":"#N/A"},0.46800000000000003,44.954999999999998,34.451000000000001,60.566000000000003,0.128,22.071000000000002,{"$error":"#N/A"},{"$error":"#N/A"},87.48,{"$error":"#N/A"},46.430999999999997,64.459000000000003,6.0000000000000001E-3,{"$error":"#N/A"},1.3979999999999999]
["1984-04-01",63.005000000000003,37.802,56.923999999999999,56.692999999999998,51.689,9.0289999999999999,33.451000000000001,51.423999999999999,34.18,{"$error":"#N/A"},103.1,52.198999999999998,{"$error":"#N/A"},10.971,{"$error":"#N/A"},11.509,{"$error":"#N/A"},86.402000000000001,{"$error":"#N/A"},{"$error":"#N/A"},0.48799999999999999,45.171999999999997,34.701999999999998,60.750999999999998,0.128,22.489000000000001,{"$error":"#N/A"},{"$error":"#N/A"},88.64,{"$error":"#N/A"},46.728000000000002,64.554000000000002,6.0000000000000001E-3,{"$error":"#N/A"},1.6859999999999999]
["1984-05-01",63.204999999999998,37.837000000000003,56.792000000000002,56.822000000000003,51.689,9.1370000000000005,33.402000000000001,51.96,34.365000000000002,{"$error":"#N/A"},103.4,52.77,{"$error":"#N/A"},11.122999999999999,{"$error":"#N/A"},11.619,{"$error":"#N/A"},87.024000000000001,{"$error":"#N/A"},{"$error":"#N/A"},0.504,45.171999999999997,34.953000000000003,60.750999999999998,0.128,22.294,{"$error":"#N/A"},{"$error":"#N/A"},88.97,{"$error":"#N/A"},47.057000000000002,64.42,6.0000000000000001E-3,{"$error":"#N/A"},1.927]
["1984-06-01",63.305,37.872,57.319000000000003,56.982999999999997,52.031999999999996,9.2530000000000001,33.232999999999997,52.173999999999999,34.609000000000002,{"$error":"#N/A"},103.7,52.884,{"$error":"#N/A"},11.340999999999999,{"$error":"#N/A"},11.895,{"$error":"#N/A"},86.402000000000001,{"$error":"#N/A"},{"$error":"#N/A"},0.52200000000000002,45.39,35.204000000000001,60.750999999999998,0.128,22.972000000000001,{"$error":"#N/A"},{"$error":"#N/A"},89.2,{"$error":"#N/A"},46.924999999999997,64.626999999999995,6.0000000000000001E-3,{"$error":"#N/A"},2.1840000000000002]
["1984-07-01",62.505000000000003,38.045000000000002,57.186999999999998,57.284999999999997,52.204000000000001,9.3350000000000009,33.232999999999997,52.067,35.139000000000003,{"$error":"#N/A"},104.1,53.055,{"$error":"#N/A"},11.254,{"$error":"#N/A"},12.005000000000001,{"$error":"#N/A"},86.61,{"$error":"#N/A"},{"$error":"#N/A"},0.53900000000000003,45.606999999999999,35.557000000000002,60.750999999999998,0.128,23.571000000000002,{"$error":"#N/A"},{"$error":"#N/A"},89.1,{"$error":"#N/A"},47.057000000000002,64.513000000000005,6.0000000000000001E-3,{"$error":"#N/A"},2.4540000000000002]
["1984-08-01",63.005000000000003,38.219000000000001,57.713999999999999,57.511000000000003,52.204000000000001,9.359,33.402000000000001,52.280999999999999,35.384,{"$error":"#N/A"},104.5,53.283999999999999,{"$error":"#N/A"},11.166,{"$error":"#N/A"},12.198,{"$error":"#N/A"},85.884,{"$error":"#N/A"},{"$error":"#N/A"},0.55500000000000005,45.606999999999999,35.911000000000001,60.817,0.128,23.992000000000001,{"$error":"#N/A"},{"$error":"#N/A"},89.94,{"$error":"#N/A"},47.42,64.742000000000004,6.0000000000000001E-3,{"$error":"#N/A"},2.8580000000000001]
["1984-09-01",62.704999999999998,38.392000000000003,57.582000000000001,57.683,52.29,9.6310000000000002,33.790999999999997,52.71,35.456000000000003,{"$error":"#N/A"},105,53.625999999999998,{"$error":"#N/A"},11.449,{"$error":"#N/A"},12.253,{"$error":"#N/A"},87.230999999999995,{"$error":"#N/A"},{"$error":"#N/A"},0.57099999999999995,45.932000000000002,36.264000000000003,61.061,0.128,24.065000000000001,{"$error":"#N/A"},{"$error":"#N/A"},90.11,{"$error":"#N/A"},47.716000000000001,64.701999999999998,6.0000000000000001E-3,{"$error":"#N/A"},3.4689999999999999]
["1984-10-01",63.505000000000003,38.564999999999998,57.713999999999999,57.951999999999998,52.460999999999999,10.42,33.622,52.923999999999999,35.67,{"$error":"#N/A"},105.3,53.911999999999999,{"$error":"#N/A"},11.731999999999999,{"$error":"#N/A"},12.39,{"$error":"#N/A"},87.852999999999994,{"$error":"#N/A"},{"$error":"#N/A"},0.59099999999999997,46.15,36.652000000000001,61.497,0.128,24.265999999999998,{"$error":"#N/A"},{"$error":"#N/A"},90.67,{"$error":"#N/A"},47.947000000000003,65.111999999999995,6.0000000000000001E-3,{"$error":"#N/A"},4.3129999999999997]
["1984-11-01",63.704999999999998,38.738999999999997,57.844999999999999,57.973999999999997,52.719000000000001,10.541,33.548000000000002,53.351999999999997,35.853000000000002,{"$error":"#N/A"},105.3,53.911999999999999,{"$error":"#N/A"},11.885,{"$error":"#N/A"},12.555999999999999,{"$error":"#N/A"},87.334999999999994,{"$error":"#N/A"},{"$error":"#N/A"},0.61199999999999999,46.258000000000003,37.04,61.563000000000002,0.128,24.649000000000001,{"$error":"#N/A"},{"$error":"#N/A"},90.95,{"$error":"#N/A"},48.243000000000002,65.450999999999993,6.0000000000000001E-3,{"$error":"#N/A"},5.1559999999999997]
["1984-12-01",63.704999999999998,38.911999999999999,57.911000000000001,58.103000000000002,52.719000000000001,10.683999999999999,33.548000000000002,53.244999999999997,36.094999999999999,{"$error":"#N/A"},105.3,53.969000000000001,{"$error":"#N/A"},12.102,{"$error":"#N/A"},13.161,{"$error":"#N/A"},87.542000000000002,{"$error":"#N/A"},{"$error":"#N/A"},0.63800000000000001,46.475000000000001,37.427,61.497,0.128,24.876000000000001,{"$error":"#N/A"},{"$error":"#N/A"},90.87,{"$error":"#N/A"},49.033999999999999,65.430000000000007,6.0000000000000001E-3,{"$error":"#N/A"},5.3490000000000002]
["1985-01-01",64.204999999999998,39.085999999999999,58.372,58.48,52.976999999999997,11.02,33.636000000000003,53.46,36.768000000000001,{"$error":"#N/A"},105.5,54.54,{"$error":"#N/A"},12.385,{"$error":"#N/A"},13.74,{"$error":"#N/A"},87.852999999999994,{"$error":"#N/A"},{"$error":"#N/A"},0.68500000000000005,46.801000000000002,37.975000000000001,61.438000000000002,0.128,26.024000000000001,{"$error":"#N/A"},{"$error":"#N/A"},91.2,{"$error":"#N/A"},49.298000000000002,66.069999999999993,6.0000000000000001E-3,{"$error":"#N/A"},5.63]
["1985-02-01",64.405000000000001,39.259,58.701000000000001,59.082999999999998,53.32,11.241,33.875,53.780999999999999,37.033999999999999,{"$error":"#N/A"},106,54.768999999999998,{"$error":"#N/A"},12.385,{"$error":"#N/A"},14.208,{"$error":"#N/A"},87.438000000000002,{"$error":"#N/A"},{"$error":"#N/A"},0.71299999999999997,46.91,38.521999999999998,61.622,0.128,26.707999999999998,{"$error":"#N/A"},{"$error":"#N/A"},91.94,{"$error":"#N/A"},49.759,66.608999999999995,6.0000000000000001E-3,{"$error":"#N/A"},6.39]
["1985-03-01",64.405000000000001,39.432000000000002,58.963999999999999,59.555999999999997,53.405999999999999,11.557,33.908999999999999,54.209000000000003,37.265000000000001,{"$error":"#N/A"},106.4,55.283000000000001,{"$error":"#N/A"},12.734,{"$error":"#N/A"},14.593,{"$error":"#N/A"},87.852999999999994,{"$error":"#N/A"},{"$error":"#N/A"},0.74099999999999999,47.453000000000003,39.07,62.058,0.128,27.119,{"$error":"#N/A"},{"$error":"#N/A"},92.8,{"$error":"#N/A"},50.122,66.98,6.0000000000000001E-3,{"$error":"#N/A"},7.1609999999999996]
["1985-04-01",64.704999999999998,39.744999999999997,59.094999999999999,59.792999999999999,53.662999999999997,11.821,33.945,54.423999999999999,37.649000000000001,{"$error":"#N/A"},106.9,55.567999999999998,{"$error":"#N/A"},12.907999999999999,{"$error":"#N/A"},14.840999999999999,{"$error":"#N/A"},88.370999999999995,{"$error":"#N/A"},{"$error":"#N/A"},0.76400000000000001,47.67,39.731000000000002,62.308999999999997,0.128,27.417999999999999,{"$error":"#N/A"},{"$error":"#N/A"},94.78,{"$error":"#N/A"},50.32,66.897999999999996,6.0000000000000001E-3,{"$error":"#N/A"},8.5489999999999995]
["1985-05-01",64.805000000000007,40.057000000000002,58.963999999999999,59.847000000000001,53.835000000000001,12.058999999999999,34.183999999999997,54.744999999999997,37.767000000000003,{"$error":"#N/A"},107.3,56.139000000000003,{"$error":"#N/A"},13.016999999999999,{"$error":"#N/A"},15.144,{"$error":"#N/A"},88.474000000000004,{"$error":"#N/A"},{"$error":"#N/A"},0.78200000000000003,47.777999999999999,40.392000000000003,62.368000000000002,0.128,27.504000000000001,{"$error":"#N/A"},{"$error":"#N/A"},95.21,{"$error":"#N/A"},50.912999999999997,66.850999999999999,6.0000000000000001E-3,{"$error":"#N/A"},9.1310000000000002]
["1985-06-01",64.605000000000004,40.369,59.161000000000001,59.857999999999997,54.093000000000004,12.503,34.218000000000004,54.744999999999997,37.704000000000001,{"$error":"#N/A"},107.6,56.253999999999998,{"$error":"#N/A"},13.3,{"$error":"#N/A"},15.419,{"$error":"#N/A"},88.474000000000004,{"$error":"#N/A"},{"$error":"#N/A"},0.80100000000000005,48.103999999999999,41.054000000000002,62.308999999999997,0.128,27.545000000000002,{"$error":"#N/A"},{"$error":"#N/A"},95.41,{"$error":"#N/A"},50.715000000000003,66.819000000000003,6.0000000000000001E-3,{"$error":"#N/A"},10.493]
["1985-07-01",63.805,40.680999999999997,59.161000000000001,60.192,54.35,12.664999999999999,34.218000000000004,54.530999999999999,37.917999999999999,{"$error":"#N/A"},107.8,56.311,{"$error":"#N/A"},13.125,{"$error":"#N/A"},15.805,{"$error":"#N/A"},88.682000000000002,{"$error":"#N/A"},{"$error":"#N/A"},0.82899999999999996,48.320999999999998,41.43,62.183,0.128,27.635999999999999,{"$error":"#N/A"},{"$error":"#N/A"},95.23,{"$error":"#N/A"},50.682000000000002,66.676000000000002,6.0000000000000001E-3,{"$error":"#N/A"},13.378]
["1985-08-01",64.305000000000007,40.993000000000002,59.226999999999997,60.192,54.35,12.776999999999999,34.286000000000001,54.423999999999999,37.975000000000001,{"$error":"#N/A"},108,56.368000000000002,{"$error":"#N/A"},13.147,{"$error":"#N/A"},16.273,{"$error":"#N/A"},88.474000000000004,{"$error":"#N/A"},{"$error":"#N/A"},0.86599999999999999,48.103999999999999,41.805999999999997,62.183,0.128,27.850999999999999,{"$error":"#N/A"},{"$error":"#N/A"},95.49,{"$error":"#N/A"},50.682000000000002,66.661000000000001,6.0000000000000001E-3,{"$error":"#N/A"},13.9]
["1985-09-01",64.004999999999995,41.305,59.292999999999999,60.31,54.436,12.932,34.662999999999997,54.744999999999997,38.390999999999998,{"$error":"#N/A"},108.3,56.481999999999999,{"$error":"#N/A"},13.757,{"$error":"#N/A"},16.686,{"$error":"#N/A"},88.578000000000003,{"$error":"#N/A"},{"$error":"#N/A"},0.9,48.646999999999998,42.183,62.493000000000002,0.128,27.882999999999999,{"$error":"#N/A"},{"$error":"#N/A"},95.44,{"$error":"#N/A"},50.912999999999997,66.867000000000004,6.0000000000000001E-3,{"$error":"#N/A"},14.323]
["1985-10-01",64.405000000000001,41.582999999999998,59.292999999999999,60.277999999999999,54.607999999999997,13.127000000000001,34.765999999999998,54.959000000000003,38.588999999999999,{"$error":"#N/A"},108.7,56.539000000000001,{"$error":"#N/A"},14.214,{"$error":"#N/A"},17.071000000000002,{"$error":"#N/A"},89.406999999999996,{"$error":"#N/A"},{"$error":"#N/A"},0.93400000000000005,48.756,42.502000000000002,62.685000000000002,0.128,28.158000000000001,{"$error":"#N/A"},{"$error":"#N/A"},95.59,{"$error":"#N/A"},51.241999999999997,67.033000000000001,1.0999999999999999E-2,{"$error":"#N/A"},14.989000000000001]
["1985-11-01",64.704999999999998,41.86,59.359000000000002,60.417999999999999,54.78,13.337,34.354999999999997,55.067,38.886000000000003,{"$error":"#N/A"},109,56.595999999999997,{"$error":"#N/A"},14.606,{"$error":"#N/A"},17.457000000000001,{"$error":"#N/A"},88.682000000000002,{"$error":"#N/A"},{"$error":"#N/A"},0.97699999999999998,48.863999999999997,42.820999999999998,62.685000000000002,0.128,28.594999999999999,{"$error":"#N/A"},{"$error":"#N/A"},95.92,{"$error":"#N/A"},51.572000000000003,67.507000000000005,1.0999999999999999E-2,{"$error":"#N/A"},15.058999999999999]
["1985-12-01",64.704999999999998,42.137999999999998,59.555999999999997,60.439,55.036999999999999,13.506,34.56,55.067,39.045999999999999,{"$error":"#N/A"},109.3,56.652999999999999,{"$error":"#N/A"},15.106,{"$error":"#N/A"},17.896999999999998,{"$error":"#N/A"},88.784999999999997,{"$error":"#N/A"},{"$error":"#N/A"},1.044,49.082000000000001,43.140999999999998,62.493000000000002,0.128,29.064,{"$error":"#N/A"},{"$error":"#N/A"},96.05,{"$error":"#N/A"},51.768999999999998,67.549000000000007,1.0999999999999999E-2,{"$error":"#N/A"},15.253]
["1986-01-01",65.004999999999995,42.45,60.082999999999998,60.515000000000001,55.295000000000002,13.868,34.868000000000002,54.959000000000003,40.17,{"$error":"#N/A"},109.6,57.052999999999997,{"$error":"#N/A"},15.476000000000001,{"$error":"#N/A"},18.420000000000002,{"$error":"#N/A"},89.096000000000004,{"$error":"#N/A"},{"$error":"#N/A"},1.1359999999999999,49.515999999999998,43.470999999999997,62.25,0.128,29.827000000000002,{"$error":"#N/A"},{"$error":"#N/A"},96.25,{"$error":"#N/A"},52.363,67.521000000000001,1.0999999999999999E-2,{"$error":"#N/A"},15.05]
["1986-02-01",64.905000000000001,42.762,60.148000000000003,60.558,55.552,13.994,35.073,54.959000000000003,40.348999999999997,{"$error":"#N/A"},109.3,57.281999999999996,{"$error":"#N/A"},15.388999999999999,{"$error":"#N/A"},18.832999999999998,{"$error":"#N/A"},88.992000000000004,{"$error":"#N/A"},{"$error":"#N/A"},1.1870000000000001,49.732999999999997,43.802,62.368000000000002,0.128,30.213999999999999,{"$error":"#N/A"},{"$error":"#N/A"},96.6,{"$error":"#N/A"},52.396000000000001,67.504000000000005,1.0999999999999999E-2,{"$error":"#N/A"},15.295999999999999]
["1986-03-01",64.605000000000004,43.073999999999998,60.017000000000003,60.472000000000001,55.723999999999997,14.204000000000001,35.142000000000003,55.173999999999999,40.484999999999999,{"$error":"#N/A"},108.8,57.396000000000001,{"$error":"#N/A"},15.868,{"$error":"#N/A"},18.558,{"$error":"#N/A"},88.992000000000004,{"$error":"#N/A"},{"$error":"#N/A"},1.242,50.058999999999997,44.133000000000003,62.368000000000002,0.128,30.562999999999999,{"$error":"#N/A"},{"$error":"#N/A"},96.73,{"$error":"#N/A"},52.296999999999997,67.587000000000003,1.0999999999999999E-2,{"$error":"#N/A"},15.531000000000001]
["1986-04-01",64.605000000000004,43.317,59.951000000000001,60.655000000000001,55.723999999999997,14.401,35.107999999999997,56.566000000000003,40.582999999999998,{"$error":"#N/A"},108.6,57.624000000000002,{"$error":"#N/A"},16.108000000000001,{"$error":"#N/A"},18.667999999999999,{"$error":"#N/A"},89.2,{"$error":"#N/A"},{"$error":"#N/A"},1.3069999999999999,50.384999999999998,44.531999999999996,62.56,0.128,30.956,{"$error":"#N/A"},{"$error":"#N/A"},97.67,{"$error":"#N/A"},52.625999999999998,67.55,1.0999999999999999E-2,{"$error":"#N/A"},16.045999999999999]
["1986-05-01",64.704999999999998,43.558999999999997,59.819000000000003,60.515000000000001,56.067999999999998,14.504,35.313000000000002,56.994999999999997,40.697000000000003,{"$error":"#N/A"},108.9,57.853000000000002,{"$error":"#N/A"},16.195,{"$error":"#N/A"},18.971,{"$error":"#N/A"},89.51,{"$error":"#N/A"},{"$error":"#N/A"},1.379,50.493000000000002,44.930999999999997,62.56,0.128,30.815999999999999,{"$error":"#N/A"},{"$error":"#N/A"},97.85,{"$error":"#N/A"},52.625999999999998,67.343999999999994,1.0999999999999999E-2,{"$error":"#N/A"},16.303000000000001]
["1986-06-01",64.605000000000004,43.802,60.017000000000003,60.600999999999999,56.152999999999999,14.698,35.244999999999997,56.887999999999998,41.070999999999998,{"$error":"#N/A"},109.5,58.137999999999998,{"$error":"#N/A"},16.542999999999999,{"$error":"#N/A"},19.109000000000002,{"$error":"#N/A"},88.992000000000004,{"$error":"#N/A"},{"$error":"#N/A"},1.468,51.362000000000002,45.33,62.308999999999997,0.128,30.914000000000001,{"$error":"#N/A"},{"$error":"#N/A"},97.79,{"$error":"#N/A"},52.625999999999998,67.331000000000003,1.0999999999999999E-2,{"$error":"#N/A"},16.571999999999999]
["1986-07-01",63.604999999999997,44.183999999999997,60.082999999999998,60.59,56.582999999999998,14.843999999999999,35.279000000000003,56.566000000000003,41.481000000000002,{"$error":"#N/A"},109.5,58.195,{"$error":"#N/A"},16.369,{"$error":"#N/A"},19.190999999999999,{"$error":"#N/A"},88.784999999999997,{"$error":"#N/A"},{"$error":"#N/A"},1.5409999999999999,51.905000000000001,45.832000000000001,61.814,0.128,30.911999999999999,{"$error":"#N/A"},{"$error":"#N/A"},97.52,{"$error":"#N/A"},52.758000000000003,67.013000000000005,1.0999999999999999E-2,{"$error":"#N/A"},16.571999999999999]
["1986-08-01",64.105000000000004,44.564999999999998,60.213999999999999,60.643999999999998,56.668999999999997,14.936999999999999,35.244999999999997,56.780999999999999,41.597999999999999,{"$error":"#N/A"},109.7,58.31,{"$error":"#N/A"},16.324999999999999,{"$error":"#N/A"},19.411999999999999,{"$error":"#N/A"},88.578000000000003,{"$error":"#N/A"},{"$error":"#N/A"},1.6639999999999999,52.012999999999998,46.334000000000003,61.932000000000002,0.128,31.201000000000001,{"$error":"#N/A"},{"$error":"#N/A"},97.82,{"$error":"#N/A"},52.692,67.141999999999996,1.0999999999999999E-2,{"$error":"#N/A"},16.751000000000001]
["1986-09-01",63.805,44.947000000000003,60.28,60.859000000000002,56.668999999999997,15.166,35.450000000000003,57.209000000000003,42.029000000000003,{"$error":"#N/A"},110.2,58.31,{"$error":"#N/A"},16.890999999999998,{"$error":"#N/A"},19.632000000000001,{"$error":"#N/A"},88.992000000000004,{"$error":"#N/A"},{"$error":"#N/A"},1.764,52.774000000000001,46.835999999999999,62.183,0.128,31.33,{"$error":"#N/A"},{"$error":"#N/A"},98.3,{"$error":"#N/A"},53.152999999999999,67.259,1.0999999999999999E-2,{"$error":"#N/A"},17.074999999999999]
["1986-10-01",64.004999999999995,45.363,60.213999999999999,60.795000000000002,57.012,15.397,35.107999999999997,57.316000000000003,42.186999999999998,{"$error":"#N/A"},110.3,58.481000000000002,{"$error":"#N/A"},17.347999999999999,{"$error":"#N/A"},19.715,{"$error":"#N/A"},89.096000000000004,{"$error":"#N/A"},{"$error":"#N/A"},1.865,52.991,48.226999999999997,62.368000000000002,0.192,31.529,{"$error":"#N/A"},{"$error":"#N/A"},98.45,{"$error":"#N/A"},53.350999999999999,67.275000000000006,1.0999999999999999E-2,{"$error":"#N/A"},17.478000000000002]
["1986-11-01",64.105000000000004,45.779000000000003,60.148000000000003,60.741,57.27,15.613,35.04,57.530999999999999,42.088999999999999,{"$error":"#N/A"},110.4,58.481000000000002,{"$error":"#N/A"},17.478999999999999,{"$error":"#N/A"},20.128,{"$error":"#N/A"},88.682000000000002,{"$error":"#N/A"},{"$error":"#N/A"},1.9910000000000001,53.207999999999998,49.618000000000002,62.433999999999997,0.192,31.795999999999999,{"$error":"#N/A"},{"$error":"#N/A"},99.29,{"$error":"#N/A"},53.350999999999999,67.441000000000003,1.0999999999999999E-2,{"$error":"#N/A"},17.981999999999999]
["1986-12-01",64.105000000000004,46.195,60.213999999999999,60.795000000000002,57.354999999999997,15.851000000000001,35.04,57.530999999999999,42.27,{"$error":"#N/A"},110.5,58.537999999999997,{"$error":"#N/A"},17.675000000000001,{"$error":"#N/A"},20.32,{"$error":"#N/A"},88.474000000000004,{"$error":"#N/A"},{"$error":"#N/A"},2.1480000000000001,53.424999999999997,51.009,62.308999999999997,0.192,32.325000000000003,{"$error":"#N/A"},{"$error":"#N/A"},99.62,{"$error":"#N/A"},53.482999999999997,67.575999999999993,1.0999999999999999E-2,{"$error":"#N/A"},18.25]
["1987-01-01",64.504999999999995,46.506999999999998,60.28,61.052999999999997,57.527000000000001,16.166,35.176000000000002,57.637999999999998,42.593000000000004,{"$error":"#N/A"},111.2,59.109000000000002,{"$error":"#N/A"},17.891999999999999,{"$error":"#N/A"},20.788,{"$error":"#N/A"},88.164000000000001,{"$error":"#N/A"},{"$error":"#N/A"},2.3220000000000001,54.185000000000002,51.408000000000001,61.497,0.128,32.811999999999998,{"$error":"#N/A"},{"$error":"#N/A"},100,{"$error":"#N/A"},54.174999999999997,67.966999999999999,1.0999999999999999E-2,{"$error":"#N/A"},18.641999999999999]
["1987-02-01",64.504999999999995,46.819000000000003,60.213999999999999,61.170999999999999,57.784999999999997,16.446000000000002,35.244999999999997,57.530999999999999,42.774000000000001,{"$error":"#N/A"},111.6,59.338000000000001,{"$error":"#N/A"},17.98,{"$error":"#N/A"},21.091000000000001,{"$error":"#N/A"},88.164000000000001,{"$error":"#N/A"},{"$error":"#N/A"},2.4889999999999999,54.728000000000002,51.808,61.563000000000002,0.192,33.191000000000003,{"$error":"#N/A"},{"$error":"#N/A"},100.4,{"$error":"#N/A"},54.174999999999997,68.167000000000002,1.0999999999999999E-2,{"$error":"#N/A"},18.821000000000002]
["1987-03-01",64.405000000000001,47.131999999999998,60.345999999999997,61.235999999999997,57.956000000000003,16.715,35.517000000000003,58.066000000000003,43.023000000000003,{"$error":"#N/A"},112.1,59.622999999999998,{"$error":"#N/A"},18.545000000000002,{"$error":"#N/A"},21.393999999999998,{"$error":"#N/A"},88.474000000000004,{"$error":"#N/A"},{"$error":"#N/A"},2.6539999999999999,55.271000000000001,52.207000000000001,61.689,0.192,33.637999999999998,{"$error":"#N/A"},{"$error":"#N/A"},100.6,{"$error":"#N/A"},54.274000000000001,68.262,1.0999999999999999E-2,{"$error":"#N/A"},19.067]
["1987-04-01",64.605000000000004,47.374000000000002,60.478000000000002,61.515999999999998,58.3,17.11,35.722999999999999,58.280999999999999,43.121000000000002,{"$error":"#N/A"},112.7,59.908999999999999,{"$error":"#N/A"},18.937000000000001,{"$error":"#N/A"},21.696999999999999,{"$error":"#N/A"},89.302999999999997,{"$error":"#N/A"},{"$error":"#N/A"},2.8860000000000001,55.488,52.777000000000001,61.814,0.192,33.808,{"$error":"#N/A"},{"$error":"#N/A"},101.8,{"$error":"#N/A"},54.405999999999999,68.346999999999994,1.0999999999999999E-2,{"$error":"#N/A"},19.492000000000001]
["1987-05-01",64.805000000000007,47.616999999999997,60.674999999999997,61.536999999999999,58.643000000000001,17.367999999999999,36.270000000000003,58.816000000000003,43.067,{"$error":"#N/A"},113.1,59.966000000000001,{"$error":"#N/A"},19.068000000000001,{"$error":"#N/A"},21.972000000000001,{"$error":"#N/A"},89.51,{"$error":"#N/A"},{"$error":"#N/A"},3.1040000000000001,55.597000000000001,53.347000000000001,61.747999999999998,0.192,33.844000000000001,{"$error":"#N/A"},{"$error":"#N/A"},101.9,{"$error":"#N/A"},54.439,67.968000000000004,1.7000000000000001E-2,{"$error":"#N/A"},19.614999999999998]
["1987-06-01",64.704999999999998,47.86,61.201000000000001,61.613,58.814999999999998,17.489999999999998,36.237000000000002,58.816000000000003,43.076999999999998,{"$error":"#N/A"},113.5,60.137,{"$error":"#N/A"},19.524999999999999,{"$error":"#N/A"},22.413,{"$error":"#N/A"},89.302999999999997,{"$error":"#N/A"},{"$error":"#N/A"},3.3279999999999998,55.923000000000002,53.917000000000002,61.747999999999998,0.192,33.753,{"$error":"#N/A"},{"$error":"#N/A"},101.9,{"$error":"#N/A"},54.34,68.185000000000002,1.7000000000000001E-2,{"$error":"#N/A"},19.805]
["1987-07-01",63.905000000000001,48.137,61.53,61.828000000000003,59.158999999999999,17.783999999999999,36.133000000000003,58.816000000000003,43.515000000000001,{"$error":"#N/A"},113.8,60.137,{"$error":"#N/A"},19.132999999999999,{"$error":"#N/A"},22.797999999999998,{"$error":"#N/A"},88.888999999999996,{"$error":"#N/A"},{"$error":"#N/A"},3.5979999999999999,56.030999999999999,54.201999999999998,61.747999999999998,0.192,33.857999999999997,{"$error":"#N/A"},{"$error":"#N/A"},101.8,{"$error":"#N/A"},54.999000000000002,68.203000000000003,1.7000000000000001E-2,{"$error":"#N/A"},19.850000000000001]
["1987-08-01",64.504999999999995,48.414999999999999,61.793999999999997,62.021999999999998,59.244,18.038,36.646999999999998,59.03,43.494,{"$error":"#N/A"},114.4,60.308,{"$error":"#N/A"},19.024000000000001,{"$error":"#N/A"},23.349,{"$error":"#N/A"},88.992000000000004,{"$error":"#N/A"},{"$error":"#N/A"},3.8919999999999999,56.14,54.488,61.932000000000002,0.192,34.22,{"$error":"#N/A"},{"$error":"#N/A"},102.1,{"$error":"#N/A"},55.295000000000002,68.468000000000004,1.7000000000000001E-2,{"$error":"#N/A"},20.096]
["1987-09-01",64.105000000000004,48.692,61.465000000000003,61.914000000000001,59.244,18.381,36.887,59.351999999999997,43.896000000000001,{"$error":"#N/A"},115,60.536999999999999,{"$error":"#N/A"},19.373000000000001,{"$error":"#N/A"},23.623999999999999,{"$error":"#N/A"},89.718000000000004,{"$error":"#N/A"},{"$error":"#N/A"},4.1479999999999997,56.9,54.773000000000003,62.124000000000002,0.192,34.314999999999998,{"$error":"#N/A"},{"$error":"#N/A"},102.4,{"$error":"#N/A"},55.823,68.305000000000007,1.7000000000000001E-2,{"$error":"#N/A"},20.286999999999999]
["1987-10-01",64.504999999999995,48.97,61.332999999999998,61.85,59.415999999999997,18.824999999999999,36.920999999999999,59.566000000000003,44.158000000000001,{"$error":"#N/A"},115.3,60.651000000000003,{"$error":"#N/A"},19.981999999999999,{"$error":"#N/A"},24.01,{"$error":"#N/A"},89.718000000000004,{"$error":"#N/A"},{"$error":"#N/A"},4.4939999999999998,57.008000000000003,55.149000000000001,62.25,0.192,34.698,{"$error":"#N/A"},{"$error":"#N/A"},102.9,{"$error":"#N/A"},56.052999999999997,68.606999999999999,1.7000000000000001E-2,{"$error":"#N/A"},20.6]
["1987-11-01",64.704999999999998,49.247,61.136000000000003,61.655999999999999,59.673999999999999,19.187999999999999,36.853000000000002,59.78,44.055,{"$error":"#N/A"},115.4,60.651000000000003,{"$error":"#N/A"},20.155999999999999,{"$error":"#N/A"},24.780999999999999,{"$error":"#N/A"},89.302999999999997,{"$error":"#N/A"},{"$error":"#N/A"},4.8499999999999996,57.116999999999997,55.524999999999999,62.183,0.192,34.826000000000001,{"$error":"#N/A"},{"$error":"#N/A"},103.4,{"$error":"#N/A"},56.250999999999998,68.855999999999995,1.7000000000000001E-2,{"$error":"#N/A"},20.923999999999999]
["1987-12-01",64.704999999999998,49.524999999999999,61.201000000000001,61.677,59.76,19.251000000000001,37.159999999999997,59.78,44.213999999999999,{"$error":"#N/A"},115.4,60.707999999999998,{"$error":"#N/A"},20.460999999999999,{"$error":"#N/A"},25.276,{"$error":"#N/A"},89.2,{"$error":"#N/A"},{"$error":"#N/A"},5.5670000000000002,57.334000000000003,55.902000000000001,61.999000000000002,0.192,35.299999999999997,{"$error":"#N/A"},{"$error":"#N/A"},103.3,{"$error":"#N/A"},56.250999999999998,68.850999999999999,1.7000000000000001E-2,{"$error":"#N/A"},21.193000000000001]
["1988-01-01",65.004999999999995,49.802,61.465000000000003,61.622999999999998,59.844999999999999,19.390999999999998,37.365000000000002,60.101999999999997,44.494,{"$error":"#N/A"},115.7,61.393000000000001,{"$error":"#N/A"},20.446000000000002,{"$error":"#N/A"},26.158000000000001,{"$error":"#N/A"},88.992000000000004,{"$error":"#N/A"},{"$error":"#N/A"},6.4279999999999999,58.094000000000001,56.231999999999999,61.622,0.192,35.805999999999997,{"$error":"#N/A"},{"$error":"#N/A"},103.3,{"$error":"#N/A"},56.548000000000002,69.027000000000001,2.1999999999999999E-2,{"$error":"#N/A"},21.53]
["1988-02-01",65.204999999999998,50.079000000000001,61.53,61.795999999999999,60.103000000000002,19.463000000000001,37.981000000000002,60.53,44.615000000000002,{"$error":"#N/A"},116,61.564999999999998,{"$error":"#N/A"},20.385000000000002,{"$error":"#N/A"},26.378,{"$error":"#N/A"},88.784999999999997,{"$error":"#N/A"},{"$error":"#N/A"},6.9640000000000004,58.42,56.563000000000002,61.747999999999998,0.25700000000000001,36.301000000000002,{"$error":"#N/A"},{"$error":"#N/A"},103.7,{"$error":"#N/A"},56.975999999999999,69.364000000000004,2.1999999999999999E-2,{"$error":"#N/A"},21.709]
["1988-03-01",65.004999999999995,50.356999999999999,61.728000000000002,61.828000000000003,60.445999999999998,19.829000000000001,38.53,60.744999999999997,44.938000000000002,{"$error":"#N/A"},116.5,61.906999999999996,{"$error":"#N/A"},20.989000000000001,{"$error":"#N/A"},26.736000000000001,{"$error":"#N/A"},89.096000000000004,{"$error":"#N/A"},{"$error":"#N/A"},7.32,59.289000000000001,56.893999999999998,62.058,0.25700000000000001,36.545000000000002,{"$error":"#N/A"},{"$error":"#N/A"},104.1,{"$error":"#N/A"},57.24,69.525000000000006,2.1999999999999999E-2,{"$error":"#N/A"},22.065999999999999]
["1988-04-01",65.305000000000007,50.668999999999997,61.793999999999997,62.097000000000001,60.618000000000002,19.983000000000001,38.462000000000003,60.959000000000003,44.781999999999996,{"$error":"#N/A"},117.1,62.363999999999997,{"$error":"#N/A"},21.4,{"$error":"#N/A"},27.065999999999999,{"$error":"#N/A"},89.614000000000004,{"$error":"#N/A"},{"$error":"#N/A"},7.5460000000000003,59.396999999999998,57.042000000000002,62.183,0.32100000000000001,36.682000000000002,{"$error":"#N/A"},{"$error":"#N/A"},105.8,{"$error":"#N/A"},57.734000000000002,69.658000000000001,2.1999999999999999E-2,{"$error":"#N/A"},22.661999999999999]
["1988-05-01",65.504999999999995,50.981000000000002,61.661999999999999,62.161999999999999,60.962000000000003,20.076000000000001,38.664999999999999,61.494999999999997,44.78,{"$error":"#N/A"},117.5,62.878,{"$error":"#N/A"},21.463000000000001,{"$error":"#N/A"},27.533999999999999,{"$error":"#N/A"},89.614000000000004,{"$error":"#N/A"},{"$error":"#N/A"},7.6920000000000002,59.506,57.19,62.25,0.32100000000000001,36.805,{"$error":"#N/A"},{"$error":"#N/A"},106.2,{"$error":"#N/A"},57.932000000000002,69.489000000000004,2.8000000000000001E-2,{"$error":"#N/A"},22.94]
["1988-06-01",65.504999999999995,51.292999999999999,62.057000000000002,62.268999999999998,61.133000000000003,20.198,38.905999999999999,61.494999999999997,44.954000000000001,{"$error":"#N/A"},118,63.220999999999997,{"$error":"#N/A"},21.818999999999999,{"$error":"#N/A"},28.47,{"$error":"#N/A"},89.51,{"$error":"#N/A"},{"$error":"#N/A"},7.8490000000000002,59.832000000000001,57.338000000000001,62.183,0.32100000000000001,36.997999999999998,{"$error":"#N/A"},{"$error":"#N/A"},106.6,{"$error":"#N/A"},58.095999999999997,69.596999999999994,2.8000000000000001E-2,{"$error":"#N/A"},23]
["1988-07-01",64.704999999999998,51.604999999999997,62.780999999999999,62.451999999999998,61.476999999999997,20.225000000000001,38.973999999999997,61.173000000000002,45.546999999999997,{"$error":"#N/A"},118.5,63.164000000000001,{"$error":"#N/A"},21.646000000000001,{"$error":"#N/A"},29.462,{"$error":"#N/A"},89.302999999999997,{"$error":"#N/A"},{"$error":"#N/A"},7.98,59.832000000000001,57.51,62.308999999999997,0.32100000000000001,37.302,{"$error":"#N/A"},{"$error":"#N/A"},106.7,{"$error":"#N/A"},58.36,69.438000000000002,2.8000000000000001E-2,{"$error":"#N/A"},23.018999999999998]
["1988-08-01",65.305000000000007,51.917999999999999,62.911999999999999,62.591999999999999,61.563000000000002,20.388000000000002,39.179000000000002,61.601999999999997,45.997,{"$error":"#N/A"},119,63.335000000000001,{"$error":"#N/A"},21.670999999999999,{"$error":"#N/A"},30.094999999999999,{"$error":"#N/A"},89.614000000000004,{"$error":"#N/A"},{"$error":"#N/A"},8.0530000000000008,59.832000000000001,57.680999999999997,62.493000000000002,0.32100000000000001,37.790999999999997,{"$error":"#N/A"},{"$error":"#N/A"},107.9,{"$error":"#N/A"},58.491999999999997,69.680000000000007,2.8000000000000001E-2,{"$error":"#N/A"},23.198]
["1988-09-01",65.004999999999995,52.23,62.582999999999998,62.656999999999996,61.649000000000001,20.58,39.281999999999996,62.03,46.402000000000001,{"$error":"#N/A"},119.8,63.905999999999999,{"$error":"#N/A"},22.242999999999999,{"$error":"#N/A"},30.288,{"$error":"#N/A"},90.236000000000004,{"$error":"#N/A"},{"$error":"#N/A"},8.0990000000000002,60.591999999999999,57.851999999999997,62.685000000000002,0.32100000000000001,38.177,{"$error":"#N/A"},{"$error":"#N/A"},108.4,{"$error":"#N/A"},58.92,69.697999999999993,2.8000000000000001E-2,{"$error":"#N/A"},23.594999999999999]
["1988-10-01",65.504999999999995,52.576999999999998,62.386000000000003,62.679000000000002,61.991999999999997,20.891999999999999,39.179000000000002,62.137,46.453000000000003,{"$error":"#N/A"},120.2,63.963000000000001,{"$error":"#N/A"},22.808,{"$error":"#N/A"},30.398,{"$error":"#N/A"},90.754000000000005,{"$error":"#N/A"},{"$error":"#N/A"},8.1609999999999996,60.591999999999999,58.08,62.685000000000002,0.32100000000000001,38.515999999999998,{"$error":"#N/A"},{"$error":"#N/A"},109.5,{"$error":"#N/A"},59.381999999999998,69.81,2.8000000000000001E-2,{"$error":"#N/A"},24.152000000000001]
["1988-11-01",65.805000000000007,52.923000000000002,62.32,62.634999999999998,62.078000000000003,21.288,39.488,62.566000000000003,46.427999999999997,{"$error":"#N/A"},120.3,64.135000000000005,{"$error":"#N/A"},22.995000000000001,{"$error":"#N/A"},30.425000000000001,{"$error":"#N/A"},90.338999999999999,{"$error":"#N/A"},{"$error":"#N/A"},8.27,60.591999999999999,58.308,62.802999999999997,0.32100000000000001,39.058,{"$error":"#N/A"},{"$error":"#N/A"},110,{"$error":"#N/A"},59.48,70.066000000000003,3.4000000000000002E-2,{"$error":"#N/A"},24.548999999999999]
["1988-12-01",65.905000000000001,53.27,62.32,62.862000000000002,62.078000000000003,21.692,39.829000000000001,62.566000000000003,46.796999999999997,{"$error":"#N/A"},120.5,64.649000000000001,{"$error":"#N/A"},23.318999999999999,{"$error":"#N/A"},30.48,{"$error":"#N/A"},90.132000000000005,{"$error":"#N/A"},{"$error":"#N/A"},8.4429999999999996,60.591999999999999,58.536000000000001,62.744,0.38500000000000001,39.521000000000001,{"$error":"#N/A"},{"$error":"#N/A"},110.3,{"$error":"#N/A"},59.612000000000002,70.192999999999998,3.4000000000000002E-2,{"$error":"#N/A"},24.667999999999999]
["1989-01-01",66.506,53.444000000000003,62.780999999999999,63.097999999999999,62.420999999999999,21.934000000000001,39.896999999999998,62.78,47.34,{"$error":"#N/A"},121.1,64.933999999999997,{"$error":"#N/A"},23.318999999999999,{"$error":"#N/A"},31.004000000000001,{"$error":"#N/A"},89.924999999999997,{"$error":"#N/A"},{"$error":"#N/A"},8.6489999999999991,61.026000000000003,58.75,62.124000000000002,0.38500000000000001,40.223999999999997,{"$error":"#N/A"},{"$error":"#N/A"},111,{"$error":"#N/A"},60.304000000000002,70.578000000000003,3.4000000000000002E-2,{"$error":"#N/A"},25.82]
["1989-02-01",66.805999999999997,53.616999999999997,63.043999999999997,63.378,62.850999999999999,21.962,40.034999999999997,63.209000000000003,47.374000000000002,{"$error":"#N/A"},121.6,65.277000000000001,{"$error":"#N/A"},23.225000000000001,{"$error":"#N/A"},31.443999999999999,{"$error":"#N/A"},89.614000000000004,{"$error":"#N/A"},{"$error":"#N/A"},8.7669999999999995,61.243000000000002,58.965000000000003,62.308999999999997,0.44900000000000001,40.762999999999998,{"$error":"#N/A"},{"$error":"#N/A"},111.8,{"$error":"#N/A"},60.634,70.933000000000007,3.4000000000000002E-2,{"$error":"#N/A"},26.257000000000001]
["1989-03-01",66.706000000000003,53.79,63.11,63.529000000000003,63.194000000000003,22.38,40.308999999999997,63.637,47.676000000000002,{"$error":"#N/A"},122.3,66.019000000000005,{"$error":"#N/A"},23.817,{"$error":"#N/A"},32.325000000000003,{"$error":"#N/A"},90.132000000000005,{"$error":"#N/A"},{"$error":"#N/A"},8.8620000000000001,61.786000000000001,59.18,62.56,0.44900000000000001,41.110999999999997,{"$error":"#N/A"},{"$error":"#N/A"},112.3,{"$error":"#N/A"},60.865000000000002,71.123000000000005,3.9E-2,{"$error":"#N/A"},26.376000000000001]
["1989-04-01",67.206000000000003,54.241,63.307000000000002,63.96,63.366,22.613,40.478999999999999,64.066000000000003,47.804000000000002,{"$error":"#N/A"},123.1,66.647999999999996,{"$error":"#N/A"},24.21,{"$error":"#N/A"},33.014000000000003,{"$error":"#N/A"},91.686000000000007,{"$error":"#N/A"},{"$error":"#N/A"},8.9939999999999998,62.112000000000002,59.414000000000001,62.87,0.51300000000000001,41.530999999999999,{"$error":"#N/A"},{"$error":"#N/A"},114.3,{"$error":"#N/A"},61.457999999999998,71.498000000000005,3.9E-2,{"$error":"#N/A"},27.050999999999998]
["1989-05-01",67.406000000000006,54.692,63.439,64.013000000000005,64.052999999999997,23.056000000000001,40.993000000000002,64.494,47.872,{"$error":"#N/A"},123.8,66.876000000000005,{"$error":"#N/A"},24.274999999999999,{"$error":"#N/A"},33.673999999999999,{"$error":"#N/A"},92.203999999999994,{"$error":"#N/A"},{"$error":"#N/A"},9.1180000000000003,62.329000000000001,59.648000000000003,62.87,0.57699999999999996,41.603999999999999,{"$error":"#N/A"},{"$error":"#N/A"},115,{"$error":"#N/A"},61.720999999999997,71.546999999999997,3.9E-2,{"$error":"#N/A"},27.29]
["1989-06-01",67.406000000000006,55.143000000000001,63.636000000000003,64.143000000000001,64.31,23.463000000000001,41.061,64.28,48.134,{"$error":"#N/A"},124.1,67.504000000000005,{"$error":"#N/A"},24.678000000000001,{"$error":"#N/A"},34.665999999999997,{"$error":"#N/A"},92.1,{"$error":"#N/A"},{"$error":"#N/A"},9.2289999999999992,62.655000000000001,59.881999999999998,62.802999999999997,0.57699999999999996,41.883000000000003,{"$error":"#N/A"},{"$error":"#N/A"},115.4,{"$error":"#N/A"},61.918999999999997,71.668999999999997,3.9E-2,{"$error":"#N/A"},27.626999999999999]
["1989-07-01",66.506,55.558999999999997,64.36,64.346999999999994,64.739999999999995,23.89,41.026000000000003,64.28,48.914999999999999,{"$error":"#N/A"},124.4,67.447000000000003,{"$error":"#N/A"},24.55,{"$error":"#N/A"},34.912999999999997,{"$error":"#N/A"},91.997,{"$error":"#N/A"},{"$error":"#N/A"},9.3209999999999997,62.764000000000003,60.585000000000001,62.994999999999997,0.64200000000000002,42.274000000000001,{"$error":"#N/A"},{"$error":"#N/A"},115.5,{"$error":"#N/A"},61.918999999999997,71.510999999999996,4.4999999999999998E-2,{"$error":"#N/A"},27.786000000000001]
["1989-08-01",67.105999999999995,55.975000000000001,64.623000000000005,64.563000000000002,64.825000000000003,24.13,41.335999999999999,64.600999999999999,49.027000000000001,{"$error":"#N/A"},124.6,67.504000000000005,{"$error":"#N/A"},24.593,{"$error":"#N/A"},35.381999999999998,{"$error":"#N/A"},91.893000000000001,{"$error":"#N/A"},{"$error":"#N/A"},9.41,62.545999999999999,61.286999999999999,63.18,0.89800000000000002,42.970999999999997,{"$error":"#N/A"},{"$error":"#N/A"},115.8,{"$error":"#N/A"},62.183,71.748000000000005,4.4999999999999998E-2,{"$error":"#N/A"},28.123999999999999]
["1989-09-01",66.906000000000006,56.390999999999998,64.162999999999997,64.875,64.911000000000001,24.643000000000001,41.712000000000003,64.923000000000002,49.545999999999999,{"$error":"#N/A"},125,68.247,{"$error":"#N/A"},25.498999999999999,{"$error":"#N/A"},36.097000000000001,{"$error":"#N/A"},92.617999999999995,{"$error":"#N/A"},{"$error":"#N/A"},9.5,63.088999999999999,61.988999999999997,63.49,1.2190000000000001,43.064,{"$error":"#N/A"},{"$error":"#N/A"},116.6,{"$error":"#N/A"},62.677,72.06,4.4999999999999998E-2,{"$error":"#N/A"},28.561]
["1989-10-01",67.506,56.738,64.162999999999997,64.960999999999999,65.168999999999997,25.353999999999999,41.814,65.244,49.746000000000002,{"$error":"#N/A"},125.6,68.474999999999994,{"$error":"#N/A"},25.898,{"$error":"#N/A"},36.813000000000002,{"$error":"#N/A"},93.343999999999994,{"$error":"#N/A"},{"$error":"#N/A"},9.64,63.198,62.243000000000002,63.557000000000002,1.861,43.277999999999999,{"$error":"#N/A"},{"$error":"#N/A"},117.5,{"$error":"#N/A"},63.204000000000001,72.344999999999999,0.05,{"$error":"#N/A"},29.077000000000002]
["1989-11-01",67.706000000000003,57.085000000000001,64.031000000000006,64.875,65.340999999999994,25.79,41.883000000000003,65.566000000000003,49.826999999999998,{"$error":"#N/A"},125.9,68.474999999999994,{"$error":"#N/A"},26.120999999999999,{"$error":"#N/A"},37.363999999999997,{"$error":"#N/A"},92.411000000000001,{"$error":"#N/A"},{"$error":"#N/A"},9.7759999999999998,63.198,62.497,63.557000000000002,2.31,43.683,{"$error":"#N/A"},{"$error":"#N/A"},118.5,{"$error":"#N/A"},63.335999999999999,73.180000000000007,0.05,{"$error":"#N/A"},29.454999999999998]
["1989-12-01",67.906000000000006,57.432000000000002,64.162999999999997,65.132999999999996,65.340999999999994,26.337,41.848999999999997,65.566000000000003,50.02,{"$error":"#N/A"},126.1,68.817999999999998,{"$error":"#N/A"},26.780999999999999,{"$error":"#N/A"},38.162999999999997,{"$error":"#N/A"},92.515000000000001,{"$error":"#N/A"},{"$error":"#N/A"},10.105,63.198,62.75,63.557000000000002,2.7589999999999999,44.142000000000003,{"$error":"#N/A"},{"$error":"#N/A"},118.8,{"$error":"#N/A"},63.533999999999999,73.718000000000004,5.6000000000000001E-2,{"$error":"#N/A"},29.771999999999998]
["1990-01-01",68.305999999999997,57.779000000000003,64.558000000000007,65.37,65.855999999999995,26.995000000000001,42.817,65.137,50.506999999999998,{"$error":"#N/A"},127.4,69.846000000000004,68.09,26.937999999999999,{"$error":"#N/A"},38.354999999999997,{"$error":"#N/A"},92.929000000000002,{"$error":"#N/A"},{"$error":"#N/A"},10.593,63.631999999999998,62.945999999999998,63.49,4.8760000000000003,45.201999999999998,{"$error":"#N/A"},{"$error":"#N/A"},119.5,{"$error":"#N/A"},65.576999999999998,74.152000000000001,5.6000000000000001E-2,{"$error":"#N/A"},30.09]
["1990-02-01",68.605999999999995,58.125,65.018000000000001,65.521000000000001,66.284999999999997,27.074999999999999,43.085000000000001,65.350999999999999,50.828000000000003,{"$error":"#N/A"},128,70.131,68.23,26.966000000000001,{"$error":"#N/A"},38.960999999999999,{"$error":"#N/A"},93.033000000000001,{"$error":"#N/A"},{"$error":"#N/A"},10.833,63.848999999999997,63.140999999999998,63.741,5.6459999999999999,46.21,{"$error":"#N/A"},{"$error":"#N/A"},120.2,{"$error":"#N/A"},65.873000000000005,74.391999999999996,5.6000000000000001E-2,{"$error":"#N/A"},30.248999999999999]
["1990-03-01",68.506,58.472000000000001,65.084000000000003,65.682000000000002,66.543000000000006,27.728000000000002,43.53,65.566000000000003,51.014000000000003,{"$error":"#N/A"},128.69999999999999,70.36,68.400000000000006,27.844000000000001,{"$error":"#N/A"},39.290999999999997,{"$error":"#N/A"},93.343999999999994,{"$error":"#N/A"},{"$error":"#N/A"},11.023999999999999,64.61,63.335999999999999,63.991999999999997,5.9029999999999996,46.48,{"$error":"#N/A"},{"$error":"#N/A"},121.4,{"$error":"#N/A"},67.686000000000007,74.649000000000001,6.2E-2,{"$error":"#N/A"},30.626000000000001]
["1990-04-01",68.805999999999997,58.783999999999999,65.281000000000006,65.983999999999995,66.543000000000006,28.221,44.02,65.566000000000003,51.13,{"$error":"#N/A"},128.9,70.760000000000005,68.78,28.343,{"$error":"#N/A"},39.402000000000001,{"$error":"#N/A"},94.171999999999997,{"$error":"#N/A"},{"$error":"#N/A"},11.192,64.61,63.707000000000001,64.236000000000004,6.2880000000000003,47.015999999999998,{"$error":"#N/A"},{"$error":"#N/A"},125.1,{"$error":"#N/A"},67.62,74.802000000000007,6.7000000000000004E-2,{"$error":"#N/A"},31.401]
["1990-05-01",69.006,59.097000000000001,65.346999999999994,66.004999999999995,66.885999999999996,28.651,44.51,65.994,51.125999999999998,{"$error":"#N/A"},129.19999999999999,71.102000000000004,68.89,29.245999999999999,{"$error":"#N/A"},39.76,{"$error":"#N/A"},94.587000000000003,{"$error":"#N/A"},{"$error":"#N/A"},11.387,64.718000000000004,64.076999999999998,64.302000000000007,6.5449999999999999,47.515000000000001,{"$error":"#N/A"},{"$error":"#N/A"},126.2,{"$error":"#N/A"},68.015000000000001,75.165999999999997,6.7000000000000004E-2,{"$error":"#N/A"},31.896999999999998]
["1990-06-01",68.906000000000006,59.408999999999999,65.478999999999999,66.048000000000002,67.144000000000005,29.279,44.731999999999999,65.887,51.283999999999999,{"$error":"#N/A"},129.9,71.274000000000001,68.88,29.998000000000001,{"$error":"#N/A"},40.034999999999997,{"$error":"#N/A"},94.275999999999996,{"$error":"#N/A"},{"$error":"#N/A"},11.638,64.935000000000002,64.447999999999993,64.236000000000004,6.8010000000000002,47.654000000000003,{"$error":"#N/A"},{"$error":"#N/A"},126.7,{"$error":"#N/A"},67.948999999999998,75.271000000000001,6.7000000000000004E-2,{"$error":"#N/A"},32.136000000000003]
["1990-07-01",68.105999999999995,59.546999999999997,66.334000000000003,66.284999999999997,67.400999999999996,29.768000000000001,44.866,65.673000000000002,51.972000000000001,{"$error":"#N/A"},130.4,71.388000000000005,68.900000000000006,29.869,{"$error":"#N/A"},40.31,{"$error":"#N/A"},94.069000000000003,{"$error":"#N/A"},{"$error":"#N/A"},11.85,65.043999999999997,64.662999999999997,64.486999999999995,7.1219999999999999,47.991999999999997,{"$error":"#N/A"},{"$error":"#N/A"},126.8,{"$error":"#N/A"},68.608999999999995,75.308000000000007,6.7000000000000004E-2,{"$error":"#N/A"},32.652000000000001]
["1990-08-01",69.006,59.686,66.662999999999997,66.662000000000006,67.486999999999995,30.367000000000001,45.045000000000002,66.316000000000003,52.2,{"$error":"#N/A"},131.6,71.73,69.36,30.042000000000002,{"$error":"#N/A"},40.42,{"$error":"#N/A"},94.483000000000004,{"$error":"#N/A"},{"$error":"#N/A"},12.052,64.935000000000002,64.876999999999995,64.671000000000006,7.2510000000000003,48.561999999999998,{"$error":"#N/A"},{"$error":"#N/A"},128.1,{"$error":"#N/A"},69.069999999999993,76.113,6.7000000000000004E-2,{"$error":"#N/A"},33.168999999999997]
["1990-09-01",68.906000000000006,59.825000000000003,66.531999999999996,67.275999999999996,67.659000000000006,31.853000000000002,45.313000000000002,66.850999999999999,52.75,{"$error":"#N/A"},132.69999999999999,72.072999999999993,69.86,31.19,{"$error":"#N/A"},40.42,{"$error":"#N/A"},95.207999999999998,{"$error":"#N/A"},{"$error":"#N/A"},12.224,65.587000000000003,65.091999999999999,65.233000000000004,7.5709999999999997,49.076999999999998,{"$error":"#N/A"},{"$error":"#N/A"},129.30000000000001,{"$error":"#N/A"},69.861000000000004,76.474999999999994,7.2999999999999995E-2,{"$error":"#N/A"},33.863999999999997]
["1990-10-01",69.706000000000003,60.344999999999999,66.597999999999999,67.727999999999994,68.260000000000005,33.069000000000003,45.445999999999998,67.064999999999998,53.218000000000004,{"$error":"#N/A"},133.5,72.302000000000007,70.17,31.937999999999999,{"$error":"#N/A"},40.53,{"$error":"#N/A"},96.244,{"$error":"#N/A"},{"$error":"#N/A"},12.4,66.13,65.325999999999993,65.424999999999997,8.0210000000000008,49.610999999999997,{"$error":"#N/A"},{"$error":"#N/A"},130.30000000000001,{"$error":"#N/A"},70.322000000000003,76.94,7.8E-2,{"$error":"#N/A"},34.44]
["1990-11-01",69.805999999999997,60.865000000000002,66.400000000000006,67.48,68.688999999999993,33.360999999999997,45.491,66.957999999999998,53.164999999999999,{"$error":"#N/A"},133.80000000000001,72.302000000000007,70.05,32.360999999999997,{"$error":"#N/A"},40.805999999999997,{"$error":"#N/A"},96.037000000000006,{"$error":"#N/A"},{"$error":"#N/A"},12.728999999999999,66.13,65.56,65.358000000000004,8.4060000000000006,49.933999999999997,{"$error":"#N/A"},{"$error":"#N/A"},130,{"$error":"#N/A"},70.552999999999997,77.611999999999995,8.4000000000000005E-2,{"$error":"#N/A"},34.877000000000002]
["1990-12-01",69.805999999999997,61.386000000000003,66.400000000000006,67.405000000000001,68.602999999999994,33.534999999999997,45.756999999999998,66.744,53.295999999999999,{"$error":"#N/A"},133.80000000000001,72.186999999999998,70,32.908999999999999,{"$error":"#N/A"},40.915999999999997,{"$error":"#N/A"},95.933999999999997,{"$error":"#N/A"},{"$error":"#N/A"},13.13,65.912999999999997,65.793999999999997,65.233000000000004,8.9190000000000005,50.319000000000003,{"$error":"#N/A"},{"$error":"#N/A"},129.9,{"$error":"#N/A"},70.486999999999995,77.608000000000004,8.4000000000000005E-2,{"$error":"#N/A"},35.015999999999998]
["1991-01-01",70.305999999999997,61.350999999999999,66.728999999999999,67.911000000000001,70.406000000000006,33.677,46.737000000000002,66.744,53.915999999999997,{"$error":"#N/A"},134.6,73.272000000000006,70.39,32.914000000000001,{"$error":"#N/A"},41.164000000000001,{"$error":"#N/A"},96.555000000000007,{"$error":"#N/A"},{"$error":"#N/A"},13.465,66.238,65.930999999999997,65.320999999999998,10.074,51.412999999999997,{"$error":"#N/A"},{"$error":"#N/A"},130.19999999999999,{"$error":"#N/A"},72.135000000000005,78.236999999999995,0.09,{"$error":"#N/A"},35.472999999999999]
["1991-02-01",70.605999999999995,61.316000000000003,67.19,68.137,70.406000000000006,33.72,47.360999999999997,66.957999999999998,53.84,{"$error":"#N/A"},134.80000000000001,73.671999999999997,70.58,32.985999999999997,{"$error":"#N/A"},41.301000000000002,{"$error":"#N/A"},96.347999999999999,{"$error":"#N/A"},{"$error":"#N/A"},13.7,66.456000000000003,66.066999999999993,65.388000000000005,10.715,52.289000000000001,{"$error":"#N/A"},{"$error":"#N/A"},130.9,{"$error":"#N/A"},74.144999999999996,79.015000000000001,9.5000000000000001E-2,{"$error":"#N/A"},35.691000000000003]
["1991-03-01",70.506,61.280999999999999,67.387,67.856999999999999,70.664000000000001,34.110999999999997,47.941000000000003,67.064999999999998,54.015999999999998,{"$error":"#N/A"},135,73.728999999999999,70.72,33.615000000000002,{"$error":"#N/A"},41.384,{"$error":"#N/A"},96.762,{"$error":"#N/A"},{"$error":"#N/A"},13.895,66.89,66.203999999999994,65.837999999999994,11.228999999999999,52.58,{"$error":"#N/A"},{"$error":"#N/A"},131.4,{"$error":"#N/A"},74.408000000000001,79.027000000000001,0.10100000000000001,{"$error":"#N/A"},36.128]
["1991-04-01",70.805999999999997,61.316000000000003,67.453000000000003,67.888999999999996,70.664000000000001,34.741,48.162999999999997,67.28,54.133000000000003,{"$error":"#N/A"},135.19999999999999,74.015000000000001,70.94,34.796999999999997,{"$error":"#N/A"},41.576999999999998,{"$error":"#N/A"},97.384,{"$error":"#N/A"},{"$error":"#N/A"},14.041,67.106999999999999,66.224000000000004,65.905000000000001,11.484999999999999,52.944000000000003,{"$error":"#N/A"},{"$error":"#N/A"},133.1,{"$error":"#N/A"},74.837000000000003,79.216999999999999,0.107,{"$error":"#N/A"},36.921999999999997]
["1991-05-01",71.105999999999995,61.350999999999999,67.519000000000005,68.137,71.007000000000005,35.606000000000002,48.296999999999997,67.707999999999998,54.286999999999999,{"$error":"#N/A"},135.6,74.358000000000004,71.17,34.860999999999997,{"$error":"#N/A"},42.072000000000003,{"$error":"#N/A"},97.798000000000002,{"$error":"#N/A"},{"$error":"#N/A"},14.178000000000001,67.215999999999994,66.242999999999995,66.037000000000006,11.805999999999999,53.33,{"$error":"#N/A"},{"$error":"#N/A"},133.5,{"$error":"#N/A"},74.903000000000006,79.885999999999996,0.107,{"$error":"#N/A"},37.618000000000002]
["1991-06-01",71.305999999999997,61.386000000000003,67.914000000000001,68.438000000000002,71.350999999999999,36.262,48.607999999999997,67.814999999999998,54.442,{"$error":"#N/A"},136,74.3,71.34,35.667999999999999,{"$error":"#N/A"},42.651000000000003,{"$error":"#N/A"},97.488,{"$error":"#N/A"},{"$error":"#N/A"},14.327,67.323999999999998,66.263000000000005,66.162999999999997,12.384,53.683999999999997,{"$error":"#N/A"},{"$error":"#N/A"},134.1,{"$error":"#N/A"},74.804000000000002,80.213999999999999,0.112,{"$error":"#N/A"},38.351999999999997]
["1991-07-01",71.406000000000006,61.49,68.703000000000003,68.814999999999998,71.436999999999998,36.917999999999999,48.920999999999999,67.600999999999999,55.119,{"$error":"#N/A"},136.19999999999999,74.242999999999995,71.53,35.476999999999997,{"$error":"#N/A"},42.954000000000001,{"$error":"#N/A"},97.384,{"$error":"#N/A"},{"$error":"#N/A"},14.452999999999999,67.323999999999998,66.340999999999994,66.813000000000002,12.384,53.927,{"$error":"#N/A"},{"$error":"#N/A"},133.80000000000001,{"$error":"#N/A"},74.837000000000003,80.241,0.112,{"$error":"#N/A"},39.503999999999998]
["1991-08-01",72.105999999999995,61.594000000000001,69.164000000000001,69.03,71.522999999999996,37.365000000000002,49.322000000000003,67.707999999999998,55.323999999999998,{"$error":"#N/A"},136.6,74.358000000000004,71.62,35.442999999999998,{"$error":"#N/A"},43.283999999999999,{"$error":"#N/A"},97.590999999999994,{"$error":"#N/A"},{"$error":"#N/A"},14.554,67.323999999999998,66.418999999999997,66.872,12.512,54.281999999999996,{"$error":"#N/A"},{"$error":"#N/A"},134.1,{"$error":"#N/A"},74.704999999999998,80.659000000000006,0.11799999999999999,{"$error":"#N/A"},40.319000000000003]
["1991-09-01",71.706000000000003,61.698,68.638000000000005,68.977000000000004,71.350999999999999,37.853999999999999,49.59,68.137,55.774999999999999,{"$error":"#N/A"},137.19999999999999,74.471999999999994,71.73,36.881,{"$error":"#N/A"},43.531999999999996,{"$error":"#N/A"},97.694999999999993,{"$error":"#N/A"},{"$error":"#N/A"},14.699,67.759,66.497,67.454999999999998,13.025,54.387,{"$error":"#N/A"},{"$error":"#N/A"},134.6,{"$error":"#N/A"},75.528999999999996,80.814999999999998,0.123,{"$error":"#N/A"},40.954000000000001]
["1991-10-01",72.206000000000003,61.905999999999999,68.44,69.234999999999999,71.265000000000001,38.948999999999998,49.679000000000002,68.244,56.125999999999998,{"$error":"#N/A"},137.4,74.585999999999999,72.06,37.579000000000001,{"$error":"#N/A"},43.862000000000002,{"$error":"#N/A"},98.730999999999995,{"$error":"#N/A"},{"$error":"#N/A"},14.87,67.759,66.477000000000004,67.647000000000006,13.41,54.69,{"$error":"#N/A"},{"$error":"#N/A"},135.1,{"$error":"#N/A"},75.825000000000003,80.887,0.13500000000000001,{"$error":"#N/A"},41.133000000000003]
["1991-11-01",72.706000000000003,62.113999999999997,68.506,69.406999999999996,71.522999999999996,39.308,49.9,68.564999999999998,56.210999999999999,{"$error":"#N/A"},137.80000000000001,74.643000000000001,72.33,38.17,{"$error":"#N/A"},44.055,{"$error":"#N/A"},98.938000000000002,{"$error":"#N/A"},{"$error":"#N/A"},15.239000000000001,67.759,66.457999999999998,67.78,13.859,54.957999999999998,{"$error":"#N/A"},{"$error":"#N/A"},135.6,{"$error":"#N/A"},76.155000000000001,81.858000000000004,0.14000000000000001,{"$error":"#N/A"},41.192999999999998]
["1991-12-01",72.706000000000003,62.322000000000003,68.44,69.278000000000006,71.179000000000002,39.792000000000002,49.988999999999997,68.350999999999999,56.241999999999997,{"$error":"#N/A"},137.9,74.986000000000004,72.099999999999994,38.838999999999999,{"$error":"#N/A"},44,{"$error":"#N/A"},98.524000000000001,{"$error":"#N/A"},{"$error":"#N/A"},15.598000000000001,67.759,66.438000000000002,67.647000000000006,14.308999999999999,55.289000000000001,{"$error":"#N/A"},{"$error":"#N/A"},135.69999999999999,15.32,76.055999999999997,81.664000000000001,0.14599999999999999,{"$error":"#N/A"},41.332000000000001]
["1992-01-01",73.105999999999995,62.322000000000003,69.296000000000006,69.460999999999999,71.522999999999996,40.229999999999997,50.345999999999997,68.244,57.133000000000003,3.3540000000000001,138.1,75.385000000000005,72.22,38.884999999999998,14.11,44.11,{"$error":"#N/A"},98.316000000000003,{"$error":"#N/A"},{"$error":"#N/A"},15.881,67.759,66.536000000000001,67.522000000000006,15.398999999999999,56.250999999999998,{"$error":"#N/A"},{"$error":"#N/A"},135.6,17.411999999999999,75.858000000000004,82.048000000000002,0.157,{"$error":"#N/A"},41.332000000000001]
["1992-02-01",73.605999999999995,62.322000000000003,69.953999999999994,69.676000000000002,71.522999999999996,39.976999999999997,50.658000000000001,68.564999999999998,57.512999999999998,5.8280000000000003,138.6,75.557000000000002,72.53,38.994999999999997,14.49,44.164999999999999,{"$error":"#N/A"},98.212999999999994,{"$error":"#N/A"},{"$error":"#N/A"},16.068999999999999,67.975999999999999,66.632999999999996,67.838999999999999,15.656000000000001,56.905999999999999,{"$error":"#N/A"},{"$error":"#N/A"},136.30000000000001,19.597999999999999,75.891000000000005,82.634,0.16800000000000001,{"$error":"#N/A"},41.749000000000002]
["1992-03-01",73.706000000000003,62.322000000000003,70.150999999999996,69.697999999999993,71.78,40.256999999999998,51.192999999999998,68.78,57.722000000000001,7.5780000000000003,139.30000000000001,75.784999999999997,72.77,39.776000000000003,14.749000000000001,44.22,{"$error":"#N/A"},98.730999999999995,{"$error":"#N/A"},{"$error":"#N/A"},16.233000000000001,68.519000000000005,66.730999999999995,68.355999999999995,15.977,57.45,{"$error":"#N/A"},{"$error":"#N/A"},136.69999999999999,21.759,76.221000000000004,82.875,0.17399999999999999,{"$error":"#N/A"},42.363999999999997]
["1992-04-01",74.206000000000003,62.253,70.150999999999996,69.772999999999996,71.866,40.786999999999999,51.505000000000003,68.887,57.66,8.3819999999999997,139.5,76.070999999999998,72.91,40.380000000000003,14.933999999999999,44.22,{"$error":"#N/A"},99.766999999999996,{"$error":"#N/A"},{"$error":"#N/A"},16.378,68.736000000000004,66.789000000000001,68.614000000000004,16.553999999999998,58.323,{"$error":"#N/A"},{"$error":"#N/A"},138.80000000000001,23.207999999999998,76.418000000000006,83.007000000000005,0.185,{"$error":"#N/A"},43.119]
["1992-05-01",74.406000000000006,62.183,70.414000000000001,70.021000000000001,71.951999999999998,41.222999999999999,51.817,69.421999999999997,57.811,8.8179999999999996,139.69999999999999,76.128,73.069999999999993,40.387,15.175000000000001,44.192999999999998,{"$error":"#N/A"},99.87,{"$error":"#N/A"},{"$error":"#N/A"},16.486000000000001,68.843999999999994,66.847999999999999,68.614000000000004,17.196000000000002,58.83,{"$error":"#N/A"},{"$error":"#N/A"},139.30000000000001,24.878,76.450999999999993,83.225999999999999,0.185,{"$error":"#N/A"},42.96]
["1992-06-01",74.506,62.113999999999997,70.611999999999995,70.247,72.123999999999995,41.506,51.906999999999996,69.421999999999997,57.8,9.8190000000000008,140.19999999999999,76.299000000000007,73.02,41.058999999999997,15.257999999999999,44.357999999999997,{"$error":"#N/A"},99.766999999999996,{"$error":"#N/A"},{"$error":"#N/A"},16.597000000000001,68.953000000000003,66.906000000000006,68.421999999999997,17.516999999999999,59.061,{"$error":"#N/A"},{"$error":"#N/A"},139.30000000000001,25.786999999999999,76.287000000000006,83.557000000000002,0.185,{"$error":"#N/A"},43.02]
["1992-07-01",73.906000000000006,62.148000000000003,71.466999999999999,70.569999999999993,72.295000000000002,41.97,52.128999999999998,69.100999999999999,57.988,12.201000000000001,140.5,76.185000000000002,72.989999999999995,40.283999999999999,15.295,44.44,{"$error":"#N/A"},98.938000000000002,{"$error":"#N/A"},{"$error":"#N/A"},16.702000000000002,69.061999999999998,66.984999999999999,68.680999999999997,17.709,59.314,{"$error":"#N/A"},{"$error":"#N/A"},138.80000000000001,25.984000000000002,76.188000000000002,83.305000000000007,0.185,{"$error":"#N/A"},43.317999999999998]
["1992-08-01",74.706000000000003,62.183,71.796000000000006,70.450999999999993,72.295000000000002,42.569000000000003,52.218000000000004,69.207999999999998,58.515999999999998,14.493,140.9,76.070999999999998,72.94,40.86,15.425000000000001,44.44,{"$error":"#N/A"},99.248999999999995,{"$error":"#N/A"},{"$error":"#N/A"},16.805,68.843999999999994,67.063000000000002,68.813999999999993,18.222999999999999,59.579000000000001,{"$error":"#N/A"},{"$error":"#N/A"},138.9,26.056999999999999,76.221000000000004,83.522999999999996,0.19600000000000001,{"$error":"#N/A"},43.655000000000001]
["1992-09-01",74.206000000000003,62.218000000000004,71.27,70.581000000000003,72.295000000000002,43.558999999999997,52.396000000000001,69.421999999999997,58.999000000000002,15.452999999999999,141.30000000000001,76.355999999999995,73.16,42.542999999999999,15.786,44.412999999999997,{"$error":"#N/A"},99.766999999999996,{"$error":"#N/A"},{"$error":"#N/A"},16.951000000000001,69.17,67.141000000000005,69.39,19.184999999999999,59.588000000000001,{"$error":"#N/A"},{"$error":"#N/A"},139.4,26.966000000000001,77.308000000000007,83.620999999999995,0.20699999999999999,{"$error":"#N/A"},44.231000000000002]
["1992-10-01",74.706000000000003,62.322000000000003,71.203999999999994,70.730999999999995,72.381,44.180999999999997,52.350999999999999,69.421999999999997,59.033999999999999,16.648,141.80000000000001,76.641999999999996,73.349999999999994,43.554000000000002,16.184000000000001,44.44,{"$error":"#N/A"},99.87,{"$error":"#N/A"},{"$error":"#N/A"},17.073,69.278999999999996,67.198999999999998,69.39,19.763000000000002,59.793999999999997,{"$error":"#N/A"},{"$error":"#N/A"},139.9,27.875,77.472999999999999,83.742999999999995,0.224,{"$error":"#N/A"},44.45]
["1992-11-01",75.206000000000003,62.426000000000002,71.27,70.956999999999994,72.724999999999994,44.811999999999998,52.084000000000003,69.53,59.072000000000003,18.236999999999998,142,76.756,73.430000000000007,43.905000000000001,16.443000000000001,44.44,{"$error":"#N/A"},99.662999999999997,{"$error":"#N/A"},{"$error":"#N/A"},17.215,69.278999999999996,67.257999999999996,69.456000000000003,20.212,59.991999999999997,{"$error":"#N/A"},{"$error":"#N/A"},139.69999999999999,28.832000000000001,77.11,84.548000000000002,0.23499999999999999,{"$error":"#N/A"},44.728000000000002]
["1992-12-01",75.206000000000003,62.53,71.27,70.947000000000003,72.724999999999994,44.843000000000004,52.218000000000004,69.314999999999998,59.249000000000002,18.841999999999999,141.9,76.528000000000006,73.39,44.432000000000002,16.628,44.661000000000001,{"$error":"#N/A"},99.662999999999997,{"$error":"#N/A"},{"$error":"#N/A"},17.46,69.278999999999996,67.316000000000003,69.197999999999993,20.661000000000001,60.225000000000001,{"$error":"#N/A"},{"$error":"#N/A"},139.19999999999999,29.053000000000001,77.406999999999996,84.457999999999998,0.24099999999999999,{"$error":"#N/A"},45.204999999999998]
["1993-01-01",75.906000000000006,62.703000000000003,72.126000000000005,71.430999999999997,72.981999999999999,44.917999999999999,52.619,69.207999999999998,59.805,19.443999999999999,142.6,77.326999999999998,73.62,44.518000000000001,17.757999999999999,45.183999999999997,{"$error":"#N/A"},99.56,22.623000000000001,{"$error":"#N/A"},17.678999999999998,69.495999999999995,67.335999999999999,69.197999999999993,21.495000000000001,61.09,33.061999999999998,{"$error":"#N/A"},137.9,30.158999999999999,79.417000000000002,84.891000000000005,0.25800000000000001,{"$error":"#N/A"},45.780999999999999]
["1993-02-01",76.506,62.877000000000002,72.585999999999999,71.614000000000004,73.239999999999995,45.098999999999997,52.975000000000001,69.421999999999997,59.823,19.774999999999999,143.1,77.613,73.81,44.654000000000003,18.062999999999999,45.514000000000003,{"$error":"#N/A"},99.662999999999997,23.274000000000001,{"$error":"#N/A"},17.823,69.712999999999994,67.355000000000004,69.581000000000003,22.265000000000001,61.545999999999999,33.594000000000001,{"$error":"#N/A"},138.80000000000001,30.699000000000002,79.614999999999995,85.436000000000007,0.26300000000000001,{"$error":"#N/A"},46.337000000000003]
["1993-03-01",76.605999999999995,63.05,72.849000000000004,71.733000000000004,73.153999999999996,45.354999999999997,53.643000000000001,69.53,60.033999999999999,20.481000000000002,143.6,77.67,74.19,46.305999999999997,18.202000000000002,45.542000000000002,{"$error":"#N/A"},99.87,23.867000000000001,{"$error":"#N/A"},17.927,70.364999999999995,67.375,70.039000000000001,22.713999999999999,61.792999999999999,33.926000000000002,{"$error":"#N/A"},139.30000000000001,31.19,79.977000000000004,85.891000000000005,0.28000000000000003,{"$error":"#N/A"},46.933]
["1993-04-01",76.906000000000006,63.12,72.849000000000004,71.796999999999997,73.153999999999996,45.99,53.954999999999998,69.637,60.296999999999997,20.966000000000001,144,77.954999999999998,74.28,46.917999999999999,18.350000000000001,45.679000000000002,{"$error":"#N/A"},100.596,23.925999999999998,{"$error":"#N/A"},18.030999999999999,70.472999999999999,67.510999999999996,70.298000000000002,23.227,62.143000000000001,34.326000000000001,{"$error":"#N/A"},140.6,31.436,80.307000000000002,86.152000000000001,0.29099999999999998,{"$error":"#N/A"},47.588000000000001]
["1993-05-01",77.105999999999995,63.189,72.980999999999995,71.905000000000001,73.325999999999993,46.661000000000001,54.134,70.064999999999998,60.463000000000001,21.318000000000001,144.19999999999999,78.013000000000005,74.37,47.024000000000001,18.425000000000001,45.79,{"$error":"#N/A"},100.699,23.867000000000001,{"$error":"#N/A"},18.134,70.472999999999999,67.647999999999996,70.230999999999995,23.611999999999998,62.433999999999997,34.524999999999999,{"$error":"#N/A"},141.1,32.073999999999998,80.108999999999995,86.201999999999998,0.30299999999999999,{"$error":"#N/A"},47.726999999999997]
["1993-06-01",77.206000000000003,63.258000000000003,73.177999999999997,71.915999999999997,73.325999999999993,46.892000000000003,54.401000000000003,70.064999999999998,60.613,21.605,144.4,77.897999999999996,74.27,47.548999999999999,18.471,45.762,{"$error":"#N/A"},100.596,24.4,{"$error":"#N/A"},18.234999999999999,70.581999999999994,67.784999999999997,69.972999999999999,23.933,62.576000000000001,34.658000000000001,{"$error":"#N/A"},141,32.271000000000001,79.846000000000004,86.18,0.308,{"$error":"#N/A"},47.845999999999997]
["1993-07-01",76.605999999999995,63.362000000000002,74.034000000000006,72.400000000000006,73.497,47.353000000000002,54.356999999999999,69.850999999999999,60.831000000000003,22.155999999999999,144.4,77.727000000000004,74.34,46.628999999999998,18.573,46.174999999999997,{"$error":"#N/A"},100.907,24.635999999999999,{"$error":"#N/A"},18.323,70.472999999999999,67.902000000000001,70.423000000000002,24.19,62.944000000000003,34.991,{"$error":"#N/A"},140.69999999999999,32.515999999999998,79.713999999999999,86.126999999999995,0.32500000000000001,{"$error":"#N/A"},47.905999999999999]
["1993-08-01",77.406000000000006,63.466000000000001,74.230999999999995,72.701999999999998,73.582999999999998,48.363999999999997,54.534999999999997,70.064999999999998,61.194000000000003,22.31,144.80000000000001,77.613,74.33,46.817,18.896999999999998,46.588000000000001,{"$error":"#N/A"},101.114,24.222000000000001,{"$error":"#N/A"},18.420999999999999,70.364999999999995,68.019000000000005,70.873999999999995,24.766999999999999,63.188000000000002,35.856000000000002,{"$error":"#N/A"},141.30000000000001,32.737000000000002,79.846000000000004,86.551000000000002,0.33100000000000002,{"$error":"#N/A"},48.363]
["1993-09-01",76.906000000000006,63.57,73.704999999999998,72.572000000000003,73.582999999999998,48.927,54.802,70.278999999999996,61.540999999999997,22.972000000000001,145.1,77.784000000000006,74.569999999999993,48.006999999999998,19.434000000000001,46.753,{"$error":"#N/A"},101.217,24.696000000000002,{"$error":"#N/A"},18.556999999999999,70.69,68.135999999999996,71.323999999999998,25.408999999999999,63.368000000000002,36.72,{"$error":"#N/A"},141.9,33.424999999999997,80.570999999999998,86.498000000000005,0.35299999999999998,{"$error":"#N/A"},48.838999999999999]
["1993-10-01",77.305999999999997,63.604999999999997,73.638999999999996,72.658000000000001,73.754999999999995,50.186999999999998,55.024000000000001,70.387,61.77,23.567,145.69999999999999,77.897999999999996,74.709999999999994,48.917000000000002,19.748000000000001,47.029000000000003,{"$error":"#N/A"},101.114,25.643000000000001,{"$error":"#N/A"},18.632999999999999,70.69,68.174999999999997,71.323999999999998,25.858000000000001,63.707000000000001,37.253,{"$error":"#N/A"},141.80000000000001,34.283999999999999,80.801000000000002,86.563000000000002,0.376,{"$error":"#N/A"},49.533999999999999]
["1993-11-01",77.605999999999995,63.64,73.704999999999998,72.754999999999995,74.097999999999999,50.23,54.935000000000002,70.494,61.874000000000002,24.492999999999999,145.80000000000001,77.784000000000006,74.78,49.298000000000002,19.86,47.029000000000003,{"$error":"#N/A"},100.596,27.893999999999998,{"$error":"#N/A"},18.716000000000001,70.69,68.213999999999999,71.323999999999998,26.949000000000002,64.102999999999994,37.718000000000004,{"$error":"#N/A"},141.6,35.07,80.834000000000003,86.445999999999998,0.39800000000000002,{"$error":"#N/A"},49.911999999999999]
["1993-12-01",77.706000000000003,63.673999999999999,73.837000000000003,72.863,73.927000000000007,50.33,55.247,70.387,62.167999999999999,25.992000000000001,145.80000000000001,77.727000000000004,74.75,49.771000000000001,20.137,46.780999999999999,{"$error":"#N/A"},100.699,29.315000000000001,{"$error":"#N/A"},18.858000000000001,70.581999999999994,68.253,71.006,28.425000000000001,64.266999999999996,37.917999999999999,{"$error":"#N/A"},141.9,35.683999999999997,80.504999999999995,86.554000000000002,0.41499999999999998,{"$error":"#N/A"},50.289000000000001]
["1994-01-01",78.206999999999994,63.779000000000003,74.363,73.153999999999996,73.927000000000007,50.853999999999999,55.960999999999999,70.494,62.795999999999999,26.748000000000001,146.19999999999999,77.498999999999995,74.73,49.542000000000002,20.776,46.616,{"$error":"#N/A"},100.803,30.44,{"$error":"#N/A"},19.004000000000001,70.472999999999999,68.253,71.265000000000001,28.937999999999999,65.052000000000007,38.450000000000003,{"$error":"#N/A"},141.30000000000001,36.372,80.768000000000001,86.655000000000001,0.44800000000000001,{"$error":"#N/A"},50.633000000000003]
["1994-02-01",78.706999999999994,63.883000000000003,74.823999999999998,73.400999999999996,73.325999999999993,51.012,56.584000000000003,70.707999999999998,62.817999999999998,28.12,146.69999999999999,77.784000000000006,74.900000000000006,49.728000000000002,21.062999999999999,46.670999999999999,{"$error":"#N/A"},100.803,31.446999999999999,{"$error":"#N/A"},19.102,70.69,68.253,71.649000000000001,29.259,65.41,38.716000000000001,{"$error":"#N/A"},142.1,36.814,81.031999999999996,87.007000000000005,0.47599999999999998,{"$error":"#N/A"},50.921999999999997]
["1994-03-01",78.706999999999994,63.987000000000002,75.087000000000003,73.391000000000005,73.325999999999993,51.587000000000003,57.073,70.814999999999998,63.026000000000003,30.634,147.19999999999999,77.954999999999998,75.069999999999993,50.957000000000001,21.276,46.725999999999999,{"$error":"#N/A"},101.217,31.98,{"$error":"#N/A"},19.2,71.016000000000005,68.253,72.099000000000004,29.835999999999999,65.558999999999997,38.915999999999997,{"$error":"#N/A"},142.5,37.353999999999999,81.328000000000003,87.009,0.504,{"$error":"#N/A"},51.45]
["1994-04-01",78.906999999999996,64.125,75.021000000000001,73.53,73.325999999999993,51.84,57.161999999999999,71.028999999999996,63.274000000000001,31.606000000000002,147.4,78.126999999999995,75.28,51.722999999999999,21.535,46.780999999999999,{"$error":"#N/A"},101.425,32.868000000000002,{"$error":"#N/A"},19.294,71.125,68.343999999999994,72.231999999999999,30.734999999999999,65.930000000000007,39.048999999999999,{"$error":"#N/A"},144.19999999999999,38.262999999999998,81.658000000000001,87.054000000000002,0.622,{"$error":"#N/A"},52.46]
["1994-05-01",79.106999999999999,64.263999999999996,75.153000000000006,73.745999999999995,73.153999999999996,52.58,57.207000000000001,71.350999999999999,63.402999999999999,31.949000000000002,147.5,78.126999999999995,75.45,52.088999999999999,21.795000000000002,46.780999999999999,{"$error":"#N/A"},101.52800000000001,32.927999999999997,{"$error":"#N/A"},19.388000000000002,71.125,68.435000000000002,72.299000000000007,31.248000000000001,66.078000000000003,39.314999999999998,{"$error":"#N/A"},144.69999999999999,38.680999999999997,81.822999999999993,86.513999999999996,0.67300000000000004,{"$error":"#N/A"},53.085000000000001]
["1994-06-01",79.206999999999994,64.403000000000006,75.284000000000006,73.906999999999996,73.325999999999993,52.86,57.607999999999997,71.457999999999998,63.472000000000001,32.177999999999997,148,78.926000000000002,75.42,52.451999999999998,22.016999999999999,46.835999999999999,{"$error":"#N/A"},101.114,33.579000000000001,{"$error":"#N/A"},19.484999999999999,71.341999999999999,68.525999999999996,72.099000000000004,31.954000000000001,66.171000000000006,39.448,{"$error":"#N/A"},144.69999999999999,39.244999999999997,81.855999999999995,86.65,0.68400000000000005,{"$error":"#N/A"},53.807000000000002]
["1994-07-01",78.507000000000005,64.540999999999997,76.14,74.358999999999995,73.582999999999998,53.176000000000002,58.098999999999997,71.350999999999999,63.72,33.091999999999999,148.4,78.926000000000002,75.400000000000006,52.088999999999999,22.295000000000002,46.917999999999999,{"$error":"#N/A"},100.699,33.994,{"$error":"#N/A"},19.571000000000002,71.450999999999993,68.799000000000007,72.358000000000004,32.466999999999999,66.283000000000001,39.78,{"$error":"#N/A"},144,39.786000000000001,81.855999999999995,86.635000000000005,0.70599999999999996,{"$error":"#N/A"},54.384]
["1994-08-01",79.507000000000005,64.680000000000007,76.599999999999994,74.477999999999994,73.668999999999997,53.765999999999998,58.545000000000002,71.564999999999998,64.132000000000005,33.435000000000002,149,79.097999999999999,75.400000000000006,52.241999999999997,22.6,46.945999999999998,{"$error":"#N/A"},101.114,34.645000000000003,{"$error":"#N/A"},19.661999999999999,71.450999999999993,69.072000000000003,72.683000000000007,32.979999999999997,66.405000000000001,40.313000000000002,{"$error":"#N/A"},144.69999999999999,40.104999999999997,81.888999999999996,86.974999999999994,0.72899999999999998,{"$error":"#N/A"},54.960999999999999]
["1994-09-01",78.906999999999996,64.819000000000003,76.007999999999996,74.349000000000004,73.754999999999995,54.030999999999999,58.366,71.671999999999997,64.326999999999998,34.521000000000001,149.4,79.269000000000005,75.64,53.628999999999998,23.119,47.084000000000003,{"$error":"#N/A"},101.425,35,{"$error":"#N/A"},19.802,71.885000000000005,69.344999999999999,73.266000000000005,34.456000000000003,66.465999999999994,41.244,{"$error":"#N/A"},145,40.792999999999999,82.614000000000004,87.01,0.77400000000000002,{"$error":"#N/A"},55.585999999999999]
["1994-10-01",79.206999999999994,64.992000000000004,75.811000000000007,74.197999999999993,73.582999999999998,54.35,58.188000000000002,71.778999999999996,64.466999999999999,34.863999999999997,149.5,79.325999999999993,75.8,54.127000000000002,23.609000000000002,47.029000000000003,{"$error":"#N/A"},101.943,35.414999999999999,{"$error":"#N/A"},19.905999999999999,71.885000000000005,69.617999999999995,73.331999999999994,35.482999999999997,66.722999999999999,41.776000000000003,{"$error":"#N/A"},145.19999999999999,41.456000000000003,82.712000000000003,86.938000000000002,0.83,{"$error":"#N/A"},56.354999999999997]
["1994-11-01",79.507000000000005,65.165999999999997,75.745000000000005,74.197999999999993,74.013000000000005,54.677999999999997,58.277999999999999,71.994,64.578000000000003,35.435000000000002,149.69999999999999,79.097999999999999,75.73,54.338999999999999,24.053999999999998,47.000999999999998,{"$error":"#N/A"},101.63200000000001,36.125999999999998,{"$error":"#N/A"},20.012,71.885000000000005,69.891000000000005,73.132999999999996,36.124000000000002,66.852000000000004,42.109000000000002,{"$error":"#N/A"},145.30000000000001,42.241999999999997,82.647000000000006,86.932000000000002,0.88,{"$error":"#N/A"},57.076000000000001]
["1994-12-01",79.606999999999999,65.338999999999999,75.745000000000005,74.218999999999994,74.097999999999999,54.832000000000001,58.323,71.994,64.864000000000004,35.950000000000003,149.69999999999999,78.983000000000004,75.69,55.08,24.405999999999999,47.029000000000003,{"$error":"#N/A"},101.321,37.014000000000003,{"$error":"#N/A"},20.187999999999999,71.885000000000005,70.164000000000001,72.873999999999995,36.83,67.055999999999997,42.375,{"$error":"#N/A"},146,42.634999999999998,82.515000000000001,86.918000000000006,0.94199999999999995,{"$error":"#N/A"},57.557000000000002]
["1995-01-01",79.906999999999996,65.686000000000007,76.271000000000001,74.531999999999996,74.355999999999995,55.179000000000002,58.869,71.994,65.534999999999997,37.207000000000001,150.30000000000001,78.983000000000004,75.89,54.825000000000003,25.367999999999999,47.387,65.2,101.321,38.317,73.861999999999995,20.948,72.319000000000003,70.436999999999998,73.007000000000005,38.305999999999997,68.015000000000001,42.973999999999997,54.399000000000001,146,43.465000000000003,82.811000000000007,87.534999999999997,1.0089999999999999,{"$error":"#N/A"},57.652999999999999]
["1995-02-01",80.307000000000002,66.033000000000001,76.665999999999997,74.736000000000004,74.698999999999998,55.457999999999998,59.11,72.314999999999998,65.858000000000004,38.292999999999999,150.9,79.212000000000003,76.13,54.695999999999998,26.081,47.442,65.599999999999994,101.01,39.500999999999998,73.974999999999994,21.835999999999999,72.536000000000001,70.709999999999994,73.391000000000005,39.14,68.402000000000001,43.173000000000002,54.936,146.9,43.996000000000002,83.141000000000005,88.314999999999998,1.0589999999999999,{"$error":"#N/A"},57.75]
["1995-03-01",80.307000000000002,66.38,76.864000000000004,74.671999999999997,74.870999999999995,55.796999999999997,59.710999999999999,72.528999999999996,66.241,39.207000000000001,151.4,79.269000000000005,76.37,55.991,27.117999999999999,47.359000000000002,65.599999999999994,100.907,40.508000000000003,73.998000000000005,23.123000000000001,72.971000000000004,70.983000000000004,73.783000000000001,39.781999999999996,68.721000000000004,43.305999999999997,54.936,147.5,44.128999999999998,83.47,88.369,1.1100000000000001,{"$error":"#N/A"},57.701000000000001]
["1995-04-01",80.406999999999996,66.691999999999993,76.929000000000002,74.790000000000006,75.129000000000005,56.136000000000003,60.072000000000003,72.744,66.591999999999999,39.607999999999997,151.9,79.325999999999993,76.459999999999994,56.582999999999998,27.831,47.304000000000002,66.7,101.217,41.337000000000003,74.004999999999995,24.965,72.971000000000004,71.209999999999994,73.908000000000001,40.68,69.016999999999996,43.439,55.473999999999997,149,44.063000000000002,84.031000000000006,88.444000000000003,1.1719999999999999,{"$error":"#N/A"},58.23]
["1995-05-01",80.406999999999996,67.004000000000005,76.929000000000002,74.769000000000005,75.301000000000002,56.48,60.192,73.064999999999998,66.617999999999995,40.636000000000003,152.19999999999999,79.382999999999996,76.569999999999993,57.116,28.515999999999998,47.387,66.900000000000006,101.425,41.87,74.11,26.009,73.078999999999994,71.438000000000002,73.783000000000001,41.386000000000003,68.963999999999999,43.639000000000003,55.689,149.6,44.527999999999999,84.129000000000005,88.277000000000001,1.2110000000000001,{"$error":"#N/A"},58.807000000000002]
["1995-06-01",80.507000000000005,67.316000000000003,77.259,74.843999999999994,75.301000000000002,56.896000000000001,60.012999999999998,72.957999999999998,66.682000000000002,41.551000000000002,152.5,79.611999999999995,76.58,57.426000000000002,28.85,47.442,67.3,101.321,42.521999999999998,74.162999999999997,26.834,73.296999999999997,71.665000000000006,73.650000000000006,41.835000000000001,68.816999999999993,43.639000000000003,56.334000000000003,149.80000000000001,44.726999999999997,84.063999999999993,88.451999999999998,1.244,{"$error":"#N/A"},59]
["1995-07-01",80.706999999999994,67.593000000000004,77.784999999999997,75.242000000000004,75.471999999999994,57.371000000000002,60.192,72.635999999999996,66.691999999999993,42.293999999999997,152.5,79.555000000000007,76.44,56.52,29.1,47.579000000000001,67.400000000000006,100.803,42.64,74.192999999999998,27.381,73.188000000000002,71.710999999999999,73.650000000000006,41.45,68.838999999999999,44.037999999999997,56.334000000000003,149.1,44.793999999999997,83.965000000000003,88.393000000000001,1.278,{"$error":"#N/A"},59.143999999999998]
["1995-08-01",80.706999999999994,67.870999999999995,78.180000000000007,75.436000000000007,75.301000000000002,58.314,60.554000000000002,72.744,66.881,42.58,152.9,79.44,76.72,56.597000000000001,29.201000000000001,47.771999999999998,67.7,100.907,42.521999999999998,74.17,27.835999999999999,73.078999999999994,71.756,73.783000000000001,41.643000000000001,69.125,44.436999999999998,56.334000000000003,149.9,44.661000000000001,83.866,88.673000000000002,1.3340000000000001,{"$error":"#N/A"},59.865000000000002]
["1995-09-01",80.706999999999994,68.147999999999996,77.522000000000006,75.242000000000004,75.385999999999996,58.66,61.094999999999999,73.171999999999997,67.143000000000001,43.436999999999998,153.19999999999999,79.555000000000007,77,57.935000000000002,29.774999999999999,47.936999999999998,67.8,101.52800000000001,43.292000000000002,74.305000000000007,28.411000000000001,73.513999999999996,71.802000000000007,74.358999999999995,42.862000000000002,69.218000000000004,44.902999999999999,56.764000000000003,150.6,45.125999999999998,84.426000000000002,88.748999999999995,1.4410000000000001,{"$error":"#N/A"},60.442]
["1995-10-01",80.507000000000005,68.322000000000003,77.259,75.102000000000004,75.301000000000002,59.115000000000002,60.795000000000002,73.171999999999997,67.27,44.808999999999997,153.69999999999999,79.555000000000007,77.08,58.372,30.460999999999999,48.156999999999996,68.2,101.217,43.942999999999998,74.403000000000006,28.995999999999999,73.513999999999996,71.938000000000002,74.299000000000007,43.631999999999998,69.456000000000003,45.101999999999997,57.194000000000003,149.80000000000001,45.325000000000003,84.656999999999996,88.652000000000001,1.53,{"$error":"#N/A"},61.067]
["1995-11-01",80.507000000000005,68.495000000000005,77.192999999999998,75.284999999999997,75.558000000000007,59.156999999999996,60.674999999999997,73.385999999999996,67.447000000000003,45.38,153.6,79.325999999999993,77.150000000000006,58.600999999999999,30.942,47.991999999999997,68.5,100.907,44.831000000000003,74.501000000000005,29.710999999999999,73.405000000000001,72.075000000000003,74.299000000000007,44.209000000000003,69.504999999999995,45.234999999999999,57.624000000000002,149.80000000000001,45.99,84.623999999999995,88.585999999999999,1.603,{"$error":"#N/A"},61.5]
["1995-12-01",80.807000000000002,68.668999999999997,77.126999999999995,75.296000000000006,75.385999999999996,59.326999999999998,61.094999999999999,73.278999999999996,67.665999999999997,46.351999999999997,153.5,79.212000000000003,77.209999999999994,59.442999999999998,31.312000000000001,47.965000000000003,68.7,100.907,45.542000000000002,74.531000000000006,30.678999999999998,73.405000000000001,72.210999999999999,74.099999999999994,44.850999999999999,69.433999999999997,45.368000000000002,57.838999999999999,150.69999999999999,46.454999999999998,84.36,88.611000000000004,1.659,{"$error":"#N/A"},62.220999999999997]
["1996-01-01",81.007000000000005,68.738,77.522000000000006,75.984999999999999,75.558000000000007,59.488999999999997,61.697000000000003,73.278999999999996,68.078999999999994,47.951999999999998,154.4,79.382999999999996,77.260000000000005,59.411999999999999,32.692,48.156999999999996,68.8,100.803,47.140999999999998,74.613,31.782,73.078999999999994,72.325000000000003,74.277000000000001,46.390999999999998,69.757999999999996,45.567999999999998,59.237000000000002,150.19999999999999,47.082000000000001,84.227999999999994,88.864000000000004,1.7989999999999999,{"$error":"#N/A"},62.75]
["1996-02-01",81.507000000000005,68.807000000000002,77.917000000000002,76.135999999999996,75.644000000000005,59.798000000000002,61.94,73.600999999999999,68.265000000000001,49.552,154.9,79.611999999999995,77.55,59.319000000000003,33.451000000000001,48.24,69.099999999999994,100.596,47.97,74.695999999999998,32.524000000000001,73.188000000000002,72.438999999999993,74.561000000000007,47.097000000000001,70.168000000000006,45.701000000000001,59.558999999999997,150.9,47.637999999999998,84.293999999999997,89.006,1.8779999999999999,{"$error":"#N/A"},63.326999999999998]
["1996-03-01",81.507000000000005,68.876999999999995,78.245999999999995,76.19,75.986999999999995,60.231999999999999,62.36,74.028999999999996,68.507000000000005,50.295000000000002,155.69999999999999,79.725999999999999,78.06,60.941000000000003,34.081000000000003,48.323,69.3,100.803,48.74,74.771000000000001,33.24,73.513999999999996,72.552999999999997,75.248999999999995,47.802,70.415999999999997,45.834000000000003,59.881999999999998,151.5,48.384,84.69,89.162999999999997,1.984,{"$error":"#N/A"},63.951999999999998]
["1996-04-01",81.507000000000005,69.05,78.180000000000007,76.319000000000003,76.159000000000006,60.841999999999999,62.780999999999999,74.242999999999995,68.896000000000001,51.21,156.30000000000001,79.84,78.150000000000006,61.561,34.627000000000002,48.405000000000001,69.7,101.425,48.976999999999997,74.936000000000007,34.183999999999997,73.730999999999995,72.734999999999999,75.477999999999994,48.829000000000001,70.981999999999999,45.966999999999999,60.204000000000001,152.6,49.079000000000001,84.887,89.25,2.1190000000000002,{"$error":"#N/A"},65.010000000000005]
["1996-05-01",81.606999999999999,69.222999999999999,78.114000000000004,76.19,76.417000000000002,61.335000000000001,63.142000000000003,74.457999999999998,69.132999999999996,51.496000000000002,156.6,80.010999999999996,78.31,62.079000000000001,35.340000000000003,48.707999999999998,70,101.63200000000001,49.155000000000001,75.003,34.808,73.838999999999999,72.917000000000002,75.293000000000006,49.534999999999997,71.248999999999995,46.167000000000002,60.418999999999997,152.9,49.356999999999999,84.789000000000001,88.924000000000007,2.214,{"$error":"#N/A"},66.116]
["1996-06-01",81.706999999999994,69.397000000000006,78.509,76.19,76.417000000000002,61.591999999999999,63.142000000000003,74.457999999999998,69.075000000000003,51.838000000000001,156.69999999999999,80.010999999999996,78.22,62.241,35.645000000000003,48.652999999999999,70,101.321,49.984000000000002,75.010999999999996,35.374000000000002,73.947999999999993,73.099000000000004,74.975999999999999,50.048000000000002,71.215999999999994,46.232999999999997,60.957000000000001,153,49.451999999999998,84.459000000000003,89.096999999999994,2.27,{"$error":"#N/A"},66.596999999999994]
["1996-07-01",81.807000000000002,69.465999999999994,79.233000000000004,76.695999999999998,76.417000000000002,61.771999999999998,63.442999999999998,74.350999999999999,69.168000000000006,52.067,157,79.953999999999994,78.069999999999993,61.155999999999999,35.765999999999998,48.707999999999998,70,101.217,50.161000000000001,75.070999999999998,35.877000000000002,74.165000000000006,73.234999999999999,75.162000000000006,49.984000000000002,71.320999999999998,46.366,61.601999999999997,152.4,49.591000000000001,84.260999999999996,88.972999999999999,2.3210000000000002,{"$error":"#N/A"},66.789000000000001]
["1996-08-01",81.807000000000002,69.536000000000001,79.628,76.879000000000005,76.417000000000002,62.036000000000001,63.743000000000002,74.457999999999998,69.364000000000004,51.838000000000001,157.30000000000001,79.783000000000001,77.92,61.11,35.877000000000002,49.011000000000003,70,101.114,49.923999999999999,75.138999999999996,36.353999999999999,74.165000000000006,73.372,75.063000000000002,50.241,71.53,46.631999999999998,61.709000000000003,153.1,49.313000000000002,83.866,89.203000000000003,2.427,{"$error":"#N/A"},67.03]
["1996-09-01",81.807000000000002,69.605000000000004,79.034999999999997,76.727999999999994,76.503,62.338999999999999,63.865000000000002,74.885999999999996,69.531999999999996,52.180999999999997,157.80000000000001,79.953999999999994,78.16,62.540999999999997,36.386000000000003,49.121000000000002,70.2,101.52800000000001,50.28,75.161000000000001,36.935000000000002,74.491,73.507999999999996,75.739999999999995,51.203000000000003,71.522999999999996,47.097999999999999,61.817,153.80000000000001,49.494999999999997,84.36,89.254999999999995,2.5779999999999998,{"$error":"#N/A"},67.317999999999998]
["1996-10-01",81.807000000000002,69.64,78.903999999999996,76.942999999999998,76.674000000000007,62.784999999999997,63.865000000000002,74.992999999999995,69.628,52.524000000000001,158.30000000000001,80.069000000000003,78.37,63.033999999999999,36.868000000000002,49.149000000000001,70.3,101.735,50.872,75.304000000000002,37.396000000000001,74.816999999999993,73.69,75.915000000000006,51.908999999999999,71.483000000000004,47.363999999999997,62.139000000000003,153.80000000000001,49.963999999999999,84.326999999999998,89.397000000000006,2.7469999999999999,{"$error":"#N/A"},67.846999999999994]
["1996-11-01",81.706999999999994,69.674000000000007,78.903999999999996,77.061999999999998,77.018000000000001,63.033000000000001,63.865000000000002,75.099999999999994,69.632000000000005,52.81,158.6,79.84,78.3,62.994,37.173000000000002,49.176000000000002,70.5,101.425,51.226999999999997,75.528999999999996,37.963000000000001,74.707999999999998,73.872,75.828000000000003,52.551000000000002,71.614999999999995,47.564,62.462000000000003,153.9,50.19,84.129000000000005,89.233000000000004,2.887,{"$error":"#N/A"},68.28]
["1996-12-01",82.007000000000005,69.709000000000003,79.22,77.201999999999998,77.018000000000001,63.261000000000003,64.105000000000004,74.992999999999995,69.838999999999999,53.21,158.6,79.897000000000006,78.41,63.776000000000003,37.515999999999998,48.956000000000003,70.5,101.52800000000001,51.523000000000003,75.521000000000001,39.177999999999997,74.707999999999998,74.054000000000002,75.739999999999995,53.256,71.649000000000001,47.697000000000003,62.892000000000003,154.4,50.615000000000002,83.998000000000005,89.302999999999997,2.988,{"$error":"#N/A"},68.808999999999997]
["1997-01-01",82.706999999999994,69.744,79.141000000000005,77.739999999999995,77.188999999999993,63.581000000000003,64.587999999999994,75.207999999999998,70.040999999999997,53.953000000000003,159.1,79.84,78.52,63.43,38.886000000000003,49.121000000000002,70.7,101.425,52.53,75.619,40.186,75.251000000000005,73.986000000000004,75.828000000000003,54.795999999999999,72.084000000000003,48.228999999999999,63.645000000000003,154.4,51.265999999999998,83.899000000000001,89.602000000000004,3.161,{"$error":"#N/A"},69.097999999999999]
["1997-02-01",82.807000000000002,69.778000000000006,79.456000000000003,77.643000000000001,77.361000000000004,64.111999999999995,64.947999999999993,75.207999999999998,69.994,54.468000000000004,159.6,79.953999999999994,78.67,63.206000000000003,39.738,49.149000000000001,70.8,101.217,52.707999999999998,75.843999999999994,40.860999999999997,75.576999999999998,73.918000000000006,75.980999999999995,55.438000000000002,72.206999999999994,48.427999999999997,63.86,155,51.622,83.766999999999996,89.759,3.3410000000000002,{"$error":"#N/A"},69.915000000000006]
["1997-03-01",82.807000000000002,69.813000000000002,79.534000000000006,77.298000000000002,77.447000000000003,64.313000000000002,65.188999999999993,75.207999999999998,70.028999999999996,54.868000000000002,160,80.239999999999995,78.739999999999995,64.596999999999994,40.478000000000002,49.121000000000002,70.900000000000006,101.321,52.945,75.701999999999998,41.37,75.685000000000002,73.849999999999994,76.558999999999997,55.823,72.301000000000002,48.694000000000003,63.966999999999999,155.4,51.874000000000002,84.096999999999994,89.63,3.52,{"$error":"#N/A"},70.587999999999994]
["1997-04-01",82.706999999999994,69.744,79.534000000000006,77.277000000000001,77.447000000000003,64.525999999999996,65.489000000000004,75.528999999999996,70.054000000000002,55.896000000000001,160.19999999999999,80.64,78.77,65.168000000000006,41.042999999999999,49.478999999999999,70.900000000000006,103.393,53.3,75.716999999999999,41.817,75.685000000000002,73.872,76.647000000000006,56.4,72.418000000000006,48.960999999999999,64.397000000000006,156.30000000000001,52.481000000000002,84.69,89.715999999999994,3.7559999999999998,{"$error":"#N/A"},71.117000000000004]
["1997-05-01",82.906999999999996,69.674000000000007,79.613,77.394999999999996,77.533000000000001,64.674999999999997,65.55,76.064999999999998,70.156000000000006,57.039000000000001,160.1,80.811000000000007,78.88,65.441000000000003,41.58,49.396999999999998,71.099999999999994,103.6,53.655000000000001,75.807000000000002,42.198,75.793999999999997,73.894999999999996,76.820999999999998,56.720999999999997,72.856999999999999,49.027000000000001,64.504999999999995,156.9,53.341000000000001,84.69,89.436999999999998,3.9289999999999998,{"$error":"#N/A"},71.453999999999994]
["1997-06-01",83.007000000000005,69.605000000000004,79.613,77.525000000000006,77.704999999999998,64.828999999999994,65.67,76.171999999999997,70.153999999999996,57.44,160.30000000000001,80.924999999999997,78.87,65.686999999999998,42.311999999999998,49.506999999999998,71.099999999999994,103.6,53.774000000000001,75.867000000000004,42.573,76.010999999999996,73.918000000000006,76.45,57.62,72.665999999999997,49.16,65.150000000000006,157.5,53.341000000000001,84.820999999999998,89.525999999999996,4.0410000000000004,{"$error":"#N/A"},72.222999999999999]
["1997-07-01",83.706999999999994,69.501000000000005,79.613,78.149000000000001,77.704999999999998,65.22,65.790000000000006,76.064999999999998,70.283000000000001,57.667999999999999,160.5,80.924999999999997,78.760000000000005,64.465000000000003,42.256,49.588999999999999,71.099999999999994,103.18600000000001,54.011000000000003,76.046999999999997,42.944000000000003,75.903000000000006,74.031999999999996,76.700999999999993,57.491,72.686000000000007,49.226999999999997,67.406999999999996,157.5,53.645000000000003,84.789000000000001,89.429000000000002,4.2939999999999996,{"$error":"#N/A"},72.944000000000003]
["1997-08-01",83.807000000000002,69.397000000000006,79.613,78.3,77.790000000000006,65.483999999999995,66.271000000000001,76.385999999999996,70.591999999999999,58.011000000000003,160.80000000000001,81.096999999999994,78.97,64.519000000000005,42.33,49.726999999999997,71.099999999999994,103.289,54.247999999999998,76.174000000000007,43.325000000000003,75.793999999999997,74.144999999999996,76.909000000000006,57.555,73.034000000000006,49.625999999999998,67.837000000000003,158.5,53.749000000000002,84.820999999999998,89.626000000000005,4.5629999999999997,{"$error":"#N/A"},73.233000000000004]
["1997-09-01",83.606999999999999,69.293000000000006,79.613,77.965999999999994,77.790000000000006,66.093000000000004,66.575000000000003,76.599999999999994,70.941999999999993,58.353999999999999,161.19999999999999,81.268000000000001,79.11,65.617000000000004,42.923000000000002,49.92,71.2,104.015,54.307000000000002,76.400000000000006,43.865000000000002,76.227999999999994,74.259,77.596999999999994,58.325000000000003,72.988,49.759,68.266999999999996,159.30000000000001,54.052999999999997,85.611999999999995,89.623999999999995,4.8929999999999998,{"$error":"#N/A"},73.185000000000002]
["1997-10-01",83.507000000000005,69.361999999999995,79.849000000000004,77.954999999999998,77.790000000000006,66.903000000000006,66.575000000000003,76.599999999999994,70.915999999999997,58.926000000000002,161.6,81.438999999999993,79.069999999999993,65.992000000000004,43.404000000000003,50.085000000000001,71.5,104.325,54.720999999999997,76.594999999999999,44.216000000000001,76.337000000000003,74.396000000000001,77.673000000000002,58.966999999999999,72.948999999999998,50.225000000000001,68.697000000000003,159.5,54.304000000000002,85.546000000000006,89.631,5.3029999999999999,{"$error":"#N/A"},74.05]
["1997-11-01",83.507000000000005,69.432000000000002,79.849000000000004,78.16,77.704999999999998,66.992999999999995,66.632999999999996,76.706999999999994,71.057000000000002,59.383000000000003,161.5,81.382000000000005,79.209999999999994,66.233999999999995,43.932000000000002,50.03,71.7,103.6,55.018000000000001,76.67,44.71,76.445999999999998,74.531999999999996,77.706000000000003,59.673000000000002,73.239000000000004,50.491,68.912000000000006,159.6,54.764000000000003,85.415000000000006,89.605000000000004,5.6559999999999997,{"$error":"#N/A"},73.858000000000004]
["1997-12-01",83.706999999999994,69.501000000000005,80.006,78.084000000000003,77.619,67.085999999999999,68.319000000000003,76.599999999999994,71.245999999999995,59.84,161.30000000000001,81.382000000000005,79.239999999999995,66.783000000000001,44.412999999999997,49.947000000000003,71.7,103.393,55.136000000000003,76.632000000000005,45.337000000000003,76.445999999999998,74.668999999999997,77.465000000000003,60.314,73.411000000000001,50.756999999999998,69.234999999999999,160,55.067999999999998,85.382000000000005,89.647999999999996,5.9470000000000001,{"$error":"#N/A"},73.617000000000004]
["1998-01-01",83.706999999999994,69.569999999999993,80.084000000000003,78.052000000000007,78.048000000000002,67.552999999999997,69.944000000000003,76.492999999999995,71.414000000000001,60.343000000000004,161.6,81.495999999999995,78.95,66.218999999999994,45.756,50.222999999999999,71.900000000000006,103.289,55.847000000000001,76.691999999999993,46.323,76.771000000000001,74.713999999999999,77.203000000000003,62.174999999999997,73.510000000000005,51.755000000000003,71.923000000000002,159.5,55.832000000000001,84.656999999999996,89.614999999999995,6.3730000000000002,{"$error":"#N/A"},73.858000000000004]
["1998-02-01",83.906999999999996,69.64,80.242000000000004,78.213999999999999,78.134,67.465999999999994,71.149000000000001,76.814999999999998,71.245999999999995,60.92,161.9,81.438999999999993,79.25,65.903999999999996,46.515000000000001,50.112000000000002,72,103.18600000000001,55.965000000000003,76.662000000000006,47.134,77.096999999999994,74.760000000000005,77.64,63.201999999999998,73.477000000000004,52.087000000000003,72.352999999999994,160.30000000000001,56.335999999999999,84.558000000000007,89.724999999999994,6.6539999999999999,{"$error":"#N/A"},73.81]
["1998-03-01",83.807000000000002,69.709000000000003,80.319999999999993,78.084000000000003,78.22,67.733000000000004,71.028000000000006,77.028999999999996,71.28,61.4,162.19999999999999,81.611000000000004,79.39,67.552000000000007,47.116999999999997,50.305,72.2,103.6,56.084000000000003,76.7,47.686,77.531000000000006,74.805000000000007,78.284000000000006,63.587000000000003,73.676000000000002,52.22,72.567999999999998,160.80000000000001,56.77,84.69,89.659000000000006,6.9390000000000001,{"$error":"#N/A"},73.665999999999997]
["1998-04-01",83.906999999999996,69.847999999999999,80.477000000000004,78.429000000000002,78.134,68,71.269000000000005,77.135999999999996,71.456000000000003,61.668999999999997,162.5,82.01,79.55,68.649000000000001,47.606999999999999,50.414999999999999,72.3,103.807,56.497999999999998,76.534999999999997,48.131999999999998,77.531000000000006,74.918999999999997,78.480999999999995,64.036000000000001,74.201999999999998,52.42,72.783000000000001,162.6,57.264000000000003,84.92,89.695999999999998,7.2649999999999997,{"$error":"#N/A"},74.674999999999997]
["1998-05-01",84.007000000000005,69.986000000000004,80.399000000000001,78.826999999999998,78.391999999999996,68.123000000000005,70.906999999999996,77.564999999999998,71.55,61.886000000000003,162.80000000000001,81.953000000000003,79.569999999999993,68.903999999999996,48.154000000000003,50.581000000000003,72.400000000000006,104.11799999999999,56.557000000000002,76.790000000000006,48.515999999999998,77.423000000000002,75.033000000000001,78.403999999999996,64.293000000000006,74.664000000000001,52.752000000000002,72.783000000000001,163.5,57.759,85.052000000000007,89.51,7.5220000000000002,{"$error":"#N/A"},74.963999999999999]
["1998-06-01",84.106999999999999,70.125,80.319999999999993,78.741,78.477000000000004,68.355999999999995,70.605999999999995,77.564999999999998,71.596000000000004,62,163,82.125,79.63,69.099999999999994,48.292999999999999,50.662999999999997,72.400000000000006,103.70399999999999,56.912999999999997,76.751999999999995,49.088999999999999,77.64,75.146000000000001,78.076999999999998,64.549000000000007,74.760000000000005,52.752000000000002,73.105000000000004,163.4,57.759,84.887,89.617000000000004,7.702,{"$error":"#N/A"},75.251999999999995]
["1998-07-01",84.406999999999996,70.16,80.319999999999993,78.935000000000002,78.477000000000004,68.647999999999996,70.605999999999995,77.349999999999994,71.86,62.354999999999997,163.19999999999999,81.953000000000003,79.36,67.754999999999995,48.2,50.552999999999997,72.400000000000006,103.08199999999999,56.497999999999998,76.91,49.563000000000002,77.64,75.283000000000001,78.23,64.293000000000006,74.915999999999997,52.619,74.503,163,57.759,84.69,89.495999999999995,7.96,{"$error":"#N/A"},75.156000000000006]
["1998-08-01",84.206999999999994,70.194999999999993,80.319999999999993,78.632999999999996,78.477000000000004,68.881,70.846999999999994,77.456999999999994,72.052999999999997,62.268999999999998,163.4,82.066999999999993,79.42,67.763999999999996,48.024000000000001,50.277999999999999,72.5,102.979,56.201999999999998,76.97,50.039000000000001,77.423000000000002,75.418999999999997,78.241,63.908000000000001,74.927999999999997,52.485999999999997,74.287999999999997,163.69999999999999,57.82,84.260999999999996,89.751000000000005,8.2789999999999999,{"$error":"#N/A"},75.540999999999997]
["1998-09-01",84.007000000000005,70.228999999999999,80.319999999999993,78.600999999999999,78.305999999999997,69.239999999999995,71.149000000000001,77.778999999999996,72.105999999999995,62.234999999999999,163.6,82.296000000000006,79.39,69.046000000000006,48.292999999999999,50.332999999999998,72.599999999999994,103.807,56.201999999999998,76.903000000000006,50.850999999999999,78.073999999999998,75.555999999999997,78.885000000000005,64.421000000000006,74.838999999999999,52.686,74.394999999999996,164.4,57.872,84.623999999999995,89.68,8.8339999999999996,{"$error":"#N/A"},76.599000000000004]
["1998-10-01",83.906999999999996,70.332999999999998,80.399000000000001,78.611999999999995,78.649000000000001,69.792000000000002,71.388000000000005,77.885999999999996,72.113,62.338000000000001,164,82.296000000000006,79.34,69.084000000000003,48.728000000000002,50.552999999999997,72.7,104.533,56.32,76.962999999999994,51.579000000000001,78.073999999999998,75.350999999999999,79.06,64.805999999999997,75.105999999999995,53.284999999999997,74.287999999999997,164.5,58.036999999999999,84.789000000000001,89.662000000000006,9.3670000000000009,{"$error":"#N/A"},78.906999999999996]
["1998-11-01",83.906999999999996,70.436999999999998,80.477000000000004,78.600999999999999,78.649000000000001,69.86,71.149000000000001,77.992999999999995,72.046999999999997,62.326000000000001,164,82.125,79.290000000000006,69.028999999999996,48.856999999999999,50.691000000000003,72.8,104.429,56.557000000000002,77.007999999999996,52.493000000000002,78.183000000000007,75.146000000000001,79.06,65.126999999999995,75.475999999999999,53.484000000000002,74.072999999999993,164.4,58.262999999999998,84.590999999999994,89.516000000000005,9.77,{"$error":"#N/A"},79.917000000000002]
["1998-12-01",84.007000000000005,70.540999999999997,80.555999999999997,78.537000000000006,78.391999999999996,70.215000000000003,71.028000000000006,77.885999999999996,72.247,62.395000000000003,163.9,82.066999999999993,79.38,69.367000000000004,48.987000000000002,50.581000000000003,72.8,104.015,56.676000000000002,76.94,53.774000000000001,78.292000000000002,74.941999999999993,78.840999999999994,65.382999999999996,75.742000000000004,53.616999999999997,73.965000000000003,164.4,58.645000000000003,84.426000000000002,89.497,10.09,{"$error":"#N/A"},79.965000000000003]
["1999-01-01",83.906999999999996,70.540999999999997,80.477000000000004,78.795000000000002,78.563000000000002,69.981999999999999,70.968000000000004,77.778999999999996,72.512,63.121000000000002,164.3,81.896000000000001,79.08,68.667000000000002,50.218000000000004,50.883000000000003,72.900000000000006,103.497,57.326999999999998,75.656999999999996,55.131,78.617000000000004,74.873000000000005,78.885000000000005,66.41,75.492999999999995,55.213999999999999,74.503,163.4,59.261000000000003,84.426000000000002,89.680999999999997,10.577,{"$error":"#N/A"},79.594999999999999]
["1999-02-01",84.007000000000005,70.540999999999997,80.634,78.977999999999994,78.649000000000001,70.031999999999996,71.269000000000005,78.421999999999997,72.555999999999997,63.292000000000002,164.5,82.066999999999993,79.33,68.334999999999994,50.884999999999998,50.801000000000002,73,103.08199999999999,57.435000000000002,77.052999999999997,55.872,78.725999999999999,74.805000000000007,79.278000000000006,66.795000000000002,75.516999999999996,55.746000000000002,74.503,163.69999999999999,59.469000000000001,84.459000000000003,89.983999999999995,10.907999999999999,{"$error":"#N/A"},78.986999999999995]
["1999-03-01",84.007000000000005,70.540999999999997,80.634,79.031999999999996,78.992999999999995,70.477000000000004,71.388000000000005,78.742999999999995,72.876000000000005,63.584000000000003,165,82.296000000000006,79.599999999999994,69.849000000000004,51.487000000000002,51.048999999999999,73.2,103.18600000000001,57.326999999999998,77.143000000000001,56.390999999999998,79.269000000000005,74.736999999999995,79.965999999999994,67.436999999999998,75.84,55.878999999999998,74.503,164.1,59.643000000000001,84.789000000000001,90.078000000000003,11.351000000000001,{"$error":"#N/A"},78.834000000000003]
["1999-04-01",84.406999999999996,70.644999999999996,80.634,79.355000000000004,79.421999999999997,70.742000000000004,71.567999999999998,78.956999999999994,73.144999999999996,63.744,166.2,82.867000000000004,79.83,70.575000000000003,52.079000000000001,51.323999999999998,73.400000000000006,103.70399999999999,57.326999999999998,77.510999999999996,56.908999999999999,79.486000000000004,74.781999999999996,80.14,68.013999999999996,76.322999999999993,56.145000000000003,74.61,165.2,59.877000000000002,84.986000000000004,90.227999999999994,11.906000000000001,{"$error":"#N/A"},79.063000000000002]
["1999-05-01",84.406999999999996,70.748999999999995,80.792000000000002,79.483999999999995,79.593999999999994,70.825999999999993,71.448999999999998,79.171999999999997,73.141999999999996,63.954999999999998,166.2,83.094999999999999,79.83,70.539000000000001,52.421999999999997,51.572000000000003,73.599999999999994,103.70399999999999,57.542000000000002,77.727999999999994,57.250999999999998,79.376999999999995,74.828000000000003,80.162000000000006,68.462999999999994,76.412999999999997,56.277999999999999,74.61,165.6,60.223999999999997,85.117999999999995,90.025999999999996,12.253,{"$error":"#N/A"},79.442999999999998]
["1999-06-01",84.507000000000005,70.852999999999994,80.634,79.322000000000003,79.765000000000001,70.924999999999997,71.028000000000006,79.385999999999996,73.158000000000001,63.944000000000003,166.2,83.037999999999997,79.83,70.540999999999997,52.680999999999997,51.984999999999999,73.5,103.393,57.972999999999999,77.691000000000003,57.627000000000002,79.486000000000004,74.873000000000005,79.856999999999999,68.591999999999999,76.531000000000006,56.543999999999997,74.61,165.6,60.223999999999997,85.25,90.131,12.657,{"$error":"#N/A"},79.671000000000006]
["1999-07-01",84.906999999999996,71.061999999999998,80.634,79.451999999999998,79.936999999999998,70.974000000000004,70.787000000000006,79.171999999999997,73.475999999999999,63.972000000000001,166.7,82.924000000000007,79.61,69.168000000000006,53.051000000000002,52.177999999999997,73.599999999999994,102.979,57.435000000000002,76.721999999999994,58.008000000000003,79.269000000000005,74.972999999999999,79.769000000000005,68.334999999999994,76.513000000000005,59.737000000000002,75.254999999999995,165.1,61.222999999999999,84.887,90.153999999999996,13.138999999999999,{"$error":"#N/A"},79.899000000000001]
["1999-08-01",84.807000000000002,71.27,80.712999999999994,79.355000000000004,80.108999999999995,71.114000000000004,71.510000000000005,79.599999999999994,73.789000000000001,63.863999999999997,167.1,82.980999999999995,79.739999999999995,69.105999999999995,53.246000000000002,52.37,73.7,103.289,57.326999999999998,77.975999999999999,58.335000000000001,78.942999999999998,75.072999999999993,80.206000000000003,68.72,76.394000000000005,60.07,75.363,165.5,61.752000000000002,84.887,90.6,13.688000000000001,{"$error":"#N/A"},80.278999999999996]
["1999-09-01",84.606999999999999,71.477999999999994,80.712999999999994,79.537999999999997,80.366,71.275000000000006,71.69,80.028999999999996,73.930000000000007,63.978000000000002,167.9,83.21,79.87,70.441999999999993,53.533000000000001,52.811,73.900000000000006,103.6,57.542000000000002,78.171000000000006,58.899000000000001,79.703000000000003,75.173000000000002,80.576999999999998,69.747,76.376999999999995,60.402000000000001,75.254999999999995,166.2,62.220999999999997,85.480999999999995,90.771000000000001,14.512,{"$error":"#N/A"},80.659000000000006]
["1999-10-01",84.507000000000005,71.616,81.027000000000001,79.644999999999996,80.451999999999998,71.528000000000006,72.231999999999999,80.135999999999996,73.902000000000001,64.097999999999999,168.2,83.381,79.930000000000007,70.638000000000005,53.847999999999999,53.223999999999997,74,103.807,57.972999999999999,78.396000000000001,59.271999999999998,80.028999999999996,75.222999999999999,80.643000000000001,70.516999999999996,76.587000000000003,60.734999999999999,75.363,166.5,62.515999999999998,85.578999999999994,90.77,15.426,{"$error":"#N/A"},81.191000000000003]
["1999-11-01",84.706999999999994,71.754999999999995,81.105999999999995,79.807000000000002,80.366,71.647999999999996,72.111000000000004,80.242999999999995,74.021000000000001,64.304000000000002,168.3,83.381,79.959999999999994,70.817999999999998,54.042000000000002,53.223999999999997,74.3,103.18600000000001,58.295000000000002,78.463999999999999,59.798999999999999,80.355000000000004,75.272999999999996,80.741,71.158000000000001,77.033000000000001,61.000999999999998,75.578000000000003,166.7,62.811,85.349000000000004,90.683999999999997,16.076000000000001,{"$error":"#N/A"},81.039000000000001]
["1999-12-01",85.007000000000005,71.894000000000005,81.656000000000006,80.064999999999998,80.451999999999998,71.837000000000003,71.989999999999995,80.349999999999994,74.355000000000004,64.817999999999998,168.3,83.724000000000004,80.319999999999993,71.271000000000001,54.476999999999997,53.417000000000002,74.400000000000006,102.875,58.402999999999999,78.763999999999996,60.398000000000003,80.462999999999994,75.322999999999993,80.468000000000004,71.8,77.224999999999994,61.267000000000003,75.685000000000002,167.3,63.332000000000001,85.546000000000006,90.99,17.035,{"$error":"#N/A"},81.039000000000001]
["2000-01-01",85.206999999999994,72.102000000000004,81.42,80.204999999999998,80.28,71.962999999999994,72.31,80.242999999999995,74.599999999999994,65.161000000000001,168.8,83.724000000000004,80.25,70.472999999999999,55.274000000000001,53.83,74.400000000000006,102.771,59.048000000000002,78.088999999999999,61.209000000000003,80.897999999999996,75.497,80.304000000000002,73.082999999999998,77.073999999999998,62.731000000000002,76.974999999999994,166.6,63.886000000000003,84.853999999999999,91.102999999999994,17.859000000000002,{"$error":"#N/A"},80.659000000000006]
["2000-02-01",85.307000000000002,72.31,81.971000000000004,80.516999999999996,80.796000000000006,72.364000000000004,72.531000000000006,80.778999999999996,74.704999999999998,65.183999999999997,169.8,84.295000000000002,80.349999999999994,70.322999999999993,55.893999999999998,53.664000000000001,74.8,102.461,59.371000000000002,79.108999999999995,61.752000000000002,81.222999999999999,75.671999999999997,80.796000000000006,73.724999999999994,76.897999999999996,64.858999999999995,77.19,167.5,64.510999999999996,85.25,91.444999999999993,18.52,{"$error":"#N/A"},80.278999999999996]
["2000-03-01",85.307000000000002,72.518000000000001,82.206000000000003,80.819000000000003,81.397000000000006,72.891000000000005,72.894999999999996,81.313999999999993,75.001000000000005,65.635000000000005,171.2,84.808999999999997,80.73,72.045000000000002,56.44,54.076999999999998,74.900000000000006,102.66800000000001,59.262999999999998,79.311999999999998,62.094000000000001,81.331999999999994,75.846999999999994,81.516000000000005,74.366,77.013999999999996,65.126000000000005,77.19,168.4,65.082999999999998,85.644999999999996,91.414000000000001,19.064,{"$error":"#N/A"},80.051000000000002]
["2000-04-01",85.307000000000002,72.691999999999993,82.128,80.97,81.138999999999996,73.241,72.602999999999994,81.421000000000006,75.313000000000002,65.703999999999994,171.3,85.093999999999994,80.73,72.393000000000001,56.884,54.408000000000001,75,102.875,59.478000000000002,79.611999999999995,62.447000000000003,81.549000000000007,76.021000000000001,81.647000000000006,74.686999999999998,77.912000000000006,65.126000000000005,77.082999999999998,170.1,65.453999999999994,85.677999999999997,91.492999999999995,19.507000000000001,{"$error":"#N/A"},80.430999999999997]
["2000-05-01",85.206999999999994,72.864999999999995,82.206000000000003,81.206000000000003,81.483000000000004,73.396000000000001,72.236999999999995,81.742999999999995,75.438000000000002,65.813000000000002,171.5,85.494,80.900000000000006,72.602999999999994,57.19,54.628,75.2,102.979,59.262999999999998,79.709999999999994,62.680999999999997,81.658000000000001,76.195999999999998,81.909000000000006,75.200999999999993,78.350999999999999,65.259,77.19,170.7,65.728999999999999,86.106999999999999,91.447999999999993,19.937999999999999,{"$error":"#N/A"},81.114999999999995]
["2000-06-01",85.606999999999999,73.037999999999997,82.834999999999994,81.507999999999996,81.998000000000005,73.563999999999993,72.602999999999994,81.956999999999994,75.665999999999997,65.995000000000005,172.4,85.894000000000005,81.099999999999994,72.323999999999998,57.476999999999997,54.820999999999998,75.5,102.771,59.371000000000002,80.227999999999994,63.052,82.091999999999999,76.370999999999995,81.822000000000003,75.778000000000006,78.742999999999995,65.259,77.727999999999994,171.1,66.153000000000006,86.073999999999998,91.789000000000001,20.073,{"$error":"#N/A"},81.343000000000004]
["2000-07-01",86.007000000000005,73.974999999999994,82.914000000000001,81.668999999999997,82.254999999999995,73.662000000000006,72.894999999999996,81.635999999999996,76.126000000000005,66.600999999999999,172.8,85.950999999999993,80.97,71.063000000000002,58.125,55.095999999999997,75.599999999999994,102.461,59.048000000000002,79.364999999999995,63.298000000000002,81.766000000000005,76.72,81.614000000000004,76.290999999999997,79.001999999999995,65.259,78.158000000000001,170.5,66.703999999999994,85.677999999999997,91.856999999999999,20.521000000000001,{"$error":"#N/A"},81.570999999999998]
["2000-08-01",85.807000000000002,74.911000000000001,82.914000000000001,81.647999999999996,82.168999999999997,73.852999999999994,73.260000000000005,81.528000000000006,76.444999999999993,66.692999999999998,172.8,86.064999999999998,81.13,71.173000000000002,58.384,54.820999999999998,75.599999999999994,102.771,58.725000000000001,80.423000000000002,63.646000000000001,81.766000000000005,77.069999999999993,81.974999999999994,76.034999999999997,79.033000000000001,65.259,78.266000000000005,170.5,66.884,85.744,91.619,20.97,{"$error":"#N/A"},81.114999999999995]
["2000-09-01",86.007000000000005,75.847999999999999,83.149000000000001,82.207999999999998,82.513000000000005,74.302000000000007,74.210999999999999,82.171000000000006,76.643000000000001,66.972999999999999,173.7,86.75,81.55,72.656000000000006,59.079000000000001,54.930999999999997,75.8,102.66800000000001,58.832999999999998,80.843000000000004,64.111000000000004,82.525999999999996,77.418999999999997,82.968000000000004,76.805000000000007,78.960999999999999,65.658000000000001,78.266000000000005,171.7,67.816000000000003,86.337000000000003,92.078000000000003,21.614000000000001,{"$error":"#N/A"},80.659000000000006]
["2000-10-01",85.906999999999996,75.917000000000002,83.307000000000002,82.003,82.685000000000002,74.751000000000005,74.138000000000005,82.385999999999996,76.838999999999999,67.584000000000003,174,86.808000000000007,81.45,73.483999999999995,59.468000000000004,55.481999999999999,76,102.66800000000001,59.048000000000002,81.099000000000004,64.552000000000007,82.525999999999996,77.718999999999994,83.11,77.445999999999998,79.283000000000001,65.924000000000007,78.480999999999995,171.6,68.207999999999998,86.534999999999997,91.98,22.280999999999999,{"$error":"#N/A"},81.114999999999995]
["2000-11-01",86.007000000000005,75.986000000000004,83.620999999999995,82.272000000000006,82.941999999999993,75.004000000000005,73.698999999999998,82.385999999999996,77.03,67.983999999999995,174.1,86.75,81.63,73.823999999999998,59.773000000000003,55.646999999999998,76.3,102.357,59.262999999999998,81.331000000000003,65.103999999999999,82.960999999999999,78.018000000000001,83.099000000000004,77.766999999999996,79.91,66.256,78.587999999999994,172.1,68.981999999999999,86.567999999999998,92.418000000000006,23.111000000000001,{"$error":"#N/A"},81.114999999999995]
["2000-12-01",86.706999999999994,76.055999999999997,83.778000000000006,82.057000000000002,83.028000000000006,75.087999999999994,73.991,82.278000000000006,77.296000000000006,68.093000000000004,174,86.635999999999996,81.599999999999994,74.054000000000002,59.968000000000004,55.646999999999998,76.3,102.461,59.478000000000002,81.495999999999995,65.808999999999997,82.852000000000004,78.317999999999998,82.608000000000004,77.894999999999996,80.206999999999994,66.388999999999996,78.695999999999998,172.2,69.013000000000005,86.501999999999995,92.349000000000004,23.683,77.87,81.039000000000001]
["2001-01-01",86.406999999999996,76.332999999999998,83.944000000000003,81.971000000000004,82.685000000000002,75.340999999999994,74.796000000000006,82.171000000000006,77.323999999999998,68.944999999999993,175.1,86.465000000000003,81.180000000000007,72.872,60.875,55.728999999999999,76.599999999999994,102.461,59.801000000000002,80.355000000000004,66.174000000000007,83.504000000000005,78.268000000000001,83.317999999999998,78.537000000000006,80.501999999999995,67.587000000000003,80.200999999999993,171.1,69.268000000000001,86.238,92.283000000000001,24.271000000000001,77.52,80.563999999999993]
["2001-02-01",86.906999999999996,76.611000000000004,84.191999999999993,82.325999999999993,83.114000000000004,75.11,75.161000000000001,82.813999999999993,77.578000000000003,69.156000000000006,175.8,86.921999999999997,81.39,72.8,61.735999999999997,55.84,76.900000000000006,102.15,59.801000000000002,81.376000000000005,66.13,84.155000000000001,78.218000000000004,84.049000000000007,78.600999999999999,80.600999999999999,69.117000000000004,80.200999999999993,172,70.061999999999998,86.534999999999997,92.158000000000001,24.709,77.760000000000005,80.483000000000004]
["2001-03-01",86.906999999999996,76.888000000000005,84.358000000000004,82.509,83.370999999999995,75.466999999999999,75.819999999999993,83.242999999999995,77.905000000000001,69.436000000000007,176.2,87.322000000000003,81.760000000000005,74.227000000000004,62.329000000000001,56.17,77,101.943,60.015999999999998,81.602000000000004,66.549000000000007,84.372,78.168000000000006,84.834999999999994,78.986000000000004,80.954999999999998,69.582999999999998,80.308000000000007,172.2,70.813999999999993,87.194000000000003,92.305999999999997,26.210999999999999,78.17,80.644000000000005]
["2001-04-01",87.307000000000002,77.096000000000004,84.771000000000001,83.23,83.972999999999999,75.811999999999998,76.111999999999995,83.563999999999993,78.308999999999997,69.893000000000001,176.9,87.721000000000004,82.16,74.926000000000002,62.773000000000003,56.857999999999997,77.3,102.15,60.231000000000002,81.856999999999999,66.885000000000005,84.697999999999993,78.391999999999996,85.305000000000007,79.628,81.412000000000006,69.915000000000006,80.522999999999996,173.1,71.281000000000006,87.951999999999998,92.561000000000007,28.917999999999999,78.64,81.372]
["2001-05-01",87.606999999999999,77.304000000000002,84.936999999999998,83.747,84.659000000000006,76.141000000000005,76.037999999999997,83.992999999999995,78.605999999999995,70.373000000000005,177.7,88.406999999999996,82.68,75.242000000000004,63.347000000000001,57.656999999999996,77.5,102.253,60.877000000000002,82.314999999999998,67.037999999999997,85.132999999999996,78.617000000000004,85.588999999999999,80.525999999999996,82.091999999999999,70.248000000000005,81.061000000000007,174.2,72.106999999999999,88.545000000000002,93.063000000000002,30.381,79.02,81.695999999999998]
["2001-06-01",87.706999999999994,77.512,85.102000000000004,83.897999999999996,84.745000000000005,76.183000000000007,76.257999999999996,83.885000000000005,78.87,70.545000000000002,178,88.521000000000001,82.73,75.162000000000006,63.523000000000003,58.537999999999997,77.7,101.943,61.198999999999998,82.561999999999998,67.197000000000003,85.132999999999996,78.841999999999999,85.260999999999996,80.462000000000003,82.305999999999997,70.447000000000003,81.921000000000006,174.4,72.393000000000001,88.412999999999997,93.24,31.334,79.13,81.938999999999993]
["2001-07-01",87.807000000000002,77.581999999999994,85.185000000000002,83.832999999999998,84.488,76.036000000000001,76.403999999999996,83.671000000000006,79.063999999999993,70.790999999999997,177.5,88.063999999999993,82.56,73.849000000000004,63.597000000000001,58.978000000000002,77.7,101.63200000000001,60.877000000000002,81.751999999999995,67.022000000000006,84.046999999999997,78.991,85.141000000000005,80.204999999999998,82.399000000000001,70.647000000000006,82.781000000000006,173.3,72.552000000000007,87.951999999999998,93.097999999999999,32.085000000000001,78.959999999999994,82.262]
["2001-08-01",87.606999999999999,77.650999999999996,85.019000000000005,83.822999999999993,84.488,76.647000000000006,76.695999999999998,83.671000000000006,79.256,70.756,177.5,88.177999999999997,82.56,73.867999999999995,63.485999999999997,59.170999999999999,77.7,102.04600000000001,60.554000000000002,82.697000000000003,67.418999999999997,83.938000000000002,79.141000000000005,85.457999999999998,79.948999999999998,82.24,70.513999999999996,82.673000000000002,174,72.52,88.183000000000007,92.581999999999994,33.027000000000001,78.88,82.504999999999995]
["2001-09-01",87.606999999999999,77.72,85.268000000000001,84.07,84.659000000000006,77.209000000000003,76.623999999999995,83.992999999999995,79.245000000000005,70.808000000000007,178.3,88.635000000000005,82.71,75.278999999999996,63.790999999999997,59.557000000000002,77.7,101.839,60.877000000000002,82.795000000000002,68.046999999999997,84.372,79.290999999999997,86.506,80.204999999999998,82.212000000000003,70.647000000000006,81.921000000000006,174.6,73.156000000000006,88.941000000000003,92.7,34.972000000000001,79.099999999999994,82.667000000000002]
["2001-10-01",87.507000000000005,77.962999999999994,85.35,83.93,84.23,77.313000000000002,76.623999999999995,84.1,79.162000000000006,70.835999999999999,177.7,88.463999999999999,82.76,75.516999999999996,63.985999999999997,59.942,77.900000000000006,101.839,60.984000000000002,82.938000000000002,68.353999999999999,84.372,79.441000000000003,86.418999999999997,80.525999999999996,82.53,70.647000000000006,81.921000000000006,174.3,73.495000000000005,88.677000000000007,92.56,37.095999999999997,79.16,82.747]
["2001-11-01",87.307000000000002,78.206000000000003,85.268000000000001,84.027000000000001,83.456999999999994,77.305999999999997,76.186000000000007,83.885000000000005,79.102999999999994,70.802000000000007,177.4,88.120999999999995,82.53,75.596999999999994,64.031999999999996,60.161999999999999,78,101.321,61.091999999999999,83.058000000000007,68.611999999999995,84.372,79.59,86.308999999999997,80.59,83.078999999999994,70.58,81.921000000000006,173.6,73.802000000000007,88.71,92.683000000000007,38.659999999999997,79.11,82.262]
["2001-12-01",88.106999999999999,78.448999999999998,85.433000000000007,83.855000000000004,83.629000000000005,77.067999999999998,76.331999999999994,84.1,79.39,70.950999999999993,176.7,88.063999999999993,82.63,76.308999999999997,64.069000000000003,60.438000000000002,78,101.217,61.414000000000001,82.9,68.706999999999994,84.59,79.739999999999995,86.046999999999997,80.783000000000001,83.242000000000004,70.78,81.921000000000006,173.4,73.876000000000005,88.808999999999997,92.649000000000001,39.909999999999997,79.47,82.180999999999997]
["2002-01-01",88.206999999999994,78.691000000000003,85.680999999999997,84.361000000000004,83.801000000000002,77.004999999999995,76.77,84.206999999999994,79.281000000000006,71.841999999999999,177.1,88.406999999999996,82.89,76.105000000000004,64.921000000000006,60.988,78.400000000000006,101.01,61.951999999999998,82.216999999999999,69.340999999999994,84.697999999999993,79.89,86.67,81.424000000000007,83.375,71.778000000000006,83.317999999999998,173.3,75.063000000000002,88.578000000000003,92.763999999999996,42.034999999999997,79.510000000000005,83.070999999999998]
["2002-02-01",88.507000000000005,78.933999999999997,85.763999999999996,84.49,84.316000000000003,77.012,77.135999999999996,84.85,79.349999999999994,72.224999999999994,177.8,88.578000000000003,82.99,75.299000000000007,65.540999999999997,60.823,78.7,100.492,61.737000000000002,83.222999999999999,69.296000000000006,84.807000000000002,80.040000000000006,87.138999999999996,81.489000000000004,83.230999999999995,72.043999999999997,83.317999999999998,173.8,75.751999999999995,88.775999999999996,92.760999999999996,42.768999999999998,79.64,83.718000000000004]
["2002-03-01",88.706999999999994,79.177000000000007,85.929000000000002,84.715999999999994,84.917000000000002,77.418999999999997,77.573999999999998,85.385000000000005,80.006,72.430999999999997,178.8,89.034999999999997,83.36,77.203999999999994,66.013000000000005,61.070999999999998,78.7,100.699,61.951999999999998,83.29,69.650999999999996,85.132999999999996,80.188999999999993,87.914000000000001,81.680999999999997,83.59,72.11,83.317999999999998,174.5,76.25,89.566999999999993,92.775999999999996,43.279000000000003,80.08,84.123000000000005]
["2002-04-01",88.606999999999999,79.349999999999994,86.26,84.738,85.432000000000002,77.706999999999994,78.013000000000005,85.706999999999994,81.091999999999999,73.087999999999994,179.8,89.376999999999995,83.68,77.798000000000002,66.587000000000003,61.098999999999997,79.099999999999994,101.01,61.951999999999998,83.613,70.031000000000006,85.241,80.463999999999999,88.328999999999994,82.066000000000003,84.269000000000005,72.376999999999995,83.317999999999998,175.7,77.298000000000002,89.929000000000002,93.575999999999993,44.164999999999999,80.44,85.417000000000002]
["2002-05-01",88.706999999999994,79.524000000000001,86.507999999999996,84.867000000000004,85.603999999999999,77.778000000000006,78.305000000000007,85.706999999999994,81.382999999999996,73.287999999999997,179.8,89.605999999999995,83.79,77.789000000000001,66.893000000000001,61.070999999999998,79.2,101.321,62.167000000000002,83.861000000000004,70.173000000000002,85.457999999999998,80.738,88.350999999999999,81.873999999999995,84.825000000000003,72.510000000000005,83.210999999999999,176.2,77.531000000000006,90.16,93.665999999999997,44.423000000000002,80.599999999999994,86.225999999999999]
["2002-06-01",88.706999999999994,79.697000000000003,86.590999999999994,84.63,85.775999999999996,77.679000000000002,78.231999999999999,85.706999999999994,81.388000000000005,73.22,179.9,89.435000000000002,83.78,77.650000000000006,66.605999999999995,61.345999999999997,79.3,101.217,61.737000000000002,83.989000000000004,70.515000000000001,85.457999999999998,81.013000000000005,88.055999999999997,81.552999999999997,85.099000000000004,72.242999999999995,82.888000000000005,176.2,77.350999999999999,90.028000000000006,93.543000000000006,44.68,80.55,87.358000000000004]
["2002-07-01",88.807000000000002,79.870999999999995,86.507999999999996,84.91,86.290999999999997,78.024000000000001,78.013000000000005,85.492000000000004,80.822000000000003,72.984999999999999,180.1,89.263000000000005,83.78,76.314999999999998,66.531999999999996,61.401000000000003,79.400000000000006,100.803,61.521999999999998,83.396000000000001,70.718000000000004,85.35,81.138000000000005,87.936000000000007,81.168000000000006,85.244,72.043999999999997,83.317999999999998,175.9,77.765000000000001,89.731999999999999,93.05,45.325000000000003,80.47,87.924000000000007]
["2002-08-01",88.706999999999994,80.043999999999997,86.674000000000007,84.888000000000005,86.634,78.317999999999998,78.525000000000006,85.6,81.054000000000002,72.625,180.7,89.263000000000005,83.98,76.486000000000004,66.346999999999994,61.070999999999998,79.5,101.114,61.091999999999999,84.221000000000004,70.986999999999995,85.024000000000001,81.263000000000005,88.230999999999995,80.846999999999994,85.307000000000002,72.442999999999998,83.210999999999999,176.4,77.828000000000003,89.763999999999996,93.02,46.317,80.510000000000005,87.600999999999999]
["2002-09-01",88.706999999999994,80.216999999999999,86.674000000000007,85.125,86.634,78.977999999999994,78.963999999999999,86.028000000000006,81.356999999999999,72.704999999999998,181,89.549000000000007,84.14,77.930000000000007,66.754000000000005,61.374000000000002,79.7,101.114,61.521999999999998,84.468999999999994,71.414000000000001,85.566999999999993,81.387,89.191999999999993,81.103999999999999,85.257000000000005,72.643000000000001,82.781000000000006,177.6,78.421000000000006,90.456000000000003,93.161000000000001,47.926000000000002,80.739999999999995,87.924000000000007]
["2002-10-01",88.606999999999999,80.391000000000005,86.838999999999999,85.018000000000001,86.891999999999996,79.665999999999997,78.744,86.242000000000004,82.162999999999997,73.093999999999994,181.3,89.777000000000001,84.27,78.334000000000003,67.123999999999995,61.704000000000001,79.900000000000006,100.907,61.951999999999998,84.777000000000001,71.728999999999999,85.893000000000001,81.561999999999998,88.972999999999999,81.36,85.807000000000002,72.643000000000001,82.457999999999998,177.9,78.781999999999996,90.753,93.704999999999998,49.500999999999998,80.92,88.49]
["2002-11-01",88.307000000000002,80.563999999999993,86.756,84.953000000000003,87.149000000000001,79.596000000000004,78.816999999999993,86.242000000000004,82.29,72.98,181.3,89.549000000000007,84.27,78.350999999999999,67.096999999999994,61.594000000000001,80.099999999999994,100.907,62.06,84.852000000000004,72.308999999999997,86.218000000000004,81.736999999999995,88.710999999999999,81.296000000000006,86.429000000000002,72.643000000000001,82.350999999999999,178.2,78.781999999999996,90.522000000000006,93.531999999999996,50.942,80.87,87.762]
["2002-12-01",89.106999999999999,80.738,87.004000000000005,84.995999999999995,86.805999999999997,79.244,79.182000000000002,86.242000000000004,82.563000000000002,72.853999999999999,180.9,89.492000000000004,84.41,78.894000000000005,67.161000000000001,61.649000000000001,80.2,100.907,62.274999999999999,84.754000000000005,72.623000000000005,86.87,81.911000000000001,88.406000000000006,81.36,86.548000000000002,73.174999999999997,82.457999999999998,178.5,79.236999999999995,90.653999999999996,93.474999999999994,51.783000000000001,81.239999999999995,87.52]
["2003-01-01",89.106999999999999,81.084000000000003,87.17,85.373000000000005,87.578999999999994,79.322000000000003,79.695999999999998,86.349000000000004,82.224000000000004,73.694000000000003,181.7,89.605999999999995,84.42,78.491,67.984999999999999,61.87,80.400000000000006,100.596,62.813000000000002,84.116,72.917000000000002,88.933000000000007,82.010999999999996,88.710999999999999,81.680999999999997,86.676000000000002,77.033000000000001,82.888000000000005,178.4,80.010999999999996,90.950999999999993,93.549000000000007,53.122,81.12,87.683000000000007]
["2003-02-01",89.606999999999999,81.430999999999997,87.251999999999995,85.965000000000003,88.266000000000005,79.960999999999999,80.132999999999996,87.206000000000003,82.399000000000001,73.94,183.1,90.233999999999995,84.99,78.566000000000003,68.513000000000005,61.759,80.599999999999994,100.285,63.027999999999999,85.265000000000001,73.12,89.042000000000002,82.111000000000004,89.257000000000005,81.745000000000005,86.662000000000006,77.498999999999995,83.102999999999994,179.3,80.412999999999997,91.742000000000004,93.641000000000005,53.941000000000003,81.44,88.028999999999996]
["2003-03-01",89.706999999999994,81.778000000000006,87.501000000000005,86.212999999999994,88.522999999999996,80.894999999999996,81.084000000000003,87.849000000000004,82.97,74.156999999999996,184.2,90.462999999999994,85.33,80.350999999999999,69.114999999999995,62.42,80.900000000000006,100.596,63.35,85.504999999999995,73.581000000000003,88.39,82.210999999999999,90.108999999999995,82.001999999999995,86.722999999999999,77.831000000000003,82.995999999999995,179.9,80.984999999999999,92.203000000000003,94.018000000000001,55,81.92,88.201999999999998]
["2003-04-01",89.406999999999996,81.778000000000006,87.418000000000006,85.997,87.921999999999997,80.817999999999998,80.938000000000002,87.742000000000004,83.644999999999996,74.007999999999996,183.8,90.347999999999999,85.21,80.424999999999997,69.152000000000001,62.503,81.099999999999994,100.907,63.564999999999998,85.451999999999998,73.706999999999994,87.739000000000004,82.210999999999999,90.195999999999998,82.194000000000003,87.39,77.963999999999999,83.210999999999999,181.2,81.388000000000005,91.873000000000005,94.204999999999998,55.542000000000002,82.01,88.028999999999996]
["2003-05-01",89.206999999999994,81.778000000000006,87.418000000000006,85.75,88.007999999999996,80.507999999999996,80.792000000000002,87.635000000000005,83.567999999999998,73.763000000000005,183.5,90.233999999999995,85.12,80.760000000000005,69.328000000000003,62.393000000000001,81.3,101.114,63.673000000000002,85.481999999999999,73.468999999999994,87.195999999999998,82.210999999999999,90.131,82.194000000000003,87.882000000000005,78.031000000000006,83.210999999999999,181.5,81.78,91.775000000000006,94.054000000000002,56.076999999999998,81.97,87.596999999999994]
["2003-06-01",89.507000000000005,81.778000000000006,87.582999999999998,85.997,88.007999999999996,80.507999999999996,80.572000000000003,87.635000000000005,83.623000000000005,73.459999999999994,183.7,90.12,85.28,80.611000000000004,69.484999999999999,62.448,81.400000000000006,100.803,64.102999999999994,85.481999999999999,73.53,86.978999999999999,82.210999999999999,89.715999999999994,82.13,87.878,78.364000000000004,83.210999999999999,181.3,81.992000000000004,91.510999999999996,94.055999999999997,56.12,82.07,87.078999999999994]
["2003-07-01",89.706999999999994,81.950999999999993,87.501000000000005,86.17,88.093999999999994,80.438999999999993,80.5,87.099000000000004,83.099000000000004,73.573999999999998,183.9,89.662999999999997,85.19,79.055999999999997,69.671000000000006,62.365000000000002,81.400000000000006,100.596,63.887999999999998,84.747,73.635999999999996,86.653000000000006,82.335999999999999,89.792000000000002,81.808999999999997,87.62,78.296999999999997,83.317999999999998,181.3,82.384,91.213999999999999,93.302000000000007,56.012999999999998,81.93,86.474000000000004]
["2003-08-01",89.706999999999994,82.125,87.748999999999995,86.396000000000001,88.350999999999999,80.572000000000003,80.864000000000004,87.099000000000004,83.48,73.545000000000002,184.6,89.777000000000001,85.39,79.024000000000001,69.475999999999999,62.31,81.599999999999994,100.803,63.134999999999998,85.873000000000005,73.856999999999999,86.87,82.460999999999999,90.075999999999993,81.489000000000004,87.662999999999997,79.094999999999999,83.102999999999994,181.6,82.087000000000003,91.180999999999997,93.519000000000005,56.104999999999997,82.07,86.647000000000006]
["2003-09-01",89.606999999999999,82.298000000000002,87.914000000000001,86.653999999999996,88.522999999999996,80.725999999999999,81.596000000000004,87.635000000000005,83.728999999999999,73.710999999999999,185.2,90.177000000000007,85.73,80.528999999999996,69.873999999999995,62.750999999999998,81.8,100.907,63.457999999999998,86.254999999999995,74.296999999999997,87.304000000000002,82.584999999999994,90.960999999999999,81.873999999999995,87.828999999999994,79.561000000000007,82.781000000000006,182.5,82.32,91.840999999999994,93.655000000000001,56.860999999999997,82.35,86.215000000000003]
["2003-10-01",89.606999999999999,82.436999999999998,87.748999999999995,86.373999999999995,88.266000000000005,80.599999999999994,81.668000000000006,87.421000000000006,84.293999999999997,73.831000000000003,185,90.063000000000002,85.78,80.819000000000003,70.402000000000001,63.054000000000002,81.8,100.907,63.996000000000002,86.203000000000003,74.569000000000003,87.304000000000002,82.784999999999997,90.709000000000003,82.387,88.305999999999997,79.626999999999995,82.781000000000006,182.6,82.584999999999994,91.906000000000006,94.13,57.386000000000003,82.45,86.215000000000003]
["2003-11-01",89.406999999999996,82.575999999999993,87.914000000000001,86.525000000000006,88.522999999999996,80.353999999999999,81.522000000000006,87.635000000000005,84.567999999999998,73.722999999999999,184.5,89.948999999999998,85.67,80.971999999999994,70.837000000000003,63.136000000000003,82.1,100.389,64.317999999999998,86.412999999999997,75.188000000000002,87.412999999999997,82.984999999999999,90.48,82.644000000000005,88.551000000000002,79.760999999999996,83.210999999999999,182.7,82.786000000000001,91.709000000000003,94.010999999999996,58.113999999999997,82.45,86.042000000000002]
["2003-12-01",90.108000000000004,82.713999999999999,88.08,86.471000000000004,88.608999999999995,80.093999999999994,81.888999999999996,87.421000000000006,84.713999999999999,73.631,184.3,90.063000000000002,85.76,81.320999999999998,70.956999999999994,63.329000000000001,82.1,100.492,64.426000000000002,86.503,75.510999999999996,87.412999999999997,83.183999999999997,89.900999999999996,82.835999999999999,88.602000000000004,79.894000000000005,83.317999999999998,183.5,82.891999999999996,91.808000000000007,94.03,58.365000000000002,82.71,85.869]
["2004-01-01",90.108000000000004,82.956999999999994,88.162000000000006,86.728999999999999,88.694999999999993,79.947000000000003,82.400999999999996,87.421000000000006,84.12,74.043000000000006,185.2,89.777000000000001,85.61,80.789000000000001,72.475999999999999,63.356000000000002,82.3,100.285,65.286000000000001,85.888000000000005,75.980999999999995,87.304000000000002,83.284000000000006,89.912000000000006,83.156999999999996,88.608000000000004,83.418999999999997,84.823999999999998,183.1,83.2,91.61,93.710999999999999,58.749000000000002,82.47,85.695999999999998]
["2004-02-01",90.308000000000007,83.2,88.492999999999995,87.052000000000007,88.867000000000004,79.953999999999994,82.765000000000001,88.063999999999993,84.158000000000001,74.271000000000001,186.2,90.290999999999997,85.96,80.537999999999997,73.373999999999995,63.164000000000001,82.6,100.285,65.716999999999999,86.998999999999995,76.435000000000002,87.412999999999997,83.384,90.316000000000003,83.221000000000004,88.472999999999999,84.084000000000003,85.039000000000001,183.8,83.305999999999997,91.379000000000005,93.725999999999999,59.055,82.67,85.869]
["2004-03-01",90.608000000000004,83.442999999999998,88.823999999999998,87.182000000000002,89.21,80.290999999999997,83.569000000000003,88.385000000000005,84.745999999999995,74.426000000000002,187.4,90.006,86.3,82.531999999999996,73.734999999999999,63.521999999999998,82.8,100.492,66.361999999999995,87.036000000000001,76.694000000000003,87.846999999999994,83.483999999999995,91.102000000000004,83.477999999999994,88.677999999999997,84.218000000000004,85.039000000000001,184.6,83.825000000000003,92.070999999999998,93.927000000000007,59.62,83.1,85.783000000000001]
["2004-04-01",90.908000000000001,83.581000000000003,88.823999999999998,87.644000000000005,89.382000000000005,80.585999999999999,83.569000000000003,88.492000000000004,85.905000000000001,74.962999999999994,188,90.006,86.53,82.766999999999996,73.947999999999993,63.88,82.9,100.492,66.792000000000002,87.275999999999996,76.81,87.956000000000003,83.707999999999998,91.397000000000006,84.119,89.432000000000002,84.218000000000004,85.039000000000001,185.7,84.206000000000003,92.070999999999998,94.718999999999994,59.914999999999999,83.51,86.733000000000004]
["2004-05-01",91.108000000000004,83.72,89.236999999999995,87.989000000000004,90.155000000000001,81.007000000000005,83.497,88.813000000000002,86.412000000000006,76.512,189.1,90.12,86.85,83.129000000000005,74.623999999999995,64.403000000000006,83.1,100.596,67.545000000000002,87.463999999999999,76.617000000000004,88.063999999999993,83.933000000000007,91.55,84.953000000000003,90.016999999999996,84.55,85.468999999999994,186.5,84.926000000000002,92.302000000000007,94.938000000000002,60.174999999999997,83.79,87.078999999999994]
["2004-06-01",91.108000000000004,83.858999999999995,89.567999999999998,87.945999999999998,90.24,81.358000000000004,83.497,88.599000000000004,86.549000000000007,76.775000000000006,189.7,90.063000000000002,86.89,82.884,74.661000000000001,64.897999999999996,83.2,100.803,67.974999999999994,87.688999999999993,76.739999999999995,88.063999999999993,84.158000000000001,90.960999999999999,85.722999999999999,90.218999999999994,84.683000000000007,85.575999999999993,186.8,85.201999999999998,91.906000000000006,95.102000000000004,60.094000000000001,83.84,87.078999999999994]
["2004-07-01",91.308000000000007,83.962999999999994,89.403000000000006,88.247,90.155000000000001,81.548000000000002,84.009,88.278000000000006,85.893000000000001,76.563000000000002,189.4,89.948999999999998,86.75,81.376999999999995,74.679000000000002,64.594999999999999,83.3,100.492,68.082999999999998,86.802999999999997,76.941000000000003,87.956000000000003,84.331999999999994,90.83,85.659000000000006,90.049000000000007,84.948999999999998,85.899000000000001,186.8,85.498999999999995,91.775000000000006,94.106999999999999,60.378,83.65,86.906000000000006]
["2004-08-01",91.408000000000001,84.066999999999993,89.733999999999995,88.355000000000004,89.983000000000004,81.856999999999999,84.739000000000004,88.063999999999993,86.272000000000006,76.5,189.5,90.177000000000007,86.94,81.176000000000002,74.456999999999994,64.594999999999999,83.5,100.596,68.082999999999998,87.823999999999998,77.415999999999997,87.739000000000004,84.507000000000005,91.135000000000005,85.337999999999994,89.736000000000004,84.816000000000003,85.899000000000001,187.4,85.117000000000004,91.676000000000002,94.454999999999998,60.843000000000004,83.8,87.078999999999994]
["2004-09-01",91.207999999999998,84.171000000000006,89.733999999999995,88.409000000000006,90.155000000000001,81.899000000000001,84.739000000000004,88.599000000000004,86.426000000000002,76.602999999999994,189.9,90.52,87.02,82.801000000000002,74.504000000000005,64.870999999999995,83.5,100.907,68.405000000000001,87.974000000000004,78.055999999999997,88.281999999999996,84.682000000000002,91.932000000000002,85.594999999999999,89.664000000000001,84.816000000000003,85.146000000000001,188.1,85.022000000000006,92.334999999999994,94.460999999999999,61.415999999999997,83.92,86.906000000000006]
["2004-10-01",91.308000000000007,84.379000000000005,90.063999999999993,88.838999999999999,90.325999999999993,82.138000000000005,84.739000000000004,88.921000000000006,87.314999999999998,76.866,190.9,90.805000000000007,87.26,83.433999999999997,74.855000000000004,65.366,83.5,101.425,68.620999999999995,88.32,78.596999999999994,88.498999999999995,84.930999999999997,91.965000000000003,86.108000000000004,90.242999999999995,84.882999999999996,85.575999999999993,188.6,85.275999999999996,92.597999999999999,95.346999999999994,62.795000000000002,84.25,86.906000000000006]
["2004-11-01",91.108000000000004,84.587000000000003,90.23,88.731999999999999,90.67,82.349000000000004,84.227999999999994,88.706000000000003,87.533000000000001,77.180000000000007,191,90.405000000000001,87.3,83.516000000000005,74.92,65.504000000000005,83.6,101.217,68.942999999999998,88.522000000000006,79.266999999999996,88.498999999999995,85.180999999999997,91.691999999999993,86.364999999999995,90.736000000000004,84.816000000000003,85.575999999999993,189,85.774000000000001,92.070999999999998,95.438000000000002,63.621000000000002,84.2,86.819000000000003]
["2004-12-01",92.108000000000004,84.795000000000002,90.643000000000001,88.441000000000003,90.498000000000005,82.039000000000001,84.373999999999995,88.492000000000004,87.447999999999993,77.311999999999998,190.3,90.462999999999994,87.4,83.834999999999994,74.882999999999996,65.807000000000002,83.8,100.699,69.158000000000001,88.364999999999995,79.430999999999997,88.39,85.43,90.894999999999996,86.429000000000002,90.805999999999997,84.683000000000007,85.575999999999993,189.9,85.540999999999997,92.070999999999998,95.281999999999996,63.825000000000003,84.41,86.906000000000006]
["2005-01-01",91.408000000000001,85.003,90.725999999999999,88.688999999999993,90.412000000000006,81.778999999999996,85.204999999999998,88.278000000000006,86.710999999999999,77.174999999999997,190.7,89.948999999999998,86.91,84.045000000000002,75.411000000000001,65.861999999999995,83.8,100.492,69.588999999999999,87.576999999999998,79.433999999999997,88.173000000000002,85.555000000000007,91.254999999999995,86.492999999999995,90.394000000000005,86.08,86.221000000000004,188.9,84.99,91.576999999999998,94.84,64.174000000000007,83.88,86.387]
["2005-02-01",91.808000000000007,85.210999999999999,90.974000000000004,89.281000000000006,90.756,81.701999999999998,85.551000000000002,89.135000000000005,86.935000000000002,77.626000000000005,191.8,90.52,87.46,83.033000000000001,75.715999999999994,66,84.1,100.181,70.233999999999995,88.95,79.697999999999993,88.281999999999996,85.68,91.822999999999993,86.429000000000002,90.355999999999995,86.346000000000004,86.436000000000007,189.6,85.477000000000004,92.004999999999995,95.048000000000002,64.188999999999993,84.18,86.56]
["2005-03-01",92.207999999999998,85.418999999999997,91.388000000000005,89.861999999999995,91.271000000000001,82.221999999999994,86.066999999999993,89.671000000000006,87.623000000000005,78.146000000000001,193.3,90.861999999999995,88.02,84.918999999999997,76.281000000000006,66.495000000000005,84.2,100.492,70.664000000000001,89.114999999999995,80.058000000000007,88.715999999999994,85.805000000000007,92.674999999999997,86.492999999999995,90.665000000000006,86.28,86.328999999999994,190.5,86.430999999999997,92.203000000000003,95.281000000000006,64.355000000000004,84.82,86.387]
["2005-04-01",92.007999999999996,85.593000000000004,91.14,90.066999999999993,91.528000000000006,82.959000000000003,86.153999999999996,90.099000000000004,88.885000000000005,78.471999999999994,194.6,91.090999999999994,88.19,85.567999999999998,76.855000000000004,66.632999999999996,84.5,100.596,71.417000000000002,89.430999999999997,80.343000000000004,89.15,86.054000000000002,92.837999999999994,86.813999999999993,91.281000000000006,86.478999999999999,86.436000000000007,191.6,86.462999999999994,92.334999999999994,96.061000000000007,64.814999999999998,85.18,86.992000000000004]
["2005-05-01",92.207999999999998,85.766000000000005,91.305000000000007,90.195999999999998,91.614000000000004,83.183999999999997,86.066999999999993,90.099000000000004,89.055000000000007,78.620999999999995,194.4,90.861999999999995,88.25,85.817999999999998,77.281000000000006,66.275000000000006,84.5,100.699,71.846999999999994,89.558000000000007,80.141000000000005,89.475999999999999,86.304000000000002,92.784000000000006,87.070999999999998,91.662000000000006,86.546000000000006,86.543999999999997,192,86.748999999999995,92.367999999999995,95.965000000000003,65.409000000000006,85.36,87.251000000000005]
["2005-06-01",92.308000000000007,85.94,91.635999999999996,90.475999999999999,91.786000000000001,83.528000000000006,85.808000000000007,90.206000000000003,89.263000000000005,79.174999999999997,194.5,91.090999999999994,88.35,85.635999999999996,77.484999999999999,66.742999999999995,84.7,100.285,72.277000000000001,89.602999999999994,80.063999999999993,89.475999999999999,86.554000000000002,92.477999999999994,86.878,91.683999999999997,86.811999999999998,87.081000000000003,192.2,86.802000000000007,92.400999999999996,95.75,65.475999999999999,85.45,87.337999999999994]
["2005-07-01",92.707999999999998,86.216999999999999,91.388000000000005,91.013999999999996,91.957999999999998,84.040999999999997,86.153999999999996,90.099000000000004,88.716999999999999,79.466999999999999,195.4,90.861999999999995,88.22,84.584999999999994,77.447999999999993,66.825999999999993,84.9,100.181,72.277000000000001,89.033000000000001,80.376999999999995,89.259,86.878,92.335999999999999,86.686000000000007,91.96,86.611999999999995,87.296000000000006,192.2,87.406000000000006,92.070999999999998,95.225999999999999,65.100999999999999,85.35,88.287999999999997]
["2005-08-01",92.808000000000007,86.495000000000005,91.552999999999997,91.1,92.301000000000002,84.287000000000006,86.412000000000006,90.099000000000004,89.105999999999995,79.700999999999993,196.4,91.090999999999994,88.56,84.206999999999994,77.096000000000004,66.962999999999994,85.1,100.285,72.17,90.225999999999999,80.472999999999999,89.367000000000004,87.201999999999998,92.762,86.622,92.061000000000007,86.546000000000006,87.296000000000006,192.6,86.843999999999994,92.236000000000004,95.363,65.656000000000006,85.54,88.460999999999999]
["2005-09-01",92.908000000000001,86.772000000000006,91.884,91.207999999999998,93.073999999999998,85.122,86.841999999999999,90.742000000000004,89.653000000000006,80.352000000000004,198.8,91.605000000000004,88.91,86.06,77.244,67.981999999999999,85.1,100.596,73.245000000000005,90.512,80.796000000000006,90.019000000000005,87.527000000000001,93.602999999999994,86.942999999999998,92.238,86.745000000000005,87.081000000000003,193.1,87.754999999999995,92.894999999999996,95.78,66.328000000000003,85.96,88.546999999999997]
["2005-10-01",93.007999999999996,86.911000000000001,91.884,91.036000000000001,92.644999999999996,85.536000000000001,86.67,90.742000000000004,90.382999999999996,80.317999999999998,199.2,91.548000000000002,88.89,86.634,77.253,68.394999999999996,85.3,100.596,73.891000000000005,91.022000000000006,80.994,90.128,87.727000000000004,93.525999999999996,87.263000000000005,92.668999999999997,87.677000000000007,87.834000000000003,193.3,87.914000000000001,93.06,96.617999999999995,67.516999999999996,86.18,89.238]
["2005-11-01",92.707999999999998,87.05,91.718000000000004,91.013999999999996,92.472999999999999,85.331999999999994,86.325000000000003,90.42,90.52,80.197999999999993,197.6,91.262,88.71,86.456999999999994,77.411000000000001,68.284999999999997,85.4,100.181,74.105999999999995,90.721999999999994,81.576999999999998,90.128,87.926000000000002,93.286000000000001,87.070999999999998,93.058000000000007,87.677000000000007,87.619,193.6,87.512,92.828999999999994,96.346000000000004,68.463999999999999,85.98,89.152000000000001]
["2005-12-01",93.408000000000001,87.188000000000002,92.049000000000007,91.003,92.387,85.045000000000002,86.584000000000003,90.528000000000006,90.713999999999999,80.061000000000007,196.8,91.376000000000005,88.82,86.870999999999995,77.382999999999996,68.533000000000001,85.4,100.285,73.998000000000005,90.557000000000002,82.078000000000003,90.019000000000005,88.126000000000005,92.784000000000006,86.878,93.15,87.81,87.510999999999996,194.1,87.48,92.861999999999995,96.241,68.75,86.29,88.978999999999999]
["2006-01-01",93.108000000000004,87.430999999999997,91.653000000000006,91.013999999999996,92.902000000000001,85.114000000000004,87.1,90.206000000000003,90.344999999999999,80.763999999999996,198.3,91.090999999999994,88.73,86.772000000000006,77.456999999999994,68.753,85.6,100.389,74.751000000000005,90.096000000000004,82.56,89.802000000000007,88.301000000000002,92.456000000000003,87.070999999999998,92.837000000000003,89.605999999999995,88.801000000000002,193.4,87.013999999999996,92.134,96.063999999999993,69.266000000000005,85.9,88.72]
["2006-02-01",93.507999999999996,87.674000000000007,91.927999999999997,91.412000000000006,92.73,85.037999999999997,87.274000000000001,91.063000000000002,90.388999999999996,81.164000000000001,198.7,91.775999999999996,89.07,85.718000000000004,77.623999999999995,68.697999999999993,85.8,100.078,75.073999999999998,91.593999999999994,82.686000000000007,90.561999999999998,88.474999999999994,92.816999999999993,87.070999999999998,93.027000000000001,90.138000000000005,88.801000000000002,194.2,87.331000000000003,92.564999999999998,96.363,69.417000000000002,86.14,89.238]
["2006-03-01",93.507999999999996,87.917000000000002,92.293999999999997,91.38,93.245999999999995,85.536000000000001,87.79,91.385000000000005,91.028999999999996,81.244,199.8,92.061999999999998,89.33,87.724000000000004,78.058999999999997,69.468999999999994,85.9,100.285,75.289000000000001,91.772999999999996,82.79,90.778999999999996,88.65,93.548000000000002,87.007000000000005,94.200999999999993,90.138000000000005,88.801000000000002,195,88.063000000000002,93.221000000000004,96.260999999999996,69.608000000000004,86.63,89.497]
["2006-04-01",93.808000000000007,88.402000000000001,92.841999999999999,91.822000000000003,93.760999999999996,86.082999999999998,87.876999999999995,91.813000000000002,92.313000000000002,81.849999999999994,201.5,92.575999999999993,89.71,88.369,78.614000000000004,70.268000000000001,86.2,100.492,75.718999999999994,92.051000000000002,82.911000000000001,91.539000000000001,89.099000000000004,93.974000000000004,87.584000000000003,94.688000000000002,90.337999999999994,88.801000000000002,196.5,88.772000000000006,93.691999999999993,97.078000000000003,70.537999999999997,87.22,90.275000000000006]
["2006-05-01",93.808000000000007,88.888000000000005,92.933999999999997,92.165999999999997,94.19,86.293999999999997,88.048000000000002,91.92,92.646000000000001,82.29,202.5,92.69,90.11,88.506,79.42,71.286000000000001,86.4,100.803,76.686999999999998,92.373999999999995,82.542000000000002,91.539000000000001,89.549000000000007,94.061000000000007,88.033000000000001,95.094999999999999,90.736999999999995,89.230999999999995,197.7,89.546000000000006,93.837000000000003,97.272000000000006,71.861000000000004,87.47,90.275000000000006]
["2006-06-01",94.007999999999996,89.373000000000005,93.025000000000006,92.155000000000001,94.018000000000001,86.8,87.876999999999995,92.135000000000005,92.786000000000001,82.593000000000004,202.9,92.747,90.1,88.406000000000006,79.623000000000005,72.111999999999995,86.5,100.803,76.902000000000001,92.436999999999998,82.613,91.430999999999997,89.998000000000005,93.722999999999999,87.777000000000001,95.05,90.802999999999997,89.445999999999998,198.5,89.290999999999997,93.811000000000007,97.245000000000005,72.102000000000004,87.53,90.361000000000004]
["2006-07-01",94.408000000000001,89.650999999999996,93.025000000000006,92.468000000000004,94.103999999999999,87.27,88.221000000000004,91.92,92.233999999999995,83.043999999999997,203.5,92.519000000000005,89.95,87.837999999999994,79.781000000000006,72.442999999999998,86.9,100.492,77.332999999999998,91.638000000000005,82.84,91.105000000000004,90.207999999999998,93.548000000000002,87.777000000000001,94.83,90.936000000000007,89.876000000000005,198.5,89.09,93.65,96.581999999999994,72.712999999999994,87.4,90.447999999999993]
["2006-08-01",94.207999999999998,89.927999999999997,93.207999999999998,92.585999999999999,94.275999999999996,87.501999999999995,88.738,91.92,92.421999999999997,83.679000000000002,203.9,92.861000000000004,90.26,87.183999999999997,79.808999999999997,72.691000000000003,87,101.217,77.117999999999995,92.751000000000005,83.262,91.105000000000004,90.418000000000006,94.04,88.033000000000001,94.683999999999997,91.003,90.090999999999994,199.2,89.652000000000001,93.712000000000003,96.748000000000005,72.393000000000001,87.49,90.447999999999993]
["2006-09-01",93.908000000000001,90.204999999999998,93.025000000000006,92.316999999999993,93.760999999999996,87.516000000000005,88.995999999999995,92.242000000000004,92.27,83.37,202.9,93.033000000000001,90.05,88.581999999999994,81.771000000000001,73.131,87,101.217,77.655000000000001,92.661000000000001,84.102999999999994,92.408000000000001,90.628,94.4,88.225999999999999,95.078999999999994,90.736999999999995,89.445999999999998,200.1,89.98,94.259,96.540999999999997,73.323999999999998,87.49,89.67]
["2006-10-01",94.007999999999996,90.171000000000006,92.933999999999997,92.134,93.588999999999999,87.290999999999997,88.566000000000003,92.135000000000005,92.649000000000001,83.266999999999996,201.8,93.260999999999996,89.85,89.070999999999998,82.16,73.296000000000006,86.7,101.01,78.085999999999999,92.427999999999997,84.471000000000004,92.516999999999996,90.567999999999998,94.16,88.29,95.146000000000001,90.936000000000007,88.909000000000006,200.4,89.239000000000004,94.269000000000005,96.867999999999995,74.254000000000005,87.52,89.064999999999998]
["2006-11-01",94.007999999999996,90.135999999999996,93.025000000000006,92.36,93.760999999999996,87.144000000000005,88.135000000000005,92.027000000000001,92.878,83.924999999999997,201.5,93.317999999999998,89.96,88.986999999999995,82.335999999999999,73.269000000000005,87,100.492,78.837999999999994,92.525999999999996,84.914000000000001,92.408000000000001,90.507999999999996,94.007000000000005,88.29,95.275000000000006,91.468000000000004,88.909000000000006,201.1,89.534999999999997,94.388000000000005,96.825999999999993,75.212999999999994,87.56,88.893000000000001]
["2006-12-01",94.707999999999998,90.100999999999999,93.207999999999998,92.489000000000004,93.932000000000002,87.228999999999999,88.393000000000001,92.135000000000005,93.132000000000005,84.176000000000002,201.8,93.375,90.16,89.397999999999996,82.447000000000003,73.296000000000006,87,100.596,79.054000000000002,92.67,85.405000000000001,91.974000000000004,90.447999999999993,93.668000000000006,88.097999999999999,95.486000000000004,91.468000000000004,89.016000000000005,202.7,89.917000000000002,94.388000000000005,96.838999999999999,75.387,87.9,88.893000000000001]
["2007-01-01",94.707999999999998,90.100999999999999,93.117000000000004,92.531999999999996,93.932000000000002,87.495999999999995,88.566000000000003,91.813000000000002,92.506,84.896000000000001,202.416,93.203999999999994,89.85,89.141999999999996,83.465999999999994,73.489000000000004,87,100.389,80.129000000000005,92.141000000000005,85.846000000000004,90.888000000000005,90.597999999999999,93.777000000000001,88.418000000000006,95.224999999999994,92.332999999999998,89.876000000000005,201.6,89.376000000000005,93.92,96.162000000000006,76.143000000000001,87.43,88.772999999999996]
["2007-02-01",95.108000000000004,90.100999999999999,93.391000000000005,93.027000000000001,94.619,87.346999999999994,89.168000000000006,92.777000000000001,92.57,84.998999999999995,203.499,93.775000000000006,90.02,88.009,84.483999999999995,73.792000000000002,87.2,99.87,80.558999999999997,93.432000000000002,86.085999999999999,91.212999999999994,90.748000000000005,94.203000000000003,88.674999999999997,95.209000000000003,92.533000000000001,90.090999999999994,203.1,89.216999999999999,94.394000000000005,96.352000000000004,76.468999999999994,87.68,88.504000000000005]
["2007-03-01",95.308000000000007,90.100999999999999,93.94,93.037999999999997,95.391999999999996,87.72,89.686000000000007,93.206000000000003,93.272000000000006,85.879000000000005,205.352,94.516999999999996,90.41,90.033000000000001,85.123000000000005,73.543999999999997,87.3,100.181,81.635000000000005,93.736999999999995,86.272000000000006,91.756,90.897999999999996,95.23,89.123999999999995,96.397999999999996,92.599000000000004,90.414000000000001,204.4,90.117999999999995,95.013999999999996,96.427000000000007,77.168999999999997,88.28,88.683999999999997]
["2007-04-01",95.808000000000007,90.483000000000004,94.305999999999997,93.457999999999998,95.820999999999998,88.224999999999994,90.03,93.313000000000002,94.56,86.370999999999995,206.68600000000001,94.974000000000004,90.86,90.602999999999994,85.503,73.984999999999999,87.5,100.492,82.388000000000005,93.978999999999999,86.221000000000004,91.756,91.197999999999993,95.688000000000002,89.572999999999993,97.278999999999996,92.799000000000007,91.058999999999997,205.4,91.102999999999994,95.495000000000005,97.519000000000005,78.099999999999994,88.84,89.132000000000005]
["2007-05-01",95.808000000000007,90.864000000000004,94.58,93.35,96.251000000000005,88.772999999999996,90.116,93.527000000000001,94.82,86.977000000000004,207.94900000000001,94.86,91.09,90.825999999999993,86.150999999999996,74.617999999999995,87.8,100.803,82.926000000000002,94.141000000000005,85.8,91.864999999999995,91.498000000000005,95.754000000000005,90.022000000000006,97.421000000000006,92.799000000000007,91.381,206.2,92.194000000000003,95.393000000000001,97.747,78.492000000000004,89.06,89.132000000000005]
["2007-06-01",95.808000000000007,91.245999999999995,94.763000000000005,93.34,96.078999999999994,89.602000000000004,90.116,93.42,94.995000000000005,87.4,208.352,94.974000000000004,91.2,90.734999999999999,86.465999999999994,75.003,87.9,100.596,83.570999999999998,94.311000000000007,85.903000000000006,91.756,91.798000000000002,95.361000000000004,90.022000000000006,97.370999999999995,93.064999999999998,91.596000000000004,207.3,92.533000000000001,95.548000000000002,97.858999999999995,78.302000000000007,89.15,89.76]
["2007-07-01",96.308000000000007,91.453999999999994,94.763000000000005,93.738,96.165000000000006,90.613,90.460999999999999,92.992000000000004,94.302999999999997,88.337000000000003,208.29900000000001,94.917000000000002,90.97,90.052999999999997,86.474999999999994,75.168999999999997,88.2,100.492,84.646000000000001,93.343000000000004,86.268000000000001,91.539000000000001,91.947999999999993,94.912999999999997,89.766000000000005,97.088999999999999,92.998999999999995,92.027000000000001,206.1,92.555000000000007,95.396000000000001,97.278000000000006,77.73,88.93,90.745999999999995]
["2007-08-01",96.207999999999998,91.662000000000006,94.763000000000005,93.619,95.906999999999996,91.596000000000004,90.546999999999997,92.777000000000001,94.432000000000002,88.444999999999993,207.917,95.031000000000006,91.26,89.388000000000005,86.429000000000002,75.195999999999998,88.3,101.01,84.861999999999995,94.491,86.62,91.430999999999997,92.097999999999999,95.076999999999998,89.381,96.63,93.064999999999998,92.349000000000004,207.3,92.83,95.37,97.168999999999997,77.747,88.97,91.373999999999995]
["2007-09-01",96.408000000000001,91.87,94.945999999999998,93.706000000000003,96.078999999999994,92.634,91.063999999999993,93.42,94.742999999999995,89.376999999999995,208.49,95.430999999999997,91.34,91.168000000000006,87.003,76.186999999999998,88.3,101.01,86.474999999999994,94.588999999999999,87.292000000000002,92.081999999999994,92.248000000000005,95.634,90.087000000000003,97.063000000000002,93.331000000000003,92.027000000000001,208,93.147999999999996,96.322000000000003,97.262,78.548000000000002,89.32,90.926000000000002]
["2007-10-01",96.608000000000004,92.147999999999996,95.495000000000005,94.200999999999993,95.820999999999998,92.923000000000002,91.236999999999995,93.742000000000004,95.97,90.313999999999993,208.93600000000001,95.774000000000001,91.58,91.828000000000003,87.688000000000002,76.572999999999993,88.6,101.321,88.411000000000001,95.126999999999995,87.632000000000005,92.299000000000007,92.608000000000004,95.677000000000007,90.6,97.596000000000004,93.863,92.563999999999993,208.9,93.762,96.832999999999998,98.091999999999999,79.971999999999994,89.78,91.015000000000001]
["2007-11-01",97.108000000000004,92.424999999999997,95.861000000000004,95.084000000000003,96.078999999999994,93.625,91.236999999999995,94.277000000000001,96.658000000000001,91.549000000000007,210.17699999999999,95.944999999999993,92.09,92.486000000000004,88.215000000000003,77.069000000000003,88.9,101.114,89.593999999999994,95.486000000000004,88.251000000000005,93.82,92.968000000000004,95.819000000000003,91.242000000000004,97.935000000000002,94.328999999999994,93.424000000000007,209.7,94.61,97.459000000000003,98.54,81.53,90.27,91.373999999999995]
["2007-12-01",97.707999999999998,92.703000000000003,96.41,95.341999999999999,96.165000000000006,94.052999999999997,91.581000000000003,94.277000000000001,97.063000000000002,92.228999999999999,210.036,95.831000000000003,92.44,92.87,88.53,77.591999999999999,89.2,101.321,90.239000000000004,95.781999999999996,88.614999999999995,94.58,93.328000000000003,95.415000000000006,91.498000000000005,98.046000000000006,94.594999999999999,93.853999999999999,210.9,95.022999999999996,97.647000000000006,98.778999999999996,81.709999999999994,90.63,91.912000000000006]
["2008-01-01",97.408000000000001,93.119,96.135000000000005,95.73,95.992999999999995,94.018000000000001,92.010999999999996,94.492000000000004,96.462999999999994,94.234999999999999,211.08,96.802000000000007,92.33,92.614999999999995,89.382000000000005,77.728999999999999,89.6,101.114,92.712999999999994,95.216999999999999,89.025999999999996,94.144999999999996,93.537999999999997,95.677000000000007,92.14,97.921999999999997,95.858999999999995,96.649000000000001,209.8,95.075999999999993,96.912000000000006,98.495000000000005,82.364999999999995,90.28,91.912000000000006]
["2008-02-01",97.808000000000007,93.534999999999997,96.317999999999998,96.418999999999997,96.337000000000003,94.397000000000006,92.356999999999999,95.67,96.613,94.566999999999993,211.69300000000001,97.259,92.53,91.912999999999997,90.325999999999993,78.802999999999997,89.8,100.907,94.004000000000005,96.293000000000006,89.290999999999997,94.688000000000002,93.748000000000005,96.320999999999998,92.525000000000006,97.932000000000002,96.257999999999996,96.971999999999994,211.4,95.043999999999997,97.304000000000002,98.631,83.43,90.6,91.733000000000004]
["2008-03-01",98.308000000000007,93.950999999999993,97.141999999999996,97.117999999999995,96.68,95.183999999999997,93.218000000000004,96.099000000000004,97.47,95.275000000000006,213.52799999999999,98.171999999999997,93.24,94.025000000000006,90.863,79.959999999999994,90.2,101.425,95.402000000000001,97.010999999999996,89.938000000000002,94.688000000000002,93.957999999999998,97.271000000000001,92.91,99.382000000000005,96.524000000000001,96.864000000000004,212.1,96.284000000000006,98.227000000000004,98.963999999999999,84.231999999999999,91.51,92.001999999999995]
["2008-04-01",98.108000000000004,94.402000000000001,97.415999999999997,97.343999999999994,97.453000000000003,95.548000000000002,93.734999999999999,96.42,98.519000000000005,96.224000000000004,214.82300000000001,98.287000000000006,93.56,94.620999999999995,91.168999999999997,82.686000000000007,90.4,101.321,96.8,97.253,90.143000000000001,94.688000000000002,94.468000000000004,97.632000000000005,93.295000000000002,99.692999999999998,96.724000000000004,97.186999999999998,214,97.025999999999996,98.751000000000005,99.745999999999995,85.644999999999996,91.81,93.346999999999994]
["2008-05-01",98.707999999999998,94.852999999999994,98.055999999999997,98.215999999999994,98.397000000000006,96.650999999999996,94.509,96.741,99.185000000000002,96.796000000000006,216.63200000000001,98.801000000000002,94.07,95.286000000000001,92.132000000000005,83.813999999999993,90.9,102.15,97.768000000000001,97.89,90.045000000000002,94.688000000000002,94.977999999999994,97.980999999999995,94.064999999999998,100.13,97.055999999999997,97.617000000000004,215.1,98.073999999999998,99.186000000000007,100.538,86.923000000000002,92.4,93.974000000000004]
["2008-06-01",98.908000000000001,95.304000000000002,98.421999999999997,98.754999999999995,99.084000000000003,98.090999999999994,95.111999999999995,96.956000000000003,99.756,97.400999999999996,218.815,99.143000000000001,94.42,95.19,92.233999999999995,84.558000000000007,91.3,102.56399999999999,98.414000000000001,98.364999999999995,90.418000000000006,94.905000000000001,95.488,97.805999999999997,94.257000000000005,100.631,97.388999999999996,97.831999999999994,216.8,98.963999999999999,99.667000000000002,100.708,86.608999999999995,92.76,94.063999999999993]
["2008-07-01",99.507999999999996,95.685000000000002,98.421999999999997,99.272000000000006,99.427999999999997,99.2,95.802000000000007,96.741,99.275999999999996,98.099000000000004,219.964,99.028999999999996,94.21,94.450999999999993,92.28,85.355999999999995,91.7,102.771,98.736000000000004,97.89,90.921999999999997,95.447999999999993,95.968000000000004,97.959000000000003,94.257000000000005,100.04900000000001,97.522000000000006,98.369,216.5,98.921999999999997,99.555000000000007,100.26900000000001,87.108000000000004,92.61,95.14]
["2008-08-01",99.207999999999998,96.066999999999993,98.239000000000004,98.668999999999997,99.256,100.119,95.63,96.847999999999999,99.063999999999993,98.206999999999994,219.08600000000001,99.486000000000004,94.17,93.563999999999993,92.03,86.126999999999995,91.8,103.08199999999999,98.305999999999997,98.266999999999996,91.447000000000003,95.557000000000002,96.447999999999993,98.144999999999996,93.872,99.543999999999997,97.721999999999994,98.262,217.2,98.36,99.512,100.008,86.894999999999996,92.47,95.947000000000003]
["2008-09-01",99.108000000000004,96.447999999999993,98.513999999999996,98.83,99.341999999999999,101.187,95.715999999999994,97.277000000000001,99.043999999999997,98.762,218.78299999999999,99.942999999999998,94.11,95.393000000000001,91.992999999999995,86.870999999999995,91.5,103.08199999999999,99.382000000000005,98.373999999999995,92.07,96.968999999999994,96.927999999999997,98.570999999999998,94.129000000000005,100.075,98.32,98.046999999999997,218.4,98.308000000000007,100.53400000000001,100.10899999999999,87.287000000000006,92.65,95.947000000000003]
["2008-10-01",98.908000000000001,96.343999999999994,98.421999999999997,98.647000000000006,98.311000000000007,102.078,95.63,97.17,99.384,99.19,216.57300000000001,99.942999999999998,94.05,95.394999999999996,92.168999999999997,88.742999999999995,91.5,102.979,100.565,98.221999999999994,92.697000000000003,97.293999999999997,96.778000000000006,98.340999999999994,94.513999999999996,99.921000000000006,98.718999999999994,98.046999999999997,217.7,98.308000000000007,100.69199999999999,100.64100000000001,89.557000000000002,92.68,96.037000000000006]
["2008-11-01",98.408000000000001,96.24,98.147999999999996,98.066000000000003,97.968000000000004,101.94499999999999,95.372,96.847999999999999,98.962000000000003,98.893000000000001,212.42500000000001,99.429000000000002,93.6,95.138999999999996,91.947000000000003,90.284999999999997,91.2,102.15,100.134,97.397000000000006,93.751000000000005,96.751000000000005,96.628,97.980999999999995,94.706000000000003,99.284000000000006,98.918999999999997,97.509,216,97.597999999999999,99.867999999999995,99.971000000000004,90.302999999999997,92.21,95.498999999999995]
["2008-12-01",98.808000000000007,96.135999999999996,97.781999999999996,97.85,97.281000000000006,100.724,95.372,96.527000000000001,98.453999999999994,98.665000000000006,210.22800000000001,99.143000000000001,93.37,94.695999999999998,91.632000000000005,91.662000000000006,91.1,101.735,99.703999999999994,96.822999999999993,94.4,96.643000000000001,96.477999999999994,97.271000000000001,94.641999999999996,98.811000000000007,98.718999999999994,97.293999999999997,212.9,96.994,98.527000000000001,99.471999999999994,89.933000000000007,92.09,95.409000000000006]
["2009-01-01",98.308000000000007,96.171000000000006,97.233000000000004,97.947000000000003,97.022999999999996,99.957999999999998,95.457999999999998,96.206000000000003,97.241,98.063999999999993,211.143,98.915000000000006,92.98,94.241,92.177999999999997,92.185000000000002,91,101.114,101.855,95.736999999999995,94.619,96.316999999999993,96.567999999999998,97.522000000000006,95.090999999999994,98.176000000000002,99.119,98.799000000000007,210.1,96.549000000000007,98.161000000000001,98.632000000000005,90.191000000000003,91.31,94.903000000000006]
["2009-02-01",98.908000000000001,96.204999999999998,97.599000000000004,98.281000000000006,97.71,98.656000000000006,96.147000000000006,97.384,97.251000000000005,97.739000000000004,212.19300000000001,98.971999999999994,93.34,93.381,93.058000000000007,92.653000000000006,91.2,100.803,102.931,97.441999999999993,94.828000000000003,97.076999999999998,96.658000000000001,98.21,95.926000000000002,98.123999999999995,99.119,98.799000000000007,211.4,97.057000000000002,98.183999999999997,98.864999999999995,89.882000000000005,91.68,94.808999999999997]
["2009-03-01",98.707999999999998,96.24,97.873000000000005,97.721000000000004,97.882000000000005,98.695999999999998,96.835999999999999,97.706000000000003,97.411000000000001,97.212999999999994,212.709,99.028999999999996,93.52,95.242999999999995,93.501999999999995,92.102000000000004,91.2,101.114,103.254,97.262,95.373999999999995,97.076999999999998,96.748000000000005,99.192999999999998,96.566999999999993,98.903000000000006,98.852000000000004,99.015000000000001,211.3,97.978999999999999,98.463999999999999,98.543999999999997,90.873999999999995,92.02,95.28]
["2009-04-01",98.808000000000007,96.379000000000005,98.147999999999996,97.926000000000002,97.796000000000006,98.548000000000002,97.093999999999994,97.597999999999999,98.361999999999995,96.516000000000005,213.24,99.028999999999996,93.66,95.53,94.242999999999995,92.515000000000001,91.4,101.217,102.82299999999999,97.513000000000005,95.706999999999994,97.403000000000006,96.927999999999997,99.411000000000001,97.272999999999996,99.150999999999996,98.786000000000001,98.906999999999996,211.5,98.117000000000004,98.616,99.412999999999997,90.891000000000005,92.35,96.221999999999994]
["2009-05-01",98.707999999999998,96.516999999999996,98.421999999999997,97.85,98.483000000000004,98.331000000000003,97.093999999999994,97.92,98.328000000000003,96.533000000000001,213.85599999999999,98.858000000000004,93.81,95.757000000000005,95.622,93.561999999999998,91.6,101.01,102.286,97.602999999999994,95.429000000000002,97.62,97.108000000000004,99.542000000000002,97.786000000000001,98.956999999999994,98.852000000000004,98.906999999999996,212.8,98.751999999999995,98.677999999999997,99.572000000000003,91.474000000000004,92.39,96.599000000000004]
["2009-06-01",99.007999999999996,96.656000000000006,98.421999999999997,97.667000000000002,98.826999999999998,98.665999999999997,97.007999999999996,98.134,98.760999999999996,96.498000000000005,215.69300000000001,99.085999999999999,93.93,95.691999999999993,95.668999999999997,94.855999999999995,91.8,100.803,101.748,98.096000000000004,95.603999999999999,98.162999999999997,97.287999999999997,99.192999999999998,97.978999999999999,99.031000000000006,99.119,98.906999999999996,213.4,99.25,98.915999999999997,99.75,91.575000000000003,92.53,97.447999999999993]
["2009-07-01",99.007999999999996,96.968000000000004,98.239000000000004,97.602999999999994,98.483000000000004,98.242000000000004,97.352999999999994,97.706000000000003,97.918000000000006,97.379000000000005,215.351,98.457999999999998,93.5,94.988,96.945999999999998,95.021000000000001,91.8,100.492,101.102,97.216999999999999,95.864999999999995,97.62,97.707999999999998,98.144999999999996,98.106999999999999,98.504999999999995,99.119,98.584000000000003,213.4,98.317999999999998,98.463999999999999,99.087999999999994,91.805000000000007,91.89,98.483999999999995]
["2009-08-01",99.207999999999998,97.28,98.697000000000003,97.903999999999996,98.483000000000004,97.789000000000001,97.697999999999993,97.92,98.26,97.361000000000004,215.834,98.744,93.99,94.29,96.659000000000006,95.516000000000005,92,100.803,100.134,98.5,96.093999999999994,97.403000000000006,98.128,98.418000000000006,97.721999999999994,98.22,98.986000000000004,98.369,214.4,98.370999999999995,98.668000000000006,99.197999999999993,91.53,92.2,98.954999999999998]
["2009-09-01",98.908000000000001,97.593000000000004,98.697000000000003,97.646000000000001,98.483000000000004,98.903000000000006,97.784000000000006,98.134,98.027000000000001,97.167000000000002,215.96899999999999,98.915000000000006,93.76,96.073999999999998,96.510999999999996,96.26,91.8,100.803,99.811999999999998,98.391999999999996,96.575999999999993,98.162999999999997,98.548000000000002,98.941999999999993,97.721999999999994,98.409000000000006,98.986000000000004,98.046999999999997,215.3,98.191000000000003,98.974999999999994,99.185000000000002,91.888999999999996,92.22,98.673000000000002]
["2009-10-01",98.908000000000001,97.766000000000005,98.697000000000003,97.688999999999993,98.397000000000006,98.893000000000001,97.525000000000006,98.134,98.727000000000004,97.040999999999997,216.17699999999999,98.400999999999996,93.85,96.558000000000007,96.510999999999996,97.361000000000004,91.8,100.389,99.703999999999994,98.302999999999997,96.867999999999995,97.945999999999998,98.488,99.028999999999996,97.85,98.465000000000003,99.119,97.938999999999993,216,98.308000000000007,99.224999999999994,99.802000000000007,94.102999999999994,92.43,98.861000000000004]
["2009-11-01",98.808000000000007,97.938999999999993,98.787999999999997,97.947000000000003,98.912000000000006,98.498999999999995,97.697999999999993,98.134,99.260999999999996,96.835999999999999,216.33,98.515000000000001,93.91,97.039000000000001,96.760999999999996,98.076999999999998,92,100.181,99.058999999999997,98.697000000000003,97.370999999999995,98.272000000000006,98.427999999999997,98.930999999999997,98.171000000000006,98.697000000000003,99.317999999999998,98.046999999999997,216.6,99.165999999999997,99.198999999999998,99.994,95.296999999999997,92.53,99.144000000000005]
["2009-12-01",99.608000000000004,98.113,98.971000000000004,98.108999999999995,98.569000000000003,98.123999999999995,98.043000000000006,97.92,99.236000000000004,96.977999999999994,215.94900000000001,98.572000000000003,94.14,97.197000000000003,96.724000000000004,98.545000000000002,92.2,99.974000000000004,98.521000000000001,98.563000000000002,97.774000000000001,98.596999999999994,98.367999999999995,98.352000000000004,98.171000000000006,98.765000000000001,99.251999999999995,98.262,218,98.71,99.415999999999997,99.753,95.802000000000007,92.8,99.144000000000005]
["2010-01-01",99.007999999999996,98.424999999999997,98.513999999999996,98.55,98.826999999999998,98.637,98.816999999999993,98.134,98.241,97.384,216.68700000000001,98.744,93.92,96.480999999999995,98.084999999999994,98.242000000000004,92.3,100.078,98.736000000000004,97.754999999999995,98.837000000000003,98.706000000000003,98.488,98.319000000000003,98.748999999999995,98.29,99.518000000000001,99.444999999999993,217.9,97.926000000000002,98.79,99.641999999999996,97.572999999999993,92.03,98.483999999999995]
["2010-02-01",99.408000000000001,98.736999999999995,98.697000000000003,98.97,99.256,98.912999999999997,99.016999999999996,99.313000000000002,98.061999999999998,97.59,216.74100000000001,99.085999999999999,94.45,95.968000000000004,98.4,99.370999999999995,92.4,100.078,98.629000000000005,98.921000000000006,99.408000000000001,99.9,98.608000000000004,99.018000000000001,98.941000000000003,98.322999999999993,99.518000000000001,99.444999999999993,219.2,98.317999999999998,99.384,99.787000000000006,98.984999999999999,92.32,98.201999999999998]
["2010-03-01",99.908000000000001,99.049000000000007,99.703000000000003,99.335999999999999,99.256,98.992000000000004,99.216999999999999,99.954999999999998,98.789000000000001,98.819000000000003,217.631,99.6,94.92,98.989000000000004,99.057000000000002,99.921999999999997,92.6,100.285,99.165999999999997,99.486999999999995,100.114,100.443,98.727999999999994,100.197,99.262,99.463999999999999,99.650999999999996,99.66,220.7,99.367000000000004,99.623999999999995,99.924000000000007,99.563000000000002,93.36,98.296000000000006]
["2010-04-01",100.008,99.257000000000005,99.977000000000004,99.680999999999997,99.599000000000004,99.454999999999998,99.616,100.062,99.841999999999999,99.305000000000007,218.00899999999999,99.885999999999996,95.18,100.154,99.566000000000003,100.17,92.9,100.389,100.027,99.774000000000001,99.795000000000002,100.661,98.787999999999997,100.536,99.647000000000006,99.869,99.983000000000004,100.09,222.8,100.373,99.637,100.77800000000001,100.157,93.73,99.144000000000005]
["2010-05-01",99.908000000000001,99.465000000000003,100.16,100.07899999999999,99.856999999999999,99.81,99.715999999999994,100.062,100.06399999999999,99.475999999999999,218.178,99.772000000000006,95.28,100.95399999999999,100.464,100.583,93,100.285,99.918999999999997,99.962000000000003,99.165999999999997,100.11799999999999,98.847999999999999,100.492,99.968000000000004,100.004,100.05,100.197,223.6,100.744,99.822000000000003,100.67400000000001,99.798000000000002,93.83,99.521000000000001]
["2010-06-01",99.908000000000001,99.673000000000002,100.343,100.068,99.771000000000001,99.81,99.616,99.954999999999998,100.24299999999999,99.915999999999997,217.965,100,95.27,100.68899999999999,100.687,100.252,93,100.078,100.35,99.953000000000003,99.135000000000005,100.009,98.908000000000001,100.012,100.289,100.19499999999999,100.05,100.197,224.1,101.062,99.837999999999994,100.235,99.238,93.81,99.804000000000002]
["2010-07-01",100.108,99.915999999999997,99.885999999999996,100.111,100.286,100.45099999999999,99.816000000000003,99.847999999999999,99.793000000000006,100.191,218.011,99.486000000000004,95,100.206,100.798,99.591999999999999,93.3,99.56,100.565,99.620999999999995,99.35,99.465999999999994,99.268000000000001,99.727999999999994,100.096,100.36499999999999,100.18300000000001,100.52,223.6,100.31,99.531999999999996,99.503,98.760999999999996,93.4,100.27500000000001]
["2010-08-01",100.208,100.15900000000001,100.069,100.176,100.2,100.35299999999999,100.31699999999999,100.277,100.045,100.196,218.31200000000001,99.885999999999996,95.23,99.51,100.214,99.838999999999999,93.5,99.662999999999997,99.811999999999998,100.697,99.626000000000005,99.248999999999995,99.628,99.881,99.710999999999999,100.16500000000001,100.05,100.197,224.5,100.617,99.537999999999997,99.489000000000004,99.159000000000006,93.58,100.746]
["2010-09-01",100.108,100.402,100.343,100.488,100.372,100.75700000000001,101.117,100.598,100.114,101.01900000000001,218.43899999999999,100.343,95.15,101.426,100.131,99.838999999999999,93.2,99.87,100.242,100.724,100.149,99.9,99.988,100.503,100.289,100.348,100.05,99.981999999999999,225.3,100.10899999999999,100.375,99.465999999999994,100.376,93.88,101.029]
["2010-10-01",100.208,100.54,100.617,100.628,100.801,100.855,101.117,100.491,101.029,101.619,218.71100000000001,100.742,95.28,101.587,100.539,100.583,93.5,100.181,100.672,100.83199999999999,100.767,100.009,100.767,100.59,100.80200000000001,100.776,100.05,99.766999999999996,225.8,100.16200000000001,100.69499999999999,99.995000000000005,102.214,94.16,101.312]
["2010-11-01",100.30800000000001,100.679,100.526,100.75700000000001,100.887,100.92400000000001,100.617,100.598,101.577,101.962,218.803,100.971,95.32,101.81,100.816,100.63800000000001,93.6,99.87,100.887,100.97499999999999,101.574,100.226,101.547,100.47,100.93,100.953,100.316,99.981999999999999,226.8,100.46899999999999,101.02800000000001,100.236,102.242,94.24,101.40600000000001]
["2010-12-01",100.908,100.818,101.166,101.15600000000001,100.887,101.04300000000001,101.017,100.705,102.202,102.52200000000001,219.179,101.485,95.74,102.226,101.242,100.968,93.9,99.662999999999997,100.995,101.298,102.077,101.312,102.327,100.252,101.315,101.249,100.58199999999999,100.52,228.4,100.54300000000001,101.736,100.271,101.934,94.79,101.783]
["2011-01-01",100.708,101.303,100.8,101.726,101.145,101.32899999999999,102.217,100.812,101.453,102.5,220.22300000000001,101.828,95.51,101.499,101.983,100.06,94.2,99.56,102.286,100.85,102.575,100.661,102.59699999999999,100.143,102.53400000000001,101.83199999999999,102.511,101.16500000000001,229,99.716999999999999,100.886,99.918999999999997,102.354,94.09,101.992]
["2011-02-01",101.30800000000001,101.789,101.6,102.318,101.402,101.54600000000001,102.917,101.991,101.58199999999999,103.163,221.309,102.456,95.97,100.178,102.40900000000001,101.244,94.5,99.56,102.608,102.446,102.96,101.095,102.867,100.896,102.727,101.827,102.84399999999999,101.27200000000001,231.3,99.694999999999993,101.502,100.29600000000001,103.1,94.5,102.292,null,{"$f":"AD380+(24/31)*(AD381-AD380)","v":232.22903225806451},{"$f":"AE380+(24/31)*(AE381-AE380)","v":100.91745161290322}]
["2011-03-01",101.908,102.27500000000001,102.8,102.83499999999999,102.51900000000001,102.325,103.318,102.634,102.342,103.95099999999999,223.46700000000001,103.027,96.76,103.443,103.548,102.20699999999999,94.9,99.766999999999996,103.361,103.191,103.157,101.42100000000001,103.137,102.04300000000001,103.625,103.465,103.24299999999999,101.38,232.5,101.274,102.191,100.92700000000001,103.53100000000001,95.8,102.492]
["2011-04-01",101.908,102.587,103.3,103.083,102.86199999999999,102.65,103.41800000000001,103.062,103.61499999999999,104.643,224.90600000000001,103.19799999999999,97.1,104.089,104.205,103.006,95.3,99.974000000000004,104.544,103.496,103.149,101.964,103.467,102.589,104.139,103.901,103.709,101.595,234.4,102.07899999999999,102.629,101.039,104.428,96.35,103.092]
["2011-05-01",101.908,102.899,103.5,103.42700000000001,103.54900000000001,103.06399999999999,103.617,103.169,103.58,104.797,225.964,103.255,97.16,104.27500000000001,104.42700000000001,103.97,95.4,99.87,104.867,103.55,102.38800000000001,101.746,103.797,102.66500000000001,104.78,103.84699999999999,104.041,102.13200000000001,235.2,102.92700000000001,102.821,101.045,106.956,96.34,103.592]
["2011-06-01",102.009,103.211,103.6,103.75,102.86199999999999,103.242,103.81699999999999,102.955,103.435,104.803,225.72200000000001,103.541,97.23,104.05,104.18600000000001,104.49299999999999,95.5,99.766999999999996,105.19,103.46899999999999,102.383,101.42100000000001,104.127,102.163,104.331,103.607,103.97499999999999,102.02500000000001,235.2,102.408,102.577,100.801,105.426,96.35,103.992]
["2011-07-01",102.209,103.419,103.4,103.869,103.03400000000001,103.37,104.31699999999999,102.848,102.88,105.351,225.922,103.255,96.79,102.60899999999999,103.91800000000001,104.60299999999999,95.8,99.766999999999996,104.867,102.518,102.875,101.095,104.277,102.676,104.01,103.529,103.908,102.24,234.7,101.253,102.527,99.972999999999999,104.994,95.77,103.69199999999999]
["2011-08-01",102.309,103.627,103.7,103.782,103.291,103.538,105.018,102.848,103.00700000000001,105.66,226.54499999999999,103.655,97.31,101.17100000000001,103.807,104.878,96.2,99.87,104.544,103.98,103.03700000000001,100.55200000000001,104.42700000000001,102.84,104.01,103.075,103.97499999999999,102.02500000000001,236.1,101.518,102.56,99.68,105.75700000000001,95.94,104.19199999999999]
["2011-09-01",102.509,103.83499999999999,104.1,104.062,103.54900000000001,104.05,104.91800000000001,103.169,103.259,106.226,226.88900000000001,104.11199999999999,97.23,104.523,103.714,105.539,96.1,99.87,104.867,104.08799999999999,103.29,101.42100000000001,104.577,103.211,104.139,103.916,104.307,101.81,237.9,102.164,103.279,99.948999999999998,106.553,96.64,103.992]
["2011-10-01",102.509,103.83499999999999,104.2,104.224,103.721,104.553,104.718,103.276,104.07299999999999,106.09399999999999,226.42099999999999,104.34,97.42,104.633,104.41800000000001,105.89700000000001,96.6,99.974000000000004,105.08199999999999,104.24,103.98699999999999,101.312,104.45699999999999,103.255,104.84399999999999,105.008,104.50700000000001,102.02500000000001,238,102.884,103.282,99.882999999999996,110.039,96.94,104.092]
["2011-11-01",102.709,103.83499999999999,104.3,104.633,103.807,104.88800000000001,104.818,103.169,104.495,106.209,226.23,104.455,97.64,104.794,105.11199999999999,105.89700000000001,96.7,99.352000000000004,105.08199999999999,104.572,105.11199999999999,101.312,104.337,102.938,105.55,104.92400000000001,104.973,102.455,238.5,103.16,103.526,99.709000000000003,111.93899999999999,97.02,103.992]
["2011-12-01",102.90900000000001,103.83499999999999,104.5,104.676,103.205,105.529,105.218,103.169,104.631,106.33499999999999,225.672,104.39700000000001,98.04,104.694,105.36199999999999,106.282,97,99.456000000000003,105.08199999999999,104.518,105.976,101.42100000000001,104.217,102.676,105.999,104.90600000000001,105.039,102.88500000000001,239.4,102.556,103.73,99.554000000000002,112.584,97.35,103.992]
["2012-01-01",102.809,103.87,103.9,105.44,103.63500000000001,105.61799999999999,105.637,103.598,103.48,107.095,226.66499999999999,105.083,97.68,103.854,107.529,106.58499999999999,97.4,99.662999999999997,105.94199999999999,103.801,106.726,101.20399999999999,104.39700000000001,102.621,106.76900000000001,105.407,106.503,104.712,238,102.026,102.764,99.131,113.217,96.54,103.992]
["2012-02-01",103.509,103.905,104.4,106.065,104.06399999999999,106.032,106.038,104.776,103.58799999999999,107.506,227.66300000000001,105.654,98.09,102.28,108.42700000000001,107.65900000000001,97.8,99.87,106.158,105.559,106.943,102.289,104.577,103.39700000000001,107.218,105.492,106.76900000000001,105.035,239.9,102.598,103.447,99.41,113.857,97.03,103.992]
["2012-03-01",104.10899999999999,103.93899999999999,105.6,106.291,104.49299999999999,106.2,106.068,105.312,104.285,108.541,229.392,106.054,98.93,105.176,109.288,108.788,98.1,100.285,106.803,105.919,107.004,102.181,104.75700000000001,104.57599999999999,107.732,106.723,107.101,105.142,240.8,103.61499999999999,103.73699999999999,99.963999999999999,114.327,98.3,104.392]
["2012-04-01",103.90900000000001,104.113,105.9,106.366,104.923,106.259,106.05800000000001,105.312,105.75,108.872,230.08500000000001,106.396,99.06,106.07,110.149,109.642,98.6,100.389,107.44799999999999,106.26900000000001,106.66800000000001,102.289,104.877,105.002,108.373,107.023,107.434,105.142,242.5,104.78100000000001,103.964,100.039,116.059,98.75,105.292]
["2012-05-01",103.90900000000001,104.286,105.9,106.334,104.837,106.289,106.248,105.419,105.592,108.804,229.815,106.453,99,105.72499999999999,109.93600000000001,109.614,98.5,100.078,107.233,106.116,106.33199999999999,102.289,104.997,104.849,108.566,106.648,107.5,105.357,242.4,105.40600000000001,103.878,100.021,115.813,98.6,105.292]
["2012-06-01",103.709,104.459,105.9,106.086,104.408,105.973,106.09699999999999,105.205,105.396,108.884,229.47800000000001,106.511,99.04,105.40600000000001,110.01,110.16500000000001,98.7,99.56,107.126,106.039,106.822,101.746,105.117,104.346,108.758,106.41500000000001,107.7,105.572,241.8,104.749,103.621,99.739000000000004,114.776,98.52,104.992]
["2012-07-01",104.10899999999999,104.94499999999999,105.6,106.28,104.322,105.96299999999999,105.858,105.205,105.149,109.152,229.10400000000001,106.282,98.6,103.983,109.917,109.366,98.8,99.248999999999995,106.69499999999999,105.04600000000001,107.422,101.312,105.20699999999999,105.03400000000001,108.245,106.398,107.7,105.465,242.1,103.679,103.21899999999999,99.259,114.512,97.99,105.092]
["2012-08-01",104.509,105.43,105.9,106.74299999999999,104.57899999999999,106.19,106.348,105.526,105.742,109.68899999999999,230.37899999999999,106.511,99.27,102.93300000000001,110.075,109.20099999999999,99.3,99.456000000000003,106.373,106.66200000000001,107.744,100.878,105.297,105.16500000000001,107.92400000000001,106.246,107.767,105.357,243,104.42100000000001,103.325,99.228999999999999,115.151,98.37,106.19199999999999]
["2012-09-01",104.60899999999999,105.916,106.9,106.926,104.751,107.009,107.108,105.741,106.783,110.232,231.40700000000001,106.91,99.01,105.46899999999999,110.547,110.027,99.2,99.56,106.803,107.12,108.21899999999999,101.964,105.387,105.602,108.053,106.90900000000001,108.099,105.25,244.2,105.52200000000001,103.74,99.537999999999997,116.34,99.11,106.19199999999999]
["2012-10-01",104.60899999999999,105.985,107.1,107.12,104.923,107.61,106.908,105.741,107.69,110.438,231.31700000000001,107.08199999999999,99.07,106.33199999999999,110.69499999999999,110.33,99.3,99.56,106.803,107.262,108.76600000000001,102.398,105.327,106.224,108.502,107.245,108.498,105.572,245.6,105.67100000000001,103.667,99.661000000000001,118.621,99.31,105.992]
["2012-11-01",104.709,106.05500000000001,107.1,107.001,104.66500000000001,107.127,106.52800000000001,105.526,107.557,110.078,230.221,106.739,98.91,105.813,110.584,110.688,99.1,99.248999999999995,106.69499999999999,107.18600000000001,109.505,102.50700000000001,105.267,105.788,108.63,106.907,108.498,105.25,245.6,105.59699999999999,103.414,99.334000000000003,119.07,99.11,105.492]
["2012-12-01",105.009,106.124,107.3,107.012,104.06399999999999,107.09699999999999,106.718,105.312,107.63200000000001,110.01,229.601,106.85299999999999,99.23,105.536,110.621,110.74299999999999,99.3,99.248999999999995,106.803,106.935,109.75700000000001,102.83199999999999,105.20699999999999,105.646,108.758,106.92,108.432,105.357,246.8,105.3,103.67400000000001,99.122,119.524,99.47,105.69199999999999]
["2013-01-01",104.509,106.26300000000001,106.6,106.98,104.15,107.473,107.358,104.883,106.25700000000001,110.78700000000001,230.28,106.79600000000001,98.71,104.068,111.51900000000001,111.04600000000001,99.5,99.352000000000004,106.58799999999999,105.974,110.199,102.61499999999999,105.357,105.66800000000001,108.887,105.59099999999999,109.09699999999999,106.755,245.8,104.48399999999999,102.81399999999999,98.863,121.491,98.4,105.50700000000001]
["2013-02-01",105.10899999999999,106.402,107,107.324,105.352,107.604,107.717,106.062,106.441,111.473,232.166,107.42400000000001,99,102.351,111.43600000000001,112.863,99.5,99.144999999999996,106.48,107.994,110.742,103.267,105.50700000000001,106.497,108.887,105.465,109.09699999999999,106.863,247.6,105.33199999999999,103.27200000000001,99.155000000000001,121.855,98.76,105.50700000000001]
["2013-03-01",105.60899999999999,106.54,107.9,107.47499999999999,105.524,108.202,107.617,106.383,106.815,112.29,232.773,107.881,99.77,104.95699999999999,111.714,113.083,99.7,99.352000000000004,107.018,108.005,111.554,103.592,105.657,107.633,109.07899999999999,107.20699999999999,109.163,106.97,248.7,105.66,103.687,99.370999999999995,122.663,99.94,105.718]
["2013-04-01",105.10899999999999,106.679,108,107.432,105.352,108.006,107.468,106.169,107.214,112.199,232.53100000000001,108.053,99.62,105.43899999999999,111.991,113.304,99.7,99.662999999999997,107.018,108.10299999999999,111.628,104.13500000000001,105.717,107.73099999999999,109.52800000000001,107.21899999999999,109.163,106.97,249.5,106.35899999999999,103.483,99.403999999999996,123.178,99.84,106.13800000000001]
["2013-05-01",105.509,106.818,108.1,107.593,105.61,107.952,107.468,106.276,107.41200000000001,112.42700000000001,232.94499999999999,108.053,99.67,105.253,111.86199999999999,113.249,99.6,99.766999999999996,107.126,107.863,111.256,104.244,105.777,107.753,109.4,107.402,109.297,106.755,250,106.69799999999999,103.651,99.513999999999996,123.358,99.95,106.244]
["2013-06-01",105.60899999999999,106.956,108.1,107.777,105.61,108.452,107.337,106.169,107.571,112.98699999999999,233.50399999999999,107.995,99.84,105.001,112.121,113.854,99.9,99.766999999999996,107.34099999999999,108.223,111.18899999999999,103.91800000000001,105.837,107.349,109.4,107.458,109.43,107.185,249.7,106.751,103.47,99.611000000000004,124.29900000000001,100.06,107.08499999999999]
["2013-07-01",106.10899999999999,107.373,107.7,107.884,105.69499999999999,108.506,107.568,105.848,107.01600000000001,112.89,233.596,107.995,99.5,103.265,111.834,113.551,99.9,99.974000000000004,107.018,106.97799999999999,111.152,104.35299999999999,106.167,108.255,109.721,107.20399999999999,109.363,106.97,249.7,106.41200000000001,103.325,99.256,124.68600000000001,99.48,107.401]
["2013-08-01",106.10899999999999,107.789,107.8,107.82,105.69499999999999,108.81,107.94799999999999,105.955,107.348,112.873,233.87700000000001,107.824,99.94,101.617,111.538,113.937,100.3,100.285,106.158,108.54,111.468,104.244,106.497,108.124,109.4,106.40900000000001,109.23,106.755,251,106.773,103.42,99.185000000000002,124.557,99.59,107.611]
["2013-09-01",106.10899999999999,108.205,108.6,107.884,105.867,109.343,108.158,106.276,107.148,112.496,234.149,108.167,99.7,104.288,112.056,114.322,100,100.596,106.373,108.72499999999999,111.88800000000001,104.678,106.827,108.179,109.52800000000001,107.033,109.163,106.325,251.9,107.03700000000001,103.819,99.483000000000004,125.51,100.08,107.611]
["2013-10-01",105.90900000000001,108.482,108.5,107.798,105.61,109.669,107.828,106.383,107.58199999999999,112.113,233.54599999999999,108.33799999999999,99.57,104.218,111.69499999999999,114.322,99.9,100.699,106.803,108.50700000000001,112.42,104.895,106.857,107.873,109.721,106.98,109.163,106.54,251.9,107.08,103.605,99.406999999999996,127.76900000000001,99.96,107.92700000000001]
["2013-11-01",106.10899999999999,108.76,108.6,107.873,105.61,109.941,107.807,106.169,107.807,111.70099999999999,233.06899999999999,108.167,99.52,102.794,111.593,114.735,99.6,100.803,106.265,108.50700000000001,113.468,105.004,106.887,107.33799999999999,109.52800000000001,106.74299999999999,109.03,106.43300000000001,252.1,106.94199999999999,103.539,99.414000000000001,127.78,99.87,107.506]
["2013-12-01",106.509,109.03700000000001,109.3,108.04600000000001,105.352,110.33199999999999,107.938,106.062,107.90300000000001,111.57599999999999,233.04900000000001,108.56699999999999,99.87,103.732,111.084,115.34099999999999,99.9,100.907,106.373,108.583,114.119,104.895,106.917,107.393,109.657,107.128,108.89700000000001,106.863,253.4,106.01,103.816,99.188000000000002,128.369,100.23,107.611]
["2014-01-01",105.90900000000001,109.245,108.3,108.196,105.69499999999999,110.52800000000001,108.518,105.955,106.468,111.99299999999999,233.916,108.509,99.26,102.538,111.464,114.515,100.1,100.699,107.018,107.601,115.139,104.895,107.03700000000001,107.163,109.785,105.65300000000001,109.09699999999999,106.97,252.6,105.35299999999999,102.613,98.917000000000002,130.90799999999999,99.07,106.98]
["2014-02-01",106.40900000000001,109.453,108.6,108.369,106.554,111.06,108.80800000000001,106.598,106.422,112.13,234.78100000000001,108.795,99.79,101.17400000000001,111.547,115.286,100,100.699,107.018,108.922,115.431,105.438,107.157,107.622,109.913,105.377,109.03,107.078,254.2,105.459,103.045,99.015000000000001,131.46899999999999,99.37,106.77]
["2014-03-01",106.709,109.66200000000001,109.7,108.428,107.155,111.995,109.008,106.705,106.66,112.461,236.29300000000001,109.023,100.25,103.54300000000001,111.788,115.56100000000001,100,101.01,107.34099999999999,108.911,115.747,105.65600000000001,107.277,108.517,110.042,106.815,108.964,107.078,254.8,106.27500000000001,103.038,99.373999999999995,132.94800000000001,100.32,107.08499999999999]
["2014-04-01",106.509,109.83499999999999,109.8,108.099,107.499,112.69,109.078,106.919,107.60899999999999,112.43300000000001,237.072,109.19499999999999,100.2,104.018,111.871,115.919,100.1,103.08199999999999,107.771,108.944,115.53100000000001,106.09,107.367,109.01900000000001,110.042,107.068,109.03,107.078,255.7,106.815,103.437,99.441999999999993,134.73699999999999,100.48,107.19]
["2014-05-01",106.40900000000001,110.008,110,107.98099999999999,108.014,113.071,109.258,106.812,107.633,112.536,237.9,108.90900000000001,100.23,103.19,111.69499999999999,116.002,100,103.497,107.771,108.977,115.16200000000001,106.199,107.45699999999999,108.648,109.913,106.931,109.297,107.185,255.9,107.45099999999999,103.489,99.733000000000004,135.26900000000001,100.36,107.29600000000001]
["2014-06-01",106.709,110.182,110.2,108.06699999999999,108.1,113.125,109.11799999999999,106.812,107.663,112.57599999999999,238.34299999999999,109.023,100.19,103.855,111.815,116.41500000000001,100.1,103.393,108.09399999999999,109.151,115.361,105.873,107.547,108.35299999999999,109.913,107.00700000000001,109.363,107.185,256.3,107.56699999999999,103.70399999999999,99.661000000000001,135.68899999999999,100.47,107.611]
["2014-07-01",107.009,110.355,109.7,108.25,107.928,113.386,109.27800000000001,106.598,106.651,112.404,238.25,108.90900000000001,99.87,102.563,111.982,116.22199999999999,100,103.497,107.663,108.03700000000001,115.679,106.741,107.667,109.238,109.721,106.26900000000001,109.23,107.508,256,106.39100000000001,103.364,99.287999999999997,136.30600000000001,99.79,107.71599999999999]
["2014-08-01",107.009,110.529,109.7,107.84099999999999,107.928,113.756,109.468,106.49,106.819,112.06100000000001,237.852,109.023,100.31,101.316,111.732,116.498,100.3,103.6,107.018,109.184,116.09399999999999,106.307,107.78700000000001,109.161,109.27200000000001,106.027,109.03,107.4,257,106.39100000000001,103.259,99.256,136.435,99.91,107.611]
["2014-09-01",107.009,110.702,110.4,107.758,108.014,114.712,109.398,106.812,106.982,111.867,238.03100000000001,109.652,99.92,103.41200000000001,111.51,116.36,99.9,103.911,107.556,109.086,116.607,106.959,107.907,109.14,109.27200000000001,106.633,109.09699999999999,107.078,257.60000000000002,106.65600000000001,103.42400000000001,99.396000000000001,136.626,100.35,107.29600000000001]
["2014-10-01",106.709,110.771,110.3,107.89,108.1,115.908,109.068,106.919,107.48,111.861,237.43299999999999,109.423,99.95,102.471,111.214,116.52500000000001,100,103.6,107.44799999999999,108.83499999999999,117.252,107.06699999999999,107.84699999999999,109.009,109.27200000000001,106.985,109.163,107.29300000000001,257.7,106.91,103.48,99.394000000000005,139.221,100.28,107.611]
["2014-11-01",106.709,110.84099999999999,110.5,107.756,107.67,115.929,108.849,106.705,107.40600000000001,111.004,236.15100000000001,109.252,99.78,101.51300000000001,110.797,115.919,99.8,103.18600000000001,107.233,108.583,118.197,107.06699999999999,107.78700000000001,108.364,109.07899999999999,106.76300000000001,109.03,106.97,257.10000000000002,106.65600000000001,103.328,99.355000000000004,139.47300000000001,100.09,107.401]
["2014-12-01",106.709,110.91,110.4,107.63200000000001,106.898,115.45099999999999,108.83799999999999,106.49,106.78,110.99299999999999,234.81200000000001,109.081,99.86,101.02800000000001,110.047,116.277,99.8,103.289,106.58799999999999,107.917,118.776,107.06699999999999,107.727,108.146,108.758,106.746,108.764,106.97,257.5,106.158,103.489,98.863,138.857,99.99,107.401]
["2015-01-01",105.60899999999999,110.979,109.2,107.49299999999999,106.726,115.538,109.57599999999999,105.848,105.06399999999999,110.535,233.70699999999999,108.33799999999999,98.85,99.629000000000005,109.85299999999999,115.45099999999999,99.3,103.18600000000001,106.58799999999999,107.21899999999999,118.669,107.06699999999999,107.667,107.163,108.566,105.238,108.631,106.97,255.4,104.80200000000001,102.402,98.436999999999998,140.387,98.4,106.437]
["2015-02-01",106.509,111.04900000000001,109.422,107.938,107.67,115.95099999999999,109.51,106.919,105.279,111.181,234.72200000000001,108.61,99.51,98.989000000000004,110.39,116.22199999999999,99.7,102.979,106.91,109.02,118.89400000000001,107.393,107.607,107.753,108.438,105.15900000000001,108.498,107.185,256.7,105.04600000000001,103.12,98.183999999999997,141.38999999999999,99.03,105.68600000000001]
["2015-03-01",107.009,111.11799999999999,110.751,108.005,108.443,116.679,109.521,107.348,105.952,111.821,236.119,108.96899999999999,100.17,101.325,111.084,117.40600000000001,99.9,103.289,107.771,109.173,119.378,107.71899999999999,107.547,108.91,108.63,107.14700000000001,108.631,107.29300000000001,257.10000000000002,105.97799999999999,103.206,98.504000000000005,143.066,100.17,106.008]
["2015-04-01",107.009,111.361,110.861,108.41,108.357,117.35299999999999,109.554,107.455,106.925,112.35299999999999,236.59899999999999,108.958,100.29,101.82599999999999,111.482,117.571,100,103.807,108.416,109.22799999999999,119.069,108.15300000000001,107.697,109.60899999999999,109.07899999999999,107.494,108.831,107.61499999999999,258,106.063,103.196,98.325999999999993,145.398,100.41,106.652]
["2015-05-01",107.10899999999999,111.604,111.194,108.58499999999999,108.958,117.56,109.861,107.562,107.437,112.599,237.80500000000001,108.871,100.53,100.97199999999999,112.288,117.902,100.1,104.015,109.062,109.68600000000001,118.47499999999999,108.37,107.84699999999999,109.849,109.07899999999999,107.952,109.23,107.938,258.5,106.879,103.55200000000001,98.555000000000007,146.21600000000001,100.64,106.866]
["2015-06-01",107.009,111.846,111.304,108.75,109.21599999999999,118.125,109.883,107.455,107.724,112.42100000000001,238.63800000000001,108.871,100.45,101.61499999999999,112.464,118.205,100.2,103.807,108.739,109.89400000000001,118.673,108.696,107.997,109.434,109.07899999999999,107.866,109.297,108.045,258.89999999999998,106.783,103.252,98.626999999999995,145.465,100.62,107.188]
["2015-07-01",107.209,112.02,110.861,108.75,109.30200000000001,118.625,110.081,107.348,106.723,112.01600000000001,238.654,108.63200000000001,100.03,100.27500000000001,112.42700000000001,118.398,100.1,103.70399999999999,107.663,108.736,118.84699999999999,108.696,108.117,110.27500000000001,108.95099999999999,107.084,109.03,107.938,258.60000000000002,105.93600000000001,103.285,98.021000000000001,145.59399999999999,99.95,107.40300000000001]
["2015-08-01",107.209,112.193,110.64,108.825,109.30200000000001,119.429,110.235,107.133,106.36799999999999,111.69,238.316,108.828,100.36,99.837000000000003,111.741,119.03100000000001,100.3,103.807,107.126,109.785,119.098,108.479,108.23699999999999,109.937,108.502,106.72499999999999,108.831,107.723,259.8,106.063,103.081,97.864000000000004,146.17699999999999,99.96,107.188]
["2015-09-01",107.009,112.367,111.083,108.89700000000001,109.13,120.038,109.949,107.348,106.042,111.07299999999999,237.94499999999999,108.98,99.95,101.634,111.075,118.563,99.9,103.911,106.91,109.61,119.544,109.239,108.357,109.729,108.181,107.566,108.498,107.508,259.60000000000002,105.97799999999999,103.49299999999999,97.960999999999999,147.483,100.18,106.759]
["2015-10-01",107.009,112.505,110.97199999999999,109.276,109.21599999999999,120.527,109.949,107.24,106.72,111.187,237.83799999999999,109.154,100.01,101.53100000000001,111.334,118.645,100.1,103.807,107.233,109.413,120.15900000000001,109.673,108.17700000000001,109.631,108.309,107.66200000000001,108.565,107.508,259.5,106.01,103.569,98.042000000000002,149.77600000000001,100.33,106.866]
["2015-11-01",107.10899999999999,112.64400000000001,111.083,109.38800000000001,109.13,120.494,109.74,107.026,107.111,110.833,237.33600000000001,108.958,99.81,100.76300000000001,111.35299999999999,118.232,99.9,103.497,107.233,109.479,120.815,109.999,107.997,109.01900000000001,108.181,107.45,108.565,107.078,259.8,106.148,103.39100000000001,97.971999999999994,150.774,100.17,106.437]
["2015-12-01",107.009,112.783,111.526,109.251,108.61499999999999,120.505,110.07,106.919,106.798,110.015,236.52500000000001,108.828,100.04,100.85899999999999,111.001,118.61799999999999,99.9,103.393,106.91,109.02,121.307,109.565,107.81699999999999,108.88800000000001,107.988,107.17,108.232,106.97,260.60000000000002,105.681,103.542,97.569000000000003,151.08699999999999,100.16,106.33]
["2016-01-01",106.10899999999999,112.714,110.529,109.367,108.872,121.071,110.25700000000001,106.49,104.761,109.91200000000001,236.916,108.371,99.07,98.897000000000006,110.85299999999999,117.929,99.7,103.08199999999999,106.265,107.786,121.77,110.21599999999999,107.877,107.77500000000001,107.47499999999999,106.059,107.96599999999999,107.61499999999999,258.8,104.23,103.18600000000001,97.19,153.834,98.67,105.79300000000001]
["2016-02-01",106.509,112.64400000000001,110.64,109.431,109.13,121.407,110.729,107.24,104.39100000000001,110.667,237.11099999999999,108.512,99.32,98.478999999999999,110.68600000000001,118.72799999999999,99.5,103.18600000000001,106.373,109.206,122.303,110.86799999999999,107.937,108.419,107.34699999999999,105.584,108.033,107.723,260,104.27200000000001,103.51900000000001,97.370999999999995,153.80000000000001,98.83,105.47199999999999]
["2016-03-01",107.309,112.575,111.41500000000001,110.429,109.81699999999999,121.875,110.443,107.348,105.06100000000001,111.56399999999999,238.13200000000001,108.926,100.02,99.805000000000007,110.825,119.16800000000001,99.7,103.289,107.126,109.22799999999999,122.483,111.30200000000001,107.997,109.52200000000001,107.47499999999999,107.628,108.033,107.61499999999999,261.10000000000002,105.04600000000001,104.033,97.656000000000006,153.739,100.08,105.25700000000001]
["2016-04-01",106.90900000000001,112.714,111.526,110.617,110.16,122.26600000000001,110.652,107.455,105.798,111.51300000000001,239.261,109.241,100.09,100.545,111.723,119.416,99.6,103.497,107.556,109.304,122.095,111.736,108.14700000000001,109.62,107.79600000000001,108.005,108.36499999999999,108.26,261.39999999999998,105.459,104.01300000000001,97.98,154.94399999999999,100.11,105.68600000000001]
["2016-05-01",107.209,112.852,111.747,110.97,110.59,122.54900000000001,110.718,107.669,106.375,111.587,240.22900000000001,109.209,100.51,100.095,112.056,119.91200000000001,99.8,103.6,108.20099999999999,109.654,121.551,112.062,108.297,109.816,107.92400000000001,108.31100000000001,108.29900000000001,108.045,262.10000000000002,106.455,104.20099999999999,98.120999999999995,155.84100000000001,100.47,106.008]
["2016-06-01",107.309,112.991,111.96899999999999,111.089,110.84699999999999,123.092,110.696,107.776,106.867,111.958,241.018,109.26300000000001,100.64,100.893,112.288,120.13200000000001,100,103.497,108.20099999999999,109.916,121.685,112.714,108.447,109.467,108.117,108.455,108.432,108.15300000000001,263.10000000000002,107.03700000000001,104.31,98.257999999999996,156.57499999999999,100.63,106.33]
["2016-07-01",107.60899999999999,113.268,111.526,111.221,110.675,123.396,110.48699999999999,107.669,106.09,111.953,240.62799999999999,109.187,100.26,99.228999999999999,112.056,119.747,100.1,103.18600000000001,107.771,108.70399999999999,122.002,113.474,108.56699999999999,110.01300000000001,107.79600000000001,107.738,108.033,108.47499999999999,263.39999999999998,106.158,104.373,97.822000000000003,158.39699999999999,100.06,106.759]
["2016-08-01",107.60899999999999,113.54600000000001,111.41500000000001,111.16500000000001,110.504,123.45099999999999,110.773,107.348,106.226,112.027,240.84899999999999,109.241,100.59,98.891000000000005,111.575,120.16,100.3,103.289,107.126,109.959,122.346,112.822,108.687,110.14400000000001,107.60299999999999,107.497,107.9,108.36799999999999,264.39999999999998,106.116,104.25700000000001,97.724000000000004,157.93700000000001,100.14,106.437]
["2016-09-01",107.709,113.82299999999999,112.19,110.932,110.59,123.755,111.432,107.348,106.23099999999999,112.239,241.428,109.426,100.35,100.649,111.76900000000001,120.738,100.1,103.393,107.556,110.014,123.093,113.148,108.807,109.806,107.60299999999999,108.244,107.96599999999999,108.045,264.89999999999998,106.20099999999999,104.432,97.783000000000001,158.22300000000001,100.54,106.33]
["2016-10-01",107.90900000000001,114.03100000000001,112.41200000000001,111.25700000000001,110.84699999999999,123.962,111.586,107.562,107.44499999999999,111.861,241.72900000000001,109.655,100.37,101.041,112.45399999999999,120.738,100.1,104.015,108.416,109.98099999999999,123.84,113.691,108.95699999999999,110.089,108.117,108.61499999999999,108.232,108.36799999999999,264.8,106.67700000000001,104.791,97.834000000000003,160.499,100.8,106.545]
["2016-11-01",108.009,114.239,112.633,111.331,110.41800000000001,124.027,111.42100000000001,107.455,107.834,111.98099999999999,241.35300000000001,109.67700000000001,100.36,99.867999999999995,112.51900000000001,120.71,100,104.015,108.631,110.068,124.80800000000001,113.908,109.107,109.718,108.245,108.068,108.36499999999999,108.798,265.5,106.794,104.824,97.64,161.328,100.7,106.11499999999999]
["2016-12-01",108.809,114.44799999999999,113.187,111.464,110.246,123.777,111.542,107.455,108.474,112.456,241.43199999999999,109.949,100.66,100.88200000000001,112.964,120.876,100.4,103.70399999999999,109.277,110.331,125.384,113.36499999999999,109.25700000000001,109.958,109.015,108.111,108.432,109.12,267.10000000000002,106.22199999999999,105.345,97.563000000000002,163.98,101.26,106.11499999999999]
["2017-01-01",108.10899999999999,114.621,112.633,112.267,111.191,124.44,112.497,107.455,107.878,112.92400000000001,242.839,109.285,100.41,100.045,113.426,120.187,100.6,103.6,109.384,109.621,127.515,113.25700000000001,109.617,109.565,109.464,107.47,108.69799999999999,109.98,265.5,105.586,104.626,97.528999999999996,168.01599999999999,100.39,105.90300000000001]
["2017-02-01",108.809,114.794,112.96599999999999,112.685,111.36199999999999,124.733,112.87,108.312,107.489,114.399,243.60300000000001,109.84,100.52,99.759,113.834,121.041,101,103.393,109.81399999999999,111.128,128.25200000000001,113.691,109.977,110.373,109.785,107.223,109.23,110.41,268.39999999999998,106.624,105.361,98,169.37799999999999,100.77,105.90300000000001]
["2017-03-01",109.009,114.968,113.63,112.93899999999999,111.53400000000001,125.212,112.892,108.419,107.46599999999999,114.71899999999999,243.80099999999999,109.82899999999999,101.14,101.547,113.797,121.123,101,103.497,110.782,111.139,129.03899999999999,114.017,110.337,110.755,109.657,109.102,109.09699999999999,110.41,269.3,106.995,105.345,98.210999999999999,171.09899999999999,101.59,106.221]
["2017-04-01",109.009,115.03700000000001,113.852,113.14100000000001,111.96299999999999,125.51600000000001,112.75,108.633,108.5,115.062,244.524,110.167,101.23,102.196,114.20399999999999,121.729,101.3,103.911,111.21299999999999,111.423,129.19800000000001,114.23399999999999,110.337,111.345,109.97799999999999,110.142,109.23,110.41,270.60000000000002,107.324,105.958,98.408000000000001,173.33500000000001,101.96,106.434]
["2017-05-01",108.809,115.10599999999999,113.962,113.038,112.04900000000001,125.679,112.90300000000001,108.526,108.434,115.268,244.733,109.992,101.28,101.289,114.389,121.977,101.1,104.015,111.21299999999999,111.51,129.04300000000001,114.45099999999999,110.337,110.985,109.97799999999999,109.88200000000001,109.496,110.625,271.7,108.065,106.024,98.590999999999994,174.10900000000001,101.84,106.858]
["2017-06-01",109.009,115.176,114.07299999999999,112.872,111.96299999999999,125.19,112.761,108.419,108.48,115.205,244.95500000000001,110.08,101.3,101.91800000000001,114.408,121.977,101,103.807,111.428,111.56399999999999,129.36799999999999,114.886,110.337,110.679,109.785,109.44,109.496,110.625,272.3,108.023,106.099,98.451999999999998,173.643,101.86,106.11499999999999]
["2017-07-01",109.40900000000001,115.419,113.741,113.205,111.96299999999999,125.483,112.96899999999999,109.276,107.732,115.988,244.786,109.764,100.94,100.221,114.44499999999999,121.949,101.1,103.70399999999999,110.675,110.789,129.857,115.211,110.517,111.48699999999999,109.593,108.709,109.563,111.163,272.89999999999998,107.249,106.666,98.144000000000005,173.90100000000001,101.33,106.009]
["2017-08-01",109.509,115.661,113.741,113.276,112.04900000000001,125.744,113.65,108.955,107.947,116.422,245.51900000000001,110.047,101.47,99.772999999999996,114.5,122.252,101.4,103.911,110.46,112.121,130.499,114.343,110.697,111.66200000000001,109.464,108.718,109.563,111.05500000000001,274.7,107.387,106.498,98.176000000000002,174.804,101.6,106.328]
["2017-09-01",109.60899999999999,115.904,114.782,113.16200000000001,112.307,125.54900000000001,113.771,109.062,108.13500000000001,116.348,246.81899999999999,110.27500000000001,101.3,101.66,114.602,122.41800000000001,101.1,104.11799999999999,110.675,111.947,130.90700000000001,114.994,110.877,111.4,109.913,109.748,109.762,110.94799999999999,275.10000000000002,107.64100000000001,106.643,98.421000000000006,175.94200000000001,102.04,106.434]
["2017-10-01",109.60899999999999,116.14700000000001,114.959,113.48099999999999,112.393,126.288,113.562,109.169,109.13200000000001,116.096,246.66300000000001,110.254,101.4,101.762,114.95399999999999,122.996,101,104.22199999999999,111.428,112.06699999999999,131.73099999999999,115.10299999999999,110.91800000000001,111.55200000000001,110.491,110.126,110.095,111.485,275.3,107.76900000000001,106.56399999999999,98.48,179.596,102.14,106.752]
["2017-11-01",109.90900000000001,116.39,115.07,113.63500000000001,112.736,126.396,112.816,108.84699999999999,109.631,116.702,246.66900000000001,110.526,101.47,101.009,115.361,122.803,100.9,104.533,111.535,111.761,133.089,115.211,110.959,111.367,111.068,109.74299999999999,110.42700000000001,111.593,275.8,108.086,106.78100000000001,98.409000000000006,182.27600000000001,102.2,106.434]
["2017-12-01",110.60899999999999,116.63200000000001,115.624,113.852,112.307,126.581,113.167,108.526,109.681,116.331,246.524,110.482,101.76,101.54,115.371,123.133,101.2,104.843,111.643,111.827,133.876,115.211,110.999,111.334,111.261,109.696,110.42700000000001,111.7,278.10000000000002,108.07599999999999,107.17400000000001,98.381,183.52600000000001,102.57,106.54]
["2018-01-01",109.809,{"$error":"#N/A"},114.848,114.18600000000001,113.08,127.16800000000001,113.628,108.205,108.497,116.845,247.86699999999999,110.15600000000001,101.67,99.869,115.76,123.023,101.5,104.947,111.535,110.866,134.58699999999999,115.10299999999999,{"$error":"#N/A"},111.17,111.58199999999999,108.57899999999999,111.35899999999999,112.345,276,107.196,106.277,98.251000000000005,185.398,101.64,106.009]
["2018-02-01",110.309,{"$error":"#N/A"},{"$error":"#N/A"},114.35899999999999,{"$error":"#N/A"},127.22199999999999,114.50700000000001,108.955,108.643,117.914,248.99100000000001,110.49299999999999,101.64,99.819000000000003,115.94499999999999,123.767,101.5,{"$error":"#N/A"},111.858,112.26300000000001,135.1,116.18899999999999,{"$error":"#N/A"},111.705,{"$error":"#N/A"},107.842,111.55800000000001,112.345,278.10000000000002,107.92700000000001,107.05500000000001,98.614999999999995,186.75399999999999,101.84,106.11499999999999]
["2018-03-01",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]

{"sheet":"GDP Deflator","index":42,"n_rows":161,"n_cols":35,"rows_kept":161,"cut":false,"hidden":true,"merged":[]}
[]
["Sources : Datastream, IMF"]
[]
[null,"GERMANY","AUSTRALIA","AUSTRIA","BELGIUM","CANADA","CHILE","KOREA","DENMARK","SPAIN","ESTONIA","UNITED STATES","FINLAND","FRANCE","GREECE","HUNGARY","ISLAND","ITALY","JAPAN","LATVIA","LUXEMBOURG","MEXICO","NORWAY","NEW ZEALAND","NETHERLANDS","POLAND","PORTUGAL","SLOVAK REPUBLIC","CZECH REPUBLIC","UNITED KINGDOM","SLOVENIA","SWEDEN","SWITZERLAND","TURKEY","ISRAEL"]
[null,"INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX"]
[]
[29266,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},38.4,{"$error":"#N/A"},22.8,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},41.3,{"$error":"#N/A"},38.6,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},90.1,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},27,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},7.1,{"$error":"#N/A"},{"$error":"#N/A"},31.2,{"$error":"#N/A"},28.8,54.4,{"$error":"#N/A"},0]
[29356,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},39.4,{"$error":"#N/A"},24.2,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},42.2,{"$error":"#N/A"},39.700000000000003,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},92.5,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},28.7,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},7.4,{"$error":"#N/A"},{"$error":"#N/A"},32.700000000000003,{"$error":"#N/A"},29.5,54.9,{"$error":"#N/A"},0]
[29448,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},40.4,{"$error":"#N/A"},24.9,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},43.2,{"$error":"#N/A"},40.799999999999997,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},93.4,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},29.7,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},7.6,{"$error":"#N/A"},{"$error":"#N/A"},33.9,{"$error":"#N/A"},32.200000000000003,55.3,{"$error":"#N/A"},0]
[29540,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},41.7,{"$error":"#N/A"},24.7,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},44.4,{"$error":"#N/A"},41.8,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},94.4,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},28.9,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},7.9,{"$error":"#N/A"},{"$error":"#N/A"},35.4,{"$error":"#N/A"},30.8,55.9,{"$error":"#N/A"},0.1]
[29632,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},42.7,{"$error":"#N/A"},27.3,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},45.5,{"$error":"#N/A"},43,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},94.7,{"$error":"#N/A"},{"$error":"#N/A"},0.1,30.6,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},8.3000000000000007,{"$error":"#N/A"},{"$error":"#N/A"},36.4,{"$error":"#N/A"},31.9,56.9,{"$error":"#N/A"},0.1]
[29721,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},43.7,{"$error":"#N/A"},29,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},46.3,{"$error":"#N/A"},44.1,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},95.2,{"$error":"#N/A"},{"$error":"#N/A"},0.1,32.5,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},8.4,{"$error":"#N/A"},{"$error":"#N/A"},37,{"$error":"#N/A"},32.700000000000003,57.6,{"$error":"#N/A"},0.1]
[29813,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},44.6,{"$error":"#N/A"},29,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},47.2,{"$error":"#N/A"},45.5,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},95.7,{"$error":"#N/A"},{"$error":"#N/A"},0.1,33.5,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},9.3000000000000007,{"$error":"#N/A"},{"$error":"#N/A"},37.6,{"$error":"#N/A"},35.200000000000003,58.6,{"$error":"#N/A"},0.1]
[29905,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},45.3,{"$error":"#N/A"},27.6,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},48,{"$error":"#N/A"},47.1,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},96.7,{"$error":"#N/A"},{"$error":"#N/A"},0.1,32.4,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},9.5,{"$error":"#N/A"},{"$error":"#N/A"},38.700000000000003,{"$error":"#N/A"},33,59.8,{"$error":"#N/A"},0.1]
[29997,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},46.6,{"$error":"#N/A"},30.2,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},48.6,{"$error":"#N/A"},48.7,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},97.2,{"$error":"#N/A"},{"$error":"#N/A"},0.1,34,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},10,{"$error":"#N/A"},{"$error":"#N/A"},39.700000000000003,{"$error":"#N/A"},34.6,61.1,{"$error":"#N/A"},0.1]
[30086,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},47.6,{"$error":"#N/A"},30.7,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},49.2,{"$error":"#N/A"},50.1,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},97,{"$error":"#N/A"},{"$error":"#N/A"},0.1,35.200000000000003,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},10.4,{"$error":"#N/A"},{"$error":"#N/A"},39.9,{"$error":"#N/A"},35.700000000000003,62.3,{"$error":"#N/A"},0.2]
[30178,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},48.4,{"$error":"#N/A"},30.5,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},49.9,{"$error":"#N/A"},51,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},97.2,{"$error":"#N/A"},{"$error":"#N/A"},0.1,37,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},10.8,{"$error":"#N/A"},{"$error":"#N/A"},40.6,{"$error":"#N/A"},37.6,63.1,{"$error":"#N/A"},0.2]
[30270,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},49.3,{"$error":"#N/A"},29,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},50.5,{"$error":"#N/A"},51.8,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},97.1,{"$error":"#N/A"},{"$error":"#N/A"},0.2,36.299999999999997,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},11.5,{"$error":"#N/A"},{"$error":"#N/A"},41.4,{"$error":"#N/A"},35.700000000000003,63.5,{"$error":"#N/A"},0.3]
[30362,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},49.7,{"$error":"#N/A"},31.9,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},50.8,{"$error":"#N/A"},53.2,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},97.8,{"$error":"#N/A"},{"$error":"#N/A"},0.2,36.799999999999997,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},12.2,{"$error":"#N/A"},{"$error":"#N/A"},42.2,{"$error":"#N/A"},37.700000000000003,63.5,{"$error":"#N/A"},0.4]
[30451,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},50.3,{"$error":"#N/A"},31.7,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},51.2,{"$error":"#N/A"},54.6,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},98.1,{"$error":"#N/A"},{"$error":"#N/A"},0.2,37.700000000000003,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},12.7,{"$error":"#N/A"},{"$error":"#N/A"},42.2,{"$error":"#N/A"},39.1,63.7,{"$error":"#N/A"},0.5]
[30543,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},51.3,{"$error":"#N/A"},31.8,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},51.7,{"$error":"#N/A"},56.1,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},97.9,{"$error":"#N/A"},{"$error":"#N/A"},0.3,39.200000000000003,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},14,{"$error":"#N/A"},{"$error":"#N/A"},42.7,{"$error":"#N/A"},41.7,64.2,{"$error":"#N/A"},0.6]
[30635,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},51.6,{"$error":"#N/A"},30.8,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},52.1,{"$error":"#N/A"},56.9,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},98.3,{"$error":"#N/A"},{"$error":"#N/A"},0.3,38.6,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},14.5,{"$error":"#N/A"},{"$error":"#N/A"},43.4,{"$error":"#N/A"},39.799999999999997,64.7,{"$error":"#N/A"},0.8]
[30727,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},52,{"$error":"#N/A"},32.4,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},52.7,{"$error":"#N/A"},57.9,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},98.9,{"$error":"#N/A"},{"$error":"#N/A"},0.4,39.200000000000003,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},15.3,{"$error":"#N/A"},{"$error":"#N/A"},43.4,{"$error":"#N/A"},40.700000000000003,65.7,{"$error":"#N/A"},1.1000000000000001]
[30817,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},52.3,{"$error":"#N/A"},32.700000000000003,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},53.2,{"$error":"#N/A"},58.8,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},99.5,{"$error":"#N/A"},{"$error":"#N/A"},0.4,40,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},16,{"$error":"#N/A"},{"$error":"#N/A"},44.7,{"$error":"#N/A"},42.1,66.3,{"$error":"#N/A"},1.8]
[30909,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},52.7,{"$error":"#N/A"},33.799999999999997,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},53.6,{"$error":"#N/A"},59.6,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},99.9,{"$error":"#N/A"},{"$error":"#N/A"},0.4,41.4,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},17.3,{"$error":"#N/A"},{"$error":"#N/A"},45.2,{"$error":"#N/A"},44.8,66.7,{"$error":"#N/A"},2.8]
[31001,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},53,{"$error":"#N/A"},32.700000000000003,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},53.9,{"$error":"#N/A"},60.1,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},100.5,{"$error":"#N/A"},{"$error":"#N/A"},0.5,41.1,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},17.8,{"$error":"#N/A"},{"$error":"#N/A"},46.1,{"$error":"#N/A"},42.6,66.900000000000006,{"$error":"#N/A"},4.5999999999999996]
[31093,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},53.4,{"$error":"#N/A"},33.700000000000003,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},54.5,{"$error":"#N/A"},61.1,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},100.6,{"$error":"#N/A"},{"$error":"#N/A"},0.6,41.1,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},18.899999999999999,{"$error":"#N/A"},{"$error":"#N/A"},46.1,{"$error":"#N/A"},44.2,67.400000000000006,{"$error":"#N/A"},5.8]
[31182,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},54.3,{"$error":"#N/A"},34,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},54.8,{"$error":"#N/A"},62.1,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},100.6,{"$error":"#N/A"},{"$error":"#N/A"},0.6,41.6,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},19.8,{"$error":"#N/A"},{"$error":"#N/A"},47.4,{"$error":"#N/A"},44.8,67.7,{"$error":"#N/A"},8.3000000000000007]
[31274,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},54.5,{"$error":"#N/A"},35.1,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},55,{"$error":"#N/A"},62.8,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},100.6,{"$error":"#N/A"},{"$error":"#N/A"},0.7,44.1,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},20.7,{"$error":"#N/A"},{"$error":"#N/A"},48.2,{"$error":"#N/A"},47.5,68.099999999999994,{"$error":"#N/A"},11.4]
[31366,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},54.8,{"$error":"#N/A"},34,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},55.4,{"$error":"#N/A"},63.5,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},101.1,{"$error":"#N/A"},{"$error":"#N/A"},0.8,43.5,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},21.4,{"$error":"#N/A"},{"$error":"#N/A"},48.8,{"$error":"#N/A"},44.8,68.599999999999994,{"$error":"#N/A"},11.9]
[31458,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},55.3,{"$error":"#N/A"},36.200000000000003,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},55.7,{"$error":"#N/A"},64.5,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},101.7,{"$error":"#N/A"},{"$error":"#N/A"},0.9,42,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},26.5,{"$error":"#N/A"},{"$error":"#N/A"},49.3,{"$error":"#N/A"},46.9,69.400000000000006,{"$error":"#N/A"},12.6]
[31547,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},55.5,{"$error":"#N/A"},35.799999999999997,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},55.9,{"$error":"#N/A"},65.2,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},102.7,{"$error":"#N/A"},{"$error":"#N/A"},1,41.5,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},27.3,{"$error":"#N/A"},{"$error":"#N/A"},49.4,{"$error":"#N/A"},47.5,69.8,{"$error":"#N/A"},14]
[31639,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},56.1,{"$error":"#N/A"},35.9,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},56.2,{"$error":"#N/A"},66,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},102.9,{"$error":"#N/A"},{"$error":"#N/A"},1.2,42.6,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},28.5,{"$error":"#N/A"},{"$error":"#N/A"},49.9,{"$error":"#N/A"},51.3,70.3,{"$error":"#N/A"},14.2]
[31731,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},56.9,{"$error":"#N/A"},35.799999999999997,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},56.6,{"$error":"#N/A"},66.400000000000006,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},102.8,{"$error":"#N/A"},{"$error":"#N/A"},1.4,43.2,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},29,{"$error":"#N/A"},{"$error":"#N/A"},50.5,{"$error":"#N/A"},47.7,70.5,{"$error":"#N/A"},14.8]
[31823,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},57.5,{"$error":"#N/A"},37,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},57,{"$error":"#N/A"},66.599999999999994,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},102.6,{"$error":"#N/A"},{"$error":"#N/A"},1.9,44.4,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},30.4,{"$error":"#N/A"},{"$error":"#N/A"},51.1,{"$error":"#N/A"},49,71,0,15.5]
[31912,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},58.3,{"$error":"#N/A"},37,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},57.3,{"$error":"#N/A"},66.8,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},102.2,{"$error":"#N/A"},{"$error":"#N/A"},2.2999999999999998,44.3,57.4,{"$error":"#N/A"},{"$error":"#N/A"},30.3,{"$error":"#N/A"},{"$error":"#N/A"},52,{"$error":"#N/A"},50.2,71.3,0,16.8]
[32004,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},58.9,{"$error":"#N/A"},37.799999999999997,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},57.8,{"$error":"#N/A"},67.400000000000006,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},102.5,{"$error":"#N/A"},{"$error":"#N/A"},3,46.8,58.6,{"$error":"#N/A"},{"$error":"#N/A"},31.2,{"$error":"#N/A"},{"$error":"#N/A"},52.8,{"$error":"#N/A"},53,71.599999999999994,0,17.100000000000001]
[32096,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},59.6,{"$error":"#N/A"},38.700000000000003,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},58.2,{"$error":"#N/A"},67.8,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},102.4,{"$error":"#N/A"},{"$error":"#N/A"},3.7,46,59.4,{"$error":"#N/A"},{"$error":"#N/A"},32.200000000000003,{"$error":"#N/A"},{"$error":"#N/A"},53.3,{"$error":"#N/A"},50.3,72.099999999999994,0,17.600000000000001]
[32188,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},60.2,{"$error":"#N/A"},39.5,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},58.7,{"$error":"#N/A"},68.3,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},102.6,{"$error":"#N/A"},{"$error":"#N/A"},5,46.9,61.3,{"$error":"#N/A"},{"$error":"#N/A"},34.299999999999997,{"$error":"#N/A"},{"$error":"#N/A"},53.8,{"$error":"#N/A"},51.9,72.7,0,18.600000000000001]
[32278,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},60.7,{"$error":"#N/A"},40.200000000000003,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},59.2,{"$error":"#N/A"},69,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},102.5,{"$error":"#N/A"},{"$error":"#N/A"},5.4,47.8,61,{"$error":"#N/A"},{"$error":"#N/A"},34.700000000000003,{"$error":"#N/A"},{"$error":"#N/A"},54.7,{"$error":"#N/A"},52.7,73.2,0,20]
[32370,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},61.7,{"$error":"#N/A"},40.799999999999997,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},59.9,{"$error":"#N/A"},69.599999999999994,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},102.8,{"$error":"#N/A"},{"$error":"#N/A"},5.7,48.2,63.7,{"$error":"#N/A"},{"$error":"#N/A"},36.200000000000003,{"$error":"#N/A"},{"$error":"#N/A"},55.6,{"$error":"#N/A"},57.1,73.8,0,20.100000000000001]
[32462,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},62.5,{"$error":"#N/A"},41,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},60.3,{"$error":"#N/A"},70.3,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},103.1,{"$error":"#N/A"},{"$error":"#N/A"},5.8,47.5,63.1,{"$error":"#N/A"},{"$error":"#N/A"},37,{"$error":"#N/A"},{"$error":"#N/A"},57.1,{"$error":"#N/A"},53.8,74.400000000000006,0,21.5]
[32554,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},62.9,{"$error":"#N/A"},42.4,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},61,{"$error":"#N/A"},70.7,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},103.8,{"$error":"#N/A"},{"$error":"#N/A"},6.4,49.3,63.8,{"$error":"#N/A"},{"$error":"#N/A"},38.200000000000003,{"$error":"#N/A"},{"$error":"#N/A"},58,{"$error":"#N/A"},56,75.099999999999994,0,22.6]
[32643,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},64,{"$error":"#N/A"},42.5,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},61.5,{"$error":"#N/A"},71.2,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},104.8,{"$error":"#N/A"},{"$error":"#N/A"},6.7,50.3,64.2,{"$error":"#N/A"},{"$error":"#N/A"},39,{"$error":"#N/A"},{"$error":"#N/A"},58.7,{"$error":"#N/A"},57.1,75.8,0.1,24]
[32735,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},64.7,{"$error":"#N/A"},42.9,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},62,{"$error":"#N/A"},71.900000000000006,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},105.4,{"$error":"#N/A"},{"$error":"#N/A"},7,51.2,65.8,{"$error":"#N/A"},{"$error":"#N/A"},40.799999999999997,{"$error":"#N/A"},{"$error":"#N/A"},60.2,{"$error":"#N/A"},61,76.3,0.1,24.6]
[32827,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},65,{"$error":"#N/A"},43.4,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},62.4,{"$error":"#N/A"},72.599999999999994,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},106,{"$error":"#N/A"},{"$error":"#N/A"},7.3,50.3,67.099999999999994,{"$error":"#N/A"},{"$error":"#N/A"},41.5,{"$error":"#N/A"},{"$error":"#N/A"},61.6,{"$error":"#N/A"},58.5,77.099999999999994,0.1,25.3]
[32919,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},65.400000000000006,{"$error":"#N/A"},45.7,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},63.1,71.099999999999994,72.7,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},106.5,{"$error":"#N/A"},{"$error":"#N/A"},8.1,50.3,67.2,{"$error":"#N/A"},{"$error":"#N/A"},42.4,{"$error":"#N/A"},{"$error":"#N/A"},62.4,{"$error":"#N/A"},60.4,78,0.1,26.3]
[33008,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},66,{"$error":"#N/A"},46.6,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},63.8,71.900000000000006,73.5,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},107.1,{"$error":"#N/A"},{"$error":"#N/A"},8.5,50.5,66.400000000000006,{"$error":"#N/A"},{"$error":"#N/A"},44.3,{"$error":"#N/A"},{"$error":"#N/A"},63.8,{"$error":"#N/A"},63.4,79,0.1,28.2]
[33100,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},66.7,{"$error":"#N/A"},48.2,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},64.400000000000006,72.400000000000006,73.8,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},107.3,{"$error":"#N/A"},{"$error":"#N/A"},9.1,53.2,67.7,{"$error":"#N/A"},{"$error":"#N/A"},45.6,{"$error":"#N/A"},{"$error":"#N/A"},65.7,{"$error":"#N/A"},66.8,80.099999999999994,0.1,28.4]
[33192,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},67.2,{"$error":"#N/A"},47.8,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},64.900000000000006,73.2,74,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},108.5,{"$error":"#N/A"},{"$error":"#N/A"},9.6999999999999993,54.5,67.5,{"$error":"#N/A"},{"$error":"#N/A"},46.9,{"$error":"#N/A"},{"$error":"#N/A"},66.099999999999994,{"$error":"#N/A"},62.6,81.2,0.1,29.2]
[33284,75.5,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},67.900000000000006,{"$error":"#N/A"},50,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},65.599999999999994,72.599999999999994,74.7,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},109.3,{"$error":"#N/A"},{"$error":"#N/A"},10.199999999999999,52.6,66.400000000000006,{"$error":"#N/A"},{"$error":"#N/A"},47.6,{"$error":"#N/A"},{"$error":"#N/A"},67.599999999999994,{"$error":"#N/A"},67,82.4,0.1,31.2]
[33373,77.2,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},68.400000000000006,{"$error":"#N/A"},51,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},67.900000000000006,72.900000000000006,75.2,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},109.9,{"$error":"#N/A"},{"$error":"#N/A"},10.5,53,67.099999999999994,{"$error":"#N/A"},{"$error":"#N/A"},49.5,{"$error":"#N/A"},{"$error":"#N/A"},68.5,{"$error":"#N/A"},68.599999999999994,83.6,0.1,34]
[33465,77.8,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},68.599999999999994,{"$error":"#N/A"},52.6,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},68.400000000000006,73.5,75.7,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},110.3,{"$error":"#N/A"},{"$error":"#N/A"},10.8,54.3,68.3,{"$error":"#N/A"},{"$error":"#N/A"},51.2,{"$error":"#N/A"},{"$error":"#N/A"},69.3,{"$error":"#N/A"},73.2,84.5,0.1,35.200000000000003]
[33557,79.400000000000006,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},68.7,{"$error":"#N/A"},52.6,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},68.8,74.099999999999994,76,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},111.2,{"$error":"#N/A"},{"$error":"#N/A"},11.3,53.5,67.8,{"$error":"#N/A"},{"$error":"#N/A"},52.7,{"$error":"#N/A"},{"$error":"#N/A"},70.099999999999994,{"$error":"#N/A"},67.2,84.9,0.2,35.4]
[33649,80,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},68.900000000000006,{"$error":"#N/A"},54.2,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},69.099999999999994,73.5,76.599999999999994,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},111.4,{"$error":"#N/A"},{"$error":"#N/A"},11.6,52.6,68.599999999999994,{"$error":"#N/A"},{"$error":"#N/A"},53.5,{"$error":"#N/A"},{"$error":"#N/A"},70.7,{"$error":"#N/A"},68.8,85.2,0.2,36.299999999999997]
[33739,81.099999999999994,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},69.3,{"$error":"#N/A"},55.3,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},69.5,73.599999999999994,76.8,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},112.1,{"$error":"#N/A"},{"$error":"#N/A"},12.1,52.5,68.599999999999994,{"$error":"#N/A"},{"$error":"#N/A"},55,{"$error":"#N/A"},{"$error":"#N/A"},70.900000000000006,{"$error":"#N/A"},68,85.6,0.2,37.799999999999997]
[33831,82.1,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},69.599999999999994,{"$error":"#N/A"},56.8,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},69.900000000000006,74,77.2,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},112,{"$error":"#N/A"},{"$error":"#N/A"},12.4,53.3,68.099999999999994,{"$error":"#N/A"},{"$error":"#N/A"},56.8,{"$error":"#N/A"},{"$error":"#N/A"},70.7,{"$error":"#N/A"},72.900000000000006,85.7,0.2,38.6]
[33923,83.1,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},69.8,{"$error":"#N/A"},56.1,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},70.3,74.7,77.2,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},112.2,{"$error":"#N/A"},{"$error":"#N/A"},12.8,53.6,69.3,{"$error":"#N/A"},{"$error":"#N/A"},57.2,{"$error":"#N/A"},{"$error":"#N/A"},71.3,{"$error":"#N/A"},68.900000000000006,86.1,0.3,39.1]
[34015,84,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},70,{"$error":"#N/A"},57.8,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},70.7,75.099999999999994,78,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},112.5,{"$error":"#N/A"},{"$error":"#N/A"},16.8,53.6,70.5,{"$error":"#N/A"},{"$error":"#N/A"},58,{"$error":"#N/A"},{"$error":"#N/A"},72.400000000000006,{"$error":"#N/A"},72.3,86.7,0.3,41]
[34104,84.9,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},70.400000000000006,{"$error":"#N/A"},58.7,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},71.2,75.3,78.2,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},112.1,{"$error":"#N/A"},{"$error":"#N/A"},17.2,54,70.5,{"$error":"#N/A"},{"$error":"#N/A"},59.1,{"$error":"#N/A"},{"$error":"#N/A"},72.099999999999994,{"$error":"#N/A"},73.099999999999994,87.4,0.4,42.4]
[34196,85.2,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},70.2,{"$error":"#N/A"},60,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},71.599999999999994,75.2,78.3,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},112.6,{"$error":"#N/A"},{"$error":"#N/A"},17.3,55.5,70.099999999999994,{"$error":"#N/A"},{"$error":"#N/A"},59.8,{"$error":"#N/A"},{"$error":"#N/A"},72.900000000000006,{"$error":"#N/A"},76.2,88.2,0.4,43.4]
[34288,85.8,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},70.7,{"$error":"#N/A"},59.5,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},72,75.5,78.3,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},112.7,{"$error":"#N/A"},{"$error":"#N/A"},17.600000000000001,53.9,69.599999999999994,{"$error":"#N/A"},{"$error":"#N/A"},61,{"$error":"#N/A"},{"$error":"#N/A"},73.3,{"$error":"#N/A"},73.599999999999994,88.2,0.5,43.3]
[34380,86.4,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},71,{"$error":"#N/A"},62.1,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},72.3,75.599999999999994,78.599999999999994,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},115.7,{"$error":"#N/A"},{"$error":"#N/A"},18.2,52.8,69.900000000000006,{"$error":"#N/A"},{"$error":"#N/A"},61.9,{"$error":"#N/A"},{"$error":"#N/A"},73.3,{"$error":"#N/A"},74,88.6,0.5,44.7]
[34469,86.6,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},70.900000000000006,{"$error":"#N/A"},63.1,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},72.7,76.099999999999994,78.8,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},116.2,{"$error":"#N/A"},{"$error":"#N/A"},18.600000000000001,53.9,70.2,{"$error":"#N/A"},{"$error":"#N/A"},62.5,{"$error":"#N/A"},{"$error":"#N/A"},73.099999999999994,{"$error":"#N/A"},75.400000000000006,88.6,0.8,47.5]
[34561,86.9,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},71.599999999999994,{"$error":"#N/A"},65.400000000000006,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},73.099999999999994,76.900000000000006,78.900000000000006,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},115.7,{"$error":"#N/A"},{"$error":"#N/A"},18.899999999999999,55.5,70.900000000000006,{"$error":"#N/A"},{"$error":"#N/A"},63.8,{"$error":"#N/A"},{"$error":"#N/A"},73.099999999999994,{"$error":"#N/A"},78.3,88.7,0.9,49.1]
[34653,87.4,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},71.900000000000006,{"$error":"#N/A"},64.5,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},73.5,77.8,79.3,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},115.9,{"$error":"#N/A"},{"$error":"#N/A"},19.399999999999999,54.4,71.8,{"$error":"#N/A"},{"$error":"#N/A"},64.2,{"$error":"#N/A"},{"$error":"#N/A"},74.2,{"$error":"#N/A"},75.099999999999994,88.9,1.1000000000000001,50.5]
[34745,87.7,{"$error":"#N/A"},{"$error":"#N/A"},78.5,72.400000000000006,{"$error":"#N/A"},66.599999999999994,71.099999999999994,63.8,32.299999999999997,73.900000000000006,79.400000000000006,79.3,57.1,28,{"$error":"#N/A"},67.900000000000006,115.4,41.7,116.6,22.2,51.7,71.7,{"$error":"#N/A"},44,66.7,53.2,56.3,74.3,44.4,76.400000000000006,88.9,1.3,59.3]
[34834,88.5,{"$error":"#N/A"},{"$error":"#N/A"},78.599999999999994,72.8,{"$error":"#N/A"},67.900000000000006,72,64.3,34.700000000000003,74.2,79.7,79.599999999999994,58.1,30,{"$error":"#N/A"},69,115.2,41.7,117.1,25.8,52.3,71.7,{"$error":"#N/A"},44,68.400000000000006,58.1,60,74.900000000000006,46,78.599999999999994,89.3,1.5,60.7]
[34926,88.9,{"$error":"#N/A"},{"$error":"#N/A"},78.7,73.099999999999994,{"$error":"#N/A"},70.3,71.900000000000006,64.900000000000006,35.9,74.599999999999994,79.900000000000006,80,58.2,29.9,{"$error":"#N/A"},70.5,115.2,42.2,118.1,27.1,51.9,72.3,{"$error":"#N/A"},44,71.3,57.3,61.3,75.5,47,81.8,89.5,1.6,61.7]
[35018,89,{"$error":"#N/A"},{"$error":"#N/A"},78.2,73.5,{"$error":"#N/A"},68.099999999999994,71.7,65.599999999999994,37.1,74.900000000000006,80.400000000000006,80.2,60.8,33.4,{"$error":"#N/A"},72.099999999999994,115.3,42.6,122.4,29,51.4,72.8,{"$error":"#N/A"},44,73.8,54.8,66.3,76,48.5,77.7,89.6,1.9,62.1]
[35110,88.9,{"$error":"#N/A"},80.900000000000006,79.099999999999994,73.7,51.6,70.599999999999994,72.400000000000006,66.2,41.4,75.400000000000006,79.8,80.7,61.1,35.9,{"$error":"#N/A"},72.3,114.7,46.6,122.3,30.8,52.6,73.3,73,49.8,67.400000000000006,56.4,63.3,76.599999999999994,49.1,78.099999999999994,89.6,2.1,64.3]
[35200,89,{"$error":"#N/A"},81.400000000000006,78.8,74,51.1,70.3,73,66.7,44,75.599999999999994,79.7,80.900000000000006,62.7,36.700000000000003,{"$error":"#N/A"},72.8,114.9,48.4,121.2,32.200000000000003,53.2,73.599999999999994,73.2,50.1,71,57.7,65.2,78,51.7,78.900000000000006,89.6,2.4,66.8]
[35292,89.1,{"$error":"#N/A"},81.599999999999994,78.7,74.400000000000006,50.4,72.3,73.7,67.2,44.6,75.900000000000006,79.599999999999994,81,62.6,36.4,{"$error":"#N/A"},73.400000000000006,114.7,47.7,123.2,33.299999999999997,54.2,74.099999999999994,73.5,51.4,73.900000000000006,59.3,66.099999999999994,78.7,52.7,82.8,89.3,2.8,68.099999999999994]
[35384,89.3,{"$error":"#N/A"},81.400000000000006,78.8,74.900000000000006,51.9,71.400000000000006,73.400000000000006,67.5,44.5,76.2,80.099999999999994,81,65.599999999999994,39.1,{"$error":"#N/A"},73.900000000000006,114.5,46.9,121.8,34.9,55.9,73.8,73.8,55.6,75.8,60.1,68.099999999999994,79.3,53.4,77.900000000000006,89.3,3.6,68]
[35476,89.3,{"$error":"#N/A"},82.1,79,75.099999999999994,54,72.599999999999994,73.8,67.900000000000006,46.3,76.7,81.099999999999994,81.3,65.599999999999994,43.7,49,74.3,114.4,49.7,121,36.799999999999997,54.3,73.5,74.2,57.1,71,59.2,67.900000000000006,79.599999999999994,53.6,78.900000000000006,89.2,3.8,70.2]
[35565,89.2,{"$error":"#N/A"},82.6,79.5,74.900000000000006,52.5,72.099999999999994,74.400000000000006,68.3,48.4,76.900000000000006,81.2,81.5,66.8,44,49.4,74.8,115.7,49.6,116.3,37.9,55.2,74.3,75,58.2,75,60.1,70,79.599999999999994,56.3,80.3,88.9,4.4000000000000004,72.2]
[35657,89.3,{"$error":"#N/A"},82.6,79.8,75.099999999999994,51.9,74.7,74.900000000000006,68.599999999999994,49,77.2,81.599999999999994,81.7,66.5,43.6,49.4,75.3,115.5,49.4,116.3,39,56.5,74.099999999999994,75.400000000000006,59.6,78.7,61.1,71.8,81.2,56.5,83.4,89.2,5.2,73.7]
[35749,89.5,{"$error":"#N/A"},82.2,80,75.3,53.1,76.7,75.400000000000006,69.099999999999994,48.6,77.5,82,81.900000000000006,69.7,46.5,50.3,75.599999999999994,115.6,51.6,125.7,40.799999999999997,56,74.2,76.2,60.9,80.8,64.599999999999994,74.900000000000006,79.7,58.1,79.900000000000006,89,6.5,73.599999999999994]
[35841,89.4,{"$error":"#N/A"},82.7,80.599999999999994,75.099999999999994,54.1,80.2,74.900000000000006,69.2,51.5,77.599999999999994,84.4,82.2,68,50.2,51.7,76.2,115.5,51.9,120.3,42.5,53.5,74.400000000000006,76.3,63.4,76.400000000000006,61.7,75.3,80.2,57.8,79.8,89.1,8,74.599999999999994]
[35930,89.9,{"$error":"#N/A"},82.9,81,75.099999999999994,52.9,76.7,75.599999999999994,70.2,51.9,77.7,84.1,82.5,70.099999999999994,49.9,52.1,76.7,115.4,52.5,119.3,44.1,54.7,74.7,76.5,64.599999999999994,80.5,63.6,78.8,80.2,60.3,81.2,89,9,77.2]
[36022,90,{"$error":"#N/A"},82.9,81.2,74.7,53.1,77.400000000000006,75.900000000000006,70.5,52.1,78,84.2,82.4,70.5,49.6,51.9,76.8,115,52.9,118.7,45.5,56.5,75,77.099999999999994,65.900000000000006,83.4,66.400000000000006,79.5,80.400000000000006,60.7,83.8,88.9,9.9,77.8]
[36114,90.2,{"$error":"#N/A"},82.5,81,74.900000000000006,53.6,75.8,75.7,71,52.2,78.3,83.6,82.4,73.599999999999994,52.3,51.8,77.8,115.1,52.7,119.1,47.4,55.9,75.099999999999994,77.3,67.900000000000006,85.8,65.3,79.3,81.900000000000006,62.3,80.400000000000006,88.8,10.8,80.2]
[36206,90.1,{"$error":"#N/A"},83,81.2,75.2,54.4,76.599999999999994,75.8,71.599999999999994,54.6,78.7,84.6,82.5,71.400000000000006,53.5,53.1,77.400000000000006,114.5,53,{"$error":"#N/A"},49.7,54.7,74.599999999999994,77.400000000000006,67.5,81.5,65.900000000000006,78.3,82,62.3,80.3,88.8,12.3,81.599999999999994]
[36295,90.3,{"$error":"#N/A"},83.2,81.3,76,53.7,74.7,76.7,71.8,56,78.900000000000006,84.7,82.6,73,54.3,53.6,77.900000000000006,114.1,54.2,{"$error":"#N/A"},51.6,57.5,75.5,77.599999999999994,68.8,82.7,68.599999999999994,80.900000000000006,81.3,63.7,81.8,88.8,13.6,82]
[36387,90.2,{"$error":"#N/A"},82.9,81.3,76.900000000000006,54.3,77.900000000000006,77.2,72.2,56.6,79.2,85.1,82.6,72.5,53.9,53.7,78.3,113.4,54.2,{"$error":"#N/A"},53.2,60.5,75.599999999999994,78,69.8,83.3,69.7,80.8,81,64.900000000000006,84.8,89.2,15.1,82.3]
[36479,89.9,{"$error":"#N/A"},82.7,81.8,77.3,56,77.099999999999994,77.5,72.7,56,79.599999999999994,84.9,82.7,75.599999999999994,56.4,54.2,78.900000000000006,113.1,52,{"$error":"#N/A"},54.4,62.2,75.2,78.7,71.5,85.6,71.7,82.3,81.3,66.099999999999994,81.3,89.4,16.899999999999999,83.4]
[36571,89.8,{"$error":"#N/A"},83.5,82.5,78.2,57,77.599999999999994,78.099999999999994,73.5,56.7,80.2,85.4,83.2,73.599999999999994,58.2,55.3,78.900000000000006,112.7,54.8,{"$error":"#N/A"},56.3,64,75.5,79.7,72.599999999999994,83.3,72.099999999999994,79.900000000000006,82.4,65.599999999999994,81.099999999999994,89.8,20.2,82.9]
[36661,89.6,{"$error":"#N/A"},84.1,82.9,79.400000000000006,55.9,76.400000000000006,78.900000000000006,74,57.2,80.599999999999994,86.1,83.6,75,59.4,56,79.400000000000006,112.3,56,{"$error":"#N/A"},57.4,67,76.3,80.2,74,85.7,74.099999999999994,82.3,82.9,67.599999999999994,83.1,90.3,21,84.4]
[36753,89.8,{"$error":"#N/A"},84.2,83.2,80.2,56.7,77.599999999999994,79.3,74.8,58.2,81.2,86.5,84,73.7,60.5,55.7,80,112,56,{"$error":"#N/A"},58.6,69.900000000000006,77.2,81.3,75.7,86.5,76.400000000000006,82.4,83.2,68.400000000000006,86.4,90.6,22.3,84.1]
[36845,89.7,{"$error":"#N/A"},84.5,83.6,80.900000000000006,58.2,77.900000000000006,80.2,75.5,59.5,81.599999999999994,86.8,84.4,75.2,61.7,56.3,80.3,111.6,54.3,{"$error":"#N/A"},59.8,70.599999999999994,78.7,81.7,75.599999999999994,88.3,79,83.4,83.2,69.5,82.6,91,23.5,84.8]
[36937,90.3,{"$error":"#N/A"},85.2,83.7,81.7,58.3,80.400000000000006,80.2,76.3,59.7,82.1,89,84.9,75.400000000000006,64.599999999999994,57.8,81.099999999999994,111.8,57.5,{"$error":"#N/A"},61.4,69.2,79.8,83.5,75.900000000000006,86.6,77.3,83,82.8,70.900000000000006,82.7,91.2,26.5,84.6]
[37026,90.5,{"$error":"#N/A"},85.9,85,81.7,58.4,80.2,81.2,77.099999999999994,61.6,82.7,89.3,85.3,76.900000000000006,67.900000000000006,60.2,81.8,111,56.1,{"$error":"#N/A"},62,70.900000000000006,80,83.8,77.8,88.7,79.099999999999994,85.7,83.7,73.8,85.8,91.5,32.200000000000003,87.1]
[37118,91.1,{"$error":"#N/A"},85.9,85.2,80.7,59.3,81.3,81.3,77.900000000000006,61.9,83,89.2,85.7,76.5,67.099999999999994,61.3,82.4,110.6,57.6,{"$error":"#N/A"},62.5,69.400000000000006,79.900000000000006,84.2,77.099999999999994,89.4,80.099999999999994,86.8,83.5,74.8,87.9,91.4,35.1,86.4]
[37210,91.6,{"$error":"#N/A"},85.9,85.4,80.099999999999994,60.6,79.099999999999994,81.7,78.7,63,83.2,88.8,86.2,78.900000000000006,67.099999999999994,63,82.9,110.3,55.2,{"$error":"#N/A"},62.4,66.599999999999994,81.400000000000006,84.9,77.599999999999994,91.4,80.3,88.5,84,75,85.1,91.2,38.799999999999997,85.1]
[37302,91.9,{"$error":"#N/A"},86,85.8,80.400000000000006,61.1,82.8,82.1,79.400000000000006,64.5,83.5,89.8,86.7,78.400000000000006,72,64.900000000000006,84.1,110.4,60.5,{"$error":"#N/A"},64,66.400000000000006,81.5,86.1,79.8,89,80.7,87,84.7,76.7,84.7,90.9,41.4,87.5]
[37391,91.7,{"$error":"#N/A"},86.9,86.1,81.8,59.9,82.4,82.8,80.3,64.3,83.8,90.2,87,78.8,71.900000000000006,64.7,84.4,109.3,59.6,{"$error":"#N/A"},65.900000000000006,67.7,80.7,86.9,79.8,91.5,81.7,89.4,85,79.599999999999994,86.6,90.9,43.4,90.1]
[37483,92.3,{"$error":"#N/A"},87.2,86.4,82.4,60.9,82.4,83.4,81.099999999999994,64.3,84.2,89.9,87.5,78.3,71.8,63.7,85.1,108.9,60.4,{"$error":"#N/A"},66.8,69.3,81.3,87.7,79.8,93.5,82.1,88.3,85.4,80.599999999999994,89.5,91.2,47.5,91]
[37575,92.6,{"$error":"#N/A"},86.7,86.7,83.4,62.7,83.1,83.7,81.900000000000006,65.5,84.6,89.9,88,82.5,73.5,63.8,85.6,108.6,57.4,{"$error":"#N/A"},67.099999999999994,67.900000000000006,80.099999999999994,87.8,79.8,95.5,84.9,88.8,86,80,86.1,91.4,50.3,90]
[37667,92.9,{"$error":"#N/A"},87.5,87.2,84.6,63.7,85.4,83.4,82.7,67.2,85.1,90.4,88.3,80.7,73.8,64.3,86.3,107.9,63.1,{"$error":"#N/A"},68.5,69.599999999999994,80.8,88.3,80.2,92.4,84.3,88.6,86.8,80.599999999999994,86.3,91.8,54.1,91.1]
[37756,93,{"$error":"#N/A"},87.8,87.8,83.9,63.1,84.9,84.2,83.4,67.5,85.4,90,88.7,81.099999999999994,75.599999999999994,64.7,87,107.9,62.2,{"$error":"#N/A"},67.900000000000006,68.7,81.7,88.8,80.5,94.1,85.7,90,86.9,84.2,88,92,55.9,89.3]
[37848,93.6,75.3,88.1,88.2,85,63.3,85.7,84.8,84.3,67.3,85.9,89.9,89.2,82.3,75.5,64.5,88.5,107.5,63.7,{"$error":"#N/A"},68.400000000000006,70.8,82.4,89.3,79.8,96.1,86.7,88.9,87.3,85.7,91.3,92.3,57.4,88.7]
[37940,93.4,75.8,88,88.5,85.4,65.599999999999994,85.9,84.6,84.9,67.7,86.3,90.2,89.5,84.9,79.900000000000006,64.8,88.1,106.8,60.6,{"$error":"#N/A"},69.3,69.900000000000006,82.8,89.7,80.900000000000006,98,90.2,90.1,88.4,84.3,87.5,92.4,58.5,88.2]
[38032,93.9,76.8,89.4,89.2,86.3,67.599999999999994,87.6,85.2,85.8,70.099999999999994,87,90.5,90,82.9,80.3,65.5,88.5,106.6,66.900000000000006,{"$error":"#N/A"},71.900000000000006,70.7,83.1,89.5,82.4,94.9,91.7,91.4,88.4,83.6,86.4,92.2,60,89.2]
[38122,94.3,77.400000000000006,89.3,89.4,87.4,68.099999999999994,87.1,85.6,86.7,69.8,87.8,90.7,90.1,84.7,81.5,66.400000000000006,89.4,106.2,65.3,{"$error":"#N/A"},73.900000000000006,72.5,84.4,90.1,83.2,96.2,90.3,91.9,89.3,86.3,88.6,92.4,62,89.5]
[38214,94.4,77.900000000000006,89.4,89.9,87.9,69.3,89,86.4,87.5,71.7,88.3,90.8,90.4,84.9,78.7,66.7,89.9,106.1,68.900000000000006,{"$error":"#N/A"},75.099999999999994,76.099999999999994,85.6,90.6,84.7,98.5,90.2,92.7,89.7,88,92.2,92.4,65.2,89.6]
[38306,94.3,78.599999999999994,89.4,90.2,88.3,70.8,88.4,86.8,88.5,71.3,89,90.7,91,86.7,80.099999999999994,66.599999999999994,91,106.3,65.3,{"$error":"#N/A"},76,76.099999999999994,86,91.2,86.7,100.5,95.1,95.3,90.3,87.9,87.6,92.6,66.7,89.3]
[38398,94.7,79.5,91.5,90.7,88.8,73.099999999999994,89.3,87.4,89.4,73.900000000000006,89.8,90.6,91.4,84.2,79.599999999999994,67.8,90.6,105.8,74,{"$error":"#N/A"},77.099999999999994,76.7,86,91.4,86,97.5,94.2,92.8,91,85,87.1,92.7,65.3,88.8]
[38487,94.8,80.5,91.4,91.2,89.4,72.900000000000006,87.6,88,90.4,74.3,90.4,91.4,91.9,86.7,82,67.8,90.9,105.4,72.2,{"$error":"#N/A"},77.7,78.900000000000006,86.5,92,87.9,98.3,92.3,92.7,92.1,88.9,88.8,92.7,67.599999999999994,90.6]
[38579,95,81.7,91.7,91.8,90.7,74.3,89.8,89.2,91.1,75.8,91.3,91.7,92.2,86.3,81.7,68,91.2,105,75.599999999999994,{"$error":"#N/A"},78.900000000000006,81.900000000000006,87.5,92.1,87,100.8,92,92.1,91.8,89,92.6,93.2,69.8,91]
[38671,94.8,82.7,92,92.5,91.9,76.5,89.1,89.4,92.1,75.900000000000006,92,92.2,92.9,89.4,84.5,68.400000000000006,92.8,104.8,73.900000000000006,{"$error":"#N/A"},79.2,83.5,87.2,92.9,85.3,103.3,97.9,94.1,92.6,88.3,89,93.7,69.599999999999994,91.5]
[38763,94.9,83.5,92.6,93,91.6,81.7,88.8,89.7,93.1,79.7,92.7,91.2,93.3,87.3,82.5,71.7,92,104.5,82.9,{"$error":"#N/A"},81.400000000000006,86.3,87.4,94,86.6,99.5,95.6,92.3,93.5,86.6,88.5,94.2,69.900000000000006,91.8]
[38852,95.2,84.7,93.1,93.4,92.4,84.3,87.6,90.3,93.9,80.3,93.4,92,93.7,89.6,85,73.3,93.3,104.3,80.900000000000006,{"$error":"#N/A"},83.2,87.4,89,93.9,86.4,101.9,95.5,92.8,94.1,90.1,90.8,94.8,73.599999999999994,92.9]
[38944,95.2,85.8,93.6,94,93.1,84,89.9,91.2,94.9,83,94.1,92.7,94.4,89.6,85.3,73.7,93.3,104.1,85.7,{"$error":"#N/A"},84.1,88.6,88.4,94.4,87.6,103.4,95.6,93.8,95,91.4,94.1,95.3,77.2,92]
[39036,95.3,86.8,94.1,94.4,93.3,83.1,89,90.2,95.5,83.5,94.4,93.5,95.2,92.3,86.6,76,93.9,104.2,82.9,{"$error":"#N/A"},83.9,87.1,90.6,95.2,90.9,106.1,100.4,95.3,95.5,90.9,90.6,95.7,76.8,91.2]
[39128,96.3,87.8,94.5,95.3,94.7,88.1,90.3,91.2,96.5,88,95.5,93.9,95.6,90.3,88.6,77.3,94.4,103.9,98.3,{"$error":"#N/A"},85.6,86.9,90.9,96,90,103.3,100,96.2,96,89.9,90.9,96.4,76,91.1]
[39217,96.6,88.7,94.7,95.6,95.6,87.9,89.8,92.3,97.2,89.2,96,94.6,96.1,91.5,88.9,77.099999999999994,94.7,103.9,97.7,{"$error":"#N/A"},86.4,89.8,91.9,96.3,91,105,97.3,96.3,96.2,93.7,93.4,97,78.5,92.2]
[39309,96.9,89,95.7,95.7,95.5,87,92.1,92.9,97.7,92.8,96.4,95.1,96.8,92.2,88.8,76.8,95.4,103.4,102.7,{"$error":"#N/A"},87.6,90.1,93.6,96.5,91,106.1,96.7,97.1,97,95.4,96.5,97.5,81.5,93.3]
[39401,97.1,90.4,96.9,95.8,96.8,88,91.5,93.6,98.6,94.2,96.8,95.9,97.5,97.1,91.8,76.3,97.1,103,100.4,{"$error":"#N/A"},89.2,93.1,94.4,96.6,92.8,108.1,97.9,97.8,97.6,94.8,93.6,98.5,80.5,93.9]
[39493,97.2,91.5,96.9,96.6,98.7,91.1,92,94.2,99.1,97.4,97.3,96.3,98.3,93.8,95.1,79.3,96.6,102.7,111.3,{"$error":"#N/A"},91.3,96.7,95.7,98.3,93.7,105.2,104,97.6,98.7,93.7,93.7,98.8,81.5,93]
[39583,97.5,94,96.9,97.4,100.7,88.3,93,96,99.5,97.8,97.8,97.8,98.8,96.5,93.5,84.1,97.8,102.6,110.3,{"$error":"#N/A"},92.8,100.7,97,98,94,106.8,101.6,98.8,98.8,97.5,95.3,99.1,90,95.1]
[39675,97.6,96.2,96.9,97.9,100.9,85.3,94.8,98,99.9,96.4,98.5,98.7,99,97.3,90.2,86.7,97.6,101.8,116.6,{"$error":"#N/A"},93.7,102.7,95.7,99,95.4,107.8,98.7,99.4,99.8,99.8,100.3,99.4,91.3,94.9]
[39767,97.8,96.9,98.5,97.8,97.6,86.1,94.6,97.3,99.8,100.2,98.6,98.5,99.4,99.6,97.4,93.7,99.1,103.1,108.3,{"$error":"#N/A"},92.8,98.2,97,99.6,96,109.6,98.9,99.7,100.4,99.9,97.6,99.5,91.8,96.2]
[39859,98.7,95.8,98.6,97.9,96,90,95.7,95.8,99.7,98.9,98.9,99.9,99.1,96.4,96.9,89.8,99.3,103.1,104.5,{"$error":"#N/A"},94.4,91.3,97.7,100.1,98,106.6,102.1,102,100.6,98.3,96.6,99.5,92.3,97.4]
[39948,99,94.1,98.9,97.9,96.6,90.1,96.7,96.4,100,97.6,98.7,99.6,98.8,99.5,97,93.6,99.4,102.3,101.7,{"$error":"#N/A"},95.4,94.8,96.5,98.6,98.5,107,99.6,101.5,100.8,101.4,98.4,99.7,93.3,100.1]
[40040,99.5,94.2,99.2,98.6,97.3,90.9,98.3,97.7,99.8,99.1,98.7,99.3,98.7,98.6,95.4,96.4,99.8,101.5,100.9,{"$error":"#N/A"},96,95.9,97.5,99.1,99.7,108.5,98.1,100.3,101.2,102.5,102.6,99.7,93.7,99]
[40132,99.8,95.4,99.8,98.3,98.9,95.7,97,97.6,99.9,97.9,99,99.9,99.1,102.6,101.8,99.2,100.1,100.8,96.3,{"$error":"#N/A"},97.1,95.2,97.1,98.7,97.5,111.2,98.6,102.1,101.2,101.7,98.5,99.9,94.7,97.3]
[40224,99.7,97.1,99.6,98.7,99.7,98.4,98.7,98.9,99.9,98.2,99.3,99.4,99.5,97.5,97.8,101,99.6,100.7,100.9,{"$error":"#N/A"},98.5,96.5,98.3,99.2,99.2,107.3,100.4,99.7,99.6,98,97.7,99.9,98,98.8]
[40313,99.7,100.1,99.5,100,99.7,97,99.7,100.5,99.9,97.9,99.8,99.6,99.8,99.5,99.1,100.8,99.9,100.3,98.2,{"$error":"#N/A"},99.5,99.4,98.3,100.3,100.4,108.1,100,100.4,100.3,100.8,98.8,100,99.7,100.5]
[40405,100.2,101.1,100.1,100.5,99.8,100.5,101.3,100.5,100,102.6,100.2,100,100.3,100.4,99.1,99.2,100,99.7,101.6,{"$error":"#N/A"},100.3,101.4,100.4,100.7,100.3,110.9,100.1,99.9,99.8,101.1,103.6,100,101.1,101.1]
[40497,100.5,101.7,100.7,100.8,100.8,103.6,100.3,100.2,100.1,101.4,100.7,101,100.4,102.6,104,99,100.5,99.3,99.3,{"$error":"#N/A"},101.7,102.7,103,99.9,100.1,111.5,99.6,100,100.3,100.1,99.8,100.1,101.2,99.6]
[40589,100.6,103.2,101,101.4,102.2,104.9,100.7,100.7,100,103.8,101.2,101.6,100.6,98.2,99.1,100.8,100.9,99.1,107.2,{"$error":"#N/A"},102.9,104.9,102.2,99.6,102.5,109,101.5,98.6,102.2,98.7,98.6,100.5,106.2,100.7]
[40678,100.8,104.8,101.7,101.8,103.3,101.7,100.7,100.8,100.1,104.2,101.9,102.6,100.8,100.7,101.2,103.2,101.1,98.3,105.5,{"$error":"#N/A"},104.2,106.8,102.9,99.8,103.2,109,102,99.6,101.5,101.4,100.6,100.4,107.9,102.1]
[40770,101.3,105.4,102.3,102.1,103.4,101.5,102.8,100.9,99.9,106.3,102.5,103,101.1,100.3,102.1,104.5,101.6,98,106.8,{"$error":"#N/A"},105.1,106.7,103.4,100.3,103.3,111.6,101.7,100.2,101.8,102.5,104.8,100.2,108.5,101.5]
[40862,101.6,104.4,102.5,102.7,104.1,104.3,102.1,100.3,100.1,106.8,102.7,103.2,101.4,104,106.6,103.2,102.3,97.9,106,{"$error":"#N/A"},108.8,108.6,103.2,100.8,103.9,111.2,101.4,101.5,102.6,101.9,100.8,100,110.2,102.6]
[40954,102,104.1,102.5,103.7,104.2,105.6,103.1,101.9,100,106.9,103.2,104.8,101.6,99.5,102.6,105.2,102.7,98.1,109.4,{"$error":"#N/A"},108.9,111.6,102.9,101,104.6,{"$error":"#N/A"},102.8,100.6,102.6,99.5,99.2,100.2,114,103]
[41044,102.3,104.9,103.7,103.9,104.1,103,102.2,103.6,99.9,107.4,103.7,105.6,102,100.7,105.2,107.4,102.9,97.5,109.9,{"$error":"#N/A"},108.7,109.8,103.8,101.3,106.6,{"$error":"#N/A"},102.9,101.4,102.8,102.1,102.1,100,116.7,106.4]
[41136,102.9,104.1,104.1,103.9,104.5,102.8,103.7,103.8,100.4,110.2,104.2,106,102.3,100.1,106.1,106.3,102.9,97.4,111.3,{"$error":"#N/A"},109.3,109.6,102.3,101.2,105.8,{"$error":"#N/A"},103.2,101.5,104.1,102.6,105.6,100.1,116.5,106.7]
[41228,103.4,103.9,105.4,104.5,105.2,105.6,101.8,102.9,100.2,109.9,104.7,106.1,102.5,101.3,109.1,106.5,103,97.3,110.1,{"$error":"#N/A"},109,110.2,101.4,102.8,105.6,{"$error":"#N/A"},102.7,102.5,104.9,102.3,102.1,100.1,117.8,105.9]
[41320,103.9,104.9,105.1,104.8,106,106.1,103.6,103.6,100.4,110.6,105.1,107.8,102.8,99,106.5,108.7,103.7,97.2,111.9,{"$error":"#N/A"},91.9,113.1,102.9,103,105.3,{"$error":"#N/A"},103.8,102,105.1,100,100.6,100.2,121.7,106.5]
[41409,104.4,105.5,105.8,105.1,105.8,104.7,103.2,104.3,100.4,111.5,105.3,108.4,102.9,99,109.4,108.2,104.1,97.1,111.2,{"$error":"#N/A"},91.7,112.1,104.2,103.1,106.1,{"$error":"#N/A"},103.8,102.5,105.1,103.8,102.5,100.2,122.9,108.2]
[41501,104.9,105.7,105.8,104.9,106.4,105.9,105.1,104.4,100.3,114.3,105.8,108.4,102.9,97.1,108.7,107.6,104.2,97.3,112.8,{"$error":"#N/A"},92.7,112.6,106.8,102.7,105.5,{"$error":"#N/A"},103.5,102.7,106,105,106.8,100.2,123.7,108.8]
[41593,105.4,106.4,105.8,105.6,106.5,108.5,102.3,103.6,100.7,113.5,106.3,108.8,103,97.2,110.9,108.8,104.5,97.3,112.1,{"$error":"#N/A"},93.5,114.7,109.9,102.8,106.9,{"$error":"#N/A"},102.7,104.4,106.1,103.9,103.5,100,126,107.7]
[41685,105.8,106.8,106.6,105.6,107.9,111.9,105,105.1,100.2,113.2,106.8,109.9,103.3,95.3,110.3,109.4,105.2,97.4,114.7,{"$error":"#N/A"},95.2,115.8,109,103.3,106.9,{"$error":"#N/A"},103.4,104.1,106.8,102,102.2,99.8,131,108.1]
[41774,106.4,105.8,107.9,105.3,108,111.4,103.5,105.4,100.1,113,107.4,110.1,103.3,95.7,112.4,111.1,104.9,99.3,113,{"$error":"#N/A"},96.2,114,108.8,102.6,107,{"$error":"#N/A"},103.5,105.3,107.7,104.6,104.5,99.6,131.69999999999999,109.2]
[41866,106.8,105.3,107.9,106.2,108.7,112.3,105.3,104.7,100.2,115.5,107.9,110.3,103.4,96.6,113.2,113.4,104.9,99.4,114.4,{"$error":"#N/A"},97,112.7,108.2,103.1,106.7,{"$error":"#N/A"},103.5,105.6,107.9,105.5,108.7,99.5,133.19999999999999,108.7]
[41958,107.2,105.4,108.4,106.3,108.1,114.9,103.1,104.9,100.5,114.9,108,110.4,103.9,97.4,114.3,116.6,105.5,99.6,113.9,{"$error":"#N/A"},97.6,112,107.6,103.3,105.6,{"$error":"#N/A"},102.8,106.8,107.2,104,105.3,99.2,135,109.2]
[42050,107.9,105.4,109.2,106.3,107.2,118.2,107.1,106.1,100.8,114.7,108,112.1,104.3,94.7,111.4,120.1,105.8,100.6,114.8,{"$error":"#N/A"},97.7,111.8,108,102.8,107.1,{"$error":"#N/A"},103,105.8,107.4,102.9,104.7,99.3,139.4,110.8]
[42139,108.6,105.2,110.4,106.4,107.4,116.4,106.3,106,100.7,114.1,108.6,112.2,104.5,94.9,113.9,118.7,105.8,100.9,113.8,{"$error":"#N/A"},98.8,112.8,109.3,104.1,107.5,{"$error":"#N/A"},103.3,106.6,108.5,104.9,106.9,99,142.1,112.7]
[42231,108.8,105.2,110.5,107.5,107.5,116.5,108.2,105.8,100.9,116.8,109,112.4,104.8,95.6,113.9,119.1,106.2,101.2,114.8,{"$error":"#N/A"},99.6,109.9,108.9,104.5,106.7,{"$error":"#N/A"},103.3,106.7,108,106.1,110.7,98.8,145,112]
[42323,109.3,104.8,110.7,107.9,107.3,118.4,105.2,105.2,101.1,116.6,109.2,112.3,105,95.9,119.3,120.3,106.6,101.2,112.8,{"$error":"#N/A"},100.5,108.8,108.1,104.2,107.9,{"$error":"#N/A"},102.9,107.6,107.6,106.3,107,98.7,145.6,111.5]
[42415,109.7,104.7,111.4,107.2,107.2,121.4,109,105.7,100.7,115.9,109.3,113,105,93.1,113.3,121.6,107,101.5,114.3,{"$error":"#N/A"},101.6,107.5,109.2,104,107.8,{"$error":"#N/A"},102.5,107.4,109,104.3,106.2,98.3,150.69999999999999,112.4]
[42505,110,105.4,111.4,108.7,107.3,120.3,108.3,105.5,101,115.8,109.9,113.1,104.9,94.6,116.4,122.7,106.8,101.3,113.1,{"$error":"#N/A"},103.5,110,109.5,104.5,108,{"$error":"#N/A"},102.8,107.7,109.7,105.7,107.6,98.4,151.80000000000001,113.6]
[42597,110.2,106.7,111.3,109.2,108.1,121.4,109.8,105.6,101.2,118.3,110.3,113.2,105,94.3,114.1,121.8,106.9,101.1,115.5,{"$error":"#N/A"},105.4,109.2,110.4,104.6,108.1,{"$error":"#N/A"},102.6,108.1,110.4,106.6,112.4,98.4,154.19999999999999,113.6]
[42689,110.6,109,111.6,109.6,109.3,124.1,107.4,106,101.7,119.6,110.8,113.2,105.2,95.3,119.3,122.1,107.4,101.2,114.2,{"$error":"#N/A"},107.4,111.5,112.6,104.9,107.3,{"$error":"#N/A"},102.7,108.9,111,107.4,109.7,98.5,161.5,111.7]
[42781,110.8,111.1,112.5,110,110.4,126.4,111.1,106.5,101.5,120.1,111.4,113.7,105.6,93.8,116.7,121.2,107.2,100.9,117.2,{"$error":"#N/A"},109.2,113.6,113.5,105.1,109.5,{"$error":"#N/A"},103.4,108,111.5,105.4,108,98.7,164.9,112.6]
[42870,111.7,110,113.2,110.5,{"$error":"#N/A"},{"$error":"#N/A"},110.8,107.8,101.9,120.6,111.7,114,105.8,94.7,119.9,121.9,107.4,{"$error":"#N/A"},117,{"$error":"#N/A"},110.2,{"$error":"#N/A"},113,105.2,109.6,{"$error":"#N/A"},103.5,108.8,112,108,110.3,98.6,167.8,114]
[42962,112.4,{"$error":"#N/A"},113.3,111.1,{"$error":"#N/A"},{"$error":"#N/A"},113.6,107.9,102.2,123.7,112.2,114.3,106,95.4,118.8,122.6,107.8,{"$error":"#N/A"},119.1,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},114.5,105.7,110.2,{"$error":"#N/A"},104.3,109.7,112.5,109.1,{"$error":"#N/A"},98.7,172.4,113.3]
[43054,112.5,{"$error":"#N/A"},113.5,111.5,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},107.3,102.9,123.8,112.9,114.7,106.1,95.9,124.5,124.7,108.3,{"$error":"#N/A"},117.6,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},105.9,110.2,{"$error":"#N/A"},104.6,111.2,{"$error":"#N/A"},109.7,{"$error":"#N/A"},98.8,{"$error":"#N/A"},{"$error":"#N/A"}]
[43146,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["PIB réel"]

{"sheet":"GDP Deflator %","index":43,"n_rows":156,"n_cols":35,"rows_kept":156,"cut":false,"hidden":true,"merged":[]}
[null,"GERMANY","AUSTRALIA","AUSTRIA","BELGIUM","CANADA","CHILE","KOREA","DENMARK","SPAIN","ESTONIA","UNITED STATES","FINLAND","FRANCE","GREECE","HUNGARY","ISLAND","ITALY","JAPAN","LATVIA","LUXEMBOURG","MEXICO","NORWAY","NEW ZEALAND","NETHERLANDS","POLAND","PORTUGAL","SLOVAK REPUBLIC","CZECH REPUBLIC","UNITED KINGDOM","SLOVENIA","SWEDEN","SWITZERLAND","TURKEY","ISRAEL"]
[null,"INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX"]
[]
[29266]
[29356,{"$f":"'GDP Deflator'!B8/'GDP Deflator'!B7-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!C8/'GDP Deflator'!C7-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D8/'GDP Deflator'!D7-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!E8/'GDP Deflator'!E7-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!F8/'GDP Deflator'!F7-1","v":2.6041666666666741E-2},{"$f":"'GDP Deflator'!G8/'GDP Deflator'!G7-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!H8/'GDP Deflator'!H7-1","v":6.1403508771929793E-2},{"$f":"'GDP Deflator'!I8/'GDP Deflator'!I7-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!J8/'GDP Deflator'!J7-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!K8/'GDP Deflator'!K7-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!L8/'GDP Deflator'!L7-1","v":2.1791767554479646E-2},{"$f":"'GDP Deflator'!M8/'GDP Deflator'!M7-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!N8/'GDP Deflator'!N7-1","v":2.8497409326424972E-2},{"$f":"'GDP Deflator'!O8/'GDP Deflator'!O7-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!P8/'GDP Deflator'!P7-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Q8/'GDP Deflator'!Q7-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!R8/'GDP Deflator'!R7-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!S8/'GDP Deflator'!S7-1","v":2.6637069922308632E-2},{"$f":"'GDP Deflator'!T8/'GDP Deflator'!T7-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!U8/'GDP Deflator'!U7-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V8/'GDP Deflator'!V7-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!W8/'GDP Deflator'!W7-1","v":6.2962962962962887E-2},{"$f":"'GDP Deflator'!X8/'GDP Deflator'!X7-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Y8/'GDP Deflator'!Y7-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Z8/'GDP Deflator'!Z7-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AA8/'GDP Deflator'!AA7-1","v":4.2253521126760729E-2},{"$f":"'GDP Deflator'!AB8/'GDP Deflator'!AB7-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AC8/'GDP Deflator'!AC7-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AD8/'GDP Deflator'!AD7-1","v":4.8076923076923128E-2},{"$f":"'GDP Deflator'!AE8/'GDP Deflator'!AE7-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AF8/'GDP Deflator'!AF7-1","v":2.430555555555558E-2},{"$f":"'GDP Deflator'!AG8/'GDP Deflator'!AG7-1","v":9.1911764705883137E-3},{"$f":"'GDP Deflator'!AH8/'GDP Deflator'!AH7-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AI8/'GDP Deflator'!AI7-1","v":{"$error":"#DIV/0!"}}]
[29448,{"$f":"'GDP Deflator'!B9/'GDP Deflator'!B8-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!C9/'GDP Deflator'!C8-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D9/'GDP Deflator'!D8-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!E9/'GDP Deflator'!E8-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!F9/'GDP Deflator'!F8-1","v":2.5380710659898442E-2},{"$f":"'GDP Deflator'!G9/'GDP Deflator'!G8-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!H9/'GDP Deflator'!H8-1","v":2.8925619834710758E-2},{"$f":"'GDP Deflator'!I9/'GDP Deflator'!I8-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!J9/'GDP Deflator'!J8-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!K9/'GDP Deflator'!K8-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!L9/'GDP Deflator'!L8-1","v":2.3696682464454888E-2},{"$f":"'GDP Deflator'!M9/'GDP Deflator'!M8-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!N9/'GDP Deflator'!N8-1","v":2.7707808564231495E-2},{"$f":"'GDP Deflator'!O9/'GDP Deflator'!O8-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!P9/'GDP Deflator'!P8-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Q9/'GDP Deflator'!Q8-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!R9/'GDP Deflator'!R8-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!S9/'GDP Deflator'!S8-1","v":9.7297297297298524E-3},{"$f":"'GDP Deflator'!T9/'GDP Deflator'!T8-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!U9/'GDP Deflator'!U8-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V9/'GDP Deflator'!V8-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!W9/'GDP Deflator'!W8-1","v":3.4843205574912828E-2},{"$f":"'GDP Deflator'!X9/'GDP Deflator'!X8-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Y9/'GDP Deflator'!Y8-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Z9/'GDP Deflator'!Z8-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AA9/'GDP Deflator'!AA8-1","v":2.7027027027026973E-2},{"$f":"'GDP Deflator'!AB9/'GDP Deflator'!AB8-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AC9/'GDP Deflator'!AC8-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AD9/'GDP Deflator'!AD8-1","v":3.6697247706421798E-2},{"$f":"'GDP Deflator'!AE9/'GDP Deflator'!AE8-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AF9/'GDP Deflator'!AF8-1","v":9.1525423728813671E-2},{"$f":"'GDP Deflator'!AG9/'GDP Deflator'!AG8-1","v":7.2859744990891873E-3},{"$f":"'GDP Deflator'!AH9/'GDP Deflator'!AH8-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AI9/'GDP Deflator'!AI8-1","v":{"$error":"#DIV/0!"}}]
[29540,{"$f":"'GDP Deflator'!B10/'GDP Deflator'!B9-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!C10/'GDP Deflator'!C9-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D10/'GDP Deflator'!D9-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!E10/'GDP Deflator'!E9-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!F10/'GDP Deflator'!F9-1","v":3.2178217821782207E-2},{"$f":"'GDP Deflator'!G10/'GDP Deflator'!G9-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!H10/'GDP Deflator'!H9-1","v":-8.0321285140562138E-3},{"$f":"'GDP Deflator'!I10/'GDP Deflator'!I9-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!J10/'GDP Deflator'!J9-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!K10/'GDP Deflator'!K9-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!L10/'GDP Deflator'!L9-1","v":2.7777777777777679E-2},{"$f":"'GDP Deflator'!M10/'GDP Deflator'!M9-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!N10/'GDP Deflator'!N9-1","v":2.450980392156854E-2},{"$f":"'GDP Deflator'!O10/'GDP Deflator'!O9-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!P10/'GDP Deflator'!P9-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Q10/'GDP Deflator'!Q9-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!R10/'GDP Deflator'!R9-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!S10/'GDP Deflator'!S9-1","v":1.0706638115631772E-2},{"$f":"'GDP Deflator'!T10/'GDP Deflator'!T9-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!U10/'GDP Deflator'!U9-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V10/'GDP Deflator'!V9-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!W10/'GDP Deflator'!W9-1","v":-2.6936026936026924E-2},{"$f":"'GDP Deflator'!X10/'GDP Deflator'!X9-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Y10/'GDP Deflator'!Y9-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Z10/'GDP Deflator'!Z9-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AA10/'GDP Deflator'!AA9-1","v":3.9473684210526327E-2},{"$f":"'GDP Deflator'!AB10/'GDP Deflator'!AB9-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AC10/'GDP Deflator'!AC9-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AD10/'GDP Deflator'!AD9-1","v":4.4247787610619538E-2},{"$f":"'GDP Deflator'!AE10/'GDP Deflator'!AE9-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AF10/'GDP Deflator'!AF9-1","v":-4.3478260869565299E-2},{"$f":"'GDP Deflator'!AG10/'GDP Deflator'!AG9-1","v":1.0849909584086825E-2},{"$f":"'GDP Deflator'!AH10/'GDP Deflator'!AH9-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AI10/'GDP Deflator'!AI9-1","v":{"$error":"#DIV/0!"}}]
[29632,{"$f":"'GDP Deflator'!B11/'GDP Deflator'!B10-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!C11/'GDP Deflator'!C10-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D11/'GDP Deflator'!D10-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!E11/'GDP Deflator'!E10-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!F11/'GDP Deflator'!F10-1","v":2.3980815347721895E-2},{"$f":"'GDP Deflator'!G11/'GDP Deflator'!G10-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!H11/'GDP Deflator'!H10-1","v":0.10526315789473695},{"$f":"'GDP Deflator'!I11/'GDP Deflator'!I10-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!J11/'GDP Deflator'!J10-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!K11/'GDP Deflator'!K10-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!L11/'GDP Deflator'!L10-1","v":2.4774774774774855E-2},{"$f":"'GDP Deflator'!M11/'GDP Deflator'!M10-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!N11/'GDP Deflator'!N10-1","v":2.8708133971292016E-2},{"$f":"'GDP Deflator'!O11/'GDP Deflator'!O10-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!P11/'GDP Deflator'!P10-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Q11/'GDP Deflator'!Q10-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!R11/'GDP Deflator'!R10-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!S11/'GDP Deflator'!S10-1","v":3.1779661016948513E-3},{"$f":"'GDP Deflator'!T11/'GDP Deflator'!T10-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!U11/'GDP Deflator'!U10-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V11/'GDP Deflator'!V10-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!W11/'GDP Deflator'!W10-1","v":5.8823529411764719E-2},{"$f":"'GDP Deflator'!X11/'GDP Deflator'!X10-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Y11/'GDP Deflator'!Y10-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Z11/'GDP Deflator'!Z10-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AA11/'GDP Deflator'!AA10-1","v":5.0632911392405111E-2},{"$f":"'GDP Deflator'!AB11/'GDP Deflator'!AB10-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AC11/'GDP Deflator'!AC10-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AD11/'GDP Deflator'!AD10-1","v":2.8248587570621542E-2},{"$f":"'GDP Deflator'!AE11/'GDP Deflator'!AE10-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AF11/'GDP Deflator'!AF10-1","v":3.5714285714285587E-2},{"$f":"'GDP Deflator'!AG11/'GDP Deflator'!AG10-1","v":1.7889087656529412E-2},{"$f":"'GDP Deflator'!AH11/'GDP Deflator'!AH10-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AI11/'GDP Deflator'!AI10-1","v":0}]
[29721,{"$f":"'GDP Deflator'!B12/'GDP Deflator'!B11-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!C12/'GDP Deflator'!C11-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D12/'GDP Deflator'!D11-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!E12/'GDP Deflator'!E11-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!F12/'GDP Deflator'!F11-1","v":2.3419203747072626E-2},{"$f":"'GDP Deflator'!G12/'GDP Deflator'!G11-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!H12/'GDP Deflator'!H11-1","v":6.2271062271062272E-2},{"$f":"'GDP Deflator'!I12/'GDP Deflator'!I11-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!J12/'GDP Deflator'!J11-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!K12/'GDP Deflator'!K11-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!L12/'GDP Deflator'!L11-1","v":1.758241758241752E-2},{"$f":"'GDP Deflator'!M12/'GDP Deflator'!M11-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!N12/'GDP Deflator'!N11-1","v":2.5581395348837299E-2},{"$f":"'GDP Deflator'!O12/'GDP Deflator'!O11-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!P12/'GDP Deflator'!P11-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Q12/'GDP Deflator'!Q11-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!R12/'GDP Deflator'!R11-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!S12/'GDP Deflator'!S11-1","v":5.2798310454065245E-3},{"$f":"'GDP Deflator'!T12/'GDP Deflator'!T11-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!U12/'GDP Deflator'!U11-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V12/'GDP Deflator'!V11-1","v":0},{"$f":"'GDP Deflator'!W12/'GDP Deflator'!W11-1","v":6.2091503267973858E-2},{"$f":"'GDP Deflator'!X12/'GDP Deflator'!X11-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Y12/'GDP Deflator'!Y11-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Z12/'GDP Deflator'!Z11-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AA12/'GDP Deflator'!AA11-1","v":1.2048192771084265E-2},{"$f":"'GDP Deflator'!AB12/'GDP Deflator'!AB11-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AC12/'GDP Deflator'!AC11-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AD12/'GDP Deflator'!AD11-1","v":1.6483516483516425E-2},{"$f":"'GDP Deflator'!AE12/'GDP Deflator'!AE11-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AF12/'GDP Deflator'!AF11-1","v":2.5078369905956244E-2},{"$f":"'GDP Deflator'!AG12/'GDP Deflator'!AG11-1","v":1.2302284710017597E-2},{"$f":"'GDP Deflator'!AH12/'GDP Deflator'!AH11-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AI12/'GDP Deflator'!AI11-1","v":0}]
[29813,{"$f":"'GDP Deflator'!B13/'GDP Deflator'!B12-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!C13/'GDP Deflator'!C12-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D13/'GDP Deflator'!D12-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!E13/'GDP Deflator'!E12-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!F13/'GDP Deflator'!F12-1","v":2.0594965675057253E-2},{"$f":"'GDP Deflator'!G13/'GDP Deflator'!G12-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!H13/'GDP Deflator'!H12-1","v":0},{"$f":"'GDP Deflator'!I13/'GDP Deflator'!I12-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!J13/'GDP Deflator'!J12-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!K13/'GDP Deflator'!K12-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!L13/'GDP Deflator'!L12-1","v":1.9438444924406273E-2},{"$f":"'GDP Deflator'!M13/'GDP Deflator'!M12-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!N13/'GDP Deflator'!N12-1","v":3.1746031746031633E-2},{"$f":"'GDP Deflator'!O13/'GDP Deflator'!O12-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!P13/'GDP Deflator'!P12-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Q13/'GDP Deflator'!Q12-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!R13/'GDP Deflator'!R12-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!S13/'GDP Deflator'!S12-1","v":5.2521008403361158E-3},{"$f":"'GDP Deflator'!T13/'GDP Deflator'!T12-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!U13/'GDP Deflator'!U12-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V13/'GDP Deflator'!V12-1","v":0},{"$f":"'GDP Deflator'!W13/'GDP Deflator'!W12-1","v":3.076923076923066E-2},{"$f":"'GDP Deflator'!X13/'GDP Deflator'!X12-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Y13/'GDP Deflator'!Y12-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Z13/'GDP Deflator'!Z12-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AA13/'GDP Deflator'!AA12-1","v":0.10714285714285721},{"$f":"'GDP Deflator'!AB13/'GDP Deflator'!AB12-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AC13/'GDP Deflator'!AC12-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AD13/'GDP Deflator'!AD12-1","v":1.6216216216216273E-2},{"$f":"'GDP Deflator'!AE13/'GDP Deflator'!AE12-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AF13/'GDP Deflator'!AF12-1","v":7.6452599388379117E-2},{"$f":"'GDP Deflator'!AG13/'GDP Deflator'!AG12-1","v":1.736111111111116E-2},{"$f":"'GDP Deflator'!AH13/'GDP Deflator'!AH12-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AI13/'GDP Deflator'!AI12-1","v":0}]
[29905,{"$f":"'GDP Deflator'!B14/'GDP Deflator'!B13-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!C14/'GDP Deflator'!C13-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D14/'GDP Deflator'!D13-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!E14/'GDP Deflator'!E13-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!F14/'GDP Deflator'!F13-1","v":1.5695067264573925E-2},{"$f":"'GDP Deflator'!G14/'GDP Deflator'!G13-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!H14/'GDP Deflator'!H13-1","v":-4.8275862068965503E-2},{"$f":"'GDP Deflator'!I14/'GDP Deflator'!I13-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!J14/'GDP Deflator'!J13-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!K14/'GDP Deflator'!K13-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!L14/'GDP Deflator'!L13-1","v":1.6949152542372836E-2},{"$f":"'GDP Deflator'!M14/'GDP Deflator'!M13-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!N14/'GDP Deflator'!N13-1","v":3.5164835164835262E-2},{"$f":"'GDP Deflator'!O14/'GDP Deflator'!O13-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!P14/'GDP Deflator'!P13-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Q14/'GDP Deflator'!Q13-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!R14/'GDP Deflator'!R13-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!S14/'GDP Deflator'!S13-1","v":1.0449320794148287E-2},{"$f":"'GDP Deflator'!T14/'GDP Deflator'!T13-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!U14/'GDP Deflator'!U13-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V14/'GDP Deflator'!V13-1","v":0},{"$f":"'GDP Deflator'!W14/'GDP Deflator'!W13-1","v":-3.2835820895522394E-2},{"$f":"'GDP Deflator'!X14/'GDP Deflator'!X13-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Y14/'GDP Deflator'!Y13-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Z14/'GDP Deflator'!Z13-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AA14/'GDP Deflator'!AA13-1","v":2.1505376344086002E-2},{"$f":"'GDP Deflator'!AB14/'GDP Deflator'!AB13-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AC14/'GDP Deflator'!AC13-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AD14/'GDP Deflator'!AD13-1","v":2.9255319148936199E-2},{"$f":"'GDP Deflator'!AE14/'GDP Deflator'!AE13-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AF14/'GDP Deflator'!AF13-1","v":-6.2500000000000111E-2},{"$f":"'GDP Deflator'!AG14/'GDP Deflator'!AG13-1","v":2.0477815699658564E-2},{"$f":"'GDP Deflator'!AH14/'GDP Deflator'!AH13-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AI14/'GDP Deflator'!AI13-1","v":0}]
[29997,{"$f":"'GDP Deflator'!B15/'GDP Deflator'!B14-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!C15/'GDP Deflator'!C14-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D15/'GDP Deflator'!D14-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!E15/'GDP Deflator'!E14-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!F15/'GDP Deflator'!F14-1","v":2.8697571743929506E-2},{"$f":"'GDP Deflator'!G15/'GDP Deflator'!G14-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!H15/'GDP Deflator'!H14-1","v":9.4202898550724612E-2},{"$f":"'GDP Deflator'!I15/'GDP Deflator'!I14-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!J15/'GDP Deflator'!J14-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!K15/'GDP Deflator'!K14-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!L15/'GDP Deflator'!L14-1","v":1.2499999999999956E-2},{"$f":"'GDP Deflator'!M15/'GDP Deflator'!M14-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!N15/'GDP Deflator'!N14-1","v":3.3970276008492561E-2},{"$f":"'GDP Deflator'!O15/'GDP Deflator'!O14-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!P15/'GDP Deflator'!P14-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Q15/'GDP Deflator'!Q14-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!R15/'GDP Deflator'!R14-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!S15/'GDP Deflator'!S14-1","v":5.170630816959676E-3},{"$f":"'GDP Deflator'!T15/'GDP Deflator'!T14-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!U15/'GDP Deflator'!U14-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V15/'GDP Deflator'!V14-1","v":0},{"$f":"'GDP Deflator'!W15/'GDP Deflator'!W14-1","v":4.9382716049382713E-2},{"$f":"'GDP Deflator'!X15/'GDP Deflator'!X14-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Y15/'GDP Deflator'!Y14-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Z15/'GDP Deflator'!Z14-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AA15/'GDP Deflator'!AA14-1","v":5.2631578947368363E-2},{"$f":"'GDP Deflator'!AB15/'GDP Deflator'!AB14-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AC15/'GDP Deflator'!AC14-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AD15/'GDP Deflator'!AD14-1","v":2.5839793281653645E-2},{"$f":"'GDP Deflator'!AE15/'GDP Deflator'!AE14-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AF15/'GDP Deflator'!AF14-1","v":4.8484848484848575E-2},{"$f":"'GDP Deflator'!AG15/'GDP Deflator'!AG14-1","v":2.1739130434782705E-2},{"$f":"'GDP Deflator'!AH15/'GDP Deflator'!AH14-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AI15/'GDP Deflator'!AI14-1","v":0}]
[30086,{"$f":"'GDP Deflator'!B16/'GDP Deflator'!B15-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!C16/'GDP Deflator'!C15-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D16/'GDP Deflator'!D15-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!E16/'GDP Deflator'!E15-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!F16/'GDP Deflator'!F15-1","v":2.1459227467811148E-2},{"$f":"'GDP Deflator'!G16/'GDP Deflator'!G15-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!H16/'GDP Deflator'!H15-1","v":1.655629139072845E-2},{"$f":"'GDP Deflator'!I16/'GDP Deflator'!I15-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!J16/'GDP Deflator'!J15-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!K16/'GDP Deflator'!K15-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!L16/'GDP Deflator'!L15-1","v":1.2345679012345734E-2},{"$f":"'GDP Deflator'!M16/'GDP Deflator'!M15-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!N16/'GDP Deflator'!N15-1","v":2.8747433264886935E-2},{"$f":"'GDP Deflator'!O16/'GDP Deflator'!O15-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!P16/'GDP Deflator'!P15-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Q16/'GDP Deflator'!Q15-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!R16/'GDP Deflator'!R15-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!S16/'GDP Deflator'!S15-1","v":-2.057613168724326E-3},{"$f":"'GDP Deflator'!T16/'GDP Deflator'!T15-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!U16/'GDP Deflator'!U15-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V16/'GDP Deflator'!V15-1","v":0},{"$f":"'GDP Deflator'!W16/'GDP Deflator'!W15-1","v":3.529411764705892E-2},{"$f":"'GDP Deflator'!X16/'GDP Deflator'!X15-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Y16/'GDP Deflator'!Y15-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Z16/'GDP Deflator'!Z15-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AA16/'GDP Deflator'!AA15-1","v":4.0000000000000036E-2},{"$f":"'GDP Deflator'!AB16/'GDP Deflator'!AB15-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AC16/'GDP Deflator'!AC15-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AD16/'GDP Deflator'!AD15-1","v":5.0377833753147971E-3},{"$f":"'GDP Deflator'!AE16/'GDP Deflator'!AE15-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AF16/'GDP Deflator'!AF15-1","v":3.1791907514450823E-2},{"$f":"'GDP Deflator'!AG16/'GDP Deflator'!AG15-1","v":1.9639934533551395E-2},{"$f":"'GDP Deflator'!AH16/'GDP Deflator'!AH15-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AI16/'GDP Deflator'!AI15-1","v":1}]
[30178,{"$f":"'GDP Deflator'!B17/'GDP Deflator'!B16-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!C17/'GDP Deflator'!C16-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D17/'GDP Deflator'!D16-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!E17/'GDP Deflator'!E16-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!F17/'GDP Deflator'!F16-1","v":1.6806722689075571E-2},{"$f":"'GDP Deflator'!G17/'GDP Deflator'!G16-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!H17/'GDP Deflator'!H16-1","v":-6.514657980456029E-3},{"$f":"'GDP Deflator'!I17/'GDP Deflator'!I16-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!J17/'GDP Deflator'!J16-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!K17/'GDP Deflator'!K16-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!L17/'GDP Deflator'!L16-1","v":1.4227642276422703E-2},{"$f":"'GDP Deflator'!M17/'GDP Deflator'!M16-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!N17/'GDP Deflator'!N16-1","v":1.7964071856287456E-2},{"$f":"'GDP Deflator'!O17/'GDP Deflator'!O16-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!P17/'GDP Deflator'!P16-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Q17/'GDP Deflator'!Q16-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!R17/'GDP Deflator'!R16-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!S17/'GDP Deflator'!S16-1","v":2.0618556701030855E-3},{"$f":"'GDP Deflator'!T17/'GDP Deflator'!T16-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!U17/'GDP Deflator'!U16-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V17/'GDP Deflator'!V16-1","v":0},{"$f":"'GDP Deflator'!W17/'GDP Deflator'!W16-1","v":5.1136363636363535E-2},{"$f":"'GDP Deflator'!X17/'GDP Deflator'!X16-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Y17/'GDP Deflator'!Y16-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Z17/'GDP Deflator'!Z16-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AA17/'GDP Deflator'!AA16-1","v":3.8461538461538547E-2},{"$f":"'GDP Deflator'!AB17/'GDP Deflator'!AB16-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AC17/'GDP Deflator'!AC16-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AD17/'GDP Deflator'!AD16-1","v":1.7543859649122862E-2},{"$f":"'GDP Deflator'!AE17/'GDP Deflator'!AE16-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AF17/'GDP Deflator'!AF16-1","v":5.3221288515406195E-2},{"$f":"'GDP Deflator'!AG17/'GDP Deflator'!AG16-1","v":1.2841091492777013E-2},{"$f":"'GDP Deflator'!AH17/'GDP Deflator'!AH16-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AI17/'GDP Deflator'!AI16-1","v":0}]
[30270,{"$f":"'GDP Deflator'!B18/'GDP Deflator'!B17-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!C18/'GDP Deflator'!C17-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D18/'GDP Deflator'!D17-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!E18/'GDP Deflator'!E17-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!F18/'GDP Deflator'!F17-1","v":1.8595041322313932E-2},{"$f":"'GDP Deflator'!G18/'GDP Deflator'!G17-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!H18/'GDP Deflator'!H17-1","v":-4.9180327868852514E-2},{"$f":"'GDP Deflator'!I18/'GDP Deflator'!I17-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!J18/'GDP Deflator'!J17-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!K18/'GDP Deflator'!K17-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!L18/'GDP Deflator'!L17-1","v":1.2024048096192397E-2},{"$f":"'GDP Deflator'!M18/'GDP Deflator'!M17-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!N18/'GDP Deflator'!N17-1","v":1.5686274509803866E-2},{"$f":"'GDP Deflator'!O18/'GDP Deflator'!O17-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!P18/'GDP Deflator'!P17-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Q18/'GDP Deflator'!Q17-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!R18/'GDP Deflator'!R17-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!S18/'GDP Deflator'!S17-1","v":-1.0288065843622185E-3},{"$f":"'GDP Deflator'!T18/'GDP Deflator'!T17-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!U18/'GDP Deflator'!U17-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V18/'GDP Deflator'!V17-1","v":1},{"$f":"'GDP Deflator'!W18/'GDP Deflator'!W17-1","v":-1.8918918918918948E-2},{"$f":"'GDP Deflator'!X18/'GDP Deflator'!X17-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Y18/'GDP Deflator'!Y17-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Z18/'GDP Deflator'!Z17-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AA18/'GDP Deflator'!AA17-1","v":6.4814814814814659E-2},{"$f":"'GDP Deflator'!AB18/'GDP Deflator'!AB17-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AC18/'GDP Deflator'!AC17-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AD18/'GDP Deflator'!AD17-1","v":1.9704433497536922E-2},{"$f":"'GDP Deflator'!AE18/'GDP Deflator'!AE17-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AF18/'GDP Deflator'!AF17-1","v":-5.0531914893616969E-2},{"$f":"'GDP Deflator'!AG18/'GDP Deflator'!AG17-1","v":6.3391442155309452E-3},{"$f":"'GDP Deflator'!AH18/'GDP Deflator'!AH17-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AI18/'GDP Deflator'!AI17-1","v":0.49999999999999978}]
[30362,{"$f":"'GDP Deflator'!B19/'GDP Deflator'!B18-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!C19/'GDP Deflator'!C18-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D19/'GDP Deflator'!D18-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!E19/'GDP Deflator'!E18-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!F19/'GDP Deflator'!F18-1","v":8.113590263691739E-3},{"$f":"'GDP Deflator'!G19/'GDP Deflator'!G18-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!H19/'GDP Deflator'!H18-1","v":9.9999999999999867E-2},{"$f":"'GDP Deflator'!I19/'GDP Deflator'!I18-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!J19/'GDP Deflator'!J18-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!K19/'GDP Deflator'!K18-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!L19/'GDP Deflator'!L18-1","v":5.9405940594059459E-3},{"$f":"'GDP Deflator'!M19/'GDP Deflator'!M18-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!N19/'GDP Deflator'!N18-1","v":2.7027027027027195E-2},{"$f":"'GDP Deflator'!O19/'GDP Deflator'!O18-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!P19/'GDP Deflator'!P18-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Q19/'GDP Deflator'!Q18-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!R19/'GDP Deflator'!R18-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!S19/'GDP Deflator'!S18-1","v":7.2090628218330899E-3},{"$f":"'GDP Deflator'!T19/'GDP Deflator'!T18-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!U19/'GDP Deflator'!U18-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V19/'GDP Deflator'!V18-1","v":0},{"$f":"'GDP Deflator'!W19/'GDP Deflator'!W18-1","v":1.377410468319562E-2},{"$f":"'GDP Deflator'!X19/'GDP Deflator'!X18-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Y19/'GDP Deflator'!Y18-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Z19/'GDP Deflator'!Z18-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AA19/'GDP Deflator'!AA18-1","v":6.0869565217391175E-2},{"$f":"'GDP Deflator'!AB19/'GDP Deflator'!AB18-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AC19/'GDP Deflator'!AC18-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AD19/'GDP Deflator'!AD18-1","v":1.9323671497584627E-2},{"$f":"'GDP Deflator'!AE19/'GDP Deflator'!AE18-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AF19/'GDP Deflator'!AF18-1","v":5.6022408963585457E-2},{"$f":"'GDP Deflator'!AG19/'GDP Deflator'!AG18-1","v":0},{"$f":"'GDP Deflator'!AH19/'GDP Deflator'!AH18-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AI19/'GDP Deflator'!AI18-1","v":0.33333333333333348}]
[30451,{"$f":"'GDP Deflator'!B20/'GDP Deflator'!B19-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!C20/'GDP Deflator'!C19-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D20/'GDP Deflator'!D19-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!E20/'GDP Deflator'!E19-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!F20/'GDP Deflator'!F19-1","v":1.2072434607645732E-2},{"$f":"'GDP Deflator'!G20/'GDP Deflator'!G19-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!H20/'GDP Deflator'!H19-1","v":-6.2695924764890609E-3},{"$f":"'GDP Deflator'!I20/'GDP Deflator'!I19-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!J20/'GDP Deflator'!J19-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!K20/'GDP Deflator'!K19-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!L20/'GDP Deflator'!L19-1","v":7.8740157480317041E-3},{"$f":"'GDP Deflator'!M20/'GDP Deflator'!M19-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!N20/'GDP Deflator'!N19-1","v":2.6315789473684292E-2},{"$f":"'GDP Deflator'!O20/'GDP Deflator'!O19-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!P20/'GDP Deflator'!P19-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Q20/'GDP Deflator'!Q19-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!R20/'GDP Deflator'!R19-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!S20/'GDP Deflator'!S19-1","v":3.0674846625766694E-3},{"$f":"'GDP Deflator'!T20/'GDP Deflator'!T19-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!U20/'GDP Deflator'!U19-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V20/'GDP Deflator'!V19-1","v":0},{"$f":"'GDP Deflator'!W20/'GDP Deflator'!W19-1","v":2.4456521739130599E-2},{"$f":"'GDP Deflator'!X20/'GDP Deflator'!X19-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Y20/'GDP Deflator'!Y19-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Z20/'GDP Deflator'!Z19-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AA20/'GDP Deflator'!AA19-1","v":4.0983606557376984E-2},{"$f":"'GDP Deflator'!AB20/'GDP Deflator'!AB19-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AC20/'GDP Deflator'!AC19-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AD20/'GDP Deflator'!AD19-1","v":0},{"$f":"'GDP Deflator'!AE20/'GDP Deflator'!AE19-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AF20/'GDP Deflator'!AF19-1","v":3.7135278514588865E-2},{"$f":"'GDP Deflator'!AG20/'GDP Deflator'!AG19-1","v":3.1496062992126816E-3},{"$f":"'GDP Deflator'!AH20/'GDP Deflator'!AH19-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AI20/'GDP Deflator'!AI19-1","v":0.25}]
[30543,{"$f":"'GDP Deflator'!B21/'GDP Deflator'!B20-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!C21/'GDP Deflator'!C20-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D21/'GDP Deflator'!D20-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!E21/'GDP Deflator'!E20-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!F21/'GDP Deflator'!F20-1","v":1.9880715705765439E-2},{"$f":"'GDP Deflator'!G21/'GDP Deflator'!G20-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!H21/'GDP Deflator'!H20-1","v":3.154574132492094E-3},{"$f":"'GDP Deflator'!I21/'GDP Deflator'!I20-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!J21/'GDP Deflator'!J20-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!K21/'GDP Deflator'!K20-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!L21/'GDP Deflator'!L20-1","v":9.765625E-3},{"$f":"'GDP Deflator'!M21/'GDP Deflator'!M20-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!N21/'GDP Deflator'!N20-1","v":2.7472527472527375E-2},{"$f":"'GDP Deflator'!O21/'GDP Deflator'!O20-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!P21/'GDP Deflator'!P20-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Q21/'GDP Deflator'!Q20-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!R21/'GDP Deflator'!R20-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!S21/'GDP Deflator'!S20-1","v":-2.0387359836899765E-3},{"$f":"'GDP Deflator'!T21/'GDP Deflator'!T20-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!U21/'GDP Deflator'!U20-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V21/'GDP Deflator'!V20-1","v":0.49999999999999978},{"$f":"'GDP Deflator'!W21/'GDP Deflator'!W20-1","v":3.9787798408488007E-2},{"$f":"'GDP Deflator'!X21/'GDP Deflator'!X20-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Y21/'GDP Deflator'!Y20-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Z21/'GDP Deflator'!Z20-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AA21/'GDP Deflator'!AA20-1","v":0.10236220472440949},{"$f":"'GDP Deflator'!AB21/'GDP Deflator'!AB20-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AC21/'GDP Deflator'!AC20-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AD21/'GDP Deflator'!AD20-1","v":1.1848341232227444E-2},{"$f":"'GDP Deflator'!AE21/'GDP Deflator'!AE20-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AF21/'GDP Deflator'!AF20-1","v":6.6496163682864484E-2},{"$f":"'GDP Deflator'!AG21/'GDP Deflator'!AG20-1","v":7.8492935635792183E-3},{"$f":"'GDP Deflator'!AH21/'GDP Deflator'!AH20-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AI21/'GDP Deflator'!AI20-1","v":0.19999999999999996}]
[30635,{"$f":"'GDP Deflator'!B22/'GDP Deflator'!B21-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!C22/'GDP Deflator'!C21-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D22/'GDP Deflator'!D21-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!E22/'GDP Deflator'!E21-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!F22/'GDP Deflator'!F21-1","v":5.8479532163744352E-3},{"$f":"'GDP Deflator'!G22/'GDP Deflator'!G21-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!H22/'GDP Deflator'!H21-1","v":-3.1446540880503138E-2},{"$f":"'GDP Deflator'!I22/'GDP Deflator'!I21-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!J22/'GDP Deflator'!J21-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!K22/'GDP Deflator'!K21-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!L22/'GDP Deflator'!L21-1","v":7.7369439071566237E-3},{"$f":"'GDP Deflator'!M22/'GDP Deflator'!M21-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!N22/'GDP Deflator'!N21-1","v":1.426024955436711E-2},{"$f":"'GDP Deflator'!O22/'GDP Deflator'!O21-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!P22/'GDP Deflator'!P21-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Q22/'GDP Deflator'!Q21-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!R22/'GDP Deflator'!R21-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!S22/'GDP Deflator'!S21-1","v":4.0858018386107364E-3},{"$f":"'GDP Deflator'!T22/'GDP Deflator'!T21-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!U22/'GDP Deflator'!U21-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V22/'GDP Deflator'!V21-1","v":0},{"$f":"'GDP Deflator'!W22/'GDP Deflator'!W21-1","v":-1.5306122448979664E-2},{"$f":"'GDP Deflator'!X22/'GDP Deflator'!X21-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Y22/'GDP Deflator'!Y21-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Z22/'GDP Deflator'!Z21-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AA22/'GDP Deflator'!AA21-1","v":3.5714285714285809E-2},{"$f":"'GDP Deflator'!AB22/'GDP Deflator'!AB21-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AC22/'GDP Deflator'!AC21-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AD22/'GDP Deflator'!AD21-1","v":1.6393442622950616E-2},{"$f":"'GDP Deflator'!AE22/'GDP Deflator'!AE21-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AF22/'GDP Deflator'!AF21-1","v":-4.5563549160671624E-2},{"$f":"'GDP Deflator'!AG22/'GDP Deflator'!AG21-1","v":7.7881619937694158E-3},{"$f":"'GDP Deflator'!AH22/'GDP Deflator'!AH21-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AI22/'GDP Deflator'!AI21-1","v":0.33333333333333348}]
[30727,{"$f":"'GDP Deflator'!B23/'GDP Deflator'!B22-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!C23/'GDP Deflator'!C22-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D23/'GDP Deflator'!D22-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!E23/'GDP Deflator'!E22-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!F23/'GDP Deflator'!F22-1","v":7.7519379844961378E-3},{"$f":"'GDP Deflator'!G23/'GDP Deflator'!G22-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!H23/'GDP Deflator'!H22-1","v":5.1948051948051965E-2},{"$f":"'GDP Deflator'!I23/'GDP Deflator'!I22-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!J23/'GDP Deflator'!J22-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!K23/'GDP Deflator'!K22-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!L23/'GDP Deflator'!L22-1","v":1.1516314779270731E-2},{"$f":"'GDP Deflator'!M23/'GDP Deflator'!M22-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!N23/'GDP Deflator'!N22-1","v":1.7574692442882345E-2},{"$f":"'GDP Deflator'!O23/'GDP Deflator'!O22-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!P23/'GDP Deflator'!P22-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Q23/'GDP Deflator'!Q22-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!R23/'GDP Deflator'!R22-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!S23/'GDP Deflator'!S22-1","v":6.1037639877925542E-3},{"$f":"'GDP Deflator'!T23/'GDP Deflator'!T22-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!U23/'GDP Deflator'!U22-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V23/'GDP Deflator'!V22-1","v":0.33333333333333348},{"$f":"'GDP Deflator'!W23/'GDP Deflator'!W22-1","v":1.5544041450777257E-2},{"$f":"'GDP Deflator'!X23/'GDP Deflator'!X22-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Y23/'GDP Deflator'!Y22-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Z23/'GDP Deflator'!Z22-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AA23/'GDP Deflator'!AA22-1","v":5.5172413793103559E-2},{"$f":"'GDP Deflator'!AB23/'GDP Deflator'!AB22-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AC23/'GDP Deflator'!AC22-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AD23/'GDP Deflator'!AD22-1","v":0},{"$f":"'GDP Deflator'!AE23/'GDP Deflator'!AE22-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AF23/'GDP Deflator'!AF22-1","v":2.2613065326633208E-2},{"$f":"'GDP Deflator'!AG23/'GDP Deflator'!AG22-1","v":1.5455950540958163E-2},{"$f":"'GDP Deflator'!AH23/'GDP Deflator'!AH22-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AI23/'GDP Deflator'!AI22-1","v":0.375}]
[30817,{"$f":"'GDP Deflator'!B24/'GDP Deflator'!B23-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!C24/'GDP Deflator'!C23-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D24/'GDP Deflator'!D23-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!E24/'GDP Deflator'!E23-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!F24/'GDP Deflator'!F23-1","v":5.7692307692307487E-3},{"$f":"'GDP Deflator'!G24/'GDP Deflator'!G23-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!H24/'GDP Deflator'!H23-1","v":9.2592592592593004E-3},{"$f":"'GDP Deflator'!I24/'GDP Deflator'!I23-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!J24/'GDP Deflator'!J23-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!K24/'GDP Deflator'!K23-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!L24/'GDP Deflator'!L23-1","v":9.4876660341556285E-3},{"$f":"'GDP Deflator'!M24/'GDP Deflator'!M23-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!N24/'GDP Deflator'!N23-1","v":1.5544041450777257E-2},{"$f":"'GDP Deflator'!O24/'GDP Deflator'!O23-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!P24/'GDP Deflator'!P23-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Q24/'GDP Deflator'!Q23-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!R24/'GDP Deflator'!R23-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!S24/'GDP Deflator'!S23-1","v":6.0667340748230547E-3},{"$f":"'GDP Deflator'!T24/'GDP Deflator'!T23-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!U24/'GDP Deflator'!U23-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V24/'GDP Deflator'!V23-1","v":0},{"$f":"'GDP Deflator'!W24/'GDP Deflator'!W23-1","v":2.0408163265306145E-2},{"$f":"'GDP Deflator'!X24/'GDP Deflator'!X23-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Y24/'GDP Deflator'!Y23-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Z24/'GDP Deflator'!Z23-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AA24/'GDP Deflator'!AA23-1","v":4.5751633986928164E-2},{"$f":"'GDP Deflator'!AB24/'GDP Deflator'!AB23-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AC24/'GDP Deflator'!AC23-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AD24/'GDP Deflator'!AD23-1","v":2.9953917050691281E-2},{"$f":"'GDP Deflator'!AE24/'GDP Deflator'!AE23-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AF24/'GDP Deflator'!AF23-1","v":3.4398034398034349E-2},{"$f":"'GDP Deflator'!AG24/'GDP Deflator'!AG23-1","v":9.1324200913240894E-3},{"$f":"'GDP Deflator'!AH24/'GDP Deflator'!AH23-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AI24/'GDP Deflator'!AI23-1","v":0.63636363636363624}]
[30909,{"$f":"'GDP Deflator'!B25/'GDP Deflator'!B24-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!C25/'GDP Deflator'!C24-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D25/'GDP Deflator'!D24-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!E25/'GDP Deflator'!E24-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!F25/'GDP Deflator'!F24-1","v":7.6481835564055078E-3},{"$f":"'GDP Deflator'!G25/'GDP Deflator'!G24-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!H25/'GDP Deflator'!H24-1","v":3.3639143730886722E-2},{"$f":"'GDP Deflator'!I25/'GDP Deflator'!I24-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!J25/'GDP Deflator'!J24-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!K25/'GDP Deflator'!K24-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!L25/'GDP Deflator'!L24-1","v":7.5187969924812581E-3},{"$f":"'GDP Deflator'!M25/'GDP Deflator'!M24-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!N25/'GDP Deflator'!N24-1","v":1.3605442176870763E-2},{"$f":"'GDP Deflator'!O25/'GDP Deflator'!O24-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!P25/'GDP Deflator'!P24-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Q25/'GDP Deflator'!Q24-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!R25/'GDP Deflator'!R24-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!S25/'GDP Deflator'!S24-1","v":4.020100502512669E-3},{"$f":"'GDP Deflator'!T25/'GDP Deflator'!T24-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!U25/'GDP Deflator'!U24-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V25/'GDP Deflator'!V24-1","v":0},{"$f":"'GDP Deflator'!W25/'GDP Deflator'!W24-1","v":3.499999999999992E-2},{"$f":"'GDP Deflator'!X25/'GDP Deflator'!X24-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Y25/'GDP Deflator'!Y24-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Z25/'GDP Deflator'!Z24-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AA25/'GDP Deflator'!AA24-1","v":8.1250000000000044E-2},{"$f":"'GDP Deflator'!AB25/'GDP Deflator'!AB24-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AC25/'GDP Deflator'!AC24-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AD25/'GDP Deflator'!AD24-1","v":1.1185682326621871E-2},{"$f":"'GDP Deflator'!AE25/'GDP Deflator'!AE24-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AF25/'GDP Deflator'!AF24-1","v":6.4133016627078376E-2},{"$f":"'GDP Deflator'!AG25/'GDP Deflator'!AG24-1","v":6.0331825037707176E-3},{"$f":"'GDP Deflator'!AH25/'GDP Deflator'!AH24-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AI25/'GDP Deflator'!AI24-1","v":0.55555555555555536}]
[31001,{"$f":"'GDP Deflator'!B26/'GDP Deflator'!B25-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!C26/'GDP Deflator'!C25-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D26/'GDP Deflator'!D25-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!E26/'GDP Deflator'!E25-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!F26/'GDP Deflator'!F25-1","v":5.6925996204932883E-3},{"$f":"'GDP Deflator'!G26/'GDP Deflator'!G25-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!H26/'GDP Deflator'!H25-1","v":-3.2544378698224685E-2},{"$f":"'GDP Deflator'!I26/'GDP Deflator'!I25-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!J26/'GDP Deflator'!J25-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!K26/'GDP Deflator'!K25-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!L26/'GDP Deflator'!L25-1","v":5.5970149253730117E-3},{"$f":"'GDP Deflator'!M26/'GDP Deflator'!M25-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!N26/'GDP Deflator'!N25-1","v":8.3892617449663476E-3},{"$f":"'GDP Deflator'!O26/'GDP Deflator'!O25-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!P26/'GDP Deflator'!P25-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Q26/'GDP Deflator'!Q25-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!R26/'GDP Deflator'!R25-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!S26/'GDP Deflator'!S25-1","v":6.0060060060058706E-3},{"$f":"'GDP Deflator'!T26/'GDP Deflator'!T25-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!U26/'GDP Deflator'!U25-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V26/'GDP Deflator'!V25-1","v":0.25},{"$f":"'GDP Deflator'!W26/'GDP Deflator'!W25-1","v":-7.2463768115941241E-3},{"$f":"'GDP Deflator'!X26/'GDP Deflator'!X25-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Y26/'GDP Deflator'!Y25-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Z26/'GDP Deflator'!Z25-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AA26/'GDP Deflator'!AA25-1","v":2.8901734104046284E-2},{"$f":"'GDP Deflator'!AB26/'GDP Deflator'!AB25-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AC26/'GDP Deflator'!AC25-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AD26/'GDP Deflator'!AD25-1","v":1.9911504424778625E-2},{"$f":"'GDP Deflator'!AE26/'GDP Deflator'!AE25-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AF26/'GDP Deflator'!AF25-1","v":-4.9107142857142794E-2},{"$f":"'GDP Deflator'!AG26/'GDP Deflator'!AG25-1","v":2.9985007496251548E-3},{"$f":"'GDP Deflator'!AH26/'GDP Deflator'!AH25-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AI26/'GDP Deflator'!AI25-1","v":0.64285714285714279}]
[31093,{"$f":"'GDP Deflator'!B27/'GDP Deflator'!B26-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!C27/'GDP Deflator'!C26-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D27/'GDP Deflator'!D26-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!E27/'GDP Deflator'!E26-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!F27/'GDP Deflator'!F26-1","v":7.547169811320753E-3},{"$f":"'GDP Deflator'!G27/'GDP Deflator'!G26-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!H27/'GDP Deflator'!H26-1","v":3.0581039755351647E-2},{"$f":"'GDP Deflator'!I27/'GDP Deflator'!I26-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!J27/'GDP Deflator'!J26-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!K27/'GDP Deflator'!K26-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!L27/'GDP Deflator'!L26-1","v":1.1131725417439675E-2},{"$f":"'GDP Deflator'!M27/'GDP Deflator'!M26-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!N27/'GDP Deflator'!N26-1","v":1.6638935108153063E-2},{"$f":"'GDP Deflator'!O27/'GDP Deflator'!O26-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!P27/'GDP Deflator'!P26-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Q27/'GDP Deflator'!Q26-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!R27/'GDP Deflator'!R26-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!S27/'GDP Deflator'!S26-1","v":9.9502487562186381E-4},{"$f":"'GDP Deflator'!T27/'GDP Deflator'!T26-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!U27/'GDP Deflator'!U26-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V27/'GDP Deflator'!V26-1","v":0.19999999999999996},{"$f":"'GDP Deflator'!W27/'GDP Deflator'!W26-1","v":0},{"$f":"'GDP Deflator'!X27/'GDP Deflator'!X26-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Y27/'GDP Deflator'!Y26-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Z27/'GDP Deflator'!Z26-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AA27/'GDP Deflator'!AA26-1","v":6.1797752808988582E-2},{"$f":"'GDP Deflator'!AB27/'GDP Deflator'!AB26-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AC27/'GDP Deflator'!AC26-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AD27/'GDP Deflator'!AD26-1","v":0},{"$f":"'GDP Deflator'!AE27/'GDP Deflator'!AE26-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AF27/'GDP Deflator'!AF26-1","v":3.7558685446009488E-2},{"$f":"'GDP Deflator'!AG27/'GDP Deflator'!AG26-1","v":7.4738415545589909E-3},{"$f":"'GDP Deflator'!AH27/'GDP Deflator'!AH26-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AI27/'GDP Deflator'!AI26-1","v":0.26086956521739135}]
[31182,{"$f":"'GDP Deflator'!B28/'GDP Deflator'!B27-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!C28/'GDP Deflator'!C27-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D28/'GDP Deflator'!D27-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!E28/'GDP Deflator'!E27-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!F28/'GDP Deflator'!F27-1","v":1.6853932584269593E-2},{"$f":"'GDP Deflator'!G28/'GDP Deflator'!G27-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!H28/'GDP Deflator'!H27-1","v":8.9020771513352859E-3},{"$f":"'GDP Deflator'!I28/'GDP Deflator'!I27-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!J28/'GDP Deflator'!J27-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!K28/'GDP Deflator'!K27-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!L28/'GDP Deflator'!L27-1","v":5.5045871559633586E-3},{"$f":"'GDP Deflator'!M28/'GDP Deflator'!M27-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!N28/'GDP Deflator'!N27-1","v":1.6366612111292866E-2},{"$f":"'GDP Deflator'!O28/'GDP Deflator'!O27-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!P28/'GDP Deflator'!P27-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Q28/'GDP Deflator'!Q27-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!R28/'GDP Deflator'!R27-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!S28/'GDP Deflator'!S27-1","v":0},{"$f":"'GDP Deflator'!T28/'GDP Deflator'!T27-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!U28/'GDP Deflator'!U27-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V28/'GDP Deflator'!V27-1","v":0},{"$f":"'GDP Deflator'!W28/'GDP Deflator'!W27-1","v":1.2165450121654597E-2},{"$f":"'GDP Deflator'!X28/'GDP Deflator'!X27-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Y28/'GDP Deflator'!Y27-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Z28/'GDP Deflator'!Z27-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AA28/'GDP Deflator'!AA27-1","v":4.7619047619047672E-2},{"$f":"'GDP Deflator'!AB28/'GDP Deflator'!AB27-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AC28/'GDP Deflator'!AC27-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AD28/'GDP Deflator'!AD27-1","v":2.8199566160520551E-2},{"$f":"'GDP Deflator'!AE28/'GDP Deflator'!AE27-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AF28/'GDP Deflator'!AF27-1","v":1.3574660633484115E-2},{"$f":"'GDP Deflator'!AG28/'GDP Deflator'!AG27-1","v":4.4510385756675319E-3},{"$f":"'GDP Deflator'!AH28/'GDP Deflator'!AH27-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AI28/'GDP Deflator'!AI27-1","v":0.43103448275862077}]
[31274,{"$f":"'GDP Deflator'!B29/'GDP Deflator'!B28-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!C29/'GDP Deflator'!C28-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D29/'GDP Deflator'!D28-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!E29/'GDP Deflator'!E28-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!F29/'GDP Deflator'!F28-1","v":3.6832412523020164E-3},{"$f":"'GDP Deflator'!G29/'GDP Deflator'!G28-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!H29/'GDP Deflator'!H28-1","v":3.2352941176470695E-2},{"$f":"'GDP Deflator'!I29/'GDP Deflator'!I28-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!J29/'GDP Deflator'!J28-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!K29/'GDP Deflator'!K28-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!L29/'GDP Deflator'!L28-1","v":3.6496350364965124E-3},{"$f":"'GDP Deflator'!M29/'GDP Deflator'!M28-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!N29/'GDP Deflator'!N28-1","v":1.1272141706924144E-2},{"$f":"'GDP Deflator'!O29/'GDP Deflator'!O28-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!P29/'GDP Deflator'!P28-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Q29/'GDP Deflator'!Q28-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!R29/'GDP Deflator'!R28-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!S29/'GDP Deflator'!S28-1","v":0},{"$f":"'GDP Deflator'!T29/'GDP Deflator'!T28-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!U29/'GDP Deflator'!U28-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V29/'GDP Deflator'!V28-1","v":0.16666666666666674},{"$f":"'GDP Deflator'!W29/'GDP Deflator'!W28-1","v":6.0096153846153744E-2},{"$f":"'GDP Deflator'!X29/'GDP Deflator'!X28-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Y29/'GDP Deflator'!Y28-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Z29/'GDP Deflator'!Z28-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AA29/'GDP Deflator'!AA28-1","v":4.5454545454545414E-2},{"$f":"'GDP Deflator'!AB29/'GDP Deflator'!AB28-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AC29/'GDP Deflator'!AC28-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AD29/'GDP Deflator'!AD28-1","v":1.6877637130801704E-2},{"$f":"'GDP Deflator'!AE29/'GDP Deflator'!AE28-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AF29/'GDP Deflator'!AF28-1","v":6.0267857142857206E-2},{"$f":"'GDP Deflator'!AG29/'GDP Deflator'!AG28-1","v":5.9084194977843119E-3},{"$f":"'GDP Deflator'!AH29/'GDP Deflator'!AH28-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AI29/'GDP Deflator'!AI28-1","v":0.37349397590361444}]
[31366,{"$f":"'GDP Deflator'!B30/'GDP Deflator'!B29-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!C30/'GDP Deflator'!C29-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D30/'GDP Deflator'!D29-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!E30/'GDP Deflator'!E29-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!F30/'GDP Deflator'!F29-1","v":5.5045871559633586E-3},{"$f":"'GDP Deflator'!G30/'GDP Deflator'!G29-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!H30/'GDP Deflator'!H29-1","v":-3.1339031339031376E-2},{"$f":"'GDP Deflator'!I30/'GDP Deflator'!I29-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!J30/'GDP Deflator'!J29-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!K30/'GDP Deflator'!K29-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!L30/'GDP Deflator'!L29-1","v":7.2727272727273196E-3},{"$f":"'GDP Deflator'!M30/'GDP Deflator'!M29-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!N30/'GDP Deflator'!N29-1","v":1.1146496815286566E-2},{"$f":"'GDP Deflator'!O30/'GDP Deflator'!O29-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!P30/'GDP Deflator'!P29-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Q30/'GDP Deflator'!Q29-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!R30/'GDP Deflator'!R29-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!S30/'GDP Deflator'!S29-1","v":4.9701789264413598E-3},{"$f":"'GDP Deflator'!T30/'GDP Deflator'!T29-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!U30/'GDP Deflator'!U29-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V30/'GDP Deflator'!V29-1","v":0.14285714285714302},{"$f":"'GDP Deflator'!W30/'GDP Deflator'!W29-1","v":-1.3605442176870763E-2},{"$f":"'GDP Deflator'!X30/'GDP Deflator'!X29-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Y30/'GDP Deflator'!Y29-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Z30/'GDP Deflator'!Z29-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AA30/'GDP Deflator'!AA29-1","v":3.3816425120772875E-2},{"$f":"'GDP Deflator'!AB30/'GDP Deflator'!AB29-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AC30/'GDP Deflator'!AC29-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AD30/'GDP Deflator'!AD29-1","v":1.2448132780082943E-2},{"$f":"'GDP Deflator'!AE30/'GDP Deflator'!AE29-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AF30/'GDP Deflator'!AF29-1","v":-5.6842105263157916E-2},{"$f":"'GDP Deflator'!AG30/'GDP Deflator'!AG29-1","v":7.3421439060206151E-3},{"$f":"'GDP Deflator'!AH30/'GDP Deflator'!AH29-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AI30/'GDP Deflator'!AI29-1","v":4.3859649122806932E-2}]
[31458,{"$f":"'GDP Deflator'!B31/'GDP Deflator'!B30-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!C31/'GDP Deflator'!C30-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D31/'GDP Deflator'!D30-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!E31/'GDP Deflator'!E30-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!F31/'GDP Deflator'!F30-1","v":9.124087591240837E-3},{"$f":"'GDP Deflator'!G31/'GDP Deflator'!G30-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!H31/'GDP Deflator'!H30-1","v":6.4705882352941169E-2},{"$f":"'GDP Deflator'!I31/'GDP Deflator'!I30-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!J31/'GDP Deflator'!J30-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!K31/'GDP Deflator'!K30-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!L31/'GDP Deflator'!L30-1","v":5.4151624548737232E-3},{"$f":"'GDP Deflator'!M31/'GDP Deflator'!M30-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!N31/'GDP Deflator'!N30-1","v":1.5748031496062964E-2},{"$f":"'GDP Deflator'!O31/'GDP Deflator'!O30-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!P31/'GDP Deflator'!P30-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Q31/'GDP Deflator'!Q30-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!R31/'GDP Deflator'!R30-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!S31/'GDP Deflator'!S30-1","v":5.9347181008901906E-3},{"$f":"'GDP Deflator'!T31/'GDP Deflator'!T30-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!U31/'GDP Deflator'!U30-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V31/'GDP Deflator'!V30-1","v":0.125},{"$f":"'GDP Deflator'!W31/'GDP Deflator'!W30-1","v":-3.4482758620689613E-2},{"$f":"'GDP Deflator'!X31/'GDP Deflator'!X30-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Y31/'GDP Deflator'!Y30-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Z31/'GDP Deflator'!Z30-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AA31/'GDP Deflator'!AA30-1","v":0.23831775700934599},{"$f":"'GDP Deflator'!AB31/'GDP Deflator'!AB30-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AC31/'GDP Deflator'!AC30-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AD31/'GDP Deflator'!AD30-1","v":1.0245901639344357E-2},{"$f":"'GDP Deflator'!AE31/'GDP Deflator'!AE30-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AF31/'GDP Deflator'!AF30-1","v":4.6875E-2},{"$f":"'GDP Deflator'!AG31/'GDP Deflator'!AG30-1","v":1.1661807580175099E-2},{"$f":"'GDP Deflator'!AH31/'GDP Deflator'!AH30-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AI31/'GDP Deflator'!AI30-1","v":5.8823529411764719E-2}]
[31547,{"$f":"'GDP Deflator'!B32/'GDP Deflator'!B31-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!C32/'GDP Deflator'!C31-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D32/'GDP Deflator'!D31-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!E32/'GDP Deflator'!E31-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!F32/'GDP Deflator'!F31-1","v":3.6166365280290158E-3},{"$f":"'GDP Deflator'!G32/'GDP Deflator'!G31-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!H32/'GDP Deflator'!H31-1","v":-1.1049723756906271E-2},{"$f":"'GDP Deflator'!I32/'GDP Deflator'!I31-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!J32/'GDP Deflator'!J31-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!K32/'GDP Deflator'!K31-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!L32/'GDP Deflator'!L31-1","v":3.5906642728904536E-3},{"$f":"'GDP Deflator'!M32/'GDP Deflator'!M31-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!N32/'GDP Deflator'!N31-1","v":1.0852713178294726E-2},{"$f":"'GDP Deflator'!O32/'GDP Deflator'!O31-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!P32/'GDP Deflator'!P31-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Q32/'GDP Deflator'!Q31-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!R32/'GDP Deflator'!R31-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!S32/'GDP Deflator'!S31-1","v":9.8328416912487615E-3},{"$f":"'GDP Deflator'!T32/'GDP Deflator'!T31-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!U32/'GDP Deflator'!U31-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V32/'GDP Deflator'!V31-1","v":0.11111111111111116},{"$f":"'GDP Deflator'!W32/'GDP Deflator'!W31-1","v":-1.1904761904761862E-2},{"$f":"'GDP Deflator'!X32/'GDP Deflator'!X31-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Y32/'GDP Deflator'!Y31-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Z32/'GDP Deflator'!Z31-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AA32/'GDP Deflator'!AA31-1","v":3.0188679245283012E-2},{"$f":"'GDP Deflator'!AB32/'GDP Deflator'!AB31-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AC32/'GDP Deflator'!AC31-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AD32/'GDP Deflator'!AD31-1","v":2.0283975659229903E-3},{"$f":"'GDP Deflator'!AE32/'GDP Deflator'!AE31-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AF32/'GDP Deflator'!AF31-1","v":1.279317697228155E-2},{"$f":"'GDP Deflator'!AG32/'GDP Deflator'!AG31-1","v":5.7636887608067955E-3},{"$f":"'GDP Deflator'!AH32/'GDP Deflator'!AH31-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AI32/'GDP Deflator'!AI31-1","v":0.11111111111111116}]
[31639,{"$f":"'GDP Deflator'!B33/'GDP Deflator'!B32-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!C33/'GDP Deflator'!C32-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D33/'GDP Deflator'!D32-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!E33/'GDP Deflator'!E32-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!F33/'GDP Deflator'!F32-1","v":1.0810810810810922E-2},{"$f":"'GDP Deflator'!G33/'GDP Deflator'!G32-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!H33/'GDP Deflator'!H32-1","v":2.7932960893854997E-3},{"$f":"'GDP Deflator'!I33/'GDP Deflator'!I32-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!J33/'GDP Deflator'!J32-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!K33/'GDP Deflator'!K32-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!L33/'GDP Deflator'!L32-1","v":5.3667262969590013E-3},{"$f":"'GDP Deflator'!M33/'GDP Deflator'!M32-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!N33/'GDP Deflator'!N32-1","v":1.2269938650306678E-2},{"$f":"'GDP Deflator'!O33/'GDP Deflator'!O32-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!P33/'GDP Deflator'!P32-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Q33/'GDP Deflator'!Q32-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!R33/'GDP Deflator'!R32-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!S33/'GDP Deflator'!S32-1","v":1.9474196689386325E-3},{"$f":"'GDP Deflator'!T33/'GDP Deflator'!T32-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!U33/'GDP Deflator'!U32-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V33/'GDP Deflator'!V32-1","v":0.19999999999999996},{"$f":"'GDP Deflator'!W33/'GDP Deflator'!W32-1","v":2.6506024096385472E-2},{"$f":"'GDP Deflator'!X33/'GDP Deflator'!X32-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Y33/'GDP Deflator'!Y32-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Z33/'GDP Deflator'!Z32-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AA33/'GDP Deflator'!AA32-1","v":4.3956043956044022E-2},{"$f":"'GDP Deflator'!AB33/'GDP Deflator'!AB32-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AC33/'GDP Deflator'!AC32-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AD33/'GDP Deflator'!AD32-1","v":1.0121457489878471E-2},{"$f":"'GDP Deflator'!AE33/'GDP Deflator'!AE32-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AF33/'GDP Deflator'!AF32-1","v":7.9999999999999849E-2},{"$f":"'GDP Deflator'!AG33/'GDP Deflator'!AG32-1","v":7.1633237822350537E-3},{"$f":"'GDP Deflator'!AH33/'GDP Deflator'!AH32-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AI33/'GDP Deflator'!AI32-1","v":1.4285714285714235E-2}]
[31731,{"$f":"'GDP Deflator'!B34/'GDP Deflator'!B33-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!C34/'GDP Deflator'!C33-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D34/'GDP Deflator'!D33-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!E34/'GDP Deflator'!E33-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!F34/'GDP Deflator'!F33-1","v":1.426024955436711E-2},{"$f":"'GDP Deflator'!G34/'GDP Deflator'!G33-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!H34/'GDP Deflator'!H33-1","v":-2.7855153203343308E-3},{"$f":"'GDP Deflator'!I34/'GDP Deflator'!I33-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!J34/'GDP Deflator'!J33-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!K34/'GDP Deflator'!K33-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!L34/'GDP Deflator'!L33-1","v":7.1174377224199059E-3},{"$f":"'GDP Deflator'!M34/'GDP Deflator'!M33-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!N34/'GDP Deflator'!N33-1","v":6.0606060606060996E-3},{"$f":"'GDP Deflator'!O34/'GDP Deflator'!O33-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!P34/'GDP Deflator'!P33-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Q34/'GDP Deflator'!Q33-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!R34/'GDP Deflator'!R33-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!S34/'GDP Deflator'!S33-1","v":-9.7181729834794339E-4},{"$f":"'GDP Deflator'!T34/'GDP Deflator'!T33-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!U34/'GDP Deflator'!U33-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V34/'GDP Deflator'!V33-1","v":0.16666666666666674},{"$f":"'GDP Deflator'!W34/'GDP Deflator'!W33-1","v":1.4084507042253502E-2},{"$f":"'GDP Deflator'!X34/'GDP Deflator'!X33-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Y34/'GDP Deflator'!Y33-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Z34/'GDP Deflator'!Z33-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AA34/'GDP Deflator'!AA33-1","v":1.7543859649122862E-2},{"$f":"'GDP Deflator'!AB34/'GDP Deflator'!AB33-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AC34/'GDP Deflator'!AC33-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AD34/'GDP Deflator'!AD33-1","v":1.2024048096192397E-2},{"$f":"'GDP Deflator'!AE34/'GDP Deflator'!AE33-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AF34/'GDP Deflator'!AF33-1","v":-7.0175438596491113E-2},{"$f":"'GDP Deflator'!AG34/'GDP Deflator'!AG33-1","v":2.8449502133713889E-3},{"$f":"'GDP Deflator'!AH34/'GDP Deflator'!AH33-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AI34/'GDP Deflator'!AI33-1","v":4.2253521126760729E-2}]
[31823,{"$f":"'GDP Deflator'!B35/'GDP Deflator'!B34-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!C35/'GDP Deflator'!C34-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D35/'GDP Deflator'!D34-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!E35/'GDP Deflator'!E34-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!F35/'GDP Deflator'!F34-1","v":1.0544815465729274E-2},{"$f":"'GDP Deflator'!G35/'GDP Deflator'!G34-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!H35/'GDP Deflator'!H34-1","v":3.3519553072625774E-2},{"$f":"'GDP Deflator'!I35/'GDP Deflator'!I34-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!J35/'GDP Deflator'!J34-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!K35/'GDP Deflator'!K34-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!L35/'GDP Deflator'!L34-1","v":7.0671378091873294E-3},{"$f":"'GDP Deflator'!M35/'GDP Deflator'!M34-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!N35/'GDP Deflator'!N34-1","v":3.0120481927708997E-3},{"$f":"'GDP Deflator'!O35/'GDP Deflator'!O34-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!P35/'GDP Deflator'!P34-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Q35/'GDP Deflator'!Q34-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!R35/'GDP Deflator'!R34-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!S35/'GDP Deflator'!S34-1","v":-1.9455252918287869E-3},{"$f":"'GDP Deflator'!T35/'GDP Deflator'!T34-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!U35/'GDP Deflator'!U34-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V35/'GDP Deflator'!V34-1","v":0.35714285714285721},{"$f":"'GDP Deflator'!W35/'GDP Deflator'!W34-1","v":2.7777777777777679E-2},{"$f":"'GDP Deflator'!X35/'GDP Deflator'!X34-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Y35/'GDP Deflator'!Y34-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Z35/'GDP Deflator'!Z34-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AA35/'GDP Deflator'!AA34-1","v":4.8275862068965392E-2},{"$f":"'GDP Deflator'!AB35/'GDP Deflator'!AB34-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AC35/'GDP Deflator'!AC34-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AD35/'GDP Deflator'!AD34-1","v":1.1881188118811892E-2},{"$f":"'GDP Deflator'!AE35/'GDP Deflator'!AE34-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AF35/'GDP Deflator'!AF34-1","v":2.7253668763102645E-2},{"$f":"'GDP Deflator'!AG35/'GDP Deflator'!AG34-1","v":7.0921985815601829E-3},{"$f":"'GDP Deflator'!AH35/'GDP Deflator'!AH34-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AI35/'GDP Deflator'!AI34-1","v":4.7297297297297147E-2}]
[31912,{"$f":"'GDP Deflator'!B36/'GDP Deflator'!B35-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!C36/'GDP Deflator'!C35-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D36/'GDP Deflator'!D35-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!E36/'GDP Deflator'!E35-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!F36/'GDP Deflator'!F35-1","v":1.3913043478260834E-2},{"$f":"'GDP Deflator'!G36/'GDP Deflator'!G35-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!H36/'GDP Deflator'!H35-1","v":0},{"$f":"'GDP Deflator'!I36/'GDP Deflator'!I35-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!J36/'GDP Deflator'!J35-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!K36/'GDP Deflator'!K35-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!L36/'GDP Deflator'!L35-1","v":5.2631578947368585E-3},{"$f":"'GDP Deflator'!M36/'GDP Deflator'!M35-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!N36/'GDP Deflator'!N35-1","v":3.0030030030030463E-3},{"$f":"'GDP Deflator'!O36/'GDP Deflator'!O35-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!P36/'GDP Deflator'!P35-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Q36/'GDP Deflator'!Q35-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!R36/'GDP Deflator'!R35-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!S36/'GDP Deflator'!S35-1","v":-3.8986354775827348E-3},{"$f":"'GDP Deflator'!T36/'GDP Deflator'!T35-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!U36/'GDP Deflator'!U35-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V36/'GDP Deflator'!V35-1","v":0.21052631578947367},{"$f":"'GDP Deflator'!W36/'GDP Deflator'!W35-1","v":-2.2522522522522292E-3},{"$f":"'GDP Deflator'!X36/'GDP Deflator'!X35-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Y36/'GDP Deflator'!Y35-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Z36/'GDP Deflator'!Z35-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AA36/'GDP Deflator'!AA35-1","v":-3.2894736842105088E-3},{"$f":"'GDP Deflator'!AB36/'GDP Deflator'!AB35-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AC36/'GDP Deflator'!AC35-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AD36/'GDP Deflator'!AD35-1","v":1.7612524461839474E-2},{"$f":"'GDP Deflator'!AE36/'GDP Deflator'!AE35-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AF36/'GDP Deflator'!AF35-1","v":2.4489795918367419E-2},{"$f":"'GDP Deflator'!AG36/'GDP Deflator'!AG35-1","v":4.2253521126760507E-3},{"$f":"'GDP Deflator'!AH36/'GDP Deflator'!AH35-1","v":{"$error":"#DIV/0!"}},{"$f":"'GDP Deflator'!AI36/'GDP Deflator'!AI35-1","v":8.3870967741935587E-2}]
[32004,{"$f":"'GDP Deflator'!B37/'GDP Deflator'!B36-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!C37/'GDP Deflator'!C36-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D37/'GDP Deflator'!D36-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!E37/'GDP Deflator'!E36-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!F37/'GDP Deflator'!F36-1","v":1.0291595197255532E-2},{"$f":"'GDP Deflator'!G37/'GDP Deflator'!G36-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!H37/'GDP Deflator'!H36-1","v":2.1621621621621623E-2},{"$f":"'GDP Deflator'!I37/'GDP Deflator'!I36-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!J37/'GDP Deflator'!J36-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!K37/'GDP Deflator'!K36-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!L37/'GDP Deflator'!L36-1","v":8.7260034904013128E-3},{"$f":"'GDP Deflator'!M37/'GDP Deflator'!M36-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!N37/'GDP Deflator'!N36-1","v":8.9820359281438389E-3},{"$f":"'GDP Deflator'!O37/'GDP Deflator'!O36-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!P37/'GDP Deflator'!P36-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Q37/'GDP Deflator'!Q36-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!R37/'GDP Deflator'!R36-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!S37/'GDP Deflator'!S36-1","v":2.9354207436398383E-3},{"$f":"'GDP Deflator'!T37/'GDP Deflator'!T36-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!U37/'GDP Deflator'!U36-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V37/'GDP Deflator'!V36-1","v":0.30434782608695654},{"$f":"'GDP Deflator'!W37/'GDP Deflator'!W36-1","v":5.6433408577878152E-2},{"$f":"'GDP Deflator'!X37/'GDP Deflator'!X36-1","v":2.0905923344947785E-2},{"$f":"'GDP Deflator'!Y37/'GDP Deflator'!Y36-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Z37/'GDP Deflator'!Z36-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AA37/'GDP Deflator'!AA36-1","v":2.9702970297029729E-2},{"$f":"'GDP Deflator'!AB37/'GDP Deflator'!AB36-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AC37/'GDP Deflator'!AC36-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AD37/'GDP Deflator'!AD36-1","v":1.538461538461533E-2},{"$f":"'GDP Deflator'!AE37/'GDP Deflator'!AE36-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AF37/'GDP Deflator'!AF36-1","v":5.5776892430278835E-2},{"$f":"'GDP Deflator'!AG37/'GDP Deflator'!AG36-1","v":4.2075736325384305E-3},{"$f":"'GDP Deflator'!AH37/'GDP Deflator'!AH36-1","v":{"$error":"#DIV/0!"}},{"$f":"'GDP Deflator'!AI37/'GDP Deflator'!AI36-1","v":1.7857142857142794E-2}]
[32096,{"$f":"'GDP Deflator'!B38/'GDP Deflator'!B37-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!C38/'GDP Deflator'!C37-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D38/'GDP Deflator'!D37-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!E38/'GDP Deflator'!E37-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!F38/'GDP Deflator'!F37-1","v":1.1884550084889645E-2},{"$f":"'GDP Deflator'!G38/'GDP Deflator'!G37-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!H38/'GDP Deflator'!H37-1","v":2.3809523809523947E-2},{"$f":"'GDP Deflator'!I38/'GDP Deflator'!I37-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!J38/'GDP Deflator'!J37-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!K38/'GDP Deflator'!K37-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!L38/'GDP Deflator'!L37-1","v":6.9204152249136008E-3},{"$f":"'GDP Deflator'!M38/'GDP Deflator'!M37-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!N38/'GDP Deflator'!N37-1","v":5.9347181008901906E-3},{"$f":"'GDP Deflator'!O38/'GDP Deflator'!O37-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!P38/'GDP Deflator'!P37-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Q38/'GDP Deflator'!Q37-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!R38/'GDP Deflator'!R37-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!S38/'GDP Deflator'!S37-1","v":-9.7560975609745082E-4},{"$f":"'GDP Deflator'!T38/'GDP Deflator'!T37-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!U38/'GDP Deflator'!U37-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V38/'GDP Deflator'!V37-1","v":0.23333333333333339},{"$f":"'GDP Deflator'!W38/'GDP Deflator'!W37-1","v":-1.7094017094017033E-2},{"$f":"'GDP Deflator'!X38/'GDP Deflator'!X37-1","v":1.3651877133105783E-2},{"$f":"'GDP Deflator'!Y38/'GDP Deflator'!Y37-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Z38/'GDP Deflator'!Z37-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AA38/'GDP Deflator'!AA37-1","v":3.2051282051282159E-2},{"$f":"'GDP Deflator'!AB38/'GDP Deflator'!AB37-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AC38/'GDP Deflator'!AC37-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AD38/'GDP Deflator'!AD37-1","v":9.4696969696970168E-3},{"$f":"'GDP Deflator'!AE38/'GDP Deflator'!AE37-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AF38/'GDP Deflator'!AF37-1","v":-5.0943396226415194E-2},{"$f":"'GDP Deflator'!AG38/'GDP Deflator'!AG37-1","v":6.9832402234637492E-3},{"$f":"'GDP Deflator'!AH38/'GDP Deflator'!AH37-1","v":{"$error":"#DIV/0!"}},{"$f":"'GDP Deflator'!AI38/'GDP Deflator'!AI37-1","v":2.9239766081871288E-2}]
[32188,{"$f":"'GDP Deflator'!B39/'GDP Deflator'!B38-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!C39/'GDP Deflator'!C38-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D39/'GDP Deflator'!D38-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!E39/'GDP Deflator'!E38-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!F39/'GDP Deflator'!F38-1","v":1.0067114093959662E-2},{"$f":"'GDP Deflator'!G39/'GDP Deflator'!G38-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!H39/'GDP Deflator'!H38-1","v":2.067183462532296E-2},{"$f":"'GDP Deflator'!I39/'GDP Deflator'!I38-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!J39/'GDP Deflator'!J38-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!K39/'GDP Deflator'!K38-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!L39/'GDP Deflator'!L38-1","v":8.5910652920961894E-3},{"$f":"'GDP Deflator'!M39/'GDP Deflator'!M38-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!N39/'GDP Deflator'!N38-1","v":7.3746312684366266E-3},{"$f":"'GDP Deflator'!O39/'GDP Deflator'!O38-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!P39/'GDP Deflator'!P38-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Q39/'GDP Deflator'!Q38-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!R39/'GDP Deflator'!R38-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!S39/'GDP Deflator'!S38-1","v":1.953124999999778E-3},{"$f":"'GDP Deflator'!T39/'GDP Deflator'!T38-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!U39/'GDP Deflator'!U38-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V39/'GDP Deflator'!V38-1","v":0.35135135135135132},{"$f":"'GDP Deflator'!W39/'GDP Deflator'!W38-1","v":1.9565217391304346E-2},{"$f":"'GDP Deflator'!X39/'GDP Deflator'!X38-1","v":3.1986531986532007E-2},{"$f":"'GDP Deflator'!Y39/'GDP Deflator'!Y38-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Z39/'GDP Deflator'!Z38-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AA39/'GDP Deflator'!AA38-1","v":6.5217391304347672E-2},{"$f":"'GDP Deflator'!AB39/'GDP Deflator'!AB38-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AC39/'GDP Deflator'!AC38-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AD39/'GDP Deflator'!AD38-1","v":9.3808630393996673E-3},{"$f":"'GDP Deflator'!AE39/'GDP Deflator'!AE38-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AF39/'GDP Deflator'!AF38-1","v":3.1809145129224614E-2},{"$f":"'GDP Deflator'!AG39/'GDP Deflator'!AG38-1","v":8.3217753120667926E-3},{"$f":"'GDP Deflator'!AH39/'GDP Deflator'!AH38-1","v":{"$error":"#DIV/0!"}},{"$f":"'GDP Deflator'!AI39/'GDP Deflator'!AI38-1","v":5.6818181818181879E-2}]
[32278,{"$f":"'GDP Deflator'!B40/'GDP Deflator'!B39-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!C40/'GDP Deflator'!C39-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D40/'GDP Deflator'!D39-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!E40/'GDP Deflator'!E39-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!F40/'GDP Deflator'!F39-1","v":8.3056478405316714E-3},{"$f":"'GDP Deflator'!G40/'GDP Deflator'!G39-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!H40/'GDP Deflator'!H39-1","v":1.7721518987341867E-2},{"$f":"'GDP Deflator'!I40/'GDP Deflator'!I39-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!J40/'GDP Deflator'!J39-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!K40/'GDP Deflator'!K39-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!L40/'GDP Deflator'!L39-1","v":8.5178875638840523E-3},{"$f":"'GDP Deflator'!M40/'GDP Deflator'!M39-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!N40/'GDP Deflator'!N39-1","v":1.024890190336758E-2},{"$f":"'GDP Deflator'!O40/'GDP Deflator'!O39-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!P40/'GDP Deflator'!P39-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Q40/'GDP Deflator'!Q39-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!R40/'GDP Deflator'!R39-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!S40/'GDP Deflator'!S39-1","v":-9.7465886939562818E-4},{"$f":"'GDP Deflator'!T40/'GDP Deflator'!T39-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!U40/'GDP Deflator'!U39-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V40/'GDP Deflator'!V39-1","v":8.0000000000000071E-2},{"$f":"'GDP Deflator'!W40/'GDP Deflator'!W39-1","v":1.9189765458422103E-2},{"$f":"'GDP Deflator'!X40/'GDP Deflator'!X39-1","v":-4.8939641109297938E-3},{"$f":"'GDP Deflator'!Y40/'GDP Deflator'!Y39-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Z40/'GDP Deflator'!Z39-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AA40/'GDP Deflator'!AA39-1","v":1.1661807580175099E-2},{"$f":"'GDP Deflator'!AB40/'GDP Deflator'!AB39-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AC40/'GDP Deflator'!AC39-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AD40/'GDP Deflator'!AD39-1","v":1.6728624535315983E-2},{"$f":"'GDP Deflator'!AE40/'GDP Deflator'!AE39-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AF40/'GDP Deflator'!AF39-1","v":1.5414258188824803E-2},{"$f":"'GDP Deflator'!AG40/'GDP Deflator'!AG39-1","v":6.8775790921595803E-3},{"$f":"'GDP Deflator'!AH40/'GDP Deflator'!AH39-1","v":{"$error":"#DIV/0!"}},{"$f":"'GDP Deflator'!AI40/'GDP Deflator'!AI39-1","v":7.5268817204301008E-2}]
[32370,{"$f":"'GDP Deflator'!B41/'GDP Deflator'!B40-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!C41/'GDP Deflator'!C40-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D41/'GDP Deflator'!D40-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!E41/'GDP Deflator'!E40-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!F41/'GDP Deflator'!F40-1","v":1.6474464579901094E-2},{"$f":"'GDP Deflator'!G41/'GDP Deflator'!G40-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!H41/'GDP Deflator'!H40-1","v":1.4925373134328179E-2},{"$f":"'GDP Deflator'!I41/'GDP Deflator'!I40-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!J41/'GDP Deflator'!J40-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!K41/'GDP Deflator'!K40-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!L41/'GDP Deflator'!L40-1","v":1.1824324324324342E-2},{"$f":"'GDP Deflator'!M41/'GDP Deflator'!M40-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!N41/'GDP Deflator'!N40-1","v":8.6956521739129933E-3},{"$f":"'GDP Deflator'!O41/'GDP Deflator'!O40-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!P41/'GDP Deflator'!P40-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Q41/'GDP Deflator'!Q40-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!R41/'GDP Deflator'!R40-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!S41/'GDP Deflator'!S40-1","v":2.9268292682926855E-3},{"$f":"'GDP Deflator'!T41/'GDP Deflator'!T40-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!U41/'GDP Deflator'!U40-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V41/'GDP Deflator'!V40-1","v":5.555555555555558E-2},{"$f":"'GDP Deflator'!W41/'GDP Deflator'!W40-1","v":8.3682008368202165E-3},{"$f":"'GDP Deflator'!X41/'GDP Deflator'!X40-1","v":4.4262295081967329E-2},{"$f":"'GDP Deflator'!Y41/'GDP Deflator'!Y40-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Z41/'GDP Deflator'!Z40-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AA41/'GDP Deflator'!AA40-1","v":4.3227665706051965E-2},{"$f":"'GDP Deflator'!AB41/'GDP Deflator'!AB40-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AC41/'GDP Deflator'!AC40-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AD41/'GDP Deflator'!AD40-1","v":1.6453382084095081E-2},{"$f":"'GDP Deflator'!AE41/'GDP Deflator'!AE40-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AF41/'GDP Deflator'!AF40-1","v":8.3491461100569264E-2},{"$f":"'GDP Deflator'!AG41/'GDP Deflator'!AG40-1","v":8.1967213114753079E-3},{"$f":"'GDP Deflator'!AH41/'GDP Deflator'!AH40-1","v":{"$error":"#DIV/0!"}},{"$f":"'GDP Deflator'!AI41/'GDP Deflator'!AI40-1","v":5.0000000000001155E-3}]
[32462,{"$f":"'GDP Deflator'!B42/'GDP Deflator'!B41-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!C42/'GDP Deflator'!C41-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D42/'GDP Deflator'!D41-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!E42/'GDP Deflator'!E41-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!F42/'GDP Deflator'!F41-1","v":1.296596434359798E-2},{"$f":"'GDP Deflator'!G42/'GDP Deflator'!G41-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!H42/'GDP Deflator'!H41-1","v":4.9019607843137081E-3},{"$f":"'GDP Deflator'!I42/'GDP Deflator'!I41-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!J42/'GDP Deflator'!J41-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!K42/'GDP Deflator'!K41-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!L42/'GDP Deflator'!L41-1","v":6.6777963272119933E-3},{"$f":"'GDP Deflator'!M42/'GDP Deflator'!M41-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!N42/'GDP Deflator'!N41-1","v":1.0057471264367956E-2},{"$f":"'GDP Deflator'!O42/'GDP Deflator'!O41-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!P42/'GDP Deflator'!P41-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Q42/'GDP Deflator'!Q41-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!R42/'GDP Deflator'!R41-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!S42/'GDP Deflator'!S41-1","v":2.9182879377431803E-3},{"$f":"'GDP Deflator'!T42/'GDP Deflator'!T41-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!U42/'GDP Deflator'!U41-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V42/'GDP Deflator'!V41-1","v":1.754385964912264E-2},{"$f":"'GDP Deflator'!W42/'GDP Deflator'!W41-1","v":-1.4522821576763545E-2},{"$f":"'GDP Deflator'!X42/'GDP Deflator'!X41-1","v":-9.4191522762951951E-3},{"$f":"'GDP Deflator'!Y42/'GDP Deflator'!Y41-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Z42/'GDP Deflator'!Z41-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AA42/'GDP Deflator'!AA41-1","v":2.2099447513812098E-2},{"$f":"'GDP Deflator'!AB42/'GDP Deflator'!AB41-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AC42/'GDP Deflator'!AC41-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AD42/'GDP Deflator'!AD41-1","v":2.6978417266187105E-2},{"$f":"'GDP Deflator'!AE42/'GDP Deflator'!AE41-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AF42/'GDP Deflator'!AF41-1","v":-5.7793345008756658E-2},{"$f":"'GDP Deflator'!AG42/'GDP Deflator'!AG41-1","v":8.1300813008131634E-3},{"$f":"'GDP Deflator'!AH42/'GDP Deflator'!AH41-1","v":{"$error":"#DIV/0!"}},{"$f":"'GDP Deflator'!AI42/'GDP Deflator'!AI41-1","v":6.9651741293532243E-2}]
[32554,{"$f":"'GDP Deflator'!B43/'GDP Deflator'!B42-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!C43/'GDP Deflator'!C42-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D43/'GDP Deflator'!D42-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!E43/'GDP Deflator'!E42-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!F43/'GDP Deflator'!F42-1","v":6.3999999999999613E-3},{"$f":"'GDP Deflator'!G43/'GDP Deflator'!G42-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!H43/'GDP Deflator'!H42-1","v":3.4146341463414664E-2},{"$f":"'GDP Deflator'!I43/'GDP Deflator'!I42-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!J43/'GDP Deflator'!J42-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!K43/'GDP Deflator'!K42-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!L43/'GDP Deflator'!L42-1","v":1.1608623548922115E-2},{"$f":"'GDP Deflator'!M43/'GDP Deflator'!M42-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!N43/'GDP Deflator'!N42-1","v":5.6899004267425557E-3},{"$f":"'GDP Deflator'!O43/'GDP Deflator'!O42-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!P43/'GDP Deflator'!P42-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Q43/'GDP Deflator'!Q42-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!R43/'GDP Deflator'!R42-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!S43/'GDP Deflator'!S42-1","v":6.7895247332687703E-3},{"$f":"'GDP Deflator'!T43/'GDP Deflator'!T42-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!U43/'GDP Deflator'!U42-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V43/'GDP Deflator'!V42-1","v":0.10344827586206895},{"$f":"'GDP Deflator'!W43/'GDP Deflator'!W42-1","v":3.7894736842105203E-2},{"$f":"'GDP Deflator'!X43/'GDP Deflator'!X42-1","v":1.1093502377178988E-2},{"$f":"'GDP Deflator'!Y43/'GDP Deflator'!Y42-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Z43/'GDP Deflator'!Z42-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AA43/'GDP Deflator'!AA42-1","v":3.2432432432432545E-2},{"$f":"'GDP Deflator'!AB43/'GDP Deflator'!AB42-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AC43/'GDP Deflator'!AC42-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AD43/'GDP Deflator'!AD42-1","v":1.5761821366024442E-2},{"$f":"'GDP Deflator'!AE43/'GDP Deflator'!AE42-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AF43/'GDP Deflator'!AF42-1","v":4.0892193308550207E-2},{"$f":"'GDP Deflator'!AG43/'GDP Deflator'!AG42-1","v":9.408602150537515E-3},{"$f":"'GDP Deflator'!AH43/'GDP Deflator'!AH42-1","v":{"$error":"#DIV/0!"}},{"$f":"'GDP Deflator'!AI43/'GDP Deflator'!AI42-1","v":5.1162790697674376E-2}]
[32643,{"$f":"'GDP Deflator'!B44/'GDP Deflator'!B43-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!C44/'GDP Deflator'!C43-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D44/'GDP Deflator'!D43-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!E44/'GDP Deflator'!E43-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!F44/'GDP Deflator'!F43-1","v":1.7488076311605649E-2},{"$f":"'GDP Deflator'!G44/'GDP Deflator'!G43-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!H44/'GDP Deflator'!H43-1","v":2.3584905660378741E-3},{"$f":"'GDP Deflator'!I44/'GDP Deflator'!I43-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!J44/'GDP Deflator'!J43-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!K44/'GDP Deflator'!K43-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!L44/'GDP Deflator'!L43-1","v":8.1967213114753079E-3},{"$f":"'GDP Deflator'!M44/'GDP Deflator'!M43-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!N44/'GDP Deflator'!N43-1","v":7.0721357850069833E-3},{"$f":"'GDP Deflator'!O44/'GDP Deflator'!O43-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!P44/'GDP Deflator'!P43-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Q44/'GDP Deflator'!Q43-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!R44/'GDP Deflator'!R43-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!S44/'GDP Deflator'!S43-1","v":9.633911368015502E-3},{"$f":"'GDP Deflator'!T44/'GDP Deflator'!T43-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!U44/'GDP Deflator'!U43-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V44/'GDP Deflator'!V43-1","v":4.6875E-2},{"$f":"'GDP Deflator'!W44/'GDP Deflator'!W43-1","v":2.0283975659229236E-2},{"$f":"'GDP Deflator'!X44/'GDP Deflator'!X43-1","v":6.2695924764890609E-3},{"$f":"'GDP Deflator'!Y44/'GDP Deflator'!Y43-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Z44/'GDP Deflator'!Z43-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AA44/'GDP Deflator'!AA43-1","v":2.0942408376963373E-2},{"$f":"'GDP Deflator'!AB44/'GDP Deflator'!AB43-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AC44/'GDP Deflator'!AC43-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AD44/'GDP Deflator'!AD43-1","v":1.2068965517241459E-2},{"$f":"'GDP Deflator'!AE44/'GDP Deflator'!AE43-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AF44/'GDP Deflator'!AF43-1","v":1.9642857142857073E-2},{"$f":"'GDP Deflator'!AG44/'GDP Deflator'!AG43-1","v":9.320905459387463E-3},{"$f":"'GDP Deflator'!AH44/'GDP Deflator'!AH43-1","v":{"$error":"#DIV/0!"}},{"$f":"'GDP Deflator'!AI44/'GDP Deflator'!AI43-1","v":6.1946902654867131E-2}]
[32735,{"$f":"'GDP Deflator'!B45/'GDP Deflator'!B44-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!C45/'GDP Deflator'!C44-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D45/'GDP Deflator'!D44-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!E45/'GDP Deflator'!E44-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!F45/'GDP Deflator'!F44-1","v":1.0937500000000044E-2},{"$f":"'GDP Deflator'!G45/'GDP Deflator'!G44-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!H45/'GDP Deflator'!H44-1","v":9.4117647058822307E-3},{"$f":"'GDP Deflator'!I45/'GDP Deflator'!I44-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!J45/'GDP Deflator'!J44-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!K45/'GDP Deflator'!K44-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!L45/'GDP Deflator'!L44-1","v":8.1300813008129413E-3},{"$f":"'GDP Deflator'!M45/'GDP Deflator'!M44-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!N45/'GDP Deflator'!N44-1","v":9.8314606741574107E-3},{"$f":"'GDP Deflator'!O45/'GDP Deflator'!O44-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!P45/'GDP Deflator'!P44-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Q45/'GDP Deflator'!Q44-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!R45/'GDP Deflator'!R44-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!S45/'GDP Deflator'!S44-1","v":5.7251908396946938E-3},{"$f":"'GDP Deflator'!T45/'GDP Deflator'!T44-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!U45/'GDP Deflator'!U44-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V45/'GDP Deflator'!V44-1","v":4.4776119402984982E-2},{"$f":"'GDP Deflator'!W45/'GDP Deflator'!W44-1","v":1.7892644135188984E-2},{"$f":"'GDP Deflator'!X45/'GDP Deflator'!X44-1","v":2.4922118380062308E-2},{"$f":"'GDP Deflator'!Y45/'GDP Deflator'!Y44-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Z45/'GDP Deflator'!Z44-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AA45/'GDP Deflator'!AA44-1","v":4.615384615384599E-2},{"$f":"'GDP Deflator'!AB45/'GDP Deflator'!AB44-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AC45/'GDP Deflator'!AC44-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AD45/'GDP Deflator'!AD44-1","v":2.5553662691652379E-2},{"$f":"'GDP Deflator'!AE45/'GDP Deflator'!AE44-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AF45/'GDP Deflator'!AF44-1","v":6.8301225919439545E-2},{"$f":"'GDP Deflator'!AG45/'GDP Deflator'!AG44-1","v":6.5963060686016206E-3},{"$f":"'GDP Deflator'!AH45/'GDP Deflator'!AH44-1","v":0},{"$f":"'GDP Deflator'!AI45/'GDP Deflator'!AI44-1","v":2.5000000000000133E-2}]
[32827,{"$f":"'GDP Deflator'!B46/'GDP Deflator'!B45-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!C46/'GDP Deflator'!C45-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D46/'GDP Deflator'!D45-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!E46/'GDP Deflator'!E45-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!F46/'GDP Deflator'!F45-1","v":4.6367851622874934E-3},{"$f":"'GDP Deflator'!G46/'GDP Deflator'!G45-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!H46/'GDP Deflator'!H45-1","v":1.1655011655011593E-2},{"$f":"'GDP Deflator'!I46/'GDP Deflator'!I45-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!J46/'GDP Deflator'!J45-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!K46/'GDP Deflator'!K45-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!L46/'GDP Deflator'!L45-1","v":6.4516129032257119E-3},{"$f":"'GDP Deflator'!M46/'GDP Deflator'!M45-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!N46/'GDP Deflator'!N45-1","v":9.7357440890124547E-3},{"$f":"'GDP Deflator'!O46/'GDP Deflator'!O45-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!P46/'GDP Deflator'!P45-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Q46/'GDP Deflator'!Q45-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!R46/'GDP Deflator'!R45-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!S46/'GDP Deflator'!S45-1","v":5.6925996204932883E-3},{"$f":"'GDP Deflator'!T46/'GDP Deflator'!T45-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!U46/'GDP Deflator'!U45-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V46/'GDP Deflator'!V45-1","v":4.2857142857142927E-2},{"$f":"'GDP Deflator'!W46/'GDP Deflator'!W45-1","v":-1.7578125000000111E-2},{"$f":"'GDP Deflator'!X46/'GDP Deflator'!X45-1","v":1.9756838905774954E-2},{"$f":"'GDP Deflator'!Y46/'GDP Deflator'!Y45-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Z46/'GDP Deflator'!Z45-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AA46/'GDP Deflator'!AA45-1","v":1.71568627450982E-2},{"$f":"'GDP Deflator'!AB46/'GDP Deflator'!AB45-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AC46/'GDP Deflator'!AC45-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AD46/'GDP Deflator'!AD45-1","v":2.3255813953488413E-2},{"$f":"'GDP Deflator'!AE46/'GDP Deflator'!AE45-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AF46/'GDP Deflator'!AF45-1","v":-4.0983606557377095E-2},{"$f":"'GDP Deflator'!AG46/'GDP Deflator'!AG45-1","v":1.0484927916120546E-2},{"$f":"'GDP Deflator'!AH46/'GDP Deflator'!AH45-1","v":0},{"$f":"'GDP Deflator'!AI46/'GDP Deflator'!AI45-1","v":2.8455284552845406E-2}]
[32919,{"$f":"'GDP Deflator'!B47/'GDP Deflator'!B46-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!C47/'GDP Deflator'!C46-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D47/'GDP Deflator'!D46-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!E47/'GDP Deflator'!E46-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!F47/'GDP Deflator'!F46-1","v":6.1538461538461764E-3},{"$f":"'GDP Deflator'!G47/'GDP Deflator'!G46-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!H47/'GDP Deflator'!H46-1","v":5.2995391705069173E-2},{"$f":"'GDP Deflator'!I47/'GDP Deflator'!I46-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!J47/'GDP Deflator'!J46-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!K47/'GDP Deflator'!K46-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!L47/'GDP Deflator'!L46-1","v":1.1217948717948678E-2},{"$f":"'GDP Deflator'!M47/'GDP Deflator'!M46-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!N47/'GDP Deflator'!N46-1","v":1.3774104683197397E-3},{"$f":"'GDP Deflator'!O47/'GDP Deflator'!O46-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!P47/'GDP Deflator'!P46-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Q47/'GDP Deflator'!Q46-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!R47/'GDP Deflator'!R46-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!S47/'GDP Deflator'!S46-1","v":4.7169811320755262E-3},{"$f":"'GDP Deflator'!T47/'GDP Deflator'!T46-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!U47/'GDP Deflator'!U46-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V47/'GDP Deflator'!V46-1","v":0.1095890410958904},{"$f":"'GDP Deflator'!W47/'GDP Deflator'!W46-1","v":0},{"$f":"'GDP Deflator'!X47/'GDP Deflator'!X46-1","v":1.4903129657228842E-3},{"$f":"'GDP Deflator'!Y47/'GDP Deflator'!Y46-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Z47/'GDP Deflator'!Z46-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AA47/'GDP Deflator'!AA46-1","v":2.168674698795181E-2},{"$f":"'GDP Deflator'!AB47/'GDP Deflator'!AB46-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AC47/'GDP Deflator'!AC46-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AD47/'GDP Deflator'!AD46-1","v":1.298701298701288E-2},{"$f":"'GDP Deflator'!AE47/'GDP Deflator'!AE46-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AF47/'GDP Deflator'!AF46-1","v":3.2478632478632363E-2},{"$f":"'GDP Deflator'!AG47/'GDP Deflator'!AG46-1","v":1.1673151750972943E-2},{"$f":"'GDP Deflator'!AH47/'GDP Deflator'!AH46-1","v":0},{"$f":"'GDP Deflator'!AI47/'GDP Deflator'!AI46-1","v":3.9525691699604737E-2}]
[33008,{"$f":"'GDP Deflator'!B48/'GDP Deflator'!B47-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!C48/'GDP Deflator'!C47-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D48/'GDP Deflator'!D47-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!E48/'GDP Deflator'!E47-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!F48/'GDP Deflator'!F47-1","v":9.1743119266054496E-3},{"$f":"'GDP Deflator'!G48/'GDP Deflator'!G47-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!H48/'GDP Deflator'!H47-1","v":1.9693654266958349E-2},{"$f":"'GDP Deflator'!I48/'GDP Deflator'!I47-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!J48/'GDP Deflator'!J47-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!K48/'GDP Deflator'!K47-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!L48/'GDP Deflator'!L47-1","v":1.1093502377178988E-2},{"$f":"'GDP Deflator'!M48/'GDP Deflator'!M47-1","v":1.1251758087201358E-2},{"$f":"'GDP Deflator'!N48/'GDP Deflator'!N47-1","v":1.1004126547455195E-2},{"$f":"'GDP Deflator'!O48/'GDP Deflator'!O47-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!P48/'GDP Deflator'!P47-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Q48/'GDP Deflator'!Q47-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!R48/'GDP Deflator'!R47-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!S48/'GDP Deflator'!S47-1","v":5.6338028169014009E-3},{"$f":"'GDP Deflator'!T48/'GDP Deflator'!T47-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!U48/'GDP Deflator'!U47-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V48/'GDP Deflator'!V47-1","v":4.9382716049382713E-2},{"$f":"'GDP Deflator'!W48/'GDP Deflator'!W47-1","v":3.9761431411531323E-3},{"$f":"'GDP Deflator'!X48/'GDP Deflator'!X47-1","v":-1.1904761904761862E-2},{"$f":"'GDP Deflator'!Y48/'GDP Deflator'!Y47-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Z48/'GDP Deflator'!Z47-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AA48/'GDP Deflator'!AA47-1","v":4.4811320754716943E-2},{"$f":"'GDP Deflator'!AB48/'GDP Deflator'!AB47-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AC48/'GDP Deflator'!AC47-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AD48/'GDP Deflator'!AD47-1","v":2.2435897435897356E-2},{"$f":"'GDP Deflator'!AE48/'GDP Deflator'!AE47-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AF48/'GDP Deflator'!AF47-1","v":4.9668874172185351E-2},{"$f":"'GDP Deflator'!AG48/'GDP Deflator'!AG47-1","v":1.2820512820512775E-2},{"$f":"'GDP Deflator'!AH48/'GDP Deflator'!AH47-1","v":0},{"$f":"'GDP Deflator'!AI48/'GDP Deflator'!AI47-1","v":7.2243346007604403E-2}]
[33100,{"$f":"'GDP Deflator'!B49/'GDP Deflator'!B48-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!C49/'GDP Deflator'!C48-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D49/'GDP Deflator'!D48-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!E49/'GDP Deflator'!E48-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!F49/'GDP Deflator'!F48-1","v":1.060606060606073E-2},{"$f":"'GDP Deflator'!G49/'GDP Deflator'!G48-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!H49/'GDP Deflator'!H48-1","v":3.4334763948497882E-2},{"$f":"'GDP Deflator'!I49/'GDP Deflator'!I48-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!J49/'GDP Deflator'!J48-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!K49/'GDP Deflator'!K48-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!L49/'GDP Deflator'!L48-1","v":9.4043887147337024E-3},{"$f":"'GDP Deflator'!M49/'GDP Deflator'!M48-1","v":6.9541029207231819E-3},{"$f":"'GDP Deflator'!N49/'GDP Deflator'!N48-1","v":4.0816326530612734E-3},{"$f":"'GDP Deflator'!O49/'GDP Deflator'!O48-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!P49/'GDP Deflator'!P48-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Q49/'GDP Deflator'!Q48-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!R49/'GDP Deflator'!R48-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!S49/'GDP Deflator'!S48-1","v":1.8674136321195078E-3},{"$f":"'GDP Deflator'!T49/'GDP Deflator'!T48-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!U49/'GDP Deflator'!U48-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V49/'GDP Deflator'!V48-1","v":7.0588235294117618E-2},{"$f":"'GDP Deflator'!W49/'GDP Deflator'!W48-1","v":5.3465346534653513E-2},{"$f":"'GDP Deflator'!X49/'GDP Deflator'!X48-1","v":1.957831325301207E-2},{"$f":"'GDP Deflator'!Y49/'GDP Deflator'!Y48-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Z49/'GDP Deflator'!Z48-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AA49/'GDP Deflator'!AA48-1","v":2.9345372460496622E-2},{"$f":"'GDP Deflator'!AB49/'GDP Deflator'!AB48-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AC49/'GDP Deflator'!AC48-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AD49/'GDP Deflator'!AD48-1","v":2.9780564263322873E-2},{"$f":"'GDP Deflator'!AE49/'GDP Deflator'!AE48-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AF49/'GDP Deflator'!AF48-1","v":5.3627760252365819E-2},{"$f":"'GDP Deflator'!AG49/'GDP Deflator'!AG48-1","v":1.3924050632911245E-2},{"$f":"'GDP Deflator'!AH49/'GDP Deflator'!AH48-1","v":0},{"$f":"'GDP Deflator'!AI49/'GDP Deflator'!AI48-1","v":7.0921985815601829E-3}]
[33192,{"$f":"'GDP Deflator'!B50/'GDP Deflator'!B49-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!C50/'GDP Deflator'!C49-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D50/'GDP Deflator'!D49-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!E50/'GDP Deflator'!E49-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!F50/'GDP Deflator'!F49-1","v":7.496251874062887E-3},{"$f":"'GDP Deflator'!G50/'GDP Deflator'!G49-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!H50/'GDP Deflator'!H49-1","v":-8.2987551867220732E-3},{"$f":"'GDP Deflator'!I50/'GDP Deflator'!I49-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!J50/'GDP Deflator'!J49-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!K50/'GDP Deflator'!K49-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!L50/'GDP Deflator'!L49-1","v":7.763975155279601E-3},{"$f":"'GDP Deflator'!M50/'GDP Deflator'!M49-1","v":1.1049723756906049E-2},{"$f":"'GDP Deflator'!N50/'GDP Deflator'!N49-1","v":2.7100271002711285E-3},{"$f":"'GDP Deflator'!O50/'GDP Deflator'!O49-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!P50/'GDP Deflator'!P49-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Q50/'GDP Deflator'!Q49-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!R50/'GDP Deflator'!R49-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!S50/'GDP Deflator'!S49-1","v":1.1183597390493905E-2},{"$f":"'GDP Deflator'!T50/'GDP Deflator'!T49-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!U50/'GDP Deflator'!U49-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V50/'GDP Deflator'!V49-1","v":6.5934065934065922E-2},{"$f":"'GDP Deflator'!W50/'GDP Deflator'!W49-1","v":2.4436090225563811E-2},{"$f":"'GDP Deflator'!X50/'GDP Deflator'!X49-1","v":-2.954209748892267E-3},{"$f":"'GDP Deflator'!Y50/'GDP Deflator'!Y49-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Z50/'GDP Deflator'!Z49-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AA50/'GDP Deflator'!AA49-1","v":2.8508771929824483E-2},{"$f":"'GDP Deflator'!AB50/'GDP Deflator'!AB49-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AC50/'GDP Deflator'!AC49-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AD50/'GDP Deflator'!AD49-1","v":6.0882800608825782E-3},{"$f":"'GDP Deflator'!AE50/'GDP Deflator'!AE49-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AF50/'GDP Deflator'!AF49-1","v":-6.2874251497005873E-2},{"$f":"'GDP Deflator'!AG50/'GDP Deflator'!AG49-1","v":1.3732833957553092E-2},{"$f":"'GDP Deflator'!AH50/'GDP Deflator'!AH49-1","v":0},{"$f":"'GDP Deflator'!AI50/'GDP Deflator'!AI49-1","v":2.8169014084507005E-2}]
[33284,{"$f":"'GDP Deflator'!B51/'GDP Deflator'!B50-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!C51/'GDP Deflator'!C50-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D51/'GDP Deflator'!D50-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!E51/'GDP Deflator'!E50-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!F51/'GDP Deflator'!F50-1","v":1.0416666666666741E-2},{"$f":"'GDP Deflator'!G51/'GDP Deflator'!G50-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!H51/'GDP Deflator'!H50-1","v":4.6025104602510414E-2},{"$f":"'GDP Deflator'!I51/'GDP Deflator'!I50-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!J51/'GDP Deflator'!J50-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!K51/'GDP Deflator'!K50-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!L51/'GDP Deflator'!L50-1","v":1.0785824345146189E-2},{"$f":"'GDP Deflator'!M51/'GDP Deflator'!M50-1","v":-8.19672131147553E-3},{"$f":"'GDP Deflator'!N51/'GDP Deflator'!N50-1","v":9.4594594594594739E-3},{"$f":"'GDP Deflator'!O51/'GDP Deflator'!O50-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!P51/'GDP Deflator'!P50-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Q51/'GDP Deflator'!Q50-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!R51/'GDP Deflator'!R50-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!S51/'GDP Deflator'!S50-1","v":7.3732718894008453E-3},{"$f":"'GDP Deflator'!T51/'GDP Deflator'!T50-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!U51/'GDP Deflator'!U50-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V51/'GDP Deflator'!V50-1","v":5.1546391752577359E-2},{"$f":"'GDP Deflator'!W51/'GDP Deflator'!W50-1","v":-3.4862385321100864E-2},{"$f":"'GDP Deflator'!X51/'GDP Deflator'!X50-1","v":-1.6296296296296253E-2},{"$f":"'GDP Deflator'!Y51/'GDP Deflator'!Y50-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Z51/'GDP Deflator'!Z50-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AA51/'GDP Deflator'!AA50-1","v":1.4925373134328401E-2},{"$f":"'GDP Deflator'!AB51/'GDP Deflator'!AB50-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AC51/'GDP Deflator'!AC50-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AD51/'GDP Deflator'!AD50-1","v":2.2692889561270801E-2},{"$f":"'GDP Deflator'!AE51/'GDP Deflator'!AE50-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AF51/'GDP Deflator'!AF50-1","v":7.0287539936102261E-2},{"$f":"'GDP Deflator'!AG51/'GDP Deflator'!AG50-1","v":1.4778325123152802E-2},{"$f":"'GDP Deflator'!AH51/'GDP Deflator'!AH50-1","v":0},{"$f":"'GDP Deflator'!AI51/'GDP Deflator'!AI50-1","v":6.8493150684931559E-2}]
[33373,{"$f":"'GDP Deflator'!B52/'GDP Deflator'!B51-1","v":2.251655629139071E-2},{"$f":"'GDP Deflator'!C52/'GDP Deflator'!C51-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D52/'GDP Deflator'!D51-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!E52/'GDP Deflator'!E51-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!F52/'GDP Deflator'!F51-1","v":7.3637702503681624E-3},{"$f":"'GDP Deflator'!G52/'GDP Deflator'!G51-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!H52/'GDP Deflator'!H51-1","v":2.0000000000000018E-2},{"$f":"'GDP Deflator'!I52/'GDP Deflator'!I51-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!J52/'GDP Deflator'!J51-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!K52/'GDP Deflator'!K51-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!L52/'GDP Deflator'!L51-1","v":3.5060975609756184E-2},{"$f":"'GDP Deflator'!M52/'GDP Deflator'!M51-1","v":4.1322314049587749E-3},{"$f":"'GDP Deflator'!N52/'GDP Deflator'!N51-1","v":6.6934404283802706E-3},{"$f":"'GDP Deflator'!O52/'GDP Deflator'!O51-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!P52/'GDP Deflator'!P51-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Q52/'GDP Deflator'!Q51-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!R52/'GDP Deflator'!R51-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!S52/'GDP Deflator'!S51-1","v":5.4894784995425105E-3},{"$f":"'GDP Deflator'!T52/'GDP Deflator'!T51-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!U52/'GDP Deflator'!U51-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V52/'GDP Deflator'!V51-1","v":2.941176470588247E-2},{"$f":"'GDP Deflator'!W52/'GDP Deflator'!W51-1","v":7.6045627376426506E-3},{"$f":"'GDP Deflator'!X52/'GDP Deflator'!X51-1","v":1.0542168674698704E-2},{"$f":"'GDP Deflator'!Y52/'GDP Deflator'!Y51-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Z52/'GDP Deflator'!Z51-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AA52/'GDP Deflator'!AA51-1","v":3.991596638655448E-2},{"$f":"'GDP Deflator'!AB52/'GDP Deflator'!AB51-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AC52/'GDP Deflator'!AC51-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AD52/'GDP Deflator'!AD51-1","v":1.3313609467455745E-2},{"$f":"'GDP Deflator'!AE52/'GDP Deflator'!AE51-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AF52/'GDP Deflator'!AF51-1","v":2.3880597014925398E-2},{"$f":"'GDP Deflator'!AG52/'GDP Deflator'!AG51-1","v":1.4563106796116276E-2},{"$f":"'GDP Deflator'!AH52/'GDP Deflator'!AH51-1","v":0},{"$f":"'GDP Deflator'!AI52/'GDP Deflator'!AI51-1","v":8.9743589743589869E-2}]
[33465,{"$f":"'GDP Deflator'!B53/'GDP Deflator'!B52-1","v":7.7720207253886286E-3},{"$f":"'GDP Deflator'!C53/'GDP Deflator'!C52-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D53/'GDP Deflator'!D52-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!E53/'GDP Deflator'!E52-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!F53/'GDP Deflator'!F52-1","v":2.9239766081869956E-3},{"$f":"'GDP Deflator'!G53/'GDP Deflator'!G52-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!H53/'GDP Deflator'!H52-1","v":3.1372549019607954E-2},{"$f":"'GDP Deflator'!I53/'GDP Deflator'!I52-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!J53/'GDP Deflator'!J52-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!K53/'GDP Deflator'!K52-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!L53/'GDP Deflator'!L52-1","v":7.3637702503681624E-3},{"$f":"'GDP Deflator'!M53/'GDP Deflator'!M52-1","v":8.2304526748970819E-3},{"$f":"'GDP Deflator'!N53/'GDP Deflator'!N52-1","v":6.6489361702126715E-3},{"$f":"'GDP Deflator'!O53/'GDP Deflator'!O52-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!P53/'GDP Deflator'!P52-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Q53/'GDP Deflator'!Q52-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!R53/'GDP Deflator'!R52-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!S53/'GDP Deflator'!S52-1","v":3.6396724294813776E-3},{"$f":"'GDP Deflator'!T53/'GDP Deflator'!T52-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!U53/'GDP Deflator'!U52-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V53/'GDP Deflator'!V52-1","v":2.8571428571428692E-2},{"$f":"'GDP Deflator'!W53/'GDP Deflator'!W52-1","v":2.4528301886792336E-2},{"$f":"'GDP Deflator'!X53/'GDP Deflator'!X52-1","v":1.7883755588673722E-2},{"$f":"'GDP Deflator'!Y53/'GDP Deflator'!Y52-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Z53/'GDP Deflator'!Z52-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AA53/'GDP Deflator'!AA52-1","v":3.4343434343434343E-2},{"$f":"'GDP Deflator'!AB53/'GDP Deflator'!AB52-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AC53/'GDP Deflator'!AC52-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AD53/'GDP Deflator'!AD52-1","v":1.1678832116788218E-2},{"$f":"'GDP Deflator'!AE53/'GDP Deflator'!AE52-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AF53/'GDP Deflator'!AF52-1","v":6.7055393586005874E-2},{"$f":"'GDP Deflator'!AG53/'GDP Deflator'!AG52-1","v":1.0765550239234534E-2},{"$f":"'GDP Deflator'!AH53/'GDP Deflator'!AH52-1","v":0},{"$f":"'GDP Deflator'!AI53/'GDP Deflator'!AI52-1","v":3.529411764705892E-2}]
[33557,{"$f":"'GDP Deflator'!B54/'GDP Deflator'!B53-1","v":2.0565552699228995E-2},{"$f":"'GDP Deflator'!C54/'GDP Deflator'!C53-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D54/'GDP Deflator'!D53-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!E54/'GDP Deflator'!E53-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!F54/'GDP Deflator'!F53-1","v":1.4577259475219151E-3},{"$f":"'GDP Deflator'!G54/'GDP Deflator'!G53-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!H54/'GDP Deflator'!H53-1","v":0},{"$f":"'GDP Deflator'!I54/'GDP Deflator'!I53-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!J54/'GDP Deflator'!J53-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!K54/'GDP Deflator'!K53-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!L54/'GDP Deflator'!L53-1","v":5.8479532163742132E-3},{"$f":"'GDP Deflator'!M54/'GDP Deflator'!M53-1","v":8.1632653061223248E-3},{"$f":"'GDP Deflator'!N54/'GDP Deflator'!N53-1","v":3.9630118890356947E-3},{"$f":"'GDP Deflator'!O54/'GDP Deflator'!O53-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!P54/'GDP Deflator'!P53-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Q54/'GDP Deflator'!Q53-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!R54/'GDP Deflator'!R53-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!S54/'GDP Deflator'!S53-1","v":8.1595648232095641E-3},{"$f":"'GDP Deflator'!T54/'GDP Deflator'!T53-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!U54/'GDP Deflator'!U53-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V54/'GDP Deflator'!V53-1","v":4.629629629629628E-2},{"$f":"'GDP Deflator'!W54/'GDP Deflator'!W53-1","v":-1.4732965009208066E-2},{"$f":"'GDP Deflator'!X54/'GDP Deflator'!X53-1","v":-7.3206442166910968E-3},{"$f":"'GDP Deflator'!Y54/'GDP Deflator'!Y53-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Z54/'GDP Deflator'!Z53-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AA54/'GDP Deflator'!AA53-1","v":2.9296875E-2},{"$f":"'GDP Deflator'!AB54/'GDP Deflator'!AB53-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AC54/'GDP Deflator'!AC53-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AD54/'GDP Deflator'!AD53-1","v":1.1544011544011523E-2},{"$f":"'GDP Deflator'!AE54/'GDP Deflator'!AE53-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AF54/'GDP Deflator'!AF53-1","v":-8.1967213114754078E-2},{"$f":"'GDP Deflator'!AG54/'GDP Deflator'!AG53-1","v":4.7337278106509562E-3},{"$f":"'GDP Deflator'!AH54/'GDP Deflator'!AH53-1","v":1},{"$f":"'GDP Deflator'!AI54/'GDP Deflator'!AI53-1","v":5.6818181818181213E-3}]
[33649,{"$f":"'GDP Deflator'!B55/'GDP Deflator'!B54-1","v":7.5566750629723067E-3},{"$f":"'GDP Deflator'!C55/'GDP Deflator'!C54-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D55/'GDP Deflator'!D54-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!E55/'GDP Deflator'!E54-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!F55/'GDP Deflator'!F54-1","v":2.9112081513829047E-3},{"$f":"'GDP Deflator'!G55/'GDP Deflator'!G54-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!H55/'GDP Deflator'!H54-1","v":3.041825095057038E-2},{"$f":"'GDP Deflator'!I55/'GDP Deflator'!I54-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!J55/'GDP Deflator'!J54-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!K55/'GDP Deflator'!K54-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!L55/'GDP Deflator'!L54-1","v":4.3604651162789665E-3},{"$f":"'GDP Deflator'!M55/'GDP Deflator'!M54-1","v":-8.0971659919027994E-3},{"$f":"'GDP Deflator'!N55/'GDP Deflator'!N54-1","v":7.8947368421051767E-3},{"$f":"'GDP Deflator'!O55/'GDP Deflator'!O54-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!P55/'GDP Deflator'!P54-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Q55/'GDP Deflator'!Q54-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!R55/'GDP Deflator'!R54-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!S55/'GDP Deflator'!S54-1","v":1.7985611510791255E-3},{"$f":"'GDP Deflator'!T55/'GDP Deflator'!T54-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!U55/'GDP Deflator'!U54-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V55/'GDP Deflator'!V54-1","v":2.6548672566371501E-2},{"$f":"'GDP Deflator'!W55/'GDP Deflator'!W54-1","v":-1.6822429906542036E-2},{"$f":"'GDP Deflator'!X55/'GDP Deflator'!X54-1","v":1.1799410029498469E-2},{"$f":"'GDP Deflator'!Y55/'GDP Deflator'!Y54-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Z55/'GDP Deflator'!Z54-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AA55/'GDP Deflator'!AA54-1","v":1.5180265654648917E-2},{"$f":"'GDP Deflator'!AB55/'GDP Deflator'!AB54-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AC55/'GDP Deflator'!AC54-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AD55/'GDP Deflator'!AD54-1","v":8.5592011412269908E-3},{"$f":"'GDP Deflator'!AE55/'GDP Deflator'!AE54-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AF55/'GDP Deflator'!AF54-1","v":2.3809523809523725E-2},{"$f":"'GDP Deflator'!AG55/'GDP Deflator'!AG54-1","v":3.5335689045936647E-3},{"$f":"'GDP Deflator'!AH55/'GDP Deflator'!AH54-1","v":0},{"$f":"'GDP Deflator'!AI55/'GDP Deflator'!AI54-1","v":2.5423728813559254E-2}]
[33739,{"$f":"'GDP Deflator'!B56/'GDP Deflator'!B55-1","v":1.3749999999999929E-2},{"$f":"'GDP Deflator'!C56/'GDP Deflator'!C55-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D56/'GDP Deflator'!D55-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!E56/'GDP Deflator'!E55-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!F56/'GDP Deflator'!F55-1","v":5.8055152394773657E-3},{"$f":"'GDP Deflator'!G56/'GDP Deflator'!G55-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!H56/'GDP Deflator'!H55-1","v":2.0295202952029356E-2},{"$f":"'GDP Deflator'!I56/'GDP Deflator'!I55-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!J56/'GDP Deflator'!J55-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!K56/'GDP Deflator'!K55-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!L56/'GDP Deflator'!L55-1","v":5.7887120115776014E-3},{"$f":"'GDP Deflator'!M56/'GDP Deflator'!M55-1","v":1.3605442176869431E-3},{"$f":"'GDP Deflator'!N56/'GDP Deflator'!N55-1","v":2.6109660574413773E-3},{"$f":"'GDP Deflator'!O56/'GDP Deflator'!O55-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!P56/'GDP Deflator'!P55-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Q56/'GDP Deflator'!Q55-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!R56/'GDP Deflator'!R55-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!S56/'GDP Deflator'!S55-1","v":6.2836624775581829E-3},{"$f":"'GDP Deflator'!T56/'GDP Deflator'!T55-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!U56/'GDP Deflator'!U55-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V56/'GDP Deflator'!V55-1","v":4.31034482758621E-2},{"$f":"'GDP Deflator'!W56/'GDP Deflator'!W55-1","v":-1.9011406844107182E-3},{"$f":"'GDP Deflator'!X56/'GDP Deflator'!X55-1","v":0},{"$f":"'GDP Deflator'!Y56/'GDP Deflator'!Y55-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Z56/'GDP Deflator'!Z55-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AA56/'GDP Deflator'!AA55-1","v":2.8037383177569986E-2},{"$f":"'GDP Deflator'!AB56/'GDP Deflator'!AB55-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AC56/'GDP Deflator'!AC55-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AD56/'GDP Deflator'!AD55-1","v":2.8288543140029265E-3},{"$f":"'GDP Deflator'!AE56/'GDP Deflator'!AE55-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AF56/'GDP Deflator'!AF55-1","v":-1.1627906976744096E-2},{"$f":"'GDP Deflator'!AG56/'GDP Deflator'!AG55-1","v":4.6948356807510194E-3},{"$f":"'GDP Deflator'!AH56/'GDP Deflator'!AH55-1","v":0},{"$f":"'GDP Deflator'!AI56/'GDP Deflator'!AI55-1","v":4.1322314049586861E-2}]
[33831,{"$f":"'GDP Deflator'!B57/'GDP Deflator'!B56-1","v":1.2330456226880449E-2},{"$f":"'GDP Deflator'!C57/'GDP Deflator'!C56-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D57/'GDP Deflator'!D56-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!E57/'GDP Deflator'!E56-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!F57/'GDP Deflator'!F56-1","v":4.3290043290042934E-3},{"$f":"'GDP Deflator'!G57/'GDP Deflator'!G56-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!H57/'GDP Deflator'!H56-1","v":2.7124773960216952E-2},{"$f":"'GDP Deflator'!I57/'GDP Deflator'!I56-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!J57/'GDP Deflator'!J56-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!K57/'GDP Deflator'!K56-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!L57/'GDP Deflator'!L56-1","v":5.7553956834532904E-3},{"$f":"'GDP Deflator'!M57/'GDP Deflator'!M56-1","v":5.4347826086957873E-3},{"$f":"'GDP Deflator'!N57/'GDP Deflator'!N56-1","v":5.2083333333334814E-3},{"$f":"'GDP Deflator'!O57/'GDP Deflator'!O56-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!P57/'GDP Deflator'!P56-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Q57/'GDP Deflator'!Q56-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!R57/'GDP Deflator'!R56-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!S57/'GDP Deflator'!S56-1","v":-8.92060660124816E-4},{"$f":"'GDP Deflator'!T57/'GDP Deflator'!T56-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!U57/'GDP Deflator'!U56-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V57/'GDP Deflator'!V56-1","v":2.4793388429752206E-2},{"$f":"'GDP Deflator'!W57/'GDP Deflator'!W56-1","v":1.5238095238095273E-2},{"$f":"'GDP Deflator'!X57/'GDP Deflator'!X56-1","v":-7.2886297376093534E-3},{"$f":"'GDP Deflator'!Y57/'GDP Deflator'!Y56-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Z57/'GDP Deflator'!Z56-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AA57/'GDP Deflator'!AA56-1","v":3.2727272727272716E-2},{"$f":"'GDP Deflator'!AB57/'GDP Deflator'!AB56-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AC57/'GDP Deflator'!AC56-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AD57/'GDP Deflator'!AD56-1","v":-2.8208744710860323E-3},{"$f":"'GDP Deflator'!AE57/'GDP Deflator'!AE56-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AF57/'GDP Deflator'!AF56-1","v":7.2058823529411953E-2},{"$f":"'GDP Deflator'!AG57/'GDP Deflator'!AG56-1","v":1.1682242990656011E-3},{"$f":"'GDP Deflator'!AH57/'GDP Deflator'!AH56-1","v":0},{"$f":"'GDP Deflator'!AI57/'GDP Deflator'!AI56-1","v":2.1164021164021385E-2}]
[33923,{"$f":"'GDP Deflator'!B58/'GDP Deflator'!B57-1","v":1.2180267965895331E-2},{"$f":"'GDP Deflator'!C58/'GDP Deflator'!C57-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D58/'GDP Deflator'!D57-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!E58/'GDP Deflator'!E57-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!F58/'GDP Deflator'!F57-1","v":2.8735632183909399E-3},{"$f":"'GDP Deflator'!G58/'GDP Deflator'!G57-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!H58/'GDP Deflator'!H57-1","v":-1.2323943661971759E-2},{"$f":"'GDP Deflator'!I58/'GDP Deflator'!I57-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!J58/'GDP Deflator'!J57-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!K58/'GDP Deflator'!K57-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!L58/'GDP Deflator'!L57-1","v":5.7224606580827952E-3},{"$f":"'GDP Deflator'!M58/'GDP Deflator'!M57-1","v":9.4594594594594739E-3},{"$f":"'GDP Deflator'!N58/'GDP Deflator'!N57-1","v":0},{"$f":"'GDP Deflator'!O58/'GDP Deflator'!O57-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!P58/'GDP Deflator'!P57-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Q58/'GDP Deflator'!Q57-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!R58/'GDP Deflator'!R57-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!S58/'GDP Deflator'!S57-1","v":1.7857142857142794E-3},{"$f":"'GDP Deflator'!T58/'GDP Deflator'!T57-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!U58/'GDP Deflator'!U57-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V58/'GDP Deflator'!V57-1","v":3.2258064516129004E-2},{"$f":"'GDP Deflator'!W58/'GDP Deflator'!W57-1","v":5.6285178236399336E-3},{"$f":"'GDP Deflator'!X58/'GDP Deflator'!X57-1","v":1.7621145374449476E-2},{"$f":"'GDP Deflator'!Y58/'GDP Deflator'!Y57-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Z58/'GDP Deflator'!Z57-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AA58/'GDP Deflator'!AA57-1","v":7.0422535211267512E-3},{"$f":"'GDP Deflator'!AB58/'GDP Deflator'!AB57-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AC58/'GDP Deflator'!AC57-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AD58/'GDP Deflator'!AD57-1","v":8.4865629420083355E-3},{"$f":"'GDP Deflator'!AE58/'GDP Deflator'!AE57-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AF58/'GDP Deflator'!AF57-1","v":-5.4869684499314175E-2},{"$f":"'GDP Deflator'!AG58/'GDP Deflator'!AG57-1","v":4.6674445740955139E-3},{"$f":"'GDP Deflator'!AH58/'GDP Deflator'!AH57-1","v":0.49999999999999978},{"$f":"'GDP Deflator'!AI58/'GDP Deflator'!AI57-1","v":1.2953367875647714E-2}]
[34015,{"$f":"'GDP Deflator'!B59/'GDP Deflator'!B58-1","v":1.0830324909747446E-2},{"$f":"'GDP Deflator'!C59/'GDP Deflator'!C58-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D59/'GDP Deflator'!D58-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!E59/'GDP Deflator'!E58-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!F59/'GDP Deflator'!F58-1","v":2.8653295128939771E-3},{"$f":"'GDP Deflator'!G59/'GDP Deflator'!G58-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!H59/'GDP Deflator'!H58-1","v":3.0303030303030276E-2},{"$f":"'GDP Deflator'!I59/'GDP Deflator'!I58-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!J59/'GDP Deflator'!J58-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!K59/'GDP Deflator'!K58-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!L59/'GDP Deflator'!L58-1","v":5.6899004267425557E-3},{"$f":"'GDP Deflator'!M59/'GDP Deflator'!M58-1","v":5.3547523427039945E-3},{"$f":"'GDP Deflator'!N59/'GDP Deflator'!N58-1","v":1.0362694300518172E-2},{"$f":"'GDP Deflator'!O59/'GDP Deflator'!O58-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!P59/'GDP Deflator'!P58-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Q59/'GDP Deflator'!Q58-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!R59/'GDP Deflator'!R58-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!S59/'GDP Deflator'!S58-1","v":2.673796791443861E-3},{"$f":"'GDP Deflator'!T59/'GDP Deflator'!T58-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!U59/'GDP Deflator'!U58-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V59/'GDP Deflator'!V58-1","v":0.3125},{"$f":"'GDP Deflator'!W59/'GDP Deflator'!W58-1","v":0},{"$f":"'GDP Deflator'!X59/'GDP Deflator'!X58-1","v":1.7316017316017396E-2},{"$f":"'GDP Deflator'!Y59/'GDP Deflator'!Y58-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Z59/'GDP Deflator'!Z58-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AA59/'GDP Deflator'!AA58-1","v":1.3986013986013957E-2},{"$f":"'GDP Deflator'!AB59/'GDP Deflator'!AB58-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AC59/'GDP Deflator'!AC58-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AD59/'GDP Deflator'!AD58-1","v":1.5427769985974837E-2},{"$f":"'GDP Deflator'!AE59/'GDP Deflator'!AE58-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AF59/'GDP Deflator'!AF58-1","v":4.9346879535558719E-2},{"$f":"'GDP Deflator'!AG59/'GDP Deflator'!AG58-1","v":6.9686411149827432E-3},{"$f":"'GDP Deflator'!AH59/'GDP Deflator'!AH58-1","v":0},{"$f":"'GDP Deflator'!AI59/'GDP Deflator'!AI58-1","v":4.8593350383631773E-2}]
[34104,{"$f":"'GDP Deflator'!B60/'GDP Deflator'!B59-1","v":1.0714285714285676E-2},{"$f":"'GDP Deflator'!C60/'GDP Deflator'!C59-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D60/'GDP Deflator'!D59-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!E60/'GDP Deflator'!E59-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!F60/'GDP Deflator'!F59-1","v":5.7142857142857828E-3},{"$f":"'GDP Deflator'!G60/'GDP Deflator'!G59-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!H60/'GDP Deflator'!H59-1","v":1.5570934256055491E-2},{"$f":"'GDP Deflator'!I60/'GDP Deflator'!I59-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!J60/'GDP Deflator'!J59-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!K60/'GDP Deflator'!K59-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!L60/'GDP Deflator'!L59-1","v":7.0721357850069833E-3},{"$f":"'GDP Deflator'!M60/'GDP Deflator'!M59-1","v":2.6631158455392434E-3},{"$f":"'GDP Deflator'!N60/'GDP Deflator'!N59-1","v":2.564102564102555E-3},{"$f":"'GDP Deflator'!O60/'GDP Deflator'!O59-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!P60/'GDP Deflator'!P59-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Q60/'GDP Deflator'!Q59-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!R60/'GDP Deflator'!R59-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!S60/'GDP Deflator'!S59-1","v":-3.5555555555556451E-3},{"$f":"'GDP Deflator'!T60/'GDP Deflator'!T59-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!U60/'GDP Deflator'!U59-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V60/'GDP Deflator'!V59-1","v":2.3809523809523725E-2},{"$f":"'GDP Deflator'!W60/'GDP Deflator'!W59-1","v":7.4626865671640896E-3},{"$f":"'GDP Deflator'!X60/'GDP Deflator'!X59-1","v":0},{"$f":"'GDP Deflator'!Y60/'GDP Deflator'!Y59-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Z60/'GDP Deflator'!Z59-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AA60/'GDP Deflator'!AA59-1","v":1.8965517241379404E-2},{"$f":"'GDP Deflator'!AB60/'GDP Deflator'!AB59-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AC60/'GDP Deflator'!AC59-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AD60/'GDP Deflator'!AD59-1","v":-4.1436464088399072E-3},{"$f":"'GDP Deflator'!AE60/'GDP Deflator'!AE59-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AF60/'GDP Deflator'!AF59-1","v":1.1065006915629283E-2},{"$f":"'GDP Deflator'!AG60/'GDP Deflator'!AG59-1","v":8.073817762399127E-3},{"$f":"'GDP Deflator'!AH60/'GDP Deflator'!AH59-1","v":0.33333333333333348},{"$f":"'GDP Deflator'!AI60/'GDP Deflator'!AI59-1","v":3.4146341463414664E-2}]
[34196,{"$f":"'GDP Deflator'!B61/'GDP Deflator'!B60-1","v":3.5335689045936647E-3},{"$f":"'GDP Deflator'!C61/'GDP Deflator'!C60-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D61/'GDP Deflator'!D60-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!E61/'GDP Deflator'!E60-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!F61/'GDP Deflator'!F60-1","v":-2.8409090909091717E-3},{"$f":"'GDP Deflator'!G61/'GDP Deflator'!G60-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!H61/'GDP Deflator'!H60-1","v":2.2146507666098714E-2},{"$f":"'GDP Deflator'!I61/'GDP Deflator'!I60-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!J61/'GDP Deflator'!J60-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!K61/'GDP Deflator'!K60-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!L61/'GDP Deflator'!L60-1","v":5.6179775280897903E-3},{"$f":"'GDP Deflator'!M61/'GDP Deflator'!M60-1","v":-1.3280212483398612E-3},{"$f":"'GDP Deflator'!N61/'GDP Deflator'!N60-1","v":1.2787723785165905E-3},{"$f":"'GDP Deflator'!O61/'GDP Deflator'!O60-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!P61/'GDP Deflator'!P60-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Q61/'GDP Deflator'!Q60-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!R61/'GDP Deflator'!R60-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!S61/'GDP Deflator'!S60-1","v":4.4603033006245241E-3},{"$f":"'GDP Deflator'!T61/'GDP Deflator'!T60-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!U61/'GDP Deflator'!U60-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V61/'GDP Deflator'!V60-1","v":5.8139534883721034E-3},{"$f":"'GDP Deflator'!W61/'GDP Deflator'!W60-1","v":2.7777777777777679E-2},{"$f":"'GDP Deflator'!X61/'GDP Deflator'!X60-1","v":-5.6737588652483462E-3},{"$f":"'GDP Deflator'!Y61/'GDP Deflator'!Y60-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Z61/'GDP Deflator'!Z60-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AA61/'GDP Deflator'!AA60-1","v":1.1844331641285955E-2},{"$f":"'GDP Deflator'!AB61/'GDP Deflator'!AB60-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AC61/'GDP Deflator'!AC60-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AD61/'GDP Deflator'!AD60-1","v":1.1095700416088983E-2},{"$f":"'GDP Deflator'!AE61/'GDP Deflator'!AE60-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AF61/'GDP Deflator'!AF60-1","v":4.240766073871427E-2},{"$f":"'GDP Deflator'!AG61/'GDP Deflator'!AG60-1","v":9.1533180778031742E-3},{"$f":"'GDP Deflator'!AH61/'GDP Deflator'!AH60-1","v":0},{"$f":"'GDP Deflator'!AI61/'GDP Deflator'!AI60-1","v":2.3584905660377409E-2}]
[34288,{"$f":"'GDP Deflator'!B62/'GDP Deflator'!B61-1","v":7.0422535211267512E-3},{"$f":"'GDP Deflator'!C62/'GDP Deflator'!C61-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D62/'GDP Deflator'!D61-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!E62/'GDP Deflator'!E61-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!F62/'GDP Deflator'!F61-1","v":7.1225071225071712E-3},{"$f":"'GDP Deflator'!G62/'GDP Deflator'!G61-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!H62/'GDP Deflator'!H61-1","v":-8.3333333333333037E-3},{"$f":"'GDP Deflator'!I62/'GDP Deflator'!I61-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!J62/'GDP Deflator'!J61-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!K62/'GDP Deflator'!K61-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!L62/'GDP Deflator'!L61-1","v":5.5865921787709993E-3},{"$f":"'GDP Deflator'!M62/'GDP Deflator'!M61-1","v":3.9893617021276029E-3},{"$f":"'GDP Deflator'!N62/'GDP Deflator'!N61-1","v":0},{"$f":"'GDP Deflator'!O62/'GDP Deflator'!O61-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!P62/'GDP Deflator'!P61-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Q62/'GDP Deflator'!Q61-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!R62/'GDP Deflator'!R61-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!S62/'GDP Deflator'!S61-1","v":8.8809946714030197E-4},{"$f":"'GDP Deflator'!T62/'GDP Deflator'!T61-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!U62/'GDP Deflator'!U61-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V62/'GDP Deflator'!V61-1","v":1.7341040462427681E-2},{"$f":"'GDP Deflator'!W62/'GDP Deflator'!W61-1","v":-2.8828828828828867E-2},{"$f":"'GDP Deflator'!X62/'GDP Deflator'!X61-1","v":-7.132667617689048E-3},{"$f":"'GDP Deflator'!Y62/'GDP Deflator'!Y61-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Z62/'GDP Deflator'!Z61-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AA62/'GDP Deflator'!AA61-1","v":2.006688963210701E-2},{"$f":"'GDP Deflator'!AB62/'GDP Deflator'!AB61-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AC62/'GDP Deflator'!AC61-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AD62/'GDP Deflator'!AD61-1","v":5.4869684499312399E-3},{"$f":"'GDP Deflator'!AE62/'GDP Deflator'!AE61-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AF62/'GDP Deflator'!AF61-1","v":-3.4120734908136607E-2},{"$f":"'GDP Deflator'!AG62/'GDP Deflator'!AG61-1","v":0},{"$f":"'GDP Deflator'!AH62/'GDP Deflator'!AH61-1","v":0.25},{"$f":"'GDP Deflator'!AI62/'GDP Deflator'!AI61-1","v":-2.3041474654378336E-3}]
[34380,{"$f":"'GDP Deflator'!B63/'GDP Deflator'!B62-1","v":6.9930069930070893E-3},{"$f":"'GDP Deflator'!C63/'GDP Deflator'!C62-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D63/'GDP Deflator'!D62-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!E63/'GDP Deflator'!E62-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!F63/'GDP Deflator'!F62-1","v":4.2432814710042788E-3},{"$f":"'GDP Deflator'!G63/'GDP Deflator'!G62-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!H63/'GDP Deflator'!H62-1","v":4.3697478991596705E-2},{"$f":"'GDP Deflator'!I63/'GDP Deflator'!I62-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!J63/'GDP Deflator'!J62-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!K63/'GDP Deflator'!K62-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!L63/'GDP Deflator'!L62-1","v":4.1666666666666519E-3},{"$f":"'GDP Deflator'!M63/'GDP Deflator'!M62-1","v":1.3245033112581073E-3},{"$f":"'GDP Deflator'!N63/'GDP Deflator'!N62-1","v":3.8314176245211051E-3},{"$f":"'GDP Deflator'!O63/'GDP Deflator'!O62-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!P63/'GDP Deflator'!P62-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Q63/'GDP Deflator'!Q62-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!R63/'GDP Deflator'!R62-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!S63/'GDP Deflator'!S62-1","v":2.6619343389529648E-2},{"$f":"'GDP Deflator'!T63/'GDP Deflator'!T62-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!U63/'GDP Deflator'!U62-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V63/'GDP Deflator'!V62-1","v":3.409090909090895E-2},{"$f":"'GDP Deflator'!W63/'GDP Deflator'!W62-1","v":-2.0408163265306145E-2},{"$f":"'GDP Deflator'!X63/'GDP Deflator'!X62-1","v":4.3103448275862988E-3},{"$f":"'GDP Deflator'!Y63/'GDP Deflator'!Y62-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Z63/'GDP Deflator'!Z62-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AA63/'GDP Deflator'!AA62-1","v":1.4754098360655776E-2},{"$f":"'GDP Deflator'!AB63/'GDP Deflator'!AB62-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AC63/'GDP Deflator'!AC62-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AD63/'GDP Deflator'!AD62-1","v":0},{"$f":"'GDP Deflator'!AE63/'GDP Deflator'!AE62-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AF63/'GDP Deflator'!AF62-1","v":5.4347826086957873E-3},{"$f":"'GDP Deflator'!AG63/'GDP Deflator'!AG62-1","v":4.5351473922901064E-3},{"$f":"'GDP Deflator'!AH63/'GDP Deflator'!AH62-1","v":0},{"$f":"'GDP Deflator'!AI63/'GDP Deflator'!AI62-1","v":3.233256351039282E-2}]
[34469,{"$f":"'GDP Deflator'!B64/'GDP Deflator'!B63-1","v":2.3148148148146586E-3},{"$f":"'GDP Deflator'!C64/'GDP Deflator'!C63-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D64/'GDP Deflator'!D63-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!E64/'GDP Deflator'!E63-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!F64/'GDP Deflator'!F63-1","v":-1.4084507042252392E-3},{"$f":"'GDP Deflator'!G64/'GDP Deflator'!G63-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!H64/'GDP Deflator'!H63-1","v":1.6103059581320522E-2},{"$f":"'GDP Deflator'!I64/'GDP Deflator'!I63-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!J64/'GDP Deflator'!J63-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!K64/'GDP Deflator'!K63-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!L64/'GDP Deflator'!L63-1","v":5.5325034578146415E-3},{"$f":"'GDP Deflator'!M64/'GDP Deflator'!M63-1","v":6.6137566137565162E-3},{"$f":"'GDP Deflator'!N64/'GDP Deflator'!N63-1","v":2.5445292620864812E-3},{"$f":"'GDP Deflator'!O64/'GDP Deflator'!O63-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!P64/'GDP Deflator'!P63-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Q64/'GDP Deflator'!Q63-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!R64/'GDP Deflator'!R63-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!S64/'GDP Deflator'!S63-1","v":4.321521175453702E-3},{"$f":"'GDP Deflator'!T64/'GDP Deflator'!T63-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!U64/'GDP Deflator'!U63-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V64/'GDP Deflator'!V63-1","v":2.1978021978022122E-2},{"$f":"'GDP Deflator'!W64/'GDP Deflator'!W63-1","v":2.0833333333333259E-2},{"$f":"'GDP Deflator'!X64/'GDP Deflator'!X63-1","v":4.2918454935620964E-3},{"$f":"'GDP Deflator'!Y64/'GDP Deflator'!Y63-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Z64/'GDP Deflator'!Z63-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AA64/'GDP Deflator'!AA63-1","v":9.6930533117931539E-3},{"$f":"'GDP Deflator'!AB64/'GDP Deflator'!AB63-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AC64/'GDP Deflator'!AC63-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AD64/'GDP Deflator'!AD63-1","v":-2.7285129604366354E-3},{"$f":"'GDP Deflator'!AE64/'GDP Deflator'!AE63-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AF64/'GDP Deflator'!AF63-1","v":1.8918918918918948E-2},{"$f":"'GDP Deflator'!AG64/'GDP Deflator'!AG63-1","v":0},{"$f":"'GDP Deflator'!AH64/'GDP Deflator'!AH63-1","v":0.60000000000000009},{"$f":"'GDP Deflator'!AI64/'GDP Deflator'!AI63-1","v":6.263982102908261E-2}]
[34561,{"$f":"'GDP Deflator'!B65/'GDP Deflator'!B64-1","v":3.4642032332565798E-3},{"$f":"'GDP Deflator'!C65/'GDP Deflator'!C64-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D65/'GDP Deflator'!D64-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!E65/'GDP Deflator'!E64-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!F65/'GDP Deflator'!F64-1","v":9.873060648800891E-3},{"$f":"'GDP Deflator'!G65/'GDP Deflator'!G64-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!H65/'GDP Deflator'!H64-1","v":3.6450079239302768E-2},{"$f":"'GDP Deflator'!I65/'GDP Deflator'!I64-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!J65/'GDP Deflator'!J64-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!K65/'GDP Deflator'!K64-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!L65/'GDP Deflator'!L64-1","v":5.5020632737274866E-3},{"$f":"'GDP Deflator'!M65/'GDP Deflator'!M64-1","v":1.0512483574244502E-2},{"$f":"'GDP Deflator'!N65/'GDP Deflator'!N64-1","v":1.2690355329949554E-3},{"$f":"'GDP Deflator'!O65/'GDP Deflator'!O64-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!P65/'GDP Deflator'!P64-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Q65/'GDP Deflator'!Q64-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!R65/'GDP Deflator'!R64-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!S65/'GDP Deflator'!S64-1","v":-4.3029259896729677E-3},{"$f":"'GDP Deflator'!T65/'GDP Deflator'!T64-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!U65/'GDP Deflator'!U64-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V65/'GDP Deflator'!V64-1","v":1.612903225806428E-2},{"$f":"'GDP Deflator'!W65/'GDP Deflator'!W64-1","v":2.9684601113172615E-2},{"$f":"'GDP Deflator'!X65/'GDP Deflator'!X64-1","v":9.9715099715100841E-3},{"$f":"'GDP Deflator'!Y65/'GDP Deflator'!Y64-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Z65/'GDP Deflator'!Z64-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AA65/'GDP Deflator'!AA64-1","v":2.079999999999993E-2},{"$f":"'GDP Deflator'!AB65/'GDP Deflator'!AB64-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AC65/'GDP Deflator'!AC64-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AD65/'GDP Deflator'!AD64-1","v":0},{"$f":"'GDP Deflator'!AE65/'GDP Deflator'!AE64-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AF65/'GDP Deflator'!AF64-1","v":3.8461538461538325E-2},{"$f":"'GDP Deflator'!AG65/'GDP Deflator'!AG64-1","v":1.1286681715576563E-3},{"$f":"'GDP Deflator'!AH65/'GDP Deflator'!AH64-1","v":0.125},{"$f":"'GDP Deflator'!AI65/'GDP Deflator'!AI64-1","v":3.3684210526315761E-2}]
[34653,{"$f":"'GDP Deflator'!B66/'GDP Deflator'!B65-1","v":5.7537399309550707E-3},{"$f":"'GDP Deflator'!C66/'GDP Deflator'!C65-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D66/'GDP Deflator'!D65-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!E66/'GDP Deflator'!E65-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!F66/'GDP Deflator'!F65-1","v":4.1899441340784715E-3},{"$f":"'GDP Deflator'!G66/'GDP Deflator'!G65-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!H66/'GDP Deflator'!H65-1","v":-1.3761467889908396E-2},{"$f":"'GDP Deflator'!I66/'GDP Deflator'!I65-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!J66/'GDP Deflator'!J65-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!K66/'GDP Deflator'!K65-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!L66/'GDP Deflator'!L65-1","v":5.4719562243503717E-3},{"$f":"'GDP Deflator'!M66/'GDP Deflator'!M65-1","v":1.1703511053315907E-2},{"$f":"'GDP Deflator'!N66/'GDP Deflator'!N65-1","v":5.069708491761693E-3},{"$f":"'GDP Deflator'!O66/'GDP Deflator'!O65-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!P66/'GDP Deflator'!P65-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Q66/'GDP Deflator'!Q65-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!R66/'GDP Deflator'!R65-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!S66/'GDP Deflator'!S65-1","v":1.7286084701815252E-3},{"$f":"'GDP Deflator'!T66/'GDP Deflator'!T65-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!U66/'GDP Deflator'!U65-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V66/'GDP Deflator'!V65-1","v":2.6455026455026509E-2},{"$f":"'GDP Deflator'!W66/'GDP Deflator'!W65-1","v":-1.9819819819819839E-2},{"$f":"'GDP Deflator'!X66/'GDP Deflator'!X65-1","v":1.2693935119887145E-2},{"$f":"'GDP Deflator'!Y66/'GDP Deflator'!Y65-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Z66/'GDP Deflator'!Z65-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AA66/'GDP Deflator'!AA65-1","v":6.2695924764890609E-3},{"$f":"'GDP Deflator'!AB66/'GDP Deflator'!AB65-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AC66/'GDP Deflator'!AC65-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AD66/'GDP Deflator'!AD65-1","v":1.5047879616963078E-2},{"$f":"'GDP Deflator'!AE66/'GDP Deflator'!AE65-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AF66/'GDP Deflator'!AF65-1","v":-4.0868454661558196E-2},{"$f":"'GDP Deflator'!AG66/'GDP Deflator'!AG65-1","v":2.2547914317925244E-3},{"$f":"'GDP Deflator'!AH66/'GDP Deflator'!AH65-1","v":0.22222222222222232},{"$f":"'GDP Deflator'!AI66/'GDP Deflator'!AI65-1","v":2.8513238289205711E-2}]
[34745,{"$f":"'GDP Deflator'!B67/'GDP Deflator'!B66-1","v":3.4324942791761348E-3},{"$f":"'GDP Deflator'!C67/'GDP Deflator'!C66-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D67/'GDP Deflator'!D66-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!E67/'GDP Deflator'!E66-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!F67/'GDP Deflator'!F66-1","v":6.9541029207231819E-3},{"$f":"'GDP Deflator'!G67/'GDP Deflator'!G66-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!H67/'GDP Deflator'!H66-1","v":3.2558139534883734E-2},{"$f":"'GDP Deflator'!I67/'GDP Deflator'!I66-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!J67/'GDP Deflator'!J66-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!K67/'GDP Deflator'!K66-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!L67/'GDP Deflator'!L66-1","v":5.4421768707484386E-3},{"$f":"'GDP Deflator'!M67/'GDP Deflator'!M66-1","v":2.0565552699228995E-2},{"$f":"'GDP Deflator'!N67/'GDP Deflator'!N66-1","v":0},{"$f":"'GDP Deflator'!O67/'GDP Deflator'!O66-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!P67/'GDP Deflator'!P66-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Q67/'GDP Deflator'!Q66-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!R67/'GDP Deflator'!R66-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!S67/'GDP Deflator'!S66-1","v":-4.3140638481449223E-3},{"$f":"'GDP Deflator'!T67/'GDP Deflator'!T66-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!U67/'GDP Deflator'!U66-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V67/'GDP Deflator'!V66-1","v":0.14432989690721665},{"$f":"'GDP Deflator'!W67/'GDP Deflator'!W66-1","v":-4.9632352941176405E-2},{"$f":"'GDP Deflator'!X67/'GDP Deflator'!X66-1","v":-1.3927576601669989E-3},{"$f":"'GDP Deflator'!Y67/'GDP Deflator'!Y66-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Z67/'GDP Deflator'!Z66-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AA67/'GDP Deflator'!AA66-1","v":3.8940809968847301E-2},{"$f":"'GDP Deflator'!AB67/'GDP Deflator'!AB66-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AC67/'GDP Deflator'!AC66-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AD67/'GDP Deflator'!AD66-1","v":1.3477088948785632E-3},{"$f":"'GDP Deflator'!AE67/'GDP Deflator'!AE66-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AF67/'GDP Deflator'!AF66-1","v":1.7310252996005415E-2},{"$f":"'GDP Deflator'!AG67/'GDP Deflator'!AG66-1","v":0},{"$f":"'GDP Deflator'!AH67/'GDP Deflator'!AH66-1","v":0.18181818181818166},{"$f":"'GDP Deflator'!AI67/'GDP Deflator'!AI66-1","v":0.17425742574257419}]
[34834,{"$f":"'GDP Deflator'!B68/'GDP Deflator'!B67-1","v":9.1220068415049926E-3},{"$f":"'GDP Deflator'!C68/'GDP Deflator'!C67-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D68/'GDP Deflator'!D67-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!E68/'GDP Deflator'!E67-1","v":1.2738853503184711E-3},{"$f":"'GDP Deflator'!F68/'GDP Deflator'!F67-1","v":5.5248618784529135E-3},{"$f":"'GDP Deflator'!G68/'GDP Deflator'!G67-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!H68/'GDP Deflator'!H67-1","v":1.951951951951969E-2},{"$f":"'GDP Deflator'!I68/'GDP Deflator'!I67-1","v":1.2658227848101333E-2},{"$f":"'GDP Deflator'!J68/'GDP Deflator'!J67-1","v":7.8369905956112706E-3},{"$f":"'GDP Deflator'!K68/'GDP Deflator'!K67-1","v":7.430340557275561E-2},{"$f":"'GDP Deflator'!L68/'GDP Deflator'!L67-1","v":4.0595399188092518E-3},{"$f":"'GDP Deflator'!M68/'GDP Deflator'!M67-1","v":3.7783375314861534E-3},{"$f":"'GDP Deflator'!N68/'GDP Deflator'!N67-1","v":3.7831021437577661E-3},{"$f":"'GDP Deflator'!O68/'GDP Deflator'!O67-1","v":1.7513134851138368E-2},{"$f":"'GDP Deflator'!P68/'GDP Deflator'!P67-1","v":7.1428571428571397E-2},{"$f":"'GDP Deflator'!Q68/'GDP Deflator'!Q67-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!R68/'GDP Deflator'!R67-1","v":1.6200294550809957E-2},{"$f":"'GDP Deflator'!S68/'GDP Deflator'!S67-1","v":-1.7331022530329143E-3},{"$f":"'GDP Deflator'!T68/'GDP Deflator'!T67-1","v":0},{"$f":"'GDP Deflator'!U68/'GDP Deflator'!U67-1","v":4.2881646655230643E-3},{"$f":"'GDP Deflator'!V68/'GDP Deflator'!V67-1","v":0.16216216216216228},{"$f":"'GDP Deflator'!W68/'GDP Deflator'!W67-1","v":1.1605415860734825E-2},{"$f":"'GDP Deflator'!X68/'GDP Deflator'!X67-1","v":0},{"$f":"'GDP Deflator'!Y68/'GDP Deflator'!Y67-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Z68/'GDP Deflator'!Z67-1","v":0},{"$f":"'GDP Deflator'!AA68/'GDP Deflator'!AA67-1","v":2.5487256371814038E-2},{"$f":"'GDP Deflator'!AB68/'GDP Deflator'!AB67-1","v":9.210526315789469E-2},{"$f":"'GDP Deflator'!AC68/'GDP Deflator'!AC67-1","v":6.5719360568383678E-2},{"$f":"'GDP Deflator'!AD68/'GDP Deflator'!AD67-1","v":8.0753701211306872E-3},{"$f":"'GDP Deflator'!AE68/'GDP Deflator'!AE67-1","v":3.6036036036036112E-2},{"$f":"'GDP Deflator'!AF68/'GDP Deflator'!AF67-1","v":2.8795811518324443E-2},{"$f":"'GDP Deflator'!AG68/'GDP Deflator'!AG67-1","v":4.4994375703035772E-3},{"$f":"'GDP Deflator'!AH68/'GDP Deflator'!AH67-1","v":0.15384615384615374},{"$f":"'GDP Deflator'!AI68/'GDP Deflator'!AI67-1","v":2.3608768971332239E-2}]
[34926,{"$f":"'GDP Deflator'!B69/'GDP Deflator'!B68-1","v":4.5197740112994378E-3},{"$f":"'GDP Deflator'!C69/'GDP Deflator'!C68-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D69/'GDP Deflator'!D68-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!E69/'GDP Deflator'!E68-1","v":1.2722646310434627E-3},{"$f":"'GDP Deflator'!F69/'GDP Deflator'!F68-1","v":4.1208791208791062E-3},{"$f":"'GDP Deflator'!G69/'GDP Deflator'!G68-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!H69/'GDP Deflator'!H68-1","v":3.5346097201767179E-2},{"$f":"'GDP Deflator'!I69/'GDP Deflator'!I68-1","v":-1.3888888888887729E-3},{"$f":"'GDP Deflator'!J69/'GDP Deflator'!J68-1","v":9.3312597200623237E-3},{"$f":"'GDP Deflator'!K69/'GDP Deflator'!K68-1","v":3.4582132564841439E-2},{"$f":"'GDP Deflator'!L69/'GDP Deflator'!L68-1","v":5.3908355795146967E-3},{"$f":"'GDP Deflator'!M69/'GDP Deflator'!M68-1","v":2.5094102885823144E-3},{"$f":"'GDP Deflator'!N69/'GDP Deflator'!N68-1","v":5.0251256281408363E-3},{"$f":"'GDP Deflator'!O69/'GDP Deflator'!O68-1","v":1.7211703958692759E-3},{"$f":"'GDP Deflator'!P69/'GDP Deflator'!P68-1","v":-3.3333333333334103E-3},{"$f":"'GDP Deflator'!Q69/'GDP Deflator'!Q68-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!R69/'GDP Deflator'!R68-1","v":2.1739130434782705E-2},{"$f":"'GDP Deflator'!S69/'GDP Deflator'!S68-1","v":0},{"$f":"'GDP Deflator'!T69/'GDP Deflator'!T68-1","v":1.1990407673860837E-2},{"$f":"'GDP Deflator'!U69/'GDP Deflator'!U68-1","v":8.5397096498718295E-3},{"$f":"'GDP Deflator'!V69/'GDP Deflator'!V68-1","v":5.0387596899224896E-2},{"$f":"'GDP Deflator'!W69/'GDP Deflator'!W68-1","v":-7.6481835564052858E-3},{"$f":"'GDP Deflator'!X69/'GDP Deflator'!X68-1","v":8.3682008368199945E-3},{"$f":"'GDP Deflator'!Y69/'GDP Deflator'!Y68-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Z69/'GDP Deflator'!Z68-1","v":0},{"$f":"'GDP Deflator'!AA69/'GDP Deflator'!AA68-1","v":4.2397660818713323E-2},{"$f":"'GDP Deflator'!AB69/'GDP Deflator'!AB68-1","v":-1.3769363166953652E-2},{"$f":"'GDP Deflator'!AC69/'GDP Deflator'!AC68-1","v":2.1666666666666723E-2},{"$f":"'GDP Deflator'!AD69/'GDP Deflator'!AD68-1","v":8.0106809078770436E-3},{"$f":"'GDP Deflator'!AE69/'GDP Deflator'!AE68-1","v":2.1739130434782705E-2},{"$f":"'GDP Deflator'!AF69/'GDP Deflator'!AF68-1","v":4.0712468193384366E-2},{"$f":"'GDP Deflator'!AG69/'GDP Deflator'!AG68-1","v":2.2396416573349232E-3},{"$f":"'GDP Deflator'!AH69/'GDP Deflator'!AH68-1","v":6.6666666666666652E-2},{"$f":"'GDP Deflator'!AI69/'GDP Deflator'!AI68-1","v":1.6474464579901094E-2}]
[35018,{"$f":"'GDP Deflator'!B70/'GDP Deflator'!B69-1","v":1.1248593925758943E-3},{"$f":"'GDP Deflator'!C70/'GDP Deflator'!C69-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D70/'GDP Deflator'!D69-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!E70/'GDP Deflator'!E69-1","v":-6.3532401524777349E-3},{"$f":"'GDP Deflator'!F70/'GDP Deflator'!F69-1","v":5.4719562243503717E-3},{"$f":"'GDP Deflator'!G70/'GDP Deflator'!G69-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!H70/'GDP Deflator'!H69-1","v":-3.1294452347083945E-2},{"$f":"'GDP Deflator'!I70/'GDP Deflator'!I69-1","v":-2.7816411682893838E-3},{"$f":"'GDP Deflator'!J70/'GDP Deflator'!J69-1","v":1.0785824345146189E-2},{"$f":"'GDP Deflator'!K70/'GDP Deflator'!K69-1","v":3.3426183844011303E-2},{"$f":"'GDP Deflator'!L70/'GDP Deflator'!L69-1","v":4.0214477211797384E-3},{"$f":"'GDP Deflator'!M70/'GDP Deflator'!M69-1","v":6.2578222778473247E-3},{"$f":"'GDP Deflator'!N70/'GDP Deflator'!N69-1","v":2.4999999999999467E-3},{"$f":"'GDP Deflator'!O70/'GDP Deflator'!O69-1","v":4.4673539518900185E-2},{"$f":"'GDP Deflator'!P70/'GDP Deflator'!P69-1","v":0.11705685618729089},{"$f":"'GDP Deflator'!Q70/'GDP Deflator'!Q69-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!R70/'GDP Deflator'!R69-1","v":2.2695035460992719E-2},{"$f":"'GDP Deflator'!S70/'GDP Deflator'!S69-1","v":8.6805555555558023E-4},{"$f":"'GDP Deflator'!T70/'GDP Deflator'!T69-1","v":9.4786729857818663E-3},{"$f":"'GDP Deflator'!U70/'GDP Deflator'!U69-1","v":3.6409822184589435E-2},{"$f":"'GDP Deflator'!V70/'GDP Deflator'!V69-1","v":7.0110701107011009E-2},{"$f":"'GDP Deflator'!W70/'GDP Deflator'!W69-1","v":-9.6339113680153909E-3},{"$f":"'GDP Deflator'!X70/'GDP Deflator'!X69-1","v":6.9156293222683018E-3},{"$f":"'GDP Deflator'!Y70/'GDP Deflator'!Y69-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Z70/'GDP Deflator'!Z69-1","v":0},{"$f":"'GDP Deflator'!AA70/'GDP Deflator'!AA69-1","v":3.5063113604488105E-2},{"$f":"'GDP Deflator'!AB70/'GDP Deflator'!AB69-1","v":-4.3630017452007008E-2},{"$f":"'GDP Deflator'!AC70/'GDP Deflator'!AC69-1","v":8.1566068515497525E-2},{"$f":"'GDP Deflator'!AD70/'GDP Deflator'!AD69-1","v":6.6225165562914245E-3},{"$f":"'GDP Deflator'!AE70/'GDP Deflator'!AE69-1","v":3.1914893617021267E-2},{"$f":"'GDP Deflator'!AF70/'GDP Deflator'!AF69-1","v":-5.0122249388752982E-2},{"$f":"'GDP Deflator'!AG70/'GDP Deflator'!AG69-1","v":1.1173184357540222E-3},{"$f":"'GDP Deflator'!AH70/'GDP Deflator'!AH69-1","v":0.18749999999999978},{"$f":"'GDP Deflator'!AI70/'GDP Deflator'!AI69-1","v":6.482982171799101E-3}]
[35110,{"$f":"'GDP Deflator'!B71/'GDP Deflator'!B70-1","v":-1.1235955056179137E-3},{"$f":"'GDP Deflator'!C71/'GDP Deflator'!C70-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D71/'GDP Deflator'!D70-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!E71/'GDP Deflator'!E70-1","v":1.1508951406649537E-2},{"$f":"'GDP Deflator'!F71/'GDP Deflator'!F70-1","v":2.7210884353741083E-3},{"$f":"'GDP Deflator'!G71/'GDP Deflator'!G70-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!H71/'GDP Deflator'!H70-1","v":3.6710719530102853E-2},{"$f":"'GDP Deflator'!I71/'GDP Deflator'!I70-1","v":9.7629009762900676E-3},{"$f":"'GDP Deflator'!J71/'GDP Deflator'!J70-1","v":9.1463414634147533E-3},{"$f":"'GDP Deflator'!K71/'GDP Deflator'!K70-1","v":0.11590296495956864},{"$f":"'GDP Deflator'!L71/'GDP Deflator'!L70-1","v":6.6755674232310547E-3},{"$f":"'GDP Deflator'!M71/'GDP Deflator'!M70-1","v":-7.4626865671643117E-3},{"$f":"'GDP Deflator'!N71/'GDP Deflator'!N70-1","v":6.2344139650871711E-3},{"$f":"'GDP Deflator'!O71/'GDP Deflator'!O70-1","v":4.9342105263159297E-3},{"$f":"'GDP Deflator'!P71/'GDP Deflator'!P70-1","v":7.4850299401197695E-2},{"$f":"'GDP Deflator'!Q71/'GDP Deflator'!Q70-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!R71/'GDP Deflator'!R70-1","v":2.7739251040221902E-3},{"$f":"'GDP Deflator'!S71/'GDP Deflator'!S70-1","v":-5.2038161318299636E-3},{"$f":"'GDP Deflator'!T71/'GDP Deflator'!T70-1","v":9.3896713615023497E-2},{"$f":"'GDP Deflator'!U71/'GDP Deflator'!U70-1","v":-8.169934640523957E-4},{"$f":"'GDP Deflator'!V71/'GDP Deflator'!V70-1","v":6.2068965517241503E-2},{"$f":"'GDP Deflator'!W71/'GDP Deflator'!W70-1","v":2.3346303501945664E-2},{"$f":"'GDP Deflator'!X71/'GDP Deflator'!X70-1","v":6.8681318681318437E-3},{"$f":"'GDP Deflator'!Y71/'GDP Deflator'!Y70-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Z71/'GDP Deflator'!Z70-1","v":0.13181818181818183},{"$f":"'GDP Deflator'!AA71/'GDP Deflator'!AA70-1","v":-8.6720867208672003E-2},{"$f":"'GDP Deflator'!AB71/'GDP Deflator'!AB70-1","v":2.9197080291970767E-2},{"$f":"'GDP Deflator'!AC71/'GDP Deflator'!AC70-1","v":-4.5248868778280493E-2},{"$f":"'GDP Deflator'!AD71/'GDP Deflator'!AD70-1","v":7.8947368421051767E-3},{"$f":"'GDP Deflator'!AE71/'GDP Deflator'!AE70-1","v":1.2371134020618513E-2},{"$f":"'GDP Deflator'!AF71/'GDP Deflator'!AF70-1","v":5.1480051480050637E-3},{"$f":"'GDP Deflator'!AG71/'GDP Deflator'!AG70-1","v":0},{"$f":"'GDP Deflator'!AH71/'GDP Deflator'!AH70-1","v":0.10526315789473695},{"$f":"'GDP Deflator'!AI71/'GDP Deflator'!AI70-1","v":3.5426731078904927E-2}]
[35200,{"$f":"'GDP Deflator'!B72/'GDP Deflator'!B71-1","v":1.1248593925758943E-3},{"$f":"'GDP Deflator'!C72/'GDP Deflator'!C71-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D72/'GDP Deflator'!D71-1","v":6.1804697156984112E-3},{"$f":"'GDP Deflator'!E72/'GDP Deflator'!E71-1","v":-3.7926675094815954E-3},{"$f":"'GDP Deflator'!F72/'GDP Deflator'!F71-1","v":4.07055630936215E-3},{"$f":"'GDP Deflator'!G72/'GDP Deflator'!G71-1","v":-9.6899224806201723E-3},{"$f":"'GDP Deflator'!H72/'GDP Deflator'!H71-1","v":-4.2492917847024581E-3},{"$f":"'GDP Deflator'!I72/'GDP Deflator'!I71-1","v":8.2872928176793703E-3},{"$f":"'GDP Deflator'!J72/'GDP Deflator'!J71-1","v":7.5528700906344337E-3},{"$f":"'GDP Deflator'!K72/'GDP Deflator'!K71-1","v":6.2801932367149815E-2},{"$f":"'GDP Deflator'!L72/'GDP Deflator'!L71-1","v":2.6525198938991412E-3},{"$f":"'GDP Deflator'!M72/'GDP Deflator'!M71-1","v":-1.2531328320801727E-3},{"$f":"'GDP Deflator'!N72/'GDP Deflator'!N71-1","v":2.4783147459728205E-3},{"$f":"'GDP Deflator'!O72/'GDP Deflator'!O71-1","v":2.6186579378068675E-2},{"$f":"'GDP Deflator'!P72/'GDP Deflator'!P71-1","v":2.2284122562674202E-2},{"$f":"'GDP Deflator'!Q72/'GDP Deflator'!Q71-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!R72/'GDP Deflator'!R71-1","v":6.9156293222683018E-3},{"$f":"'GDP Deflator'!S72/'GDP Deflator'!S71-1","v":1.7436791630340842E-3},{"$f":"'GDP Deflator'!T72/'GDP Deflator'!T71-1","v":3.8626609442059978E-2},{"$f":"'GDP Deflator'!U72/'GDP Deflator'!U71-1","v":-8.9942763695829431E-3},{"$f":"'GDP Deflator'!V72/'GDP Deflator'!V71-1","v":4.5454545454545414E-2},{"$f":"'GDP Deflator'!W72/'GDP Deflator'!W71-1","v":1.1406844106463865E-2},{"$f":"'GDP Deflator'!X72/'GDP Deflator'!X71-1","v":4.092769440654731E-3},{"$f":"'GDP Deflator'!Y72/'GDP Deflator'!Y71-1","v":2.73972602739736E-3},{"$f":"'GDP Deflator'!Z72/'GDP Deflator'!Z71-1","v":6.0240963855422436E-3},{"$f":"'GDP Deflator'!AA72/'GDP Deflator'!AA71-1","v":5.3412462908011715E-2},{"$f":"'GDP Deflator'!AB72/'GDP Deflator'!AB71-1","v":2.3049645390071039E-2},{"$f":"'GDP Deflator'!AC72/'GDP Deflator'!AC71-1","v":3.0015797788309762E-2},{"$f":"'GDP Deflator'!AD72/'GDP Deflator'!AD71-1","v":1.8276762402088753E-2},{"$f":"'GDP Deflator'!AE72/'GDP Deflator'!AE71-1","v":5.2953156822810543E-2},{"$f":"'GDP Deflator'!AF72/'GDP Deflator'!AF71-1","v":1.024327784891188E-2},{"$f":"'GDP Deflator'!AG72/'GDP Deflator'!AG71-1","v":0},{"$f":"'GDP Deflator'!AH72/'GDP Deflator'!AH71-1","v":0.14285714285714279},{"$f":"'GDP Deflator'!AI72/'GDP Deflator'!AI71-1","v":3.8880248833592645E-2}]
[35292,{"$f":"'GDP Deflator'!B73/'GDP Deflator'!B72-1","v":1.1235955056179137E-3},{"$f":"'GDP Deflator'!C73/'GDP Deflator'!C72-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D73/'GDP Deflator'!D72-1","v":2.4570024570023108E-3},{"$f":"'GDP Deflator'!E73/'GDP Deflator'!E72-1","v":-1.2690355329948444E-3},{"$f":"'GDP Deflator'!F73/'GDP Deflator'!F72-1","v":5.4054054054055722E-3},{"$f":"'GDP Deflator'!G73/'GDP Deflator'!G72-1","v":-1.3698630136986356E-2},{"$f":"'GDP Deflator'!H73/'GDP Deflator'!H72-1","v":2.8449502133712556E-2},{"$f":"'GDP Deflator'!I73/'GDP Deflator'!I72-1","v":9.5890410958905381E-3},{"$f":"'GDP Deflator'!J73/'GDP Deflator'!J72-1","v":7.496251874062887E-3},{"$f":"'GDP Deflator'!K73/'GDP Deflator'!K72-1","v":1.3636363636363669E-2},{"$f":"'GDP Deflator'!L73/'GDP Deflator'!L72-1","v":3.9682539682541762E-3},{"$f":"'GDP Deflator'!M73/'GDP Deflator'!M72-1","v":-1.2547051442911572E-3},{"$f":"'GDP Deflator'!N73/'GDP Deflator'!N72-1","v":1.2360939431395046E-3},{"$f":"'GDP Deflator'!O73/'GDP Deflator'!O72-1","v":-1.5948963317384823E-3},{"$f":"'GDP Deflator'!P73/'GDP Deflator'!P72-1","v":-8.1743869209810471E-3},{"$f":"'GDP Deflator'!Q73/'GDP Deflator'!Q72-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!R73/'GDP Deflator'!R72-1","v":8.2417582417584345E-3},{"$f":"'GDP Deflator'!S73/'GDP Deflator'!S72-1","v":-1.7406440382942145E-3},{"$f":"'GDP Deflator'!T73/'GDP Deflator'!T72-1","v":-1.4462809917355268E-2},{"$f":"'GDP Deflator'!U73/'GDP Deflator'!U72-1","v":1.650165016501659E-2},{"$f":"'GDP Deflator'!V73/'GDP Deflator'!V72-1","v":3.4161490683229712E-2},{"$f":"'GDP Deflator'!W73/'GDP Deflator'!W72-1","v":1.8796992481203034E-2},{"$f":"'GDP Deflator'!X73/'GDP Deflator'!X72-1","v":6.7934782608696231E-3},{"$f":"'GDP Deflator'!Y73/'GDP Deflator'!Y72-1","v":4.098360655737654E-3},{"$f":"'GDP Deflator'!Z73/'GDP Deflator'!Z72-1","v":2.5948103792415189E-2},{"$f":"'GDP Deflator'!AA73/'GDP Deflator'!AA72-1","v":4.0845070422535379E-2},{"$f":"'GDP Deflator'!AB73/'GDP Deflator'!AB72-1","v":2.7729636048526851E-2},{"$f":"'GDP Deflator'!AC73/'GDP Deflator'!AC72-1","v":1.3803680981594901E-2},{"$f":"'GDP Deflator'!AD73/'GDP Deflator'!AD72-1","v":8.9743589743589425E-3},{"$f":"'GDP Deflator'!AE73/'GDP Deflator'!AE72-1","v":1.934235976789167E-2},{"$f":"'GDP Deflator'!AF73/'GDP Deflator'!AF72-1","v":4.9429657794676674E-2},{"$f":"'GDP Deflator'!AG73/'GDP Deflator'!AG72-1","v":-3.3482142857143016E-3},{"$f":"'GDP Deflator'!AH73/'GDP Deflator'!AH72-1","v":0.16666666666666674},{"$f":"'GDP Deflator'!AI73/'GDP Deflator'!AI72-1","v":1.9461077844311392E-2}]
[35384,{"$f":"'GDP Deflator'!B74/'GDP Deflator'!B73-1","v":2.2446689113355678E-3},{"$f":"'GDP Deflator'!C74/'GDP Deflator'!C73-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D74/'GDP Deflator'!D73-1","v":-2.450980392156743E-3},{"$f":"'GDP Deflator'!E74/'GDP Deflator'!E73-1","v":1.2706480304955914E-3},{"$f":"'GDP Deflator'!F74/'GDP Deflator'!F73-1","v":6.7204301075269868E-3},{"$f":"'GDP Deflator'!G74/'GDP Deflator'!G73-1","v":2.9761904761904656E-2},{"$f":"'GDP Deflator'!H74/'GDP Deflator'!H73-1","v":-1.2448132780082832E-2},{"$f":"'GDP Deflator'!I74/'GDP Deflator'!I73-1","v":-4.070556309362261E-3},{"$f":"'GDP Deflator'!J74/'GDP Deflator'!J73-1","v":4.4642857142855874E-3},{"$f":"'GDP Deflator'!K74/'GDP Deflator'!K73-1","v":-2.2421524663677195E-3},{"$f":"'GDP Deflator'!L74/'GDP Deflator'!L73-1","v":3.9525691699604515E-3},{"$f":"'GDP Deflator'!M74/'GDP Deflator'!M73-1","v":6.2814070351759899E-3},{"$f":"'GDP Deflator'!N74/'GDP Deflator'!N73-1","v":0},{"$f":"'GDP Deflator'!O74/'GDP Deflator'!O73-1","v":4.7923322683705916E-2},{"$f":"'GDP Deflator'!P74/'GDP Deflator'!P73-1","v":7.4175824175824356E-2},{"$f":"'GDP Deflator'!Q74/'GDP Deflator'!Q73-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!R74/'GDP Deflator'!R73-1","v":6.8119891008173727E-3},{"$f":"'GDP Deflator'!S74/'GDP Deflator'!S73-1","v":-1.7436791630339732E-3},{"$f":"'GDP Deflator'!T74/'GDP Deflator'!T73-1","v":-1.6771488469601747E-2},{"$f":"'GDP Deflator'!U74/'GDP Deflator'!U73-1","v":-1.1363636363636465E-2},{"$f":"'GDP Deflator'!V74/'GDP Deflator'!V73-1","v":4.8048048048048075E-2},{"$f":"'GDP Deflator'!W74/'GDP Deflator'!W73-1","v":3.136531365313644E-2},{"$f":"'GDP Deflator'!X74/'GDP Deflator'!X73-1","v":-4.0485829959513442E-3},{"$f":"'GDP Deflator'!Y74/'GDP Deflator'!Y73-1","v":4.0816326530612734E-3},{"$f":"'GDP Deflator'!Z74/'GDP Deflator'!Z73-1","v":8.1712062256809492E-2},{"$f":"'GDP Deflator'!AA74/'GDP Deflator'!AA73-1","v":2.5710419485791558E-2},{"$f":"'GDP Deflator'!AB74/'GDP Deflator'!AB73-1","v":1.3490725126475533E-2},{"$f":"'GDP Deflator'!AC74/'GDP Deflator'!AC73-1","v":3.0257186081694476E-2},{"$f":"'GDP Deflator'!AD74/'GDP Deflator'!AD73-1","v":7.6238881829733263E-3},{"$f":"'GDP Deflator'!AE74/'GDP Deflator'!AE73-1","v":1.3282732447817747E-2},{"$f":"'GDP Deflator'!AF74/'GDP Deflator'!AF73-1","v":-5.9178743961352587E-2},{"$f":"'GDP Deflator'!AG74/'GDP Deflator'!AG73-1","v":0},{"$f":"'GDP Deflator'!AH74/'GDP Deflator'!AH73-1","v":0.28571428571428581},{"$f":"'GDP Deflator'!AI74/'GDP Deflator'!AI73-1","v":-1.468428781204012E-3}]
[35476,{"$f":"'GDP Deflator'!B75/'GDP Deflator'!B74-1","v":0},{"$f":"'GDP Deflator'!C75/'GDP Deflator'!C74-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D75/'GDP Deflator'!D74-1","v":8.5995085995085319E-3},{"$f":"'GDP Deflator'!E75/'GDP Deflator'!E74-1","v":2.5380710659899108E-3},{"$f":"'GDP Deflator'!F75/'GDP Deflator'!F74-1","v":2.6702269692921998E-3},{"$f":"'GDP Deflator'!G75/'GDP Deflator'!G74-1","v":4.0462427745664664E-2},{"$f":"'GDP Deflator'!H75/'GDP Deflator'!H74-1","v":1.6806722689075571E-2},{"$f":"'GDP Deflator'!I75/'GDP Deflator'!I74-1","v":5.4495912806538094E-3},{"$f":"'GDP Deflator'!J75/'GDP Deflator'!J74-1","v":5.9259259259261121E-3},{"$f":"'GDP Deflator'!K75/'GDP Deflator'!K74-1","v":4.0449438202247112E-2},{"$f":"'GDP Deflator'!L75/'GDP Deflator'!L74-1","v":6.5616797900263091E-3},{"$f":"'GDP Deflator'!M75/'GDP Deflator'!M74-1","v":1.2484394506866447E-2},{"$f":"'GDP Deflator'!N75/'GDP Deflator'!N74-1","v":3.7037037037037646E-3},{"$f":"'GDP Deflator'!O75/'GDP Deflator'!O74-1","v":0},{"$f":"'GDP Deflator'!P75/'GDP Deflator'!P74-1","v":0.11764705882352944},{"$f":"'GDP Deflator'!Q75/'GDP Deflator'!Q74-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!R75/'GDP Deflator'!R74-1","v":5.412719891745521E-3},{"$f":"'GDP Deflator'!S75/'GDP Deflator'!S74-1","v":-8.7336244541480479E-4},{"$f":"'GDP Deflator'!T75/'GDP Deflator'!T74-1","v":5.9701492537313605E-2},{"$f":"'GDP Deflator'!U75/'GDP Deflator'!U74-1","v":-6.5681444991789739E-3},{"$f":"'GDP Deflator'!V75/'GDP Deflator'!V74-1","v":5.4441260744985565E-2},{"$f":"'GDP Deflator'!W75/'GDP Deflator'!W74-1","v":-2.8622540250447304E-2},{"$f":"'GDP Deflator'!X75/'GDP Deflator'!X74-1","v":-4.0650406504064707E-3},{"$f":"'GDP Deflator'!Y75/'GDP Deflator'!Y74-1","v":5.4200542005420349E-3},{"$f":"'GDP Deflator'!Z75/'GDP Deflator'!Z74-1","v":2.6978417266187105E-2},{"$f":"'GDP Deflator'!AA75/'GDP Deflator'!AA74-1","v":-6.3324538258575203E-2},{"$f":"'GDP Deflator'!AB75/'GDP Deflator'!AB74-1","v":-1.4975041597337757E-2},{"$f":"'GDP Deflator'!AC75/'GDP Deflator'!AC74-1","v":-2.936857562408024E-3},{"$f":"'GDP Deflator'!AD75/'GDP Deflator'!AD74-1","v":3.7831021437577661E-3},{"$f":"'GDP Deflator'!AE75/'GDP Deflator'!AE74-1","v":3.7453183520599342E-3},{"$f":"'GDP Deflator'!AF75/'GDP Deflator'!AF74-1","v":1.2836970474968012E-2},{"$f":"'GDP Deflator'!AG75/'GDP Deflator'!AG74-1","v":-1.1198208286673506E-3},{"$f":"'GDP Deflator'!AH75/'GDP Deflator'!AH74-1","v":5.555555555555558E-2},{"$f":"'GDP Deflator'!AI75/'GDP Deflator'!AI74-1","v":3.2352941176470695E-2}]
[35565,{"$f":"'GDP Deflator'!B76/'GDP Deflator'!B75-1","v":-1.1198208286673506E-3},{"$f":"'GDP Deflator'!C76/'GDP Deflator'!C75-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D76/'GDP Deflator'!D75-1","v":6.0901339829475543E-3},{"$f":"'GDP Deflator'!E76/'GDP Deflator'!E75-1","v":6.3291139240506666E-3},{"$f":"'GDP Deflator'!F76/'GDP Deflator'!F75-1","v":-2.6631158455391324E-3},{"$f":"'GDP Deflator'!G76/'GDP Deflator'!G75-1","v":-2.777777777777779E-2},{"$f":"'GDP Deflator'!H76/'GDP Deflator'!H75-1","v":-6.8870523415978102E-3},{"$f":"'GDP Deflator'!I76/'GDP Deflator'!I75-1","v":8.1300813008131634E-3},{"$f":"'GDP Deflator'!J76/'GDP Deflator'!J75-1","v":5.8910162002945299E-3},{"$f":"'GDP Deflator'!K76/'GDP Deflator'!K75-1","v":4.5356371490280711E-2},{"$f":"'GDP Deflator'!L76/'GDP Deflator'!L75-1","v":2.6075619295957697E-3},{"$f":"'GDP Deflator'!M76/'GDP Deflator'!M75-1","v":1.2330456226881115E-3},{"$f":"'GDP Deflator'!N76/'GDP Deflator'!N75-1","v":2.4600246002459691E-3},{"$f":"'GDP Deflator'!O76/'GDP Deflator'!O75-1","v":1.8292682926829285E-2},{"$f":"'GDP Deflator'!P76/'GDP Deflator'!P75-1","v":6.8649885583522696E-3},{"$f":"'GDP Deflator'!Q76/'GDP Deflator'!Q75-1","v":8.1632653061223248E-3},{"$f":"'GDP Deflator'!R76/'GDP Deflator'!R75-1","v":6.7294751009421283E-3},{"$f":"'GDP Deflator'!S76/'GDP Deflator'!S75-1","v":1.1363636363636243E-2},{"$f":"'GDP Deflator'!T76/'GDP Deflator'!T75-1","v":-2.0120724346076591E-3},{"$f":"'GDP Deflator'!U76/'GDP Deflator'!U75-1","v":-3.8842975206611619E-2},{"$f":"'GDP Deflator'!V76/'GDP Deflator'!V75-1","v":2.9891304347826164E-2},{"$f":"'GDP Deflator'!W76/'GDP Deflator'!W75-1","v":1.6574585635359185E-2},{"$f":"'GDP Deflator'!X76/'GDP Deflator'!X75-1","v":1.0884353741496655E-2},{"$f":"'GDP Deflator'!Y76/'GDP Deflator'!Y75-1","v":1.0781671159029615E-2},{"$f":"'GDP Deflator'!Z76/'GDP Deflator'!Z75-1","v":1.9264448336252293E-2},{"$f":"'GDP Deflator'!AA76/'GDP Deflator'!AA75-1","v":5.6338028169014009E-2},{"$f":"'GDP Deflator'!AB76/'GDP Deflator'!AB75-1","v":1.5202702702702631E-2},{"$f":"'GDP Deflator'!AC76/'GDP Deflator'!AC75-1","v":3.0927835051546282E-2},{"$f":"'GDP Deflator'!AD76/'GDP Deflator'!AD75-1","v":0},{"$f":"'GDP Deflator'!AE76/'GDP Deflator'!AE75-1","v":5.0373134328358216E-2},{"$f":"'GDP Deflator'!AF76/'GDP Deflator'!AF75-1","v":1.7743979721165815E-2},{"$f":"'GDP Deflator'!AG76/'GDP Deflator'!AG75-1","v":-3.3632286995515237E-3},{"$f":"'GDP Deflator'!AH76/'GDP Deflator'!AH75-1","v":0.15789473684210531},{"$f":"'GDP Deflator'!AI76/'GDP Deflator'!AI75-1","v":2.8490028490028463E-2}]
[35657,{"$f":"'GDP Deflator'!B77/'GDP Deflator'!B76-1","v":1.1210762331836932E-3},{"$f":"'GDP Deflator'!C77/'GDP Deflator'!C76-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D77/'GDP Deflator'!D76-1","v":0},{"$f":"'GDP Deflator'!E77/'GDP Deflator'!E76-1","v":3.7735849056603765E-3},{"$f":"'GDP Deflator'!F77/'GDP Deflator'!F76-1","v":2.6702269692921998E-3},{"$f":"'GDP Deflator'!G77/'GDP Deflator'!G76-1","v":-1.1428571428571455E-2},{"$f":"'GDP Deflator'!H77/'GDP Deflator'!H76-1","v":3.6061026352288694E-2},{"$f":"'GDP Deflator'!I77/'GDP Deflator'!I76-1","v":6.7204301075269868E-3},{"$f":"'GDP Deflator'!J77/'GDP Deflator'!J76-1","v":4.3923865300146137E-3},{"$f":"'GDP Deflator'!K77/'GDP Deflator'!K76-1","v":1.2396694214876103E-2},{"$f":"'GDP Deflator'!L77/'GDP Deflator'!L76-1","v":3.9011703511053764E-3},{"$f":"'GDP Deflator'!M77/'GDP Deflator'!M76-1","v":4.9261083743841194E-3},{"$f":"'GDP Deflator'!N77/'GDP Deflator'!N76-1","v":2.4539877300613355E-3},{"$f":"'GDP Deflator'!O77/'GDP Deflator'!O76-1","v":-4.4910179640718084E-3},{"$f":"'GDP Deflator'!P77/'GDP Deflator'!P76-1","v":-9.0909090909090384E-3},{"$f":"'GDP Deflator'!Q77/'GDP Deflator'!Q76-1","v":0},{"$f":"'GDP Deflator'!R77/'GDP Deflator'!R76-1","v":6.6844919786095414E-3},{"$f":"'GDP Deflator'!S77/'GDP Deflator'!S76-1","v":-1.7286084701815252E-3},{"$f":"'GDP Deflator'!T77/'GDP Deflator'!T76-1","v":-4.0322580645162365E-3},{"$f":"'GDP Deflator'!U77/'GDP Deflator'!U76-1","v":0},{"$f":"'GDP Deflator'!V77/'GDP Deflator'!V76-1","v":2.9023746701847042E-2},{"$f":"'GDP Deflator'!W77/'GDP Deflator'!W76-1","v":2.3550724637681153E-2},{"$f":"'GDP Deflator'!X77/'GDP Deflator'!X76-1","v":-2.6917900403768957E-3},{"$f":"'GDP Deflator'!Y77/'GDP Deflator'!Y76-1","v":5.3333333333334121E-3},{"$f":"'GDP Deflator'!Z77/'GDP Deflator'!Z76-1","v":2.405498281786933E-2},{"$f":"'GDP Deflator'!AA77/'GDP Deflator'!AA76-1","v":4.9333333333333451E-2},{"$f":"'GDP Deflator'!AB77/'GDP Deflator'!AB76-1","v":1.6638935108153063E-2},{"$f":"'GDP Deflator'!AC77/'GDP Deflator'!AC76-1","v":2.5714285714285579E-2},{"$f":"'GDP Deflator'!AD77/'GDP Deflator'!AD76-1","v":2.0100502512562901E-2},{"$f":"'GDP Deflator'!AE77/'GDP Deflator'!AE76-1","v":3.5523978685614299E-3},{"$f":"'GDP Deflator'!AF77/'GDP Deflator'!AF76-1","v":3.8605230386052458E-2},{"$f":"'GDP Deflator'!AG77/'GDP Deflator'!AG76-1","v":3.3745781777276829E-3},{"$f":"'GDP Deflator'!AH77/'GDP Deflator'!AH76-1","v":0.18181818181818166},{"$f":"'GDP Deflator'!AI77/'GDP Deflator'!AI76-1","v":2.0775623268697974E-2}]
[35749,{"$f":"'GDP Deflator'!B78/'GDP Deflator'!B77-1","v":2.2396416573349232E-3},{"$f":"'GDP Deflator'!C78/'GDP Deflator'!C77-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D78/'GDP Deflator'!D77-1","v":-4.842615012106477E-3},{"$f":"'GDP Deflator'!E78/'GDP Deflator'!E77-1","v":2.5062656641603454E-3},{"$f":"'GDP Deflator'!F78/'GDP Deflator'!F77-1","v":2.6631158455392434E-3},{"$f":"'GDP Deflator'!G78/'GDP Deflator'!G77-1","v":2.3121387283236983E-2},{"$f":"'GDP Deflator'!H78/'GDP Deflator'!H77-1","v":2.6773761713520638E-2},{"$f":"'GDP Deflator'!I78/'GDP Deflator'!I77-1","v":6.6755674232310547E-3},{"$f":"'GDP Deflator'!J78/'GDP Deflator'!J77-1","v":7.2886297376093534E-3},{"$f":"'GDP Deflator'!K78/'GDP Deflator'!K77-1","v":-8.1632653061224358E-3},{"$f":"'GDP Deflator'!L78/'GDP Deflator'!L77-1","v":3.8860103626943143E-3},{"$f":"'GDP Deflator'!M78/'GDP Deflator'!M77-1","v":4.9019607843137081E-3},{"$f":"'GDP Deflator'!N78/'GDP Deflator'!N77-1","v":2.447980416156792E-3},{"$f":"'GDP Deflator'!O78/'GDP Deflator'!O77-1","v":4.8120300751879785E-2},{"$f":"'GDP Deflator'!P78/'GDP Deflator'!P77-1","v":6.6513761467889898E-2},{"$f":"'GDP Deflator'!Q78/'GDP Deflator'!Q77-1","v":1.8218623481781382E-2},{"$f":"'GDP Deflator'!R78/'GDP Deflator'!R77-1","v":3.9840637450199168E-3},{"$f":"'GDP Deflator'!S78/'GDP Deflator'!S77-1","v":8.658008658009031E-4},{"$f":"'GDP Deflator'!T78/'GDP Deflator'!T77-1","v":4.4534412955465674E-2},{"$f":"'GDP Deflator'!U78/'GDP Deflator'!U77-1","v":8.0825451418744754E-2},{"$f":"'GDP Deflator'!V78/'GDP Deflator'!V77-1","v":4.615384615384599E-2},{"$f":"'GDP Deflator'!W78/'GDP Deflator'!W77-1","v":-8.8495575221239076E-3},{"$f":"'GDP Deflator'!X78/'GDP Deflator'!X77-1","v":1.3495276653172628E-3},{"$f":"'GDP Deflator'!Y78/'GDP Deflator'!Y77-1","v":1.0610079575596787E-2},{"$f":"'GDP Deflator'!Z78/'GDP Deflator'!Z77-1","v":2.1812080536912637E-2},{"$f":"'GDP Deflator'!AA78/'GDP Deflator'!AA77-1","v":2.6683608640406531E-2},{"$f":"'GDP Deflator'!AB78/'GDP Deflator'!AB77-1","v":5.7283142389525255E-2},{"$f":"'GDP Deflator'!AC78/'GDP Deflator'!AC77-1","v":4.3175487465181073E-2},{"$f":"'GDP Deflator'!AD78/'GDP Deflator'!AD77-1","v":-1.8472906403940836E-2},{"$f":"'GDP Deflator'!AE78/'GDP Deflator'!AE77-1","v":2.831858407079646E-2},{"$f":"'GDP Deflator'!AF78/'GDP Deflator'!AF77-1","v":-4.1966426858513151E-2},{"$f":"'GDP Deflator'!AG78/'GDP Deflator'!AG77-1","v":-2.2421524663677195E-3},{"$f":"'GDP Deflator'!AH78/'GDP Deflator'!AH77-1","v":0.25},{"$f":"'GDP Deflator'!AI78/'GDP Deflator'!AI77-1","v":-1.3568521031208647E-3}]
[35841,{"$f":"'GDP Deflator'!B79/'GDP Deflator'!B78-1","v":-1.1173184357541333E-3},{"$f":"'GDP Deflator'!C79/'GDP Deflator'!C78-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D79/'GDP Deflator'!D78-1","v":6.0827250608272987E-3},{"$f":"'GDP Deflator'!E79/'GDP Deflator'!E78-1","v":7.4999999999998401E-3},{"$f":"'GDP Deflator'!F79/'GDP Deflator'!F78-1","v":-2.6560424966799445E-3},{"$f":"'GDP Deflator'!G79/'GDP Deflator'!G78-1","v":1.883239171374762E-2},{"$f":"'GDP Deflator'!H79/'GDP Deflator'!H78-1","v":4.5632333767926969E-2},{"$f":"'GDP Deflator'!I79/'GDP Deflator'!I78-1","v":-6.6312997347479641E-3},{"$f":"'GDP Deflator'!J79/'GDP Deflator'!J78-1","v":1.4471780028944004E-3},{"$f":"'GDP Deflator'!K79/'GDP Deflator'!K78-1","v":5.967078189300401E-2},{"$f":"'GDP Deflator'!L79/'GDP Deflator'!L78-1","v":1.290322580645098E-3},{"$f":"'GDP Deflator'!M79/'GDP Deflator'!M78-1","v":2.9268292682926855E-2},{"$f":"'GDP Deflator'!N79/'GDP Deflator'!N78-1","v":3.66300366300365E-3},{"$f":"'GDP Deflator'!O79/'GDP Deflator'!O78-1","v":-2.4390243902439046E-2},{"$f":"'GDP Deflator'!P79/'GDP Deflator'!P78-1","v":7.9569892473118298E-2},{"$f":"'GDP Deflator'!Q79/'GDP Deflator'!Q78-1","v":2.7833001988071704E-2},{"$f":"'GDP Deflator'!R79/'GDP Deflator'!R78-1","v":7.9365079365081304E-3},{"$f":"'GDP Deflator'!S79/'GDP Deflator'!S78-1","v":-8.6505190311414459E-4},{"$f":"'GDP Deflator'!T79/'GDP Deflator'!T78-1","v":5.8139534883721034E-3},{"$f":"'GDP Deflator'!U79/'GDP Deflator'!U78-1","v":-4.2959427207637235E-2},{"$f":"'GDP Deflator'!V79/'GDP Deflator'!V78-1","v":4.1666666666666741E-2},{"$f":"'GDP Deflator'!W79/'GDP Deflator'!W78-1","v":-4.4642857142857095E-2},{"$f":"'GDP Deflator'!X79/'GDP Deflator'!X78-1","v":2.6954177897573484E-3},{"$f":"'GDP Deflator'!Y79/'GDP Deflator'!Y78-1","v":1.312335958005173E-3},{"$f":"'GDP Deflator'!Z79/'GDP Deflator'!Z78-1","v":4.1050903119868698E-2},{"$f":"'GDP Deflator'!AA79/'GDP Deflator'!AA78-1","v":-5.4455445544554393E-2},{"$f":"'GDP Deflator'!AB79/'GDP Deflator'!AB78-1","v":-4.4891640866872917E-2},{"$f":"'GDP Deflator'!AC79/'GDP Deflator'!AC78-1","v":5.3404539385846217E-3},{"$f":"'GDP Deflator'!AD79/'GDP Deflator'!AD78-1","v":6.273525721455453E-3},{"$f":"'GDP Deflator'!AE79/'GDP Deflator'!AE78-1","v":-5.1635111876076056E-3},{"$f":"'GDP Deflator'!AF79/'GDP Deflator'!AF78-1","v":-1.2515644555696204E-3},{"$f":"'GDP Deflator'!AG79/'GDP Deflator'!AG78-1","v":1.1235955056179137E-3},{"$f":"'GDP Deflator'!AH79/'GDP Deflator'!AH78-1","v":0.23076923076923084},{"$f":"'GDP Deflator'!AI79/'GDP Deflator'!AI78-1","v":1.3586956521739024E-2}]
[35930,{"$f":"'GDP Deflator'!B80/'GDP Deflator'!B79-1","v":5.5928411633110464E-3},{"$f":"'GDP Deflator'!C80/'GDP Deflator'!C79-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D80/'GDP Deflator'!D79-1","v":2.4183796856107609E-3},{"$f":"'GDP Deflator'!E80/'GDP Deflator'!E79-1","v":4.9627791563275903E-3},{"$f":"'GDP Deflator'!F80/'GDP Deflator'!F79-1","v":0},{"$f":"'GDP Deflator'!G80/'GDP Deflator'!G79-1","v":-2.2181146025878062E-2},{"$f":"'GDP Deflator'!H80/'GDP Deflator'!H79-1","v":-4.3640897755610975E-2},{"$f":"'GDP Deflator'!I80/'GDP Deflator'!I79-1","v":9.3457943925232545E-3},{"$f":"'GDP Deflator'!J80/'GDP Deflator'!J79-1","v":1.4450867052023142E-2},{"$f":"'GDP Deflator'!K80/'GDP Deflator'!K79-1","v":7.7669902912620437E-3},{"$f":"'GDP Deflator'!L80/'GDP Deflator'!L79-1","v":1.2886597938146505E-3},{"$f":"'GDP Deflator'!M80/'GDP Deflator'!M79-1","v":-3.5545023696683664E-3},{"$f":"'GDP Deflator'!N80/'GDP Deflator'!N79-1","v":3.6496350364962904E-3},{"$f":"'GDP Deflator'!O80/'GDP Deflator'!O79-1","v":3.0882352941176361E-2},{"$f":"'GDP Deflator'!P80/'GDP Deflator'!P79-1","v":-5.9760956175299862E-3},{"$f":"'GDP Deflator'!Q80/'GDP Deflator'!Q79-1","v":7.7369439071566237E-3},{"$f":"'GDP Deflator'!R80/'GDP Deflator'!R79-1","v":6.5616797900263091E-3},{"$f":"'GDP Deflator'!S80/'GDP Deflator'!S79-1","v":-8.6580086580079207E-4},{"$f":"'GDP Deflator'!T80/'GDP Deflator'!T79-1","v":1.1560693641618602E-2},{"$f":"'GDP Deflator'!U80/'GDP Deflator'!U79-1","v":-8.3125519534497094E-3},{"$f":"'GDP Deflator'!V80/'GDP Deflator'!V79-1","v":3.7647058823529367E-2},{"$f":"'GDP Deflator'!W80/'GDP Deflator'!W79-1","v":2.2429906542056122E-2},{"$f":"'GDP Deflator'!X80/'GDP Deflator'!X79-1","v":4.0322580645160144E-3},{"$f":"'GDP Deflator'!Y80/'GDP Deflator'!Y79-1","v":2.6212319790301919E-3},{"$f":"'GDP Deflator'!Z80/'GDP Deflator'!Z79-1","v":1.8927444794952564E-2},{"$f":"'GDP Deflator'!AA80/'GDP Deflator'!AA79-1","v":5.3664921465968574E-2},{"$f":"'GDP Deflator'!AB80/'GDP Deflator'!AB79-1","v":3.0794165316045286E-2},{"$f":"'GDP Deflator'!AC80/'GDP Deflator'!AC79-1","v":4.6480743691899029E-2},{"$f":"'GDP Deflator'!AD80/'GDP Deflator'!AD79-1","v":0},{"$f":"'GDP Deflator'!AE80/'GDP Deflator'!AE79-1","v":4.325259515570945E-2},{"$f":"'GDP Deflator'!AF80/'GDP Deflator'!AF79-1","v":1.7543859649122862E-2},{"$f":"'GDP Deflator'!AG80/'GDP Deflator'!AG79-1","v":-1.1223344556676729E-3},{"$f":"'GDP Deflator'!AH80/'GDP Deflator'!AH79-1","v":0.125},{"$f":"'GDP Deflator'!AI80/'GDP Deflator'!AI79-1","v":3.4852546916890104E-2}]
[36022,{"$f":"'GDP Deflator'!B81/'GDP Deflator'!B80-1","v":1.1123470522802492E-3},{"$f":"'GDP Deflator'!C81/'GDP Deflator'!C80-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D81/'GDP Deflator'!D80-1","v":0},{"$f":"'GDP Deflator'!E81/'GDP Deflator'!E80-1","v":2.4691358024691024E-3},{"$f":"'GDP Deflator'!F81/'GDP Deflator'!F80-1","v":-5.3262316910784868E-3},{"$f":"'GDP Deflator'!G81/'GDP Deflator'!G80-1","v":3.780718336483968E-3},{"$f":"'GDP Deflator'!H81/'GDP Deflator'!H80-1","v":9.1264667535855271E-3},{"$f":"'GDP Deflator'!I81/'GDP Deflator'!I80-1","v":3.9682539682541762E-3},{"$f":"'GDP Deflator'!J81/'GDP Deflator'!J80-1","v":4.2735042735042583E-3},{"$f":"'GDP Deflator'!K81/'GDP Deflator'!K80-1","v":3.8535645472062008E-3},{"$f":"'GDP Deflator'!L81/'GDP Deflator'!L80-1","v":3.8610038610038533E-3},{"$f":"'GDP Deflator'!M81/'GDP Deflator'!M80-1","v":1.1890606420927874E-3},{"$f":"'GDP Deflator'!N81/'GDP Deflator'!N80-1","v":-1.2121212121211089E-3},{"$f":"'GDP Deflator'!O81/'GDP Deflator'!O80-1","v":5.7061340941513272E-3},{"$f":"'GDP Deflator'!P81/'GDP Deflator'!P80-1","v":-6.0120240480960874E-3},{"$f":"'GDP Deflator'!Q81/'GDP Deflator'!Q80-1","v":-3.8387715930903177E-3},{"$f":"'GDP Deflator'!R81/'GDP Deflator'!R80-1","v":1.3037809647977738E-3},{"$f":"'GDP Deflator'!S81/'GDP Deflator'!S80-1","v":-3.4662045060659397E-3},{"$f":"'GDP Deflator'!T81/'GDP Deflator'!T80-1","v":7.6190476190476364E-3},{"$f":"'GDP Deflator'!U81/'GDP Deflator'!U80-1","v":-5.0293378038557268E-3},{"$f":"'GDP Deflator'!V81/'GDP Deflator'!V80-1","v":3.1746031746031633E-2},{"$f":"'GDP Deflator'!W81/'GDP Deflator'!W80-1","v":3.2906764168190161E-2},{"$f":"'GDP Deflator'!X81/'GDP Deflator'!X80-1","v":4.0160642570281624E-3},{"$f":"'GDP Deflator'!Y81/'GDP Deflator'!Y80-1","v":7.8431372549019329E-3},{"$f":"'GDP Deflator'!Z81/'GDP Deflator'!Z80-1","v":2.0123839009288158E-2},{"$f":"'GDP Deflator'!AA81/'GDP Deflator'!AA80-1","v":3.602484472049694E-2},{"$f":"'GDP Deflator'!AB81/'GDP Deflator'!AB80-1","v":4.4025157232704393E-2},{"$f":"'GDP Deflator'!AC81/'GDP Deflator'!AC80-1","v":8.8832487309644659E-3},{"$f":"'GDP Deflator'!AD81/'GDP Deflator'!AD80-1","v":2.4937655860348684E-3},{"$f":"'GDP Deflator'!AE81/'GDP Deflator'!AE80-1","v":6.6334991708127955E-3},{"$f":"'GDP Deflator'!AF81/'GDP Deflator'!AF80-1","v":3.2019704433497553E-2},{"$f":"'GDP Deflator'!AG81/'GDP Deflator'!AG80-1","v":-1.1235955056179137E-3},{"$f":"'GDP Deflator'!AH81/'GDP Deflator'!AH80-1","v":0.10000000000000009},{"$f":"'GDP Deflator'!AI81/'GDP Deflator'!AI80-1","v":7.7720207253886286E-3}]
[36114,{"$f":"'GDP Deflator'!B82/'GDP Deflator'!B81-1","v":2.2222222222223476E-3},{"$f":"'GDP Deflator'!C82/'GDP Deflator'!C81-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D82/'GDP Deflator'!D81-1","v":-4.8250904704464359E-3},{"$f":"'GDP Deflator'!E82/'GDP Deflator'!E81-1","v":-2.4630541871921707E-3},{"$f":"'GDP Deflator'!F82/'GDP Deflator'!F81-1","v":2.6773761713521083E-3},{"$f":"'GDP Deflator'!G82/'GDP Deflator'!G81-1","v":9.4161958568739212E-3},{"$f":"'GDP Deflator'!H82/'GDP Deflator'!H81-1","v":-2.0671834625323071E-2},{"$f":"'GDP Deflator'!I82/'GDP Deflator'!I81-1","v":-2.6350461133070047E-3},{"$f":"'GDP Deflator'!J82/'GDP Deflator'!J81-1","v":7.0921985815601829E-3},{"$f":"'GDP Deflator'!K82/'GDP Deflator'!K81-1","v":1.9193857965451588E-3},{"$f":"'GDP Deflator'!L82/'GDP Deflator'!L81-1","v":3.8461538461538325E-3},{"$f":"'GDP Deflator'!M82/'GDP Deflator'!M81-1","v":-7.1258907363421775E-3},{"$f":"'GDP Deflator'!N82/'GDP Deflator'!N81-1","v":0},{"$f":"'GDP Deflator'!O82/'GDP Deflator'!O81-1","v":4.3971631205673711E-2},{"$f":"'GDP Deflator'!P82/'GDP Deflator'!P81-1","v":5.4435483870967749E-2},{"$f":"'GDP Deflator'!Q82/'GDP Deflator'!Q81-1","v":-1.9267822736031004E-3},{"$f":"'GDP Deflator'!R82/'GDP Deflator'!R81-1","v":1.3020833333333259E-2},{"$f":"'GDP Deflator'!S82/'GDP Deflator'!S81-1","v":8.6956521739134374E-4},{"$f":"'GDP Deflator'!T82/'GDP Deflator'!T81-1","v":-3.780718336483857E-3},{"$f":"'GDP Deflator'!U82/'GDP Deflator'!U81-1","v":3.3698399326032025E-3},{"$f":"'GDP Deflator'!V82/'GDP Deflator'!V81-1","v":4.1758241758241832E-2},{"$f":"'GDP Deflator'!W82/'GDP Deflator'!W81-1","v":-1.0619469026548645E-2},{"$f":"'GDP Deflator'!X82/'GDP Deflator'!X81-1","v":1.3333333333331865E-3},{"$f":"'GDP Deflator'!Y82/'GDP Deflator'!Y81-1","v":2.5940337224383825E-3},{"$f":"'GDP Deflator'!Z82/'GDP Deflator'!Z81-1","v":3.0349013657056112E-2},{"$f":"'GDP Deflator'!AA82/'GDP Deflator'!AA81-1","v":2.8776978417266008E-2},{"$f":"'GDP Deflator'!AB82/'GDP Deflator'!AB81-1","v":-1.6566265060241059E-2},{"$f":"'GDP Deflator'!AC82/'GDP Deflator'!AC81-1","v":-2.515723270440251E-3},{"$f":"'GDP Deflator'!AD82/'GDP Deflator'!AD81-1","v":1.8656716417910557E-2},{"$f":"'GDP Deflator'!AE82/'GDP Deflator'!AE81-1","v":2.6359143327841839E-2},{"$f":"'GDP Deflator'!AF82/'GDP Deflator'!AF81-1","v":-4.0572792362768451E-2},{"$f":"'GDP Deflator'!AG82/'GDP Deflator'!AG81-1","v":-1.1248593925760053E-3},{"$f":"'GDP Deflator'!AH82/'GDP Deflator'!AH81-1","v":9.090909090909105E-2},{"$f":"'GDP Deflator'!AI82/'GDP Deflator'!AI81-1","v":3.084832904884327E-2}]
[36206,{"$f":"'GDP Deflator'!B83/'GDP Deflator'!B82-1","v":-1.1086474501109667E-3},{"$f":"'GDP Deflator'!C83/'GDP Deflator'!C82-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D83/'GDP Deflator'!D82-1","v":6.0606060606060996E-3},{"$f":"'GDP Deflator'!E83/'GDP Deflator'!E82-1","v":2.4691358024691024E-3},{"$f":"'GDP Deflator'!F83/'GDP Deflator'!F82-1","v":4.0053404539386328E-3},{"$f":"'GDP Deflator'!G83/'GDP Deflator'!G82-1","v":1.4925373134328401E-2},{"$f":"'GDP Deflator'!H83/'GDP Deflator'!H82-1","v":1.055408970976246E-2},{"$f":"'GDP Deflator'!I83/'GDP Deflator'!I82-1","v":1.3210039630118242E-3},{"$f":"'GDP Deflator'!J83/'GDP Deflator'!J82-1","v":8.4507042253521014E-3},{"$f":"'GDP Deflator'!K83/'GDP Deflator'!K82-1","v":4.5977011494252817E-2},{"$f":"'GDP Deflator'!L83/'GDP Deflator'!L82-1","v":5.1085568326947328E-3},{"$f":"'GDP Deflator'!M83/'GDP Deflator'!M82-1","v":1.1961722488038173E-2},{"$f":"'GDP Deflator'!N83/'GDP Deflator'!N82-1","v":1.2135922330096527E-3},{"$f":"'GDP Deflator'!O83/'GDP Deflator'!O82-1","v":-2.9891304347825942E-2},{"$f":"'GDP Deflator'!P83/'GDP Deflator'!P82-1","v":2.2944550669216079E-2},{"$f":"'GDP Deflator'!Q83/'GDP Deflator'!Q82-1","v":2.5096525096525157E-2},{"$f":"'GDP Deflator'!R83/'GDP Deflator'!R82-1","v":-5.1413881748071377E-3},{"$f":"'GDP Deflator'!S83/'GDP Deflator'!S82-1","v":-5.2128583840138631E-3},{"$f":"'GDP Deflator'!T83/'GDP Deflator'!T82-1","v":5.6925996204932883E-3},{"$f":"'GDP Deflator'!U83/'GDP Deflator'!U82-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V83/'GDP Deflator'!V82-1","v":4.8523206751055037E-2},{"$f":"'GDP Deflator'!W83/'GDP Deflator'!W82-1","v":-2.1466905187835339E-2},{"$f":"'GDP Deflator'!X83/'GDP Deflator'!X82-1","v":-6.6577896138482195E-3},{"$f":"'GDP Deflator'!Y83/'GDP Deflator'!Y82-1","v":1.2936610608020871E-3},{"$f":"'GDP Deflator'!Z83/'GDP Deflator'!Z82-1","v":-5.8910162002946409E-3},{"$f":"'GDP Deflator'!AA83/'GDP Deflator'!AA82-1","v":-5.011655011655014E-2},{"$f":"'GDP Deflator'!AB83/'GDP Deflator'!AB82-1","v":9.1883614088821286E-3},{"$f":"'GDP Deflator'!AC83/'GDP Deflator'!AC82-1","v":-1.2610340479192961E-2},{"$f":"'GDP Deflator'!AD83/'GDP Deflator'!AD82-1","v":1.2210012210012167E-3},{"$f":"'GDP Deflator'!AE83/'GDP Deflator'!AE82-1","v":0},{"$f":"'GDP Deflator'!AF83/'GDP Deflator'!AF82-1","v":-1.2437810945274963E-3},{"$f":"'GDP Deflator'!AG83/'GDP Deflator'!AG82-1","v":0},{"$f":"'GDP Deflator'!AH83/'GDP Deflator'!AH82-1","v":0.13888888888888884},{"$f":"'GDP Deflator'!AI83/'GDP Deflator'!AI82-1","v":1.7456359102244301E-2}]
[36295,{"$f":"'GDP Deflator'!B84/'GDP Deflator'!B83-1","v":2.2197558268590711E-3},{"$f":"'GDP Deflator'!C84/'GDP Deflator'!C83-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D84/'GDP Deflator'!D83-1","v":2.4096385542169418E-3},{"$f":"'GDP Deflator'!E84/'GDP Deflator'!E83-1","v":1.2315270935960854E-3},{"$f":"'GDP Deflator'!F84/'GDP Deflator'!F83-1","v":1.0638297872340496E-2},{"$f":"'GDP Deflator'!G84/'GDP Deflator'!G83-1","v":-1.2867647058823484E-2},{"$f":"'GDP Deflator'!H84/'GDP Deflator'!H83-1","v":-2.4804177545691752E-2},{"$f":"'GDP Deflator'!I84/'GDP Deflator'!I83-1","v":1.1873350923482962E-2},{"$f":"'GDP Deflator'!J84/'GDP Deflator'!J83-1","v":2.7932960893854997E-3},{"$f":"'GDP Deflator'!K84/'GDP Deflator'!K83-1","v":2.564102564102555E-2},{"$f":"'GDP Deflator'!L84/'GDP Deflator'!L83-1","v":2.5412960609911828E-3},{"$f":"'GDP Deflator'!M84/'GDP Deflator'!M83-1","v":1.1820330969267712E-3},{"$f":"'GDP Deflator'!N84/'GDP Deflator'!N83-1","v":1.2121212121212199E-3},{"$f":"'GDP Deflator'!O84/'GDP Deflator'!O83-1","v":2.2408963585434094E-2},{"$f":"'GDP Deflator'!P84/'GDP Deflator'!P83-1","v":1.495327102803734E-2},{"$f":"'GDP Deflator'!Q84/'GDP Deflator'!Q83-1","v":9.4161958568739212E-3},{"$f":"'GDP Deflator'!R84/'GDP Deflator'!R83-1","v":6.4599483204135222E-3},{"$f":"'GDP Deflator'!S84/'GDP Deflator'!S83-1","v":-3.4934497816594412E-3},{"$f":"'GDP Deflator'!T84/'GDP Deflator'!T83-1","v":2.2641509433962259E-2},{"$f":"'GDP Deflator'!U84/'GDP Deflator'!U83-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V84/'GDP Deflator'!V83-1","v":3.8229376257545189E-2},{"$f":"'GDP Deflator'!W84/'GDP Deflator'!W83-1","v":5.1188299817184646E-2},{"$f":"'GDP Deflator'!X84/'GDP Deflator'!X83-1","v":1.2064343163538993E-2},{"$f":"'GDP Deflator'!Y84/'GDP Deflator'!Y83-1","v":2.5839793281652312E-3},{"$f":"'GDP Deflator'!Z84/'GDP Deflator'!Z83-1","v":1.9259259259259309E-2},{"$f":"'GDP Deflator'!AA84/'GDP Deflator'!AA83-1","v":1.4723926380368235E-2},{"$f":"'GDP Deflator'!AB84/'GDP Deflator'!AB83-1","v":4.0971168437025529E-2},{"$f":"'GDP Deflator'!AC84/'GDP Deflator'!AC83-1","v":3.3205619412516096E-2},{"$f":"'GDP Deflator'!AD84/'GDP Deflator'!AD83-1","v":-8.5365853658536661E-3},{"$f":"'GDP Deflator'!AE84/'GDP Deflator'!AE83-1","v":2.2471910112359605E-2},{"$f":"'GDP Deflator'!AF84/'GDP Deflator'!AF83-1","v":1.8679950186799577E-2},{"$f":"'GDP Deflator'!AG84/'GDP Deflator'!AG83-1","v":0},{"$f":"'GDP Deflator'!AH84/'GDP Deflator'!AH83-1","v":0.1056910569105689},{"$f":"'GDP Deflator'!AI84/'GDP Deflator'!AI83-1","v":4.9019607843137081E-3}]
[36387,{"$f":"'GDP Deflator'!B85/'GDP Deflator'!B84-1","v":-1.1074197120708451E-3},{"$f":"'GDP Deflator'!C85/'GDP Deflator'!C84-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D85/'GDP Deflator'!D84-1","v":-3.6057692307691624E-3},{"$f":"'GDP Deflator'!E85/'GDP Deflator'!E84-1","v":0},{"$f":"'GDP Deflator'!F85/'GDP Deflator'!F84-1","v":1.1842105263157876E-2},{"$f":"'GDP Deflator'!G85/'GDP Deflator'!G84-1","v":1.1173184357541777E-2},{"$f":"'GDP Deflator'!H85/'GDP Deflator'!H84-1","v":4.2838018741633288E-2},{"$f":"'GDP Deflator'!I85/'GDP Deflator'!I84-1","v":6.5189048239895353E-3},{"$f":"'GDP Deflator'!J85/'GDP Deflator'!J84-1","v":5.5710306406686616E-3},{"$f":"'GDP Deflator'!K85/'GDP Deflator'!K84-1","v":1.0714285714285676E-2},{"$f":"'GDP Deflator'!L85/'GDP Deflator'!L84-1","v":3.8022813688212143E-3},{"$f":"'GDP Deflator'!M85/'GDP Deflator'!M84-1","v":4.7225501770955525E-3},{"$f":"'GDP Deflator'!N85/'GDP Deflator'!N84-1","v":0},{"$f":"'GDP Deflator'!O85/'GDP Deflator'!O84-1","v":-6.8493150684931781E-3},{"$f":"'GDP Deflator'!P85/'GDP Deflator'!P84-1","v":-7.3664825046040328E-3},{"$f":"'GDP Deflator'!Q85/'GDP Deflator'!Q84-1","v":1.8656716417910779E-3},{"$f":"'GDP Deflator'!R85/'GDP Deflator'!R84-1","v":5.1347881899870274E-3},{"$f":"'GDP Deflator'!S85/'GDP Deflator'!S84-1","v":-6.1349693251532278E-3},{"$f":"'GDP Deflator'!T85/'GDP Deflator'!T84-1","v":0},{"$f":"'GDP Deflator'!U85/'GDP Deflator'!U84-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V85/'GDP Deflator'!V84-1","v":3.1007751937984551E-2},{"$f":"'GDP Deflator'!W85/'GDP Deflator'!W84-1","v":5.2173913043478182E-2},{"$f":"'GDP Deflator'!X85/'GDP Deflator'!X84-1","v":1.3245033112581073E-3},{"$f":"'GDP Deflator'!Y85/'GDP Deflator'!Y84-1","v":5.1546391752577136E-3},{"$f":"'GDP Deflator'!Z85/'GDP Deflator'!Z84-1","v":1.4534883720930258E-2},{"$f":"'GDP Deflator'!AA85/'GDP Deflator'!AA84-1","v":7.2551390568318386E-3},{"$f":"'GDP Deflator'!AB85/'GDP Deflator'!AB84-1","v":1.6034985422740622E-2},{"$f":"'GDP Deflator'!AC85/'GDP Deflator'!AC84-1","v":-1.2360939431398377E-3},{"$f":"'GDP Deflator'!AD85/'GDP Deflator'!AD84-1","v":-3.6900369003689537E-3},{"$f":"'GDP Deflator'!AE85/'GDP Deflator'!AE84-1","v":1.883830455259039E-2},{"$f":"'GDP Deflator'!AF85/'GDP Deflator'!AF84-1","v":3.6674816625916762E-2},{"$f":"'GDP Deflator'!AG85/'GDP Deflator'!AG84-1","v":4.5045045045044585E-3},{"$f":"'GDP Deflator'!AH85/'GDP Deflator'!AH84-1","v":0.11029411764705888},{"$f":"'GDP Deflator'!AI85/'GDP Deflator'!AI84-1","v":3.6585365853658569E-3}]
[36479,{"$f":"'GDP Deflator'!B86/'GDP Deflator'!B85-1","v":-3.3259423503325669E-3},{"$f":"'GDP Deflator'!C86/'GDP Deflator'!C85-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D86/'GDP Deflator'!D85-1","v":-2.4125452352231624E-3},{"$f":"'GDP Deflator'!E86/'GDP Deflator'!E85-1","v":6.1500615006149228E-3},{"$f":"'GDP Deflator'!F86/'GDP Deflator'!F85-1","v":5.2015604681403538E-3},{"$f":"'GDP Deflator'!G86/'GDP Deflator'!G85-1","v":3.130755064456725E-2},{"$f":"'GDP Deflator'!H86/'GDP Deflator'!H85-1","v":-1.0269576379974499E-2},{"$f":"'GDP Deflator'!I86/'GDP Deflator'!I85-1","v":3.8860103626943143E-3},{"$f":"'GDP Deflator'!J86/'GDP Deflator'!J85-1","v":6.9252077562327319E-3},{"$f":"'GDP Deflator'!K86/'GDP Deflator'!K85-1","v":-1.0600706713780994E-2},{"$f":"'GDP Deflator'!L86/'GDP Deflator'!L85-1","v":5.050505050504972E-3},{"$f":"'GDP Deflator'!M86/'GDP Deflator'!M85-1","v":-2.3501762632196499E-3},{"$f":"'GDP Deflator'!N86/'GDP Deflator'!N85-1","v":1.210653753026758E-3},{"$f":"'GDP Deflator'!O86/'GDP Deflator'!O85-1","v":4.275862068965508E-2},{"$f":"'GDP Deflator'!P86/'GDP Deflator'!P85-1","v":4.6382189239332128E-2},{"$f":"'GDP Deflator'!Q86/'GDP Deflator'!Q85-1","v":9.3109869646181842E-3},{"$f":"'GDP Deflator'!R86/'GDP Deflator'!R85-1","v":7.6628352490422103E-3},{"$f":"'GDP Deflator'!S86/'GDP Deflator'!S85-1","v":-2.6455026455027841E-3},{"$f":"'GDP Deflator'!T86/'GDP Deflator'!T85-1","v":-4.0590405904059046E-2},{"$f":"'GDP Deflator'!U86/'GDP Deflator'!U85-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V86/'GDP Deflator'!V85-1","v":2.2556390977443552E-2},{"$f":"'GDP Deflator'!W86/'GDP Deflator'!W85-1","v":2.8099173553719048E-2},{"$f":"'GDP Deflator'!X86/'GDP Deflator'!X85-1","v":-5.2910052910051242E-3},{"$f":"'GDP Deflator'!Y86/'GDP Deflator'!Y85-1","v":8.9743589743589425E-3},{"$f":"'GDP Deflator'!Z86/'GDP Deflator'!Z85-1","v":2.4355300859598916E-2},{"$f":"'GDP Deflator'!AA86/'GDP Deflator'!AA85-1","v":2.7611044417767072E-2},{"$f":"'GDP Deflator'!AB86/'GDP Deflator'!AB85-1","v":2.8694404591104838E-2},{"$f":"'GDP Deflator'!AC86/'GDP Deflator'!AC85-1","v":1.856435643564347E-2},{"$f":"'GDP Deflator'!AD86/'GDP Deflator'!AD85-1","v":3.7037037037037646E-3},{"$f":"'GDP Deflator'!AE86/'GDP Deflator'!AE85-1","v":1.8489984591679276E-2},{"$f":"'GDP Deflator'!AF86/'GDP Deflator'!AF85-1","v":-4.1273584905660354E-2},{"$f":"'GDP Deflator'!AG86/'GDP Deflator'!AG85-1","v":2.2421524663678305E-3},{"$f":"'GDP Deflator'!AH86/'GDP Deflator'!AH85-1","v":0.11920529801324498},{"$f":"'GDP Deflator'!AI86/'GDP Deflator'!AI85-1","v":1.3365735115431487E-2}]
[36571,{"$f":"'GDP Deflator'!B87/'GDP Deflator'!B86-1","v":-1.1123470522803602E-3},{"$f":"'GDP Deflator'!C87/'GDP Deflator'!C86-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D87/'GDP Deflator'!D86-1","v":9.6735187424425995E-3},{"$f":"'GDP Deflator'!E87/'GDP Deflator'!E86-1","v":8.5574572127140591E-3},{"$f":"'GDP Deflator'!F87/'GDP Deflator'!F86-1","v":1.1642949547218784E-2},{"$f":"'GDP Deflator'!G87/'GDP Deflator'!G86-1","v":1.7857142857142794E-2},{"$f":"'GDP Deflator'!H87/'GDP Deflator'!H86-1","v":6.4850843060959562E-3},{"$f":"'GDP Deflator'!I87/'GDP Deflator'!I86-1","v":7.7419354838708099E-3},{"$f":"'GDP Deflator'!J87/'GDP Deflator'!J86-1","v":1.1004126547455195E-2},{"$f":"'GDP Deflator'!K87/'GDP Deflator'!K86-1","v":1.2499999999999956E-2},{"$f":"'GDP Deflator'!L87/'GDP Deflator'!L86-1","v":7.5376884422111434E-3},{"$f":"'GDP Deflator'!M87/'GDP Deflator'!M86-1","v":5.8892815076561078E-3},{"$f":"'GDP Deflator'!N87/'GDP Deflator'!N86-1","v":6.0459492140265692E-3},{"$f":"'GDP Deflator'!O87/'GDP Deflator'!O86-1","v":-2.6455026455026509E-2},{"$f":"'GDP Deflator'!P87/'GDP Deflator'!P86-1","v":3.1914893617021267E-2},{"$f":"'GDP Deflator'!Q87/'GDP Deflator'!Q86-1","v":2.0295202952029356E-2},{"$f":"'GDP Deflator'!R87/'GDP Deflator'!R86-1","v":0},{"$f":"'GDP Deflator'!S87/'GDP Deflator'!S86-1","v":-3.5366931918655586E-3},{"$f":"'GDP Deflator'!T87/'GDP Deflator'!T86-1","v":5.3846153846153877E-2},{"$f":"'GDP Deflator'!U87/'GDP Deflator'!U86-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V87/'GDP Deflator'!V86-1","v":3.4926470588235281E-2},{"$f":"'GDP Deflator'!W87/'GDP Deflator'!W86-1","v":2.8938906752411508E-2},{"$f":"'GDP Deflator'!X87/'GDP Deflator'!X86-1","v":3.9893617021276029E-3},{"$f":"'GDP Deflator'!Y87/'GDP Deflator'!Y86-1","v":1.270648030495547E-2},{"$f":"'GDP Deflator'!Z87/'GDP Deflator'!Z86-1","v":1.538461538461533E-2},{"$f":"'GDP Deflator'!AA87/'GDP Deflator'!AA86-1","v":-2.6869158878504606E-2},{"$f":"'GDP Deflator'!AB87/'GDP Deflator'!AB86-1","v":5.5788005578798483E-3},{"$f":"'GDP Deflator'!AC87/'GDP Deflator'!AC86-1","v":-2.9161603888213761E-2},{"$f":"'GDP Deflator'!AD87/'GDP Deflator'!AD86-1","v":1.3530135301353052E-2},{"$f":"'GDP Deflator'!AE87/'GDP Deflator'!AE86-1","v":-7.5642965204235635E-3},{"$f":"'GDP Deflator'!AF87/'GDP Deflator'!AF86-1","v":-2.4600246002460802E-3},{"$f":"'GDP Deflator'!AG87/'GDP Deflator'!AG86-1","v":4.4742729306486151E-3},{"$f":"'GDP Deflator'!AH87/'GDP Deflator'!AH86-1","v":0.19526627218934922},{"$f":"'GDP Deflator'!AI87/'GDP Deflator'!AI86-1","v":-5.9952038369304184E-3}]
[36661,{"$f":"'GDP Deflator'!B88/'GDP Deflator'!B87-1","v":-2.2271714922049712E-3},{"$f":"'GDP Deflator'!C88/'GDP Deflator'!C87-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D88/'GDP Deflator'!D87-1","v":7.1856287425149379E-3},{"$f":"'GDP Deflator'!E88/'GDP Deflator'!E87-1","v":4.8484848484848797E-3},{"$f":"'GDP Deflator'!F88/'GDP Deflator'!F87-1","v":1.5345268542199531E-2},{"$f":"'GDP Deflator'!G88/'GDP Deflator'!G87-1","v":-1.9298245614035148E-2},{"$f":"'GDP Deflator'!H88/'GDP Deflator'!H87-1","v":-1.546391752577303E-2},{"$f":"'GDP Deflator'!I88/'GDP Deflator'!I87-1","v":1.024327784891188E-2},{"$f":"'GDP Deflator'!J88/'GDP Deflator'!J87-1","v":6.8027210884353817E-3},{"$f":"'GDP Deflator'!K88/'GDP Deflator'!K87-1","v":8.818342151675429E-3},{"$f":"'GDP Deflator'!L88/'GDP Deflator'!L87-1","v":4.9875311720697368E-3},{"$f":"'GDP Deflator'!M88/'GDP Deflator'!M87-1","v":8.1967213114753079E-3},{"$f":"'GDP Deflator'!N88/'GDP Deflator'!N87-1","v":4.8076923076922906E-3},{"$f":"'GDP Deflator'!O88/'GDP Deflator'!O87-1","v":1.9021739130434812E-2},{"$f":"'GDP Deflator'!P88/'GDP Deflator'!P87-1","v":2.0618556701030855E-2},{"$f":"'GDP Deflator'!Q88/'GDP Deflator'!Q87-1","v":1.2658227848101333E-2},{"$f":"'GDP Deflator'!R88/'GDP Deflator'!R87-1","v":6.3371356147021718E-3},{"$f":"'GDP Deflator'!S88/'GDP Deflator'!S87-1","v":-3.549245785270716E-3},{"$f":"'GDP Deflator'!T88/'GDP Deflator'!T87-1","v":2.1897810218978186E-2},{"$f":"'GDP Deflator'!U88/'GDP Deflator'!U87-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V88/'GDP Deflator'!V87-1","v":1.9538188277087087E-2},{"$f":"'GDP Deflator'!W88/'GDP Deflator'!W87-1","v":4.6875E-2},{"$f":"'GDP Deflator'!X88/'GDP Deflator'!X87-1","v":1.059602649006619E-2},{"$f":"'GDP Deflator'!Y88/'GDP Deflator'!Y87-1","v":6.273525721455453E-3},{"$f":"'GDP Deflator'!Z88/'GDP Deflator'!Z87-1","v":1.9283746556473913E-2},{"$f":"'GDP Deflator'!AA88/'GDP Deflator'!AA87-1","v":2.881152460984393E-2},{"$f":"'GDP Deflator'!AB88/'GDP Deflator'!AB87-1","v":2.7739251040221902E-2},{"$f":"'GDP Deflator'!AC88/'GDP Deflator'!AC87-1","v":3.0037546933666892E-2},{"$f":"'GDP Deflator'!AD88/'GDP Deflator'!AD87-1","v":6.0679611650484855E-3},{"$f":"'GDP Deflator'!AE88/'GDP Deflator'!AE87-1","v":3.0487804878048808E-2},{"$f":"'GDP Deflator'!AF88/'GDP Deflator'!AF87-1","v":2.4660912453760897E-2},{"$f":"'GDP Deflator'!AG88/'GDP Deflator'!AG87-1","v":5.5679287305121505E-3},{"$f":"'GDP Deflator'!AH88/'GDP Deflator'!AH87-1","v":3.9603960396039639E-2},{"$f":"'GDP Deflator'!AI88/'GDP Deflator'!AI87-1","v":1.8094089264173663E-2}]
[36753,{"$f":"'GDP Deflator'!B89/'GDP Deflator'!B88-1","v":2.2321428571427937E-3},{"$f":"'GDP Deflator'!C89/'GDP Deflator'!C88-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D89/'GDP Deflator'!D88-1","v":1.1890606420927874E-3},{"$f":"'GDP Deflator'!E89/'GDP Deflator'!E88-1","v":3.6188178528346882E-3},{"$f":"'GDP Deflator'!F89/'GDP Deflator'!F88-1","v":1.0075566750629594E-2},{"$f":"'GDP Deflator'!G89/'GDP Deflator'!G88-1","v":1.4311270125223707E-2},{"$f":"'GDP Deflator'!H89/'GDP Deflator'!H88-1","v":1.5706806282722363E-2},{"$f":"'GDP Deflator'!I89/'GDP Deflator'!I88-1","v":5.069708491761693E-3},{"$f":"'GDP Deflator'!J89/'GDP Deflator'!J88-1","v":1.08108108108107E-2},{"$f":"'GDP Deflator'!K89/'GDP Deflator'!K88-1","v":1.7482517482517501E-2},{"$f":"'GDP Deflator'!L89/'GDP Deflator'!L88-1","v":7.4441687344914964E-3},{"$f":"'GDP Deflator'!M89/'GDP Deflator'!M88-1","v":4.6457607433216808E-3},{"$f":"'GDP Deflator'!N89/'GDP Deflator'!N88-1","v":4.784688995215447E-3},{"$f":"'GDP Deflator'!O89/'GDP Deflator'!O88-1","v":-1.7333333333333312E-2},{"$f":"'GDP Deflator'!P89/'GDP Deflator'!P88-1","v":1.8518518518518601E-2},{"$f":"'GDP Deflator'!Q89/'GDP Deflator'!Q88-1","v":-5.3571428571428381E-3},{"$f":"'GDP Deflator'!R89/'GDP Deflator'!R88-1","v":7.5566750629723067E-3},{"$f":"'GDP Deflator'!S89/'GDP Deflator'!S88-1","v":-2.6714158504006491E-3},{"$f":"'GDP Deflator'!T89/'GDP Deflator'!T88-1","v":0},{"$f":"'GDP Deflator'!U89/'GDP Deflator'!U88-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V89/'GDP Deflator'!V88-1","v":2.0905923344947785E-2},{"$f":"'GDP Deflator'!W89/'GDP Deflator'!W88-1","v":4.3283582089552297E-2},{"$f":"'GDP Deflator'!X89/'GDP Deflator'!X88-1","v":1.1795543905635641E-2},{"$f":"'GDP Deflator'!Y89/'GDP Deflator'!Y88-1","v":1.3715710723191998E-2},{"$f":"'GDP Deflator'!Z89/'GDP Deflator'!Z88-1","v":2.2972972972973071E-2},{"$f":"'GDP Deflator'!AA89/'GDP Deflator'!AA88-1","v":9.3348891481912499E-3},{"$f":"'GDP Deflator'!AB89/'GDP Deflator'!AB88-1","v":3.1039136302294379E-2},{"$f":"'GDP Deflator'!AC89/'GDP Deflator'!AC88-1","v":1.2150668286756705E-3},{"$f":"'GDP Deflator'!AD89/'GDP Deflator'!AD88-1","v":3.6188178528346882E-3},{"$f":"'GDP Deflator'!AE89/'GDP Deflator'!AE88-1","v":1.1834319526627279E-2},{"$f":"'GDP Deflator'!AF89/'GDP Deflator'!AF88-1","v":3.9711191335740192E-2},{"$f":"'GDP Deflator'!AG89/'GDP Deflator'!AG88-1","v":3.3222591362125353E-3},{"$f":"'GDP Deflator'!AH89/'GDP Deflator'!AH88-1","v":6.1904761904761907E-2},{"$f":"'GDP Deflator'!AI89/'GDP Deflator'!AI88-1","v":-3.5545023696683664E-3}]
[36845,{"$f":"'GDP Deflator'!B90/'GDP Deflator'!B89-1","v":-1.1135857461024301E-3},{"$f":"'GDP Deflator'!C90/'GDP Deflator'!C89-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D90/'GDP Deflator'!D89-1","v":3.5629453681709222E-3},{"$f":"'GDP Deflator'!E90/'GDP Deflator'!E89-1","v":4.8076923076922906E-3},{"$f":"'GDP Deflator'!F90/'GDP Deflator'!F89-1","v":8.7281795511222615E-3},{"$f":"'GDP Deflator'!G90/'GDP Deflator'!G89-1","v":2.6455026455026509E-2},{"$f":"'GDP Deflator'!H90/'GDP Deflator'!H89-1","v":3.8659793814435073E-3},{"$f":"'GDP Deflator'!I90/'GDP Deflator'!I89-1","v":1.1349306431273742E-2},{"$f":"'GDP Deflator'!J90/'GDP Deflator'!J89-1","v":9.3582887700536244E-3},{"$f":"'GDP Deflator'!K90/'GDP Deflator'!K89-1","v":2.2336769759450092E-2},{"$f":"'GDP Deflator'!L90/'GDP Deflator'!L89-1","v":4.9261083743841194E-3},{"$f":"'GDP Deflator'!M90/'GDP Deflator'!M89-1","v":3.4682080924854919E-3},{"$f":"'GDP Deflator'!N90/'GDP Deflator'!N89-1","v":4.761904761904745E-3},{"$f":"'GDP Deflator'!O90/'GDP Deflator'!O89-1","v":2.0352781546811416E-2},{"$f":"'GDP Deflator'!P90/'GDP Deflator'!P89-1","v":1.983471074380172E-2},{"$f":"'GDP Deflator'!Q90/'GDP Deflator'!Q89-1","v":1.0771992818671361E-2},{"$f":"'GDP Deflator'!R90/'GDP Deflator'!R89-1","v":3.7499999999999201E-3},{"$f":"'GDP Deflator'!S90/'GDP Deflator'!S89-1","v":-3.5714285714286698E-3},{"$f":"'GDP Deflator'!T90/'GDP Deflator'!T89-1","v":-3.035714285714286E-2},{"$f":"'GDP Deflator'!U90/'GDP Deflator'!U89-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V90/'GDP Deflator'!V89-1","v":2.0477815699658564E-2},{"$f":"'GDP Deflator'!W90/'GDP Deflator'!W89-1","v":1.0014306151645114E-2},{"$f":"'GDP Deflator'!X90/'GDP Deflator'!X89-1","v":1.9430051813471572E-2},{"$f":"'GDP Deflator'!Y90/'GDP Deflator'!Y89-1","v":4.9200492004921603E-3},{"$f":"'GDP Deflator'!Z90/'GDP Deflator'!Z89-1","v":-1.3210039630120463E-3},{"$f":"'GDP Deflator'!AA90/'GDP Deflator'!AA89-1","v":2.0809248554913173E-2},{"$f":"'GDP Deflator'!AB90/'GDP Deflator'!AB89-1","v":3.4031413612565453E-2},{"$f":"'GDP Deflator'!AC90/'GDP Deflator'!AC89-1","v":1.2135922330097193E-2},{"$f":"'GDP Deflator'!AD90/'GDP Deflator'!AD89-1","v":0},{"$f":"'GDP Deflator'!AE90/'GDP Deflator'!AE89-1","v":1.6081871345029253E-2},{"$f":"'GDP Deflator'!AF90/'GDP Deflator'!AF89-1","v":-4.3981481481481621E-2},{"$f":"'GDP Deflator'!AG90/'GDP Deflator'!AG89-1","v":4.4150110375276164E-3},{"$f":"'GDP Deflator'!AH90/'GDP Deflator'!AH89-1","v":5.3811659192825045E-2},{"$f":"'GDP Deflator'!AI90/'GDP Deflator'!AI89-1","v":8.3234244946492897E-3}]
[36937,{"$f":"'GDP Deflator'!B91/'GDP Deflator'!B90-1","v":6.6889632107023367E-3},{"$f":"'GDP Deflator'!C91/'GDP Deflator'!C90-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D91/'GDP Deflator'!D90-1","v":8.2840236686390067E-3},{"$f":"'GDP Deflator'!E91/'GDP Deflator'!E90-1","v":1.1961722488038617E-3},{"$f":"'GDP Deflator'!F91/'GDP Deflator'!F90-1","v":9.8887515451173691E-3},{"$f":"'GDP Deflator'!G91/'GDP Deflator'!G90-1","v":1.7182130584192379E-3},{"$f":"'GDP Deflator'!H91/'GDP Deflator'!H90-1","v":3.2092426187419809E-2},{"$f":"'GDP Deflator'!I91/'GDP Deflator'!I90-1","v":0},{"$f":"'GDP Deflator'!J91/'GDP Deflator'!J90-1","v":1.059602649006619E-2},{"$f":"'GDP Deflator'!K91/'GDP Deflator'!K90-1","v":3.3613445378151141E-3},{"$f":"'GDP Deflator'!L91/'GDP Deflator'!L90-1","v":6.1274509803921351E-3},{"$f":"'GDP Deflator'!M91/'GDP Deflator'!M90-1","v":2.5345622119815614E-2},{"$f":"'GDP Deflator'!N91/'GDP Deflator'!N90-1","v":5.924170616113722E-3},{"$f":"'GDP Deflator'!O91/'GDP Deflator'!O90-1","v":2.6595744680850686E-3},{"$f":"'GDP Deflator'!P91/'GDP Deflator'!P90-1","v":4.7001620745542816E-2},{"$f":"'GDP Deflator'!Q91/'GDP Deflator'!Q90-1","v":2.6642984014209503E-2},{"$f":"'GDP Deflator'!R91/'GDP Deflator'!R90-1","v":9.9626400996264408E-3},{"$f":"'GDP Deflator'!S91/'GDP Deflator'!S90-1","v":1.7921146953405742E-3},{"$f":"'GDP Deflator'!T91/'GDP Deflator'!T90-1","v":5.8931860036832484E-2},{"$f":"'GDP Deflator'!U91/'GDP Deflator'!U90-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V91/'GDP Deflator'!V90-1","v":2.6755852842809347E-2},{"$f":"'GDP Deflator'!W91/'GDP Deflator'!W90-1","v":-1.9830028328611804E-2},{"$f":"'GDP Deflator'!X91/'GDP Deflator'!X90-1","v":1.3977128335451061E-2},{"$f":"'GDP Deflator'!Y91/'GDP Deflator'!Y90-1","v":2.2031823745410017E-2},{"$f":"'GDP Deflator'!Z91/'GDP Deflator'!Z90-1","v":3.9682539682541762E-3},{"$f":"'GDP Deflator'!AA91/'GDP Deflator'!AA90-1","v":-1.9252548131370339E-2},{"$f":"'GDP Deflator'!AB91/'GDP Deflator'!AB90-1","v":-2.1518987341772156E-2},{"$f":"'GDP Deflator'!AC91/'GDP Deflator'!AC90-1","v":-4.7961630695444457E-3},{"$f":"'GDP Deflator'!AD91/'GDP Deflator'!AD90-1","v":-4.8076923076924016E-3},{"$f":"'GDP Deflator'!AE91/'GDP Deflator'!AE90-1","v":2.0143884892086517E-2},{"$f":"'GDP Deflator'!AF91/'GDP Deflator'!AF90-1","v":1.210653753026758E-3},{"$f":"'GDP Deflator'!AG91/'GDP Deflator'!AG90-1","v":2.19780219780219E-3},{"$f":"'GDP Deflator'!AH91/'GDP Deflator'!AH90-1","v":0.12765957446808507},{"$f":"'GDP Deflator'!AI91/'GDP Deflator'!AI90-1","v":-2.3584905660377631E-3}]
[37026,{"$f":"'GDP Deflator'!B92/'GDP Deflator'!B91-1","v":2.2148394241416902E-3},{"$f":"'GDP Deflator'!C92/'GDP Deflator'!C91-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D92/'GDP Deflator'!D91-1","v":8.215962441314506E-3},{"$f":"'GDP Deflator'!E92/'GDP Deflator'!E91-1","v":1.5531660692950977E-2},{"$f":"'GDP Deflator'!F92/'GDP Deflator'!F91-1","v":0},{"$f":"'GDP Deflator'!G92/'GDP Deflator'!G91-1","v":1.7152658662091813E-3},{"$f":"'GDP Deflator'!H92/'GDP Deflator'!H91-1","v":-2.4875621890547706E-3},{"$f":"'GDP Deflator'!I92/'GDP Deflator'!I91-1","v":1.2468827930174564E-2},{"$f":"'GDP Deflator'!J92/'GDP Deflator'!J91-1","v":1.0484927916120546E-2},{"$f":"'GDP Deflator'!K92/'GDP Deflator'!K91-1","v":3.1825795644891075E-2},{"$f":"'GDP Deflator'!L92/'GDP Deflator'!L91-1","v":7.3081607795373316E-3},{"$f":"'GDP Deflator'!M92/'GDP Deflator'!M91-1","v":3.370786516853963E-3},{"$f":"'GDP Deflator'!N92/'GDP Deflator'!N91-1","v":4.7114252061246642E-3},{"$f":"'GDP Deflator'!O92/'GDP Deflator'!O91-1","v":1.9893899204244114E-2},{"$f":"'GDP Deflator'!P92/'GDP Deflator'!P91-1","v":5.1083591331269496E-2},{"$f":"'GDP Deflator'!Q92/'GDP Deflator'!Q91-1","v":4.1522491349481161E-2},{"$f":"'GDP Deflator'!R92/'GDP Deflator'!R91-1","v":8.6313193588163362E-3},{"$f":"'GDP Deflator'!S92/'GDP Deflator'!S91-1","v":-7.1556350626117426E-3},{"$f":"'GDP Deflator'!T92/'GDP Deflator'!T91-1","v":-2.4347826086956514E-2},{"$f":"'GDP Deflator'!U92/'GDP Deflator'!U91-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V92/'GDP Deflator'!V91-1","v":9.7719869706840434E-3},{"$f":"'GDP Deflator'!W92/'GDP Deflator'!W91-1","v":2.4566473988439252E-2},{"$f":"'GDP Deflator'!X92/'GDP Deflator'!X91-1","v":2.5062656641603454E-3},{"$f":"'GDP Deflator'!Y92/'GDP Deflator'!Y91-1","v":3.5928143712573579E-3},{"$f":"'GDP Deflator'!Z92/'GDP Deflator'!Z91-1","v":2.5032938076416267E-2},{"$f":"'GDP Deflator'!AA92/'GDP Deflator'!AA91-1","v":2.4249422632794504E-2},{"$f":"'GDP Deflator'!AB92/'GDP Deflator'!AB91-1","v":2.3285899094437124E-2},{"$f":"'GDP Deflator'!AC92/'GDP Deflator'!AC91-1","v":3.2530120481927716E-2},{"$f":"'GDP Deflator'!AD92/'GDP Deflator'!AD91-1","v":1.0869565217391353E-2},{"$f":"'GDP Deflator'!AE92/'GDP Deflator'!AE91-1","v":4.0902679830747468E-2},{"$f":"'GDP Deflator'!AF92/'GDP Deflator'!AF91-1","v":3.7484885126964906E-2},{"$f":"'GDP Deflator'!AG92/'GDP Deflator'!AG91-1","v":3.2894736842103978E-3},{"$f":"'GDP Deflator'!AH92/'GDP Deflator'!AH91-1","v":0.21509433962264168},{"$f":"'GDP Deflator'!AI92/'GDP Deflator'!AI91-1","v":2.9550827423167947E-2}]
[37118,{"$f":"'GDP Deflator'!B93/'GDP Deflator'!B92-1","v":6.6298342541435407E-3},{"$f":"'GDP Deflator'!C93/'GDP Deflator'!C92-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D93/'GDP Deflator'!D92-1","v":0},{"$f":"'GDP Deflator'!E93/'GDP Deflator'!E92-1","v":2.3529411764706687E-3},{"$f":"'GDP Deflator'!F93/'GDP Deflator'!F92-1","v":-1.2239902080783405E-2},{"$f":"'GDP Deflator'!G93/'GDP Deflator'!G92-1","v":1.5410958904109595E-2},{"$f":"'GDP Deflator'!H93/'GDP Deflator'!H92-1","v":1.3715710723191998E-2},{"$f":"'GDP Deflator'!I93/'GDP Deflator'!I92-1","v":1.2315270935960854E-3},{"$f":"'GDP Deflator'!J93/'GDP Deflator'!J92-1","v":1.0376134889753752E-2},{"$f":"'GDP Deflator'!K93/'GDP Deflator'!K92-1","v":4.8701298701299134E-3},{"$f":"'GDP Deflator'!L93/'GDP Deflator'!L92-1","v":3.6275695284160303E-3},{"$f":"'GDP Deflator'!M93/'GDP Deflator'!M92-1","v":-1.1198208286673506E-3},{"$f":"'GDP Deflator'!N93/'GDP Deflator'!N92-1","v":4.6893317702227932E-3},{"$f":"'GDP Deflator'!O93/'GDP Deflator'!O92-1","v":-5.2015604681404648E-3},{"$f":"'GDP Deflator'!P93/'GDP Deflator'!P92-1","v":-1.1782032400589282E-2},{"$f":"'GDP Deflator'!Q93/'GDP Deflator'!Q92-1","v":1.8272425249169277E-2},{"$f":"'GDP Deflator'!R93/'GDP Deflator'!R92-1","v":7.3349633251835744E-3},{"$f":"'GDP Deflator'!S93/'GDP Deflator'!S92-1","v":-3.6036036036036778E-3},{"$f":"'GDP Deflator'!T93/'GDP Deflator'!T92-1","v":2.673796791443861E-2},{"$f":"'GDP Deflator'!U93/'GDP Deflator'!U92-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V93/'GDP Deflator'!V92-1","v":8.0645161290322509E-3},{"$f":"'GDP Deflator'!W93/'GDP Deflator'!W92-1","v":-2.1156558533145242E-2},{"$f":"'GDP Deflator'!X93/'GDP Deflator'!X92-1","v":-1.2499999999999734E-3},{"$f":"'GDP Deflator'!Y93/'GDP Deflator'!Y92-1","v":4.7732696897375693E-3},{"$f":"'GDP Deflator'!Z93/'GDP Deflator'!Z92-1","v":-8.9974293059126298E-3},{"$f":"'GDP Deflator'!AA93/'GDP Deflator'!AA92-1","v":7.8917700112739464E-3},{"$f":"'GDP Deflator'!AB93/'GDP Deflator'!AB92-1","v":1.2642225031605614E-2},{"$f":"'GDP Deflator'!AC93/'GDP Deflator'!AC92-1","v":1.2835472578763163E-2},{"$f":"'GDP Deflator'!AD93/'GDP Deflator'!AD92-1","v":-2.3894862604539879E-3},{"$f":"'GDP Deflator'!AE93/'GDP Deflator'!AE92-1","v":1.3550135501354976E-2},{"$f":"'GDP Deflator'!AF93/'GDP Deflator'!AF92-1","v":2.447552447552459E-2},{"$f":"'GDP Deflator'!AG93/'GDP Deflator'!AG92-1","v":-1.0928961748633004E-3},{"$f":"'GDP Deflator'!AH93/'GDP Deflator'!AH92-1","v":9.0062111801242128E-2},{"$f":"'GDP Deflator'!AI93/'GDP Deflator'!AI92-1","v":-8.036739380022806E-3}]
[37210,{"$f":"'GDP Deflator'!B94/'GDP Deflator'!B93-1","v":5.4884742041712009E-3},{"$f":"'GDP Deflator'!C94/'GDP Deflator'!C93-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D94/'GDP Deflator'!D93-1","v":0},{"$f":"'GDP Deflator'!E94/'GDP Deflator'!E93-1","v":2.3474178403755097E-3},{"$f":"'GDP Deflator'!F94/'GDP Deflator'!F93-1","v":-7.4349442379183506E-3},{"$f":"'GDP Deflator'!G94/'GDP Deflator'!G93-1","v":2.1922428330522825E-2},{"$f":"'GDP Deflator'!H94/'GDP Deflator'!H93-1","v":-2.7060270602706105E-2},{"$f":"'GDP Deflator'!I94/'GDP Deflator'!I93-1","v":4.9200492004921603E-3},{"$f":"'GDP Deflator'!J94/'GDP Deflator'!J93-1","v":1.0269576379974277E-2},{"$f":"'GDP Deflator'!K94/'GDP Deflator'!K93-1","v":1.7770597738287597E-2},{"$f":"'GDP Deflator'!L94/'GDP Deflator'!L93-1","v":2.4096385542169418E-3},{"$f":"'GDP Deflator'!M94/'GDP Deflator'!M93-1","v":-4.484304932735439E-3},{"$f":"'GDP Deflator'!N94/'GDP Deflator'!N93-1","v":5.834305717619559E-3},{"$f":"'GDP Deflator'!O94/'GDP Deflator'!O93-1","v":3.1372549019607954E-2},{"$f":"'GDP Deflator'!P94/'GDP Deflator'!P93-1","v":0},{"$f":"'GDP Deflator'!Q94/'GDP Deflator'!Q93-1","v":2.7732463295269127E-2},{"$f":"'GDP Deflator'!R94/'GDP Deflator'!R93-1","v":6.0679611650484855E-3},{"$f":"'GDP Deflator'!S94/'GDP Deflator'!S93-1","v":-2.7124773960216508E-3},{"$f":"'GDP Deflator'!T94/'GDP Deflator'!T93-1","v":-4.166666666666663E-2},{"$f":"'GDP Deflator'!U94/'GDP Deflator'!U93-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V94/'GDP Deflator'!V93-1","v":-1.6000000000000458E-3},{"$f":"'GDP Deflator'!W94/'GDP Deflator'!W93-1","v":-4.0345821325648568E-2},{"$f":"'GDP Deflator'!X94/'GDP Deflator'!X93-1","v":1.8773466833541974E-2},{"$f":"'GDP Deflator'!Y94/'GDP Deflator'!Y93-1","v":8.3135391923991886E-3},{"$f":"'GDP Deflator'!Z94/'GDP Deflator'!Z93-1","v":6.4850843060959562E-3},{"$f":"'GDP Deflator'!AA94/'GDP Deflator'!AA93-1","v":2.2371364653243742E-2},{"$f":"'GDP Deflator'!AB94/'GDP Deflator'!AB93-1","v":2.4968789013732895E-3},{"$f":"'GDP Deflator'!AC94/'GDP Deflator'!AC93-1","v":1.9585253456221308E-2},{"$f":"'GDP Deflator'!AD94/'GDP Deflator'!AD93-1","v":5.9880239520957446E-3},{"$f":"'GDP Deflator'!AE94/'GDP Deflator'!AE93-1","v":2.673796791443861E-3},{"$f":"'GDP Deflator'!AF94/'GDP Deflator'!AF93-1","v":-3.1854379977247049E-2},{"$f":"'GDP Deflator'!AG94/'GDP Deflator'!AG93-1","v":-2.1881838074399029E-3},{"$f":"'GDP Deflator'!AH94/'GDP Deflator'!AH93-1","v":0.10541310541310533},{"$f":"'GDP Deflator'!AI94/'GDP Deflator'!AI93-1","v":-1.5046296296296391E-2}]
[37302,{"$f":"'GDP Deflator'!B95/'GDP Deflator'!B94-1","v":3.2751091703058233E-3},{"$f":"'GDP Deflator'!C95/'GDP Deflator'!C94-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D95/'GDP Deflator'!D94-1","v":1.1641443538998875E-3},{"$f":"'GDP Deflator'!E95/'GDP Deflator'!E94-1","v":4.6838407494145251E-3},{"$f":"'GDP Deflator'!F95/'GDP Deflator'!F94-1","v":3.7453183520601563E-3},{"$f":"'GDP Deflator'!G95/'GDP Deflator'!G94-1","v":8.2508250825081841E-3},{"$f":"'GDP Deflator'!H95/'GDP Deflator'!H94-1","v":4.6776232616940527E-2},{"$f":"'GDP Deflator'!I95/'GDP Deflator'!I94-1","v":4.8959608323131398E-3},{"$f":"'GDP Deflator'!J95/'GDP Deflator'!J94-1","v":8.8945362134689177E-3},{"$f":"'GDP Deflator'!K95/'GDP Deflator'!K94-1","v":2.3809523809523725E-2},{"$f":"'GDP Deflator'!L95/'GDP Deflator'!L94-1","v":3.6057692307691624E-3},{"$f":"'GDP Deflator'!M95/'GDP Deflator'!M94-1","v":1.1261261261261257E-2},{"$f":"'GDP Deflator'!N95/'GDP Deflator'!N94-1","v":5.8004640371229765E-3},{"$f":"'GDP Deflator'!O95/'GDP Deflator'!O94-1","v":-6.3371356147021718E-3},{"$f":"'GDP Deflator'!P95/'GDP Deflator'!P94-1","v":7.3025335320417328E-2},{"$f":"'GDP Deflator'!Q95/'GDP Deflator'!Q94-1","v":3.0158730158730274E-2},{"$f":"'GDP Deflator'!R95/'GDP Deflator'!R94-1","v":1.4475271411338753E-2},{"$f":"'GDP Deflator'!S95/'GDP Deflator'!S94-1","v":9.066183136900996E-4},{"$f":"'GDP Deflator'!T95/'GDP Deflator'!T94-1","v":9.601449275362306E-2},{"$f":"'GDP Deflator'!U95/'GDP Deflator'!U94-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V95/'GDP Deflator'!V94-1","v":2.5641025641025772E-2},{"$f":"'GDP Deflator'!W95/'GDP Deflator'!W94-1","v":-3.0030030030028243E-3},{"$f":"'GDP Deflator'!X95/'GDP Deflator'!X94-1","v":1.2285012285011554E-3},{"$f":"'GDP Deflator'!Y95/'GDP Deflator'!Y94-1","v":1.4134275618374437E-2},{"$f":"'GDP Deflator'!Z95/'GDP Deflator'!Z94-1","v":2.8350515463917647E-2},{"$f":"'GDP Deflator'!AA95/'GDP Deflator'!AA94-1","v":-2.6258205689277947E-2},{"$f":"'GDP Deflator'!AB95/'GDP Deflator'!AB94-1","v":4.9813200498132204E-3},{"$f":"'GDP Deflator'!AC95/'GDP Deflator'!AC94-1","v":-1.6949152542372836E-2},{"$f":"'GDP Deflator'!AD95/'GDP Deflator'!AD94-1","v":8.3333333333333037E-3},{"$f":"'GDP Deflator'!AE95/'GDP Deflator'!AE94-1","v":2.2666666666666613E-2},{"$f":"'GDP Deflator'!AF95/'GDP Deflator'!AF94-1","v":-4.7003525264394108E-3},{"$f":"'GDP Deflator'!AG95/'GDP Deflator'!AG94-1","v":-3.2894736842105088E-3},{"$f":"'GDP Deflator'!AH95/'GDP Deflator'!AH94-1","v":6.7010309278350499E-2},{"$f":"'GDP Deflator'!AI95/'GDP Deflator'!AI94-1","v":2.8202115158636909E-2}]
[37391,{"$f":"'GDP Deflator'!B96/'GDP Deflator'!B95-1","v":-2.1762785636562088E-3},{"$f":"'GDP Deflator'!C96/'GDP Deflator'!C95-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D96/'GDP Deflator'!D95-1","v":1.0465116279069875E-2},{"$f":"'GDP Deflator'!E96/'GDP Deflator'!E95-1","v":3.4965034965035446E-3},{"$f":"'GDP Deflator'!F96/'GDP Deflator'!F95-1","v":1.741293532338295E-2},{"$f":"'GDP Deflator'!G96/'GDP Deflator'!G95-1","v":-1.9639934533551617E-2},{"$f":"'GDP Deflator'!H96/'GDP Deflator'!H95-1","v":-4.8309178743960457E-3},{"$f":"'GDP Deflator'!I96/'GDP Deflator'!I95-1","v":8.5261875761266648E-3},{"$f":"'GDP Deflator'!J96/'GDP Deflator'!J95-1","v":1.1335012594458238E-2},{"$f":"'GDP Deflator'!K96/'GDP Deflator'!K95-1","v":-3.1007751937984773E-3},{"$f":"'GDP Deflator'!L96/'GDP Deflator'!L95-1","v":3.5928143712573579E-3},{"$f":"'GDP Deflator'!M96/'GDP Deflator'!M95-1","v":4.4543429844099425E-3},{"$f":"'GDP Deflator'!N96/'GDP Deflator'!N95-1","v":3.4602076124568004E-3},{"$f":"'GDP Deflator'!O96/'GDP Deflator'!O95-1","v":5.1020408163264808E-3},{"$f":"'GDP Deflator'!P96/'GDP Deflator'!P95-1","v":-1.3888888888887729E-3},{"$f":"'GDP Deflator'!Q96/'GDP Deflator'!Q95-1","v":-3.0816640986133237E-3},{"$f":"'GDP Deflator'!R96/'GDP Deflator'!R95-1","v":3.5671819262783622E-3},{"$f":"'GDP Deflator'!S96/'GDP Deflator'!S95-1","v":-9.9637681159421287E-3},{"$f":"'GDP Deflator'!T96/'GDP Deflator'!T95-1","v":-1.4876033057851235E-2},{"$f":"'GDP Deflator'!U96/'GDP Deflator'!U95-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V96/'GDP Deflator'!V95-1","v":2.9687500000000089E-2},{"$f":"'GDP Deflator'!W96/'GDP Deflator'!W95-1","v":1.957831325301207E-2},{"$f":"'GDP Deflator'!X96/'GDP Deflator'!X95-1","v":-9.8159509202453421E-3},{"$f":"'GDP Deflator'!Y96/'GDP Deflator'!Y95-1","v":9.2915214866435836E-3},{"$f":"'GDP Deflator'!Z96/'GDP Deflator'!Z95-1","v":0},{"$f":"'GDP Deflator'!AA96/'GDP Deflator'!AA95-1","v":2.8089887640449396E-2},{"$f":"'GDP Deflator'!AB96/'GDP Deflator'!AB95-1","v":1.2391573729863659E-2},{"$f":"'GDP Deflator'!AC96/'GDP Deflator'!AC95-1","v":2.7586206896551779E-2},{"$f":"'GDP Deflator'!AD96/'GDP Deflator'!AD95-1","v":3.5419126328217754E-3},{"$f":"'GDP Deflator'!AE96/'GDP Deflator'!AE95-1","v":3.7809647979139438E-2},{"$f":"'GDP Deflator'!AF96/'GDP Deflator'!AF95-1","v":2.2432113341204207E-2},{"$f":"'GDP Deflator'!AG96/'GDP Deflator'!AG95-1","v":0},{"$f":"'GDP Deflator'!AH96/'GDP Deflator'!AH95-1","v":4.8309178743961345E-2},{"$f":"'GDP Deflator'!AI96/'GDP Deflator'!AI95-1","v":2.9714285714285582E-2}]
[37483,{"$f":"'GDP Deflator'!B97/'GDP Deflator'!B96-1","v":6.5430752453652374E-3},{"$f":"'GDP Deflator'!C97/'GDP Deflator'!C96-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D97/'GDP Deflator'!D96-1","v":3.4522439585731313E-3},{"$f":"'GDP Deflator'!E97/'GDP Deflator'!E96-1","v":3.4843205574914826E-3},{"$f":"'GDP Deflator'!F97/'GDP Deflator'!F96-1","v":7.3349633251835744E-3},{"$f":"'GDP Deflator'!G97/'GDP Deflator'!G96-1","v":1.6694490818029983E-2},{"$f":"'GDP Deflator'!H97/'GDP Deflator'!H96-1","v":0},{"$f":"'GDP Deflator'!I97/'GDP Deflator'!I96-1","v":7.2463768115942351E-3},{"$f":"'GDP Deflator'!J97/'GDP Deflator'!J96-1","v":9.9626400996264408E-3},{"$f":"'GDP Deflator'!K97/'GDP Deflator'!K96-1","v":0},{"$f":"'GDP Deflator'!L97/'GDP Deflator'!L96-1","v":4.7732696897375693E-3},{"$f":"'GDP Deflator'!M97/'GDP Deflator'!M96-1","v":-3.3259423503325669E-3},{"$f":"'GDP Deflator'!N97/'GDP Deflator'!N96-1","v":5.7471264367816577E-3},{"$f":"'GDP Deflator'!O97/'GDP Deflator'!O96-1","v":-6.3451776649746661E-3},{"$f":"'GDP Deflator'!P97/'GDP Deflator'!P96-1","v":-1.3908205841447474E-3},{"$f":"'GDP Deflator'!Q97/'GDP Deflator'!Q96-1","v":-1.5455950540958274E-2},{"$f":"'GDP Deflator'!R97/'GDP Deflator'!R96-1","v":8.2938388625590775E-3},{"$f":"'GDP Deflator'!S97/'GDP Deflator'!S96-1","v":-3.6596523330282293E-3},{"$f":"'GDP Deflator'!T97/'GDP Deflator'!T96-1","v":1.3422818791946289E-2},{"$f":"'GDP Deflator'!U97/'GDP Deflator'!U96-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V97/'GDP Deflator'!V96-1","v":1.3657056145675028E-2},{"$f":"'GDP Deflator'!W97/'GDP Deflator'!W96-1","v":2.3633677991137247E-2},{"$f":"'GDP Deflator'!X97/'GDP Deflator'!X96-1","v":7.4349442379182396E-3},{"$f":"'GDP Deflator'!Y97/'GDP Deflator'!Y96-1","v":9.205983889528202E-3},{"$f":"'GDP Deflator'!Z97/'GDP Deflator'!Z96-1","v":0},{"$f":"'GDP Deflator'!AA97/'GDP Deflator'!AA96-1","v":2.1857923497267784E-2},{"$f":"'GDP Deflator'!AB97/'GDP Deflator'!AB96-1","v":4.8959608323131398E-3},{"$f":"'GDP Deflator'!AC97/'GDP Deflator'!AC96-1","v":-1.2304250559284191E-2},{"$f":"'GDP Deflator'!AD97/'GDP Deflator'!AD96-1","v":4.7058823529413374E-3},{"$f":"'GDP Deflator'!AE97/'GDP Deflator'!AE96-1","v":1.2562814070351758E-2},{"$f":"'GDP Deflator'!AF97/'GDP Deflator'!AF96-1","v":3.3487297921478199E-2},{"$f":"'GDP Deflator'!AG97/'GDP Deflator'!AG96-1","v":3.3003300330032292E-3},{"$f":"'GDP Deflator'!AH97/'GDP Deflator'!AH96-1","v":9.4470046082949288E-2},{"$f":"'GDP Deflator'!AI97/'GDP Deflator'!AI96-1","v":9.9889012208658201E-3}]
[37575,{"$f":"'GDP Deflator'!B98/'GDP Deflator'!B97-1","v":3.250270855904569E-3},{"$f":"'GDP Deflator'!C98/'GDP Deflator'!C97-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D98/'GDP Deflator'!D97-1","v":-5.7339449541284893E-3},{"$f":"'GDP Deflator'!E98/'GDP Deflator'!E97-1","v":3.4722222222220989E-3},{"$f":"'GDP Deflator'!F98/'GDP Deflator'!F97-1","v":1.2135922330097193E-2},{"$f":"'GDP Deflator'!G98/'GDP Deflator'!G97-1","v":2.9556650246305383E-2},{"$f":"'GDP Deflator'!H98/'GDP Deflator'!H97-1","v":8.4951456310677909E-3},{"$f":"'GDP Deflator'!I98/'GDP Deflator'!I97-1","v":3.597122302158251E-3},{"$f":"'GDP Deflator'!J98/'GDP Deflator'!J97-1","v":9.8643649815044476E-3},{"$f":"'GDP Deflator'!K98/'GDP Deflator'!K97-1","v":1.8662519440124425E-2},{"$f":"'GDP Deflator'!L98/'GDP Deflator'!L97-1","v":4.7505938242278223E-3},{"$f":"'GDP Deflator'!M98/'GDP Deflator'!M97-1","v":0},{"$f":"'GDP Deflator'!N98/'GDP Deflator'!N97-1","v":5.7142857142857828E-3},{"$f":"'GDP Deflator'!O98/'GDP Deflator'!O97-1","v":5.3639846743295028E-2},{"$f":"'GDP Deflator'!P98/'GDP Deflator'!P97-1","v":2.3676880222841312E-2},{"$f":"'GDP Deflator'!Q98/'GDP Deflator'!Q97-1","v":1.5698587127157548E-3},{"$f":"'GDP Deflator'!R98/'GDP Deflator'!R97-1","v":5.8754406580494578E-3},{"$f":"'GDP Deflator'!S98/'GDP Deflator'!S97-1","v":-2.7548209366392573E-3},{"$f":"'GDP Deflator'!T98/'GDP Deflator'!T97-1","v":-4.9668874172185462E-2},{"$f":"'GDP Deflator'!U98/'GDP Deflator'!U97-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V98/'GDP Deflator'!V97-1","v":4.4910179640718084E-3},{"$f":"'GDP Deflator'!W98/'GDP Deflator'!W97-1","v":-2.020202020202011E-2},{"$f":"'GDP Deflator'!X98/'GDP Deflator'!X97-1","v":-1.4760147601476037E-2},{"$f":"'GDP Deflator'!Y98/'GDP Deflator'!Y97-1","v":1.1402508551880963E-3},{"$f":"'GDP Deflator'!Z98/'GDP Deflator'!Z97-1","v":0},{"$f":"'GDP Deflator'!AA98/'GDP Deflator'!AA97-1","v":2.1390374331550888E-2},{"$f":"'GDP Deflator'!AB98/'GDP Deflator'!AB97-1","v":3.4104750304506881E-2},{"$f":"'GDP Deflator'!AC98/'GDP Deflator'!AC97-1","v":5.6625141562853809E-3},{"$f":"'GDP Deflator'!AD98/'GDP Deflator'!AD97-1","v":7.0257611241217877E-3},{"$f":"'GDP Deflator'!AE98/'GDP Deflator'!AE97-1","v":-7.4441687344912744E-3},{"$f":"'GDP Deflator'!AF98/'GDP Deflator'!AF97-1","v":-3.7988826815642529E-2},{"$f":"'GDP Deflator'!AG98/'GDP Deflator'!AG97-1","v":2.1929824561404132E-3},{"$f":"'GDP Deflator'!AH98/'GDP Deflator'!AH97-1","v":5.8947368421052637E-2},{"$f":"'GDP Deflator'!AI98/'GDP Deflator'!AI97-1","v":-1.098901098901095E-2}]
[37667,{"$f":"'GDP Deflator'!B99/'GDP Deflator'!B98-1","v":3.2397408207345268E-3},{"$f":"'GDP Deflator'!C99/'GDP Deflator'!C98-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D99/'GDP Deflator'!D98-1","v":9.2272202998846531E-3},{"$f":"'GDP Deflator'!E99/'GDP Deflator'!E98-1","v":5.7670126874278527E-3},{"$f":"'GDP Deflator'!F99/'GDP Deflator'!F98-1","v":1.4388489208633004E-2},{"$f":"'GDP Deflator'!G99/'GDP Deflator'!G98-1","v":1.5948963317384379E-2},{"$f":"'GDP Deflator'!H99/'GDP Deflator'!H98-1","v":2.7677496991576511E-2},{"$f":"'GDP Deflator'!I99/'GDP Deflator'!I98-1","v":-3.5842293906809264E-3},{"$f":"'GDP Deflator'!J99/'GDP Deflator'!J98-1","v":9.7680097680097333E-3},{"$f":"'GDP Deflator'!K99/'GDP Deflator'!K98-1","v":2.5954198473282508E-2},{"$f":"'GDP Deflator'!L99/'GDP Deflator'!L98-1","v":5.9101654846336338E-3},{"$f":"'GDP Deflator'!M99/'GDP Deflator'!M98-1","v":5.5617352614014681E-3},{"$f":"'GDP Deflator'!N99/'GDP Deflator'!N98-1","v":3.4090909090909172E-3},{"$f":"'GDP Deflator'!O99/'GDP Deflator'!O98-1","v":-2.1818181818181737E-2},{"$f":"'GDP Deflator'!P99/'GDP Deflator'!P98-1","v":4.0816326530612734E-3},{"$f":"'GDP Deflator'!Q99/'GDP Deflator'!Q98-1","v":7.8369905956112706E-3},{"$f":"'GDP Deflator'!R99/'GDP Deflator'!R98-1","v":8.1775700934578754E-3},{"$f":"'GDP Deflator'!S99/'GDP Deflator'!S98-1","v":-6.4456721915284731E-3},{"$f":"'GDP Deflator'!T99/'GDP Deflator'!T98-1","v":9.9303135888501703E-2},{"$f":"'GDP Deflator'!U99/'GDP Deflator'!U98-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V99/'GDP Deflator'!V98-1","v":2.0864381520119268E-2},{"$f":"'GDP Deflator'!W99/'GDP Deflator'!W98-1","v":2.5036818851251752E-2},{"$f":"'GDP Deflator'!X99/'GDP Deflator'!X98-1","v":8.7390761548065132E-3},{"$f":"'GDP Deflator'!Y99/'GDP Deflator'!Y98-1","v":5.6947608200454969E-3},{"$f":"'GDP Deflator'!Z99/'GDP Deflator'!Z98-1","v":5.0125313283209127E-3},{"$f":"'GDP Deflator'!AA99/'GDP Deflator'!AA98-1","v":-3.2460732984293084E-2},{"$f":"'GDP Deflator'!AB99/'GDP Deflator'!AB98-1","v":-7.0671378091873294E-3},{"$f":"'GDP Deflator'!AC99/'GDP Deflator'!AC98-1","v":-2.2522522522522292E-3},{"$f":"'GDP Deflator'!AD99/'GDP Deflator'!AD98-1","v":9.302325581395321E-3},{"$f":"'GDP Deflator'!AE99/'GDP Deflator'!AE98-1","v":7.4999999999998401E-3},{"$f":"'GDP Deflator'!AF99/'GDP Deflator'!AF98-1","v":2.3228803716608404E-3},{"$f":"'GDP Deflator'!AG99/'GDP Deflator'!AG98-1","v":4.3763676148795838E-3},{"$f":"'GDP Deflator'!AH99/'GDP Deflator'!AH98-1","v":7.5546719681908625E-2},{"$f":"'GDP Deflator'!AI99/'GDP Deflator'!AI98-1","v":1.2222222222222134E-2}]
[37756,{"$f":"'GDP Deflator'!B100/'GDP Deflator'!B99-1","v":1.0764262648008671E-3},{"$f":"'GDP Deflator'!C100/'GDP Deflator'!C99-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D100/'GDP Deflator'!D99-1","v":3.4285714285713365E-3},{"$f":"'GDP Deflator'!E100/'GDP Deflator'!E99-1","v":6.8807339449541427E-3},{"$f":"'GDP Deflator'!F100/'GDP Deflator'!F99-1","v":-8.274231678486843E-3},{"$f":"'GDP Deflator'!G100/'GDP Deflator'!G99-1","v":-9.4191522762951951E-3},{"$f":"'GDP Deflator'!H100/'GDP Deflator'!H99-1","v":-5.8548009367681564E-3},{"$f":"'GDP Deflator'!I100/'GDP Deflator'!I99-1","v":9.5923261390886694E-3},{"$f":"'GDP Deflator'!J100/'GDP Deflator'!J99-1","v":8.46432889963733E-3},{"$f":"'GDP Deflator'!K100/'GDP Deflator'!K99-1","v":4.4642857142855874E-3},{"$f":"'GDP Deflator'!L100/'GDP Deflator'!L99-1","v":3.5252643948298079E-3},{"$f":"'GDP Deflator'!M100/'GDP Deflator'!M99-1","v":-4.4247787610620648E-3},{"$f":"'GDP Deflator'!N100/'GDP Deflator'!N99-1","v":4.5300113250283935E-3},{"$f":"'GDP Deflator'!O100/'GDP Deflator'!O99-1","v":4.956629491945419E-3},{"$f":"'GDP Deflator'!P100/'GDP Deflator'!P99-1","v":2.4390243902439046E-2},{"$f":"'GDP Deflator'!Q100/'GDP Deflator'!Q99-1","v":6.2208398133749565E-3},{"$f":"'GDP Deflator'!R100/'GDP Deflator'!R99-1","v":8.1112398609501923E-3},{"$f":"'GDP Deflator'!S100/'GDP Deflator'!S99-1","v":0},{"$f":"'GDP Deflator'!T100/'GDP Deflator'!T99-1","v":-1.426307448494446E-2},{"$f":"'GDP Deflator'!U100/'GDP Deflator'!U99-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V100/'GDP Deflator'!V99-1","v":-8.7591240875911636E-3},{"$f":"'GDP Deflator'!W100/'GDP Deflator'!W99-1","v":-1.2931034482758452E-2},{"$f":"'GDP Deflator'!X100/'GDP Deflator'!X99-1","v":1.113861386138626E-2},{"$f":"'GDP Deflator'!Y100/'GDP Deflator'!Y99-1","v":5.6625141562853809E-3},{"$f":"'GDP Deflator'!Z100/'GDP Deflator'!Z99-1","v":3.7406483790523026E-3},{"$f":"'GDP Deflator'!AA100/'GDP Deflator'!AA99-1","v":1.8398268398268192E-2},{"$f":"'GDP Deflator'!AB100/'GDP Deflator'!AB99-1","v":1.6607354685646669E-2},{"$f":"'GDP Deflator'!AC100/'GDP Deflator'!AC99-1","v":1.5801354401805856E-2},{"$f":"'GDP Deflator'!AD100/'GDP Deflator'!AD99-1","v":1.1520737327190833E-3},{"$f":"'GDP Deflator'!AE100/'GDP Deflator'!AE99-1","v":4.466501240694809E-2},{"$f":"'GDP Deflator'!AF100/'GDP Deflator'!AF99-1","v":1.9698725376593229E-2},{"$f":"'GDP Deflator'!AG100/'GDP Deflator'!AG99-1","v":2.1786492374729072E-3},{"$f":"'GDP Deflator'!AH100/'GDP Deflator'!AH99-1","v":3.3271719038816983E-2},{"$f":"'GDP Deflator'!AI100/'GDP Deflator'!AI99-1","v":-1.9758507135016479E-2}]
[37848,{"$f":"'GDP Deflator'!B101/'GDP Deflator'!B100-1","v":6.4516129032257119E-3},{"$f":"'GDP Deflator'!C101/'GDP Deflator'!C100-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D101/'GDP Deflator'!D100-1","v":3.4168564920273869E-3},{"$f":"'GDP Deflator'!E101/'GDP Deflator'!E100-1","v":4.5558086560364419E-3},{"$f":"'GDP Deflator'!F101/'GDP Deflator'!F100-1","v":1.3110846245530272E-2},{"$f":"'GDP Deflator'!G101/'GDP Deflator'!G100-1","v":3.1695721077653616E-3},{"$f":"'GDP Deflator'!H101/'GDP Deflator'!H100-1","v":9.4228504122497725E-3},{"$f":"'GDP Deflator'!I101/'GDP Deflator'!I100-1","v":7.1258907363420665E-3},{"$f":"'GDP Deflator'!J101/'GDP Deflator'!J100-1","v":1.0791366906474753E-2},{"$f":"'GDP Deflator'!K101/'GDP Deflator'!K100-1","v":-2.9629629629630561E-3},{"$f":"'GDP Deflator'!L101/'GDP Deflator'!L100-1","v":5.8548009367680454E-3},{"$f":"'GDP Deflator'!M101/'GDP Deflator'!M100-1","v":-1.1111111111110628E-3},{"$f":"'GDP Deflator'!N101/'GDP Deflator'!N100-1","v":5.636978579481422E-3},{"$f":"'GDP Deflator'!O101/'GDP Deflator'!O100-1","v":1.4796547472256449E-2},{"$f":"'GDP Deflator'!P101/'GDP Deflator'!P100-1","v":-1.322751322751281E-3},{"$f":"'GDP Deflator'!Q101/'GDP Deflator'!Q100-1","v":-3.0911901081916993E-3},{"$f":"'GDP Deflator'!R101/'GDP Deflator'!R100-1","v":1.7241379310344751E-2},{"$f":"'GDP Deflator'!S101/'GDP Deflator'!S100-1","v":-3.7071362372568251E-3},{"$f":"'GDP Deflator'!T101/'GDP Deflator'!T100-1","v":2.4115755627009738E-2},{"$f":"'GDP Deflator'!U101/'GDP Deflator'!U100-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V101/'GDP Deflator'!V100-1","v":7.3637702503681624E-3},{"$f":"'GDP Deflator'!W101/'GDP Deflator'!W100-1","v":3.0567685589519611E-2},{"$f":"'GDP Deflator'!X101/'GDP Deflator'!X100-1","v":8.5679314565483278E-3},{"$f":"'GDP Deflator'!Y101/'GDP Deflator'!Y100-1","v":5.6306306306306286E-3},{"$f":"'GDP Deflator'!Z101/'GDP Deflator'!Z100-1","v":-8.6956521739131043E-3},{"$f":"'GDP Deflator'!AA101/'GDP Deflator'!AA100-1","v":2.1253985122210439E-2},{"$f":"'GDP Deflator'!AB101/'GDP Deflator'!AB100-1","v":1.1668611435239118E-2},{"$f":"'GDP Deflator'!AC101/'GDP Deflator'!AC100-1","v":-1.2222222222222134E-2},{"$f":"'GDP Deflator'!AD101/'GDP Deflator'!AD100-1","v":4.602991944764101E-3},{"$f":"'GDP Deflator'!AE101/'GDP Deflator'!AE100-1","v":1.7814726840855055E-2},{"$f":"'GDP Deflator'!AF101/'GDP Deflator'!AF100-1","v":3.7499999999999867E-2},{"$f":"'GDP Deflator'!AG101/'GDP Deflator'!AG100-1","v":3.260869565217428E-3},{"$f":"'GDP Deflator'!AH101/'GDP Deflator'!AH100-1","v":2.683363148479434E-2},{"$f":"'GDP Deflator'!AI101/'GDP Deflator'!AI100-1","v":-6.7189249720044364E-3}]
[37940,{"$f":"'GDP Deflator'!B102/'GDP Deflator'!B101-1","v":-2.1367521367520181E-3},{"$f":"'GDP Deflator'!C102/'GDP Deflator'!C101-1","v":6.6401062416998613E-3},{"$f":"'GDP Deflator'!D102/'GDP Deflator'!D101-1","v":-1.1350737797956034E-3},{"$f":"'GDP Deflator'!E102/'GDP Deflator'!E101-1","v":3.4013605442175798E-3},{"$f":"'GDP Deflator'!F102/'GDP Deflator'!F101-1","v":4.7058823529413374E-3},{"$f":"'GDP Deflator'!G102/'GDP Deflator'!G101-1","v":3.6334913112164191E-2},{"$f":"'GDP Deflator'!H102/'GDP Deflator'!H101-1","v":2.333722287047868E-3},{"$f":"'GDP Deflator'!I102/'GDP Deflator'!I101-1","v":-2.3584905660377631E-3},{"$f":"'GDP Deflator'!J102/'GDP Deflator'!J101-1","v":7.117437722420128E-3},{"$f":"'GDP Deflator'!K102/'GDP Deflator'!K101-1","v":5.9435364041604544E-3},{"$f":"'GDP Deflator'!L102/'GDP Deflator'!L101-1","v":4.6565774155993278E-3},{"$f":"'GDP Deflator'!M102/'GDP Deflator'!M101-1","v":3.3370411568409697E-3},{"$f":"'GDP Deflator'!N102/'GDP Deflator'!N101-1","v":3.3632286995515237E-3},{"$f":"'GDP Deflator'!O102/'GDP Deflator'!O101-1","v":3.1591737545565213E-2},{"$f":"'GDP Deflator'!P102/'GDP Deflator'!P101-1","v":5.827814569536427E-2},{"$f":"'GDP Deflator'!Q102/'GDP Deflator'!Q101-1","v":4.6511627906975495E-3},{"$f":"'GDP Deflator'!R102/'GDP Deflator'!R101-1","v":-4.5197740112995488E-3},{"$f":"'GDP Deflator'!S102/'GDP Deflator'!S101-1","v":-6.5116279069767913E-3},{"$f":"'GDP Deflator'!T102/'GDP Deflator'!T101-1","v":-4.8665620094191508E-2},{"$f":"'GDP Deflator'!U102/'GDP Deflator'!U101-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V102/'GDP Deflator'!V101-1","v":1.3157894736842035E-2},{"$f":"'GDP Deflator'!W102/'GDP Deflator'!W101-1","v":-1.2711864406779516E-2},{"$f":"'GDP Deflator'!X102/'GDP Deflator'!X101-1","v":4.8543689320388328E-3},{"$f":"'GDP Deflator'!Y102/'GDP Deflator'!Y101-1","v":4.4792833146696243E-3},{"$f":"'GDP Deflator'!Z102/'GDP Deflator'!Z101-1","v":1.3784461152882344E-2},{"$f":"'GDP Deflator'!AA102/'GDP Deflator'!AA101-1","v":1.9771071800208206E-2},{"$f":"'GDP Deflator'!AB102/'GDP Deflator'!AB101-1","v":4.0369088811995413E-2},{"$f":"'GDP Deflator'!AC102/'GDP Deflator'!AC101-1","v":1.3498312710910954E-2},{"$f":"'GDP Deflator'!AD102/'GDP Deflator'!AD101-1","v":1.2600229095074633E-2},{"$f":"'GDP Deflator'!AE102/'GDP Deflator'!AE101-1","v":-1.6336056009334965E-2},{"$f":"'GDP Deflator'!AF102/'GDP Deflator'!AF101-1","v":-4.1621029572836754E-2},{"$f":"'GDP Deflator'!AG102/'GDP Deflator'!AG101-1","v":1.0834236186350044E-3},{"$f":"'GDP Deflator'!AH102/'GDP Deflator'!AH101-1","v":1.9163763066202044E-2},{"$f":"'GDP Deflator'!AI102/'GDP Deflator'!AI101-1","v":-5.636978579481422E-3}]
[38032,{"$f":"'GDP Deflator'!B103/'GDP Deflator'!B102-1","v":5.3533190578158862E-3},{"$f":"'GDP Deflator'!C103/'GDP Deflator'!C102-1","v":1.3192612137203241E-2},{"$f":"'GDP Deflator'!D103/'GDP Deflator'!D102-1","v":1.5909090909090873E-2},{"$f":"'GDP Deflator'!E103/'GDP Deflator'!E102-1","v":7.9096045197739606E-3},{"$f":"'GDP Deflator'!F103/'GDP Deflator'!F102-1","v":1.053864168618257E-2},{"$f":"'GDP Deflator'!G103/'GDP Deflator'!G102-1","v":3.0487804878048808E-2},{"$f":"'GDP Deflator'!H103/'GDP Deflator'!H102-1","v":1.9790454016297865E-2},{"$f":"'GDP Deflator'!I103/'GDP Deflator'!I102-1","v":7.0921985815604049E-3},{"$f":"'GDP Deflator'!J103/'GDP Deflator'!J102-1","v":1.0600706713780772E-2},{"$f":"'GDP Deflator'!K103/'GDP Deflator'!K102-1","v":3.5450516986705871E-2},{"$f":"'GDP Deflator'!L103/'GDP Deflator'!L102-1","v":8.1112398609501923E-3},{"$f":"'GDP Deflator'!M103/'GDP Deflator'!M102-1","v":3.3259423503324559E-3},{"$f":"'GDP Deflator'!N103/'GDP Deflator'!N102-1","v":5.5865921787709993E-3},{"$f":"'GDP Deflator'!O103/'GDP Deflator'!O102-1","v":-2.3557126030624209E-2},{"$f":"'GDP Deflator'!P103/'GDP Deflator'!P102-1","v":5.0062578222778154E-3},{"$f":"'GDP Deflator'!Q103/'GDP Deflator'!Q102-1","v":1.0802469135802406E-2},{"$f":"'GDP Deflator'!R103/'GDP Deflator'!R102-1","v":4.5402951191828578E-3},{"$f":"'GDP Deflator'!S103/'GDP Deflator'!S102-1","v":-1.8726591760299671E-3},{"$f":"'GDP Deflator'!T103/'GDP Deflator'!T102-1","v":0.10396039603960405},{"$f":"'GDP Deflator'!U103/'GDP Deflator'!U102-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V103/'GDP Deflator'!V102-1","v":3.7518037518037728E-2},{"$f":"'GDP Deflator'!W103/'GDP Deflator'!W102-1","v":1.1444921316165813E-2},{"$f":"'GDP Deflator'!X103/'GDP Deflator'!X102-1","v":3.6231884057971175E-3},{"$f":"'GDP Deflator'!Y103/'GDP Deflator'!Y102-1","v":-2.2296544035674826E-3},{"$f":"'GDP Deflator'!Z103/'GDP Deflator'!Z102-1","v":1.8541409147095234E-2},{"$f":"'GDP Deflator'!AA103/'GDP Deflator'!AA102-1","v":-3.1632653061224425E-2},{"$f":"'GDP Deflator'!AB103/'GDP Deflator'!AB102-1","v":1.6629711751662946E-2},{"$f":"'GDP Deflator'!AC103/'GDP Deflator'!AC102-1","v":1.4428412874583962E-2},{"$f":"'GDP Deflator'!AD103/'GDP Deflator'!AD102-1","v":0},{"$f":"'GDP Deflator'!AE103/'GDP Deflator'!AE102-1","v":-8.3036773428233346E-3},{"$f":"'GDP Deflator'!AF103/'GDP Deflator'!AF102-1","v":-1.2571428571428456E-2},{"$f":"'GDP Deflator'!AG103/'GDP Deflator'!AG102-1","v":-2.1645021645021467E-3},{"$f":"'GDP Deflator'!AH103/'GDP Deflator'!AH102-1","v":2.564102564102555E-2},{"$f":"'GDP Deflator'!AI103/'GDP Deflator'!AI102-1","v":1.133786848072571E-2}]
[38122,{"$f":"'GDP Deflator'!B104/'GDP Deflator'!B103-1","v":4.2598509052182987E-3},{"$f":"'GDP Deflator'!C104/'GDP Deflator'!C103-1","v":7.812500000000222E-3},{"$f":"'GDP Deflator'!D104/'GDP Deflator'!D103-1","v":-1.1185682326623203E-3},{"$f":"'GDP Deflator'!E104/'GDP Deflator'!E103-1","v":2.2421524663678305E-3},{"$f":"'GDP Deflator'!F104/'GDP Deflator'!F103-1","v":1.274623406720754E-2},{"$f":"'GDP Deflator'!G104/'GDP Deflator'!G103-1","v":7.3964497041421051E-3},{"$f":"'GDP Deflator'!H104/'GDP Deflator'!H103-1","v":-5.7077625570776114E-3},{"$f":"'GDP Deflator'!I104/'GDP Deflator'!I103-1","v":4.6948356807510194E-3},{"$f":"'GDP Deflator'!J104/'GDP Deflator'!J103-1","v":1.0489510489510634E-2},{"$f":"'GDP Deflator'!K104/'GDP Deflator'!K103-1","v":-4.2796005706133844E-3},{"$f":"'GDP Deflator'!L104/'GDP Deflator'!L103-1","v":9.1954022988505191E-3},{"$f":"'GDP Deflator'!M104/'GDP Deflator'!M103-1","v":2.2099447513812542E-3},{"$f":"'GDP Deflator'!N104/'GDP Deflator'!N103-1","v":1.1111111111110628E-3},{"$f":"'GDP Deflator'!O104/'GDP Deflator'!O103-1","v":2.1712907117008351E-2},{"$f":"'GDP Deflator'!P104/'GDP Deflator'!P103-1","v":1.4943960149439661E-2},{"$f":"'GDP Deflator'!Q104/'GDP Deflator'!Q103-1","v":1.3740458015267354E-2},{"$f":"'GDP Deflator'!R104/'GDP Deflator'!R103-1","v":1.0169491525423791E-2},{"$f":"'GDP Deflator'!S104/'GDP Deflator'!S103-1","v":-3.7523452157597337E-3},{"$f":"'GDP Deflator'!T104/'GDP Deflator'!T103-1","v":-2.3916292974589082E-2},{"$f":"'GDP Deflator'!U104/'GDP Deflator'!U103-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V104/'GDP Deflator'!V103-1","v":2.781641168289295E-2},{"$f":"'GDP Deflator'!W104/'GDP Deflator'!W103-1","v":2.5459688826025451E-2},{"$f":"'GDP Deflator'!X104/'GDP Deflator'!X103-1","v":1.564380264741283E-2},{"$f":"'GDP Deflator'!Y104/'GDP Deflator'!Y103-1","v":6.7039106145250216E-3},{"$f":"'GDP Deflator'!Z104/'GDP Deflator'!Z103-1","v":9.7087378640776656E-3},{"$f":"'GDP Deflator'!AA104/'GDP Deflator'!AA103-1","v":1.3698630136986356E-2},{"$f":"'GDP Deflator'!AB104/'GDP Deflator'!AB103-1","v":-1.5267175572519109E-2},{"$f":"'GDP Deflator'!AC104/'GDP Deflator'!AC103-1","v":5.4704595185994798E-3},{"$f":"'GDP Deflator'!AD104/'GDP Deflator'!AD103-1","v":1.0180995475113086E-2},{"$f":"'GDP Deflator'!AE104/'GDP Deflator'!AE103-1","v":3.2296650717703379E-2},{"$f":"'GDP Deflator'!AF104/'GDP Deflator'!AF103-1","v":2.5462962962962798E-2},{"$f":"'GDP Deflator'!AG104/'GDP Deflator'!AG103-1","v":2.1691973969630851E-3},{"$f":"'GDP Deflator'!AH104/'GDP Deflator'!AH103-1","v":3.3333333333333437E-2},{"$f":"'GDP Deflator'!AI104/'GDP Deflator'!AI103-1","v":3.3632286995515237E-3}]
[38214,{"$f":"'GDP Deflator'!B105/'GDP Deflator'!B104-1","v":1.0604453870626251E-3},{"$f":"'GDP Deflator'!C105/'GDP Deflator'!C104-1","v":6.4599483204135222E-3},{"$f":"'GDP Deflator'!D105/'GDP Deflator'!D104-1","v":1.1198208286675726E-3},{"$f":"'GDP Deflator'!E105/'GDP Deflator'!E104-1","v":5.5928411633110464E-3},{"$f":"'GDP Deflator'!F105/'GDP Deflator'!F104-1","v":5.7208237986270394E-3},{"$f":"'GDP Deflator'!G105/'GDP Deflator'!G104-1","v":1.7621145374449476E-2},{"$f":"'GDP Deflator'!H105/'GDP Deflator'!H104-1","v":2.1814006888633886E-2},{"$f":"'GDP Deflator'!I105/'GDP Deflator'!I104-1","v":9.3457943925234765E-3},{"$f":"'GDP Deflator'!J105/'GDP Deflator'!J104-1","v":9.2272202998846531E-3},{"$f":"'GDP Deflator'!K105/'GDP Deflator'!K104-1","v":2.7220630372492893E-2},{"$f":"'GDP Deflator'!L105/'GDP Deflator'!L104-1","v":5.6947608200454969E-3},{"$f":"'GDP Deflator'!M105/'GDP Deflator'!M104-1","v":1.1025358324145973E-3},{"$f":"'GDP Deflator'!N105/'GDP Deflator'!N104-1","v":3.3296337402886067E-3},{"$f":"'GDP Deflator'!O105/'GDP Deflator'!O104-1","v":2.3612750885477762E-3},{"$f":"'GDP Deflator'!P105/'GDP Deflator'!P104-1","v":-3.4355828220858808E-2},{"$f":"'GDP Deflator'!Q105/'GDP Deflator'!Q104-1","v":4.5180722891566827E-3},{"$f":"'GDP Deflator'!R105/'GDP Deflator'!R104-1","v":5.5928411633110464E-3},{"$f":"'GDP Deflator'!S105/'GDP Deflator'!S104-1","v":-9.4161958568750315E-4},{"$f":"'GDP Deflator'!T105/'GDP Deflator'!T104-1","v":5.513016845329255E-2},{"$f":"'GDP Deflator'!U105/'GDP Deflator'!U104-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V105/'GDP Deflator'!V104-1","v":1.6238159675236563E-2},{"$f":"'GDP Deflator'!W105/'GDP Deflator'!W104-1","v":4.9655172413793025E-2},{"$f":"'GDP Deflator'!X105/'GDP Deflator'!X104-1","v":1.42180094786728E-2},{"$f":"'GDP Deflator'!Y105/'GDP Deflator'!Y104-1","v":5.5493895671476778E-3},{"$f":"'GDP Deflator'!Z105/'GDP Deflator'!Z104-1","v":1.8028846153846256E-2},{"$f":"'GDP Deflator'!AA105/'GDP Deflator'!AA104-1","v":2.3908523908523938E-2},{"$f":"'GDP Deflator'!AB105/'GDP Deflator'!AB104-1","v":-1.1074197120708451E-3},{"$f":"'GDP Deflator'!AC105/'GDP Deflator'!AC104-1","v":8.705114254624613E-3},{"$f":"'GDP Deflator'!AD105/'GDP Deflator'!AD104-1","v":4.4792833146696243E-3},{"$f":"'GDP Deflator'!AE105/'GDP Deflator'!AE104-1","v":1.9698725376593229E-2},{"$f":"'GDP Deflator'!AF105/'GDP Deflator'!AF104-1","v":4.0632054176072296E-2},{"$f":"'GDP Deflator'!AG105/'GDP Deflator'!AG104-1","v":0},{"$f":"'GDP Deflator'!AH105/'GDP Deflator'!AH104-1","v":5.1612903225806583E-2},{"$f":"'GDP Deflator'!AI105/'GDP Deflator'!AI104-1","v":1.1173184357540222E-3}]
[38306,{"$f":"'GDP Deflator'!B106/'GDP Deflator'!B105-1","v":-1.0593220338983578E-3},{"$f":"'GDP Deflator'!C106/'GDP Deflator'!C105-1","v":8.9858793324772979E-3},{"$f":"'GDP Deflator'!D106/'GDP Deflator'!D105-1","v":0},{"$f":"'GDP Deflator'!E106/'GDP Deflator'!E105-1","v":3.3370411568409697E-3},{"$f":"'GDP Deflator'!F106/'GDP Deflator'!F105-1","v":4.550625711035261E-3},{"$f":"'GDP Deflator'!G106/'GDP Deflator'!G105-1","v":2.1645021645021689E-2},{"$f":"'GDP Deflator'!H106/'GDP Deflator'!H105-1","v":-6.741573033707815E-3},{"$f":"'GDP Deflator'!I106/'GDP Deflator'!I105-1","v":4.6296296296295392E-3},{"$f":"'GDP Deflator'!J106/'GDP Deflator'!J105-1","v":1.1428571428571344E-2},{"$f":"'GDP Deflator'!K106/'GDP Deflator'!K105-1","v":-5.5788005578801814E-3},{"$f":"'GDP Deflator'!L106/'GDP Deflator'!L105-1","v":7.9275198187995777E-3},{"$f":"'GDP Deflator'!M106/'GDP Deflator'!M105-1","v":-1.1013215859030367E-3},{"$f":"'GDP Deflator'!N106/'GDP Deflator'!N105-1","v":6.6371681415928752E-3},{"$f":"'GDP Deflator'!O106/'GDP Deflator'!O105-1","v":2.1201413427561766E-2},{"$f":"'GDP Deflator'!P106/'GDP Deflator'!P105-1","v":1.7789072426937613E-2},{"$f":"'GDP Deflator'!Q106/'GDP Deflator'!Q105-1","v":-1.4992503748126884E-3},{"$f":"'GDP Deflator'!R106/'GDP Deflator'!R105-1","v":1.2235817575083408E-2},{"$f":"'GDP Deflator'!S106/'GDP Deflator'!S105-1","v":1.8850141376061114E-3},{"$f":"'GDP Deflator'!T106/'GDP Deflator'!T105-1","v":-5.2249637155297624E-2},{"$f":"'GDP Deflator'!U106/'GDP Deflator'!U105-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V106/'GDP Deflator'!V105-1","v":1.1984021304926928E-2},{"$f":"'GDP Deflator'!W106/'GDP Deflator'!W105-1","v":0},{"$f":"'GDP Deflator'!X106/'GDP Deflator'!X105-1","v":4.6728971962617383E-3},{"$f":"'GDP Deflator'!Y106/'GDP Deflator'!Y105-1","v":6.6225165562914245E-3},{"$f":"'GDP Deflator'!Z106/'GDP Deflator'!Z105-1","v":2.3612750885478206E-2},{"$f":"'GDP Deflator'!AA106/'GDP Deflator'!AA105-1","v":2.0304568527918843E-2},{"$f":"'GDP Deflator'!AB106/'GDP Deflator'!AB105-1","v":5.4323725055432259E-2},{"$f":"'GDP Deflator'!AC106/'GDP Deflator'!AC105-1","v":2.8047464940668787E-2},{"$f":"'GDP Deflator'!AD106/'GDP Deflator'!AD105-1","v":6.6889632107023367E-3},{"$f":"'GDP Deflator'!AE106/'GDP Deflator'!AE105-1","v":-1.136363636363602E-3},{"$f":"'GDP Deflator'!AF106/'GDP Deflator'!AF105-1","v":-4.9891540130151957E-2},{"$f":"'GDP Deflator'!AG106/'GDP Deflator'!AG105-1","v":2.1645021645020357E-3},{"$f":"'GDP Deflator'!AH106/'GDP Deflator'!AH105-1","v":2.3006134969325132E-2},{"$f":"'GDP Deflator'!AI106/'GDP Deflator'!AI105-1","v":-3.3482142857143016E-3}]
[38398,{"$f":"'GDP Deflator'!B107/'GDP Deflator'!B106-1","v":4.2417815482502785E-3},{"$f":"'GDP Deflator'!C107/'GDP Deflator'!C106-1","v":1.1450381679389388E-2},{"$f":"'GDP Deflator'!D107/'GDP Deflator'!D106-1","v":2.3489932885905951E-2},{"$f":"'GDP Deflator'!E107/'GDP Deflator'!E106-1","v":5.5432372505543892E-3},{"$f":"'GDP Deflator'!F107/'GDP Deflator'!F106-1","v":5.6625141562853809E-3},{"$f":"'GDP Deflator'!G107/'GDP Deflator'!G106-1","v":3.2485875706214751E-2},{"$f":"'GDP Deflator'!H107/'GDP Deflator'!H106-1","v":1.0180995475113086E-2},{"$f":"'GDP Deflator'!I107/'GDP Deflator'!I106-1","v":6.9124423963133896E-3},{"$f":"'GDP Deflator'!J107/'GDP Deflator'!J106-1","v":1.0169491525423791E-2},{"$f":"'GDP Deflator'!K107/'GDP Deflator'!K106-1","v":3.6465638148667656E-2},{"$f":"'GDP Deflator'!L107/'GDP Deflator'!L106-1","v":8.9887640449437534E-3},{"$f":"'GDP Deflator'!M107/'GDP Deflator'!M106-1","v":-1.1025358324145973E-3},{"$f":"'GDP Deflator'!N107/'GDP Deflator'!N106-1","v":4.39560439560438E-3},{"$f":"'GDP Deflator'!O107/'GDP Deflator'!O106-1","v":-2.8835063437139596E-2},{"$f":"'GDP Deflator'!P107/'GDP Deflator'!P106-1","v":-6.2421972534332237E-3},{"$f":"'GDP Deflator'!Q107/'GDP Deflator'!Q106-1","v":1.8018018018018056E-2},{"$f":"'GDP Deflator'!R107/'GDP Deflator'!R106-1","v":-4.395604395604491E-3},{"$f":"'GDP Deflator'!S107/'GDP Deflator'!S106-1","v":-4.7036688617121403E-3},{"$f":"'GDP Deflator'!T107/'GDP Deflator'!T106-1","v":0.13323124042879031},{"$f":"'GDP Deflator'!U107/'GDP Deflator'!U106-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V107/'GDP Deflator'!V106-1","v":1.4473684210526194E-2},{"$f":"'GDP Deflator'!W107/'GDP Deflator'!W106-1","v":7.8843626806834877E-3},{"$f":"'GDP Deflator'!X107/'GDP Deflator'!X106-1","v":0},{"$f":"'GDP Deflator'!Y107/'GDP Deflator'!Y106-1","v":2.1929824561404132E-3},{"$f":"'GDP Deflator'!Z107/'GDP Deflator'!Z106-1","v":-8.073817762399127E-3},{"$f":"'GDP Deflator'!AA107/'GDP Deflator'!AA106-1","v":-2.9850746268656692E-2},{"$f":"'GDP Deflator'!AB107/'GDP Deflator'!AB106-1","v":-9.4637223974762819E-3},{"$f":"'GDP Deflator'!AC107/'GDP Deflator'!AC106-1","v":-2.6232948583420734E-2},{"$f":"'GDP Deflator'!AD107/'GDP Deflator'!AD106-1","v":7.7519379844961378E-3},{"$f":"'GDP Deflator'!AE107/'GDP Deflator'!AE106-1","v":-3.2992036405005698E-2},{"$f":"'GDP Deflator'!AF107/'GDP Deflator'!AF106-1","v":-5.7077625570776114E-3},{"$f":"'GDP Deflator'!AG107/'GDP Deflator'!AG106-1","v":1.0799136069115089E-3},{"$f":"'GDP Deflator'!AH107/'GDP Deflator'!AH106-1","v":-2.0989505247376417E-2},{"$f":"'GDP Deflator'!AI107/'GDP Deflator'!AI106-1","v":-5.5991041433370858E-3}]
[38487,{"$f":"'GDP Deflator'!B108/'GDP Deflator'!B107-1","v":1.0559662090812161E-3},{"$f":"'GDP Deflator'!C108/'GDP Deflator'!C107-1","v":1.2578616352201255E-2},{"$f":"'GDP Deflator'!D108/'GDP Deflator'!D107-1","v":-1.0928961748633004E-3},{"$f":"'GDP Deflator'!E108/'GDP Deflator'!E107-1","v":5.5126791620727644E-3},{"$f":"'GDP Deflator'!F108/'GDP Deflator'!F107-1","v":6.7567567567567988E-3},{"$f":"'GDP Deflator'!G108/'GDP Deflator'!G107-1","v":-2.7359781121749638E-3},{"$f":"'GDP Deflator'!H108/'GDP Deflator'!H107-1","v":-1.903695408734607E-2},{"$f":"'GDP Deflator'!I108/'GDP Deflator'!I107-1","v":6.8649885583522696E-3},{"$f":"'GDP Deflator'!J108/'GDP Deflator'!J107-1","v":1.1185682326621871E-2},{"$f":"'GDP Deflator'!K108/'GDP Deflator'!K107-1","v":5.412719891745521E-3},{"$f":"'GDP Deflator'!L108/'GDP Deflator'!L107-1","v":6.6815144766148027E-3},{"$f":"'GDP Deflator'!M108/'GDP Deflator'!M107-1","v":8.8300220750552327E-3},{"$f":"'GDP Deflator'!N108/'GDP Deflator'!N107-1","v":5.4704595185994798E-3},{"$f":"'GDP Deflator'!O108/'GDP Deflator'!O107-1","v":2.9691211401425166E-2},{"$f":"'GDP Deflator'!P108/'GDP Deflator'!P107-1","v":3.0150753768844352E-2},{"$f":"'GDP Deflator'!Q108/'GDP Deflator'!Q107-1","v":0},{"$f":"'GDP Deflator'!R108/'GDP Deflator'!R107-1","v":3.3112582781458233E-3},{"$f":"'GDP Deflator'!S108/'GDP Deflator'!S107-1","v":-3.780718336483857E-3},{"$f":"'GDP Deflator'!T108/'GDP Deflator'!T107-1","v":-2.4324324324324298E-2},{"$f":"'GDP Deflator'!U108/'GDP Deflator'!U107-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V108/'GDP Deflator'!V107-1","v":7.7821011673153695E-3},{"$f":"'GDP Deflator'!W108/'GDP Deflator'!W107-1","v":2.8683181225554133E-2},{"$f":"'GDP Deflator'!X108/'GDP Deflator'!X107-1","v":5.8139534883721034E-3},{"$f":"'GDP Deflator'!Y108/'GDP Deflator'!Y107-1","v":6.5645514223193757E-3},{"$f":"'GDP Deflator'!Z108/'GDP Deflator'!Z107-1","v":2.2093023255814082E-2},{"$f":"'GDP Deflator'!AA108/'GDP Deflator'!AA107-1","v":8.2051282051280872E-3},{"$f":"'GDP Deflator'!AB108/'GDP Deflator'!AB107-1","v":-2.0169851380042569E-2},{"$f":"'GDP Deflator'!AC108/'GDP Deflator'!AC107-1","v":-1.0775862068964637E-3},{"$f":"'GDP Deflator'!AD108/'GDP Deflator'!AD107-1","v":1.2087912087912045E-2},{"$f":"'GDP Deflator'!AE108/'GDP Deflator'!AE107-1","v":4.5882352941176485E-2},{"$f":"'GDP Deflator'!AF108/'GDP Deflator'!AF107-1","v":1.9517795637198576E-2},{"$f":"'GDP Deflator'!AG108/'GDP Deflator'!AG107-1","v":0},{"$f":"'GDP Deflator'!AH108/'GDP Deflator'!AH107-1","v":3.5222052067381382E-2},{"$f":"'GDP Deflator'!AI108/'GDP Deflator'!AI107-1","v":2.0270270270270174E-2}]
[38579,{"$f":"'GDP Deflator'!B109/'GDP Deflator'!B108-1","v":2.1097046413502962E-3},{"$f":"'GDP Deflator'!C109/'GDP Deflator'!C108-1","v":1.4906832298136719E-2},{"$f":"'GDP Deflator'!D109/'GDP Deflator'!D108-1","v":3.2822757111596879E-3},{"$f":"'GDP Deflator'!E109/'GDP Deflator'!E108-1","v":6.5789473684210176E-3},{"$f":"'GDP Deflator'!F109/'GDP Deflator'!F108-1","v":1.4541387024608499E-2},{"$f":"'GDP Deflator'!G109/'GDP Deflator'!G108-1","v":1.9204389574759784E-2},{"$f":"'GDP Deflator'!H109/'GDP Deflator'!H108-1","v":2.5114155251141579E-2},{"$f":"'GDP Deflator'!I109/'GDP Deflator'!I108-1","v":1.3636363636363669E-2},{"$f":"'GDP Deflator'!J109/'GDP Deflator'!J108-1","v":7.7433628318583914E-3},{"$f":"'GDP Deflator'!K109/'GDP Deflator'!K108-1","v":2.0188425302826385E-2},{"$f":"'GDP Deflator'!L109/'GDP Deflator'!L108-1","v":9.9557522123892017E-3},{"$f":"'GDP Deflator'!M109/'GDP Deflator'!M108-1","v":3.2822757111596879E-3},{"$f":"'GDP Deflator'!N109/'GDP Deflator'!N108-1","v":3.2644178454841466E-3},{"$f":"'GDP Deflator'!O109/'GDP Deflator'!O108-1","v":-4.6136101499424376E-3},{"$f":"'GDP Deflator'!P109/'GDP Deflator'!P108-1","v":-3.6585365853658569E-3},{"$f":"'GDP Deflator'!Q109/'GDP Deflator'!Q108-1","v":2.9498525073747839E-3},{"$f":"'GDP Deflator'!R109/'GDP Deflator'!R108-1","v":3.3003300330032292E-3},{"$f":"'GDP Deflator'!S109/'GDP Deflator'!S108-1","v":-3.7950664136623402E-3},{"$f":"'GDP Deflator'!T109/'GDP Deflator'!T108-1","v":4.7091412742382044E-2},{"$f":"'GDP Deflator'!U109/'GDP Deflator'!U108-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V109/'GDP Deflator'!V108-1","v":1.5444015444015413E-2},{"$f":"'GDP Deflator'!W109/'GDP Deflator'!W108-1","v":3.8022813688213031E-2},{"$f":"'GDP Deflator'!X109/'GDP Deflator'!X108-1","v":1.1560693641618602E-2},{"$f":"'GDP Deflator'!Y109/'GDP Deflator'!Y108-1","v":1.0869565217390686E-3},{"$f":"'GDP Deflator'!Z109/'GDP Deflator'!Z108-1","v":-1.0238907849829393E-2},{"$f":"'GDP Deflator'!AA109/'GDP Deflator'!AA108-1","v":2.5432349949135347E-2},{"$f":"'GDP Deflator'!AB109/'GDP Deflator'!AB108-1","v":-3.25027085590468E-3},{"$f":"'GDP Deflator'!AC109/'GDP Deflator'!AC108-1","v":-6.4724919093852584E-3},{"$f":"'GDP Deflator'!AD109/'GDP Deflator'!AD108-1","v":-3.2573289902280145E-3},{"$f":"'GDP Deflator'!AE109/'GDP Deflator'!AE108-1","v":1.1248593925758943E-3},{"$f":"'GDP Deflator'!AF109/'GDP Deflator'!AF108-1","v":4.2792792792792689E-2},{"$f":"'GDP Deflator'!AG109/'GDP Deflator'!AG108-1","v":5.3937432578208266E-3},{"$f":"'GDP Deflator'!AH109/'GDP Deflator'!AH108-1","v":3.2544378698224907E-2},{"$f":"'GDP Deflator'!AI109/'GDP Deflator'!AI108-1","v":4.4150110375276164E-3}]
[38671,{"$f":"'GDP Deflator'!B110/'GDP Deflator'!B109-1","v":-2.1052631578947212E-3},{"$f":"'GDP Deflator'!C110/'GDP Deflator'!C109-1","v":1.2239902080783294E-2},{"$f":"'GDP Deflator'!D110/'GDP Deflator'!D109-1","v":3.2715376226826187E-3},{"$f":"'GDP Deflator'!E110/'GDP Deflator'!E109-1","v":7.625272331154731E-3},{"$f":"'GDP Deflator'!F110/'GDP Deflator'!F109-1","v":1.3230429988974723E-2},{"$f":"'GDP Deflator'!G110/'GDP Deflator'!G109-1","v":2.9609690444145409E-2},{"$f":"'GDP Deflator'!H110/'GDP Deflator'!H109-1","v":-7.7951002227172328E-3},{"$f":"'GDP Deflator'!I110/'GDP Deflator'!I109-1","v":2.2421524663678305E-3},{"$f":"'GDP Deflator'!J110/'GDP Deflator'!J109-1","v":1.0976948408342402E-2},{"$f":"'GDP Deflator'!K110/'GDP Deflator'!K109-1","v":1.3192612137205018E-3},{"$f":"'GDP Deflator'!L110/'GDP Deflator'!L109-1","v":7.6670317634173202E-3},{"$f":"'GDP Deflator'!M110/'GDP Deflator'!M109-1","v":5.4525627044710312E-3},{"$f":"'GDP Deflator'!N110/'GDP Deflator'!N109-1","v":7.5921908893710199E-3},{"$f":"'GDP Deflator'!O110/'GDP Deflator'!O109-1","v":3.5921205098493836E-2},{"$f":"'GDP Deflator'!P110/'GDP Deflator'!P109-1","v":3.4271725826193311E-2},{"$f":"'GDP Deflator'!Q110/'GDP Deflator'!Q109-1","v":5.8823529411764497E-3},{"$f":"'GDP Deflator'!R110/'GDP Deflator'!R109-1","v":1.754385964912264E-2},{"$f":"'GDP Deflator'!S110/'GDP Deflator'!S109-1","v":-1.9047619047619646E-3},{"$f":"'GDP Deflator'!T110/'GDP Deflator'!T109-1","v":-2.2486772486772333E-2},{"$f":"'GDP Deflator'!U110/'GDP Deflator'!U109-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V110/'GDP Deflator'!V109-1","v":3.8022813688212143E-3},{"$f":"'GDP Deflator'!W110/'GDP Deflator'!W109-1","v":1.9536019536019467E-2},{"$f":"'GDP Deflator'!X110/'GDP Deflator'!X109-1","v":-3.4285714285714475E-3},{"$f":"'GDP Deflator'!Y110/'GDP Deflator'!Y109-1","v":8.6862106406082606E-3},{"$f":"'GDP Deflator'!Z110/'GDP Deflator'!Z109-1","v":-1.9540229885057547E-2},{"$f":"'GDP Deflator'!AA110/'GDP Deflator'!AA109-1","v":2.4801587301587213E-2},{"$f":"'GDP Deflator'!AB110/'GDP Deflator'!AB109-1","v":6.4130434782608825E-2},{"$f":"'GDP Deflator'!AC110/'GDP Deflator'!AC109-1","v":2.1715526601520097E-2},{"$f":"'GDP Deflator'!AD110/'GDP Deflator'!AD109-1","v":8.7145969498909626E-3},{"$f":"'GDP Deflator'!AE110/'GDP Deflator'!AE109-1","v":-7.8651685393258397E-3},{"$f":"'GDP Deflator'!AF110/'GDP Deflator'!AF109-1","v":-3.8876889848811991E-2},{"$f":"'GDP Deflator'!AG110/'GDP Deflator'!AG109-1","v":5.3648068669527316E-3},{"$f":"'GDP Deflator'!AH110/'GDP Deflator'!AH109-1","v":-2.8653295128939771E-3},{"$f":"'GDP Deflator'!AI110/'GDP Deflator'!AI109-1","v":5.494505494505475E-3}]
[38763,{"$f":"'GDP Deflator'!B111/'GDP Deflator'!B110-1","v":1.0548523206752591E-3},{"$f":"'GDP Deflator'!C111/'GDP Deflator'!C110-1","v":9.6735187424425995E-3},{"$f":"'GDP Deflator'!D111/'GDP Deflator'!D110-1","v":6.5217391304346339E-3},{"$f":"'GDP Deflator'!E111/'GDP Deflator'!E110-1","v":5.4054054054053502E-3},{"$f":"'GDP Deflator'!F111/'GDP Deflator'!F110-1","v":-3.2644178454843686E-3},{"$f":"'GDP Deflator'!G111/'GDP Deflator'!G110-1","v":6.7973856209150307E-2},{"$f":"'GDP Deflator'!H111/'GDP Deflator'!H110-1","v":-3.3670033670033517E-3},{"$f":"'GDP Deflator'!I111/'GDP Deflator'!I110-1","v":3.3557046979866278E-3},{"$f":"'GDP Deflator'!J111/'GDP Deflator'!J110-1","v":1.0857763300760048E-2},{"$f":"'GDP Deflator'!K111/'GDP Deflator'!K110-1","v":5.0065876152832534E-2},{"$f":"'GDP Deflator'!L111/'GDP Deflator'!L110-1","v":7.6086956521739246E-3},{"$f":"'GDP Deflator'!M111/'GDP Deflator'!M110-1","v":-1.0845986984815648E-2},{"$f":"'GDP Deflator'!N111/'GDP Deflator'!N110-1","v":4.3057050592032464E-3},{"$f":"'GDP Deflator'!O111/'GDP Deflator'!O110-1","v":-2.3489932885906173E-2},{"$f":"'GDP Deflator'!P111/'GDP Deflator'!P110-1","v":-2.3668639053254448E-2},{"$f":"'GDP Deflator'!Q111/'GDP Deflator'!Q110-1","v":4.8245614035087758E-2},{"$f":"'GDP Deflator'!R111/'GDP Deflator'!R110-1","v":-8.6206896551723755E-3},{"$f":"'GDP Deflator'!S111/'GDP Deflator'!S110-1","v":-2.8625954198473469E-3},{"$f":"'GDP Deflator'!T111/'GDP Deflator'!T110-1","v":0.121786197564276},{"$f":"'GDP Deflator'!U111/'GDP Deflator'!U110-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V111/'GDP Deflator'!V110-1","v":2.7777777777777901E-2},{"$f":"'GDP Deflator'!W111/'GDP Deflator'!W110-1","v":3.3532934131736525E-2},{"$f":"'GDP Deflator'!X111/'GDP Deflator'!X110-1","v":2.2935779816513069E-3},{"$f":"'GDP Deflator'!Y111/'GDP Deflator'!Y110-1","v":1.1840688912809316E-2},{"$f":"'GDP Deflator'!Z111/'GDP Deflator'!Z110-1","v":1.5240328253223856E-2},{"$f":"'GDP Deflator'!AA111/'GDP Deflator'!AA110-1","v":-3.6786060019361022E-2},{"$f":"'GDP Deflator'!AB111/'GDP Deflator'!AB110-1","v":-2.3493360572012345E-2},{"$f":"'GDP Deflator'!AC111/'GDP Deflator'!AC110-1","v":-1.9128586609989395E-2},{"$f":"'GDP Deflator'!AD111/'GDP Deflator'!AD110-1","v":9.7192224622031365E-3},{"$f":"'GDP Deflator'!AE111/'GDP Deflator'!AE110-1","v":-1.9252548131370339E-2},{"$f":"'GDP Deflator'!AF111/'GDP Deflator'!AF110-1","v":-5.6179775280899014E-3},{"$f":"'GDP Deflator'!AG111/'GDP Deflator'!AG110-1","v":5.3361792956243548E-3},{"$f":"'GDP Deflator'!AH111/'GDP Deflator'!AH110-1","v":4.3103448275862988E-3},{"$f":"'GDP Deflator'!AI111/'GDP Deflator'!AI110-1","v":3.2786885245901232E-3}]
[38852,{"$f":"'GDP Deflator'!B112/'GDP Deflator'!B111-1","v":3.1612223393044925E-3},{"$f":"'GDP Deflator'!C112/'GDP Deflator'!C111-1","v":1.4371257485029876E-2},{"$f":"'GDP Deflator'!D112/'GDP Deflator'!D111-1","v":5.3995680345573227E-3},{"$f":"'GDP Deflator'!E112/'GDP Deflator'!E111-1","v":4.3010752688172893E-3},{"$f":"'GDP Deflator'!F112/'GDP Deflator'!F111-1","v":8.733624454148492E-3},{"$f":"'GDP Deflator'!G112/'GDP Deflator'!G111-1","v":3.1823745410036741E-2},{"$f":"'GDP Deflator'!H112/'GDP Deflator'!H111-1","v":-1.3513513513513598E-2},{"$f":"'GDP Deflator'!I112/'GDP Deflator'!I111-1","v":6.6889632107023367E-3},{"$f":"'GDP Deflator'!J112/'GDP Deflator'!J111-1","v":8.5929108485500727E-3},{"$f":"'GDP Deflator'!K112/'GDP Deflator'!K111-1","v":7.5282308657464991E-3},{"$f":"'GDP Deflator'!L112/'GDP Deflator'!L111-1","v":7.5512405609492461E-3},{"$f":"'GDP Deflator'!M112/'GDP Deflator'!M111-1","v":8.7719298245614308E-3},{"$f":"'GDP Deflator'!N112/'GDP Deflator'!N111-1","v":4.2872454448017461E-3},{"$f":"'GDP Deflator'!O112/'GDP Deflator'!O111-1","v":2.6345933562428314E-2},{"$f":"'GDP Deflator'!P112/'GDP Deflator'!P111-1","v":3.0303030303030276E-2},{"$f":"'GDP Deflator'!Q112/'GDP Deflator'!Q111-1","v":2.2315202231520059E-2},{"$f":"'GDP Deflator'!R112/'GDP Deflator'!R111-1","v":1.4130434782608559E-2},{"$f":"'GDP Deflator'!S112/'GDP Deflator'!S111-1","v":-1.913875598086201E-3},{"$f":"'GDP Deflator'!T112/'GDP Deflator'!T111-1","v":-2.4125452352231624E-2},{"$f":"'GDP Deflator'!U112/'GDP Deflator'!U111-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V112/'GDP Deflator'!V111-1","v":2.2113022113022129E-2},{"$f":"'GDP Deflator'!W112/'GDP Deflator'!W111-1","v":1.274623406720754E-2},{"$f":"'GDP Deflator'!X112/'GDP Deflator'!X111-1","v":1.8306636155606348E-2},{"$f":"'GDP Deflator'!Y112/'GDP Deflator'!Y111-1","v":-1.0638297872339608E-3},{"$f":"'GDP Deflator'!Z112/'GDP Deflator'!Z111-1","v":-2.3094688221707571E-3},{"$f":"'GDP Deflator'!AA112/'GDP Deflator'!AA111-1","v":2.4120603015075348E-2},{"$f":"'GDP Deflator'!AB112/'GDP Deflator'!AB111-1","v":-1.0460251046024993E-3},{"$f":"'GDP Deflator'!AC112/'GDP Deflator'!AC111-1","v":5.4171180931743557E-3},{"$f":"'GDP Deflator'!AD112/'GDP Deflator'!AD111-1","v":6.4171122994651775E-3},{"$f":"'GDP Deflator'!AE112/'GDP Deflator'!AE111-1","v":4.0415704387990692E-2},{"$f":"'GDP Deflator'!AF112/'GDP Deflator'!AF111-1","v":2.5988700564971712E-2},{"$f":"'GDP Deflator'!AG112/'GDP Deflator'!AG111-1","v":6.3694267515923553E-3},{"$f":"'GDP Deflator'!AH112/'GDP Deflator'!AH111-1","v":5.293276108726741E-2},{"$f":"'GDP Deflator'!AI112/'GDP Deflator'!AI111-1","v":1.1982570806100323E-2}]
[38944,{"$f":"'GDP Deflator'!B113/'GDP Deflator'!B112-1","v":0},{"$f":"'GDP Deflator'!C113/'GDP Deflator'!C112-1","v":1.298701298701288E-2},{"$f":"'GDP Deflator'!D113/'GDP Deflator'!D112-1","v":5.3705692803436289E-3},{"$f":"'GDP Deflator'!E113/'GDP Deflator'!E112-1","v":6.4239828693790635E-3},{"$f":"'GDP Deflator'!F113/'GDP Deflator'!F112-1","v":7.575757575757347E-3},{"$f":"'GDP Deflator'!G113/'GDP Deflator'!G112-1","v":-3.558718861209953E-3},{"$f":"'GDP Deflator'!H113/'GDP Deflator'!H112-1","v":2.6255707762557146E-2},{"$f":"'GDP Deflator'!I113/'GDP Deflator'!I112-1","v":9.966777408637828E-3},{"$f":"'GDP Deflator'!J113/'GDP Deflator'!J112-1","v":1.0649627263045858E-2},{"$f":"'GDP Deflator'!K113/'GDP Deflator'!K112-1","v":3.3623910336239238E-2},{"$f":"'GDP Deflator'!L113/'GDP Deflator'!L112-1","v":7.4946466809420187E-3},{"$f":"'GDP Deflator'!M113/'GDP Deflator'!M112-1","v":7.6086956521739246E-3},{"$f":"'GDP Deflator'!N113/'GDP Deflator'!N112-1","v":7.4706510138740079E-3},{"$f":"'GDP Deflator'!O113/'GDP Deflator'!O112-1","v":0},{"$f":"'GDP Deflator'!P113/'GDP Deflator'!P112-1","v":3.529411764705781E-3},{"$f":"'GDP Deflator'!Q113/'GDP Deflator'!Q112-1","v":5.4570259208732708E-3},{"$f":"'GDP Deflator'!R113/'GDP Deflator'!R112-1","v":0},{"$f":"'GDP Deflator'!S113/'GDP Deflator'!S112-1","v":-1.9175455417066445E-3},{"$f":"'GDP Deflator'!T113/'GDP Deflator'!T112-1","v":5.9332509270704437E-2},{"$f":"'GDP Deflator'!U113/'GDP Deflator'!U112-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V113/'GDP Deflator'!V112-1","v":1.0817307692307487E-2},{"$f":"'GDP Deflator'!W113/'GDP Deflator'!W112-1","v":1.3729977116704761E-2},{"$f":"'GDP Deflator'!X113/'GDP Deflator'!X112-1","v":-6.741573033707815E-3},{"$f":"'GDP Deflator'!Y113/'GDP Deflator'!Y112-1","v":5.3248136315229289E-3},{"$f":"'GDP Deflator'!Z113/'GDP Deflator'!Z112-1","v":1.388888888888884E-2},{"$f":"'GDP Deflator'!AA113/'GDP Deflator'!AA112-1","v":1.4720314033366044E-2},{"$f":"'GDP Deflator'!AB113/'GDP Deflator'!AB112-1","v":1.0471204188480243E-3},{"$f":"'GDP Deflator'!AC113/'GDP Deflator'!AC112-1","v":1.0775862068965525E-2},{"$f":"'GDP Deflator'!AD113/'GDP Deflator'!AD112-1","v":9.5642933049946421E-3},{"$f":"'GDP Deflator'!AE113/'GDP Deflator'!AE112-1","v":1.4428412874583962E-2},{"$f":"'GDP Deflator'!AF113/'GDP Deflator'!AF112-1","v":3.6343612334801767E-2},{"$f":"'GDP Deflator'!AG113/'GDP Deflator'!AG112-1","v":5.2742616033756295E-3},{"$f":"'GDP Deflator'!AH113/'GDP Deflator'!AH112-1","v":4.8913043478260976E-2},{"$f":"'GDP Deflator'!AI113/'GDP Deflator'!AI112-1","v":-9.687836383207804E-3}]
[39036,{"$f":"'GDP Deflator'!B114/'GDP Deflator'!B113-1","v":1.0504201680672232E-3},{"$f":"'GDP Deflator'!C114/'GDP Deflator'!C113-1","v":1.1655011655011593E-2},{"$f":"'GDP Deflator'!D114/'GDP Deflator'!D113-1","v":5.3418803418803229E-3},{"$f":"'GDP Deflator'!E114/'GDP Deflator'!E113-1","v":4.2553191489362874E-3},{"$f":"'GDP Deflator'!F114/'GDP Deflator'!F113-1","v":2.1482277121374072E-3},{"$f":"'GDP Deflator'!G114/'GDP Deflator'!G113-1","v":-1.0714285714285787E-2},{"$f":"'GDP Deflator'!H114/'GDP Deflator'!H113-1","v":-1.0011123470522909E-2},{"$f":"'GDP Deflator'!I114/'GDP Deflator'!I113-1","v":-1.0964912280701733E-2},{"$f":"'GDP Deflator'!J114/'GDP Deflator'!J113-1","v":6.322444678608985E-3},{"$f":"'GDP Deflator'!K114/'GDP Deflator'!K113-1","v":6.0240963855422436E-3},{"$f":"'GDP Deflator'!L114/'GDP Deflator'!L113-1","v":3.1880977683316214E-3},{"$f":"'GDP Deflator'!M114/'GDP Deflator'!M113-1","v":8.6299892125134559E-3},{"$f":"'GDP Deflator'!N114/'GDP Deflator'!N113-1","v":8.4745762711864181E-3},{"$f":"'GDP Deflator'!O114/'GDP Deflator'!O113-1","v":3.0133928571428603E-2},{"$f":"'GDP Deflator'!P114/'GDP Deflator'!P113-1","v":1.5240328253223856E-2},{"$f":"'GDP Deflator'!Q114/'GDP Deflator'!Q113-1","v":3.1207598371777445E-2},{"$f":"'GDP Deflator'!R114/'GDP Deflator'!R113-1","v":6.4308681672027301E-3},{"$f":"'GDP Deflator'!S114/'GDP Deflator'!S113-1","v":9.6061479346798428E-4},{"$f":"'GDP Deflator'!T114/'GDP Deflator'!T113-1","v":-3.2672112018669708E-2},{"$f":"'GDP Deflator'!U114/'GDP Deflator'!U113-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V114/'GDP Deflator'!V113-1","v":-2.3781212841853527E-3},{"$f":"'GDP Deflator'!W114/'GDP Deflator'!W113-1","v":-1.6930022573363401E-2},{"$f":"'GDP Deflator'!X114/'GDP Deflator'!X113-1","v":2.488687782805421E-2},{"$f":"'GDP Deflator'!Y114/'GDP Deflator'!Y113-1","v":8.4745762711864181E-3},{"$f":"'GDP Deflator'!Z114/'GDP Deflator'!Z113-1","v":3.7671232876712368E-2},{"$f":"'GDP Deflator'!AA114/'GDP Deflator'!AA113-1","v":2.6112185686653744E-2},{"$f":"'GDP Deflator'!AB114/'GDP Deflator'!AB113-1","v":5.0209205020920633E-2},{"$f":"'GDP Deflator'!AC114/'GDP Deflator'!AC113-1","v":1.5991471215351716E-2},{"$f":"'GDP Deflator'!AD114/'GDP Deflator'!AD113-1","v":5.2631578947368585E-3},{"$f":"'GDP Deflator'!AE114/'GDP Deflator'!AE113-1","v":-5.4704595185995908E-3},{"$f":"'GDP Deflator'!AF114/'GDP Deflator'!AF113-1","v":-3.7194473963868213E-2},{"$f":"'GDP Deflator'!AG114/'GDP Deflator'!AG113-1","v":4.1972717733473885E-3},{"$f":"'GDP Deflator'!AH114/'GDP Deflator'!AH113-1","v":-5.1813471502590858E-3},{"$f":"'GDP Deflator'!AI114/'GDP Deflator'!AI113-1","v":-8.6956521739129933E-3}]
[39128,{"$f":"'GDP Deflator'!B115/'GDP Deflator'!B114-1","v":1.0493179433368249E-2},{"$f":"'GDP Deflator'!C115/'GDP Deflator'!C114-1","v":1.1520737327188835E-2},{"$f":"'GDP Deflator'!D115/'GDP Deflator'!D114-1","v":4.2507970244420878E-3},{"$f":"'GDP Deflator'!E115/'GDP Deflator'!E114-1","v":9.5338983050845538E-3},{"$f":"'GDP Deflator'!F115/'GDP Deflator'!F114-1","v":1.5005359056806E-2},{"$f":"'GDP Deflator'!G115/'GDP Deflator'!G114-1","v":6.0168471720818406E-2},{"$f":"'GDP Deflator'!H115/'GDP Deflator'!H114-1","v":1.4606741573033766E-2},{"$f":"'GDP Deflator'!I115/'GDP Deflator'!I114-1","v":1.1086474501108556E-2},{"$f":"'GDP Deflator'!J115/'GDP Deflator'!J114-1","v":1.0471204188481575E-2},{"$f":"'GDP Deflator'!K115/'GDP Deflator'!K114-1","v":5.3892215568862367E-2},{"$f":"'GDP Deflator'!L115/'GDP Deflator'!L114-1","v":1.1652542372881269E-2},{"$f":"'GDP Deflator'!M115/'GDP Deflator'!M114-1","v":4.2780748663102663E-3},{"$f":"'GDP Deflator'!N115/'GDP Deflator'!N114-1","v":4.2016806722688926E-3},{"$f":"'GDP Deflator'!O115/'GDP Deflator'!O114-1","v":-2.1668472372697756E-2},{"$f":"'GDP Deflator'!P115/'GDP Deflator'!P114-1","v":2.3094688221708903E-2},{"$f":"'GDP Deflator'!Q115/'GDP Deflator'!Q114-1","v":1.7105263157894735E-2},{"$f":"'GDP Deflator'!R115/'GDP Deflator'!R114-1","v":5.3248136315229289E-3},{"$f":"'GDP Deflator'!S115/'GDP Deflator'!S114-1","v":-2.8790786948176272E-3},{"$f":"'GDP Deflator'!T115/'GDP Deflator'!T114-1","v":0.18576598311218318},{"$f":"'GDP Deflator'!U115/'GDP Deflator'!U114-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V115/'GDP Deflator'!V114-1","v":2.0262216924910481E-2},{"$f":"'GDP Deflator'!W115/'GDP Deflator'!W114-1","v":-2.2962112514349764E-3},{"$f":"'GDP Deflator'!X115/'GDP Deflator'!X114-1","v":3.3112582781458233E-3},{"$f":"'GDP Deflator'!Y115/'GDP Deflator'!Y114-1","v":8.4033613445377853E-3},{"$f":"'GDP Deflator'!Z115/'GDP Deflator'!Z114-1","v":-9.9009900990099098E-3},{"$f":"'GDP Deflator'!AA115/'GDP Deflator'!AA114-1","v":-2.6390197926484449E-2},{"$f":"'GDP Deflator'!AB115/'GDP Deflator'!AB114-1","v":-3.9840637450200278E-3},{"$f":"'GDP Deflator'!AC115/'GDP Deflator'!AC114-1","v":9.4438614900316242E-3},{"$f":"'GDP Deflator'!AD115/'GDP Deflator'!AD114-1","v":5.2356020942407877E-3},{"$f":"'GDP Deflator'!AE115/'GDP Deflator'!AE114-1","v":-1.1001100110010986E-2},{"$f":"'GDP Deflator'!AF115/'GDP Deflator'!AF114-1","v":3.3112582781458233E-3},{"$f":"'GDP Deflator'!AG115/'GDP Deflator'!AG114-1","v":7.3145245559038674E-3},{"$f":"'GDP Deflator'!AH115/'GDP Deflator'!AH114-1","v":-1.041666666666663E-2},{"$f":"'GDP Deflator'!AI115/'GDP Deflator'!AI114-1","v":-1.0964912280703176E-3}]
[39217,{"$f":"'GDP Deflator'!B116/'GDP Deflator'!B115-1","v":3.1152647975076775E-3},{"$f":"'GDP Deflator'!C116/'GDP Deflator'!C115-1","v":1.0250569476082161E-2},{"$f":"'GDP Deflator'!D116/'GDP Deflator'!D115-1","v":2.1164021164021829E-3},{"$f":"'GDP Deflator'!E116/'GDP Deflator'!E115-1","v":3.1479538300105414E-3},{"$f":"'GDP Deflator'!F116/'GDP Deflator'!F115-1","v":9.5036958817316108E-3},{"$f":"'GDP Deflator'!G116/'GDP Deflator'!G115-1","v":-2.2701475595912068E-3},{"$f":"'GDP Deflator'!H116/'GDP Deflator'!H115-1","v":-5.5370985603543366E-3},{"$f":"'GDP Deflator'!I116/'GDP Deflator'!I115-1","v":1.2061403508771829E-2},{"$f":"'GDP Deflator'!J116/'GDP Deflator'!J115-1","v":7.2538860103628089E-3},{"$f":"'GDP Deflator'!K116/'GDP Deflator'!K115-1","v":1.3636363636363669E-2},{"$f":"'GDP Deflator'!L116/'GDP Deflator'!L115-1","v":5.2356020942407877E-3},{"$f":"'GDP Deflator'!M116/'GDP Deflator'!M115-1","v":7.4547390841319672E-3},{"$f":"'GDP Deflator'!N116/'GDP Deflator'!N115-1","v":5.2301255230124966E-3},{"$f":"'GDP Deflator'!O116/'GDP Deflator'!O115-1","v":1.3289036544850585E-2},{"$f":"'GDP Deflator'!P116/'GDP Deflator'!P115-1","v":3.3860045146727469E-3},{"$f":"'GDP Deflator'!Q116/'GDP Deflator'!Q115-1","v":-2.5873221216041742E-3},{"$f":"'GDP Deflator'!R116/'GDP Deflator'!R115-1","v":3.1779661016948513E-3},{"$f":"'GDP Deflator'!S116/'GDP Deflator'!S115-1","v":0},{"$f":"'GDP Deflator'!T116/'GDP Deflator'!T115-1","v":-6.1037639877924432E-3},{"$f":"'GDP Deflator'!U116/'GDP Deflator'!U115-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V116/'GDP Deflator'!V115-1","v":9.3457943925234765E-3},{"$f":"'GDP Deflator'!W116/'GDP Deflator'!W115-1","v":3.3371691599539677E-2},{"$f":"'GDP Deflator'!X116/'GDP Deflator'!X115-1","v":1.1001100110010986E-2},{"$f":"'GDP Deflator'!Y116/'GDP Deflator'!Y115-1","v":3.1250000000000444E-3},{"$f":"'GDP Deflator'!Z116/'GDP Deflator'!Z115-1","v":1.1111111111111072E-2},{"$f":"'GDP Deflator'!AA116/'GDP Deflator'!AA115-1","v":1.6456921587608919E-2},{"$f":"'GDP Deflator'!AB116/'GDP Deflator'!AB115-1","v":-2.7000000000000024E-2},{"$f":"'GDP Deflator'!AC116/'GDP Deflator'!AC115-1","v":1.0395010395010118E-3},{"$f":"'GDP Deflator'!AD116/'GDP Deflator'!AD115-1","v":2.083333333333437E-3},{"$f":"'GDP Deflator'!AE116/'GDP Deflator'!AE115-1","v":4.2269187986651691E-2},{"$f":"'GDP Deflator'!AF116/'GDP Deflator'!AF115-1","v":2.7502750275027577E-2},{"$f":"'GDP Deflator'!AG116/'GDP Deflator'!AG115-1","v":6.2240663900414717E-3},{"$f":"'GDP Deflator'!AH116/'GDP Deflator'!AH115-1","v":3.289473684210531E-2},{"$f":"'GDP Deflator'!AI116/'GDP Deflator'!AI115-1","v":1.2074643249176731E-2}]
[39309,{"$f":"'GDP Deflator'!B117/'GDP Deflator'!B116-1","v":3.1055900621119736E-3},{"$f":"'GDP Deflator'!C117/'GDP Deflator'!C116-1","v":3.3821871476888976E-3},{"$f":"'GDP Deflator'!D117/'GDP Deflator'!D116-1","v":1.0559662090813049E-2},{"$f":"'GDP Deflator'!E117/'GDP Deflator'!E116-1","v":1.0460251046024993E-3},{"$f":"'GDP Deflator'!F117/'GDP Deflator'!F116-1","v":-1.0460251046024993E-3},{"$f":"'GDP Deflator'!G117/'GDP Deflator'!G116-1","v":-1.0238907849829393E-2},{"$f":"'GDP Deflator'!H117/'GDP Deflator'!H116-1","v":2.5612472160356337E-2},{"$f":"'GDP Deflator'!I117/'GDP Deflator'!I116-1","v":6.50054171180936E-3},{"$f":"'GDP Deflator'!J117/'GDP Deflator'!J116-1","v":5.1440329218106484E-3},{"$f":"'GDP Deflator'!K117/'GDP Deflator'!K116-1","v":4.0358744394618729E-2},{"$f":"'GDP Deflator'!L117/'GDP Deflator'!L116-1","v":4.1666666666666519E-3},{"$f":"'GDP Deflator'!M117/'GDP Deflator'!M116-1","v":5.285412262156397E-3},{"$f":"'GDP Deflator'!N117/'GDP Deflator'!N116-1","v":7.2840790842871872E-3},{"$f":"'GDP Deflator'!O117/'GDP Deflator'!O116-1","v":7.6502732240437687E-3},{"$f":"'GDP Deflator'!P117/'GDP Deflator'!P116-1","v":-1.1248593925760053E-3},{"$f":"'GDP Deflator'!Q117/'GDP Deflator'!Q116-1","v":-3.8910505836575737E-3},{"$f":"'GDP Deflator'!R117/'GDP Deflator'!R116-1","v":7.3917634635691787E-3},{"$f":"'GDP Deflator'!S117/'GDP Deflator'!S116-1","v":-4.8123195380173067E-3},{"$f":"'GDP Deflator'!T117/'GDP Deflator'!T116-1","v":5.1177072671443113E-2},{"$f":"'GDP Deflator'!U117/'GDP Deflator'!U116-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V117/'GDP Deflator'!V116-1","v":1.388888888888884E-2},{"$f":"'GDP Deflator'!W117/'GDP Deflator'!W116-1","v":3.3407572383072903E-3},{"$f":"'GDP Deflator'!X117/'GDP Deflator'!X116-1","v":1.8498367791077053E-2},{"$f":"'GDP Deflator'!Y117/'GDP Deflator'!Y116-1","v":2.0768431983384517E-3},{"$f":"'GDP Deflator'!Z117/'GDP Deflator'!Z116-1","v":0},{"$f":"'GDP Deflator'!AA117/'GDP Deflator'!AA116-1","v":1.0476190476190528E-2},{"$f":"'GDP Deflator'!AB117/'GDP Deflator'!AB116-1","v":-6.1664953751283669E-3},{"$f":"'GDP Deflator'!AC117/'GDP Deflator'!AC116-1","v":8.3073727933540287E-3},{"$f":"'GDP Deflator'!AD117/'GDP Deflator'!AD116-1","v":8.3160083160083165E-3},{"$f":"'GDP Deflator'!AE117/'GDP Deflator'!AE116-1","v":1.8143009605122717E-2},{"$f":"'GDP Deflator'!AF117/'GDP Deflator'!AF116-1","v":3.3190578158458273E-2},{"$f":"'GDP Deflator'!AG117/'GDP Deflator'!AG116-1","v":5.1546391752577136E-3},{"$f":"'GDP Deflator'!AH117/'GDP Deflator'!AH116-1","v":3.8216560509554132E-2},{"$f":"'GDP Deflator'!AI117/'GDP Deflator'!AI116-1","v":1.193058568329719E-2}]
[39401,{"$f":"'GDP Deflator'!B118/'GDP Deflator'!B117-1","v":2.0639834881319707E-3},{"$f":"'GDP Deflator'!C118/'GDP Deflator'!C117-1","v":1.5730337078651679E-2},{"$f":"'GDP Deflator'!D118/'GDP Deflator'!D117-1","v":1.2539184952978122E-2},{"$f":"'GDP Deflator'!E118/'GDP Deflator'!E117-1","v":1.0449320794148065E-3},{"$f":"'GDP Deflator'!F118/'GDP Deflator'!F117-1","v":1.3612565445026092E-2},{"$f":"'GDP Deflator'!G118/'GDP Deflator'!G117-1","v":1.1494252873563315E-2},{"$f":"'GDP Deflator'!H118/'GDP Deflator'!H117-1","v":-6.5146579804559179E-3},{"$f":"'GDP Deflator'!I118/'GDP Deflator'!I117-1","v":7.5349838536058478E-3},{"$f":"'GDP Deflator'!J118/'GDP Deflator'!J117-1","v":9.2118730808596894E-3},{"$f":"'GDP Deflator'!K118/'GDP Deflator'!K117-1","v":1.5086206896551824E-2},{"$f":"'GDP Deflator'!L118/'GDP Deflator'!L117-1","v":4.1493775933609811E-3},{"$f":"'GDP Deflator'!M118/'GDP Deflator'!M117-1","v":8.4121976866458059E-3},{"$f":"'GDP Deflator'!N118/'GDP Deflator'!N117-1","v":7.2314049586776896E-3},{"$f":"'GDP Deflator'!O118/'GDP Deflator'!O117-1","v":5.3145336225596473E-2},{"$f":"'GDP Deflator'!P118/'GDP Deflator'!P117-1","v":3.3783783783783772E-2},{"$f":"'GDP Deflator'!Q118/'GDP Deflator'!Q117-1","v":-6.5104166666666297E-3},{"$f":"'GDP Deflator'!R118/'GDP Deflator'!R117-1","v":1.7819706498951593E-2},{"$f":"'GDP Deflator'!S118/'GDP Deflator'!S117-1","v":-3.8684719535784229E-3},{"$f":"'GDP Deflator'!T118/'GDP Deflator'!T117-1","v":-2.2395326192794496E-2},{"$f":"'GDP Deflator'!U118/'GDP Deflator'!U117-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V118/'GDP Deflator'!V117-1","v":1.8264840182648401E-2},{"$f":"'GDP Deflator'!W118/'GDP Deflator'!W117-1","v":3.3296337402885623E-2},{"$f":"'GDP Deflator'!X118/'GDP Deflator'!X117-1","v":8.5470085470087387E-3},{"$f":"'GDP Deflator'!Y118/'GDP Deflator'!Y117-1","v":1.0362694300518616E-3},{"$f":"'GDP Deflator'!Z118/'GDP Deflator'!Z117-1","v":1.978021978021971E-2},{"$f":"'GDP Deflator'!AA118/'GDP Deflator'!AA117-1","v":1.8850141376060225E-2},{"$f":"'GDP Deflator'!AB118/'GDP Deflator'!AB117-1","v":1.2409513960703222E-2},{"$f":"'GDP Deflator'!AC118/'GDP Deflator'!AC117-1","v":7.2090628218330899E-3},{"$f":"'GDP Deflator'!AD118/'GDP Deflator'!AD117-1","v":6.1855670103092564E-3},{"$f":"'GDP Deflator'!AE118/'GDP Deflator'!AE117-1","v":-6.2893081761007386E-3},{"$f":"'GDP Deflator'!AF118/'GDP Deflator'!AF117-1","v":-3.0051813471502653E-2},{"$f":"'GDP Deflator'!AG118/'GDP Deflator'!AG117-1","v":1.025641025641022E-2},{"$f":"'GDP Deflator'!AH118/'GDP Deflator'!AH117-1","v":-1.2269938650306789E-2},{"$f":"'GDP Deflator'!AI118/'GDP Deflator'!AI117-1","v":6.4308681672027301E-3}]
[39493,{"$f":"'GDP Deflator'!B119/'GDP Deflator'!B118-1","v":1.029866117404854E-3},{"$f":"'GDP Deflator'!C119/'GDP Deflator'!C118-1","v":1.2168141592920234E-2},{"$f":"'GDP Deflator'!D119/'GDP Deflator'!D118-1","v":0},{"$f":"'GDP Deflator'!E119/'GDP Deflator'!E118-1","v":8.3507306889352151E-3},{"$f":"'GDP Deflator'!F119/'GDP Deflator'!F118-1","v":1.9628099173553792E-2},{"$f":"'GDP Deflator'!G119/'GDP Deflator'!G118-1","v":3.5227272727272663E-2},{"$f":"'GDP Deflator'!H119/'GDP Deflator'!H118-1","v":5.464480874316946E-3},{"$f":"'GDP Deflator'!I119/'GDP Deflator'!I118-1","v":6.4102564102566095E-3},{"$f":"'GDP Deflator'!J119/'GDP Deflator'!J118-1","v":5.0709939148072536E-3},{"$f":"'GDP Deflator'!K119/'GDP Deflator'!K118-1","v":3.3970276008492561E-2},{"$f":"'GDP Deflator'!L119/'GDP Deflator'!L118-1","v":5.1652892561984132E-3},{"$f":"'GDP Deflator'!M119/'GDP Deflator'!M118-1","v":4.1710114702815382E-3},{"$f":"'GDP Deflator'!N119/'GDP Deflator'!N118-1","v":8.2051282051280872E-3},{"$f":"'GDP Deflator'!O119/'GDP Deflator'!O118-1","v":-3.3985581874356297E-2},{"$f":"'GDP Deflator'!P119/'GDP Deflator'!P118-1","v":3.5947712418300526E-2},{"$f":"'GDP Deflator'!Q119/'GDP Deflator'!Q118-1","v":3.9318479685452212E-2},{"$f":"'GDP Deflator'!R119/'GDP Deflator'!R118-1","v":-5.1493305870237149E-3},{"$f":"'GDP Deflator'!S119/'GDP Deflator'!S118-1","v":-2.9126213592233219E-3},{"$f":"'GDP Deflator'!T119/'GDP Deflator'!T118-1","v":0.10856573705179273},{"$f":"'GDP Deflator'!U119/'GDP Deflator'!U118-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V119/'GDP Deflator'!V118-1","v":2.3542600896860888E-2},{"$f":"'GDP Deflator'!W119/'GDP Deflator'!W118-1","v":3.8668098818474883E-2},{"$f":"'GDP Deflator'!X119/'GDP Deflator'!X118-1","v":1.3771186440677985E-2},{"$f":"'GDP Deflator'!Y119/'GDP Deflator'!Y118-1","v":1.7598343685300222E-2},{"$f":"'GDP Deflator'!Z119/'GDP Deflator'!Z118-1","v":9.6982758620689502E-3},{"$f":"'GDP Deflator'!AA119/'GDP Deflator'!AA118-1","v":-2.6827012025901875E-2},{"$f":"'GDP Deflator'!AB119/'GDP Deflator'!AB118-1","v":6.2308478038815007E-2},{"$f":"'GDP Deflator'!AC119/'GDP Deflator'!AC118-1","v":-2.044989775051187E-3},{"$f":"'GDP Deflator'!AD119/'GDP Deflator'!AD118-1","v":1.1270491803278881E-2},{"$f":"'GDP Deflator'!AE119/'GDP Deflator'!AE118-1","v":-1.1603375527426074E-2},{"$f":"'GDP Deflator'!AF119/'GDP Deflator'!AF118-1","v":1.0683760683760646E-3},{"$f":"'GDP Deflator'!AG119/'GDP Deflator'!AG118-1","v":3.0456852791878042E-3},{"$f":"'GDP Deflator'!AH119/'GDP Deflator'!AH118-1","v":1.2422360248447228E-2},{"$f":"'GDP Deflator'!AI119/'GDP Deflator'!AI118-1","v":-9.5846645367412275E-3}]
[39583,{"$f":"'GDP Deflator'!B120/'GDP Deflator'!B119-1","v":3.0864197530864335E-3},{"$f":"'GDP Deflator'!C120/'GDP Deflator'!C119-1","v":2.732240437158473E-2},{"$f":"'GDP Deflator'!D120/'GDP Deflator'!D119-1","v":0},{"$f":"'GDP Deflator'!E120/'GDP Deflator'!E119-1","v":8.281573498964967E-3},{"$f":"'GDP Deflator'!F120/'GDP Deflator'!F119-1","v":2.0263424518743633E-2},{"$f":"'GDP Deflator'!G120/'GDP Deflator'!G119-1","v":-3.0735455543358881E-2},{"$f":"'GDP Deflator'!H120/'GDP Deflator'!H119-1","v":1.0869565217391353E-2},{"$f":"'GDP Deflator'!I120/'GDP Deflator'!I119-1","v":1.9108280254777066E-2},{"$f":"'GDP Deflator'!J120/'GDP Deflator'!J119-1","v":4.0363269424823489E-3},{"$f":"'GDP Deflator'!K120/'GDP Deflator'!K119-1","v":4.1067761806981018E-3},{"$f":"'GDP Deflator'!L120/'GDP Deflator'!L119-1","v":5.1387461459404538E-3},{"$f":"'GDP Deflator'!M120/'GDP Deflator'!M119-1","v":1.5576323987538832E-2},{"$f":"'GDP Deflator'!N120/'GDP Deflator'!N119-1","v":5.0864699898269805E-3},{"$f":"'GDP Deflator'!O120/'GDP Deflator'!O119-1","v":2.8784648187633266E-2},{"$f":"'GDP Deflator'!P120/'GDP Deflator'!P119-1","v":-1.6824395373291168E-2},{"$f":"'GDP Deflator'!Q120/'GDP Deflator'!Q119-1","v":6.0529634300126034E-2},{"$f":"'GDP Deflator'!R120/'GDP Deflator'!R119-1","v":1.2422360248447228E-2},{"$f":"'GDP Deflator'!S120/'GDP Deflator'!S119-1","v":-9.7370983446942727E-4},{"$f":"'GDP Deflator'!T120/'GDP Deflator'!T119-1","v":-8.9847259658580869E-3},{"$f":"'GDP Deflator'!U120/'GDP Deflator'!U119-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V120/'GDP Deflator'!V119-1","v":1.6429353778751432E-2},{"$f":"'GDP Deflator'!W120/'GDP Deflator'!W119-1","v":4.1365046535677408E-2},{"$f":"'GDP Deflator'!X120/'GDP Deflator'!X119-1","v":1.3584117032392928E-2},{"$f":"'GDP Deflator'!Y120/'GDP Deflator'!Y119-1","v":-3.0518819938961661E-3},{"$f":"'GDP Deflator'!Z120/'GDP Deflator'!Z119-1","v":3.2017075773744796E-3},{"$f":"'GDP Deflator'!AA120/'GDP Deflator'!AA119-1","v":1.5209125475285079E-2},{"$f":"'GDP Deflator'!AB120/'GDP Deflator'!AB119-1","v":-2.3076923076923106E-2},{"$f":"'GDP Deflator'!AC120/'GDP Deflator'!AC119-1","v":1.2295081967213184E-2},{"$f":"'GDP Deflator'!AD120/'GDP Deflator'!AD119-1","v":1.0131712259371373E-3},{"$f":"'GDP Deflator'!AE120/'GDP Deflator'!AE119-1","v":4.0554962646744963E-2},{"$f":"'GDP Deflator'!AF120/'GDP Deflator'!AF119-1","v":1.7075773745997891E-2},{"$f":"'GDP Deflator'!AG120/'GDP Deflator'!AG119-1","v":3.0364372469635637E-3},{"$f":"'GDP Deflator'!AH120/'GDP Deflator'!AH119-1","v":0.10429447852760743},{"$f":"'GDP Deflator'!AI120/'GDP Deflator'!AI119-1","v":2.2580645161290214E-2}]
[39675,{"$f":"'GDP Deflator'!B121/'GDP Deflator'!B120-1","v":1.0256410256410664E-3},{"$f":"'GDP Deflator'!C121/'GDP Deflator'!C120-1","v":2.3404255319148914E-2},{"$f":"'GDP Deflator'!D121/'GDP Deflator'!D120-1","v":0},{"$f":"'GDP Deflator'!E121/'GDP Deflator'!E120-1","v":5.1334702258727383E-3},{"$f":"'GDP Deflator'!F121/'GDP Deflator'!F120-1","v":1.9860973187686426E-3},{"$f":"'GDP Deflator'!G121/'GDP Deflator'!G120-1","v":-3.3975084937712396E-2},{"$f":"'GDP Deflator'!H121/'GDP Deflator'!H120-1","v":1.9354838709677358E-2},{"$f":"'GDP Deflator'!I121/'GDP Deflator'!I120-1","v":2.0833333333333259E-2},{"$f":"'GDP Deflator'!J121/'GDP Deflator'!J120-1","v":4.020100502512669E-3},{"$f":"'GDP Deflator'!K121/'GDP Deflator'!K120-1","v":-1.4314928425357754E-2},{"$f":"'GDP Deflator'!L121/'GDP Deflator'!L120-1","v":7.1574642126790433E-3},{"$f":"'GDP Deflator'!M121/'GDP Deflator'!M120-1","v":9.2024539877302303E-3},{"$f":"'GDP Deflator'!N121/'GDP Deflator'!N120-1","v":2.0242914979757831E-3},{"$f":"'GDP Deflator'!O121/'GDP Deflator'!O120-1","v":8.2901554404144484E-3},{"$f":"'GDP Deflator'!P121/'GDP Deflator'!P120-1","v":-3.5294117647058809E-2},{"$f":"'GDP Deflator'!Q121/'GDP Deflator'!Q120-1","v":3.0915576694411584E-2},{"$f":"'GDP Deflator'!R121/'GDP Deflator'!R120-1","v":-2.044989775051187E-3},{"$f":"'GDP Deflator'!S121/'GDP Deflator'!S120-1","v":-7.7972709551656916E-3},{"$f":"'GDP Deflator'!T121/'GDP Deflator'!T120-1","v":5.7116953762466061E-2},{"$f":"'GDP Deflator'!U121/'GDP Deflator'!U120-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V121/'GDP Deflator'!V120-1","v":9.6982758620689502E-3},{"$f":"'GDP Deflator'!W121/'GDP Deflator'!W120-1","v":1.9860973187686204E-2},{"$f":"'GDP Deflator'!X121/'GDP Deflator'!X120-1","v":-1.3402061855670055E-2},{"$f":"'GDP Deflator'!Y121/'GDP Deflator'!Y120-1","v":1.0204081632652962E-2},{"$f":"'GDP Deflator'!Z121/'GDP Deflator'!Z120-1","v":1.4893617021276562E-2},{"$f":"'GDP Deflator'!AA121/'GDP Deflator'!AA120-1","v":9.3632958801497246E-3},{"$f":"'GDP Deflator'!AB121/'GDP Deflator'!AB120-1","v":-2.8543307086614123E-2},{"$f":"'GDP Deflator'!AC121/'GDP Deflator'!AC120-1","v":6.0728744939271273E-3},{"$f":"'GDP Deflator'!AD121/'GDP Deflator'!AD120-1","v":1.0121457489878471E-2},{"$f":"'GDP Deflator'!AE121/'GDP Deflator'!AE120-1","v":2.3589743589743639E-2},{"$f":"'GDP Deflator'!AF121/'GDP Deflator'!AF120-1","v":5.2465897166841469E-2},{"$f":"'GDP Deflator'!AG121/'GDP Deflator'!AG120-1","v":3.0272452068618172E-3},{"$f":"'GDP Deflator'!AH121/'GDP Deflator'!AH120-1","v":1.4444444444444482E-2},{"$f":"'GDP Deflator'!AI121/'GDP Deflator'!AI120-1","v":-2.1030494216612849E-3}]
[39767,{"$f":"'GDP Deflator'!B122/'GDP Deflator'!B121-1","v":2.049180327868827E-3},{"$f":"'GDP Deflator'!C122/'GDP Deflator'!C121-1","v":7.2765072765073047E-3},{"$f":"'GDP Deflator'!D122/'GDP Deflator'!D121-1","v":1.6511867905056654E-2},{"$f":"'GDP Deflator'!E122/'GDP Deflator'!E121-1","v":-1.0214504596527396E-3},{"$f":"'GDP Deflator'!F122/'GDP Deflator'!F121-1","v":-3.2705649157581895E-2},{"$f":"'GDP Deflator'!G122/'GDP Deflator'!G121-1","v":9.3786635404453644E-3},{"$f":"'GDP Deflator'!H122/'GDP Deflator'!H121-1","v":-2.1097046413502962E-3},{"$f":"'GDP Deflator'!I122/'GDP Deflator'!I121-1","v":-7.1428571428571175E-3},{"$f":"'GDP Deflator'!J122/'GDP Deflator'!J121-1","v":-1.0010010010010895E-3},{"$f":"'GDP Deflator'!K122/'GDP Deflator'!K121-1","v":3.9419087136929321E-2},{"$f":"'GDP Deflator'!L122/'GDP Deflator'!L121-1","v":1.0152284263957867E-3},{"$f":"'GDP Deflator'!M122/'GDP Deflator'!M121-1","v":-2.0263424518743856E-3},{"$f":"'GDP Deflator'!N122/'GDP Deflator'!N121-1","v":4.0404040404040664E-3},{"$f":"'GDP Deflator'!O122/'GDP Deflator'!O121-1","v":2.3638232271325776E-2},{"$f":"'GDP Deflator'!P122/'GDP Deflator'!P121-1","v":7.9822616407982272E-2},{"$f":"'GDP Deflator'!Q122/'GDP Deflator'!Q121-1","v":8.0738177623990826E-2},{"$f":"'GDP Deflator'!R122/'GDP Deflator'!R121-1","v":1.5368852459016313E-2},{"$f":"'GDP Deflator'!S122/'GDP Deflator'!S121-1","v":1.2770137524557912E-2},{"$f":"'GDP Deflator'!T122/'GDP Deflator'!T121-1","v":-7.1183533447684355E-2},{"$f":"'GDP Deflator'!U122/'GDP Deflator'!U121-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V122/'GDP Deflator'!V121-1","v":-9.605122732123883E-3},{"$f":"'GDP Deflator'!W122/'GDP Deflator'!W121-1","v":-4.3816942551119786E-2},{"$f":"'GDP Deflator'!X122/'GDP Deflator'!X121-1","v":1.3584117032392928E-2},{"$f":"'GDP Deflator'!Y122/'GDP Deflator'!Y121-1","v":6.0606060606060996E-3},{"$f":"'GDP Deflator'!Z122/'GDP Deflator'!Z121-1","v":6.2893081761006275E-3},{"$f":"'GDP Deflator'!AA122/'GDP Deflator'!AA121-1","v":1.6697588126159513E-2},{"$f":"'GDP Deflator'!AB122/'GDP Deflator'!AB121-1","v":2.0263424518744966E-3},{"$f":"'GDP Deflator'!AC122/'GDP Deflator'!AC121-1","v":3.0181086519114331E-3},{"$f":"'GDP Deflator'!AD122/'GDP Deflator'!AD121-1","v":6.0120240480963094E-3},{"$f":"'GDP Deflator'!AE122/'GDP Deflator'!AE121-1","v":1.0020040080160886E-3},{"$f":"'GDP Deflator'!AF122/'GDP Deflator'!AF121-1","v":-2.6919242273180433E-2},{"$f":"'GDP Deflator'!AG122/'GDP Deflator'!AG121-1","v":1.006036217303663E-3},{"$f":"'GDP Deflator'!AH122/'GDP Deflator'!AH121-1","v":5.4764512595837367E-3},{"$f":"'GDP Deflator'!AI122/'GDP Deflator'!AI121-1","v":1.3698630136986356E-2}]
[39859,{"$f":"'GDP Deflator'!B123/'GDP Deflator'!B122-1","v":9.2024539877302303E-3},{"$f":"'GDP Deflator'!C123/'GDP Deflator'!C122-1","v":-1.1351909184726616E-2},{"$f":"'GDP Deflator'!D123/'GDP Deflator'!D122-1","v":1.0152284263957867E-3},{"$f":"'GDP Deflator'!E123/'GDP Deflator'!E122-1","v":1.0224948875257045E-3},{"$f":"'GDP Deflator'!F123/'GDP Deflator'!F122-1","v":-1.6393442622950727E-2},{"$f":"'GDP Deflator'!G123/'GDP Deflator'!G122-1","v":4.5296167247386832E-2},{"$f":"'GDP Deflator'!H123/'GDP Deflator'!H122-1","v":1.1627906976744207E-2},{"$f":"'GDP Deflator'!I123/'GDP Deflator'!I122-1","v":-1.5416238437821139E-2},{"$f":"'GDP Deflator'!J123/'GDP Deflator'!J122-1","v":-1.0020040080159776E-3},{"$f":"'GDP Deflator'!K123/'GDP Deflator'!K122-1","v":-1.2974051896207595E-2},{"$f":"'GDP Deflator'!L123/'GDP Deflator'!L122-1","v":3.0425963488844854E-3},{"$f":"'GDP Deflator'!M123/'GDP Deflator'!M122-1","v":1.4213197969543234E-2},{"$f":"'GDP Deflator'!N123/'GDP Deflator'!N122-1","v":-3.0181086519115441E-3},{"$f":"'GDP Deflator'!O123/'GDP Deflator'!O122-1","v":-3.2128514056224744E-2},{"$f":"'GDP Deflator'!P123/'GDP Deflator'!P122-1","v":-5.1334702258727383E-3},{"$f":"'GDP Deflator'!Q123/'GDP Deflator'!Q122-1","v":-4.1622198505869901E-2},{"$f":"'GDP Deflator'!R123/'GDP Deflator'!R122-1","v":2.0181634712412855E-3},{"$f":"'GDP Deflator'!S123/'GDP Deflator'!S122-1","v":0},{"$f":"'GDP Deflator'!T123/'GDP Deflator'!T122-1","v":-3.5087719298245612E-2},{"$f":"'GDP Deflator'!U123/'GDP Deflator'!U122-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V123/'GDP Deflator'!V122-1","v":1.7241379310344973E-2},{"$f":"'GDP Deflator'!W123/'GDP Deflator'!W122-1","v":-7.0264765784114114E-2},{"$f":"'GDP Deflator'!X123/'GDP Deflator'!X122-1","v":7.2164948453607991E-3},{"$f":"'GDP Deflator'!Y123/'GDP Deflator'!Y122-1","v":5.020080321285203E-3},{"$f":"'GDP Deflator'!Z123/'GDP Deflator'!Z122-1","v":2.0833333333333259E-2},{"$f":"'GDP Deflator'!AA123/'GDP Deflator'!AA122-1","v":-2.7372262773722622E-2},{"$f":"'GDP Deflator'!AB123/'GDP Deflator'!AB122-1","v":3.2355915065722884E-2},{"$f":"'GDP Deflator'!AC123/'GDP Deflator'!AC122-1","v":2.3069207622868682E-2},{"$f":"'GDP Deflator'!AD123/'GDP Deflator'!AD122-1","v":1.9920318725097363E-3},{"$f":"'GDP Deflator'!AE123/'GDP Deflator'!AE122-1","v":-1.6016016016016099E-2},{"$f":"'GDP Deflator'!AF123/'GDP Deflator'!AF122-1","v":-1.0245901639344246E-2},{"$f":"'GDP Deflator'!AG123/'GDP Deflator'!AG122-1","v":0},{"$f":"'GDP Deflator'!AH123/'GDP Deflator'!AH122-1","v":5.4466230936818238E-3},{"$f":"'GDP Deflator'!AI123/'GDP Deflator'!AI122-1","v":1.2474012474012586E-2}]
[39948,{"$f":"'GDP Deflator'!B124/'GDP Deflator'!B123-1","v":3.0395136778114118E-3},{"$f":"'GDP Deflator'!C124/'GDP Deflator'!C123-1","v":-1.7745302713987554E-2},{"$f":"'GDP Deflator'!D124/'GDP Deflator'!D123-1","v":3.0425963488844854E-3},{"$f":"'GDP Deflator'!E124/'GDP Deflator'!E123-1","v":0},{"$f":"'GDP Deflator'!F124/'GDP Deflator'!F123-1","v":6.2499999999998668E-3},{"$f":"'GDP Deflator'!G124/'GDP Deflator'!G123-1","v":1.1111111111110628E-3},{"$f":"'GDP Deflator'!H124/'GDP Deflator'!H123-1","v":1.0449320794148287E-2},{"$f":"'GDP Deflator'!I124/'GDP Deflator'!I123-1","v":6.2630480167016334E-3},{"$f":"'GDP Deflator'!J124/'GDP Deflator'!J123-1","v":3.0090270812437314E-3},{"$f":"'GDP Deflator'!K124/'GDP Deflator'!K123-1","v":-1.3144590495450026E-2},{"$f":"'GDP Deflator'!L124/'GDP Deflator'!L123-1","v":-2.0222446916077219E-3},{"$f":"'GDP Deflator'!M124/'GDP Deflator'!M123-1","v":-3.0030030030031574E-3},{"$f":"'GDP Deflator'!N124/'GDP Deflator'!N123-1","v":-3.0272452068617062E-3},{"$f":"'GDP Deflator'!O124/'GDP Deflator'!O123-1","v":3.2157676348547604E-2},{"$f":"'GDP Deflator'!P124/'GDP Deflator'!P123-1","v":1.0319917440659854E-3},{"$f":"'GDP Deflator'!Q124/'GDP Deflator'!Q123-1","v":4.231625835189301E-2},{"$f":"'GDP Deflator'!R124/'GDP Deflator'!R123-1","v":1.0070493454179541E-3},{"$f":"'GDP Deflator'!S124/'GDP Deflator'!S123-1","v":-7.7594568380212614E-3},{"$f":"'GDP Deflator'!T124/'GDP Deflator'!T123-1","v":-2.6794258373205704E-2},{"$f":"'GDP Deflator'!U124/'GDP Deflator'!U123-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V124/'GDP Deflator'!V123-1","v":1.0593220338983134E-2},{"$f":"'GDP Deflator'!W124/'GDP Deflator'!W123-1","v":3.8335158817086601E-2},{"$f":"'GDP Deflator'!X124/'GDP Deflator'!X123-1","v":-1.2282497441146401E-2},{"$f":"'GDP Deflator'!Y124/'GDP Deflator'!Y123-1","v":-1.4985014985015033E-2},{"$f":"'GDP Deflator'!Z124/'GDP Deflator'!Z123-1","v":5.1020408163264808E-3},{"$f":"'GDP Deflator'!AA124/'GDP Deflator'!AA123-1","v":3.7523452157599557E-3},{"$f":"'GDP Deflator'!AB124/'GDP Deflator'!AB123-1","v":-2.4485798237022571E-2},{"$f":"'GDP Deflator'!AC124/'GDP Deflator'!AC123-1","v":-4.9019607843137081E-3},{"$f":"'GDP Deflator'!AD124/'GDP Deflator'!AD123-1","v":1.9880715705766772E-3},{"$f":"'GDP Deflator'!AE124/'GDP Deflator'!AE123-1","v":3.1536113936927901E-2},{"$f":"'GDP Deflator'!AF124/'GDP Deflator'!AF123-1","v":1.8633540372670954E-2},{"$f":"'GDP Deflator'!AG124/'GDP Deflator'!AG123-1","v":2.0100502512563345E-3},{"$f":"'GDP Deflator'!AH124/'GDP Deflator'!AH123-1","v":1.0834236186348933E-2},{"$f":"'GDP Deflator'!AI124/'GDP Deflator'!AI123-1","v":2.7720739219712298E-2}]
[40040,{"$f":"'GDP Deflator'!B125/'GDP Deflator'!B124-1","v":5.050505050504972E-3},{"$f":"'GDP Deflator'!C125/'GDP Deflator'!C124-1","v":1.0626992561106885E-3},{"$f":"'GDP Deflator'!D125/'GDP Deflator'!D124-1","v":3.0333670374114163E-3},{"$f":"'GDP Deflator'!E125/'GDP Deflator'!E124-1","v":7.1501532175688443E-3},{"$f":"'GDP Deflator'!F125/'GDP Deflator'!F124-1","v":7.2463768115942351E-3},{"$f":"'GDP Deflator'!G125/'GDP Deflator'!G124-1","v":8.8790233074362845E-3},{"$f":"'GDP Deflator'!H125/'GDP Deflator'!H124-1","v":1.6546018614270963E-2},{"$f":"'GDP Deflator'!I125/'GDP Deflator'!I124-1","v":1.3485477178423189E-2},{"$f":"'GDP Deflator'!J125/'GDP Deflator'!J124-1","v":-2.0000000000000018E-3},{"$f":"'GDP Deflator'!K125/'GDP Deflator'!K124-1","v":1.5368852459016313E-2},{"$f":"'GDP Deflator'!L125/'GDP Deflator'!L124-1","v":0},{"$f":"'GDP Deflator'!M125/'GDP Deflator'!M124-1","v":-3.0120481927710108E-3},{"$f":"'GDP Deflator'!N125/'GDP Deflator'!N124-1","v":-1.0121457489877805E-3},{"$f":"'GDP Deflator'!O125/'GDP Deflator'!O124-1","v":-9.0452261306532833E-3},{"$f":"'GDP Deflator'!P125/'GDP Deflator'!P124-1","v":-1.6494845360824684E-2},{"$f":"'GDP Deflator'!Q125/'GDP Deflator'!Q124-1","v":2.991452991453003E-2},{"$f":"'GDP Deflator'!R125/'GDP Deflator'!R124-1","v":4.0241448692150961E-3},{"$f":"'GDP Deflator'!S125/'GDP Deflator'!S124-1","v":-7.82013685239491E-3},{"$f":"'GDP Deflator'!T125/'GDP Deflator'!T124-1","v":-7.8662733529989426E-3},{"$f":"'GDP Deflator'!U125/'GDP Deflator'!U124-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V125/'GDP Deflator'!V124-1","v":6.2893081761006275E-3},{"$f":"'GDP Deflator'!W125/'GDP Deflator'!W124-1","v":1.1603375527426296E-2},{"$f":"'GDP Deflator'!X125/'GDP Deflator'!X124-1","v":1.0362694300518172E-2},{"$f":"'GDP Deflator'!Y125/'GDP Deflator'!Y124-1","v":5.0709939148072536E-3},{"$f":"'GDP Deflator'!Z125/'GDP Deflator'!Z124-1","v":1.2182741116751217E-2},{"$f":"'GDP Deflator'!AA125/'GDP Deflator'!AA124-1","v":1.4018691588784993E-2},{"$f":"'GDP Deflator'!AB125/'GDP Deflator'!AB124-1","v":-1.5060240963855387E-2},{"$f":"'GDP Deflator'!AC125/'GDP Deflator'!AC124-1","v":-1.1822660098522175E-2},{"$f":"'GDP Deflator'!AD125/'GDP Deflator'!AD124-1","v":3.9682539682539542E-3},{"$f":"'GDP Deflator'!AE125/'GDP Deflator'!AE124-1","v":1.0848126232741562E-2},{"$f":"'GDP Deflator'!AF125/'GDP Deflator'!AF124-1","v":4.2682926829268109E-2},{"$f":"'GDP Deflator'!AG125/'GDP Deflator'!AG124-1","v":0},{"$f":"'GDP Deflator'!AH125/'GDP Deflator'!AH124-1","v":4.2872454448017461E-3},{"$f":"'GDP Deflator'!AI125/'GDP Deflator'!AI124-1","v":-1.098901098901095E-2}]
[40132,{"$f":"'GDP Deflator'!B126/'GDP Deflator'!B125-1","v":3.0150753768845018E-3},{"$f":"'GDP Deflator'!C126/'GDP Deflator'!C125-1","v":1.2738853503184711E-2},{"$f":"'GDP Deflator'!D126/'GDP Deflator'!D125-1","v":6.0483870967742437E-3},{"$f":"'GDP Deflator'!E126/'GDP Deflator'!E125-1","v":-3.0425963488843744E-3},{"$f":"'GDP Deflator'!F126/'GDP Deflator'!F125-1","v":1.6443987667009274E-2},{"$f":"'GDP Deflator'!G126/'GDP Deflator'!G125-1","v":5.2805280528052778E-2},{"$f":"'GDP Deflator'!H126/'GDP Deflator'!H125-1","v":-1.3224821973550349E-2},{"$f":"'GDP Deflator'!I126/'GDP Deflator'!I125-1","v":-1.0235414534289777E-3},{"$f":"'GDP Deflator'!J126/'GDP Deflator'!J125-1","v":1.0020040080160886E-3},{"$f":"'GDP Deflator'!K126/'GDP Deflator'!K125-1","v":-1.2108980827446936E-2},{"$f":"'GDP Deflator'!L126/'GDP Deflator'!L125-1","v":3.0395136778114118E-3},{"$f":"'GDP Deflator'!M126/'GDP Deflator'!M125-1","v":6.0422960725077246E-3},{"$f":"'GDP Deflator'!N126/'GDP Deflator'!N125-1","v":4.0526849037485491E-3},{"$f":"'GDP Deflator'!O126/'GDP Deflator'!O125-1","v":4.0567951318458473E-2},{"$f":"'GDP Deflator'!P126/'GDP Deflator'!P125-1","v":6.7085953878406546E-2},{"$f":"'GDP Deflator'!Q126/'GDP Deflator'!Q125-1","v":2.9045643153526868E-2},{"$f":"'GDP Deflator'!R126/'GDP Deflator'!R125-1","v":3.0060120240480437E-3},{"$f":"'GDP Deflator'!S126/'GDP Deflator'!S125-1","v":-6.8965517241379448E-3},{"$f":"'GDP Deflator'!T126/'GDP Deflator'!T125-1","v":-4.5589692765114043E-2},{"$f":"'GDP Deflator'!U126/'GDP Deflator'!U125-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V126/'GDP Deflator'!V125-1","v":1.1458333333333348E-2},{"$f":"'GDP Deflator'!W126/'GDP Deflator'!W125-1","v":-7.2992700729926918E-3},{"$f":"'GDP Deflator'!X126/'GDP Deflator'!X125-1","v":-4.1025641025641546E-3},{"$f":"'GDP Deflator'!Y126/'GDP Deflator'!Y125-1","v":-4.0363269424822379E-3},{"$f":"'GDP Deflator'!Z126/'GDP Deflator'!Z125-1","v":-2.2066198595787401E-2},{"$f":"'GDP Deflator'!AA126/'GDP Deflator'!AA125-1","v":2.4884792626728158E-2},{"$f":"'GDP Deflator'!AB126/'GDP Deflator'!AB125-1","v":5.0968399592252744E-3},{"$f":"'GDP Deflator'!AC126/'GDP Deflator'!AC125-1","v":1.7946161515453696E-2},{"$f":"'GDP Deflator'!AD126/'GDP Deflator'!AD125-1","v":0},{"$f":"'GDP Deflator'!AE126/'GDP Deflator'!AE125-1","v":-7.8048780487804947E-3},{"$f":"'GDP Deflator'!AF126/'GDP Deflator'!AF125-1","v":-3.9961013645224086E-2},{"$f":"'GDP Deflator'!AG126/'GDP Deflator'!AG125-1","v":2.0060180541625616E-3},{"$f":"'GDP Deflator'!AH126/'GDP Deflator'!AH125-1","v":1.067235859124871E-2},{"$f":"'GDP Deflator'!AI126/'GDP Deflator'!AI125-1","v":-1.7171717171717171E-2}]
[40224,{"$f":"'GDP Deflator'!B127/'GDP Deflator'!B126-1","v":-1.0020040080159776E-3},{"$f":"'GDP Deflator'!C127/'GDP Deflator'!C126-1","v":1.7819706498951593E-2},{"$f":"'GDP Deflator'!D127/'GDP Deflator'!D126-1","v":-2.0040080160320661E-3},{"$f":"'GDP Deflator'!E127/'GDP Deflator'!E126-1","v":4.0691759918616288E-3},{"$f":"'GDP Deflator'!F127/'GDP Deflator'!F126-1","v":8.0889787664306656E-3},{"$f":"'GDP Deflator'!G127/'GDP Deflator'!G126-1","v":2.8213166144200663E-2},{"$f":"'GDP Deflator'!H127/'GDP Deflator'!H126-1","v":1.7525773195876226E-2},{"$f":"'GDP Deflator'!I127/'GDP Deflator'!I126-1","v":1.3319672131147708E-2},{"$f":"'GDP Deflator'!J127/'GDP Deflator'!J126-1","v":0},{"$f":"'GDP Deflator'!K127/'GDP Deflator'!K126-1","v":3.0643513789581078E-3},{"$f":"'GDP Deflator'!L127/'GDP Deflator'!L126-1","v":3.0303030303029388E-3},{"$f":"'GDP Deflator'!M127/'GDP Deflator'!M126-1","v":-5.0050050050050032E-3},{"$f":"'GDP Deflator'!N127/'GDP Deflator'!N126-1","v":4.0363269424823489E-3},{"$f":"'GDP Deflator'!O127/'GDP Deflator'!O126-1","v":-4.9707602339181256E-2},{"$f":"'GDP Deflator'!P127/'GDP Deflator'!P126-1","v":-3.9292730844793677E-2},{"$f":"'GDP Deflator'!Q127/'GDP Deflator'!Q126-1","v":1.8145161290322509E-2},{"$f":"'GDP Deflator'!R127/'GDP Deflator'!R126-1","v":-4.9950049950050479E-3},{"$f":"'GDP Deflator'!S127/'GDP Deflator'!S126-1","v":-9.9206349206348854E-4},{"$f":"'GDP Deflator'!T127/'GDP Deflator'!T126-1","v":4.7767393561786164E-2},{"$f":"'GDP Deflator'!U127/'GDP Deflator'!U126-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V127/'GDP Deflator'!V126-1","v":1.4418125643666402E-2},{"$f":"'GDP Deflator'!W127/'GDP Deflator'!W126-1","v":1.3655462184873901E-2},{"$f":"'GDP Deflator'!X127/'GDP Deflator'!X126-1","v":1.2358393408856916E-2},{"$f":"'GDP Deflator'!Y127/'GDP Deflator'!Y126-1","v":5.0658561296859084E-3},{"$f":"'GDP Deflator'!Z127/'GDP Deflator'!Z126-1","v":1.7435897435897463E-2},{"$f":"'GDP Deflator'!AA127/'GDP Deflator'!AA126-1","v":-3.5071942446043169E-2},{"$f":"'GDP Deflator'!AB127/'GDP Deflator'!AB126-1","v":1.8255578093306468E-2},{"$f":"'GDP Deflator'!AC127/'GDP Deflator'!AC126-1","v":-2.3506366307541549E-2},{"$f":"'GDP Deflator'!AD127/'GDP Deflator'!AD126-1","v":-1.5810276679842028E-2},{"$f":"'GDP Deflator'!AE127/'GDP Deflator'!AE126-1","v":-3.6381514257620484E-2},{"$f":"'GDP Deflator'!AF127/'GDP Deflator'!AF126-1","v":-8.1218274111675148E-3},{"$f":"'GDP Deflator'!AG127/'GDP Deflator'!AG126-1","v":0},{"$f":"'GDP Deflator'!AH127/'GDP Deflator'!AH126-1","v":3.4846884899683239E-2},{"$f":"'GDP Deflator'!AI127/'GDP Deflator'!AI126-1","v":1.5416238437821139E-2}]
[40313,{"$f":"'GDP Deflator'!B128/'GDP Deflator'!B127-1","v":0},{"$f":"'GDP Deflator'!C128/'GDP Deflator'!C127-1","v":3.0895983522142068E-2},{"$f":"'GDP Deflator'!D128/'GDP Deflator'!D127-1","v":-1.0040160642569296E-3},{"$f":"'GDP Deflator'!E128/'GDP Deflator'!E127-1","v":1.3171225937183451E-2},{"$f":"'GDP Deflator'!F128/'GDP Deflator'!F127-1","v":0},{"$f":"'GDP Deflator'!G128/'GDP Deflator'!G127-1","v":-1.4227642276422814E-2},{"$f":"'GDP Deflator'!H128/'GDP Deflator'!H127-1","v":1.0131712259371817E-2},{"$f":"'GDP Deflator'!I128/'GDP Deflator'!I127-1","v":1.6177957532861331E-2},{"$f":"'GDP Deflator'!J128/'GDP Deflator'!J127-1","v":0},{"$f":"'GDP Deflator'!K128/'GDP Deflator'!K127-1","v":-3.054989816700604E-3},{"$f":"'GDP Deflator'!L128/'GDP Deflator'!L127-1","v":5.0352467270895485E-3},{"$f":"'GDP Deflator'!M128/'GDP Deflator'!M127-1","v":2.012072434607548E-3},{"$f":"'GDP Deflator'!N128/'GDP Deflator'!N127-1","v":3.0150753768845018E-3},{"$f":"'GDP Deflator'!O128/'GDP Deflator'!O127-1","v":2.051282051282044E-2},{"$f":"'GDP Deflator'!P128/'GDP Deflator'!P127-1","v":1.3292433537832382E-2},{"$f":"'GDP Deflator'!Q128/'GDP Deflator'!Q127-1","v":-1.980198019801982E-3},{"$f":"'GDP Deflator'!R128/'GDP Deflator'!R127-1","v":3.0120481927711218E-3},{"$f":"'GDP Deflator'!S128/'GDP Deflator'!S127-1","v":-3.9721946375372852E-3},{"$f":"'GDP Deflator'!T128/'GDP Deflator'!T127-1","v":-2.6759167492566904E-2},{"$f":"'GDP Deflator'!U128/'GDP Deflator'!U127-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V128/'GDP Deflator'!V127-1","v":1.0152284263959421E-2},{"$f":"'GDP Deflator'!W128/'GDP Deflator'!W127-1","v":3.0051813471502653E-2},{"$f":"'GDP Deflator'!X128/'GDP Deflator'!X127-1","v":0},{"$f":"'GDP Deflator'!Y128/'GDP Deflator'!Y127-1","v":1.1088709677419262E-2},{"$f":"'GDP Deflator'!Z128/'GDP Deflator'!Z127-1","v":1.2096774193548487E-2},{"$f":"'GDP Deflator'!AA128/'GDP Deflator'!AA127-1","v":7.455731593662529E-3},{"$f":"'GDP Deflator'!AB128/'GDP Deflator'!AB127-1","v":-3.9840637450200278E-3},{"$f":"'GDP Deflator'!AC128/'GDP Deflator'!AC127-1","v":7.0210631895686326E-3},{"$f":"'GDP Deflator'!AD128/'GDP Deflator'!AD127-1","v":7.0281124497992842E-3},{"$f":"'GDP Deflator'!AE128/'GDP Deflator'!AE127-1","v":2.857142857142847E-2},{"$f":"'GDP Deflator'!AF128/'GDP Deflator'!AF127-1","v":1.1258955987717423E-2},{"$f":"'GDP Deflator'!AG128/'GDP Deflator'!AG127-1","v":1.0010010010008674E-3},{"$f":"'GDP Deflator'!AH128/'GDP Deflator'!AH127-1","v":1.7346938775510301E-2},{"$f":"'GDP Deflator'!AI128/'GDP Deflator'!AI127-1","v":1.7206477732793601E-2}]
[40405,{"$f":"'GDP Deflator'!B129/'GDP Deflator'!B128-1","v":5.015045135406293E-3},{"$f":"'GDP Deflator'!C129/'GDP Deflator'!C128-1","v":9.9900099900100958E-3},{"$f":"'GDP Deflator'!D129/'GDP Deflator'!D128-1","v":6.0301507537687815E-3},{"$f":"'GDP Deflator'!E129/'GDP Deflator'!E128-1","v":4.9999999999998934E-3},{"$f":"'GDP Deflator'!F129/'GDP Deflator'!F128-1","v":1.0030090270811698E-3},{"$f":"'GDP Deflator'!G129/'GDP Deflator'!G128-1","v":3.6082474226804218E-2},{"$f":"'GDP Deflator'!H129/'GDP Deflator'!H128-1","v":1.6048144433299827E-2},{"$f":"'GDP Deflator'!I129/'GDP Deflator'!I128-1","v":0},{"$f":"'GDP Deflator'!J129/'GDP Deflator'!J128-1","v":1.0010010010008674E-3},{"$f":"'GDP Deflator'!K129/'GDP Deflator'!K128-1","v":4.8008171603677097E-2},{"$f":"'GDP Deflator'!L129/'GDP Deflator'!L128-1","v":4.0080160320641323E-3},{"$f":"'GDP Deflator'!M129/'GDP Deflator'!M128-1","v":4.0160642570281624E-3},{"$f":"'GDP Deflator'!N129/'GDP Deflator'!N128-1","v":5.0100200400802208E-3},{"$f":"'GDP Deflator'!O129/'GDP Deflator'!O128-1","v":9.0452261306532833E-3},{"$f":"'GDP Deflator'!P129/'GDP Deflator'!P128-1","v":0},{"$f":"'GDP Deflator'!Q129/'GDP Deflator'!Q128-1","v":-1.5873015873015817E-2},{"$f":"'GDP Deflator'!R129/'GDP Deflator'!R128-1","v":1.0010010010008674E-3},{"$f":"'GDP Deflator'!S129/'GDP Deflator'!S128-1","v":-5.9820538384844912E-3},{"$f":"'GDP Deflator'!T129/'GDP Deflator'!T128-1","v":3.4623217922606919E-2},{"$f":"'GDP Deflator'!U129/'GDP Deflator'!U128-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V129/'GDP Deflator'!V128-1","v":8.040201005025116E-3},{"$f":"'GDP Deflator'!W129/'GDP Deflator'!W128-1","v":2.0120724346076369E-2},{"$f":"'GDP Deflator'!X129/'GDP Deflator'!X128-1","v":2.1363173957273718E-2},{"$f":"'GDP Deflator'!Y129/'GDP Deflator'!Y128-1","v":3.9880358923229942E-3},{"$f":"'GDP Deflator'!Z129/'GDP Deflator'!Z128-1","v":-9.9601593625509022E-4},{"$f":"'GDP Deflator'!AA129/'GDP Deflator'!AA128-1","v":2.5901942645698561E-2},{"$f":"'GDP Deflator'!AB129/'GDP Deflator'!AB128-1","v":9.9999999999988987E-4},{"$f":"'GDP Deflator'!AC129/'GDP Deflator'!AC128-1","v":-4.980079681274896E-3},{"$f":"'GDP Deflator'!AD129/'GDP Deflator'!AD128-1","v":-4.9850448654037427E-3},{"$f":"'GDP Deflator'!AE129/'GDP Deflator'!AE128-1","v":2.9761904761904656E-3},{"$f":"'GDP Deflator'!AF129/'GDP Deflator'!AF128-1","v":4.8582995951417018E-2},{"$f":"'GDP Deflator'!AG129/'GDP Deflator'!AG128-1","v":0},{"$f":"'GDP Deflator'!AH129/'GDP Deflator'!AH128-1","v":1.4042126379137265E-2},{"$f":"'GDP Deflator'!AI129/'GDP Deflator'!AI128-1","v":5.9701492537311829E-3}]
[40497,{"$f":"'GDP Deflator'!B130/'GDP Deflator'!B129-1","v":2.9940119760478723E-3},{"$f":"'GDP Deflator'!C130/'GDP Deflator'!C129-1","v":5.9347181008901906E-3},{"$f":"'GDP Deflator'!D130/'GDP Deflator'!D129-1","v":5.9940059940060131E-3},{"$f":"'GDP Deflator'!E130/'GDP Deflator'!E129-1","v":2.9850746268655914E-3},{"$f":"'GDP Deflator'!F130/'GDP Deflator'!F129-1","v":1.002004008016022E-2},{"$f":"'GDP Deflator'!G130/'GDP Deflator'!G129-1","v":3.0845771144278444E-2},{"$f":"'GDP Deflator'!H130/'GDP Deflator'!H129-1","v":-9.8716683119447479E-3},{"$f":"'GDP Deflator'!I130/'GDP Deflator'!I129-1","v":-2.9850746268655914E-3},{"$f":"'GDP Deflator'!J130/'GDP Deflator'!J129-1","v":9.9999999999988987E-4},{"$f":"'GDP Deflator'!K130/'GDP Deflator'!K129-1","v":-1.1695906432748426E-2},{"$f":"'GDP Deflator'!L130/'GDP Deflator'!L129-1","v":4.9900199600798611E-3},{"$f":"'GDP Deflator'!M130/'GDP Deflator'!M129-1","v":1.0000000000000009E-2},{"$f":"'GDP Deflator'!N130/'GDP Deflator'!N129-1","v":9.9700897308085956E-4},{"$f":"'GDP Deflator'!O130/'GDP Deflator'!O129-1","v":2.1912350597609542E-2},{"$f":"'GDP Deflator'!P130/'GDP Deflator'!P129-1","v":4.9445005045408719E-2},{"$f":"'GDP Deflator'!Q130/'GDP Deflator'!Q129-1","v":-2.0161290322581182E-3},{"$f":"'GDP Deflator'!R130/'GDP Deflator'!R129-1","v":4.9999999999998934E-3},{"$f":"'GDP Deflator'!S130/'GDP Deflator'!S129-1","v":-4.0120361083250122E-3},{"$f":"'GDP Deflator'!T130/'GDP Deflator'!T129-1","v":-2.2637795275590511E-2},{"$f":"'GDP Deflator'!U130/'GDP Deflator'!U129-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V130/'GDP Deflator'!V129-1","v":1.3958125623130702E-2},{"$f":"'GDP Deflator'!W130/'GDP Deflator'!W129-1","v":1.2820512820512775E-2},{"$f":"'GDP Deflator'!X130/'GDP Deflator'!X129-1","v":2.5896414342629459E-2},{"$f":"'GDP Deflator'!Y130/'GDP Deflator'!Y129-1","v":-7.9443892750744594E-3},{"$f":"'GDP Deflator'!Z130/'GDP Deflator'!Z129-1","v":-1.9940179461614971E-3},{"$f":"'GDP Deflator'!AA130/'GDP Deflator'!AA129-1","v":5.4102795311090635E-3},{"$f":"'GDP Deflator'!AB130/'GDP Deflator'!AB129-1","v":-4.9950049950050479E-3},{"$f":"'GDP Deflator'!AC130/'GDP Deflator'!AC129-1","v":1.0010010010008674E-3},{"$f":"'GDP Deflator'!AD130/'GDP Deflator'!AD129-1","v":5.0100200400802208E-3},{"$f":"'GDP Deflator'!AE130/'GDP Deflator'!AE129-1","v":-9.8911968348169843E-3},{"$f":"'GDP Deflator'!AF130/'GDP Deflator'!AF129-1","v":-3.6679536679536606E-2},{"$f":"'GDP Deflator'!AG130/'GDP Deflator'!AG129-1","v":9.9999999999988987E-4},{"$f":"'GDP Deflator'!AH130/'GDP Deflator'!AH129-1","v":9.8911968348169843E-4},{"$f":"'GDP Deflator'!AI130/'GDP Deflator'!AI129-1","v":-1.4836795252225476E-2}]
[40589,{"$f":"'GDP Deflator'!B131/'GDP Deflator'!B130-1","v":9.9502487562186381E-4},{"$f":"'GDP Deflator'!C131/'GDP Deflator'!C130-1","v":1.4749262536873253E-2},{"$f":"'GDP Deflator'!D131/'GDP Deflator'!D130-1","v":2.9791459781529639E-3},{"$f":"'GDP Deflator'!E131/'GDP Deflator'!E130-1","v":5.9523809523809312E-3},{"$f":"'GDP Deflator'!F131/'GDP Deflator'!F130-1","v":1.388888888888884E-2},{"$f":"'GDP Deflator'!G131/'GDP Deflator'!G130-1","v":1.254826254826269E-2},{"$f":"'GDP Deflator'!H131/'GDP Deflator'!H130-1","v":3.9880358923229942E-3},{"$f":"'GDP Deflator'!I131/'GDP Deflator'!I130-1","v":4.9900199600798611E-3},{"$f":"'GDP Deflator'!J131/'GDP Deflator'!J130-1","v":-9.9900099900096517E-4},{"$f":"'GDP Deflator'!K131/'GDP Deflator'!K130-1","v":2.3668639053254337E-2},{"$f":"'GDP Deflator'!L131/'GDP Deflator'!L130-1","v":4.9652432969216065E-3},{"$f":"'GDP Deflator'!M131/'GDP Deflator'!M130-1","v":5.9405940594059459E-3},{"$f":"'GDP Deflator'!N131/'GDP Deflator'!N130-1","v":1.9920318725097363E-3},{"$f":"'GDP Deflator'!O131/'GDP Deflator'!O130-1","v":-4.2884990253411193E-2},{"$f":"'GDP Deflator'!P131/'GDP Deflator'!P130-1","v":-4.711538461538467E-2},{"$f":"'GDP Deflator'!Q131/'GDP Deflator'!Q130-1","v":1.8181818181818077E-2},{"$f":"'GDP Deflator'!R131/'GDP Deflator'!R130-1","v":3.9800995024876773E-3},{"$f":"'GDP Deflator'!S131/'GDP Deflator'!S130-1","v":-2.0140986908359082E-3},{"$f":"'GDP Deflator'!T131/'GDP Deflator'!T130-1","v":7.9556898288016153E-2},{"$f":"'GDP Deflator'!U131/'GDP Deflator'!U130-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V131/'GDP Deflator'!V130-1","v":1.1799410029498469E-2},{"$f":"'GDP Deflator'!W131/'GDP Deflator'!W130-1","v":2.142161635832518E-2},{"$f":"'GDP Deflator'!X131/'GDP Deflator'!X130-1","v":-7.7669902912621547E-3},{"$f":"'GDP Deflator'!Y131/'GDP Deflator'!Y130-1","v":-3.0030030030031574E-3},{"$f":"'GDP Deflator'!Z131/'GDP Deflator'!Z130-1","v":2.3976023976024052E-2},{"$f":"'GDP Deflator'!AA131/'GDP Deflator'!AA130-1","v":-2.2421524663677084E-2},{"$f":"'GDP Deflator'!AB131/'GDP Deflator'!AB130-1","v":1.9076305220883549E-2},{"$f":"'GDP Deflator'!AC131/'GDP Deflator'!AC130-1","v":-1.4000000000000012E-2},{"$f":"'GDP Deflator'!AD131/'GDP Deflator'!AD130-1","v":1.8943170488534555E-2},{"$f":"'GDP Deflator'!AE131/'GDP Deflator'!AE130-1","v":-1.3986013986013957E-2},{"$f":"'GDP Deflator'!AF131/'GDP Deflator'!AF130-1","v":-1.2024048096192397E-2},{"$f":"'GDP Deflator'!AG131/'GDP Deflator'!AG130-1","v":3.9960039960040827E-3},{"$f":"'GDP Deflator'!AH131/'GDP Deflator'!AH130-1","v":4.9407114624505866E-2},{"$f":"'GDP Deflator'!AI131/'GDP Deflator'!AI130-1","v":1.1044176706827447E-2}]
[40678,{"$f":"'GDP Deflator'!B132/'GDP Deflator'!B131-1","v":1.9880715705766772E-3},{"$f":"'GDP Deflator'!C132/'GDP Deflator'!C131-1","v":1.5503875968992276E-2},{"$f":"'GDP Deflator'!D132/'GDP Deflator'!D131-1","v":6.9306930693069368E-3},{"$f":"'GDP Deflator'!E132/'GDP Deflator'!E131-1","v":3.9447731755424265E-3},{"$f":"'GDP Deflator'!F132/'GDP Deflator'!F131-1","v":1.0763209393346296E-2},{"$f":"'GDP Deflator'!G132/'GDP Deflator'!G131-1","v":-3.0505243088655876E-2},{"$f":"'GDP Deflator'!H132/'GDP Deflator'!H131-1","v":0},{"$f":"'GDP Deflator'!I132/'GDP Deflator'!I131-1","v":9.930486593843213E-4},{"$f":"'GDP Deflator'!J132/'GDP Deflator'!J131-1","v":9.9999999999988987E-4},{"$f":"'GDP Deflator'!K132/'GDP Deflator'!K131-1","v":3.8535645472062008E-3},{"$f":"'GDP Deflator'!L132/'GDP Deflator'!L131-1","v":6.9169960474309011E-3},{"$f":"'GDP Deflator'!M132/'GDP Deflator'!M131-1","v":9.8425196850393526E-3},{"$f":"'GDP Deflator'!N132/'GDP Deflator'!N131-1","v":1.9880715705766772E-3},{"$f":"'GDP Deflator'!O132/'GDP Deflator'!O131-1","v":2.5458248472504996E-2},{"$f":"'GDP Deflator'!P132/'GDP Deflator'!P131-1","v":2.1190716448032276E-2},{"$f":"'GDP Deflator'!Q132/'GDP Deflator'!Q131-1","v":2.3809523809523947E-2},{"$f":"'GDP Deflator'!R132/'GDP Deflator'!R131-1","v":1.9821605550047749E-3},{"$f":"'GDP Deflator'!S132/'GDP Deflator'!S131-1","v":-8.0726538849646978E-3},{"$f":"'GDP Deflator'!T132/'GDP Deflator'!T131-1","v":-1.585820895522394E-2},{"$f":"'GDP Deflator'!U132/'GDP Deflator'!U131-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V132/'GDP Deflator'!V131-1","v":1.263362487852282E-2},{"$f":"'GDP Deflator'!W132/'GDP Deflator'!W131-1","v":1.8112488083889433E-2},{"$f":"'GDP Deflator'!X132/'GDP Deflator'!X131-1","v":6.8493150684931781E-3},{"$f":"'GDP Deflator'!Y132/'GDP Deflator'!Y131-1","v":2.0080321285140812E-3},{"$f":"'GDP Deflator'!Z132/'GDP Deflator'!Z131-1","v":6.8292682926829329E-3},{"$f":"'GDP Deflator'!AA132/'GDP Deflator'!AA131-1","v":0},{"$f":"'GDP Deflator'!AB132/'GDP Deflator'!AB131-1","v":4.9261083743843415E-3},{"$f":"'GDP Deflator'!AC132/'GDP Deflator'!AC131-1","v":1.0141987829614507E-2},{"$f":"'GDP Deflator'!AD132/'GDP Deflator'!AD131-1","v":-6.8493150684931781E-3},{"$f":"'GDP Deflator'!AE132/'GDP Deflator'!AE131-1","v":2.7355623100304038E-2},{"$f":"'GDP Deflator'!AF132/'GDP Deflator'!AF131-1","v":2.0283975659229236E-2},{"$f":"'GDP Deflator'!AG132/'GDP Deflator'!AG131-1","v":-9.9502487562186381E-4},{"$f":"'GDP Deflator'!AH132/'GDP Deflator'!AH131-1","v":1.6007532956685555E-2},{"$f":"'GDP Deflator'!AI132/'GDP Deflator'!AI131-1","v":1.3902681231380276E-2}]
[40770,{"$f":"'GDP Deflator'!B133/'GDP Deflator'!B132-1","v":4.9603174603174427E-3},{"$f":"'GDP Deflator'!C133/'GDP Deflator'!C132-1","v":5.7251908396946938E-3},{"$f":"'GDP Deflator'!D133/'GDP Deflator'!D132-1","v":5.8997050147491237E-3},{"$f":"'GDP Deflator'!E133/'GDP Deflator'!E132-1","v":2.9469548133596035E-3},{"$f":"'GDP Deflator'!F133/'GDP Deflator'!F132-1","v":9.6805421103596245E-4},{"$f":"'GDP Deflator'!G133/'GDP Deflator'!G132-1","v":-1.9665683382498189E-3},{"$f":"'GDP Deflator'!H133/'GDP Deflator'!H132-1","v":2.0854021847070525E-2},{"$f":"'GDP Deflator'!I133/'GDP Deflator'!I132-1","v":9.9206349206348854E-4},{"$f":"'GDP Deflator'!J133/'GDP Deflator'!J132-1","v":-1.9980019980019303E-3},{"$f":"'GDP Deflator'!K133/'GDP Deflator'!K132-1","v":2.0153550863723613E-2},{"$f":"'GDP Deflator'!L133/'GDP Deflator'!L132-1","v":5.8881256133462845E-3},{"$f":"'GDP Deflator'!M133/'GDP Deflator'!M132-1","v":3.8986354775829568E-3},{"$f":"'GDP Deflator'!N133/'GDP Deflator'!N132-1","v":2.9761904761904656E-3},{"$f":"'GDP Deflator'!O133/'GDP Deflator'!O132-1","v":-3.9721946375372852E-3},{"$f":"'GDP Deflator'!P133/'GDP Deflator'!P132-1","v":8.8932806324109048E-3},{"$f":"'GDP Deflator'!Q133/'GDP Deflator'!Q132-1","v":1.2596899224806224E-2},{"$f":"'GDP Deflator'!R133/'GDP Deflator'!R132-1","v":4.9455984174084922E-3},{"$f":"'GDP Deflator'!S133/'GDP Deflator'!S132-1","v":-3.0518819938961661E-3},{"$f":"'GDP Deflator'!T133/'GDP Deflator'!T132-1","v":1.2322274881516604E-2},{"$f":"'GDP Deflator'!U133/'GDP Deflator'!U132-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V133/'GDP Deflator'!V132-1","v":8.6372360844528817E-3},{"$f":"'GDP Deflator'!W133/'GDP Deflator'!W132-1","v":-9.3632958801492805E-4},{"$f":"'GDP Deflator'!X133/'GDP Deflator'!X132-1","v":4.8590864917394949E-3},{"$f":"'GDP Deflator'!Y133/'GDP Deflator'!Y132-1","v":5.0100200400802208E-3},{"$f":"'GDP Deflator'!Z133/'GDP Deflator'!Z132-1","v":9.6899224806201723E-4},{"$f":"'GDP Deflator'!AA133/'GDP Deflator'!AA132-1","v":2.3853211009174258E-2},{"$f":"'GDP Deflator'!AB133/'GDP Deflator'!AB132-1","v":-2.9411764705882248E-3},{"$f":"'GDP Deflator'!AC133/'GDP Deflator'!AC132-1","v":6.0240963855422436E-3},{"$f":"'GDP Deflator'!AD133/'GDP Deflator'!AD132-1","v":2.9556650246305161E-3},{"$f":"'GDP Deflator'!AE133/'GDP Deflator'!AE132-1","v":1.0848126232741562E-2},{"$f":"'GDP Deflator'!AF133/'GDP Deflator'!AF132-1","v":4.1749502982107334E-2},{"$f":"'GDP Deflator'!AG133/'GDP Deflator'!AG132-1","v":-1.9920318725099584E-3},{"$f":"'GDP Deflator'!AH133/'GDP Deflator'!AH132-1","v":5.56070435588496E-3},{"$f":"'GDP Deflator'!AI133/'GDP Deflator'!AI132-1","v":-5.8765915768853594E-3}]
[40862,{"$f":"'GDP Deflator'!B134/'GDP Deflator'!B133-1","v":2.9615004935834577E-3},{"$f":"'GDP Deflator'!C134/'GDP Deflator'!C133-1","v":-9.4876660341556285E-3},{"$f":"'GDP Deflator'!D134/'GDP Deflator'!D133-1","v":1.9550342130987275E-3},{"$f":"'GDP Deflator'!E134/'GDP Deflator'!E133-1","v":5.8765915768854704E-3},{"$f":"'GDP Deflator'!F134/'GDP Deflator'!F133-1","v":6.7698259187620735E-3},{"$f":"'GDP Deflator'!G134/'GDP Deflator'!G133-1","v":2.7586206896551779E-2},{"$f":"'GDP Deflator'!H134/'GDP Deflator'!H133-1","v":-6.809338521400754E-3},{"$f":"'GDP Deflator'!I134/'GDP Deflator'!I133-1","v":-5.946481665014991E-3},{"$f":"'GDP Deflator'!J134/'GDP Deflator'!J133-1","v":2.0020020020019569E-3},{"$f":"'GDP Deflator'!K134/'GDP Deflator'!K133-1","v":4.7036688617121403E-3},{"$f":"'GDP Deflator'!L134/'GDP Deflator'!L133-1","v":1.9512195121951237E-3},{"$f":"'GDP Deflator'!M134/'GDP Deflator'!M133-1","v":1.9417475728156219E-3},{"$f":"'GDP Deflator'!N134/'GDP Deflator'!N133-1","v":2.9673590504453173E-3},{"$f":"'GDP Deflator'!O134/'GDP Deflator'!O133-1","v":3.6889332003988029E-2},{"$f":"'GDP Deflator'!P134/'GDP Deflator'!P133-1","v":4.4074436826640584E-2},{"$f":"'GDP Deflator'!Q134/'GDP Deflator'!Q133-1","v":-1.2440191387559807E-2},{"$f":"'GDP Deflator'!R134/'GDP Deflator'!R133-1","v":6.8897637795275468E-3},{"$f":"'GDP Deflator'!S134/'GDP Deflator'!S133-1","v":-1.0204081632652073E-3},{"$f":"'GDP Deflator'!T134/'GDP Deflator'!T133-1","v":-7.4906367041198685E-3},{"$f":"'GDP Deflator'!U134/'GDP Deflator'!U133-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V134/'GDP Deflator'!V133-1","v":3.520456707897246E-2},{"$f":"'GDP Deflator'!W134/'GDP Deflator'!W133-1","v":1.7806935332708385E-2},{"$f":"'GDP Deflator'!X134/'GDP Deflator'!X133-1","v":-1.9342359767892114E-3},{"$f":"'GDP Deflator'!Y134/'GDP Deflator'!Y133-1","v":4.9850448654038537E-3},{"$f":"'GDP Deflator'!Z134/'GDP Deflator'!Z133-1","v":5.8083252662148865E-3},{"$f":"'GDP Deflator'!AA134/'GDP Deflator'!AA133-1","v":-3.5842293906809264E-3},{"$f":"'GDP Deflator'!AB134/'GDP Deflator'!AB133-1","v":-2.9498525073745618E-3},{"$f":"'GDP Deflator'!AC134/'GDP Deflator'!AC133-1","v":1.2974051896207595E-2},{"$f":"'GDP Deflator'!AD134/'GDP Deflator'!AD133-1","v":7.8585461689586467E-3},{"$f":"'GDP Deflator'!AE134/'GDP Deflator'!AE133-1","v":-5.85365853658526E-3},{"$f":"'GDP Deflator'!AF134/'GDP Deflator'!AF133-1","v":-3.8167938931297662E-2},{"$f":"'GDP Deflator'!AG134/'GDP Deflator'!AG133-1","v":-1.9960079840319889E-3},{"$f":"'GDP Deflator'!AH134/'GDP Deflator'!AH133-1","v":1.5668202764977046E-2},{"$f":"'GDP Deflator'!AI134/'GDP Deflator'!AI133-1","v":1.0837438423645374E-2}]
[40954,{"$f":"'GDP Deflator'!B135/'GDP Deflator'!B134-1","v":3.937007874015741E-3},{"$f":"'GDP Deflator'!C135/'GDP Deflator'!C134-1","v":-2.8735632183909399E-3},{"$f":"'GDP Deflator'!D135/'GDP Deflator'!D134-1","v":0},{"$f":"'GDP Deflator'!E135/'GDP Deflator'!E134-1","v":9.7370983446933845E-3},{"$f":"'GDP Deflator'!F135/'GDP Deflator'!F134-1","v":9.6061479346798428E-4},{"$f":"'GDP Deflator'!G135/'GDP Deflator'!G134-1","v":1.2464046021092967E-2},{"$f":"'GDP Deflator'!H135/'GDP Deflator'!H134-1","v":9.7943192948091173E-3},{"$f":"'GDP Deflator'!I135/'GDP Deflator'!I134-1","v":1.5952143569292199E-2},{"$f":"'GDP Deflator'!J135/'GDP Deflator'!J134-1","v":-9.9900099900096517E-4},{"$f":"'GDP Deflator'!K135/'GDP Deflator'!K134-1","v":9.3632958801515009E-4},{"$f":"'GDP Deflator'!L135/'GDP Deflator'!L134-1","v":4.8685491723465812E-3},{"$f":"'GDP Deflator'!M135/'GDP Deflator'!M134-1","v":1.5503875968992276E-2},{"$f":"'GDP Deflator'!N135/'GDP Deflator'!N134-1","v":1.9723865877709912E-3},{"$f":"'GDP Deflator'!O135/'GDP Deflator'!O134-1","v":-4.3269230769230727E-2},{"$f":"'GDP Deflator'!P135/'GDP Deflator'!P134-1","v":-3.7523452157598447E-2},{"$f":"'GDP Deflator'!Q135/'GDP Deflator'!Q134-1","v":1.9379844961240345E-2},{"$f":"'GDP Deflator'!R135/'GDP Deflator'!R134-1","v":3.910068426197455E-3},{"$f":"'GDP Deflator'!S135/'GDP Deflator'!S134-1","v":2.0429009193052572E-3},{"$f":"'GDP Deflator'!T135/'GDP Deflator'!T134-1","v":3.2075471698113311E-2},{"$f":"'GDP Deflator'!U135/'GDP Deflator'!U134-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V135/'GDP Deflator'!V134-1","v":9.1911764705887578E-4},{"$f":"'GDP Deflator'!W135/'GDP Deflator'!W134-1","v":2.7624309392265234E-2},{"$f":"'GDP Deflator'!X135/'GDP Deflator'!X134-1","v":-2.9069767441860517E-3},{"$f":"'GDP Deflator'!Y135/'GDP Deflator'!Y134-1","v":1.9841269841269771E-3},{"$f":"'GDP Deflator'!Z135/'GDP Deflator'!Z134-1","v":6.7372473532241184E-3},{"$f":"'GDP Deflator'!AA135/'GDP Deflator'!AA134-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AB135/'GDP Deflator'!AB134-1","v":1.3806706114398271E-2},{"$f":"'GDP Deflator'!AC135/'GDP Deflator'!AC134-1","v":-8.8669950738916592E-3},{"$f":"'GDP Deflator'!AD135/'GDP Deflator'!AD134-1","v":0},{"$f":"'GDP Deflator'!AE135/'GDP Deflator'!AE134-1","v":-2.3552502453385693E-2},{"$f":"'GDP Deflator'!AF135/'GDP Deflator'!AF134-1","v":-1.5873015873015817E-2},{"$f":"'GDP Deflator'!AG135/'GDP Deflator'!AG134-1","v":2.0000000000000018E-3},{"$f":"'GDP Deflator'!AH135/'GDP Deflator'!AH134-1","v":3.4482758620689724E-2},{"$f":"'GDP Deflator'!AI135/'GDP Deflator'!AI134-1","v":3.8986354775829568E-3}]
[41044,{"$f":"'GDP Deflator'!B136/'GDP Deflator'!B135-1","v":2.9411764705882248E-3},{"$f":"'GDP Deflator'!C136/'GDP Deflator'!C135-1","v":7.6849183477427641E-3},{"$f":"'GDP Deflator'!D136/'GDP Deflator'!D135-1","v":1.1707317073170742E-2},{"$f":"'GDP Deflator'!E136/'GDP Deflator'!E135-1","v":1.9286403085825299E-3},{"$f":"'GDP Deflator'!F136/'GDP Deflator'!F135-1","v":-9.5969289827257942E-4},{"$f":"'GDP Deflator'!G136/'GDP Deflator'!G135-1","v":-2.4621212121212044E-2},{"$f":"'GDP Deflator'!H136/'GDP Deflator'!H135-1","v":-8.7293889427739746E-3},{"$f":"'GDP Deflator'!I136/'GDP Deflator'!I135-1","v":1.6683022571148065E-2},{"$f":"'GDP Deflator'!J136/'GDP Deflator'!J135-1","v":-9.9999999999988987E-4},{"$f":"'GDP Deflator'!K136/'GDP Deflator'!K135-1","v":4.6772684752105498E-3},{"$f":"'GDP Deflator'!L136/'GDP Deflator'!L135-1","v":4.8449612403100861E-3},{"$f":"'GDP Deflator'!M136/'GDP Deflator'!M135-1","v":7.6335877862594437E-3},{"$f":"'GDP Deflator'!N136/'GDP Deflator'!N135-1","v":3.937007874015741E-3},{"$f":"'GDP Deflator'!O136/'GDP Deflator'!O135-1","v":1.2060301507537785E-2},{"$f":"'GDP Deflator'!P136/'GDP Deflator'!P135-1","v":2.5341130604288553E-2},{"$f":"'GDP Deflator'!Q136/'GDP Deflator'!Q135-1","v":2.0912547528517234E-2},{"$f":"'GDP Deflator'!R136/'GDP Deflator'!R135-1","v":1.9474196689386325E-3},{"$f":"'GDP Deflator'!S136/'GDP Deflator'!S135-1","v":-6.1162079510702627E-3},{"$f":"'GDP Deflator'!T136/'GDP Deflator'!T135-1","v":4.5703839122486212E-3},{"$f":"'GDP Deflator'!U136/'GDP Deflator'!U135-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V136/'GDP Deflator'!V135-1","v":-1.8365472910927272E-3},{"$f":"'GDP Deflator'!W136/'GDP Deflator'!W135-1","v":-1.6129032258064502E-2},{"$f":"'GDP Deflator'!X136/'GDP Deflator'!X135-1","v":8.7463556851310464E-3},{"$f":"'GDP Deflator'!Y136/'GDP Deflator'!Y135-1","v":2.9702970297029729E-3},{"$f":"'GDP Deflator'!Z136/'GDP Deflator'!Z135-1","v":1.9120458891013437E-2},{"$f":"'GDP Deflator'!AA136/'GDP Deflator'!AA135-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AB136/'GDP Deflator'!AB135-1","v":9.7276264591439343E-4},{"$f":"'GDP Deflator'!AC136/'GDP Deflator'!AC135-1","v":7.9522862823062646E-3},{"$f":"'GDP Deflator'!AD136/'GDP Deflator'!AD135-1","v":1.9493177387914784E-3},{"$f":"'GDP Deflator'!AE136/'GDP Deflator'!AE135-1","v":2.6130653266331683E-2},{"$f":"'GDP Deflator'!AF136/'GDP Deflator'!AF135-1","v":2.9233870967741771E-2},{"$f":"'GDP Deflator'!AG136/'GDP Deflator'!AG135-1","v":-1.9960079840319889E-3},{"$f":"'GDP Deflator'!AH136/'GDP Deflator'!AH135-1","v":2.3684210526315752E-2},{"$f":"'GDP Deflator'!AI136/'GDP Deflator'!AI135-1","v":3.3009708737864241E-2}]
[41136,{"$f":"'GDP Deflator'!B137/'GDP Deflator'!B136-1","v":5.8651026392961825E-3},{"$f":"'GDP Deflator'!C137/'GDP Deflator'!C136-1","v":-7.6263107721640244E-3},{"$f":"'GDP Deflator'!D137/'GDP Deflator'!D136-1","v":3.8572806171648377E-3},{"$f":"'GDP Deflator'!E137/'GDP Deflator'!E136-1","v":0},{"$f":"'GDP Deflator'!F137/'GDP Deflator'!F136-1","v":3.842459173871271E-3},{"$f":"'GDP Deflator'!G137/'GDP Deflator'!G136-1","v":-1.9417475728155109E-3},{"$f":"'GDP Deflator'!H137/'GDP Deflator'!H136-1","v":1.4677103718199636E-2},{"$f":"'GDP Deflator'!I137/'GDP Deflator'!I136-1","v":1.9305019305020377E-3},{"$f":"'GDP Deflator'!J137/'GDP Deflator'!J136-1","v":5.0050050050050032E-3},{"$f":"'GDP Deflator'!K137/'GDP Deflator'!K136-1","v":2.607076350093096E-2},{"$f":"'GDP Deflator'!L137/'GDP Deflator'!L136-1","v":4.8216007714561027E-3},{"$f":"'GDP Deflator'!M137/'GDP Deflator'!M136-1","v":3.7878787878788955E-3},{"$f":"'GDP Deflator'!N137/'GDP Deflator'!N136-1","v":2.9411764705882248E-3},{"$f":"'GDP Deflator'!O137/'GDP Deflator'!O136-1","v":-5.9582919563059278E-3},{"$f":"'GDP Deflator'!P137/'GDP Deflator'!P136-1","v":8.5551330798478986E-3},{"$f":"'GDP Deflator'!Q137/'GDP Deflator'!Q136-1","v":-1.0242085661080202E-2},{"$f":"'GDP Deflator'!R137/'GDP Deflator'!R136-1","v":0},{"$f":"'GDP Deflator'!S137/'GDP Deflator'!S136-1","v":-1.0256410256409554E-3},{"$f":"'GDP Deflator'!T137/'GDP Deflator'!T136-1","v":1.2738853503184711E-2},{"$f":"'GDP Deflator'!U137/'GDP Deflator'!U136-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V137/'GDP Deflator'!V136-1","v":5.5197792088315101E-3},{"$f":"'GDP Deflator'!W137/'GDP Deflator'!W136-1","v":-1.8214936247723523E-3},{"$f":"'GDP Deflator'!X137/'GDP Deflator'!X136-1","v":-1.4450867052023142E-2},{"$f":"'GDP Deflator'!Y137/'GDP Deflator'!Y136-1","v":-9.8716683119437487E-4},{"$f":"'GDP Deflator'!Z137/'GDP Deflator'!Z136-1","v":-7.5046904315196894E-3},{"$f":"'GDP Deflator'!AA137/'GDP Deflator'!AA136-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AB137/'GDP Deflator'!AB136-1","v":2.9154518950436081E-3},{"$f":"'GDP Deflator'!AC137/'GDP Deflator'!AC136-1","v":9.8619329388549559E-4},{"$f":"'GDP Deflator'!AD137/'GDP Deflator'!AD136-1","v":1.2645914396887115E-2},{"$f":"'GDP Deflator'!AE137/'GDP Deflator'!AE136-1","v":4.8971596474045587E-3},{"$f":"'GDP Deflator'!AF137/'GDP Deflator'!AF136-1","v":3.4280117531831467E-2},{"$f":"'GDP Deflator'!AG137/'GDP Deflator'!AG136-1","v":9.9999999999988987E-4},{"$f":"'GDP Deflator'!AH137/'GDP Deflator'!AH136-1","v":-1.7137960582690459E-3},{"$f":"'GDP Deflator'!AI137/'GDP Deflator'!AI136-1","v":2.8195488721804995E-3}]
[41228,{"$f":"'GDP Deflator'!B138/'GDP Deflator'!B137-1","v":4.8590864917394949E-3},{"$f":"'GDP Deflator'!C138/'GDP Deflator'!C137-1","v":-1.9212295869355245E-3},{"$f":"'GDP Deflator'!D138/'GDP Deflator'!D137-1","v":1.2487992315081797E-2},{"$f":"'GDP Deflator'!E138/'GDP Deflator'!E137-1","v":5.7747834456207681E-3},{"$f":"'GDP Deflator'!F138/'GDP Deflator'!F137-1","v":6.698564593301537E-3},{"$f":"'GDP Deflator'!G138/'GDP Deflator'!G137-1","v":2.7237354085603016E-2},{"$f":"'GDP Deflator'!H138/'GDP Deflator'!H137-1","v":-1.8322082931533368E-2},{"$f":"'GDP Deflator'!I138/'GDP Deflator'!I137-1","v":-8.6705202312138407E-3},{"$f":"'GDP Deflator'!J138/'GDP Deflator'!J137-1","v":-1.9920318725099584E-3},{"$f":"'GDP Deflator'!K138/'GDP Deflator'!K137-1","v":-2.7223230490017736E-3},{"$f":"'GDP Deflator'!L138/'GDP Deflator'!L137-1","v":4.7984644913627861E-3},{"$f":"'GDP Deflator'!M138/'GDP Deflator'!M137-1","v":9.4339622641514964E-4},{"$f":"'GDP Deflator'!N138/'GDP Deflator'!N137-1","v":1.9550342130987275E-3},{"$f":"'GDP Deflator'!O138/'GDP Deflator'!O137-1","v":1.1988011988012026E-2},{"$f":"'GDP Deflator'!P138/'GDP Deflator'!P137-1","v":2.827521206409056E-2},{"$f":"'GDP Deflator'!Q138/'GDP Deflator'!Q137-1","v":1.8814675446849893E-3},{"$f":"'GDP Deflator'!R138/'GDP Deflator'!R137-1","v":9.7181729834794339E-4},{"$f":"'GDP Deflator'!S138/'GDP Deflator'!S137-1","v":-1.0266940451746365E-3},{"$f":"'GDP Deflator'!T138/'GDP Deflator'!T137-1","v":-1.0781671159029727E-2},{"$f":"'GDP Deflator'!U138/'GDP Deflator'!U137-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V138/'GDP Deflator'!V137-1","v":-2.7447392497712553E-3},{"$f":"'GDP Deflator'!W138/'GDP Deflator'!W137-1","v":5.4744525547445466E-3},{"$f":"'GDP Deflator'!X138/'GDP Deflator'!X137-1","v":-8.7976539589441627E-3},{"$f":"'GDP Deflator'!Y138/'GDP Deflator'!Y137-1","v":1.5810276679841806E-2},{"$f":"'GDP Deflator'!Z138/'GDP Deflator'!Z137-1","v":-1.890359168241984E-3},{"$f":"'GDP Deflator'!AA138/'GDP Deflator'!AA137-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AB138/'GDP Deflator'!AB137-1","v":-4.8449612403100861E-3},{"$f":"'GDP Deflator'!AC138/'GDP Deflator'!AC137-1","v":9.8522167487684609E-3},{"$f":"'GDP Deflator'!AD138/'GDP Deflator'!AD137-1","v":7.6849183477427641E-3},{"$f":"'GDP Deflator'!AE138/'GDP Deflator'!AE137-1","v":-2.9239766081871066E-3},{"$f":"'GDP Deflator'!AF138/'GDP Deflator'!AF137-1","v":-3.3143939393939448E-2},{"$f":"'GDP Deflator'!AG138/'GDP Deflator'!AG137-1","v":0},{"$f":"'GDP Deflator'!AH138/'GDP Deflator'!AH137-1","v":1.1158798283261717E-2},{"$f":"'GDP Deflator'!AI138/'GDP Deflator'!AI137-1","v":-7.4976569821930683E-3}]
[41320,{"$f":"'GDP Deflator'!B139/'GDP Deflator'!B138-1","v":4.8355899419729731E-3},{"$f":"'GDP Deflator'!C139/'GDP Deflator'!C138-1","v":9.6246390760346134E-3},{"$f":"'GDP Deflator'!D139/'GDP Deflator'!D138-1","v":-2.8462998102467552E-3},{"$f":"'GDP Deflator'!E139/'GDP Deflator'!E138-1","v":2.870813397129135E-3},{"$f":"'GDP Deflator'!F139/'GDP Deflator'!F138-1","v":7.6045627376426506E-3},{"$f":"'GDP Deflator'!G139/'GDP Deflator'!G138-1","v":4.7348484848483974E-3},{"$f":"'GDP Deflator'!H139/'GDP Deflator'!H138-1","v":1.7681728880157177E-2},{"$f":"'GDP Deflator'!I139/'GDP Deflator'!I138-1","v":6.8027210884351597E-3},{"$f":"'GDP Deflator'!J139/'GDP Deflator'!J138-1","v":1.9960079840319889E-3},{"$f":"'GDP Deflator'!K139/'GDP Deflator'!K138-1","v":6.3694267515923553E-3},{"$f":"'GDP Deflator'!L139/'GDP Deflator'!L138-1","v":3.8204393505252288E-3},{"$f":"'GDP Deflator'!M139/'GDP Deflator'!M138-1","v":1.6022620169651391E-2},{"$f":"'GDP Deflator'!N139/'GDP Deflator'!N138-1","v":2.9268292682926855E-3},{"$f":"'GDP Deflator'!O139/'GDP Deflator'!O138-1","v":-2.2704837117472843E-2},{"$f":"'GDP Deflator'!P139/'GDP Deflator'!P138-1","v":-2.3831347387717638E-2},{"$f":"'GDP Deflator'!Q139/'GDP Deflator'!Q138-1","v":2.0657276995305285E-2},{"$f":"'GDP Deflator'!R139/'GDP Deflator'!R138-1","v":6.7961165048544547E-3},{"$f":"'GDP Deflator'!S139/'GDP Deflator'!S138-1","v":-1.0277492291880241E-3},{"$f":"'GDP Deflator'!T139/'GDP Deflator'!T138-1","v":1.6348773841961872E-2},{"$f":"'GDP Deflator'!U139/'GDP Deflator'!U138-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V139/'GDP Deflator'!V138-1","v":-0.15688073394495405},{"$f":"'GDP Deflator'!W139/'GDP Deflator'!W138-1","v":2.631578947368407E-2},{"$f":"'GDP Deflator'!X139/'GDP Deflator'!X138-1","v":1.4792899408283988E-2},{"$f":"'GDP Deflator'!Y139/'GDP Deflator'!Y138-1","v":1.9455252918287869E-3},{"$f":"'GDP Deflator'!Z139/'GDP Deflator'!Z138-1","v":-2.8409090909090606E-3},{"$f":"'GDP Deflator'!AA139/'GDP Deflator'!AA138-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AB139/'GDP Deflator'!AB138-1","v":1.0710808179162479E-2},{"$f":"'GDP Deflator'!AC139/'GDP Deflator'!AC138-1","v":-4.8780487804878092E-3},{"$f":"'GDP Deflator'!AD139/'GDP Deflator'!AD138-1","v":1.9065776930409228E-3},{"$f":"'GDP Deflator'!AE139/'GDP Deflator'!AE138-1","v":-2.2482893450635366E-2},{"$f":"'GDP Deflator'!AF139/'GDP Deflator'!AF138-1","v":-1.4691478942213565E-2},{"$f":"'GDP Deflator'!AG139/'GDP Deflator'!AG138-1","v":9.990009990010762E-4},{"$f":"'GDP Deflator'!AH139/'GDP Deflator'!AH138-1","v":3.3106960950764153E-2},{"$f":"'GDP Deflator'!AI139/'GDP Deflator'!AI138-1","v":5.6657223796032774E-3}]
[41409,{"$f":"'GDP Deflator'!B140/'GDP Deflator'!B139-1","v":4.8123195380174177E-3},{"$f":"'GDP Deflator'!C140/'GDP Deflator'!C139-1","v":5.7197330791229906E-3},{"$f":"'GDP Deflator'!D140/'GDP Deflator'!D139-1","v":6.6603235014273121E-3},{"$f":"'GDP Deflator'!E140/'GDP Deflator'!E139-1","v":2.8625954198473469E-3},{"$f":"'GDP Deflator'!F140/'GDP Deflator'!F139-1","v":-1.8867924528301883E-3},{"$f":"'GDP Deflator'!G140/'GDP Deflator'!G139-1","v":-1.3195098963242113E-2},{"$f":"'GDP Deflator'!H140/'GDP Deflator'!H139-1","v":-3.8610038610037423E-3},{"$f":"'GDP Deflator'!I140/'GDP Deflator'!I139-1","v":6.7567567567567988E-3},{"$f":"'GDP Deflator'!J140/'GDP Deflator'!J139-1","v":0},{"$f":"'GDP Deflator'!K140/'GDP Deflator'!K139-1","v":8.1374321880651745E-3},{"$f":"'GDP Deflator'!L140/'GDP Deflator'!L139-1","v":1.9029495718363432E-3},{"$f":"'GDP Deflator'!M140/'GDP Deflator'!M139-1","v":5.5658627087198376E-3},{"$f":"'GDP Deflator'!N140/'GDP Deflator'!N139-1","v":9.7276264591439343E-4},{"$f":"'GDP Deflator'!O140/'GDP Deflator'!O139-1","v":0},{"$f":"'GDP Deflator'!P140/'GDP Deflator'!P139-1","v":2.7230046948356845E-2},{"$f":"'GDP Deflator'!Q140/'GDP Deflator'!Q139-1","v":-4.5998160073597028E-3},{"$f":"'GDP Deflator'!R140/'GDP Deflator'!R139-1","v":3.8572806171648377E-3},{"$f":"'GDP Deflator'!S140/'GDP Deflator'!S139-1","v":-1.0288065843622185E-3},{"$f":"'GDP Deflator'!T140/'GDP Deflator'!T139-1","v":-6.2555853440572351E-3},{"$f":"'GDP Deflator'!U140/'GDP Deflator'!U139-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V140/'GDP Deflator'!V139-1","v":-2.1762785636562088E-3},{"$f":"'GDP Deflator'!W140/'GDP Deflator'!W139-1","v":-8.8417329796640631E-3},{"$f":"'GDP Deflator'!X140/'GDP Deflator'!X139-1","v":1.263362487852282E-2},{"$f":"'GDP Deflator'!Y140/'GDP Deflator'!Y139-1","v":9.7087378640781097E-4},{"$f":"'GDP Deflator'!Z140/'GDP Deflator'!Z139-1","v":7.5973409306742123E-3},{"$f":"'GDP Deflator'!AA140/'GDP Deflator'!AA139-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AB140/'GDP Deflator'!AB139-1","v":0},{"$f":"'GDP Deflator'!AC140/'GDP Deflator'!AC139-1","v":4.9019607843137081E-3},{"$f":"'GDP Deflator'!AD140/'GDP Deflator'!AD139-1","v":0},{"$f":"'GDP Deflator'!AE140/'GDP Deflator'!AE139-1","v":3.8000000000000034E-2},{"$f":"'GDP Deflator'!AF140/'GDP Deflator'!AF139-1","v":1.8886679920477212E-2},{"$f":"'GDP Deflator'!AG140/'GDP Deflator'!AG139-1","v":0},{"$f":"'GDP Deflator'!AH140/'GDP Deflator'!AH139-1","v":9.8603122432210366E-3},{"$f":"'GDP Deflator'!AI140/'GDP Deflator'!AI139-1","v":1.5962441314554043E-2}]
[41501,{"$f":"'GDP Deflator'!B141/'GDP Deflator'!B140-1","v":4.7892720306512704E-3},{"$f":"'GDP Deflator'!C141/'GDP Deflator'!C140-1","v":1.8957345971564177E-3},{"$f":"'GDP Deflator'!D141/'GDP Deflator'!D140-1","v":0},{"$f":"'GDP Deflator'!E141/'GDP Deflator'!E140-1","v":-1.9029495718362321E-3},{"$f":"'GDP Deflator'!F141/'GDP Deflator'!F140-1","v":5.6710775047259521E-3},{"$f":"'GDP Deflator'!G141/'GDP Deflator'!G140-1","v":1.1461318051575908E-2},{"$f":"'GDP Deflator'!H141/'GDP Deflator'!H140-1","v":1.8410852713178105E-2},{"$f":"'GDP Deflator'!I141/'GDP Deflator'!I140-1","v":9.5877277085332224E-4},{"$f":"'GDP Deflator'!J141/'GDP Deflator'!J140-1","v":-9.9601593625509022E-4},{"$f":"'GDP Deflator'!K141/'GDP Deflator'!K140-1","v":2.5112107623318281E-2},{"$f":"'GDP Deflator'!L141/'GDP Deflator'!L140-1","v":4.7483380816715215E-3},{"$f":"'GDP Deflator'!M141/'GDP Deflator'!M140-1","v":0},{"$f":"'GDP Deflator'!N141/'GDP Deflator'!N140-1","v":0},{"$f":"'GDP Deflator'!O141/'GDP Deflator'!O140-1","v":-1.9191919191919204E-2},{"$f":"'GDP Deflator'!P141/'GDP Deflator'!P140-1","v":-6.3985374771481363E-3},{"$f":"'GDP Deflator'!Q141/'GDP Deflator'!Q140-1","v":-5.5452865064695711E-3},{"$f":"'GDP Deflator'!R141/'GDP Deflator'!R140-1","v":9.6061479346798428E-4},{"$f":"'GDP Deflator'!S141/'GDP Deflator'!S140-1","v":2.059732234809486E-3},{"$f":"'GDP Deflator'!T141/'GDP Deflator'!T140-1","v":1.4388489208633004E-2},{"$f":"'GDP Deflator'!U141/'GDP Deflator'!U140-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V141/'GDP Deflator'!V140-1","v":1.0905125408942284E-2},{"$f":"'GDP Deflator'!W141/'GDP Deflator'!W140-1","v":4.4603033006245241E-3},{"$f":"'GDP Deflator'!X141/'GDP Deflator'!X140-1","v":2.4952015355086399E-2},{"$f":"'GDP Deflator'!Y141/'GDP Deflator'!Y140-1","v":-3.8797284190106307E-3},{"$f":"'GDP Deflator'!Z141/'GDP Deflator'!Z140-1","v":-5.655042412818001E-3},{"$f":"'GDP Deflator'!AA141/'GDP Deflator'!AA140-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AB141/'GDP Deflator'!AB140-1","v":-2.8901734104046506E-3},{"$f":"'GDP Deflator'!AC141/'GDP Deflator'!AC140-1","v":1.9512195121951237E-3},{"$f":"'GDP Deflator'!AD141/'GDP Deflator'!AD140-1","v":8.5632730732636553E-3},{"$f":"'GDP Deflator'!AE141/'GDP Deflator'!AE140-1","v":1.1560693641618602E-2},{"$f":"'GDP Deflator'!AF141/'GDP Deflator'!AF140-1","v":4.1951219512195159E-2},{"$f":"'GDP Deflator'!AG141/'GDP Deflator'!AG140-1","v":0},{"$f":"'GDP Deflator'!AH141/'GDP Deflator'!AH140-1","v":6.5093572009764511E-3},{"$f":"'GDP Deflator'!AI141/'GDP Deflator'!AI140-1","v":5.5452865064693491E-3}]
[41593,{"$f":"'GDP Deflator'!B142/'GDP Deflator'!B141-1","v":4.7664442326025291E-3},{"$f":"'GDP Deflator'!C142/'GDP Deflator'!C141-1","v":6.6225165562914245E-3},{"$f":"'GDP Deflator'!D142/'GDP Deflator'!D141-1","v":0},{"$f":"'GDP Deflator'!E142/'GDP Deflator'!E141-1","v":6.673021925643452E-3},{"$f":"'GDP Deflator'!F142/'GDP Deflator'!F141-1","v":9.3984962406001848E-4},{"$f":"'GDP Deflator'!G142/'GDP Deflator'!G141-1","v":2.455146364494798E-2},{"$f":"'GDP Deflator'!H142/'GDP Deflator'!H141-1","v":-2.6641294005708804E-2},{"$f":"'GDP Deflator'!I142/'GDP Deflator'!I141-1","v":-7.6628352490422103E-3},{"$f":"'GDP Deflator'!J142/'GDP Deflator'!J141-1","v":3.9880358923229942E-3},{"$f":"'GDP Deflator'!K142/'GDP Deflator'!K141-1","v":-6.9991251093612927E-3},{"$f":"'GDP Deflator'!L142/'GDP Deflator'!L141-1","v":4.725897920604849E-3},{"$f":"'GDP Deflator'!M142/'GDP Deflator'!M141-1","v":3.6900369003689537E-3},{"$f":"'GDP Deflator'!N142/'GDP Deflator'!N141-1","v":9.7181729834794339E-4},{"$f":"'GDP Deflator'!O142/'GDP Deflator'!O141-1","v":1.029866117404854E-3},{"$f":"'GDP Deflator'!P142/'GDP Deflator'!P141-1","v":2.0239190432382648E-2},{"$f":"'GDP Deflator'!Q142/'GDP Deflator'!Q141-1","v":1.1152416356877248E-2},{"$f":"'GDP Deflator'!R142/'GDP Deflator'!R141-1","v":2.8790786948176272E-3},{"$f":"'GDP Deflator'!S142/'GDP Deflator'!S141-1","v":0},{"$f":"'GDP Deflator'!T142/'GDP Deflator'!T141-1","v":-6.2056737588652711E-3},{"$f":"'GDP Deflator'!U142/'GDP Deflator'!U141-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V142/'GDP Deflator'!V141-1","v":8.6299892125134559E-3},{"$f":"'GDP Deflator'!W142/'GDP Deflator'!W141-1","v":1.8650088809946785E-2},{"$f":"'GDP Deflator'!X142/'GDP Deflator'!X141-1","v":2.9026217228464546E-2},{"$f":"'GDP Deflator'!Y142/'GDP Deflator'!Y141-1","v":9.7370983446931625E-4},{"$f":"'GDP Deflator'!Z142/'GDP Deflator'!Z141-1","v":1.3270142180094924E-2},{"$f":"'GDP Deflator'!AA142/'GDP Deflator'!AA141-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AB142/'GDP Deflator'!AB141-1","v":-7.7294685990337841E-3},{"$f":"'GDP Deflator'!AC142/'GDP Deflator'!AC141-1","v":1.6553067185978598E-2},{"$f":"'GDP Deflator'!AD142/'GDP Deflator'!AD141-1","v":9.4339622641514964E-4},{"$f":"'GDP Deflator'!AE142/'GDP Deflator'!AE141-1","v":-1.0476190476190417E-2},{"$f":"'GDP Deflator'!AF142/'GDP Deflator'!AF141-1","v":-3.0898876404494402E-2},{"$f":"'GDP Deflator'!AG142/'GDP Deflator'!AG141-1","v":-1.9960079840319889E-3},{"$f":"'GDP Deflator'!AH142/'GDP Deflator'!AH141-1","v":1.8593371059013819E-2},{"$f":"'GDP Deflator'!AI142/'GDP Deflator'!AI141-1","v":-1.0110294117646967E-2}]
[41685,{"$f":"'GDP Deflator'!B143/'GDP Deflator'!B142-1","v":3.7950664136621182E-3},{"$f":"'GDP Deflator'!C143/'GDP Deflator'!C142-1","v":3.759398496240518E-3},{"$f":"'GDP Deflator'!D143/'GDP Deflator'!D142-1","v":7.5614366729679361E-3},{"$f":"'GDP Deflator'!E143/'GDP Deflator'!E142-1","v":0},{"$f":"'GDP Deflator'!F143/'GDP Deflator'!F142-1","v":1.3145539906103343E-2},{"$f":"'GDP Deflator'!G143/'GDP Deflator'!G142-1","v":3.133640552995387E-2},{"$f":"'GDP Deflator'!H143/'GDP Deflator'!H142-1","v":2.6392961876832821E-2},{"$f":"'GDP Deflator'!I143/'GDP Deflator'!I142-1","v":1.4478764478764505E-2},{"$f":"'GDP Deflator'!J143/'GDP Deflator'!J142-1","v":-4.9652432969214955E-3},{"$f":"'GDP Deflator'!K143/'GDP Deflator'!K142-1","v":-2.6431718061673548E-3},{"$f":"'GDP Deflator'!L143/'GDP Deflator'!L142-1","v":4.7036688617121403E-3},{"$f":"'GDP Deflator'!M143/'GDP Deflator'!M142-1","v":1.0110294117647189E-2},{"$f":"'GDP Deflator'!N143/'GDP Deflator'!N142-1","v":2.9126213592232109E-3},{"$f":"'GDP Deflator'!O143/'GDP Deflator'!O142-1","v":-1.9547325102880708E-2},{"$f":"'GDP Deflator'!P143/'GDP Deflator'!P142-1","v":-5.4102795311091745E-3},{"$f":"'GDP Deflator'!Q143/'GDP Deflator'!Q142-1","v":5.5147058823530326E-3},{"$f":"'GDP Deflator'!R143/'GDP Deflator'!R142-1","v":6.698564593301537E-3},{"$f":"'GDP Deflator'!S143/'GDP Deflator'!S142-1","v":1.0277492291881352E-3},{"$f":"'GDP Deflator'!T143/'GDP Deflator'!T142-1","v":2.3193577163247214E-2},{"$f":"'GDP Deflator'!U143/'GDP Deflator'!U142-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V143/'GDP Deflator'!V142-1","v":1.8181818181818299E-2},{"$f":"'GDP Deflator'!W143/'GDP Deflator'!W142-1","v":9.5902353966870191E-3},{"$f":"'GDP Deflator'!X143/'GDP Deflator'!X142-1","v":-8.1892629663330441E-3},{"$f":"'GDP Deflator'!Y143/'GDP Deflator'!Y142-1","v":4.8638132295719672E-3},{"$f":"'GDP Deflator'!Z143/'GDP Deflator'!Z142-1","v":0},{"$f":"'GDP Deflator'!AA143/'GDP Deflator'!AA142-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AB143/'GDP Deflator'!AB142-1","v":6.8159688412852137E-3},{"$f":"'GDP Deflator'!AC143/'GDP Deflator'!AC142-1","v":-2.8735632183909399E-3},{"$f":"'GDP Deflator'!AD143/'GDP Deflator'!AD142-1","v":6.5975494816210567E-3},{"$f":"'GDP Deflator'!AE143/'GDP Deflator'!AE142-1","v":-1.8286814244465877E-2},{"$f":"'GDP Deflator'!AF143/'GDP Deflator'!AF142-1","v":-1.2560386473429941E-2},{"$f":"'GDP Deflator'!AG143/'GDP Deflator'!AG142-1","v":-2.0000000000000018E-3},{"$f":"'GDP Deflator'!AH143/'GDP Deflator'!AH142-1","v":3.9682539682539764E-2},{"$f":"'GDP Deflator'!AI143/'GDP Deflator'!AI142-1","v":3.714020427112219E-3}]
[41774,{"$f":"'GDP Deflator'!B144/'GDP Deflator'!B143-1","v":5.6710775047259521E-3},{"$f":"'GDP Deflator'!C144/'GDP Deflator'!C143-1","v":-9.3632958801498356E-3},{"$f":"'GDP Deflator'!D144/'GDP Deflator'!D143-1","v":1.2195121951219523E-2},{"$f":"'GDP Deflator'!E144/'GDP Deflator'!E143-1","v":-2.8409090909090606E-3},{"$f":"'GDP Deflator'!F144/'GDP Deflator'!F143-1","v":9.26784059314123E-4},{"$f":"'GDP Deflator'!G144/'GDP Deflator'!G143-1","v":-4.4682752457551045E-3},{"$f":"'GDP Deflator'!H144/'GDP Deflator'!H143-1","v":-1.4285714285714235E-2},{"$f":"'GDP Deflator'!I144/'GDP Deflator'!I143-1","v":2.8544243577546258E-3},{"$f":"'GDP Deflator'!J144/'GDP Deflator'!J143-1","v":-9.9800399201610546E-4},{"$f":"'GDP Deflator'!K144/'GDP Deflator'!K143-1","v":-1.7667844522968323E-3},{"$f":"'GDP Deflator'!L144/'GDP Deflator'!L143-1","v":5.6179775280900124E-3},{"$f":"'GDP Deflator'!M144/'GDP Deflator'!M143-1","v":1.8198362147405778E-3},{"$f":"'GDP Deflator'!N144/'GDP Deflator'!N143-1","v":0},{"$f":"'GDP Deflator'!O144/'GDP Deflator'!O143-1","v":4.1972717733473885E-3},{"$f":"'GDP Deflator'!P144/'GDP Deflator'!P143-1","v":1.9038984587488761E-2},{"$f":"'GDP Deflator'!Q144/'GDP Deflator'!Q143-1","v":1.5539305301645268E-2},{"$f":"'GDP Deflator'!R144/'GDP Deflator'!R143-1","v":-2.8517110266159662E-3},{"$f":"'GDP Deflator'!S144/'GDP Deflator'!S143-1","v":1.9507186858316095E-2},{"$f":"'GDP Deflator'!T144/'GDP Deflator'!T143-1","v":-1.482127288578905E-2},{"$f":"'GDP Deflator'!U144/'GDP Deflator'!U143-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V144/'GDP Deflator'!V143-1","v":1.0504201680672232E-2},{"$f":"'GDP Deflator'!W144/'GDP Deflator'!W143-1","v":-1.5544041450777146E-2},{"$f":"'GDP Deflator'!X144/'GDP Deflator'!X143-1","v":-1.8348623853211565E-3},{"$f":"'GDP Deflator'!Y144/'GDP Deflator'!Y143-1","v":-6.776379477250738E-3},{"$f":"'GDP Deflator'!Z144/'GDP Deflator'!Z143-1","v":9.3545369504210996E-4},{"$f":"'GDP Deflator'!AA144/'GDP Deflator'!AA143-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AB144/'GDP Deflator'!AB143-1","v":9.6711798839455021E-4},{"$f":"'GDP Deflator'!AC144/'GDP Deflator'!AC143-1","v":1.1527377521613813E-2},{"$f":"'GDP Deflator'!AD144/'GDP Deflator'!AD143-1","v":8.4269662921347965E-3},{"$f":"'GDP Deflator'!AE144/'GDP Deflator'!AE143-1","v":2.5490196078431282E-2},{"$f":"'GDP Deflator'!AF144/'GDP Deflator'!AF143-1","v":2.2504892367906093E-2},{"$f":"'GDP Deflator'!AG144/'GDP Deflator'!AG143-1","v":-2.0040080160320661E-3},{"$f":"'GDP Deflator'!AH144/'GDP Deflator'!AH143-1","v":5.3435114503816994E-3},{"$f":"'GDP Deflator'!AI144/'GDP Deflator'!AI143-1","v":1.0175763182238784E-2}]
[41866,{"$f":"'GDP Deflator'!B145/'GDP Deflator'!B144-1","v":3.759398496240518E-3},{"$f":"'GDP Deflator'!C145/'GDP Deflator'!C144-1","v":-4.7258979206049601E-3},{"$f":"'GDP Deflator'!D145/'GDP Deflator'!D144-1","v":0},{"$f":"'GDP Deflator'!E145/'GDP Deflator'!E144-1","v":8.5470085470085166E-3},{"$f":"'GDP Deflator'!F145/'GDP Deflator'!F144-1","v":6.4814814814815325E-3},{"$f":"'GDP Deflator'!G145/'GDP Deflator'!G144-1","v":8.0789946140034097E-3},{"$f":"'GDP Deflator'!H145/'GDP Deflator'!H144-1","v":1.7391304347825987E-2},{"$f":"'GDP Deflator'!I145/'GDP Deflator'!I144-1","v":-6.6413662239089843E-3},{"$f":"'GDP Deflator'!J145/'GDP Deflator'!J144-1","v":9.990009990010762E-4},{"$f":"'GDP Deflator'!K145/'GDP Deflator'!K144-1","v":2.2123893805309658E-2},{"$f":"'GDP Deflator'!L145/'GDP Deflator'!L144-1","v":4.6554934823090921E-3},{"$f":"'GDP Deflator'!M145/'GDP Deflator'!M144-1","v":1.8165304268846771E-3},{"$f":"'GDP Deflator'!N145/'GDP Deflator'!N144-1","v":9.6805421103596245E-4},{"$f":"'GDP Deflator'!O145/'GDP Deflator'!O144-1","v":9.4043887147334804E-3},{"$f":"'GDP Deflator'!P145/'GDP Deflator'!P144-1","v":7.1174377224199059E-3},{"$f":"'GDP Deflator'!Q145/'GDP Deflator'!Q144-1","v":2.0702070207020862E-2},{"$f":"'GDP Deflator'!R145/'GDP Deflator'!R144-1","v":0},{"$f":"'GDP Deflator'!S145/'GDP Deflator'!S144-1","v":1.0070493454179541E-3},{"$f":"'GDP Deflator'!T145/'GDP Deflator'!T144-1","v":1.2389380530973604E-2},{"$f":"'GDP Deflator'!U145/'GDP Deflator'!U144-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V145/'GDP Deflator'!V144-1","v":8.3160083160083165E-3},{"$f":"'GDP Deflator'!W145/'GDP Deflator'!W144-1","v":-1.1403508771929749E-2},{"$f":"'GDP Deflator'!X145/'GDP Deflator'!X144-1","v":-5.5147058823529216E-3},{"$f":"'GDP Deflator'!Y145/'GDP Deflator'!Y144-1","v":4.873294346978474E-3},{"$f":"'GDP Deflator'!Z145/'GDP Deflator'!Z144-1","v":-2.8037383177569319E-3},{"$f":"'GDP Deflator'!AA145/'GDP Deflator'!AA144-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AB145/'GDP Deflator'!AB144-1","v":0},{"$f":"'GDP Deflator'!AC145/'GDP Deflator'!AC144-1","v":2.8490028490029129E-3},{"$f":"'GDP Deflator'!AD145/'GDP Deflator'!AD144-1","v":1.8570102135562205E-3},{"$f":"'GDP Deflator'!AE145/'GDP Deflator'!AE144-1","v":8.6042065009561686E-3},{"$f":"'GDP Deflator'!AF145/'GDP Deflator'!AF144-1","v":4.0191387559808556E-2},{"$f":"'GDP Deflator'!AG145/'GDP Deflator'!AG144-1","v":-1.0040160642569296E-3},{"$f":"'GDP Deflator'!AH145/'GDP Deflator'!AH144-1","v":1.1389521640091216E-2},{"$f":"'GDP Deflator'!AI145/'GDP Deflator'!AI144-1","v":-4.5787545787545625E-3}]
[41958,{"$f":"'GDP Deflator'!B146/'GDP Deflator'!B145-1","v":3.7453183520599342E-3},{"$f":"'GDP Deflator'!C146/'GDP Deflator'!C145-1","v":9.496676163343043E-4},{"$f":"'GDP Deflator'!D146/'GDP Deflator'!D145-1","v":4.633920296570837E-3},{"$f":"'GDP Deflator'!E146/'GDP Deflator'!E145-1","v":9.416195856872811E-4},{"$f":"'GDP Deflator'!F146/'GDP Deflator'!F145-1","v":-5.5197792088317321E-3},{"$f":"'GDP Deflator'!G146/'GDP Deflator'!G145-1","v":2.315227070347281E-2},{"$f":"'GDP Deflator'!H146/'GDP Deflator'!H145-1","v":-2.089268755935425E-2},{"$f":"'GDP Deflator'!I146/'GDP Deflator'!I145-1","v":1.9102196752627254E-3},{"$f":"'GDP Deflator'!J146/'GDP Deflator'!J145-1","v":2.9940119760478723E-3},{"$f":"'GDP Deflator'!K146/'GDP Deflator'!K145-1","v":-5.1948051948051965E-3},{"$f":"'GDP Deflator'!L146/'GDP Deflator'!L145-1","v":9.26784059314123E-4},{"$f":"'GDP Deflator'!M146/'GDP Deflator'!M145-1","v":9.066183136900996E-4},{"$f":"'GDP Deflator'!N146/'GDP Deflator'!N145-1","v":4.8355899419729731E-3},{"$f":"'GDP Deflator'!O146/'GDP Deflator'!O145-1","v":8.281573498964967E-3},{"$f":"'GDP Deflator'!P146/'GDP Deflator'!P145-1","v":9.7173144876323558E-3},{"$f":"'GDP Deflator'!Q146/'GDP Deflator'!Q145-1","v":2.821869488536155E-2},{"$f":"'GDP Deflator'!R146/'GDP Deflator'!R145-1","v":5.7197330791229906E-3},{"$f":"'GDP Deflator'!S146/'GDP Deflator'!S145-1","v":2.012072434607548E-3},{"$f":"'GDP Deflator'!T146/'GDP Deflator'!T145-1","v":-4.3706293706293753E-3},{"$f":"'GDP Deflator'!U146/'GDP Deflator'!U145-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V146/'GDP Deflator'!V145-1","v":6.1855670103092564E-3},{"$f":"'GDP Deflator'!W146/'GDP Deflator'!W145-1","v":-6.2111801242236142E-3},{"$f":"'GDP Deflator'!X146/'GDP Deflator'!X145-1","v":-5.5452865064695711E-3},{"$f":"'GDP Deflator'!Y146/'GDP Deflator'!Y145-1","v":1.9398642095054264E-3},{"$f":"'GDP Deflator'!Z146/'GDP Deflator'!Z145-1","v":-1.0309278350515538E-2},{"$f":"'GDP Deflator'!AA146/'GDP Deflator'!AA145-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AB146/'GDP Deflator'!AB145-1","v":-6.763285024154575E-3},{"$f":"'GDP Deflator'!AC146/'GDP Deflator'!AC145-1","v":1.1363636363636465E-2},{"$f":"'GDP Deflator'!AD146/'GDP Deflator'!AD145-1","v":-6.4874884151993051E-3},{"$f":"'GDP Deflator'!AE146/'GDP Deflator'!AE145-1","v":-1.4218009478673022E-2},{"$f":"'GDP Deflator'!AF146/'GDP Deflator'!AF145-1","v":-3.1278748850046001E-2},{"$f":"'GDP Deflator'!AG146/'GDP Deflator'!AG145-1","v":-3.0150753768843908E-3},{"$f":"'GDP Deflator'!AH146/'GDP Deflator'!AH145-1","v":1.3513513513513598E-2},{"$f":"'GDP Deflator'!AI146/'GDP Deflator'!AI145-1","v":4.5998160073597028E-3}]
[42050,{"$f":"'GDP Deflator'!B147/'GDP Deflator'!B146-1","v":6.5298507462687727E-3},{"$f":"'GDP Deflator'!C147/'GDP Deflator'!C146-1","v":0},{"$f":"'GDP Deflator'!D147/'GDP Deflator'!D146-1","v":7.3800738007379074E-3},{"$f":"'GDP Deflator'!E147/'GDP Deflator'!E146-1","v":0},{"$f":"'GDP Deflator'!F147/'GDP Deflator'!F146-1","v":-8.3256244218316011E-3},{"$f":"'GDP Deflator'!G147/'GDP Deflator'!G146-1","v":2.8720626631853818E-2},{"$f":"'GDP Deflator'!H147/'GDP Deflator'!H146-1","v":3.8797284190106751E-2},{"$f":"'GDP Deflator'!I147/'GDP Deflator'!I146-1","v":1.1439466158245759E-2},{"$f":"'GDP Deflator'!J147/'GDP Deflator'!J146-1","v":2.9850746268655914E-3},{"$f":"'GDP Deflator'!K147/'GDP Deflator'!K146-1","v":-1.7406440382942145E-3},{"$f":"'GDP Deflator'!L147/'GDP Deflator'!L146-1","v":0},{"$f":"'GDP Deflator'!M147/'GDP Deflator'!M146-1","v":1.5398550724637472E-2},{"$f":"'GDP Deflator'!N147/'GDP Deflator'!N146-1","v":3.8498556304138454E-3},{"$f":"'GDP Deflator'!O147/'GDP Deflator'!O146-1","v":-2.772073921971252E-2},{"$f":"'GDP Deflator'!P147/'GDP Deflator'!P146-1","v":-2.5371828521434714E-2},{"$f":"'GDP Deflator'!Q147/'GDP Deflator'!Q146-1","v":3.0017152658662116E-2},{"$f":"'GDP Deflator'!R147/'GDP Deflator'!R146-1","v":2.8436018957345155E-3},{"$f":"'GDP Deflator'!S147/'GDP Deflator'!S146-1","v":1.0040160642570184E-2},{"$f":"'GDP Deflator'!T147/'GDP Deflator'!T146-1","v":7.9016681299384217E-3},{"$f":"'GDP Deflator'!U147/'GDP Deflator'!U146-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V147/'GDP Deflator'!V146-1","v":1.0245901639345245E-3},{"$f":"'GDP Deflator'!W147/'GDP Deflator'!W146-1","v":-1.7857142857142794E-3},{"$f":"'GDP Deflator'!X147/'GDP Deflator'!X146-1","v":3.7174721189592308E-3},{"$f":"'GDP Deflator'!Y147/'GDP Deflator'!Y146-1","v":-4.8402710551790351E-3},{"$f":"'GDP Deflator'!Z147/'GDP Deflator'!Z146-1","v":1.4204545454545414E-2},{"$f":"'GDP Deflator'!AA147/'GDP Deflator'!AA146-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AB147/'GDP Deflator'!AB146-1","v":1.9455252918287869E-3},{"$f":"'GDP Deflator'!AC147/'GDP Deflator'!AC146-1","v":-9.3632958801498356E-3},{"$f":"'GDP Deflator'!AD147/'GDP Deflator'!AD146-1","v":1.8656716417910779E-3},{"$f":"'GDP Deflator'!AE147/'GDP Deflator'!AE146-1","v":-1.0576923076923039E-2},{"$f":"'GDP Deflator'!AF147/'GDP Deflator'!AF146-1","v":-5.6980056980056037E-3},{"$f":"'GDP Deflator'!AG147/'GDP Deflator'!AG146-1","v":1.0080645161290036E-3},{"$f":"'GDP Deflator'!AH147/'GDP Deflator'!AH146-1","v":3.2592592592592728E-2},{"$f":"'GDP Deflator'!AI147/'GDP Deflator'!AI146-1","v":1.46520146520146E-2}]
[42139,{"$f":"'GDP Deflator'!B148/'GDP Deflator'!B147-1","v":6.487488415199083E-3},{"$f":"'GDP Deflator'!C148/'GDP Deflator'!C147-1","v":-1.8975332068311701E-3},{"$f":"'GDP Deflator'!D148/'GDP Deflator'!D147-1","v":1.098901098901095E-2},{"$f":"'GDP Deflator'!E148/'GDP Deflator'!E147-1","v":9.4073377234260569E-4},{"$f":"'GDP Deflator'!F148/'GDP Deflator'!F147-1","v":1.8656716417910779E-3},{"$f":"'GDP Deflator'!G148/'GDP Deflator'!G147-1","v":-1.5228426395939021E-2},{"$f":"'GDP Deflator'!H148/'GDP Deflator'!H147-1","v":-7.4696545284780314E-3},{"$f":"'GDP Deflator'!I148/'GDP Deflator'!I147-1","v":-9.4250706880294466E-4},{"$f":"'GDP Deflator'!J148/'GDP Deflator'!J147-1","v":-9.9206349206348854E-4},{"$f":"'GDP Deflator'!K148/'GDP Deflator'!K147-1","v":-5.2310374891020306E-3},{"$f":"'GDP Deflator'!L148/'GDP Deflator'!L147-1","v":5.5555555555555358E-3},{"$f":"'GDP Deflator'!M148/'GDP Deflator'!M147-1","v":8.9206066012503804E-4},{"$f":"'GDP Deflator'!N148/'GDP Deflator'!N147-1","v":1.9175455417066445E-3},{"$f":"'GDP Deflator'!O148/'GDP Deflator'!O147-1","v":2.1119324181626542E-3},{"$f":"'GDP Deflator'!P148/'GDP Deflator'!P147-1","v":2.2441651705565446E-2},{"$f":"'GDP Deflator'!Q148/'GDP Deflator'!Q147-1","v":-1.1656952539550347E-2},{"$f":"'GDP Deflator'!R148/'GDP Deflator'!R147-1","v":0},{"$f":"'GDP Deflator'!S148/'GDP Deflator'!S147-1","v":2.9821073558649047E-3},{"$f":"'GDP Deflator'!T148/'GDP Deflator'!T147-1","v":-8.7108013937282625E-3},{"$f":"'GDP Deflator'!U148/'GDP Deflator'!U147-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V148/'GDP Deflator'!V147-1","v":1.1258955987717423E-2},{"$f":"'GDP Deflator'!W148/'GDP Deflator'!W147-1","v":8.9445438282647061E-3},{"$f":"'GDP Deflator'!X148/'GDP Deflator'!X147-1","v":1.2037037037037068E-2},{"$f":"'GDP Deflator'!Y148/'GDP Deflator'!Y147-1","v":1.2645914396887115E-2},{"$f":"'GDP Deflator'!Z148/'GDP Deflator'!Z147-1","v":3.7348272642390157E-3},{"$f":"'GDP Deflator'!AA148/'GDP Deflator'!AA147-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AB148/'GDP Deflator'!AB147-1","v":2.9126213592232109E-3},{"$f":"'GDP Deflator'!AC148/'GDP Deflator'!AC147-1","v":7.5614366729679361E-3},{"$f":"'GDP Deflator'!AD148/'GDP Deflator'!AD147-1","v":1.0242085661080091E-2},{"$f":"'GDP Deflator'!AE148/'GDP Deflator'!AE147-1","v":1.9436345966958202E-2},{"$f":"'GDP Deflator'!AF148/'GDP Deflator'!AF147-1","v":2.1012416427889313E-2},{"$f":"'GDP Deflator'!AG148/'GDP Deflator'!AG147-1","v":-3.0211480362537513E-3},{"$f":"'GDP Deflator'!AH148/'GDP Deflator'!AH147-1","v":1.9368723098995622E-2},{"$f":"'GDP Deflator'!AI148/'GDP Deflator'!AI147-1","v":1.7148014440433235E-2}]
[42231,{"$f":"'GDP Deflator'!B149/'GDP Deflator'!B148-1","v":1.8416206261511192E-3},{"$f":"'GDP Deflator'!C149/'GDP Deflator'!C148-1","v":0},{"$f":"'GDP Deflator'!D149/'GDP Deflator'!D148-1","v":9.0579710144922387E-4},{"$f":"'GDP Deflator'!E149/'GDP Deflator'!E148-1","v":1.0338345864661536E-2},{"$f":"'GDP Deflator'!F149/'GDP Deflator'!F148-1","v":9.3109869646168519E-4},{"$f":"'GDP Deflator'!G149/'GDP Deflator'!G148-1","v":8.5910652920961894E-4},{"$f":"'GDP Deflator'!H149/'GDP Deflator'!H148-1","v":1.7873941674506177E-2},{"$f":"'GDP Deflator'!I149/'GDP Deflator'!I148-1","v":-1.8867924528301883E-3},{"$f":"'GDP Deflator'!J149/'GDP Deflator'!J148-1","v":1.9860973187686426E-3},{"$f":"'GDP Deflator'!K149/'GDP Deflator'!K148-1","v":2.3663453111305799E-2},{"$f":"'GDP Deflator'!L149/'GDP Deflator'!L148-1","v":3.6832412523020164E-3},{"$f":"'GDP Deflator'!M149/'GDP Deflator'!M148-1","v":1.7825311942958333E-3},{"$f":"'GDP Deflator'!N149/'GDP Deflator'!N148-1","v":2.870813397129135E-3},{"$f":"'GDP Deflator'!O149/'GDP Deflator'!O148-1","v":7.3761854583771491E-3},{"$f":"'GDP Deflator'!P149/'GDP Deflator'!P148-1","v":0},{"$f":"'GDP Deflator'!Q149/'GDP Deflator'!Q148-1","v":3.3698399326032025E-3},{"$f":"'GDP Deflator'!R149/'GDP Deflator'!R148-1","v":3.780718336483968E-3},{"$f":"'GDP Deflator'!S149/'GDP Deflator'!S148-1","v":2.9732408325073845E-3},{"$f":"'GDP Deflator'!T149/'GDP Deflator'!T148-1","v":8.7873462214411724E-3},{"$f":"'GDP Deflator'!U149/'GDP Deflator'!U148-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V149/'GDP Deflator'!V148-1","v":8.0971659919029104E-3},{"$f":"'GDP Deflator'!W149/'GDP Deflator'!W148-1","v":-2.5709219858155996E-2},{"$f":"'GDP Deflator'!X149/'GDP Deflator'!X148-1","v":-3.6596523330282293E-3},{"$f":"'GDP Deflator'!Y149/'GDP Deflator'!Y148-1","v":3.842459173871271E-3},{"$f":"'GDP Deflator'!Z149/'GDP Deflator'!Z148-1","v":-7.4418604651163012E-3},{"$f":"'GDP Deflator'!AA149/'GDP Deflator'!AA148-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AB149/'GDP Deflator'!AB148-1","v":0},{"$f":"'GDP Deflator'!AC149/'GDP Deflator'!AC148-1","v":9.3808630394009995E-4},{"$f":"'GDP Deflator'!AD149/'GDP Deflator'!AD148-1","v":-4.6082949308755561E-3},{"$f":"'GDP Deflator'!AE149/'GDP Deflator'!AE148-1","v":1.1439466158245759E-2},{"$f":"'GDP Deflator'!AF149/'GDP Deflator'!AF148-1","v":3.5547240411599512E-2},{"$f":"'GDP Deflator'!AG149/'GDP Deflator'!AG148-1","v":-2.0202020202020332E-3},{"$f":"'GDP Deflator'!AH149/'GDP Deflator'!AH148-1","v":2.0408163265306145E-2},{"$f":"'GDP Deflator'!AI149/'GDP Deflator'!AI148-1","v":-6.2111801242236142E-3}]
[42323,{"$f":"'GDP Deflator'!B150/'GDP Deflator'!B149-1","v":4.5955882352941568E-3},{"$f":"'GDP Deflator'!C150/'GDP Deflator'!C149-1","v":-3.8022813688213253E-3},{"$f":"'GDP Deflator'!D150/'GDP Deflator'!D149-1","v":1.8099547511312153E-3},{"$f":"'GDP Deflator'!E150/'GDP Deflator'!E149-1","v":3.7209302325582616E-3},{"$f":"'GDP Deflator'!F150/'GDP Deflator'!F149-1","v":-1.8604651162791308E-3},{"$f":"'GDP Deflator'!G150/'GDP Deflator'!G149-1","v":1.6309012875536544E-2},{"$f":"'GDP Deflator'!H150/'GDP Deflator'!H149-1","v":-2.7726432532347522E-2},{"$f":"'GDP Deflator'!I150/'GDP Deflator'!I149-1","v":-5.671077504725841E-3},{"$f":"'GDP Deflator'!J150/'GDP Deflator'!J149-1","v":1.9821605550047749E-3},{"$f":"'GDP Deflator'!K150/'GDP Deflator'!K149-1","v":-1.71232876712335E-3},{"$f":"'GDP Deflator'!L150/'GDP Deflator'!L149-1","v":1.8348623853210455E-3},{"$f":"'GDP Deflator'!M150/'GDP Deflator'!M149-1","v":-8.8967971530251599E-4},{"$f":"'GDP Deflator'!N150/'GDP Deflator'!N149-1","v":1.9083969465649719E-3},{"$f":"'GDP Deflator'!O150/'GDP Deflator'!O149-1","v":3.13807531380772E-3},{"$f":"'GDP Deflator'!P150/'GDP Deflator'!P149-1","v":4.7410008779631196E-2},{"$f":"'GDP Deflator'!Q150/'GDP Deflator'!Q149-1","v":1.0075566750629816E-2},{"$f":"'GDP Deflator'!R150/'GDP Deflator'!R149-1","v":3.7664783427493465E-3},{"$f":"'GDP Deflator'!S150/'GDP Deflator'!S149-1","v":0},{"$f":"'GDP Deflator'!T150/'GDP Deflator'!T149-1","v":-1.7421602787456414E-2},{"$f":"'GDP Deflator'!U150/'GDP Deflator'!U149-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V150/'GDP Deflator'!V149-1","v":9.0361445783133654E-3},{"$f":"'GDP Deflator'!W150/'GDP Deflator'!W149-1","v":-1.0009099181073733E-2},{"$f":"'GDP Deflator'!X150/'GDP Deflator'!X149-1","v":-7.3461891643711308E-3},{"$f":"'GDP Deflator'!Y150/'GDP Deflator'!Y149-1","v":-2.870813397129135E-3},{"$f":"'GDP Deflator'!Z150/'GDP Deflator'!Z149-1","v":1.1246485473289658E-2},{"$f":"'GDP Deflator'!AA150/'GDP Deflator'!AA149-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AB150/'GDP Deflator'!AB149-1","v":-3.8722168441431837E-3},{"$f":"'GDP Deflator'!AC150/'GDP Deflator'!AC149-1","v":8.434864104967188E-3},{"$f":"'GDP Deflator'!AD150/'GDP Deflator'!AD149-1","v":-3.7037037037037646E-3},{"$f":"'GDP Deflator'!AE150/'GDP Deflator'!AE149-1","v":1.8850141376061114E-3},{"$f":"'GDP Deflator'!AF150/'GDP Deflator'!AF149-1","v":-3.342366757000903E-2},{"$f":"'GDP Deflator'!AG150/'GDP Deflator'!AG149-1","v":-1.0121457489877805E-3},{"$f":"'GDP Deflator'!AH150/'GDP Deflator'!AH149-1","v":4.1379310344826781E-3},{"$f":"'GDP Deflator'!AI150/'GDP Deflator'!AI149-1","v":-4.4642857142856984E-3}]
[42415,{"$f":"'GDP Deflator'!B151/'GDP Deflator'!B150-1","v":3.6596523330283404E-3},{"$f":"'GDP Deflator'!C151/'GDP Deflator'!C150-1","v":-9.5419847328237495E-4},{"$f":"'GDP Deflator'!D151/'GDP Deflator'!D150-1","v":6.3233965672990777E-3},{"$f":"'GDP Deflator'!E151/'GDP Deflator'!E150-1","v":-6.4874884151993051E-3},{"$f":"'GDP Deflator'!F151/'GDP Deflator'!F150-1","v":-9.3196644920778837E-4},{"$f":"'GDP Deflator'!G151/'GDP Deflator'!G150-1","v":2.533783783783794E-2},{"$f":"'GDP Deflator'!H151/'GDP Deflator'!H150-1","v":3.6121673003802313E-2},{"$f":"'GDP Deflator'!I151/'GDP Deflator'!I150-1","v":4.7528517110266844E-3},{"$f":"'GDP Deflator'!J151/'GDP Deflator'!J150-1","v":-3.9564787339266827E-3},{"$f":"'GDP Deflator'!K151/'GDP Deflator'!K150-1","v":-6.0034305317323566E-3},{"$f":"'GDP Deflator'!L151/'GDP Deflator'!L150-1","v":9.157509157509125E-4},{"$f":"'GDP Deflator'!M151/'GDP Deflator'!M150-1","v":6.2333036509349959E-3},{"$f":"'GDP Deflator'!N151/'GDP Deflator'!N150-1","v":0},{"$f":"'GDP Deflator'!O151/'GDP Deflator'!O150-1","v":-2.9197080291970878E-2},{"$f":"'GDP Deflator'!P151/'GDP Deflator'!P150-1","v":-5.0293378038558267E-2},{"$f":"'GDP Deflator'!Q151/'GDP Deflator'!Q150-1","v":1.0806317539484578E-2},{"$f":"'GDP Deflator'!R151/'GDP Deflator'!R150-1","v":3.7523452157599557E-3},{"$f":"'GDP Deflator'!S151/'GDP Deflator'!S150-1","v":2.9644268774702276E-3},{"$f":"'GDP Deflator'!T151/'GDP Deflator'!T150-1","v":1.3297872340425565E-2},{"$f":"'GDP Deflator'!U151/'GDP Deflator'!U150-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V151/'GDP Deflator'!V150-1","v":1.0945273631840724E-2},{"$f":"'GDP Deflator'!W151/'GDP Deflator'!W150-1","v":-1.1948529411764719E-2},{"$f":"'GDP Deflator'!X151/'GDP Deflator'!X150-1","v":1.0175763182238784E-2},{"$f":"'GDP Deflator'!Y151/'GDP Deflator'!Y150-1","v":-1.9193857965451588E-3},{"$f":"'GDP Deflator'!Z151/'GDP Deflator'!Z150-1","v":-9.2678405931423402E-4},{"$f":"'GDP Deflator'!AA151/'GDP Deflator'!AA150-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AB151/'GDP Deflator'!AB150-1","v":-3.8872691933916625E-3},{"$f":"'GDP Deflator'!AC151/'GDP Deflator'!AC150-1","v":-1.8587360594793934E-3},{"$f":"'GDP Deflator'!AD151/'GDP Deflator'!AD150-1","v":1.3011152416356975E-2},{"$f":"'GDP Deflator'!AE151/'GDP Deflator'!AE150-1","v":-1.8814675446848561E-2},{"$f":"'GDP Deflator'!AF151/'GDP Deflator'!AF150-1","v":-7.4766355140186702E-3},{"$f":"'GDP Deflator'!AG151/'GDP Deflator'!AG150-1","v":-4.0526849037487711E-3},{"$f":"'GDP Deflator'!AH151/'GDP Deflator'!AH150-1","v":3.5027472527472403E-2},{"$f":"'GDP Deflator'!AI151/'GDP Deflator'!AI150-1","v":8.0717488789239233E-3}]
[42505,{"$f":"'GDP Deflator'!B152/'GDP Deflator'!B151-1","v":2.7347310847767314E-3},{"$f":"'GDP Deflator'!C152/'GDP Deflator'!C151-1","v":6.6857688634194279E-3},{"$f":"'GDP Deflator'!D152/'GDP Deflator'!D151-1","v":0},{"$f":"'GDP Deflator'!E152/'GDP Deflator'!E151-1","v":1.3992537313432862E-2},{"$f":"'GDP Deflator'!F152/'GDP Deflator'!F151-1","v":9.3283582089553896E-4},{"$f":"'GDP Deflator'!G152/'GDP Deflator'!G151-1","v":-9.0609555189457014E-3},{"$f":"'GDP Deflator'!H152/'GDP Deflator'!H151-1","v":-6.4220183486238813E-3},{"$f":"'GDP Deflator'!I152/'GDP Deflator'!I151-1","v":-1.8921475875118832E-3},{"$f":"'GDP Deflator'!J152/'GDP Deflator'!J151-1","v":2.9791459781529639E-3},{"$f":"'GDP Deflator'!K152/'GDP Deflator'!K151-1","v":-8.6281276962907327E-4},{"$f":"'GDP Deflator'!L152/'GDP Deflator'!L151-1","v":5.4894784995425105E-3},{"$f":"'GDP Deflator'!M152/'GDP Deflator'!M151-1","v":8.8495575221236855E-4},{"$f":"'GDP Deflator'!N152/'GDP Deflator'!N151-1","v":-9.5238095238092679E-4},{"$f":"'GDP Deflator'!O152/'GDP Deflator'!O151-1","v":1.6111707841031109E-2},{"$f":"'GDP Deflator'!P152/'GDP Deflator'!P151-1","v":2.7360988526037078E-2},{"$f":"'GDP Deflator'!Q152/'GDP Deflator'!Q151-1","v":9.0460526315789824E-3},{"$f":"'GDP Deflator'!R152/'GDP Deflator'!R151-1","v":-1.8691588785046953E-3},{"$f":"'GDP Deflator'!S152/'GDP Deflator'!S151-1","v":-1.9704433497537144E-3},{"$f":"'GDP Deflator'!T152/'GDP Deflator'!T151-1","v":-1.049868766404205E-2},{"$f":"'GDP Deflator'!U152/'GDP Deflator'!U151-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V152/'GDP Deflator'!V151-1","v":1.870078740157477E-2},{"$f":"'GDP Deflator'!W152/'GDP Deflator'!W151-1","v":2.3255813953488413E-2},{"$f":"'GDP Deflator'!X152/'GDP Deflator'!X151-1","v":2.7472527472527375E-3},{"$f":"'GDP Deflator'!Y152/'GDP Deflator'!Y151-1","v":4.8076923076922906E-3},{"$f":"'GDP Deflator'!Z152/'GDP Deflator'!Z151-1","v":1.8552875695732052E-3},{"$f":"'GDP Deflator'!AA152/'GDP Deflator'!AA151-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AB152/'GDP Deflator'!AB151-1","v":2.9268292682926855E-3},{"$f":"'GDP Deflator'!AC152/'GDP Deflator'!AC151-1","v":2.7932960893854997E-3},{"$f":"'GDP Deflator'!AD152/'GDP Deflator'!AD151-1","v":6.4220183486238813E-3},{"$f":"'GDP Deflator'!AE152/'GDP Deflator'!AE151-1","v":1.3422818791946289E-2},{"$f":"'GDP Deflator'!AF152/'GDP Deflator'!AF151-1","v":1.3182674199623268E-2},{"$f":"'GDP Deflator'!AG152/'GDP Deflator'!AG151-1","v":1.0172939979655737E-3},{"$f":"'GDP Deflator'!AH152/'GDP Deflator'!AH151-1","v":7.2992700729928028E-3},{"$f":"'GDP Deflator'!AI152/'GDP Deflator'!AI151-1","v":1.0676156583629748E-2}]
[42597,{"$f":"'GDP Deflator'!B153/'GDP Deflator'!B152-1","v":1.8181818181819409E-3},{"$f":"'GDP Deflator'!C153/'GDP Deflator'!C152-1","v":1.2333965844402162E-2},{"$f":"'GDP Deflator'!D153/'GDP Deflator'!D152-1","v":-8.9766606822272443E-4},{"$f":"'GDP Deflator'!E153/'GDP Deflator'!E152-1","v":4.5998160073597028E-3},{"$f":"'GDP Deflator'!F153/'GDP Deflator'!F152-1","v":7.455731593662529E-3},{"$f":"'GDP Deflator'!G153/'GDP Deflator'!G152-1","v":9.1438071487948136E-3},{"$f":"'GDP Deflator'!H153/'GDP Deflator'!H152-1","v":1.3850415512465464E-2},{"$f":"'GDP Deflator'!I153/'GDP Deflator'!I152-1","v":9.4786729857809782E-4},{"$f":"'GDP Deflator'!J153/'GDP Deflator'!J152-1","v":1.980198019801982E-3},{"$f":"'GDP Deflator'!K153/'GDP Deflator'!K152-1","v":2.1588946459412783E-2},{"$f":"'GDP Deflator'!L153/'GDP Deflator'!L152-1","v":3.6396724294813776E-3},{"$f":"'GDP Deflator'!M153/'GDP Deflator'!M152-1","v":8.8417329796652844E-4},{"$f":"'GDP Deflator'!N153/'GDP Deflator'!N152-1","v":9.5328884652046142E-4},{"$f":"'GDP Deflator'!O153/'GDP Deflator'!O152-1","v":-3.1712473572937938E-3},{"$f":"'GDP Deflator'!P153/'GDP Deflator'!P152-1","v":-1.9759450171821458E-2},{"$f":"'GDP Deflator'!Q153/'GDP Deflator'!Q152-1","v":-7.3349633251834634E-3},{"$f":"'GDP Deflator'!R153/'GDP Deflator'!R152-1","v":9.3632958801515009E-4},{"$f":"'GDP Deflator'!S153/'GDP Deflator'!S152-1","v":-1.9743336623889718E-3},{"$f":"'GDP Deflator'!T153/'GDP Deflator'!T152-1","v":2.1220159151193796E-2},{"$f":"'GDP Deflator'!U153/'GDP Deflator'!U152-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V153/'GDP Deflator'!V152-1","v":1.8357487922705307E-2},{"$f":"'GDP Deflator'!W153/'GDP Deflator'!W152-1","v":-7.2727272727272085E-3},{"$f":"'GDP Deflator'!X153/'GDP Deflator'!X152-1","v":8.2191780821918581E-3},{"$f":"'GDP Deflator'!Y153/'GDP Deflator'!Y152-1","v":9.5693779904304499E-4},{"$f":"'GDP Deflator'!Z153/'GDP Deflator'!Z152-1","v":9.2592592592577461E-4},{"$f":"'GDP Deflator'!AA153/'GDP Deflator'!AA152-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AB153/'GDP Deflator'!AB152-1","v":-1.9455252918287869E-3},{"$f":"'GDP Deflator'!AC153/'GDP Deflator'!AC152-1","v":3.714020427112219E-3},{"$f":"'GDP Deflator'!AD153/'GDP Deflator'!AD152-1","v":6.3810391978122993E-3},{"$f":"'GDP Deflator'!AE153/'GDP Deflator'!AE152-1","v":8.5146641438031967E-3},{"$f":"'GDP Deflator'!AF153/'GDP Deflator'!AF152-1","v":4.4609665427509437E-2},{"$f":"'GDP Deflator'!AG153/'GDP Deflator'!AG152-1","v":0},{"$f":"'GDP Deflator'!AH153/'GDP Deflator'!AH152-1","v":1.5810276679841806E-2},{"$f":"'GDP Deflator'!AI153/'GDP Deflator'!AI152-1","v":0}]
[42689,{"$f":"'GDP Deflator'!B154/'GDP Deflator'!B153-1","v":3.6297640653357721E-3},{"$f":"'GDP Deflator'!C154/'GDP Deflator'!C153-1","v":2.1555763823805085E-2},{"$f":"'GDP Deflator'!D154/'GDP Deflator'!D153-1","v":2.6954177897573484E-3},{"$f":"'GDP Deflator'!E154/'GDP Deflator'!E153-1","v":3.66300366300365E-3},{"$f":"'GDP Deflator'!F154/'GDP Deflator'!F153-1","v":1.1100832562442209E-2},{"$f":"'GDP Deflator'!G154/'GDP Deflator'!G153-1","v":2.224052718286651E-2},{"$f":"'GDP Deflator'!H154/'GDP Deflator'!H153-1","v":-2.1857923497267673E-2},{"$f":"'GDP Deflator'!I154/'GDP Deflator'!I153-1","v":3.7878787878788955E-3},{"$f":"'GDP Deflator'!J154/'GDP Deflator'!J153-1","v":4.9407114624506754E-3},{"$f":"'GDP Deflator'!K154/'GDP Deflator'!K153-1","v":1.098901098901095E-2},{"$f":"'GDP Deflator'!L154/'GDP Deflator'!L153-1","v":4.5330915684496098E-3},{"$f":"'GDP Deflator'!M154/'GDP Deflator'!M153-1","v":0},{"$f":"'GDP Deflator'!N154/'GDP Deflator'!N153-1","v":1.9047619047618536E-3},{"$f":"'GDP Deflator'!O154/'GDP Deflator'!O153-1","v":1.0604453870625585E-2},{"$f":"'GDP Deflator'!P154/'GDP Deflator'!P153-1","v":4.5574057843996485E-2},{"$f":"'GDP Deflator'!Q154/'GDP Deflator'!Q153-1","v":2.4630541871921707E-3},{"$f":"'GDP Deflator'!R154/'GDP Deflator'!R153-1","v":4.6772684752105498E-3},{"$f":"'GDP Deflator'!S154/'GDP Deflator'!S153-1","v":9.8911968348169843E-4},{"$f":"'GDP Deflator'!T154/'GDP Deflator'!T153-1","v":-1.1255411255411185E-2},{"$f":"'GDP Deflator'!U154/'GDP Deflator'!U153-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V154/'GDP Deflator'!V153-1","v":1.8975332068311257E-2},{"$f":"'GDP Deflator'!W154/'GDP Deflator'!W153-1","v":2.1062271062270987E-2},{"$f":"'GDP Deflator'!X154/'GDP Deflator'!X153-1","v":1.9927536231884035E-2},{"$f":"'GDP Deflator'!Y154/'GDP Deflator'!Y153-1","v":2.8680688336522042E-3},{"$f":"'GDP Deflator'!Z154/'GDP Deflator'!Z153-1","v":-7.4005550416280652E-3},{"$f":"'GDP Deflator'!AA154/'GDP Deflator'!AA153-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AB154/'GDP Deflator'!AB153-1","v":9.746588693957392E-4},{"$f":"'GDP Deflator'!AC154/'GDP Deflator'!AC153-1","v":7.4005550416282873E-3},{"$f":"'GDP Deflator'!AD154/'GDP Deflator'!AD153-1","v":5.4347826086955653E-3},{"$f":"'GDP Deflator'!AE154/'GDP Deflator'!AE153-1","v":7.5046904315199114E-3},{"$f":"'GDP Deflator'!AF154/'GDP Deflator'!AF153-1","v":-2.4021352313167266E-2},{"$f":"'GDP Deflator'!AG154/'GDP Deflator'!AG153-1","v":1.0162601626015899E-3},{"$f":"'GDP Deflator'!AH154/'GDP Deflator'!AH153-1","v":4.7341115434500702E-2},{"$f":"'GDP Deflator'!AI154/'GDP Deflator'!AI153-1","v":-1.6725352112676006E-2}]
[42781,{"$f":"'GDP Deflator'!B155/'GDP Deflator'!B154-1","v":1.8083182640145079E-3},{"$f":"'GDP Deflator'!C155/'GDP Deflator'!C154-1","v":1.9266055045871422E-2},{"$f":"'GDP Deflator'!D155/'GDP Deflator'!D154-1","v":8.0645161290322509E-3},{"$f":"'GDP Deflator'!E155/'GDP Deflator'!E154-1","v":3.6496350364965124E-3},{"$f":"'GDP Deflator'!F155/'GDP Deflator'!F154-1","v":1.0064043915828158E-2},{"$f":"'GDP Deflator'!G155/'GDP Deflator'!G154-1","v":1.8533440773569776E-2},{"$f":"'GDP Deflator'!H155/'GDP Deflator'!H154-1","v":3.4450651769087459E-2},{"$f":"'GDP Deflator'!I155/'GDP Deflator'!I154-1","v":4.7169811320755262E-3},{"$f":"'GDP Deflator'!J155/'GDP Deflator'!J154-1","v":-1.9665683382498189E-3},{"$f":"'GDP Deflator'!K155/'GDP Deflator'!K154-1","v":4.1806020066890159E-3},{"$f":"'GDP Deflator'!L155/'GDP Deflator'!L154-1","v":5.4151624548737232E-3},{"$f":"'GDP Deflator'!M155/'GDP Deflator'!M154-1","v":4.4169611307420809E-3},{"$f":"'GDP Deflator'!N155/'GDP Deflator'!N154-1","v":3.8022813688212143E-3},{"$f":"'GDP Deflator'!O155/'GDP Deflator'!O154-1","v":-1.5739769150052485E-2},{"$f":"'GDP Deflator'!P155/'GDP Deflator'!P154-1","v":-2.1793797150041816E-2},{"$f":"'GDP Deflator'!Q155/'GDP Deflator'!Q154-1","v":-7.3710073710072654E-3},{"$f":"'GDP Deflator'!R155/'GDP Deflator'!R154-1","v":-1.8621973929237035E-3},{"$f":"'GDP Deflator'!S155/'GDP Deflator'!S154-1","v":-2.9644268774703386E-3},{"$f":"'GDP Deflator'!T155/'GDP Deflator'!T154-1","v":2.6269702276707552E-2},{"$f":"'GDP Deflator'!U155/'GDP Deflator'!U154-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V155/'GDP Deflator'!V154-1","v":1.6759776536312776E-2},{"$f":"'GDP Deflator'!W155/'GDP Deflator'!W154-1","v":1.883408071748871E-2},{"$f":"'GDP Deflator'!X155/'GDP Deflator'!X154-1","v":7.9928952042629398E-3},{"$f":"'GDP Deflator'!Y155/'GDP Deflator'!Y154-1","v":1.9065776930409228E-3},{"$f":"'GDP Deflator'!Z155/'GDP Deflator'!Z154-1","v":2.0503261882572232E-2},{"$f":"'GDP Deflator'!AA155/'GDP Deflator'!AA154-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AB155/'GDP Deflator'!AB154-1","v":6.8159688412852137E-3},{"$f":"'GDP Deflator'!AC155/'GDP Deflator'!AC154-1","v":-8.2644628099174389E-3},{"$f":"'GDP Deflator'!AD155/'GDP Deflator'!AD154-1","v":4.5045045045044585E-3},{"$f":"'GDP Deflator'!AE155/'GDP Deflator'!AE154-1","v":-1.8621973929236479E-2},{"$f":"'GDP Deflator'!AF155/'GDP Deflator'!AF154-1","v":-1.5496809480401108E-2},{"$f":"'GDP Deflator'!AG155/'GDP Deflator'!AG154-1","v":2.0304568527920175E-3},{"$f":"'GDP Deflator'!AH155/'GDP Deflator'!AH154-1","v":2.1052631578947434E-2},{"$f":"'GDP Deflator'!AI155/'GDP Deflator'!AI154-1","v":8.0572963294538447E-3}]
[42870,{"$f":"'GDP Deflator'!B156/'GDP Deflator'!B155-1","v":8.1227436823105847E-3},{"$f":"'GDP Deflator'!C156/'GDP Deflator'!C155-1","v":-9.9009900990097988E-3},{"$f":"'GDP Deflator'!D156/'GDP Deflator'!D155-1","v":6.2222222222223511E-3},{"$f":"'GDP Deflator'!E156/'GDP Deflator'!E155-1","v":4.5454545454546302E-3},{"$f":"'GDP Deflator'!F156/'GDP Deflator'!F155-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!G156/'GDP Deflator'!G155-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!H156/'GDP Deflator'!H155-1","v":-2.7002700270026825E-3},{"$f":"'GDP Deflator'!I156/'GDP Deflator'!I155-1","v":1.2206572769952961E-2},{"$f":"'GDP Deflator'!J156/'GDP Deflator'!J155-1","v":3.9408866995074288E-3},{"$f":"'GDP Deflator'!K156/'GDP Deflator'!K155-1","v":4.1631973355538143E-3},{"$f":"'GDP Deflator'!L156/'GDP Deflator'!L155-1","v":2.6929982046677292E-3},{"$f":"'GDP Deflator'!M156/'GDP Deflator'!M155-1","v":2.6385224274405594E-3},{"$f":"'GDP Deflator'!N156/'GDP Deflator'!N155-1","v":1.8939393939394478E-3},{"$f":"'GDP Deflator'!O156/'GDP Deflator'!O155-1","v":9.5948827292111627E-3},{"$f":"'GDP Deflator'!P156/'GDP Deflator'!P155-1","v":2.7420736932305179E-2},{"$f":"'GDP Deflator'!Q156/'GDP Deflator'!Q155-1","v":5.7755775577557067E-3},{"$f":"'GDP Deflator'!R156/'GDP Deflator'!R155-1","v":1.8656716417910779E-3},{"$f":"'GDP Deflator'!S156/'GDP Deflator'!S155-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!T156/'GDP Deflator'!T155-1","v":-1.7064846416382506E-3},{"$f":"'GDP Deflator'!U156/'GDP Deflator'!U155-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V156/'GDP Deflator'!V155-1","v":9.157509157509125E-3},{"$f":"'GDP Deflator'!W156/'GDP Deflator'!W155-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!X156/'GDP Deflator'!X155-1","v":-4.405286343612369E-3},{"$f":"'GDP Deflator'!Y156/'GDP Deflator'!Y155-1","v":9.5147478591828261E-4},{"$f":"'GDP Deflator'!Z156/'GDP Deflator'!Z155-1","v":9.1324200913245335E-4},{"$f":"'GDP Deflator'!AA156/'GDP Deflator'!AA155-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AB156/'GDP Deflator'!AB155-1","v":9.6711798839455021E-4},{"$f":"'GDP Deflator'!AC156/'GDP Deflator'!AC155-1","v":7.4074074074073071E-3},{"$f":"'GDP Deflator'!AD156/'GDP Deflator'!AD155-1","v":4.484304932735439E-3},{"$f":"'GDP Deflator'!AE156/'GDP Deflator'!AE155-1","v":2.4667931688804545E-2},{"$f":"'GDP Deflator'!AF156/'GDP Deflator'!AF155-1","v":2.1296296296296369E-2},{"$f":"'GDP Deflator'!AG156/'GDP Deflator'!AG155-1","v":-1.0131712259372483E-3},{"$f":"'GDP Deflator'!AH156/'GDP Deflator'!AH155-1","v":1.7586416009702788E-2},{"$f":"'GDP Deflator'!AI156/'GDP Deflator'!AI155-1","v":1.243339253996445E-2}]
[42962,{"$f":"'GDP Deflator'!B157/'GDP Deflator'!B156-1","v":6.2667860340197556E-3},{"$f":"'GDP Deflator'!C157/'GDP Deflator'!C156-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D157/'GDP Deflator'!D156-1","v":8.8339222614841617E-4},{"$f":"'GDP Deflator'!E157/'GDP Deflator'!E156-1","v":5.4298642533936459E-3},{"$f":"'GDP Deflator'!F157/'GDP Deflator'!F156-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!G157/'GDP Deflator'!G156-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!H157/'GDP Deflator'!H156-1","v":2.5270758122743597E-2},{"$f":"'GDP Deflator'!I157/'GDP Deflator'!I156-1","v":9.2764378478671361E-4},{"$f":"'GDP Deflator'!J157/'GDP Deflator'!J156-1","v":2.9440628066732533E-3},{"$f":"'GDP Deflator'!K157/'GDP Deflator'!K156-1","v":2.5704809286899E-2},{"$f":"'GDP Deflator'!L157/'GDP Deflator'!L156-1","v":4.4762757385854446E-3},{"$f":"'GDP Deflator'!M157/'GDP Deflator'!M156-1","v":2.6315789473683182E-3},{"$f":"'GDP Deflator'!N157/'GDP Deflator'!N156-1","v":1.890359168241984E-3},{"$f":"'GDP Deflator'!O157/'GDP Deflator'!O156-1","v":7.3917634635691787E-3},{"$f":"'GDP Deflator'!P157/'GDP Deflator'!P156-1","v":-9.1743119266055606E-3},{"$f":"'GDP Deflator'!Q157/'GDP Deflator'!Q156-1","v":5.7424118129614232E-3},{"$f":"'GDP Deflator'!R157/'GDP Deflator'!R156-1","v":3.7243947858471849E-3},{"$f":"'GDP Deflator'!S157/'GDP Deflator'!S156-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!T157/'GDP Deflator'!T156-1","v":1.7948717948717885E-2},{"$f":"'GDP Deflator'!U157/'GDP Deflator'!U156-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V157/'GDP Deflator'!V156-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!W157/'GDP Deflator'!W156-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!X157/'GDP Deflator'!X156-1","v":1.327433628318575E-2},{"$f":"'GDP Deflator'!Y157/'GDP Deflator'!Y156-1","v":4.7528517110266844E-3},{"$f":"'GDP Deflator'!Z157/'GDP Deflator'!Z156-1","v":5.4744525547445466E-3},{"$f":"'GDP Deflator'!AA157/'GDP Deflator'!AA156-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AB157/'GDP Deflator'!AB156-1","v":7.7294685990338952E-3},{"$f":"'GDP Deflator'!AC157/'GDP Deflator'!AC156-1","v":8.2720588235294379E-3},{"$f":"'GDP Deflator'!AD157/'GDP Deflator'!AD156-1","v":4.4642857142858094E-3},{"$f":"'GDP Deflator'!AE157/'GDP Deflator'!AE156-1","v":1.0185185185185075E-2},{"$f":"'GDP Deflator'!AF157/'GDP Deflator'!AF156-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AG157/'GDP Deflator'!AG156-1","v":1.0141987829614951E-3},{"$f":"'GDP Deflator'!AH157/'GDP Deflator'!AH156-1","v":2.741358760429069E-2},{"$f":"'GDP Deflator'!AI157/'GDP Deflator'!AI156-1","v":-6.1403508771930015E-3}]
[43054,{"$f":"'GDP Deflator'!B158/'GDP Deflator'!B157-1","v":8.8967971530240497E-4},{"$f":"'GDP Deflator'!C158/'GDP Deflator'!C157-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D158/'GDP Deflator'!D157-1","v":1.765225066195919E-3},{"$f":"'GDP Deflator'!E158/'GDP Deflator'!E157-1","v":3.6003600360037247E-3},{"$f":"'GDP Deflator'!F158/'GDP Deflator'!F157-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!G158/'GDP Deflator'!G157-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!H158/'GDP Deflator'!H157-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!I158/'GDP Deflator'!I157-1","v":-5.5607043558851821E-3},{"$f":"'GDP Deflator'!J158/'GDP Deflator'!J157-1","v":6.8493150684931781E-3},{"$f":"'GDP Deflator'!K158/'GDP Deflator'!K157-1","v":8.0840743734844622E-4},{"$f":"'GDP Deflator'!L158/'GDP Deflator'!L157-1","v":6.2388591800357496E-3},{"$f":"'GDP Deflator'!M158/'GDP Deflator'!M157-1","v":3.4995625546807574E-3},{"$f":"'GDP Deflator'!N158/'GDP Deflator'!N157-1","v":9.4339622641514964E-4},{"$f":"'GDP Deflator'!O158/'GDP Deflator'!O157-1","v":5.24109014675056E-3},{"$f":"'GDP Deflator'!P158/'GDP Deflator'!P157-1","v":4.7979797979798011E-2},{"$f":"'GDP Deflator'!Q158/'GDP Deflator'!Q157-1","v":1.71288743882545E-2},{"$f":"'GDP Deflator'!R158/'GDP Deflator'!R157-1","v":4.638218923933124E-3},{"$f":"'GDP Deflator'!S158/'GDP Deflator'!S157-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!T158/'GDP Deflator'!T157-1","v":-1.2594458438287104E-2},{"$f":"'GDP Deflator'!U158/'GDP Deflator'!U157-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V158/'GDP Deflator'!V157-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!W158/'GDP Deflator'!W157-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!X158/'GDP Deflator'!X157-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Y158/'GDP Deflator'!Y157-1","v":1.8921475875117721E-3},{"$f":"'GDP Deflator'!Z158/'GDP Deflator'!Z157-1","v":0},{"$f":"'GDP Deflator'!AA158/'GDP Deflator'!AA157-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AB158/'GDP Deflator'!AB157-1","v":2.8763183125599667E-3},{"$f":"'GDP Deflator'!AC158/'GDP Deflator'!AC157-1","v":1.3673655423883213E-2},{"$f":"'GDP Deflator'!AD158/'GDP Deflator'!AD157-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AE158/'GDP Deflator'!AE157-1","v":5.499541704858002E-3},{"$f":"'GDP Deflator'!AF158/'GDP Deflator'!AF157-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AG158/'GDP Deflator'!AG157-1","v":1.0131712259371373E-3},{"$f":"'GDP Deflator'!AH158/'GDP Deflator'!AH157-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AI158/'GDP Deflator'!AI157-1","v":{"$error":"#N/A"}}]
[43146,{"$f":"'GDP Deflator'!B159/'GDP Deflator'!B158-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!C159/'GDP Deflator'!C158-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!D159/'GDP Deflator'!D158-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!E159/'GDP Deflator'!E158-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!F159/'GDP Deflator'!F158-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!G159/'GDP Deflator'!G158-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!H159/'GDP Deflator'!H158-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!I159/'GDP Deflator'!I158-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!J159/'GDP Deflator'!J158-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!K159/'GDP Deflator'!K158-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!L159/'GDP Deflator'!L158-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!M159/'GDP Deflator'!M158-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!N159/'GDP Deflator'!N158-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!O159/'GDP Deflator'!O158-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!P159/'GDP Deflator'!P158-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Q159/'GDP Deflator'!Q158-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!R159/'GDP Deflator'!R158-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!S159/'GDP Deflator'!S158-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!T159/'GDP Deflator'!T158-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!U159/'GDP Deflator'!U158-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!V159/'GDP Deflator'!V158-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!W159/'GDP Deflator'!W158-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!X159/'GDP Deflator'!X158-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Y159/'GDP Deflator'!Y158-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!Z159/'GDP Deflator'!Z158-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AA159/'GDP Deflator'!AA158-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AB159/'GDP Deflator'!AB158-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AC159/'GDP Deflator'!AC158-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AD159/'GDP Deflator'!AD158-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AE159/'GDP Deflator'!AE158-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AF159/'GDP Deflator'!AF158-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AG159/'GDP Deflator'!AG158-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AH159/'GDP Deflator'!AH158-1","v":{"$error":"#N/A"}},{"$f":"'GDP Deflator'!AI159/'GDP Deflator'!AI158-1","v":{"$error":"#N/A"}}]

{"sheet":"Inflation GDP Deflator","index":44,"n_rows":156,"n_cols":35,"rows_kept":156,"cut":false,"hidden":true,"merged":[]}
[null,"GERMANY","AUSTRALIA","AUSTRIA","BELGIUM","CANADA","CHILE","KOREA","DENMARK","SPAIN","ESTONIA","UNITED STATES","FINLAND","FRANCE","GREECE","HUNGARY","ISLAND","ITALY","JAPAN","LATVIA","LUXEMBOURG","MEXICO","NORWAY","NEW ZEALAND","NETHERLANDS","POLAND","PORTUGAL","SLOVAK REPUBLIC","CZECH REPUBLIC","UNITED KINGDOM","SLOVENIA","SWEDEN","SWITZERLAND","TURKEY","ISRAEL"]
[null,"INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX"]
[]
[29266]
[29356,{"$f":"('GDP Deflator'!B8/100-1)-('GDP Deflator'!B7/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!C8/100-1)-('GDP Deflator'!C7/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D8/100-1)-('GDP Deflator'!D7/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!E8/100-1)-('GDP Deflator'!E7/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!F8/100-1)-('GDP Deflator'!F7/100-1)","v":9.9999999999998979E-3},{"$f":"('GDP Deflator'!G8/100-1)-('GDP Deflator'!G7/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!H8/100-1)-('GDP Deflator'!H7/100-1)","v":1.4000000000000012E-2},{"$f":"('GDP Deflator'!I8/100-1)-('GDP Deflator'!I7/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!J8/100-1)-('GDP Deflator'!J7/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!K8/100-1)-('GDP Deflator'!K7/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!L8/100-1)-('GDP Deflator'!L7/100-1)","v":9.000000000000008E-3},{"$f":"('GDP Deflator'!M8/100-1)-('GDP Deflator'!M7/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!N8/100-1)-('GDP Deflator'!N7/100-1)","v":1.100000000000001E-2},{"$f":"('GDP Deflator'!O8/100-1)-('GDP Deflator'!O7/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!P8/100-1)-('GDP Deflator'!P7/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Q8/100-1)-('GDP Deflator'!Q7/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!R8/100-1)-('GDP Deflator'!R7/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!S8/100-1)-('GDP Deflator'!S7/100-1)","v":2.4000000000000132E-2},{"$f":"('GDP Deflator'!T8/100-1)-('GDP Deflator'!T7/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!U8/100-1)-('GDP Deflator'!U7/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V8/100-1)-('GDP Deflator'!V7/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!W8/100-1)-('GDP Deflator'!W7/100-1)","v":1.6999999999999904E-2},{"$f":"('GDP Deflator'!X8/100-1)-('GDP Deflator'!X7/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Y8/100-1)-('GDP Deflator'!Y7/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Z8/100-1)-('GDP Deflator'!Z7/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AA8/100-1)-('GDP Deflator'!AA7/100-1)","v":3.0000000000001137E-3},{"$f":"('GDP Deflator'!AB8/100-1)-('GDP Deflator'!AB7/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AC8/100-1)-('GDP Deflator'!AC7/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AD8/100-1)-('GDP Deflator'!AD7/100-1)","v":1.4999999999999902E-2},{"$f":"('GDP Deflator'!AE8/100-1)-('GDP Deflator'!AE7/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AF8/100-1)-('GDP Deflator'!AF7/100-1)","v":6.9999999999998952E-3},{"$f":"('GDP Deflator'!AG8/100-1)-('GDP Deflator'!AG7/100-1)","v":4.9999999999998934E-3},{"$f":"('GDP Deflator'!AH8/100-1)-('GDP Deflator'!AH7/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AI8/100-1)-('GDP Deflator'!AI7/100-1)","v":0}]
[29448,{"$f":"('GDP Deflator'!B9/100-1)-('GDP Deflator'!B8/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!C9/100-1)-('GDP Deflator'!C8/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D9/100-1)-('GDP Deflator'!D8/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!E9/100-1)-('GDP Deflator'!E8/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!F9/100-1)-('GDP Deflator'!F8/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!G9/100-1)-('GDP Deflator'!G8/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!H9/100-1)-('GDP Deflator'!H8/100-1)","v":7.0000000000000062E-3},{"$f":"('GDP Deflator'!I9/100-1)-('GDP Deflator'!I8/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!J9/100-1)-('GDP Deflator'!J8/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!K9/100-1)-('GDP Deflator'!K8/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!L9/100-1)-('GDP Deflator'!L8/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!M9/100-1)-('GDP Deflator'!M8/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!N9/100-1)-('GDP Deflator'!N8/100-1)","v":1.0999999999999899E-2},{"$f":"('GDP Deflator'!O9/100-1)-('GDP Deflator'!O8/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!P9/100-1)-('GDP Deflator'!P8/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Q9/100-1)-('GDP Deflator'!Q8/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!R9/100-1)-('GDP Deflator'!R8/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!S9/100-1)-('GDP Deflator'!S8/100-1)","v":9.000000000000008E-3},{"$f":"('GDP Deflator'!T9/100-1)-('GDP Deflator'!T8/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!U9/100-1)-('GDP Deflator'!U8/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V9/100-1)-('GDP Deflator'!V8/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!W9/100-1)-('GDP Deflator'!W8/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!X9/100-1)-('GDP Deflator'!X8/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Y9/100-1)-('GDP Deflator'!Y8/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Z9/100-1)-('GDP Deflator'!Z8/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AA9/100-1)-('GDP Deflator'!AA8/100-1)","v":1.9999999999998908E-3},{"$f":"('GDP Deflator'!AB9/100-1)-('GDP Deflator'!AB8/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AC9/100-1)-('GDP Deflator'!AC8/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AD9/100-1)-('GDP Deflator'!AD8/100-1)","v":1.2000000000000011E-2},{"$f":"('GDP Deflator'!AE9/100-1)-('GDP Deflator'!AE8/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AF9/100-1)-('GDP Deflator'!AF8/100-1)","v":2.7000000000000135E-2},{"$f":"('GDP Deflator'!AG9/100-1)-('GDP Deflator'!AG8/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!AH9/100-1)-('GDP Deflator'!AH8/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AI9/100-1)-('GDP Deflator'!AI8/100-1)","v":0}]
[29540,{"$f":"('GDP Deflator'!B10/100-1)-('GDP Deflator'!B9/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!C10/100-1)-('GDP Deflator'!C9/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D10/100-1)-('GDP Deflator'!D9/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!E10/100-1)-('GDP Deflator'!E9/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!F10/100-1)-('GDP Deflator'!F9/100-1)","v":1.3000000000000123E-2},{"$f":"('GDP Deflator'!G10/100-1)-('GDP Deflator'!G9/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!H10/100-1)-('GDP Deflator'!H9/100-1)","v":-2.0000000000000018E-3},{"$f":"('GDP Deflator'!I10/100-1)-('GDP Deflator'!I9/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!J10/100-1)-('GDP Deflator'!J9/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!K10/100-1)-('GDP Deflator'!K9/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!L10/100-1)-('GDP Deflator'!L9/100-1)","v":1.19999999999999E-2},{"$f":"('GDP Deflator'!M10/100-1)-('GDP Deflator'!M9/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!N10/100-1)-('GDP Deflator'!N9/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!O10/100-1)-('GDP Deflator'!O9/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!P10/100-1)-('GDP Deflator'!P9/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Q10/100-1)-('GDP Deflator'!Q9/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!R10/100-1)-('GDP Deflator'!R9/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!S10/100-1)-('GDP Deflator'!S9/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!T10/100-1)-('GDP Deflator'!T9/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!U10/100-1)-('GDP Deflator'!U9/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V10/100-1)-('GDP Deflator'!V9/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!W10/100-1)-('GDP Deflator'!W9/100-1)","v":-8.0000000000000071E-3},{"$f":"('GDP Deflator'!X10/100-1)-('GDP Deflator'!X9/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Y10/100-1)-('GDP Deflator'!Y9/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Z10/100-1)-('GDP Deflator'!Z9/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AA10/100-1)-('GDP Deflator'!AA9/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!AB10/100-1)-('GDP Deflator'!AB9/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AC10/100-1)-('GDP Deflator'!AC9/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AD10/100-1)-('GDP Deflator'!AD9/100-1)","v":1.5000000000000013E-2},{"$f":"('GDP Deflator'!AE10/100-1)-('GDP Deflator'!AE9/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AF10/100-1)-('GDP Deflator'!AF9/100-1)","v":-1.4000000000000012E-2},{"$f":"('GDP Deflator'!AG10/100-1)-('GDP Deflator'!AG9/100-1)","v":6.0000000000000053E-3},{"$f":"('GDP Deflator'!AH10/100-1)-('GDP Deflator'!AH9/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AI10/100-1)-('GDP Deflator'!AI9/100-1)","v":1.0000000000000009E-3}]
[29632,{"$f":"('GDP Deflator'!B11/100-1)-('GDP Deflator'!B10/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!C11/100-1)-('GDP Deflator'!C10/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D11/100-1)-('GDP Deflator'!D10/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!E11/100-1)-('GDP Deflator'!E10/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!F11/100-1)-('GDP Deflator'!F10/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!G11/100-1)-('GDP Deflator'!G10/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!H11/100-1)-('GDP Deflator'!H10/100-1)","v":2.6000000000000023E-2},{"$f":"('GDP Deflator'!I11/100-1)-('GDP Deflator'!I10/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!J11/100-1)-('GDP Deflator'!J10/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!K11/100-1)-('GDP Deflator'!K10/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!L11/100-1)-('GDP Deflator'!L10/100-1)","v":1.1000000000000121E-2},{"$f":"('GDP Deflator'!M11/100-1)-('GDP Deflator'!M10/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!N11/100-1)-('GDP Deflator'!N10/100-1)","v":1.2000000000000011E-2},{"$f":"('GDP Deflator'!O11/100-1)-('GDP Deflator'!O10/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!P11/100-1)-('GDP Deflator'!P10/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Q11/100-1)-('GDP Deflator'!Q10/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!R11/100-1)-('GDP Deflator'!R10/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!S11/100-1)-('GDP Deflator'!S10/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!T11/100-1)-('GDP Deflator'!T10/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!U11/100-1)-('GDP Deflator'!U10/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V11/100-1)-('GDP Deflator'!V10/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!W11/100-1)-('GDP Deflator'!W10/100-1)","v":1.7000000000000126E-2},{"$f":"('GDP Deflator'!X11/100-1)-('GDP Deflator'!X10/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Y11/100-1)-('GDP Deflator'!Y10/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Z11/100-1)-('GDP Deflator'!Z10/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AA11/100-1)-('GDP Deflator'!AA10/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!AB11/100-1)-('GDP Deflator'!AB10/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AC11/100-1)-('GDP Deflator'!AC10/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AD11/100-1)-('GDP Deflator'!AD10/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!AE11/100-1)-('GDP Deflator'!AE10/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AF11/100-1)-('GDP Deflator'!AF10/100-1)","v":1.0999999999999899E-2},{"$f":"('GDP Deflator'!AG11/100-1)-('GDP Deflator'!AG10/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!AH11/100-1)-('GDP Deflator'!AH10/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AI11/100-1)-('GDP Deflator'!AI10/100-1)","v":0}]
[29721,{"$f":"('GDP Deflator'!B12/100-1)-('GDP Deflator'!B11/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!C12/100-1)-('GDP Deflator'!C11/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D12/100-1)-('GDP Deflator'!D11/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!E12/100-1)-('GDP Deflator'!E11/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!F12/100-1)-('GDP Deflator'!F11/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!G12/100-1)-('GDP Deflator'!G11/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!H12/100-1)-('GDP Deflator'!H11/100-1)","v":1.7000000000000015E-2},{"$f":"('GDP Deflator'!I12/100-1)-('GDP Deflator'!I11/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!J12/100-1)-('GDP Deflator'!J11/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!K12/100-1)-('GDP Deflator'!K11/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!L12/100-1)-('GDP Deflator'!L11/100-1)","v":7.9999999999998961E-3},{"$f":"('GDP Deflator'!M12/100-1)-('GDP Deflator'!M11/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!N12/100-1)-('GDP Deflator'!N11/100-1)","v":1.1000000000000121E-2},{"$f":"('GDP Deflator'!O12/100-1)-('GDP Deflator'!O11/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!P12/100-1)-('GDP Deflator'!P11/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Q12/100-1)-('GDP Deflator'!Q11/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!R12/100-1)-('GDP Deflator'!R11/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!S12/100-1)-('GDP Deflator'!S11/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!T12/100-1)-('GDP Deflator'!T11/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!U12/100-1)-('GDP Deflator'!U11/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V12/100-1)-('GDP Deflator'!V11/100-1)","v":0},{"$f":"('GDP Deflator'!W12/100-1)-('GDP Deflator'!W11/100-1)","v":1.8999999999999906E-2},{"$f":"('GDP Deflator'!X12/100-1)-('GDP Deflator'!X11/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Y12/100-1)-('GDP Deflator'!Y11/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Z12/100-1)-('GDP Deflator'!Z11/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AA12/100-1)-('GDP Deflator'!AA11/100-1)","v":1.0000000000000009E-3},{"$f":"('GDP Deflator'!AB12/100-1)-('GDP Deflator'!AB11/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AC12/100-1)-('GDP Deflator'!AC11/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AD12/100-1)-('GDP Deflator'!AD11/100-1)","v":6.0000000000000053E-3},{"$f":"('GDP Deflator'!AE12/100-1)-('GDP Deflator'!AE11/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AF12/100-1)-('GDP Deflator'!AF11/100-1)","v":8.0000000000000071E-3},{"$f":"('GDP Deflator'!AG12/100-1)-('GDP Deflator'!AG11/100-1)","v":7.0000000000001172E-3},{"$f":"('GDP Deflator'!AH12/100-1)-('GDP Deflator'!AH11/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AI12/100-1)-('GDP Deflator'!AI11/100-1)","v":0}]
[29813,{"$f":"('GDP Deflator'!B13/100-1)-('GDP Deflator'!B12/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!C13/100-1)-('GDP Deflator'!C12/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D13/100-1)-('GDP Deflator'!D12/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!E13/100-1)-('GDP Deflator'!E12/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!F13/100-1)-('GDP Deflator'!F12/100-1)","v":8.999999999999897E-3},{"$f":"('GDP Deflator'!G13/100-1)-('GDP Deflator'!G12/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!H13/100-1)-('GDP Deflator'!H12/100-1)","v":0},{"$f":"('GDP Deflator'!I13/100-1)-('GDP Deflator'!I12/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!J13/100-1)-('GDP Deflator'!J12/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!K13/100-1)-('GDP Deflator'!K12/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!L13/100-1)-('GDP Deflator'!L12/100-1)","v":9.000000000000008E-3},{"$f":"('GDP Deflator'!M13/100-1)-('GDP Deflator'!M12/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!N13/100-1)-('GDP Deflator'!N12/100-1)","v":1.4000000000000012E-2},{"$f":"('GDP Deflator'!O13/100-1)-('GDP Deflator'!O12/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!P13/100-1)-('GDP Deflator'!P12/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Q13/100-1)-('GDP Deflator'!Q12/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!R13/100-1)-('GDP Deflator'!R12/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!S13/100-1)-('GDP Deflator'!S12/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!T13/100-1)-('GDP Deflator'!T12/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!U13/100-1)-('GDP Deflator'!U12/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V13/100-1)-('GDP Deflator'!V12/100-1)","v":0},{"$f":"('GDP Deflator'!W13/100-1)-('GDP Deflator'!W12/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!X13/100-1)-('GDP Deflator'!X12/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Y13/100-1)-('GDP Deflator'!Y12/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Z13/100-1)-('GDP Deflator'!Z12/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AA13/100-1)-('GDP Deflator'!AA12/100-1)","v":9.000000000000008E-3},{"$f":"('GDP Deflator'!AB13/100-1)-('GDP Deflator'!AB12/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AC13/100-1)-('GDP Deflator'!AC12/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AD13/100-1)-('GDP Deflator'!AD12/100-1)","v":6.0000000000000053E-3},{"$f":"('GDP Deflator'!AE13/100-1)-('GDP Deflator'!AE12/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AF13/100-1)-('GDP Deflator'!AF12/100-1)","v":2.5000000000000133E-2},{"$f":"('GDP Deflator'!AG13/100-1)-('GDP Deflator'!AG12/100-1)","v":9.9999999999998979E-3},{"$f":"('GDP Deflator'!AH13/100-1)-('GDP Deflator'!AH12/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AI13/100-1)-('GDP Deflator'!AI12/100-1)","v":0}]
[29905,{"$f":"('GDP Deflator'!B14/100-1)-('GDP Deflator'!B13/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!C14/100-1)-('GDP Deflator'!C13/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D14/100-1)-('GDP Deflator'!D13/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!E14/100-1)-('GDP Deflator'!E13/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!F14/100-1)-('GDP Deflator'!F13/100-1)","v":7.0000000000000062E-3},{"$f":"('GDP Deflator'!G14/100-1)-('GDP Deflator'!G13/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!H14/100-1)-('GDP Deflator'!H13/100-1)","v":-1.4000000000000012E-2},{"$f":"('GDP Deflator'!I14/100-1)-('GDP Deflator'!I13/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!J14/100-1)-('GDP Deflator'!J13/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!K14/100-1)-('GDP Deflator'!K13/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!L14/100-1)-('GDP Deflator'!L13/100-1)","v":8.0000000000000071E-3},{"$f":"('GDP Deflator'!M14/100-1)-('GDP Deflator'!M13/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!N14/100-1)-('GDP Deflator'!N13/100-1)","v":1.6000000000000014E-2},{"$f":"('GDP Deflator'!O14/100-1)-('GDP Deflator'!O13/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!P14/100-1)-('GDP Deflator'!P13/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Q14/100-1)-('GDP Deflator'!Q13/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!R14/100-1)-('GDP Deflator'!R13/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!S14/100-1)-('GDP Deflator'!S13/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!T14/100-1)-('GDP Deflator'!T13/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!U14/100-1)-('GDP Deflator'!U13/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V14/100-1)-('GDP Deflator'!V13/100-1)","v":0},{"$f":"('GDP Deflator'!W14/100-1)-('GDP Deflator'!W13/100-1)","v":-1.0999999999999899E-2},{"$f":"('GDP Deflator'!X14/100-1)-('GDP Deflator'!X13/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Y14/100-1)-('GDP Deflator'!Y13/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Z14/100-1)-('GDP Deflator'!Z13/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AA14/100-1)-('GDP Deflator'!AA13/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!AB14/100-1)-('GDP Deflator'!AB13/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AC14/100-1)-('GDP Deflator'!AC13/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AD14/100-1)-('GDP Deflator'!AD13/100-1)","v":1.100000000000001E-2},{"$f":"('GDP Deflator'!AE14/100-1)-('GDP Deflator'!AE13/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AF14/100-1)-('GDP Deflator'!AF13/100-1)","v":-2.200000000000002E-2},{"$f":"('GDP Deflator'!AG14/100-1)-('GDP Deflator'!AG13/100-1)","v":1.2000000000000011E-2},{"$f":"('GDP Deflator'!AH14/100-1)-('GDP Deflator'!AH13/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AI14/100-1)-('GDP Deflator'!AI13/100-1)","v":0}]
[29997,{"$f":"('GDP Deflator'!B15/100-1)-('GDP Deflator'!B14/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!C15/100-1)-('GDP Deflator'!C14/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D15/100-1)-('GDP Deflator'!D14/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!E15/100-1)-('GDP Deflator'!E14/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!F15/100-1)-('GDP Deflator'!F14/100-1)","v":1.3000000000000012E-2},{"$f":"('GDP Deflator'!G15/100-1)-('GDP Deflator'!G14/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!H15/100-1)-('GDP Deflator'!H14/100-1)","v":2.6000000000000023E-2},{"$f":"('GDP Deflator'!I15/100-1)-('GDP Deflator'!I14/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!J15/100-1)-('GDP Deflator'!J14/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!K15/100-1)-('GDP Deflator'!K14/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!L15/100-1)-('GDP Deflator'!L14/100-1)","v":6.0000000000000053E-3},{"$f":"('GDP Deflator'!M15/100-1)-('GDP Deflator'!M14/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!N15/100-1)-('GDP Deflator'!N14/100-1)","v":1.6000000000000014E-2},{"$f":"('GDP Deflator'!O15/100-1)-('GDP Deflator'!O14/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!P15/100-1)-('GDP Deflator'!P14/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Q15/100-1)-('GDP Deflator'!Q14/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!R15/100-1)-('GDP Deflator'!R14/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!S15/100-1)-('GDP Deflator'!S14/100-1)","v":4.9999999999998934E-3},{"$f":"('GDP Deflator'!T15/100-1)-('GDP Deflator'!T14/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!U15/100-1)-('GDP Deflator'!U14/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V15/100-1)-('GDP Deflator'!V14/100-1)","v":0},{"$f":"('GDP Deflator'!W15/100-1)-('GDP Deflator'!W14/100-1)","v":1.6000000000000014E-2},{"$f":"('GDP Deflator'!X15/100-1)-('GDP Deflator'!X14/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Y15/100-1)-('GDP Deflator'!Y14/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Z15/100-1)-('GDP Deflator'!Z14/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AA15/100-1)-('GDP Deflator'!AA14/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!AB15/100-1)-('GDP Deflator'!AB14/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AC15/100-1)-('GDP Deflator'!AC14/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AD15/100-1)-('GDP Deflator'!AD14/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!AE15/100-1)-('GDP Deflator'!AE14/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AF15/100-1)-('GDP Deflator'!AF14/100-1)","v":1.6000000000000014E-2},{"$f":"('GDP Deflator'!AG15/100-1)-('GDP Deflator'!AG14/100-1)","v":1.3000000000000012E-2},{"$f":"('GDP Deflator'!AH15/100-1)-('GDP Deflator'!AH14/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AI15/100-1)-('GDP Deflator'!AI14/100-1)","v":0}]
[30086,{"$f":"('GDP Deflator'!B16/100-1)-('GDP Deflator'!B15/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!C16/100-1)-('GDP Deflator'!C15/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D16/100-1)-('GDP Deflator'!D15/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!E16/100-1)-('GDP Deflator'!E15/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!F16/100-1)-('GDP Deflator'!F15/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!G16/100-1)-('GDP Deflator'!G15/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!H16/100-1)-('GDP Deflator'!H15/100-1)","v":4.9999999999998934E-3},{"$f":"('GDP Deflator'!I16/100-1)-('GDP Deflator'!I15/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!J16/100-1)-('GDP Deflator'!J15/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!K16/100-1)-('GDP Deflator'!K15/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!L16/100-1)-('GDP Deflator'!L15/100-1)","v":6.0000000000000053E-3},{"$f":"('GDP Deflator'!M16/100-1)-('GDP Deflator'!M15/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!N16/100-1)-('GDP Deflator'!N15/100-1)","v":1.3999999999999901E-2},{"$f":"('GDP Deflator'!O16/100-1)-('GDP Deflator'!O15/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!P16/100-1)-('GDP Deflator'!P15/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Q16/100-1)-('GDP Deflator'!Q15/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!R16/100-1)-('GDP Deflator'!R15/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!S16/100-1)-('GDP Deflator'!S15/100-1)","v":-2.0000000000000018E-3},{"$f":"('GDP Deflator'!T16/100-1)-('GDP Deflator'!T15/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!U16/100-1)-('GDP Deflator'!U15/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V16/100-1)-('GDP Deflator'!V15/100-1)","v":0},{"$f":"('GDP Deflator'!W16/100-1)-('GDP Deflator'!W15/100-1)","v":1.2000000000000011E-2},{"$f":"('GDP Deflator'!X16/100-1)-('GDP Deflator'!X15/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Y16/100-1)-('GDP Deflator'!Y15/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Z16/100-1)-('GDP Deflator'!Z15/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AA16/100-1)-('GDP Deflator'!AA15/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!AB16/100-1)-('GDP Deflator'!AB15/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AC16/100-1)-('GDP Deflator'!AC15/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AD16/100-1)-('GDP Deflator'!AD15/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!AE16/100-1)-('GDP Deflator'!AE15/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AF16/100-1)-('GDP Deflator'!AF15/100-1)","v":1.0999999999999899E-2},{"$f":"('GDP Deflator'!AG16/100-1)-('GDP Deflator'!AG15/100-1)","v":1.2000000000000011E-2},{"$f":"('GDP Deflator'!AH16/100-1)-('GDP Deflator'!AH15/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AI16/100-1)-('GDP Deflator'!AI15/100-1)","v":1.0000000000000009E-3}]
[30178,{"$f":"('GDP Deflator'!B17/100-1)-('GDP Deflator'!B16/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!C17/100-1)-('GDP Deflator'!C16/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D17/100-1)-('GDP Deflator'!D16/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!E17/100-1)-('GDP Deflator'!E16/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!F17/100-1)-('GDP Deflator'!F16/100-1)","v":8.0000000000000071E-3},{"$f":"('GDP Deflator'!G17/100-1)-('GDP Deflator'!G16/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!H17/100-1)-('GDP Deflator'!H16/100-1)","v":-2.0000000000000018E-3},{"$f":"('GDP Deflator'!I17/100-1)-('GDP Deflator'!I16/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!J17/100-1)-('GDP Deflator'!J16/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!K17/100-1)-('GDP Deflator'!K16/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!L17/100-1)-('GDP Deflator'!L16/100-1)","v":7.0000000000000062E-3},{"$f":"('GDP Deflator'!M17/100-1)-('GDP Deflator'!M16/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!N17/100-1)-('GDP Deflator'!N16/100-1)","v":9.000000000000008E-3},{"$f":"('GDP Deflator'!O17/100-1)-('GDP Deflator'!O16/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!P17/100-1)-('GDP Deflator'!P16/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Q17/100-1)-('GDP Deflator'!Q16/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!R17/100-1)-('GDP Deflator'!R16/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!S17/100-1)-('GDP Deflator'!S16/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!T17/100-1)-('GDP Deflator'!T16/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!U17/100-1)-('GDP Deflator'!U16/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V17/100-1)-('GDP Deflator'!V16/100-1)","v":0},{"$f":"('GDP Deflator'!W17/100-1)-('GDP Deflator'!W16/100-1)","v":1.7999999999999905E-2},{"$f":"('GDP Deflator'!X17/100-1)-('GDP Deflator'!X16/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Y17/100-1)-('GDP Deflator'!Y16/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Z17/100-1)-('GDP Deflator'!Z16/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AA17/100-1)-('GDP Deflator'!AA16/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!AB17/100-1)-('GDP Deflator'!AB16/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AC17/100-1)-('GDP Deflator'!AC16/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AD17/100-1)-('GDP Deflator'!AD16/100-1)","v":7.0000000000000062E-3},{"$f":"('GDP Deflator'!AE17/100-1)-('GDP Deflator'!AE16/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AF17/100-1)-('GDP Deflator'!AF16/100-1)","v":1.9000000000000017E-2},{"$f":"('GDP Deflator'!AG17/100-1)-('GDP Deflator'!AG16/100-1)","v":8.0000000000000071E-3},{"$f":"('GDP Deflator'!AH17/100-1)-('GDP Deflator'!AH16/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AI17/100-1)-('GDP Deflator'!AI16/100-1)","v":0}]
[30270,{"$f":"('GDP Deflator'!B18/100-1)-('GDP Deflator'!B17/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!C18/100-1)-('GDP Deflator'!C17/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D18/100-1)-('GDP Deflator'!D17/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!E18/100-1)-('GDP Deflator'!E17/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!F18/100-1)-('GDP Deflator'!F17/100-1)","v":9.000000000000008E-3},{"$f":"('GDP Deflator'!G18/100-1)-('GDP Deflator'!G17/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!H18/100-1)-('GDP Deflator'!H17/100-1)","v":-1.4999999999999902E-2},{"$f":"('GDP Deflator'!I18/100-1)-('GDP Deflator'!I17/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!J18/100-1)-('GDP Deflator'!J17/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!K18/100-1)-('GDP Deflator'!K17/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!L18/100-1)-('GDP Deflator'!L17/100-1)","v":6.0000000000000053E-3},{"$f":"('GDP Deflator'!M18/100-1)-('GDP Deflator'!M17/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!N18/100-1)-('GDP Deflator'!N17/100-1)","v":8.0000000000000071E-3},{"$f":"('GDP Deflator'!O18/100-1)-('GDP Deflator'!O17/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!P18/100-1)-('GDP Deflator'!P17/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Q18/100-1)-('GDP Deflator'!Q17/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!R18/100-1)-('GDP Deflator'!R17/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!S18/100-1)-('GDP Deflator'!S17/100-1)","v":-1.0000000000000009E-3},{"$f":"('GDP Deflator'!T18/100-1)-('GDP Deflator'!T17/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!U18/100-1)-('GDP Deflator'!U17/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V18/100-1)-('GDP Deflator'!V17/100-1)","v":1.0000000000000009E-3},{"$f":"('GDP Deflator'!W18/100-1)-('GDP Deflator'!W17/100-1)","v":-7.0000000000000062E-3},{"$f":"('GDP Deflator'!X18/100-1)-('GDP Deflator'!X17/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Y18/100-1)-('GDP Deflator'!Y17/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Z18/100-1)-('GDP Deflator'!Z17/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AA18/100-1)-('GDP Deflator'!AA17/100-1)","v":7.0000000000000062E-3},{"$f":"('GDP Deflator'!AB18/100-1)-('GDP Deflator'!AB17/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AC18/100-1)-('GDP Deflator'!AC17/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AD18/100-1)-('GDP Deflator'!AD17/100-1)","v":7.9999999999998961E-3},{"$f":"('GDP Deflator'!AE18/100-1)-('GDP Deflator'!AE17/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AF18/100-1)-('GDP Deflator'!AF17/100-1)","v":-1.9000000000000017E-2},{"$f":"('GDP Deflator'!AG18/100-1)-('GDP Deflator'!AG17/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!AH18/100-1)-('GDP Deflator'!AH17/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AI18/100-1)-('GDP Deflator'!AI17/100-1)","v":1.0000000000000009E-3}]
[30362,{"$f":"('GDP Deflator'!B19/100-1)-('GDP Deflator'!B18/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!C19/100-1)-('GDP Deflator'!C18/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D19/100-1)-('GDP Deflator'!D18/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!E19/100-1)-('GDP Deflator'!E18/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!F19/100-1)-('GDP Deflator'!F18/100-1)","v":4.0000000000001146E-3},{"$f":"('GDP Deflator'!G19/100-1)-('GDP Deflator'!G18/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!H19/100-1)-('GDP Deflator'!H18/100-1)","v":2.8999999999999915E-2},{"$f":"('GDP Deflator'!I19/100-1)-('GDP Deflator'!I18/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!J19/100-1)-('GDP Deflator'!J18/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!K19/100-1)-('GDP Deflator'!K18/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!L19/100-1)-('GDP Deflator'!L18/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!M19/100-1)-('GDP Deflator'!M18/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!N19/100-1)-('GDP Deflator'!N18/100-1)","v":1.4000000000000012E-2},{"$f":"('GDP Deflator'!O19/100-1)-('GDP Deflator'!O18/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!P19/100-1)-('GDP Deflator'!P18/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Q19/100-1)-('GDP Deflator'!Q18/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!R19/100-1)-('GDP Deflator'!R18/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!S19/100-1)-('GDP Deflator'!S18/100-1)","v":7.0000000000000062E-3},{"$f":"('GDP Deflator'!T19/100-1)-('GDP Deflator'!T18/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!U19/100-1)-('GDP Deflator'!U18/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V19/100-1)-('GDP Deflator'!V18/100-1)","v":0},{"$f":"('GDP Deflator'!W19/100-1)-('GDP Deflator'!W18/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!X19/100-1)-('GDP Deflator'!X18/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Y19/100-1)-('GDP Deflator'!Y18/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Z19/100-1)-('GDP Deflator'!Z18/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AA19/100-1)-('GDP Deflator'!AA18/100-1)","v":7.0000000000000062E-3},{"$f":"('GDP Deflator'!AB19/100-1)-('GDP Deflator'!AB18/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AC19/100-1)-('GDP Deflator'!AC18/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AD19/100-1)-('GDP Deflator'!AD18/100-1)","v":8.0000000000001181E-3},{"$f":"('GDP Deflator'!AE19/100-1)-('GDP Deflator'!AE18/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AF19/100-1)-('GDP Deflator'!AF18/100-1)","v":2.0000000000000018E-2},{"$f":"('GDP Deflator'!AG19/100-1)-('GDP Deflator'!AG18/100-1)","v":0},{"$f":"('GDP Deflator'!AH19/100-1)-('GDP Deflator'!AH18/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AI19/100-1)-('GDP Deflator'!AI18/100-1)","v":1.0000000000000009E-3}]
[30451,{"$f":"('GDP Deflator'!B20/100-1)-('GDP Deflator'!B19/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!C20/100-1)-('GDP Deflator'!C19/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D20/100-1)-('GDP Deflator'!D19/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!E20/100-1)-('GDP Deflator'!E19/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!F20/100-1)-('GDP Deflator'!F19/100-1)","v":5.9999999999998943E-3},{"$f":"('GDP Deflator'!G20/100-1)-('GDP Deflator'!G19/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!H20/100-1)-('GDP Deflator'!H19/100-1)","v":-2.0000000000000018E-3},{"$f":"('GDP Deflator'!I20/100-1)-('GDP Deflator'!I19/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!J20/100-1)-('GDP Deflator'!J19/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!K20/100-1)-('GDP Deflator'!K19/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!L20/100-1)-('GDP Deflator'!L19/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!M20/100-1)-('GDP Deflator'!M19/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!N20/100-1)-('GDP Deflator'!N19/100-1)","v":1.4000000000000012E-2},{"$f":"('GDP Deflator'!O20/100-1)-('GDP Deflator'!O19/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!P20/100-1)-('GDP Deflator'!P19/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Q20/100-1)-('GDP Deflator'!Q19/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!R20/100-1)-('GDP Deflator'!R19/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!S20/100-1)-('GDP Deflator'!S19/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!T20/100-1)-('GDP Deflator'!T19/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!U20/100-1)-('GDP Deflator'!U19/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V20/100-1)-('GDP Deflator'!V19/100-1)","v":0},{"$f":"('GDP Deflator'!W20/100-1)-('GDP Deflator'!W19/100-1)","v":9.000000000000008E-3},{"$f":"('GDP Deflator'!X20/100-1)-('GDP Deflator'!X19/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Y20/100-1)-('GDP Deflator'!Y19/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Z20/100-1)-('GDP Deflator'!Z19/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AA20/100-1)-('GDP Deflator'!AA19/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!AB20/100-1)-('GDP Deflator'!AB19/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AC20/100-1)-('GDP Deflator'!AC19/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AD20/100-1)-('GDP Deflator'!AD19/100-1)","v":0},{"$f":"('GDP Deflator'!AE20/100-1)-('GDP Deflator'!AE19/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AF20/100-1)-('GDP Deflator'!AF19/100-1)","v":1.4000000000000012E-2},{"$f":"('GDP Deflator'!AG20/100-1)-('GDP Deflator'!AG19/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!AH20/100-1)-('GDP Deflator'!AH19/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AI20/100-1)-('GDP Deflator'!AI19/100-1)","v":1.0000000000000009E-3}]
[30543,{"$f":"('GDP Deflator'!B21/100-1)-('GDP Deflator'!B20/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!C21/100-1)-('GDP Deflator'!C20/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D21/100-1)-('GDP Deflator'!D20/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!E21/100-1)-('GDP Deflator'!E20/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!F21/100-1)-('GDP Deflator'!F20/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!G21/100-1)-('GDP Deflator'!G20/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!H21/100-1)-('GDP Deflator'!H20/100-1)","v":1.0000000000001119E-3},{"$f":"('GDP Deflator'!I21/100-1)-('GDP Deflator'!I20/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!J21/100-1)-('GDP Deflator'!J20/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!K21/100-1)-('GDP Deflator'!K20/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!L21/100-1)-('GDP Deflator'!L20/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!M21/100-1)-('GDP Deflator'!M20/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!N21/100-1)-('GDP Deflator'!N20/100-1)","v":1.5000000000000013E-2},{"$f":"('GDP Deflator'!O21/100-1)-('GDP Deflator'!O20/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!P21/100-1)-('GDP Deflator'!P20/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Q21/100-1)-('GDP Deflator'!Q20/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!R21/100-1)-('GDP Deflator'!R20/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!S21/100-1)-('GDP Deflator'!S20/100-1)","v":-1.9999999999998908E-3},{"$f":"('GDP Deflator'!T21/100-1)-('GDP Deflator'!T20/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!U21/100-1)-('GDP Deflator'!U20/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V21/100-1)-('GDP Deflator'!V20/100-1)","v":1.0000000000000009E-3},{"$f":"('GDP Deflator'!W21/100-1)-('GDP Deflator'!W20/100-1)","v":1.5000000000000013E-2},{"$f":"('GDP Deflator'!X21/100-1)-('GDP Deflator'!X20/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Y21/100-1)-('GDP Deflator'!Y20/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Z21/100-1)-('GDP Deflator'!Z20/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AA21/100-1)-('GDP Deflator'!AA20/100-1)","v":1.3000000000000012E-2},{"$f":"('GDP Deflator'!AB21/100-1)-('GDP Deflator'!AB20/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AC21/100-1)-('GDP Deflator'!AC20/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AD21/100-1)-('GDP Deflator'!AD20/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!AE21/100-1)-('GDP Deflator'!AE20/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AF21/100-1)-('GDP Deflator'!AF20/100-1)","v":2.6000000000000023E-2},{"$f":"('GDP Deflator'!AG21/100-1)-('GDP Deflator'!AG20/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!AH21/100-1)-('GDP Deflator'!AH20/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AI21/100-1)-('GDP Deflator'!AI20/100-1)","v":1.0000000000000009E-3}]
[30635,{"$f":"('GDP Deflator'!B22/100-1)-('GDP Deflator'!B21/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!C22/100-1)-('GDP Deflator'!C21/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D22/100-1)-('GDP Deflator'!D21/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!E22/100-1)-('GDP Deflator'!E21/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!F22/100-1)-('GDP Deflator'!F21/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!G22/100-1)-('GDP Deflator'!G21/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!H22/100-1)-('GDP Deflator'!H21/100-1)","v":-1.0000000000000009E-2},{"$f":"('GDP Deflator'!I22/100-1)-('GDP Deflator'!I21/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!J22/100-1)-('GDP Deflator'!J21/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!K22/100-1)-('GDP Deflator'!K21/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!L22/100-1)-('GDP Deflator'!L21/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!M22/100-1)-('GDP Deflator'!M21/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!N22/100-1)-('GDP Deflator'!N21/100-1)","v":7.9999999999998961E-3},{"$f":"('GDP Deflator'!O22/100-1)-('GDP Deflator'!O21/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!P22/100-1)-('GDP Deflator'!P21/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Q22/100-1)-('GDP Deflator'!Q21/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!R22/100-1)-('GDP Deflator'!R21/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!S22/100-1)-('GDP Deflator'!S21/100-1)","v":3.9999999999998925E-3},{"$f":"('GDP Deflator'!T22/100-1)-('GDP Deflator'!T21/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!U22/100-1)-('GDP Deflator'!U21/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V22/100-1)-('GDP Deflator'!V21/100-1)","v":0},{"$f":"('GDP Deflator'!W22/100-1)-('GDP Deflator'!W21/100-1)","v":-6.0000000000000053E-3},{"$f":"('GDP Deflator'!X22/100-1)-('GDP Deflator'!X21/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Y22/100-1)-('GDP Deflator'!Y21/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Z22/100-1)-('GDP Deflator'!Z21/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AA22/100-1)-('GDP Deflator'!AA21/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!AB22/100-1)-('GDP Deflator'!AB21/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AC22/100-1)-('GDP Deflator'!AC21/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AD22/100-1)-('GDP Deflator'!AD21/100-1)","v":6.9999999999998952E-3},{"$f":"('GDP Deflator'!AE22/100-1)-('GDP Deflator'!AE21/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AF22/100-1)-('GDP Deflator'!AF21/100-1)","v":-1.9000000000000128E-2},{"$f":"('GDP Deflator'!AG22/100-1)-('GDP Deflator'!AG21/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!AH22/100-1)-('GDP Deflator'!AH21/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AI22/100-1)-('GDP Deflator'!AI21/100-1)","v":2.0000000000000018E-3}]
[30727,{"$f":"('GDP Deflator'!B23/100-1)-('GDP Deflator'!B22/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!C23/100-1)-('GDP Deflator'!C22/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D23/100-1)-('GDP Deflator'!D22/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!E23/100-1)-('GDP Deflator'!E22/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!F23/100-1)-('GDP Deflator'!F22/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!G23/100-1)-('GDP Deflator'!G22/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!H23/100-1)-('GDP Deflator'!H22/100-1)","v":1.6000000000000014E-2},{"$f":"('GDP Deflator'!I23/100-1)-('GDP Deflator'!I22/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!J23/100-1)-('GDP Deflator'!J22/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!K23/100-1)-('GDP Deflator'!K22/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!L23/100-1)-('GDP Deflator'!L22/100-1)","v":6.0000000000000053E-3},{"$f":"('GDP Deflator'!M23/100-1)-('GDP Deflator'!M22/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!N23/100-1)-('GDP Deflator'!N22/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!O23/100-1)-('GDP Deflator'!O22/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!P23/100-1)-('GDP Deflator'!P22/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Q23/100-1)-('GDP Deflator'!Q22/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!R23/100-1)-('GDP Deflator'!R22/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!S23/100-1)-('GDP Deflator'!S22/100-1)","v":6.0000000000001164E-3},{"$f":"('GDP Deflator'!T23/100-1)-('GDP Deflator'!T22/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!U23/100-1)-('GDP Deflator'!U22/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V23/100-1)-('GDP Deflator'!V22/100-1)","v":1.0000000000000009E-3},{"$f":"('GDP Deflator'!W23/100-1)-('GDP Deflator'!W22/100-1)","v":6.0000000000000053E-3},{"$f":"('GDP Deflator'!X23/100-1)-('GDP Deflator'!X22/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Y23/100-1)-('GDP Deflator'!Y22/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Z23/100-1)-('GDP Deflator'!Z22/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AA23/100-1)-('GDP Deflator'!AA22/100-1)","v":8.0000000000000071E-3},{"$f":"('GDP Deflator'!AB23/100-1)-('GDP Deflator'!AB22/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AC23/100-1)-('GDP Deflator'!AC22/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AD23/100-1)-('GDP Deflator'!AD22/100-1)","v":0},{"$f":"('GDP Deflator'!AE23/100-1)-('GDP Deflator'!AE22/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AF23/100-1)-('GDP Deflator'!AF22/100-1)","v":9.000000000000119E-3},{"$f":"('GDP Deflator'!AG23/100-1)-('GDP Deflator'!AG22/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!AH23/100-1)-('GDP Deflator'!AH22/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AI23/100-1)-('GDP Deflator'!AI22/100-1)","v":3.0000000000000027E-3}]
[30817,{"$f":"('GDP Deflator'!B24/100-1)-('GDP Deflator'!B23/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!C24/100-1)-('GDP Deflator'!C23/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D24/100-1)-('GDP Deflator'!D23/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!E24/100-1)-('GDP Deflator'!E23/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!F24/100-1)-('GDP Deflator'!F23/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!G24/100-1)-('GDP Deflator'!G23/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!H24/100-1)-('GDP Deflator'!H23/100-1)","v":2.9999999999998916E-3},{"$f":"('GDP Deflator'!I24/100-1)-('GDP Deflator'!I23/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!J24/100-1)-('GDP Deflator'!J23/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!K24/100-1)-('GDP Deflator'!K23/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!L24/100-1)-('GDP Deflator'!L23/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!M24/100-1)-('GDP Deflator'!M23/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!N24/100-1)-('GDP Deflator'!N23/100-1)","v":9.000000000000008E-3},{"$f":"('GDP Deflator'!O24/100-1)-('GDP Deflator'!O23/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!P24/100-1)-('GDP Deflator'!P23/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Q24/100-1)-('GDP Deflator'!Q23/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!R24/100-1)-('GDP Deflator'!R23/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!S24/100-1)-('GDP Deflator'!S23/100-1)","v":5.9999999999998943E-3},{"$f":"('GDP Deflator'!T24/100-1)-('GDP Deflator'!T23/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!U24/100-1)-('GDP Deflator'!U23/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V24/100-1)-('GDP Deflator'!V23/100-1)","v":0},{"$f":"('GDP Deflator'!W24/100-1)-('GDP Deflator'!W23/100-1)","v":8.0000000000000071E-3},{"$f":"('GDP Deflator'!X24/100-1)-('GDP Deflator'!X23/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Y24/100-1)-('GDP Deflator'!Y23/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Z24/100-1)-('GDP Deflator'!Z23/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AA24/100-1)-('GDP Deflator'!AA23/100-1)","v":7.0000000000000062E-3},{"$f":"('GDP Deflator'!AB24/100-1)-('GDP Deflator'!AB23/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AC24/100-1)-('GDP Deflator'!AC23/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AD24/100-1)-('GDP Deflator'!AD23/100-1)","v":1.3000000000000123E-2},{"$f":"('GDP Deflator'!AE24/100-1)-('GDP Deflator'!AE23/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AF24/100-1)-('GDP Deflator'!AF23/100-1)","v":1.4000000000000012E-2},{"$f":"('GDP Deflator'!AG24/100-1)-('GDP Deflator'!AG23/100-1)","v":5.9999999999998943E-3},{"$f":"('GDP Deflator'!AH24/100-1)-('GDP Deflator'!AH23/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AI24/100-1)-('GDP Deflator'!AI23/100-1)","v":7.0000000000000062E-3}]
[30909,{"$f":"('GDP Deflator'!B25/100-1)-('GDP Deflator'!B24/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!C25/100-1)-('GDP Deflator'!C24/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D25/100-1)-('GDP Deflator'!D24/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!E25/100-1)-('GDP Deflator'!E24/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!F25/100-1)-('GDP Deflator'!F24/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!G25/100-1)-('GDP Deflator'!G24/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!H25/100-1)-('GDP Deflator'!H24/100-1)","v":1.100000000000001E-2},{"$f":"('GDP Deflator'!I25/100-1)-('GDP Deflator'!I24/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!J25/100-1)-('GDP Deflator'!J24/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!K25/100-1)-('GDP Deflator'!K24/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!L25/100-1)-('GDP Deflator'!L24/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!M25/100-1)-('GDP Deflator'!M24/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!N25/100-1)-('GDP Deflator'!N24/100-1)","v":8.0000000000000071E-3},{"$f":"('GDP Deflator'!O25/100-1)-('GDP Deflator'!O24/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!P25/100-1)-('GDP Deflator'!P24/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Q25/100-1)-('GDP Deflator'!Q24/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!R25/100-1)-('GDP Deflator'!R24/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!S25/100-1)-('GDP Deflator'!S24/100-1)","v":4.0000000000001146E-3},{"$f":"('GDP Deflator'!T25/100-1)-('GDP Deflator'!T24/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!U25/100-1)-('GDP Deflator'!U24/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V25/100-1)-('GDP Deflator'!V24/100-1)","v":0},{"$f":"('GDP Deflator'!W25/100-1)-('GDP Deflator'!W24/100-1)","v":1.3999999999999901E-2},{"$f":"('GDP Deflator'!X25/100-1)-('GDP Deflator'!X24/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Y25/100-1)-('GDP Deflator'!Y24/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Z25/100-1)-('GDP Deflator'!Z24/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AA25/100-1)-('GDP Deflator'!AA24/100-1)","v":1.3000000000000012E-2},{"$f":"('GDP Deflator'!AB25/100-1)-('GDP Deflator'!AB24/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AC25/100-1)-('GDP Deflator'!AC24/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AD25/100-1)-('GDP Deflator'!AD24/100-1)","v":4.9999999999998934E-3},{"$f":"('GDP Deflator'!AE25/100-1)-('GDP Deflator'!AE24/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AF25/100-1)-('GDP Deflator'!AF24/100-1)","v":2.6999999999999913E-2},{"$f":"('GDP Deflator'!AG25/100-1)-('GDP Deflator'!AG24/100-1)","v":4.0000000000001146E-3},{"$f":"('GDP Deflator'!AH25/100-1)-('GDP Deflator'!AH24/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AI25/100-1)-('GDP Deflator'!AI24/100-1)","v":1.0000000000000009E-2}]
[31001,{"$f":"('GDP Deflator'!B26/100-1)-('GDP Deflator'!B25/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!C26/100-1)-('GDP Deflator'!C25/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D26/100-1)-('GDP Deflator'!D25/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!E26/100-1)-('GDP Deflator'!E25/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!F26/100-1)-('GDP Deflator'!F25/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!G26/100-1)-('GDP Deflator'!G25/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!H26/100-1)-('GDP Deflator'!H25/100-1)","v":-1.100000000000001E-2},{"$f":"('GDP Deflator'!I26/100-1)-('GDP Deflator'!I25/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!J26/100-1)-('GDP Deflator'!J25/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!K26/100-1)-('GDP Deflator'!K25/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!L26/100-1)-('GDP Deflator'!L25/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!M26/100-1)-('GDP Deflator'!M25/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!N26/100-1)-('GDP Deflator'!N25/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!O26/100-1)-('GDP Deflator'!O25/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!P26/100-1)-('GDP Deflator'!P25/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Q26/100-1)-('GDP Deflator'!Q25/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!R26/100-1)-('GDP Deflator'!R25/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!S26/100-1)-('GDP Deflator'!S25/100-1)","v":5.9999999999997833E-3},{"$f":"('GDP Deflator'!T26/100-1)-('GDP Deflator'!T25/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!U26/100-1)-('GDP Deflator'!U25/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V26/100-1)-('GDP Deflator'!V25/100-1)","v":1.0000000000000009E-3},{"$f":"('GDP Deflator'!W26/100-1)-('GDP Deflator'!W25/100-1)","v":-2.9999999999998916E-3},{"$f":"('GDP Deflator'!X26/100-1)-('GDP Deflator'!X25/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Y26/100-1)-('GDP Deflator'!Y25/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Z26/100-1)-('GDP Deflator'!Z25/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AA26/100-1)-('GDP Deflator'!AA25/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!AB26/100-1)-('GDP Deflator'!AB25/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AC26/100-1)-('GDP Deflator'!AC25/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AD26/100-1)-('GDP Deflator'!AD25/100-1)","v":9.000000000000119E-3},{"$f":"('GDP Deflator'!AE26/100-1)-('GDP Deflator'!AE25/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AF26/100-1)-('GDP Deflator'!AF25/100-1)","v":-2.200000000000002E-2},{"$f":"('GDP Deflator'!AG26/100-1)-('GDP Deflator'!AG25/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!AH26/100-1)-('GDP Deflator'!AH25/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AI26/100-1)-('GDP Deflator'!AI25/100-1)","v":1.8000000000000016E-2}]
[31093,{"$f":"('GDP Deflator'!B27/100-1)-('GDP Deflator'!B26/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!C27/100-1)-('GDP Deflator'!C26/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D27/100-1)-('GDP Deflator'!D26/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!E27/100-1)-('GDP Deflator'!E26/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!F27/100-1)-('GDP Deflator'!F26/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!G27/100-1)-('GDP Deflator'!G26/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!H27/100-1)-('GDP Deflator'!H26/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!I27/100-1)-('GDP Deflator'!I26/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!J27/100-1)-('GDP Deflator'!J26/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!K27/100-1)-('GDP Deflator'!K26/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!L27/100-1)-('GDP Deflator'!L26/100-1)","v":6.0000000000000053E-3},{"$f":"('GDP Deflator'!M27/100-1)-('GDP Deflator'!M26/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!N27/100-1)-('GDP Deflator'!N26/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!O27/100-1)-('GDP Deflator'!O26/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!P27/100-1)-('GDP Deflator'!P26/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Q27/100-1)-('GDP Deflator'!Q26/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!R27/100-1)-('GDP Deflator'!R26/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!S27/100-1)-('GDP Deflator'!S26/100-1)","v":1.0000000000001119E-3},{"$f":"('GDP Deflator'!T27/100-1)-('GDP Deflator'!T26/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!U27/100-1)-('GDP Deflator'!U26/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V27/100-1)-('GDP Deflator'!V26/100-1)","v":1.0000000000000009E-3},{"$f":"('GDP Deflator'!W27/100-1)-('GDP Deflator'!W26/100-1)","v":0},{"$f":"('GDP Deflator'!X27/100-1)-('GDP Deflator'!X26/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Y27/100-1)-('GDP Deflator'!Y26/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Z27/100-1)-('GDP Deflator'!Z26/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AA27/100-1)-('GDP Deflator'!AA26/100-1)","v":1.0999999999999899E-2},{"$f":"('GDP Deflator'!AB27/100-1)-('GDP Deflator'!AB26/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AC27/100-1)-('GDP Deflator'!AC26/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AD27/100-1)-('GDP Deflator'!AD26/100-1)","v":0},{"$f":"('GDP Deflator'!AE27/100-1)-('GDP Deflator'!AE26/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AF27/100-1)-('GDP Deflator'!AF26/100-1)","v":1.6000000000000014E-2},{"$f":"('GDP Deflator'!AG27/100-1)-('GDP Deflator'!AG26/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!AH27/100-1)-('GDP Deflator'!AH26/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AI27/100-1)-('GDP Deflator'!AI26/100-1)","v":1.2000000000000011E-2}]
[31182,{"$f":"('GDP Deflator'!B28/100-1)-('GDP Deflator'!B27/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!C28/100-1)-('GDP Deflator'!C27/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D28/100-1)-('GDP Deflator'!D27/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!E28/100-1)-('GDP Deflator'!E27/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!F28/100-1)-('GDP Deflator'!F27/100-1)","v":8.999999999999897E-3},{"$f":"('GDP Deflator'!G28/100-1)-('GDP Deflator'!G27/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!H28/100-1)-('GDP Deflator'!H27/100-1)","v":3.0000000000001137E-3},{"$f":"('GDP Deflator'!I28/100-1)-('GDP Deflator'!I27/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!J28/100-1)-('GDP Deflator'!J27/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!K28/100-1)-('GDP Deflator'!K27/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!L28/100-1)-('GDP Deflator'!L27/100-1)","v":2.9999999999998916E-3},{"$f":"('GDP Deflator'!M28/100-1)-('GDP Deflator'!M27/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!N28/100-1)-('GDP Deflator'!N27/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!O28/100-1)-('GDP Deflator'!O27/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!P28/100-1)-('GDP Deflator'!P27/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Q28/100-1)-('GDP Deflator'!Q27/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!R28/100-1)-('GDP Deflator'!R27/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!S28/100-1)-('GDP Deflator'!S27/100-1)","v":0},{"$f":"('GDP Deflator'!T28/100-1)-('GDP Deflator'!T27/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!U28/100-1)-('GDP Deflator'!U27/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V28/100-1)-('GDP Deflator'!V27/100-1)","v":0},{"$f":"('GDP Deflator'!W28/100-1)-('GDP Deflator'!W27/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!X28/100-1)-('GDP Deflator'!X27/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Y28/100-1)-('GDP Deflator'!Y27/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Z28/100-1)-('GDP Deflator'!Z27/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AA28/100-1)-('GDP Deflator'!AA27/100-1)","v":9.000000000000008E-3},{"$f":"('GDP Deflator'!AB28/100-1)-('GDP Deflator'!AB27/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AC28/100-1)-('GDP Deflator'!AC27/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AD28/100-1)-('GDP Deflator'!AD27/100-1)","v":1.2999999999999901E-2},{"$f":"('GDP Deflator'!AE28/100-1)-('GDP Deflator'!AE27/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AF28/100-1)-('GDP Deflator'!AF27/100-1)","v":6.0000000000000053E-3},{"$f":"('GDP Deflator'!AG28/100-1)-('GDP Deflator'!AG27/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!AH28/100-1)-('GDP Deflator'!AH27/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AI28/100-1)-('GDP Deflator'!AI27/100-1)","v":2.4999999999999911E-2}]
[31274,{"$f":"('GDP Deflator'!B29/100-1)-('GDP Deflator'!B28/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!C29/100-1)-('GDP Deflator'!C28/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D29/100-1)-('GDP Deflator'!D28/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!E29/100-1)-('GDP Deflator'!E28/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!F29/100-1)-('GDP Deflator'!F28/100-1)","v":2.0000000000001128E-3},{"$f":"('GDP Deflator'!G29/100-1)-('GDP Deflator'!G28/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!H29/100-1)-('GDP Deflator'!H28/100-1)","v":1.0999999999999899E-2},{"$f":"('GDP Deflator'!I29/100-1)-('GDP Deflator'!I28/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!J29/100-1)-('GDP Deflator'!J28/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!K29/100-1)-('GDP Deflator'!K28/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!L29/100-1)-('GDP Deflator'!L28/100-1)","v":2.0000000000001128E-3},{"$f":"('GDP Deflator'!M29/100-1)-('GDP Deflator'!M28/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!N29/100-1)-('GDP Deflator'!N28/100-1)","v":7.0000000000000062E-3},{"$f":"('GDP Deflator'!O29/100-1)-('GDP Deflator'!O28/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!P29/100-1)-('GDP Deflator'!P28/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Q29/100-1)-('GDP Deflator'!Q28/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!R29/100-1)-('GDP Deflator'!R28/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!S29/100-1)-('GDP Deflator'!S28/100-1)","v":0},{"$f":"('GDP Deflator'!T29/100-1)-('GDP Deflator'!T28/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!U29/100-1)-('GDP Deflator'!U28/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V29/100-1)-('GDP Deflator'!V28/100-1)","v":1.0000000000000009E-3},{"$f":"('GDP Deflator'!W29/100-1)-('GDP Deflator'!W28/100-1)","v":2.5000000000000022E-2},{"$f":"('GDP Deflator'!X29/100-1)-('GDP Deflator'!X28/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Y29/100-1)-('GDP Deflator'!Y28/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Z29/100-1)-('GDP Deflator'!Z28/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AA29/100-1)-('GDP Deflator'!AA28/100-1)","v":9.000000000000008E-3},{"$f":"('GDP Deflator'!AB29/100-1)-('GDP Deflator'!AB28/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AC29/100-1)-('GDP Deflator'!AC28/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AD29/100-1)-('GDP Deflator'!AD28/100-1)","v":8.0000000000000071E-3},{"$f":"('GDP Deflator'!AE29/100-1)-('GDP Deflator'!AE28/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AF29/100-1)-('GDP Deflator'!AF28/100-1)","v":2.7000000000000024E-2},{"$f":"('GDP Deflator'!AG29/100-1)-('GDP Deflator'!AG28/100-1)","v":3.9999999999998925E-3},{"$f":"('GDP Deflator'!AH29/100-1)-('GDP Deflator'!AH28/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AI29/100-1)-('GDP Deflator'!AI28/100-1)","v":3.1000000000000028E-2}]
[31366,{"$f":"('GDP Deflator'!B30/100-1)-('GDP Deflator'!B29/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!C30/100-1)-('GDP Deflator'!C29/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D30/100-1)-('GDP Deflator'!D29/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!E30/100-1)-('GDP Deflator'!E29/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!F30/100-1)-('GDP Deflator'!F29/100-1)","v":2.9999999999998916E-3},{"$f":"('GDP Deflator'!G30/100-1)-('GDP Deflator'!G29/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!H30/100-1)-('GDP Deflator'!H29/100-1)","v":-1.0999999999999899E-2},{"$f":"('GDP Deflator'!I30/100-1)-('GDP Deflator'!I29/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!J30/100-1)-('GDP Deflator'!J29/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!K30/100-1)-('GDP Deflator'!K29/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!L30/100-1)-('GDP Deflator'!L29/100-1)","v":3.9999999999998925E-3},{"$f":"('GDP Deflator'!M30/100-1)-('GDP Deflator'!M29/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!N30/100-1)-('GDP Deflator'!N29/100-1)","v":7.0000000000000062E-3},{"$f":"('GDP Deflator'!O30/100-1)-('GDP Deflator'!O29/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!P30/100-1)-('GDP Deflator'!P29/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Q30/100-1)-('GDP Deflator'!Q29/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!R30/100-1)-('GDP Deflator'!R29/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!S30/100-1)-('GDP Deflator'!S29/100-1)","v":4.9999999999998934E-3},{"$f":"('GDP Deflator'!T30/100-1)-('GDP Deflator'!T29/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!U30/100-1)-('GDP Deflator'!U29/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V30/100-1)-('GDP Deflator'!V29/100-1)","v":1.0000000000000009E-3},{"$f":"('GDP Deflator'!W30/100-1)-('GDP Deflator'!W29/100-1)","v":-6.0000000000000053E-3},{"$f":"('GDP Deflator'!X30/100-1)-('GDP Deflator'!X29/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Y30/100-1)-('GDP Deflator'!Y29/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Z30/100-1)-('GDP Deflator'!Z29/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AA30/100-1)-('GDP Deflator'!AA29/100-1)","v":7.0000000000000062E-3},{"$f":"('GDP Deflator'!AB30/100-1)-('GDP Deflator'!AB29/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AC30/100-1)-('GDP Deflator'!AC29/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AD30/100-1)-('GDP Deflator'!AD29/100-1)","v":6.0000000000000053E-3},{"$f":"('GDP Deflator'!AE30/100-1)-('GDP Deflator'!AE29/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AF30/100-1)-('GDP Deflator'!AF29/100-1)","v":-2.7000000000000024E-2},{"$f":"('GDP Deflator'!AG30/100-1)-('GDP Deflator'!AG29/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!AH30/100-1)-('GDP Deflator'!AH29/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AI30/100-1)-('GDP Deflator'!AI29/100-1)","v":5.0000000000000044E-3}]
[31458,{"$f":"('GDP Deflator'!B31/100-1)-('GDP Deflator'!B30/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!C31/100-1)-('GDP Deflator'!C30/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D31/100-1)-('GDP Deflator'!D30/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!E31/100-1)-('GDP Deflator'!E30/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!F31/100-1)-('GDP Deflator'!F30/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!G31/100-1)-('GDP Deflator'!G30/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!H31/100-1)-('GDP Deflator'!H30/100-1)","v":2.200000000000002E-2},{"$f":"('GDP Deflator'!I31/100-1)-('GDP Deflator'!I30/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!J31/100-1)-('GDP Deflator'!J30/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!K31/100-1)-('GDP Deflator'!K30/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!L31/100-1)-('GDP Deflator'!L30/100-1)","v":3.0000000000001137E-3},{"$f":"('GDP Deflator'!M31/100-1)-('GDP Deflator'!M30/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!N31/100-1)-('GDP Deflator'!N30/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!O31/100-1)-('GDP Deflator'!O30/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!P31/100-1)-('GDP Deflator'!P30/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Q31/100-1)-('GDP Deflator'!Q30/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!R31/100-1)-('GDP Deflator'!R30/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!S31/100-1)-('GDP Deflator'!S30/100-1)","v":6.0000000000002274E-3},{"$f":"('GDP Deflator'!T31/100-1)-('GDP Deflator'!T30/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!U31/100-1)-('GDP Deflator'!U30/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V31/100-1)-('GDP Deflator'!V30/100-1)","v":1.0000000000000009E-3},{"$f":"('GDP Deflator'!W31/100-1)-('GDP Deflator'!W30/100-1)","v":-1.5000000000000124E-2},{"$f":"('GDP Deflator'!X31/100-1)-('GDP Deflator'!X30/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Y31/100-1)-('GDP Deflator'!Y30/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Z31/100-1)-('GDP Deflator'!Z30/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AA31/100-1)-('GDP Deflator'!AA30/100-1)","v":5.1000000000000045E-2},{"$f":"('GDP Deflator'!AB31/100-1)-('GDP Deflator'!AB30/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AC31/100-1)-('GDP Deflator'!AC30/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AD31/100-1)-('GDP Deflator'!AD30/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!AE31/100-1)-('GDP Deflator'!AE30/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AF31/100-1)-('GDP Deflator'!AF30/100-1)","v":2.1000000000000019E-2},{"$f":"('GDP Deflator'!AG31/100-1)-('GDP Deflator'!AG30/100-1)","v":8.0000000000001181E-3},{"$f":"('GDP Deflator'!AH31/100-1)-('GDP Deflator'!AH30/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AI31/100-1)-('GDP Deflator'!AI30/100-1)","v":7.0000000000000062E-3}]
[31547,{"$f":"('GDP Deflator'!B32/100-1)-('GDP Deflator'!B31/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!C32/100-1)-('GDP Deflator'!C31/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D32/100-1)-('GDP Deflator'!D31/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!E32/100-1)-('GDP Deflator'!E31/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!F32/100-1)-('GDP Deflator'!F31/100-1)","v":2.0000000000001128E-3},{"$f":"('GDP Deflator'!G32/100-1)-('GDP Deflator'!G31/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!H32/100-1)-('GDP Deflator'!H31/100-1)","v":-4.0000000000001146E-3},{"$f":"('GDP Deflator'!I32/100-1)-('GDP Deflator'!I31/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!J32/100-1)-('GDP Deflator'!J31/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!K32/100-1)-('GDP Deflator'!K31/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!L32/100-1)-('GDP Deflator'!L31/100-1)","v":1.9999999999998908E-3},{"$f":"('GDP Deflator'!M32/100-1)-('GDP Deflator'!M31/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!N32/100-1)-('GDP Deflator'!N31/100-1)","v":7.0000000000000062E-3},{"$f":"('GDP Deflator'!O32/100-1)-('GDP Deflator'!O31/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!P32/100-1)-('GDP Deflator'!P31/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Q32/100-1)-('GDP Deflator'!Q31/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!R32/100-1)-('GDP Deflator'!R31/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!S32/100-1)-('GDP Deflator'!S31/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!T32/100-1)-('GDP Deflator'!T31/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!U32/100-1)-('GDP Deflator'!U31/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V32/100-1)-('GDP Deflator'!V31/100-1)","v":1.0000000000000009E-3},{"$f":"('GDP Deflator'!W32/100-1)-('GDP Deflator'!W31/100-1)","v":-4.9999999999998934E-3},{"$f":"('GDP Deflator'!X32/100-1)-('GDP Deflator'!X31/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Y32/100-1)-('GDP Deflator'!Y31/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Z32/100-1)-('GDP Deflator'!Z31/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AA32/100-1)-('GDP Deflator'!AA31/100-1)","v":8.0000000000000071E-3},{"$f":"('GDP Deflator'!AB32/100-1)-('GDP Deflator'!AB31/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AC32/100-1)-('GDP Deflator'!AC31/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AD32/100-1)-('GDP Deflator'!AD31/100-1)","v":1.0000000000000009E-3},{"$f":"('GDP Deflator'!AE32/100-1)-('GDP Deflator'!AE31/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AF32/100-1)-('GDP Deflator'!AF31/100-1)","v":6.0000000000000053E-3},{"$f":"('GDP Deflator'!AG32/100-1)-('GDP Deflator'!AG31/100-1)","v":3.9999999999998925E-3},{"$f":"('GDP Deflator'!AH32/100-1)-('GDP Deflator'!AH31/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AI32/100-1)-('GDP Deflator'!AI31/100-1)","v":1.4000000000000012E-2}]
[31639,{"$f":"('GDP Deflator'!B33/100-1)-('GDP Deflator'!B32/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!C33/100-1)-('GDP Deflator'!C32/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D33/100-1)-('GDP Deflator'!D32/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!E33/100-1)-('GDP Deflator'!E32/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!F33/100-1)-('GDP Deflator'!F32/100-1)","v":6.0000000000000053E-3},{"$f":"('GDP Deflator'!G33/100-1)-('GDP Deflator'!G32/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!H33/100-1)-('GDP Deflator'!H32/100-1)","v":1.0000000000000009E-3},{"$f":"('GDP Deflator'!I33/100-1)-('GDP Deflator'!I32/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!J33/100-1)-('GDP Deflator'!J32/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!K33/100-1)-('GDP Deflator'!K32/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!L33/100-1)-('GDP Deflator'!L32/100-1)","v":3.0000000000001137E-3},{"$f":"('GDP Deflator'!M33/100-1)-('GDP Deflator'!M32/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!N33/100-1)-('GDP Deflator'!N32/100-1)","v":8.0000000000000071E-3},{"$f":"('GDP Deflator'!O33/100-1)-('GDP Deflator'!O32/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!P33/100-1)-('GDP Deflator'!P32/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Q33/100-1)-('GDP Deflator'!Q32/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!R33/100-1)-('GDP Deflator'!R32/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!S33/100-1)-('GDP Deflator'!S32/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!T33/100-1)-('GDP Deflator'!T32/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!U33/100-1)-('GDP Deflator'!U32/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V33/100-1)-('GDP Deflator'!V32/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!W33/100-1)-('GDP Deflator'!W32/100-1)","v":1.0999999999999899E-2},{"$f":"('GDP Deflator'!X33/100-1)-('GDP Deflator'!X32/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Y33/100-1)-('GDP Deflator'!Y32/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Z33/100-1)-('GDP Deflator'!Z32/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AA33/100-1)-('GDP Deflator'!AA32/100-1)","v":1.19999999999999E-2},{"$f":"('GDP Deflator'!AB33/100-1)-('GDP Deflator'!AB32/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AC33/100-1)-('GDP Deflator'!AC32/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AD33/100-1)-('GDP Deflator'!AD32/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!AE33/100-1)-('GDP Deflator'!AE32/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AF33/100-1)-('GDP Deflator'!AF32/100-1)","v":3.8000000000000034E-2},{"$f":"('GDP Deflator'!AG33/100-1)-('GDP Deflator'!AG32/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!AH33/100-1)-('GDP Deflator'!AH32/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AI33/100-1)-('GDP Deflator'!AI32/100-1)","v":2.0000000000000018E-3}]
[31731,{"$f":"('GDP Deflator'!B34/100-1)-('GDP Deflator'!B33/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!C34/100-1)-('GDP Deflator'!C33/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D34/100-1)-('GDP Deflator'!D33/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!E34/100-1)-('GDP Deflator'!E33/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!F34/100-1)-('GDP Deflator'!F33/100-1)","v":7.9999999999998961E-3},{"$f":"('GDP Deflator'!G34/100-1)-('GDP Deflator'!G33/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!H34/100-1)-('GDP Deflator'!H33/100-1)","v":-1.0000000000000009E-3},{"$f":"('GDP Deflator'!I34/100-1)-('GDP Deflator'!I33/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!J34/100-1)-('GDP Deflator'!J33/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!K34/100-1)-('GDP Deflator'!K33/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!L34/100-1)-('GDP Deflator'!L33/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!M34/100-1)-('GDP Deflator'!M33/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!N34/100-1)-('GDP Deflator'!N33/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!O34/100-1)-('GDP Deflator'!O33/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!P34/100-1)-('GDP Deflator'!P33/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Q34/100-1)-('GDP Deflator'!Q33/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!R34/100-1)-('GDP Deflator'!R33/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!S34/100-1)-('GDP Deflator'!S33/100-1)","v":-1.0000000000001119E-3},{"$f":"('GDP Deflator'!T34/100-1)-('GDP Deflator'!T33/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!U34/100-1)-('GDP Deflator'!U33/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V34/100-1)-('GDP Deflator'!V33/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!W34/100-1)-('GDP Deflator'!W33/100-1)","v":6.0000000000001164E-3},{"$f":"('GDP Deflator'!X34/100-1)-('GDP Deflator'!X33/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Y34/100-1)-('GDP Deflator'!Y33/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Z34/100-1)-('GDP Deflator'!Z33/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AA34/100-1)-('GDP Deflator'!AA33/100-1)","v":5.0000000000001155E-3},{"$f":"('GDP Deflator'!AB34/100-1)-('GDP Deflator'!AB33/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AC34/100-1)-('GDP Deflator'!AC33/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AD34/100-1)-('GDP Deflator'!AD33/100-1)","v":6.0000000000000053E-3},{"$f":"('GDP Deflator'!AE34/100-1)-('GDP Deflator'!AE33/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AF34/100-1)-('GDP Deflator'!AF33/100-1)","v":-3.5999999999999921E-2},{"$f":"('GDP Deflator'!AG34/100-1)-('GDP Deflator'!AG33/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!AH34/100-1)-('GDP Deflator'!AH33/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AI34/100-1)-('GDP Deflator'!AI33/100-1)","v":6.0000000000000053E-3}]
[31823,{"$f":"('GDP Deflator'!B35/100-1)-('GDP Deflator'!B34/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!C35/100-1)-('GDP Deflator'!C34/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D35/100-1)-('GDP Deflator'!D34/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!E35/100-1)-('GDP Deflator'!E34/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!F35/100-1)-('GDP Deflator'!F34/100-1)","v":6.0000000000000053E-3},{"$f":"('GDP Deflator'!G35/100-1)-('GDP Deflator'!G34/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!H35/100-1)-('GDP Deflator'!H34/100-1)","v":1.2000000000000011E-2},{"$f":"('GDP Deflator'!I35/100-1)-('GDP Deflator'!I34/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!J35/100-1)-('GDP Deflator'!J34/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!K35/100-1)-('GDP Deflator'!K34/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!L35/100-1)-('GDP Deflator'!L34/100-1)","v":3.9999999999998925E-3},{"$f":"('GDP Deflator'!M35/100-1)-('GDP Deflator'!M34/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!N35/100-1)-('GDP Deflator'!N34/100-1)","v":1.9999999999998908E-3},{"$f":"('GDP Deflator'!O35/100-1)-('GDP Deflator'!O34/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!P35/100-1)-('GDP Deflator'!P34/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Q35/100-1)-('GDP Deflator'!Q34/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!R35/100-1)-('GDP Deflator'!R34/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!S35/100-1)-('GDP Deflator'!S34/100-1)","v":-2.0000000000000018E-3},{"$f":"('GDP Deflator'!T35/100-1)-('GDP Deflator'!T34/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!U35/100-1)-('GDP Deflator'!U34/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V35/100-1)-('GDP Deflator'!V34/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!W35/100-1)-('GDP Deflator'!W34/100-1)","v":1.19999999999999E-2},{"$f":"('GDP Deflator'!X35/100-1)-('GDP Deflator'!X34/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Y35/100-1)-('GDP Deflator'!Y34/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Z35/100-1)-('GDP Deflator'!Z34/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AA35/100-1)-('GDP Deflator'!AA34/100-1)","v":1.4000000000000012E-2},{"$f":"('GDP Deflator'!AB35/100-1)-('GDP Deflator'!AB34/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AC35/100-1)-('GDP Deflator'!AC34/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AD35/100-1)-('GDP Deflator'!AD34/100-1)","v":6.0000000000000053E-3},{"$f":"('GDP Deflator'!AE35/100-1)-('GDP Deflator'!AE34/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AF35/100-1)-('GDP Deflator'!AF34/100-1)","v":1.2999999999999901E-2},{"$f":"('GDP Deflator'!AG35/100-1)-('GDP Deflator'!AG34/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!AH35/100-1)-('GDP Deflator'!AH34/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AI35/100-1)-('GDP Deflator'!AI34/100-1)","v":7.0000000000000062E-3}]
[31912,{"$f":"('GDP Deflator'!B36/100-1)-('GDP Deflator'!B35/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!C36/100-1)-('GDP Deflator'!C35/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D36/100-1)-('GDP Deflator'!D35/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!E36/100-1)-('GDP Deflator'!E35/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!F36/100-1)-('GDP Deflator'!F35/100-1)","v":8.0000000000000071E-3},{"$f":"('GDP Deflator'!G36/100-1)-('GDP Deflator'!G35/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!H36/100-1)-('GDP Deflator'!H35/100-1)","v":0},{"$f":"('GDP Deflator'!I36/100-1)-('GDP Deflator'!I35/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!J36/100-1)-('GDP Deflator'!J35/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!K36/100-1)-('GDP Deflator'!K35/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!L36/100-1)-('GDP Deflator'!L35/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!M36/100-1)-('GDP Deflator'!M35/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!N36/100-1)-('GDP Deflator'!N35/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!O36/100-1)-('GDP Deflator'!O35/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!P36/100-1)-('GDP Deflator'!P35/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Q36/100-1)-('GDP Deflator'!Q35/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!R36/100-1)-('GDP Deflator'!R35/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!S36/100-1)-('GDP Deflator'!S35/100-1)","v":-4.0000000000000036E-3},{"$f":"('GDP Deflator'!T36/100-1)-('GDP Deflator'!T35/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!U36/100-1)-('GDP Deflator'!U35/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V36/100-1)-('GDP Deflator'!V35/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!W36/100-1)-('GDP Deflator'!W35/100-1)","v":-1.0000000000000009E-3},{"$f":"('GDP Deflator'!X36/100-1)-('GDP Deflator'!X35/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Y36/100-1)-('GDP Deflator'!Y35/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Z36/100-1)-('GDP Deflator'!Z35/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AA36/100-1)-('GDP Deflator'!AA35/100-1)","v":-1.0000000000001119E-3},{"$f":"('GDP Deflator'!AB36/100-1)-('GDP Deflator'!AB35/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AC36/100-1)-('GDP Deflator'!AC35/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AD36/100-1)-('GDP Deflator'!AD35/100-1)","v":9.000000000000008E-3},{"$f":"('GDP Deflator'!AE36/100-1)-('GDP Deflator'!AE35/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AF36/100-1)-('GDP Deflator'!AF35/100-1)","v":1.2000000000000011E-2},{"$f":"('GDP Deflator'!AG36/100-1)-('GDP Deflator'!AG35/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!AH36/100-1)-('GDP Deflator'!AH35/100-1)","v":0},{"$f":"('GDP Deflator'!AI36/100-1)-('GDP Deflator'!AI35/100-1)","v":1.3000000000000012E-2}]
[32004,{"$f":"('GDP Deflator'!B37/100-1)-('GDP Deflator'!B36/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!C37/100-1)-('GDP Deflator'!C36/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D37/100-1)-('GDP Deflator'!D36/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!E37/100-1)-('GDP Deflator'!E36/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!F37/100-1)-('GDP Deflator'!F36/100-1)","v":6.0000000000000053E-3},{"$f":"('GDP Deflator'!G37/100-1)-('GDP Deflator'!G36/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!H37/100-1)-('GDP Deflator'!H36/100-1)","v":7.9999999999998961E-3},{"$f":"('GDP Deflator'!I37/100-1)-('GDP Deflator'!I36/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!J37/100-1)-('GDP Deflator'!J36/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!K37/100-1)-('GDP Deflator'!K36/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!L37/100-1)-('GDP Deflator'!L36/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!M37/100-1)-('GDP Deflator'!M36/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!N37/100-1)-('GDP Deflator'!N36/100-1)","v":6.0000000000001164E-3},{"$f":"('GDP Deflator'!O37/100-1)-('GDP Deflator'!O36/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!P37/100-1)-('GDP Deflator'!P36/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Q37/100-1)-('GDP Deflator'!Q36/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!R37/100-1)-('GDP Deflator'!R36/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!S37/100-1)-('GDP Deflator'!S36/100-1)","v":2.9999999999998916E-3},{"$f":"('GDP Deflator'!T37/100-1)-('GDP Deflator'!T36/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!U37/100-1)-('GDP Deflator'!U36/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V37/100-1)-('GDP Deflator'!V36/100-1)","v":7.0000000000000062E-3},{"$f":"('GDP Deflator'!W37/100-1)-('GDP Deflator'!W36/100-1)","v":2.5000000000000022E-2},{"$f":"('GDP Deflator'!X37/100-1)-('GDP Deflator'!X36/100-1)","v":1.2000000000000011E-2},{"$f":"('GDP Deflator'!Y37/100-1)-('GDP Deflator'!Y36/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Z37/100-1)-('GDP Deflator'!Z36/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AA37/100-1)-('GDP Deflator'!AA36/100-1)","v":9.000000000000119E-3},{"$f":"('GDP Deflator'!AB37/100-1)-('GDP Deflator'!AB36/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AC37/100-1)-('GDP Deflator'!AC36/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AD37/100-1)-('GDP Deflator'!AD36/100-1)","v":8.0000000000000071E-3},{"$f":"('GDP Deflator'!AE37/100-1)-('GDP Deflator'!AE36/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AF37/100-1)-('GDP Deflator'!AF36/100-1)","v":2.8000000000000025E-2},{"$f":"('GDP Deflator'!AG37/100-1)-('GDP Deflator'!AG36/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!AH37/100-1)-('GDP Deflator'!AH36/100-1)","v":0},{"$f":"('GDP Deflator'!AI37/100-1)-('GDP Deflator'!AI36/100-1)","v":3.0000000000000027E-3}]
[32096,{"$f":"('GDP Deflator'!B38/100-1)-('GDP Deflator'!B37/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!C38/100-1)-('GDP Deflator'!C37/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D38/100-1)-('GDP Deflator'!D37/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!E38/100-1)-('GDP Deflator'!E37/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!F38/100-1)-('GDP Deflator'!F37/100-1)","v":7.0000000000000062E-3},{"$f":"('GDP Deflator'!G38/100-1)-('GDP Deflator'!G37/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!H38/100-1)-('GDP Deflator'!H37/100-1)","v":9.000000000000119E-3},{"$f":"('GDP Deflator'!I38/100-1)-('GDP Deflator'!I37/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!J38/100-1)-('GDP Deflator'!J37/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!K38/100-1)-('GDP Deflator'!K37/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!L38/100-1)-('GDP Deflator'!L37/100-1)","v":4.0000000000001146E-3},{"$f":"('GDP Deflator'!M38/100-1)-('GDP Deflator'!M37/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!N38/100-1)-('GDP Deflator'!N37/100-1)","v":3.9999999999998925E-3},{"$f":"('GDP Deflator'!O38/100-1)-('GDP Deflator'!O37/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!P38/100-1)-('GDP Deflator'!P37/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Q38/100-1)-('GDP Deflator'!Q37/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!R38/100-1)-('GDP Deflator'!R37/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!S38/100-1)-('GDP Deflator'!S37/100-1)","v":-9.9999999999988987E-4},{"$f":"('GDP Deflator'!T38/100-1)-('GDP Deflator'!T37/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!U38/100-1)-('GDP Deflator'!U37/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V38/100-1)-('GDP Deflator'!V37/100-1)","v":7.0000000000000062E-3},{"$f":"('GDP Deflator'!W38/100-1)-('GDP Deflator'!W37/100-1)","v":-8.0000000000000071E-3},{"$f":"('GDP Deflator'!X38/100-1)-('GDP Deflator'!X37/100-1)","v":8.0000000000000071E-3},{"$f":"('GDP Deflator'!Y38/100-1)-('GDP Deflator'!Y37/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Z38/100-1)-('GDP Deflator'!Z37/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AA38/100-1)-('GDP Deflator'!AA37/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!AB38/100-1)-('GDP Deflator'!AB37/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AC38/100-1)-('GDP Deflator'!AC37/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AD38/100-1)-('GDP Deflator'!AD37/100-1)","v":4.9999999999998934E-3},{"$f":"('GDP Deflator'!AE38/100-1)-('GDP Deflator'!AE37/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AF38/100-1)-('GDP Deflator'!AF37/100-1)","v":-2.7000000000000024E-2},{"$f":"('GDP Deflator'!AG38/100-1)-('GDP Deflator'!AG37/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!AH38/100-1)-('GDP Deflator'!AH37/100-1)","v":0},{"$f":"('GDP Deflator'!AI38/100-1)-('GDP Deflator'!AI37/100-1)","v":5.0000000000000044E-3}]
[32188,{"$f":"('GDP Deflator'!B39/100-1)-('GDP Deflator'!B38/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!C39/100-1)-('GDP Deflator'!C38/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D39/100-1)-('GDP Deflator'!D38/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!E39/100-1)-('GDP Deflator'!E38/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!F39/100-1)-('GDP Deflator'!F38/100-1)","v":6.0000000000000053E-3},{"$f":"('GDP Deflator'!G39/100-1)-('GDP Deflator'!G38/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!H39/100-1)-('GDP Deflator'!H38/100-1)","v":8.0000000000000071E-3},{"$f":"('GDP Deflator'!I39/100-1)-('GDP Deflator'!I38/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!J39/100-1)-('GDP Deflator'!J38/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!K39/100-1)-('GDP Deflator'!K38/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!L39/100-1)-('GDP Deflator'!L38/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!M39/100-1)-('GDP Deflator'!M38/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!N39/100-1)-('GDP Deflator'!N38/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!O39/100-1)-('GDP Deflator'!O38/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!P39/100-1)-('GDP Deflator'!P38/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Q39/100-1)-('GDP Deflator'!Q38/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!R39/100-1)-('GDP Deflator'!R38/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!S39/100-1)-('GDP Deflator'!S38/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!T39/100-1)-('GDP Deflator'!T38/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!U39/100-1)-('GDP Deflator'!U38/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V39/100-1)-('GDP Deflator'!V38/100-1)","v":1.3000000000000012E-2},{"$f":"('GDP Deflator'!W39/100-1)-('GDP Deflator'!W38/100-1)","v":9.000000000000008E-3},{"$f":"('GDP Deflator'!X39/100-1)-('GDP Deflator'!X38/100-1)","v":1.9000000000000017E-2},{"$f":"('GDP Deflator'!Y39/100-1)-('GDP Deflator'!Y38/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Z39/100-1)-('GDP Deflator'!Z38/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AA39/100-1)-('GDP Deflator'!AA38/100-1)","v":2.0999999999999908E-2},{"$f":"('GDP Deflator'!AB39/100-1)-('GDP Deflator'!AB38/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AC39/100-1)-('GDP Deflator'!AC38/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AD39/100-1)-('GDP Deflator'!AD38/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!AE39/100-1)-('GDP Deflator'!AE38/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AF39/100-1)-('GDP Deflator'!AF38/100-1)","v":1.6000000000000014E-2},{"$f":"('GDP Deflator'!AG39/100-1)-('GDP Deflator'!AG38/100-1)","v":6.0000000000000053E-3},{"$f":"('GDP Deflator'!AH39/100-1)-('GDP Deflator'!AH38/100-1)","v":0},{"$f":"('GDP Deflator'!AI39/100-1)-('GDP Deflator'!AI38/100-1)","v":1.0000000000000009E-2}]
[32278,{"$f":"('GDP Deflator'!B40/100-1)-('GDP Deflator'!B39/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!C40/100-1)-('GDP Deflator'!C39/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D40/100-1)-('GDP Deflator'!D39/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!E40/100-1)-('GDP Deflator'!E39/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!F40/100-1)-('GDP Deflator'!F39/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!G40/100-1)-('GDP Deflator'!G39/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!H40/100-1)-('GDP Deflator'!H39/100-1)","v":7.0000000000000062E-3},{"$f":"('GDP Deflator'!I40/100-1)-('GDP Deflator'!I39/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!J40/100-1)-('GDP Deflator'!J39/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!K40/100-1)-('GDP Deflator'!K39/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!L40/100-1)-('GDP Deflator'!L39/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!M40/100-1)-('GDP Deflator'!M39/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!N40/100-1)-('GDP Deflator'!N39/100-1)","v":7.0000000000000062E-3},{"$f":"('GDP Deflator'!O40/100-1)-('GDP Deflator'!O39/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!P40/100-1)-('GDP Deflator'!P39/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Q40/100-1)-('GDP Deflator'!Q39/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!R40/100-1)-('GDP Deflator'!R39/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!S40/100-1)-('GDP Deflator'!S39/100-1)","v":-1.0000000000001119E-3},{"$f":"('GDP Deflator'!T40/100-1)-('GDP Deflator'!T39/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!U40/100-1)-('GDP Deflator'!U39/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V40/100-1)-('GDP Deflator'!V39/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!W40/100-1)-('GDP Deflator'!W39/100-1)","v":9.000000000000008E-3},{"$f":"('GDP Deflator'!X40/100-1)-('GDP Deflator'!X39/100-1)","v":-3.0000000000000027E-3},{"$f":"('GDP Deflator'!Y40/100-1)-('GDP Deflator'!Y39/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Z40/100-1)-('GDP Deflator'!Z39/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AA40/100-1)-('GDP Deflator'!AA39/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!AB40/100-1)-('GDP Deflator'!AB39/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AC40/100-1)-('GDP Deflator'!AC39/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AD40/100-1)-('GDP Deflator'!AD39/100-1)","v":9.000000000000119E-3},{"$f":"('GDP Deflator'!AE40/100-1)-('GDP Deflator'!AE39/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AF40/100-1)-('GDP Deflator'!AF39/100-1)","v":8.0000000000000071E-3},{"$f":"('GDP Deflator'!AG40/100-1)-('GDP Deflator'!AG39/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!AH40/100-1)-('GDP Deflator'!AH39/100-1)","v":0},{"$f":"('GDP Deflator'!AI40/100-1)-('GDP Deflator'!AI39/100-1)","v":1.3999999999999901E-2}]
[32370,{"$f":"('GDP Deflator'!B41/100-1)-('GDP Deflator'!B40/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!C41/100-1)-('GDP Deflator'!C40/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D41/100-1)-('GDP Deflator'!D40/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!E41/100-1)-('GDP Deflator'!E40/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!F41/100-1)-('GDP Deflator'!F40/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!G41/100-1)-('GDP Deflator'!G40/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!H41/100-1)-('GDP Deflator'!H40/100-1)","v":5.9999999999998943E-3},{"$f":"('GDP Deflator'!I41/100-1)-('GDP Deflator'!I40/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!J41/100-1)-('GDP Deflator'!J40/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!K41/100-1)-('GDP Deflator'!K40/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!L41/100-1)-('GDP Deflator'!L40/100-1)","v":6.9999999999998952E-3},{"$f":"('GDP Deflator'!M41/100-1)-('GDP Deflator'!M40/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!N41/100-1)-('GDP Deflator'!N40/100-1)","v":6.0000000000000053E-3},{"$f":"('GDP Deflator'!O41/100-1)-('GDP Deflator'!O40/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!P41/100-1)-('GDP Deflator'!P40/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Q41/100-1)-('GDP Deflator'!Q40/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!R41/100-1)-('GDP Deflator'!R40/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!S41/100-1)-('GDP Deflator'!S40/100-1)","v":3.0000000000001137E-3},{"$f":"('GDP Deflator'!T41/100-1)-('GDP Deflator'!T40/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!U41/100-1)-('GDP Deflator'!U40/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V41/100-1)-('GDP Deflator'!V40/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!W41/100-1)-('GDP Deflator'!W40/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!X41/100-1)-('GDP Deflator'!X40/100-1)","v":2.7000000000000024E-2},{"$f":"('GDP Deflator'!Y41/100-1)-('GDP Deflator'!Y40/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Z41/100-1)-('GDP Deflator'!Z40/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AA41/100-1)-('GDP Deflator'!AA40/100-1)","v":1.5000000000000124E-2},{"$f":"('GDP Deflator'!AB41/100-1)-('GDP Deflator'!AB40/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AC41/100-1)-('GDP Deflator'!AC40/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AD41/100-1)-('GDP Deflator'!AD40/100-1)","v":9.000000000000008E-3},{"$f":"('GDP Deflator'!AE41/100-1)-('GDP Deflator'!AE40/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AF41/100-1)-('GDP Deflator'!AF40/100-1)","v":4.4000000000000039E-2},{"$f":"('GDP Deflator'!AG41/100-1)-('GDP Deflator'!AG40/100-1)","v":6.0000000000000053E-3},{"$f":"('GDP Deflator'!AH41/100-1)-('GDP Deflator'!AH40/100-1)","v":0},{"$f":"('GDP Deflator'!AI41/100-1)-('GDP Deflator'!AI40/100-1)","v":1.0000000000001119E-3}]
[32462,{"$f":"('GDP Deflator'!B42/100-1)-('GDP Deflator'!B41/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!C42/100-1)-('GDP Deflator'!C41/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D42/100-1)-('GDP Deflator'!D41/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!E42/100-1)-('GDP Deflator'!E41/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!F42/100-1)-('GDP Deflator'!F41/100-1)","v":8.0000000000000071E-3},{"$f":"('GDP Deflator'!G42/100-1)-('GDP Deflator'!G41/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!H42/100-1)-('GDP Deflator'!H41/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!I42/100-1)-('GDP Deflator'!I41/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!J42/100-1)-('GDP Deflator'!J41/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!K42/100-1)-('GDP Deflator'!K41/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!L42/100-1)-('GDP Deflator'!L41/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!M42/100-1)-('GDP Deflator'!M41/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!N42/100-1)-('GDP Deflator'!N41/100-1)","v":7.0000000000000062E-3},{"$f":"('GDP Deflator'!O42/100-1)-('GDP Deflator'!O41/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!P42/100-1)-('GDP Deflator'!P41/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Q42/100-1)-('GDP Deflator'!Q41/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!R42/100-1)-('GDP Deflator'!R41/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!S42/100-1)-('GDP Deflator'!S41/100-1)","v":2.9999999999998916E-3},{"$f":"('GDP Deflator'!T42/100-1)-('GDP Deflator'!T41/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!U42/100-1)-('GDP Deflator'!U41/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V42/100-1)-('GDP Deflator'!V41/100-1)","v":1.0000000000000009E-3},{"$f":"('GDP Deflator'!W42/100-1)-('GDP Deflator'!W41/100-1)","v":-7.0000000000000062E-3},{"$f":"('GDP Deflator'!X42/100-1)-('GDP Deflator'!X41/100-1)","v":-6.0000000000000053E-3},{"$f":"('GDP Deflator'!Y42/100-1)-('GDP Deflator'!Y41/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Z42/100-1)-('GDP Deflator'!Z41/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AA42/100-1)-('GDP Deflator'!AA41/100-1)","v":7.9999999999998961E-3},{"$f":"('GDP Deflator'!AB42/100-1)-('GDP Deflator'!AB41/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AC42/100-1)-('GDP Deflator'!AC41/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AD42/100-1)-('GDP Deflator'!AD41/100-1)","v":1.5000000000000013E-2},{"$f":"('GDP Deflator'!AE42/100-1)-('GDP Deflator'!AE41/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AF42/100-1)-('GDP Deflator'!AF41/100-1)","v":-3.300000000000014E-2},{"$f":"('GDP Deflator'!AG42/100-1)-('GDP Deflator'!AG41/100-1)","v":6.0000000000001164E-3},{"$f":"('GDP Deflator'!AH42/100-1)-('GDP Deflator'!AH41/100-1)","v":0},{"$f":"('GDP Deflator'!AI42/100-1)-('GDP Deflator'!AI41/100-1)","v":1.3999999999999901E-2}]
[32554,{"$f":"('GDP Deflator'!B43/100-1)-('GDP Deflator'!B42/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!C43/100-1)-('GDP Deflator'!C42/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D43/100-1)-('GDP Deflator'!D42/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!E43/100-1)-('GDP Deflator'!E42/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!F43/100-1)-('GDP Deflator'!F42/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!G43/100-1)-('GDP Deflator'!G42/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!H43/100-1)-('GDP Deflator'!H42/100-1)","v":1.4000000000000012E-2},{"$f":"('GDP Deflator'!I43/100-1)-('GDP Deflator'!I42/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!J43/100-1)-('GDP Deflator'!J42/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!K43/100-1)-('GDP Deflator'!K42/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!L43/100-1)-('GDP Deflator'!L42/100-1)","v":7.0000000000000062E-3},{"$f":"('GDP Deflator'!M43/100-1)-('GDP Deflator'!M42/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!N43/100-1)-('GDP Deflator'!N42/100-1)","v":4.0000000000001146E-3},{"$f":"('GDP Deflator'!O43/100-1)-('GDP Deflator'!O42/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!P43/100-1)-('GDP Deflator'!P42/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Q43/100-1)-('GDP Deflator'!Q42/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!R43/100-1)-('GDP Deflator'!R42/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!S43/100-1)-('GDP Deflator'!S42/100-1)","v":7.0000000000001172E-3},{"$f":"('GDP Deflator'!T43/100-1)-('GDP Deflator'!T42/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!U43/100-1)-('GDP Deflator'!U42/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V43/100-1)-('GDP Deflator'!V42/100-1)","v":6.0000000000000053E-3},{"$f":"('GDP Deflator'!W43/100-1)-('GDP Deflator'!W42/100-1)","v":1.8000000000000016E-2},{"$f":"('GDP Deflator'!X43/100-1)-('GDP Deflator'!X42/100-1)","v":7.0000000000000062E-3},{"$f":"('GDP Deflator'!Y43/100-1)-('GDP Deflator'!Y42/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Z43/100-1)-('GDP Deflator'!Z42/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AA43/100-1)-('GDP Deflator'!AA42/100-1)","v":1.2000000000000011E-2},{"$f":"('GDP Deflator'!AB43/100-1)-('GDP Deflator'!AB42/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AC43/100-1)-('GDP Deflator'!AC42/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AD43/100-1)-('GDP Deflator'!AD42/100-1)","v":8.999999999999897E-3},{"$f":"('GDP Deflator'!AE43/100-1)-('GDP Deflator'!AE42/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AF43/100-1)-('GDP Deflator'!AF42/100-1)","v":2.2000000000000131E-2},{"$f":"('GDP Deflator'!AG43/100-1)-('GDP Deflator'!AG42/100-1)","v":6.9999999999997842E-3},{"$f":"('GDP Deflator'!AH43/100-1)-('GDP Deflator'!AH42/100-1)","v":0},{"$f":"('GDP Deflator'!AI43/100-1)-('GDP Deflator'!AI42/100-1)","v":1.100000000000001E-2}]
[32643,{"$f":"('GDP Deflator'!B44/100-1)-('GDP Deflator'!B43/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!C44/100-1)-('GDP Deflator'!C43/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D44/100-1)-('GDP Deflator'!D43/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!E44/100-1)-('GDP Deflator'!E43/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!F44/100-1)-('GDP Deflator'!F43/100-1)","v":1.100000000000001E-2},{"$f":"('GDP Deflator'!G44/100-1)-('GDP Deflator'!G43/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!H44/100-1)-('GDP Deflator'!H43/100-1)","v":1.0000000000001119E-3},{"$f":"('GDP Deflator'!I44/100-1)-('GDP Deflator'!I43/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!J44/100-1)-('GDP Deflator'!J43/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!K44/100-1)-('GDP Deflator'!K43/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!L44/100-1)-('GDP Deflator'!L43/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!M44/100-1)-('GDP Deflator'!M43/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!N44/100-1)-('GDP Deflator'!N43/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!O44/100-1)-('GDP Deflator'!O43/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!P44/100-1)-('GDP Deflator'!P43/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Q44/100-1)-('GDP Deflator'!Q43/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!R44/100-1)-('GDP Deflator'!R43/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!S44/100-1)-('GDP Deflator'!S43/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!T44/100-1)-('GDP Deflator'!T43/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!U44/100-1)-('GDP Deflator'!U43/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V44/100-1)-('GDP Deflator'!V43/100-1)","v":2.9999999999998916E-3},{"$f":"('GDP Deflator'!W44/100-1)-('GDP Deflator'!W43/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!X44/100-1)-('GDP Deflator'!X43/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!Y44/100-1)-('GDP Deflator'!Y43/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Z44/100-1)-('GDP Deflator'!Z43/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AA44/100-1)-('GDP Deflator'!AA43/100-1)","v":8.0000000000000071E-3},{"$f":"('GDP Deflator'!AB44/100-1)-('GDP Deflator'!AB43/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AC44/100-1)-('GDP Deflator'!AC43/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AD44/100-1)-('GDP Deflator'!AD43/100-1)","v":7.0000000000001172E-3},{"$f":"('GDP Deflator'!AE44/100-1)-('GDP Deflator'!AE43/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AF44/100-1)-('GDP Deflator'!AF43/100-1)","v":1.100000000000001E-2},{"$f":"('GDP Deflator'!AG44/100-1)-('GDP Deflator'!AG43/100-1)","v":7.0000000000001172E-3},{"$f":"('GDP Deflator'!AH44/100-1)-('GDP Deflator'!AH43/100-1)","v":1.0000000000000009E-3},{"$f":"('GDP Deflator'!AI44/100-1)-('GDP Deflator'!AI43/100-1)","v":1.4000000000000012E-2}]
[32735,{"$f":"('GDP Deflator'!B45/100-1)-('GDP Deflator'!B44/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!C45/100-1)-('GDP Deflator'!C44/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D45/100-1)-('GDP Deflator'!D44/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!E45/100-1)-('GDP Deflator'!E44/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!F45/100-1)-('GDP Deflator'!F44/100-1)","v":7.0000000000000062E-3},{"$f":"('GDP Deflator'!G45/100-1)-('GDP Deflator'!G44/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!H45/100-1)-('GDP Deflator'!H44/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!I45/100-1)-('GDP Deflator'!I44/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!J45/100-1)-('GDP Deflator'!J44/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!K45/100-1)-('GDP Deflator'!K44/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!L45/100-1)-('GDP Deflator'!L44/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!M45/100-1)-('GDP Deflator'!M44/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!N45/100-1)-('GDP Deflator'!N44/100-1)","v":7.0000000000000062E-3},{"$f":"('GDP Deflator'!O45/100-1)-('GDP Deflator'!O44/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!P45/100-1)-('GDP Deflator'!P44/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Q45/100-1)-('GDP Deflator'!Q44/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!R45/100-1)-('GDP Deflator'!R44/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!S45/100-1)-('GDP Deflator'!S44/100-1)","v":6.0000000000000053E-3},{"$f":"('GDP Deflator'!T45/100-1)-('GDP Deflator'!T44/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!U45/100-1)-('GDP Deflator'!U44/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V45/100-1)-('GDP Deflator'!V44/100-1)","v":3.0000000000001137E-3},{"$f":"('GDP Deflator'!W45/100-1)-('GDP Deflator'!W44/100-1)","v":9.000000000000008E-3},{"$f":"('GDP Deflator'!X45/100-1)-('GDP Deflator'!X44/100-1)","v":1.5999999999999903E-2},{"$f":"('GDP Deflator'!Y45/100-1)-('GDP Deflator'!Y44/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Z45/100-1)-('GDP Deflator'!Z44/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AA45/100-1)-('GDP Deflator'!AA44/100-1)","v":1.7999999999999905E-2},{"$f":"('GDP Deflator'!AB45/100-1)-('GDP Deflator'!AB44/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AC45/100-1)-('GDP Deflator'!AC44/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AD45/100-1)-('GDP Deflator'!AD44/100-1)","v":1.4999999999999902E-2},{"$f":"('GDP Deflator'!AE45/100-1)-('GDP Deflator'!AE44/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AF45/100-1)-('GDP Deflator'!AF44/100-1)","v":3.8999999999999924E-2},{"$f":"('GDP Deflator'!AG45/100-1)-('GDP Deflator'!AG44/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!AH45/100-1)-('GDP Deflator'!AH44/100-1)","v":0},{"$f":"('GDP Deflator'!AI45/100-1)-('GDP Deflator'!AI44/100-1)","v":6.0000000000000053E-3}]
[32827,{"$f":"('GDP Deflator'!B46/100-1)-('GDP Deflator'!B45/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!C46/100-1)-('GDP Deflator'!C45/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D46/100-1)-('GDP Deflator'!D45/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!E46/100-1)-('GDP Deflator'!E45/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!F46/100-1)-('GDP Deflator'!F45/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!G46/100-1)-('GDP Deflator'!G45/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!H46/100-1)-('GDP Deflator'!H45/100-1)","v":4.9999999999998934E-3},{"$f":"('GDP Deflator'!I46/100-1)-('GDP Deflator'!I45/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!J46/100-1)-('GDP Deflator'!J45/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!K46/100-1)-('GDP Deflator'!K45/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!L46/100-1)-('GDP Deflator'!L45/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!M46/100-1)-('GDP Deflator'!M45/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!N46/100-1)-('GDP Deflator'!N45/100-1)","v":6.9999999999998952E-3},{"$f":"('GDP Deflator'!O46/100-1)-('GDP Deflator'!O45/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!P46/100-1)-('GDP Deflator'!P45/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Q46/100-1)-('GDP Deflator'!Q45/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!R46/100-1)-('GDP Deflator'!R45/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!S46/100-1)-('GDP Deflator'!S45/100-1)","v":6.0000000000000053E-3},{"$f":"('GDP Deflator'!T46/100-1)-('GDP Deflator'!T45/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!U46/100-1)-('GDP Deflator'!U45/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V46/100-1)-('GDP Deflator'!V45/100-1)","v":2.9999999999998916E-3},{"$f":"('GDP Deflator'!W46/100-1)-('GDP Deflator'!W45/100-1)","v":-9.000000000000008E-3},{"$f":"('GDP Deflator'!X46/100-1)-('GDP Deflator'!X45/100-1)","v":1.3000000000000012E-2},{"$f":"('GDP Deflator'!Y46/100-1)-('GDP Deflator'!Y45/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Z46/100-1)-('GDP Deflator'!Z45/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AA46/100-1)-('GDP Deflator'!AA45/100-1)","v":7.0000000000001172E-3},{"$f":"('GDP Deflator'!AB46/100-1)-('GDP Deflator'!AB45/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AC46/100-1)-('GDP Deflator'!AC45/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AD46/100-1)-('GDP Deflator'!AD45/100-1)","v":1.4000000000000012E-2},{"$f":"('GDP Deflator'!AE46/100-1)-('GDP Deflator'!AE45/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AF46/100-1)-('GDP Deflator'!AF45/100-1)","v":-2.5000000000000022E-2},{"$f":"('GDP Deflator'!AG46/100-1)-('GDP Deflator'!AG45/100-1)","v":7.9999999999998961E-3},{"$f":"('GDP Deflator'!AH46/100-1)-('GDP Deflator'!AH45/100-1)","v":0},{"$f":"('GDP Deflator'!AI46/100-1)-('GDP Deflator'!AI45/100-1)","v":7.0000000000000062E-3}]
[32919,{"$f":"('GDP Deflator'!B47/100-1)-('GDP Deflator'!B46/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!C47/100-1)-('GDP Deflator'!C46/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D47/100-1)-('GDP Deflator'!D46/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!E47/100-1)-('GDP Deflator'!E46/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!F47/100-1)-('GDP Deflator'!F46/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!G47/100-1)-('GDP Deflator'!G46/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!H47/100-1)-('GDP Deflator'!H46/100-1)","v":2.3000000000000131E-2},{"$f":"('GDP Deflator'!I47/100-1)-('GDP Deflator'!I46/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!J47/100-1)-('GDP Deflator'!J46/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!K47/100-1)-('GDP Deflator'!K46/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!L47/100-1)-('GDP Deflator'!L46/100-1)","v":7.0000000000000062E-3},{"$f":"('GDP Deflator'!M47/100-1)-('GDP Deflator'!M46/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!N47/100-1)-('GDP Deflator'!N46/100-1)","v":1.0000000000000009E-3},{"$f":"('GDP Deflator'!O47/100-1)-('GDP Deflator'!O46/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!P47/100-1)-('GDP Deflator'!P46/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Q47/100-1)-('GDP Deflator'!Q46/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!R47/100-1)-('GDP Deflator'!R46/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!S47/100-1)-('GDP Deflator'!S46/100-1)","v":4.9999999999998934E-3},{"$f":"('GDP Deflator'!T47/100-1)-('GDP Deflator'!T46/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!U47/100-1)-('GDP Deflator'!U46/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V47/100-1)-('GDP Deflator'!V46/100-1)","v":8.0000000000000071E-3},{"$f":"('GDP Deflator'!W47/100-1)-('GDP Deflator'!W46/100-1)","v":0},{"$f":"('GDP Deflator'!X47/100-1)-('GDP Deflator'!X46/100-1)","v":1.0000000000001119E-3},{"$f":"('GDP Deflator'!Y47/100-1)-('GDP Deflator'!Y46/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Z47/100-1)-('GDP Deflator'!Z46/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AA47/100-1)-('GDP Deflator'!AA46/100-1)","v":8.999999999999897E-3},{"$f":"('GDP Deflator'!AB47/100-1)-('GDP Deflator'!AB46/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AC47/100-1)-('GDP Deflator'!AC46/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AD47/100-1)-('GDP Deflator'!AD46/100-1)","v":8.0000000000000071E-3},{"$f":"('GDP Deflator'!AE47/100-1)-('GDP Deflator'!AE46/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AF47/100-1)-('GDP Deflator'!AF46/100-1)","v":1.9000000000000017E-2},{"$f":"('GDP Deflator'!AG47/100-1)-('GDP Deflator'!AG46/100-1)","v":9.000000000000119E-3},{"$f":"('GDP Deflator'!AH47/100-1)-('GDP Deflator'!AH46/100-1)","v":0},{"$f":"('GDP Deflator'!AI47/100-1)-('GDP Deflator'!AI46/100-1)","v":1.0000000000000009E-2}]
[33008,{"$f":"('GDP Deflator'!B48/100-1)-('GDP Deflator'!B47/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!C48/100-1)-('GDP Deflator'!C47/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D48/100-1)-('GDP Deflator'!D47/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!E48/100-1)-('GDP Deflator'!E47/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!F48/100-1)-('GDP Deflator'!F47/100-1)","v":6.0000000000000053E-3},{"$f":"('GDP Deflator'!G48/100-1)-('GDP Deflator'!G47/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!H48/100-1)-('GDP Deflator'!H47/100-1)","v":8.999999999999897E-3},{"$f":"('GDP Deflator'!I48/100-1)-('GDP Deflator'!I47/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!J48/100-1)-('GDP Deflator'!J47/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!K48/100-1)-('GDP Deflator'!K47/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!L48/100-1)-('GDP Deflator'!L47/100-1)","v":7.0000000000000062E-3},{"$f":"('GDP Deflator'!M48/100-1)-('GDP Deflator'!M47/100-1)","v":8.0000000000001181E-3},{"$f":"('GDP Deflator'!N48/100-1)-('GDP Deflator'!N47/100-1)","v":8.0000000000000071E-3},{"$f":"('GDP Deflator'!O48/100-1)-('GDP Deflator'!O47/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!P48/100-1)-('GDP Deflator'!P47/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Q48/100-1)-('GDP Deflator'!Q47/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!R48/100-1)-('GDP Deflator'!R47/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!S48/100-1)-('GDP Deflator'!S47/100-1)","v":6.0000000000000053E-3},{"$f":"('GDP Deflator'!T48/100-1)-('GDP Deflator'!T47/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!U48/100-1)-('GDP Deflator'!U47/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V48/100-1)-('GDP Deflator'!V47/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!W48/100-1)-('GDP Deflator'!W47/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!X48/100-1)-('GDP Deflator'!X47/100-1)","v":-8.0000000000000071E-3},{"$f":"('GDP Deflator'!Y48/100-1)-('GDP Deflator'!Y47/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Z48/100-1)-('GDP Deflator'!Z47/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AA48/100-1)-('GDP Deflator'!AA47/100-1)","v":1.9000000000000017E-2},{"$f":"('GDP Deflator'!AB48/100-1)-('GDP Deflator'!AB47/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AC48/100-1)-('GDP Deflator'!AC47/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AD48/100-1)-('GDP Deflator'!AD47/100-1)","v":1.4000000000000012E-2},{"$f":"('GDP Deflator'!AE48/100-1)-('GDP Deflator'!AE47/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AF48/100-1)-('GDP Deflator'!AF47/100-1)","v":3.0000000000000027E-2},{"$f":"('GDP Deflator'!AG48/100-1)-('GDP Deflator'!AG47/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!AH48/100-1)-('GDP Deflator'!AH47/100-1)","v":0},{"$f":"('GDP Deflator'!AI48/100-1)-('GDP Deflator'!AI47/100-1)","v":1.9000000000000017E-2}]
[33100,{"$f":"('GDP Deflator'!B49/100-1)-('GDP Deflator'!B48/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!C49/100-1)-('GDP Deflator'!C48/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D49/100-1)-('GDP Deflator'!D48/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!E49/100-1)-('GDP Deflator'!E48/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!F49/100-1)-('GDP Deflator'!F48/100-1)","v":7.0000000000000062E-3},{"$f":"('GDP Deflator'!G49/100-1)-('GDP Deflator'!G48/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!H49/100-1)-('GDP Deflator'!H48/100-1)","v":1.6000000000000014E-2},{"$f":"('GDP Deflator'!I49/100-1)-('GDP Deflator'!I48/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!J49/100-1)-('GDP Deflator'!J48/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!K49/100-1)-('GDP Deflator'!K48/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!L49/100-1)-('GDP Deflator'!L48/100-1)","v":6.0000000000000053E-3},{"$f":"('GDP Deflator'!M49/100-1)-('GDP Deflator'!M48/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!N49/100-1)-('GDP Deflator'!N48/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!O49/100-1)-('GDP Deflator'!O48/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!P49/100-1)-('GDP Deflator'!P48/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Q49/100-1)-('GDP Deflator'!Q48/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!R49/100-1)-('GDP Deflator'!R48/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!S49/100-1)-('GDP Deflator'!S48/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!T49/100-1)-('GDP Deflator'!T48/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!U49/100-1)-('GDP Deflator'!U48/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V49/100-1)-('GDP Deflator'!V48/100-1)","v":6.0000000000000053E-3},{"$f":"('GDP Deflator'!W49/100-1)-('GDP Deflator'!W48/100-1)","v":2.7000000000000024E-2},{"$f":"('GDP Deflator'!X49/100-1)-('GDP Deflator'!X48/100-1)","v":1.3000000000000012E-2},{"$f":"('GDP Deflator'!Y49/100-1)-('GDP Deflator'!Y48/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Z49/100-1)-('GDP Deflator'!Z48/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AA49/100-1)-('GDP Deflator'!AA48/100-1)","v":1.3000000000000012E-2},{"$f":"('GDP Deflator'!AB49/100-1)-('GDP Deflator'!AB48/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AC49/100-1)-('GDP Deflator'!AC48/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AD49/100-1)-('GDP Deflator'!AD48/100-1)","v":1.9000000000000017E-2},{"$f":"('GDP Deflator'!AE49/100-1)-('GDP Deflator'!AE48/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AF49/100-1)-('GDP Deflator'!AF48/100-1)","v":3.3999999999999919E-2},{"$f":"('GDP Deflator'!AG49/100-1)-('GDP Deflator'!AG48/100-1)","v":1.0999999999999899E-2},{"$f":"('GDP Deflator'!AH49/100-1)-('GDP Deflator'!AH48/100-1)","v":0},{"$f":"('GDP Deflator'!AI49/100-1)-('GDP Deflator'!AI48/100-1)","v":2.0000000000000018E-3}]
[33192,{"$f":"('GDP Deflator'!B50/100-1)-('GDP Deflator'!B49/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!C50/100-1)-('GDP Deflator'!C49/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D50/100-1)-('GDP Deflator'!D49/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!E50/100-1)-('GDP Deflator'!E49/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!F50/100-1)-('GDP Deflator'!F49/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!G50/100-1)-('GDP Deflator'!G49/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!H50/100-1)-('GDP Deflator'!H49/100-1)","v":-4.0000000000000036E-3},{"$f":"('GDP Deflator'!I50/100-1)-('GDP Deflator'!I49/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!J50/100-1)-('GDP Deflator'!J49/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!K50/100-1)-('GDP Deflator'!K49/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!L50/100-1)-('GDP Deflator'!L49/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!M50/100-1)-('GDP Deflator'!M49/100-1)","v":7.9999999999998961E-3},{"$f":"('GDP Deflator'!N50/100-1)-('GDP Deflator'!N49/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!O50/100-1)-('GDP Deflator'!O49/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!P50/100-1)-('GDP Deflator'!P49/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Q50/100-1)-('GDP Deflator'!Q49/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!R50/100-1)-('GDP Deflator'!R49/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!S50/100-1)-('GDP Deflator'!S49/100-1)","v":1.2000000000000011E-2},{"$f":"('GDP Deflator'!T50/100-1)-('GDP Deflator'!T49/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!U50/100-1)-('GDP Deflator'!U49/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V50/100-1)-('GDP Deflator'!V49/100-1)","v":6.0000000000000053E-3},{"$f":"('GDP Deflator'!W50/100-1)-('GDP Deflator'!W49/100-1)","v":1.3000000000000012E-2},{"$f":"('GDP Deflator'!X50/100-1)-('GDP Deflator'!X49/100-1)","v":-2.0000000000000018E-3},{"$f":"('GDP Deflator'!Y50/100-1)-('GDP Deflator'!Y49/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Z50/100-1)-('GDP Deflator'!Z49/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AA50/100-1)-('GDP Deflator'!AA49/100-1)","v":1.3000000000000012E-2},{"$f":"('GDP Deflator'!AB50/100-1)-('GDP Deflator'!AB49/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AC50/100-1)-('GDP Deflator'!AC49/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AD50/100-1)-('GDP Deflator'!AD49/100-1)","v":3.9999999999998925E-3},{"$f":"('GDP Deflator'!AE50/100-1)-('GDP Deflator'!AE49/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AF50/100-1)-('GDP Deflator'!AF49/100-1)","v":-4.1999999999999926E-2},{"$f":"('GDP Deflator'!AG50/100-1)-('GDP Deflator'!AG49/100-1)","v":1.1000000000000121E-2},{"$f":"('GDP Deflator'!AH50/100-1)-('GDP Deflator'!AH49/100-1)","v":0},{"$f":"('GDP Deflator'!AI50/100-1)-('GDP Deflator'!AI49/100-1)","v":8.0000000000000071E-3}]
[33284,{"$f":"('GDP Deflator'!B51/100-1)-('GDP Deflator'!B50/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!C51/100-1)-('GDP Deflator'!C50/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D51/100-1)-('GDP Deflator'!D50/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!E51/100-1)-('GDP Deflator'!E50/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!F51/100-1)-('GDP Deflator'!F50/100-1)","v":7.0000000000000062E-3},{"$f":"('GDP Deflator'!G51/100-1)-('GDP Deflator'!G50/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!H51/100-1)-('GDP Deflator'!H50/100-1)","v":2.200000000000002E-2},{"$f":"('GDP Deflator'!I51/100-1)-('GDP Deflator'!I50/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!J51/100-1)-('GDP Deflator'!J50/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!K51/100-1)-('GDP Deflator'!K50/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!L51/100-1)-('GDP Deflator'!L50/100-1)","v":6.9999999999998952E-3},{"$f":"('GDP Deflator'!M51/100-1)-('GDP Deflator'!M50/100-1)","v":-6.0000000000000053E-3},{"$f":"('GDP Deflator'!N51/100-1)-('GDP Deflator'!N50/100-1)","v":7.0000000000000062E-3},{"$f":"('GDP Deflator'!O51/100-1)-('GDP Deflator'!O50/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!P51/100-1)-('GDP Deflator'!P50/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Q51/100-1)-('GDP Deflator'!Q50/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!R51/100-1)-('GDP Deflator'!R50/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!S51/100-1)-('GDP Deflator'!S50/100-1)","v":8.0000000000000071E-3},{"$f":"('GDP Deflator'!T51/100-1)-('GDP Deflator'!T50/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!U51/100-1)-('GDP Deflator'!U50/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V51/100-1)-('GDP Deflator'!V50/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!W51/100-1)-('GDP Deflator'!W50/100-1)","v":-1.9000000000000017E-2},{"$f":"('GDP Deflator'!X51/100-1)-('GDP Deflator'!X50/100-1)","v":-1.100000000000001E-2},{"$f":"('GDP Deflator'!Y51/100-1)-('GDP Deflator'!Y50/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Z51/100-1)-('GDP Deflator'!Z50/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AA51/100-1)-('GDP Deflator'!AA50/100-1)","v":7.0000000000000062E-3},{"$f":"('GDP Deflator'!AB51/100-1)-('GDP Deflator'!AB50/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AC51/100-1)-('GDP Deflator'!AC50/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AD51/100-1)-('GDP Deflator'!AD50/100-1)","v":1.5000000000000013E-2},{"$f":"('GDP Deflator'!AE51/100-1)-('GDP Deflator'!AE50/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AF51/100-1)-('GDP Deflator'!AF50/100-1)","v":4.4000000000000039E-2},{"$f":"('GDP Deflator'!AG51/100-1)-('GDP Deflator'!AG50/100-1)","v":1.2000000000000011E-2},{"$f":"('GDP Deflator'!AH51/100-1)-('GDP Deflator'!AH50/100-1)","v":0},{"$f":"('GDP Deflator'!AI51/100-1)-('GDP Deflator'!AI50/100-1)","v":2.0000000000000018E-2}]
[33373,{"$f":"('GDP Deflator'!B52/100-1)-('GDP Deflator'!B51/100-1)","v":1.7000000000000015E-2},{"$f":"('GDP Deflator'!C52/100-1)-('GDP Deflator'!C51/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D52/100-1)-('GDP Deflator'!D51/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!E52/100-1)-('GDP Deflator'!E51/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!F52/100-1)-('GDP Deflator'!F51/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!G52/100-1)-('GDP Deflator'!G51/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!H52/100-1)-('GDP Deflator'!H51/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!I52/100-1)-('GDP Deflator'!I51/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!J52/100-1)-('GDP Deflator'!J51/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!K52/100-1)-('GDP Deflator'!K51/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!L52/100-1)-('GDP Deflator'!L51/100-1)","v":2.3000000000000131E-2},{"$f":"('GDP Deflator'!M52/100-1)-('GDP Deflator'!M51/100-1)","v":3.0000000000001137E-3},{"$f":"('GDP Deflator'!N52/100-1)-('GDP Deflator'!N51/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!O52/100-1)-('GDP Deflator'!O51/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!P52/100-1)-('GDP Deflator'!P51/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Q52/100-1)-('GDP Deflator'!Q51/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!R52/100-1)-('GDP Deflator'!R51/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!S52/100-1)-('GDP Deflator'!S51/100-1)","v":6.0000000000000053E-3},{"$f":"('GDP Deflator'!T52/100-1)-('GDP Deflator'!T51/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!U52/100-1)-('GDP Deflator'!U51/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V52/100-1)-('GDP Deflator'!V51/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!W52/100-1)-('GDP Deflator'!W51/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!X52/100-1)-('GDP Deflator'!X51/100-1)","v":6.9999999999998952E-3},{"$f":"('GDP Deflator'!Y52/100-1)-('GDP Deflator'!Y51/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Z52/100-1)-('GDP Deflator'!Z51/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AA52/100-1)-('GDP Deflator'!AA51/100-1)","v":1.9000000000000017E-2},{"$f":"('GDP Deflator'!AB52/100-1)-('GDP Deflator'!AB51/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AC52/100-1)-('GDP Deflator'!AC51/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AD52/100-1)-('GDP Deflator'!AD51/100-1)","v":9.000000000000119E-3},{"$f":"('GDP Deflator'!AE52/100-1)-('GDP Deflator'!AE51/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AF52/100-1)-('GDP Deflator'!AF51/100-1)","v":1.5999999999999903E-2},{"$f":"('GDP Deflator'!AG52/100-1)-('GDP Deflator'!AG51/100-1)","v":1.19999999999999E-2},{"$f":"('GDP Deflator'!AH52/100-1)-('GDP Deflator'!AH51/100-1)","v":0},{"$f":"('GDP Deflator'!AI52/100-1)-('GDP Deflator'!AI51/100-1)","v":2.8000000000000025E-2}]
[33465,{"$f":"('GDP Deflator'!B53/100-1)-('GDP Deflator'!B52/100-1)","v":6.0000000000000053E-3},{"$f":"('GDP Deflator'!C53/100-1)-('GDP Deflator'!C52/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D53/100-1)-('GDP Deflator'!D52/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!E53/100-1)-('GDP Deflator'!E52/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!F53/100-1)-('GDP Deflator'!F52/100-1)","v":1.9999999999998908E-3},{"$f":"('GDP Deflator'!G53/100-1)-('GDP Deflator'!G52/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!H53/100-1)-('GDP Deflator'!H52/100-1)","v":1.6000000000000014E-2},{"$f":"('GDP Deflator'!I53/100-1)-('GDP Deflator'!I52/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!J53/100-1)-('GDP Deflator'!J52/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!K53/100-1)-('GDP Deflator'!K52/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!L53/100-1)-('GDP Deflator'!L52/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!M53/100-1)-('GDP Deflator'!M52/100-1)","v":5.9999999999998943E-3},{"$f":"('GDP Deflator'!N53/100-1)-('GDP Deflator'!N52/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!O53/100-1)-('GDP Deflator'!O52/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!P53/100-1)-('GDP Deflator'!P52/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Q53/100-1)-('GDP Deflator'!Q52/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!R53/100-1)-('GDP Deflator'!R52/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!S53/100-1)-('GDP Deflator'!S52/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!T53/100-1)-('GDP Deflator'!T52/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!U53/100-1)-('GDP Deflator'!U52/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V53/100-1)-('GDP Deflator'!V52/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!W53/100-1)-('GDP Deflator'!W52/100-1)","v":1.2999999999999901E-2},{"$f":"('GDP Deflator'!X53/100-1)-('GDP Deflator'!X52/100-1)","v":1.2000000000000011E-2},{"$f":"('GDP Deflator'!Y53/100-1)-('GDP Deflator'!Y52/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Z53/100-1)-('GDP Deflator'!Z52/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AA53/100-1)-('GDP Deflator'!AA52/100-1)","v":1.7000000000000015E-2},{"$f":"('GDP Deflator'!AB53/100-1)-('GDP Deflator'!AB52/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AC53/100-1)-('GDP Deflator'!AC52/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AD53/100-1)-('GDP Deflator'!AD52/100-1)","v":7.9999999999998961E-3},{"$f":"('GDP Deflator'!AE53/100-1)-('GDP Deflator'!AE52/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AF53/100-1)-('GDP Deflator'!AF52/100-1)","v":4.6000000000000041E-2},{"$f":"('GDP Deflator'!AG53/100-1)-('GDP Deflator'!AG52/100-1)","v":9.000000000000008E-3},{"$f":"('GDP Deflator'!AH53/100-1)-('GDP Deflator'!AH52/100-1)","v":0},{"$f":"('GDP Deflator'!AI53/100-1)-('GDP Deflator'!AI52/100-1)","v":1.2000000000000011E-2}]
[33557,{"$f":"('GDP Deflator'!B54/100-1)-('GDP Deflator'!B53/100-1)","v":1.6000000000000014E-2},{"$f":"('GDP Deflator'!C54/100-1)-('GDP Deflator'!C53/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D54/100-1)-('GDP Deflator'!D53/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!E54/100-1)-('GDP Deflator'!E53/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!F54/100-1)-('GDP Deflator'!F53/100-1)","v":1.0000000000001119E-3},{"$f":"('GDP Deflator'!G54/100-1)-('GDP Deflator'!G53/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!H54/100-1)-('GDP Deflator'!H53/100-1)","v":0},{"$f":"('GDP Deflator'!I54/100-1)-('GDP Deflator'!I53/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!J54/100-1)-('GDP Deflator'!J53/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!K54/100-1)-('GDP Deflator'!K53/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!L54/100-1)-('GDP Deflator'!L53/100-1)","v":3.9999999999998925E-3},{"$f":"('GDP Deflator'!M54/100-1)-('GDP Deflator'!M53/100-1)","v":6.0000000000000053E-3},{"$f":"('GDP Deflator'!N54/100-1)-('GDP Deflator'!N53/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!O54/100-1)-('GDP Deflator'!O53/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!P54/100-1)-('GDP Deflator'!P53/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Q54/100-1)-('GDP Deflator'!Q53/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!R54/100-1)-('GDP Deflator'!R53/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!S54/100-1)-('GDP Deflator'!S53/100-1)","v":9.000000000000119E-3},{"$f":"('GDP Deflator'!T54/100-1)-('GDP Deflator'!T53/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!U54/100-1)-('GDP Deflator'!U53/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V54/100-1)-('GDP Deflator'!V53/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!W54/100-1)-('GDP Deflator'!W53/100-1)","v":-7.9999999999998961E-3},{"$f":"('GDP Deflator'!X54/100-1)-('GDP Deflator'!X53/100-1)","v":-5.0000000000000044E-3},{"$f":"('GDP Deflator'!Y54/100-1)-('GDP Deflator'!Y53/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Z54/100-1)-('GDP Deflator'!Z53/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AA54/100-1)-('GDP Deflator'!AA53/100-1)","v":1.5000000000000013E-2},{"$f":"('GDP Deflator'!AB54/100-1)-('GDP Deflator'!AB53/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AC54/100-1)-('GDP Deflator'!AC53/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AD54/100-1)-('GDP Deflator'!AD53/100-1)","v":8.0000000000000071E-3},{"$f":"('GDP Deflator'!AE54/100-1)-('GDP Deflator'!AE53/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AF54/100-1)-('GDP Deflator'!AF53/100-1)","v":-5.9999999999999942E-2},{"$f":"('GDP Deflator'!AG54/100-1)-('GDP Deflator'!AG53/100-1)","v":4.0000000000001146E-3},{"$f":"('GDP Deflator'!AH54/100-1)-('GDP Deflator'!AH53/100-1)","v":1.0000000000000009E-3},{"$f":"('GDP Deflator'!AI54/100-1)-('GDP Deflator'!AI53/100-1)","v":1.9999999999998908E-3}]
[33649,{"$f":"('GDP Deflator'!B55/100-1)-('GDP Deflator'!B54/100-1)","v":6.0000000000000053E-3},{"$f":"('GDP Deflator'!C55/100-1)-('GDP Deflator'!C54/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D55/100-1)-('GDP Deflator'!D54/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!E55/100-1)-('GDP Deflator'!E54/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!F55/100-1)-('GDP Deflator'!F54/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!G55/100-1)-('GDP Deflator'!G54/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!H55/100-1)-('GDP Deflator'!H54/100-1)","v":1.6000000000000014E-2},{"$f":"('GDP Deflator'!I55/100-1)-('GDP Deflator'!I54/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!J55/100-1)-('GDP Deflator'!J54/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!K55/100-1)-('GDP Deflator'!K54/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!L55/100-1)-('GDP Deflator'!L54/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!M55/100-1)-('GDP Deflator'!M54/100-1)","v":-6.0000000000000053E-3},{"$f":"('GDP Deflator'!N55/100-1)-('GDP Deflator'!N54/100-1)","v":5.9999999999998943E-3},{"$f":"('GDP Deflator'!O55/100-1)-('GDP Deflator'!O54/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!P55/100-1)-('GDP Deflator'!P54/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Q55/100-1)-('GDP Deflator'!Q54/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!R55/100-1)-('GDP Deflator'!R54/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!S55/100-1)-('GDP Deflator'!S54/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!T55/100-1)-('GDP Deflator'!T54/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!U55/100-1)-('GDP Deflator'!U54/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V55/100-1)-('GDP Deflator'!V54/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!W55/100-1)-('GDP Deflator'!W54/100-1)","v":-9.000000000000008E-3},{"$f":"('GDP Deflator'!X55/100-1)-('GDP Deflator'!X54/100-1)","v":8.0000000000000071E-3},{"$f":"('GDP Deflator'!Y55/100-1)-('GDP Deflator'!Y54/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Z55/100-1)-('GDP Deflator'!Z54/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AA55/100-1)-('GDP Deflator'!AA54/100-1)","v":8.0000000000000071E-3},{"$f":"('GDP Deflator'!AB55/100-1)-('GDP Deflator'!AB54/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AC55/100-1)-('GDP Deflator'!AC54/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AD55/100-1)-('GDP Deflator'!AD54/100-1)","v":6.0000000000001164E-3},{"$f":"('GDP Deflator'!AE55/100-1)-('GDP Deflator'!AE54/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AF55/100-1)-('GDP Deflator'!AF54/100-1)","v":1.5999999999999903E-2},{"$f":"('GDP Deflator'!AG55/100-1)-('GDP Deflator'!AG54/100-1)","v":2.9999999999998916E-3},{"$f":"('GDP Deflator'!AH55/100-1)-('GDP Deflator'!AH54/100-1)","v":0},{"$f":"('GDP Deflator'!AI55/100-1)-('GDP Deflator'!AI54/100-1)","v":9.000000000000008E-3}]
[33739,{"$f":"('GDP Deflator'!B56/100-1)-('GDP Deflator'!B55/100-1)","v":1.0999999999999899E-2},{"$f":"('GDP Deflator'!C56/100-1)-('GDP Deflator'!C55/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D56/100-1)-('GDP Deflator'!D55/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!E56/100-1)-('GDP Deflator'!E55/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!F56/100-1)-('GDP Deflator'!F55/100-1)","v":3.9999999999998925E-3},{"$f":"('GDP Deflator'!G56/100-1)-('GDP Deflator'!G55/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!H56/100-1)-('GDP Deflator'!H55/100-1)","v":1.0999999999999899E-2},{"$f":"('GDP Deflator'!I56/100-1)-('GDP Deflator'!I55/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!J56/100-1)-('GDP Deflator'!J55/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!K56/100-1)-('GDP Deflator'!K55/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!L56/100-1)-('GDP Deflator'!L55/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!M56/100-1)-('GDP Deflator'!M55/100-1)","v":1.0000000000000009E-3},{"$f":"('GDP Deflator'!N56/100-1)-('GDP Deflator'!N55/100-1)","v":2.0000000000001128E-3},{"$f":"('GDP Deflator'!O56/100-1)-('GDP Deflator'!O55/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!P56/100-1)-('GDP Deflator'!P55/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Q56/100-1)-('GDP Deflator'!Q55/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!R56/100-1)-('GDP Deflator'!R55/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!S56/100-1)-('GDP Deflator'!S55/100-1)","v":6.9999999999998952E-3},{"$f":"('GDP Deflator'!T56/100-1)-('GDP Deflator'!T55/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!U56/100-1)-('GDP Deflator'!U55/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V56/100-1)-('GDP Deflator'!V55/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!W56/100-1)-('GDP Deflator'!W55/100-1)","v":-1.0000000000000009E-3},{"$f":"('GDP Deflator'!X56/100-1)-('GDP Deflator'!X55/100-1)","v":0},{"$f":"('GDP Deflator'!Y56/100-1)-('GDP Deflator'!Y55/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Z56/100-1)-('GDP Deflator'!Z55/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AA56/100-1)-('GDP Deflator'!AA55/100-1)","v":1.5000000000000013E-2},{"$f":"('GDP Deflator'!AB56/100-1)-('GDP Deflator'!AB55/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AC56/100-1)-('GDP Deflator'!AC55/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AD56/100-1)-('GDP Deflator'!AD55/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!AE56/100-1)-('GDP Deflator'!AE55/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AF56/100-1)-('GDP Deflator'!AF55/100-1)","v":-7.9999999999998961E-3},{"$f":"('GDP Deflator'!AG56/100-1)-('GDP Deflator'!AG55/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!AH56/100-1)-('GDP Deflator'!AH55/100-1)","v":0},{"$f":"('GDP Deflator'!AI56/100-1)-('GDP Deflator'!AI55/100-1)","v":1.4999999999999902E-2}]
[33831,{"$f":"('GDP Deflator'!B57/100-1)-('GDP Deflator'!B56/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!C57/100-1)-('GDP Deflator'!C56/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D57/100-1)-('GDP Deflator'!D56/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!E57/100-1)-('GDP Deflator'!E56/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!F57/100-1)-('GDP Deflator'!F56/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!G57/100-1)-('GDP Deflator'!G56/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!H57/100-1)-('GDP Deflator'!H56/100-1)","v":1.5000000000000013E-2},{"$f":"('GDP Deflator'!I57/100-1)-('GDP Deflator'!I56/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!J57/100-1)-('GDP Deflator'!J56/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!K57/100-1)-('GDP Deflator'!K56/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!L57/100-1)-('GDP Deflator'!L56/100-1)","v":4.0000000000001146E-3},{"$f":"('GDP Deflator'!M57/100-1)-('GDP Deflator'!M56/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!N57/100-1)-('GDP Deflator'!N56/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!O57/100-1)-('GDP Deflator'!O56/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!P57/100-1)-('GDP Deflator'!P56/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Q57/100-1)-('GDP Deflator'!Q56/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!R57/100-1)-('GDP Deflator'!R56/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!S57/100-1)-('GDP Deflator'!S56/100-1)","v":-9.9999999999988987E-4},{"$f":"('GDP Deflator'!T57/100-1)-('GDP Deflator'!T56/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!U57/100-1)-('GDP Deflator'!U56/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V57/100-1)-('GDP Deflator'!V56/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!W57/100-1)-('GDP Deflator'!W56/100-1)","v":7.9999999999998961E-3},{"$f":"('GDP Deflator'!X57/100-1)-('GDP Deflator'!X56/100-1)","v":-5.0000000000000044E-3},{"$f":"('GDP Deflator'!Y57/100-1)-('GDP Deflator'!Y56/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Z57/100-1)-('GDP Deflator'!Z56/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AA57/100-1)-('GDP Deflator'!AA56/100-1)","v":1.7999999999999905E-2},{"$f":"('GDP Deflator'!AB57/100-1)-('GDP Deflator'!AB56/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AC57/100-1)-('GDP Deflator'!AC56/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AD57/100-1)-('GDP Deflator'!AD56/100-1)","v":-2.0000000000000018E-3},{"$f":"('GDP Deflator'!AE57/100-1)-('GDP Deflator'!AE56/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AF57/100-1)-('GDP Deflator'!AF56/100-1)","v":4.9000000000000044E-2},{"$f":"('GDP Deflator'!AG57/100-1)-('GDP Deflator'!AG56/100-1)","v":1.0000000000000009E-3},{"$f":"('GDP Deflator'!AH57/100-1)-('GDP Deflator'!AH56/100-1)","v":0},{"$f":"('GDP Deflator'!AI57/100-1)-('GDP Deflator'!AI56/100-1)","v":8.0000000000001181E-3}]
[33923,{"$f":"('GDP Deflator'!B58/100-1)-('GDP Deflator'!B57/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!C58/100-1)-('GDP Deflator'!C57/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D58/100-1)-('GDP Deflator'!D57/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!E58/100-1)-('GDP Deflator'!E57/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!F58/100-1)-('GDP Deflator'!F57/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!G58/100-1)-('GDP Deflator'!G57/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!H58/100-1)-('GDP Deflator'!H57/100-1)","v":-6.9999999999998952E-3},{"$f":"('GDP Deflator'!I58/100-1)-('GDP Deflator'!I57/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!J58/100-1)-('GDP Deflator'!J57/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!K58/100-1)-('GDP Deflator'!K57/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!L58/100-1)-('GDP Deflator'!L57/100-1)","v":3.9999999999998925E-3},{"$f":"('GDP Deflator'!M58/100-1)-('GDP Deflator'!M57/100-1)","v":7.0000000000000062E-3},{"$f":"('GDP Deflator'!N58/100-1)-('GDP Deflator'!N57/100-1)","v":0},{"$f":"('GDP Deflator'!O58/100-1)-('GDP Deflator'!O57/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!P58/100-1)-('GDP Deflator'!P57/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Q58/100-1)-('GDP Deflator'!Q57/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!R58/100-1)-('GDP Deflator'!R57/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!S58/100-1)-('GDP Deflator'!S57/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!T58/100-1)-('GDP Deflator'!T57/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!U58/100-1)-('GDP Deflator'!U57/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V58/100-1)-('GDP Deflator'!V57/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!W58/100-1)-('GDP Deflator'!W57/100-1)","v":3.0000000000001137E-3},{"$f":"('GDP Deflator'!X58/100-1)-('GDP Deflator'!X57/100-1)","v":1.2000000000000011E-2},{"$f":"('GDP Deflator'!Y58/100-1)-('GDP Deflator'!Y57/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Z58/100-1)-('GDP Deflator'!Z57/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AA58/100-1)-('GDP Deflator'!AA57/100-1)","v":4.0000000000001146E-3},{"$f":"('GDP Deflator'!AB58/100-1)-('GDP Deflator'!AB57/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AC58/100-1)-('GDP Deflator'!AC57/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AD58/100-1)-('GDP Deflator'!AD57/100-1)","v":5.9999999999998943E-3},{"$f":"('GDP Deflator'!AE58/100-1)-('GDP Deflator'!AE57/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AF58/100-1)-('GDP Deflator'!AF57/100-1)","v":-4.0000000000000036E-2},{"$f":"('GDP Deflator'!AG58/100-1)-('GDP Deflator'!AG57/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!AH58/100-1)-('GDP Deflator'!AH57/100-1)","v":1.0000000000000009E-3},{"$f":"('GDP Deflator'!AI58/100-1)-('GDP Deflator'!AI57/100-1)","v":5.0000000000000044E-3}]
[34015,{"$f":"('GDP Deflator'!B59/100-1)-('GDP Deflator'!B58/100-1)","v":9.000000000000008E-3},{"$f":"('GDP Deflator'!C59/100-1)-('GDP Deflator'!C58/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D59/100-1)-('GDP Deflator'!D58/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!E59/100-1)-('GDP Deflator'!E58/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!F59/100-1)-('GDP Deflator'!F58/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!G59/100-1)-('GDP Deflator'!G58/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!H59/100-1)-('GDP Deflator'!H58/100-1)","v":1.6999999999999904E-2},{"$f":"('GDP Deflator'!I59/100-1)-('GDP Deflator'!I58/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!J59/100-1)-('GDP Deflator'!J58/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!K59/100-1)-('GDP Deflator'!K58/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!L59/100-1)-('GDP Deflator'!L58/100-1)","v":4.0000000000001146E-3},{"$f":"('GDP Deflator'!M59/100-1)-('GDP Deflator'!M58/100-1)","v":3.9999999999998925E-3},{"$f":"('GDP Deflator'!N59/100-1)-('GDP Deflator'!N58/100-1)","v":8.0000000000000071E-3},{"$f":"('GDP Deflator'!O59/100-1)-('GDP Deflator'!O58/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!P59/100-1)-('GDP Deflator'!P58/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Q59/100-1)-('GDP Deflator'!Q58/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!R59/100-1)-('GDP Deflator'!R58/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!S59/100-1)-('GDP Deflator'!S58/100-1)","v":2.9999999999998916E-3},{"$f":"('GDP Deflator'!T59/100-1)-('GDP Deflator'!T58/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!U59/100-1)-('GDP Deflator'!U58/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V59/100-1)-('GDP Deflator'!V58/100-1)","v":4.0000000000000036E-2},{"$f":"('GDP Deflator'!W59/100-1)-('GDP Deflator'!W58/100-1)","v":0},{"$f":"('GDP Deflator'!X59/100-1)-('GDP Deflator'!X58/100-1)","v":1.2000000000000011E-2},{"$f":"('GDP Deflator'!Y59/100-1)-('GDP Deflator'!Y58/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Z59/100-1)-('GDP Deflator'!Z58/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AA59/100-1)-('GDP Deflator'!AA58/100-1)","v":7.9999999999998961E-3},{"$f":"('GDP Deflator'!AB59/100-1)-('GDP Deflator'!AB58/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AC59/100-1)-('GDP Deflator'!AC58/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AD59/100-1)-('GDP Deflator'!AD58/100-1)","v":1.1000000000000121E-2},{"$f":"('GDP Deflator'!AE59/100-1)-('GDP Deflator'!AE58/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AF59/100-1)-('GDP Deflator'!AF58/100-1)","v":3.3999999999999919E-2},{"$f":"('GDP Deflator'!AG59/100-1)-('GDP Deflator'!AG58/100-1)","v":6.0000000000000053E-3},{"$f":"('GDP Deflator'!AH59/100-1)-('GDP Deflator'!AH58/100-1)","v":0},{"$f":"('GDP Deflator'!AI59/100-1)-('GDP Deflator'!AI58/100-1)","v":1.8999999999999906E-2}]
[34104,{"$f":"('GDP Deflator'!B60/100-1)-('GDP Deflator'!B59/100-1)","v":9.000000000000119E-3},{"$f":"('GDP Deflator'!C60/100-1)-('GDP Deflator'!C59/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D60/100-1)-('GDP Deflator'!D59/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!E60/100-1)-('GDP Deflator'!E59/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!F60/100-1)-('GDP Deflator'!F59/100-1)","v":4.0000000000001146E-3},{"$f":"('GDP Deflator'!G60/100-1)-('GDP Deflator'!G59/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!H60/100-1)-('GDP Deflator'!H59/100-1)","v":9.000000000000119E-3},{"$f":"('GDP Deflator'!I60/100-1)-('GDP Deflator'!I59/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!J60/100-1)-('GDP Deflator'!J59/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!K60/100-1)-('GDP Deflator'!K59/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!L60/100-1)-('GDP Deflator'!L59/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!M60/100-1)-('GDP Deflator'!M59/100-1)","v":2.0000000000001128E-3},{"$f":"('GDP Deflator'!N60/100-1)-('GDP Deflator'!N59/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!O60/100-1)-('GDP Deflator'!O59/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!P60/100-1)-('GDP Deflator'!P59/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Q60/100-1)-('GDP Deflator'!Q59/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!R60/100-1)-('GDP Deflator'!R59/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!S60/100-1)-('GDP Deflator'!S59/100-1)","v":-4.0000000000000036E-3},{"$f":"('GDP Deflator'!T60/100-1)-('GDP Deflator'!T59/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!U60/100-1)-('GDP Deflator'!U59/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V60/100-1)-('GDP Deflator'!V59/100-1)","v":3.9999999999998925E-3},{"$f":"('GDP Deflator'!W60/100-1)-('GDP Deflator'!W59/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!X60/100-1)-('GDP Deflator'!X59/100-1)","v":0},{"$f":"('GDP Deflator'!Y60/100-1)-('GDP Deflator'!Y59/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Z60/100-1)-('GDP Deflator'!Z59/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AA60/100-1)-('GDP Deflator'!AA59/100-1)","v":1.100000000000001E-2},{"$f":"('GDP Deflator'!AB60/100-1)-('GDP Deflator'!AB59/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AC60/100-1)-('GDP Deflator'!AC59/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AD60/100-1)-('GDP Deflator'!AD59/100-1)","v":-3.0000000000001137E-3},{"$f":"('GDP Deflator'!AE60/100-1)-('GDP Deflator'!AE59/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AF60/100-1)-('GDP Deflator'!AF59/100-1)","v":8.0000000000000071E-3},{"$f":"('GDP Deflator'!AG60/100-1)-('GDP Deflator'!AG59/100-1)","v":7.0000000000001172E-3},{"$f":"('GDP Deflator'!AH60/100-1)-('GDP Deflator'!AH59/100-1)","v":1.0000000000000009E-3},{"$f":"('GDP Deflator'!AI60/100-1)-('GDP Deflator'!AI59/100-1)","v":1.4000000000000012E-2}]
[34196,{"$f":"('GDP Deflator'!B61/100-1)-('GDP Deflator'!B60/100-1)","v":2.9999999999998916E-3},{"$f":"('GDP Deflator'!C61/100-1)-('GDP Deflator'!C60/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D61/100-1)-('GDP Deflator'!D60/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!E61/100-1)-('GDP Deflator'!E60/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!F61/100-1)-('GDP Deflator'!F60/100-1)","v":-2.0000000000000018E-3},{"$f":"('GDP Deflator'!G61/100-1)-('GDP Deflator'!G60/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!H61/100-1)-('GDP Deflator'!H60/100-1)","v":1.2999999999999901E-2},{"$f":"('GDP Deflator'!I61/100-1)-('GDP Deflator'!I60/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!J61/100-1)-('GDP Deflator'!J60/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!K61/100-1)-('GDP Deflator'!K60/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!L61/100-1)-('GDP Deflator'!L60/100-1)","v":3.9999999999998925E-3},{"$f":"('GDP Deflator'!M61/100-1)-('GDP Deflator'!M60/100-1)","v":-1.0000000000000009E-3},{"$f":"('GDP Deflator'!N61/100-1)-('GDP Deflator'!N60/100-1)","v":9.9999999999988987E-4},{"$f":"('GDP Deflator'!O61/100-1)-('GDP Deflator'!O60/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!P61/100-1)-('GDP Deflator'!P60/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Q61/100-1)-('GDP Deflator'!Q60/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!R61/100-1)-('GDP Deflator'!R60/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!S61/100-1)-('GDP Deflator'!S60/100-1)","v":4.9999999999998934E-3},{"$f":"('GDP Deflator'!T61/100-1)-('GDP Deflator'!T60/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!U61/100-1)-('GDP Deflator'!U60/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V61/100-1)-('GDP Deflator'!V60/100-1)","v":1.0000000000001119E-3},{"$f":"('GDP Deflator'!W61/100-1)-('GDP Deflator'!W60/100-1)","v":1.5000000000000013E-2},{"$f":"('GDP Deflator'!X61/100-1)-('GDP Deflator'!X60/100-1)","v":-4.0000000000000036E-3},{"$f":"('GDP Deflator'!Y61/100-1)-('GDP Deflator'!Y60/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Z61/100-1)-('GDP Deflator'!Z60/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AA61/100-1)-('GDP Deflator'!AA60/100-1)","v":7.0000000000000062E-3},{"$f":"('GDP Deflator'!AB61/100-1)-('GDP Deflator'!AB60/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AC61/100-1)-('GDP Deflator'!AC60/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AD61/100-1)-('GDP Deflator'!AD60/100-1)","v":8.0000000000001181E-3},{"$f":"('GDP Deflator'!AE61/100-1)-('GDP Deflator'!AE60/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AF61/100-1)-('GDP Deflator'!AF60/100-1)","v":3.1000000000000028E-2},{"$f":"('GDP Deflator'!AG61/100-1)-('GDP Deflator'!AG60/100-1)","v":7.9999999999998961E-3},{"$f":"('GDP Deflator'!AH61/100-1)-('GDP Deflator'!AH60/100-1)","v":0},{"$f":"('GDP Deflator'!AI61/100-1)-('GDP Deflator'!AI60/100-1)","v":1.0000000000000009E-2}]
[34288,{"$f":"('GDP Deflator'!B62/100-1)-('GDP Deflator'!B61/100-1)","v":6.0000000000000053E-3},{"$f":"('GDP Deflator'!C62/100-1)-('GDP Deflator'!C61/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D62/100-1)-('GDP Deflator'!D61/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!E62/100-1)-('GDP Deflator'!E61/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!F62/100-1)-('GDP Deflator'!F61/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!G62/100-1)-('GDP Deflator'!G61/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!H62/100-1)-('GDP Deflator'!H61/100-1)","v":-5.0000000000000044E-3},{"$f":"('GDP Deflator'!I62/100-1)-('GDP Deflator'!I61/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!J62/100-1)-('GDP Deflator'!J61/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!K62/100-1)-('GDP Deflator'!K61/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!L62/100-1)-('GDP Deflator'!L61/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!M62/100-1)-('GDP Deflator'!M61/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!N62/100-1)-('GDP Deflator'!N61/100-1)","v":0},{"$f":"('GDP Deflator'!O62/100-1)-('GDP Deflator'!O61/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!P62/100-1)-('GDP Deflator'!P61/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Q62/100-1)-('GDP Deflator'!Q61/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!R62/100-1)-('GDP Deflator'!R61/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!S62/100-1)-('GDP Deflator'!S61/100-1)","v":1.0000000000001119E-3},{"$f":"('GDP Deflator'!T62/100-1)-('GDP Deflator'!T61/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!U62/100-1)-('GDP Deflator'!U61/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V62/100-1)-('GDP Deflator'!V61/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!W62/100-1)-('GDP Deflator'!W61/100-1)","v":-1.6000000000000014E-2},{"$f":"('GDP Deflator'!X62/100-1)-('GDP Deflator'!X61/100-1)","v":-5.0000000000000044E-3},{"$f":"('GDP Deflator'!Y62/100-1)-('GDP Deflator'!Y61/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Z62/100-1)-('GDP Deflator'!Z61/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AA62/100-1)-('GDP Deflator'!AA61/100-1)","v":1.2000000000000011E-2},{"$f":"('GDP Deflator'!AB62/100-1)-('GDP Deflator'!AB61/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AC62/100-1)-('GDP Deflator'!AC61/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AD62/100-1)-('GDP Deflator'!AD61/100-1)","v":3.9999999999998925E-3},{"$f":"('GDP Deflator'!AE62/100-1)-('GDP Deflator'!AE61/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AF62/100-1)-('GDP Deflator'!AF61/100-1)","v":-2.6000000000000023E-2},{"$f":"('GDP Deflator'!AG62/100-1)-('GDP Deflator'!AG61/100-1)","v":0},{"$f":"('GDP Deflator'!AH62/100-1)-('GDP Deflator'!AH61/100-1)","v":1.0000000000000009E-3},{"$f":"('GDP Deflator'!AI62/100-1)-('GDP Deflator'!AI61/100-1)","v":-9.9999999999988987E-4}]
[34380,{"$f":"('GDP Deflator'!B63/100-1)-('GDP Deflator'!B62/100-1)","v":6.0000000000001164E-3},{"$f":"('GDP Deflator'!C63/100-1)-('GDP Deflator'!C62/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D63/100-1)-('GDP Deflator'!D62/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!E63/100-1)-('GDP Deflator'!E62/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!F63/100-1)-('GDP Deflator'!F62/100-1)","v":2.9999999999998916E-3},{"$f":"('GDP Deflator'!G63/100-1)-('GDP Deflator'!G62/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!H63/100-1)-('GDP Deflator'!H62/100-1)","v":2.6000000000000023E-2},{"$f":"('GDP Deflator'!I63/100-1)-('GDP Deflator'!I62/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!J63/100-1)-('GDP Deflator'!J62/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!K63/100-1)-('GDP Deflator'!K62/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!L63/100-1)-('GDP Deflator'!L62/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!M63/100-1)-('GDP Deflator'!M62/100-1)","v":9.9999999999988987E-4},{"$f":"('GDP Deflator'!N63/100-1)-('GDP Deflator'!N62/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!O63/100-1)-('GDP Deflator'!O62/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!P63/100-1)-('GDP Deflator'!P62/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Q63/100-1)-('GDP Deflator'!Q62/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!R63/100-1)-('GDP Deflator'!R62/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!S63/100-1)-('GDP Deflator'!S62/100-1)","v":3.0000000000000027E-2},{"$f":"('GDP Deflator'!T63/100-1)-('GDP Deflator'!T62/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!U63/100-1)-('GDP Deflator'!U62/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V63/100-1)-('GDP Deflator'!V62/100-1)","v":5.9999999999998943E-3},{"$f":"('GDP Deflator'!W63/100-1)-('GDP Deflator'!W62/100-1)","v":-1.100000000000001E-2},{"$f":"('GDP Deflator'!X63/100-1)-('GDP Deflator'!X62/100-1)","v":3.0000000000001137E-3},{"$f":"('GDP Deflator'!Y63/100-1)-('GDP Deflator'!Y62/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Z63/100-1)-('GDP Deflator'!Z62/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AA63/100-1)-('GDP Deflator'!AA62/100-1)","v":9.000000000000008E-3},{"$f":"('GDP Deflator'!AB63/100-1)-('GDP Deflator'!AB62/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AC63/100-1)-('GDP Deflator'!AC62/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AD63/100-1)-('GDP Deflator'!AD62/100-1)","v":0},{"$f":"('GDP Deflator'!AE63/100-1)-('GDP Deflator'!AE62/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AF63/100-1)-('GDP Deflator'!AF62/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!AG63/100-1)-('GDP Deflator'!AG62/100-1)","v":3.9999999999998925E-3},{"$f":"('GDP Deflator'!AH63/100-1)-('GDP Deflator'!AH62/100-1)","v":0},{"$f":"('GDP Deflator'!AI63/100-1)-('GDP Deflator'!AI62/100-1)","v":1.4000000000000012E-2}]
[34469,{"$f":"('GDP Deflator'!B64/100-1)-('GDP Deflator'!B63/100-1)","v":1.9999999999998908E-3},{"$f":"('GDP Deflator'!C64/100-1)-('GDP Deflator'!C63/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D64/100-1)-('GDP Deflator'!D63/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!E64/100-1)-('GDP Deflator'!E63/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!F64/100-1)-('GDP Deflator'!F63/100-1)","v":-9.9999999999988987E-4},{"$f":"('GDP Deflator'!G64/100-1)-('GDP Deflator'!G63/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!H64/100-1)-('GDP Deflator'!H63/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!I64/100-1)-('GDP Deflator'!I63/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!J64/100-1)-('GDP Deflator'!J63/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!K64/100-1)-('GDP Deflator'!K63/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!L64/100-1)-('GDP Deflator'!L63/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!M64/100-1)-('GDP Deflator'!M63/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!N64/100-1)-('GDP Deflator'!N63/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!O64/100-1)-('GDP Deflator'!O63/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!P64/100-1)-('GDP Deflator'!P63/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Q64/100-1)-('GDP Deflator'!Q63/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!R64/100-1)-('GDP Deflator'!R63/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!S64/100-1)-('GDP Deflator'!S63/100-1)","v":4.9999999999998934E-3},{"$f":"('GDP Deflator'!T64/100-1)-('GDP Deflator'!T63/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!U64/100-1)-('GDP Deflator'!U63/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V64/100-1)-('GDP Deflator'!V63/100-1)","v":4.0000000000001146E-3},{"$f":"('GDP Deflator'!W64/100-1)-('GDP Deflator'!W63/100-1)","v":1.100000000000001E-2},{"$f":"('GDP Deflator'!X64/100-1)-('GDP Deflator'!X63/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!Y64/100-1)-('GDP Deflator'!Y63/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Z64/100-1)-('GDP Deflator'!Z63/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AA64/100-1)-('GDP Deflator'!AA63/100-1)","v":6.0000000000000053E-3},{"$f":"('GDP Deflator'!AB64/100-1)-('GDP Deflator'!AB63/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AC64/100-1)-('GDP Deflator'!AC63/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AD64/100-1)-('GDP Deflator'!AD63/100-1)","v":-2.0000000000000018E-3},{"$f":"('GDP Deflator'!AE64/100-1)-('GDP Deflator'!AE63/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AF64/100-1)-('GDP Deflator'!AF63/100-1)","v":1.4000000000000012E-2},{"$f":"('GDP Deflator'!AG64/100-1)-('GDP Deflator'!AG63/100-1)","v":0},{"$f":"('GDP Deflator'!AH64/100-1)-('GDP Deflator'!AH63/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!AI64/100-1)-('GDP Deflator'!AI63/100-1)","v":2.7999999999999914E-2}]
[34561,{"$f":"('GDP Deflator'!B65/100-1)-('GDP Deflator'!B64/100-1)","v":3.0000000000001137E-3},{"$f":"('GDP Deflator'!C65/100-1)-('GDP Deflator'!C64/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D65/100-1)-('GDP Deflator'!D64/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!E65/100-1)-('GDP Deflator'!E64/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!F65/100-1)-('GDP Deflator'!F64/100-1)","v":6.9999999999998952E-3},{"$f":"('GDP Deflator'!G65/100-1)-('GDP Deflator'!G64/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!H65/100-1)-('GDP Deflator'!H64/100-1)","v":2.300000000000002E-2},{"$f":"('GDP Deflator'!I65/100-1)-('GDP Deflator'!I64/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!J65/100-1)-('GDP Deflator'!J64/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!K65/100-1)-('GDP Deflator'!K64/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!L65/100-1)-('GDP Deflator'!L64/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!M65/100-1)-('GDP Deflator'!M64/100-1)","v":8.0000000000001181E-3},{"$f":"('GDP Deflator'!N65/100-1)-('GDP Deflator'!N64/100-1)","v":1.0000000000001119E-3},{"$f":"('GDP Deflator'!O65/100-1)-('GDP Deflator'!O64/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!P65/100-1)-('GDP Deflator'!P64/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Q65/100-1)-('GDP Deflator'!Q64/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!R65/100-1)-('GDP Deflator'!R64/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!S65/100-1)-('GDP Deflator'!S64/100-1)","v":-4.9999999999998934E-3},{"$f":"('GDP Deflator'!T65/100-1)-('GDP Deflator'!T64/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!U65/100-1)-('GDP Deflator'!U64/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V65/100-1)-('GDP Deflator'!V64/100-1)","v":2.9999999999998916E-3},{"$f":"('GDP Deflator'!W65/100-1)-('GDP Deflator'!W64/100-1)","v":1.6000000000000014E-2},{"$f":"('GDP Deflator'!X65/100-1)-('GDP Deflator'!X64/100-1)","v":7.0000000000000062E-3},{"$f":"('GDP Deflator'!Y65/100-1)-('GDP Deflator'!Y64/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Z65/100-1)-('GDP Deflator'!Z64/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AA65/100-1)-('GDP Deflator'!AA64/100-1)","v":1.3000000000000012E-2},{"$f":"('GDP Deflator'!AB65/100-1)-('GDP Deflator'!AB64/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AC65/100-1)-('GDP Deflator'!AC64/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AD65/100-1)-('GDP Deflator'!AD64/100-1)","v":0},{"$f":"('GDP Deflator'!AE65/100-1)-('GDP Deflator'!AE64/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AF65/100-1)-('GDP Deflator'!AF64/100-1)","v":2.8999999999999915E-2},{"$f":"('GDP Deflator'!AG65/100-1)-('GDP Deflator'!AG64/100-1)","v":1.0000000000001119E-3},{"$f":"('GDP Deflator'!AH65/100-1)-('GDP Deflator'!AH64/100-1)","v":1.0000000000000009E-3},{"$f":"('GDP Deflator'!AI65/100-1)-('GDP Deflator'!AI64/100-1)","v":1.6000000000000014E-2}]
[34653,{"$f":"('GDP Deflator'!B66/100-1)-('GDP Deflator'!B65/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!C66/100-1)-('GDP Deflator'!C65/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D66/100-1)-('GDP Deflator'!D65/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!E66/100-1)-('GDP Deflator'!E65/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!F66/100-1)-('GDP Deflator'!F65/100-1)","v":3.0000000000001137E-3},{"$f":"('GDP Deflator'!G66/100-1)-('GDP Deflator'!G65/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!H66/100-1)-('GDP Deflator'!H65/100-1)","v":-9.000000000000008E-3},{"$f":"('GDP Deflator'!I66/100-1)-('GDP Deflator'!I65/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!J66/100-1)-('GDP Deflator'!J65/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!K66/100-1)-('GDP Deflator'!K65/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!L66/100-1)-('GDP Deflator'!L65/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!M66/100-1)-('GDP Deflator'!M65/100-1)","v":9.000000000000008E-3},{"$f":"('GDP Deflator'!N66/100-1)-('GDP Deflator'!N65/100-1)","v":3.9999999999998925E-3},{"$f":"('GDP Deflator'!O66/100-1)-('GDP Deflator'!O65/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!P66/100-1)-('GDP Deflator'!P65/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Q66/100-1)-('GDP Deflator'!Q65/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!R66/100-1)-('GDP Deflator'!R65/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!S66/100-1)-('GDP Deflator'!S65/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!T66/100-1)-('GDP Deflator'!T65/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!U66/100-1)-('GDP Deflator'!U65/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V66/100-1)-('GDP Deflator'!V65/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!W66/100-1)-('GDP Deflator'!W65/100-1)","v":-1.100000000000001E-2},{"$f":"('GDP Deflator'!X66/100-1)-('GDP Deflator'!X65/100-1)","v":8.999999999999897E-3},{"$f":"('GDP Deflator'!Y66/100-1)-('GDP Deflator'!Y65/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Z66/100-1)-('GDP Deflator'!Z65/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AA66/100-1)-('GDP Deflator'!AA65/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!AB66/100-1)-('GDP Deflator'!AB65/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AC66/100-1)-('GDP Deflator'!AC65/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AD66/100-1)-('GDP Deflator'!AD65/100-1)","v":1.100000000000001E-2},{"$f":"('GDP Deflator'!AE66/100-1)-('GDP Deflator'!AE65/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AF66/100-1)-('GDP Deflator'!AF65/100-1)","v":-3.2000000000000028E-2},{"$f":"('GDP Deflator'!AG66/100-1)-('GDP Deflator'!AG65/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!AH66/100-1)-('GDP Deflator'!AH65/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!AI66/100-1)-('GDP Deflator'!AI65/100-1)","v":1.4000000000000012E-2}]
[34745,{"$f":"('GDP Deflator'!B67/100-1)-('GDP Deflator'!B66/100-1)","v":2.9999999999998916E-3},{"$f":"('GDP Deflator'!C67/100-1)-('GDP Deflator'!C66/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D67/100-1)-('GDP Deflator'!D66/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!E67/100-1)-('GDP Deflator'!E66/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!F67/100-1)-('GDP Deflator'!F66/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!G67/100-1)-('GDP Deflator'!G66/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!H67/100-1)-('GDP Deflator'!H66/100-1)","v":2.0999999999999908E-2},{"$f":"('GDP Deflator'!I67/100-1)-('GDP Deflator'!I66/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!J67/100-1)-('GDP Deflator'!J66/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!K67/100-1)-('GDP Deflator'!K66/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!L67/100-1)-('GDP Deflator'!L66/100-1)","v":4.0000000000001146E-3},{"$f":"('GDP Deflator'!M67/100-1)-('GDP Deflator'!M66/100-1)","v":1.6000000000000014E-2},{"$f":"('GDP Deflator'!N67/100-1)-('GDP Deflator'!N66/100-1)","v":0},{"$f":"('GDP Deflator'!O67/100-1)-('GDP Deflator'!O66/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!P67/100-1)-('GDP Deflator'!P66/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Q67/100-1)-('GDP Deflator'!Q66/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!R67/100-1)-('GDP Deflator'!R66/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!S67/100-1)-('GDP Deflator'!S66/100-1)","v":-4.9999999999998934E-3},{"$f":"('GDP Deflator'!T67/100-1)-('GDP Deflator'!T66/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!U67/100-1)-('GDP Deflator'!U66/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V67/100-1)-('GDP Deflator'!V66/100-1)","v":2.8000000000000025E-2},{"$f":"('GDP Deflator'!W67/100-1)-('GDP Deflator'!W66/100-1)","v":-2.7000000000000024E-2},{"$f":"('GDP Deflator'!X67/100-1)-('GDP Deflator'!X66/100-1)","v":-9.9999999999988987E-4},{"$f":"('GDP Deflator'!Y67/100-1)-('GDP Deflator'!Y66/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Z67/100-1)-('GDP Deflator'!Z66/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AA67/100-1)-('GDP Deflator'!AA66/100-1)","v":2.5000000000000022E-2},{"$f":"('GDP Deflator'!AB67/100-1)-('GDP Deflator'!AB66/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AC67/100-1)-('GDP Deflator'!AC66/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AD67/100-1)-('GDP Deflator'!AD66/100-1)","v":1.0000000000000009E-3},{"$f":"('GDP Deflator'!AE67/100-1)-('GDP Deflator'!AE66/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AF67/100-1)-('GDP Deflator'!AF66/100-1)","v":1.3000000000000123E-2},{"$f":"('GDP Deflator'!AG67/100-1)-('GDP Deflator'!AG66/100-1)","v":0},{"$f":"('GDP Deflator'!AH67/100-1)-('GDP Deflator'!AH66/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!AI67/100-1)-('GDP Deflator'!AI66/100-1)","v":8.7999999999999967E-2}]
[34834,{"$f":"('GDP Deflator'!B68/100-1)-('GDP Deflator'!B67/100-1)","v":8.0000000000000071E-3},{"$f":"('GDP Deflator'!C68/100-1)-('GDP Deflator'!C67/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D68/100-1)-('GDP Deflator'!D67/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!E68/100-1)-('GDP Deflator'!E67/100-1)","v":9.9999999999988987E-4},{"$f":"('GDP Deflator'!F68/100-1)-('GDP Deflator'!F67/100-1)","v":3.9999999999998925E-3},{"$f":"('GDP Deflator'!G68/100-1)-('GDP Deflator'!G67/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!H68/100-1)-('GDP Deflator'!H67/100-1)","v":1.3000000000000123E-2},{"$f":"('GDP Deflator'!I68/100-1)-('GDP Deflator'!I67/100-1)","v":9.000000000000008E-3},{"$f":"('GDP Deflator'!J68/100-1)-('GDP Deflator'!J67/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!K68/100-1)-('GDP Deflator'!K67/100-1)","v":2.4000000000000021E-2},{"$f":"('GDP Deflator'!L68/100-1)-('GDP Deflator'!L67/100-1)","v":2.9999999999998916E-3},{"$f":"('GDP Deflator'!M68/100-1)-('GDP Deflator'!M67/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!N68/100-1)-('GDP Deflator'!N67/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!O68/100-1)-('GDP Deflator'!O67/100-1)","v":9.9999999999998979E-3},{"$f":"('GDP Deflator'!P68/100-1)-('GDP Deflator'!P67/100-1)","v":2.0000000000000018E-2},{"$f":"('GDP Deflator'!Q68/100-1)-('GDP Deflator'!Q67/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!R68/100-1)-('GDP Deflator'!R67/100-1)","v":1.0999999999999899E-2},{"$f":"('GDP Deflator'!S68/100-1)-('GDP Deflator'!S67/100-1)","v":-2.0000000000000018E-3},{"$f":"('GDP Deflator'!T68/100-1)-('GDP Deflator'!T67/100-1)","v":0},{"$f":"('GDP Deflator'!U68/100-1)-('GDP Deflator'!U67/100-1)","v":5.0000000000001155E-3},{"$f":"('GDP Deflator'!V68/100-1)-('GDP Deflator'!V67/100-1)","v":3.6000000000000032E-2},{"$f":"('GDP Deflator'!W68/100-1)-('GDP Deflator'!W67/100-1)","v":6.0000000000000053E-3},{"$f":"('GDP Deflator'!X68/100-1)-('GDP Deflator'!X67/100-1)","v":0},{"$f":"('GDP Deflator'!Y68/100-1)-('GDP Deflator'!Y67/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Z68/100-1)-('GDP Deflator'!Z67/100-1)","v":0},{"$f":"('GDP Deflator'!AA68/100-1)-('GDP Deflator'!AA67/100-1)","v":1.7000000000000015E-2},{"$f":"('GDP Deflator'!AB68/100-1)-('GDP Deflator'!AB67/100-1)","v":4.8999999999999932E-2},{"$f":"('GDP Deflator'!AC68/100-1)-('GDP Deflator'!AC67/100-1)","v":3.7000000000000033E-2},{"$f":"('GDP Deflator'!AD68/100-1)-('GDP Deflator'!AD67/100-1)","v":6.0000000000001164E-3},{"$f":"('GDP Deflator'!AE68/100-1)-('GDP Deflator'!AE67/100-1)","v":1.6000000000000014E-2},{"$f":"('GDP Deflator'!AF68/100-1)-('GDP Deflator'!AF67/100-1)","v":2.1999999999999909E-2},{"$f":"('GDP Deflator'!AG68/100-1)-('GDP Deflator'!AG67/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!AH68/100-1)-('GDP Deflator'!AH67/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!AI68/100-1)-('GDP Deflator'!AI67/100-1)","v":1.4000000000000012E-2}]
[34926,{"$f":"('GDP Deflator'!B69/100-1)-('GDP Deflator'!B68/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!C69/100-1)-('GDP Deflator'!C68/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D69/100-1)-('GDP Deflator'!D68/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!E69/100-1)-('GDP Deflator'!E68/100-1)","v":1.0000000000001119E-3},{"$f":"('GDP Deflator'!F69/100-1)-('GDP Deflator'!F68/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!G69/100-1)-('GDP Deflator'!G68/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!H69/100-1)-('GDP Deflator'!H68/100-1)","v":2.399999999999991E-2},{"$f":"('GDP Deflator'!I69/100-1)-('GDP Deflator'!I68/100-1)","v":-9.9999999999988987E-4},{"$f":"('GDP Deflator'!J69/100-1)-('GDP Deflator'!J68/100-1)","v":6.0000000000000053E-3},{"$f":"('GDP Deflator'!K69/100-1)-('GDP Deflator'!K68/100-1)","v":1.2000000000000011E-2},{"$f":"('GDP Deflator'!L69/100-1)-('GDP Deflator'!L68/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!M69/100-1)-('GDP Deflator'!M68/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!N69/100-1)-('GDP Deflator'!N68/100-1)","v":4.0000000000001146E-3},{"$f":"('GDP Deflator'!O69/100-1)-('GDP Deflator'!O68/100-1)","v":1.0000000000001119E-3},{"$f":"('GDP Deflator'!P69/100-1)-('GDP Deflator'!P68/100-1)","v":-1.0000000000001119E-3},{"$f":"('GDP Deflator'!Q69/100-1)-('GDP Deflator'!Q68/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!R69/100-1)-('GDP Deflator'!R68/100-1)","v":1.5000000000000013E-2},{"$f":"('GDP Deflator'!S69/100-1)-('GDP Deflator'!S68/100-1)","v":0},{"$f":"('GDP Deflator'!T69/100-1)-('GDP Deflator'!T68/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!U69/100-1)-('GDP Deflator'!U68/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!V69/100-1)-('GDP Deflator'!V68/100-1)","v":1.3000000000000012E-2},{"$f":"('GDP Deflator'!W69/100-1)-('GDP Deflator'!W68/100-1)","v":-4.0000000000000036E-3},{"$f":"('GDP Deflator'!X69/100-1)-('GDP Deflator'!X68/100-1)","v":5.9999999999998943E-3},{"$f":"('GDP Deflator'!Y69/100-1)-('GDP Deflator'!Y68/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Z69/100-1)-('GDP Deflator'!Z68/100-1)","v":0},{"$f":"('GDP Deflator'!AA69/100-1)-('GDP Deflator'!AA68/100-1)","v":2.8999999999999915E-2},{"$f":"('GDP Deflator'!AB69/100-1)-('GDP Deflator'!AB68/100-1)","v":-8.0000000000000071E-3},{"$f":"('GDP Deflator'!AC69/100-1)-('GDP Deflator'!AC68/100-1)","v":1.3000000000000012E-2},{"$f":"('GDP Deflator'!AD69/100-1)-('GDP Deflator'!AD68/100-1)","v":5.9999999999998943E-3},{"$f":"('GDP Deflator'!AE69/100-1)-('GDP Deflator'!AE68/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!AF69/100-1)-('GDP Deflator'!AF68/100-1)","v":3.2000000000000028E-2},{"$f":"('GDP Deflator'!AG69/100-1)-('GDP Deflator'!AG68/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!AH69/100-1)-('GDP Deflator'!AH68/100-1)","v":1.0000000000000009E-3},{"$f":"('GDP Deflator'!AI69/100-1)-('GDP Deflator'!AI68/100-1)","v":1.0000000000000009E-2}]
[35018,{"$f":"('GDP Deflator'!B70/100-1)-('GDP Deflator'!B69/100-1)","v":1.0000000000000009E-3},{"$f":"('GDP Deflator'!C70/100-1)-('GDP Deflator'!C69/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D70/100-1)-('GDP Deflator'!D69/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!E70/100-1)-('GDP Deflator'!E69/100-1)","v":-5.0000000000000044E-3},{"$f":"('GDP Deflator'!F70/100-1)-('GDP Deflator'!F69/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!G70/100-1)-('GDP Deflator'!G69/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!H70/100-1)-('GDP Deflator'!H69/100-1)","v":-2.200000000000002E-2},{"$f":"('GDP Deflator'!I70/100-1)-('GDP Deflator'!I69/100-1)","v":-2.0000000000000018E-3},{"$f":"('GDP Deflator'!J70/100-1)-('GDP Deflator'!J69/100-1)","v":6.9999999999998952E-3},{"$f":"('GDP Deflator'!K70/100-1)-('GDP Deflator'!K69/100-1)","v":1.2000000000000011E-2},{"$f":"('GDP Deflator'!L70/100-1)-('GDP Deflator'!L69/100-1)","v":3.0000000000001137E-3},{"$f":"('GDP Deflator'!M70/100-1)-('GDP Deflator'!M69/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!N70/100-1)-('GDP Deflator'!N69/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!O70/100-1)-('GDP Deflator'!O69/100-1)","v":2.5999999999999912E-2},{"$f":"('GDP Deflator'!P70/100-1)-('GDP Deflator'!P69/100-1)","v":3.5000000000000031E-2},{"$f":"('GDP Deflator'!Q70/100-1)-('GDP Deflator'!Q69/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!R70/100-1)-('GDP Deflator'!R69/100-1)","v":1.6000000000000014E-2},{"$f":"('GDP Deflator'!S70/100-1)-('GDP Deflator'!S69/100-1)","v":9.9999999999988987E-4},{"$f":"('GDP Deflator'!T70/100-1)-('GDP Deflator'!T69/100-1)","v":3.9999999999998925E-3},{"$f":"('GDP Deflator'!U70/100-1)-('GDP Deflator'!U69/100-1)","v":4.2999999999999927E-2},{"$f":"('GDP Deflator'!V70/100-1)-('GDP Deflator'!V69/100-1)","v":1.9000000000000017E-2},{"$f":"('GDP Deflator'!W70/100-1)-('GDP Deflator'!W69/100-1)","v":-5.0000000000000044E-3},{"$f":"('GDP Deflator'!X70/100-1)-('GDP Deflator'!X69/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!Y70/100-1)-('GDP Deflator'!Y69/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Z70/100-1)-('GDP Deflator'!Z69/100-1)","v":0},{"$f":"('GDP Deflator'!AA70/100-1)-('GDP Deflator'!AA69/100-1)","v":2.5000000000000022E-2},{"$f":"('GDP Deflator'!AB70/100-1)-('GDP Deflator'!AB69/100-1)","v":-2.5000000000000022E-2},{"$f":"('GDP Deflator'!AC70/100-1)-('GDP Deflator'!AC69/100-1)","v":4.9999999999999933E-2},{"$f":"('GDP Deflator'!AD70/100-1)-('GDP Deflator'!AD69/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!AE70/100-1)-('GDP Deflator'!AE69/100-1)","v":1.5000000000000013E-2},{"$f":"('GDP Deflator'!AF70/100-1)-('GDP Deflator'!AF69/100-1)","v":-4.0999999999999925E-2},{"$f":"('GDP Deflator'!AG70/100-1)-('GDP Deflator'!AG69/100-1)","v":9.9999999999988987E-4},{"$f":"('GDP Deflator'!AH70/100-1)-('GDP Deflator'!AH69/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!AI70/100-1)-('GDP Deflator'!AI69/100-1)","v":4.0000000000000036E-3}]
[35110,{"$f":"('GDP Deflator'!B71/100-1)-('GDP Deflator'!B70/100-1)","v":-1.0000000000000009E-3},{"$f":"('GDP Deflator'!C71/100-1)-('GDP Deflator'!C70/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D71/100-1)-('GDP Deflator'!D70/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!E71/100-1)-('GDP Deflator'!E70/100-1)","v":8.999999999999897E-3},{"$f":"('GDP Deflator'!F71/100-1)-('GDP Deflator'!F70/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!G71/100-1)-('GDP Deflator'!G70/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!H71/100-1)-('GDP Deflator'!H70/100-1)","v":2.5000000000000022E-2},{"$f":"('GDP Deflator'!I71/100-1)-('GDP Deflator'!I70/100-1)","v":7.0000000000000062E-3},{"$f":"('GDP Deflator'!J71/100-1)-('GDP Deflator'!J70/100-1)","v":6.0000000000001164E-3},{"$f":"('GDP Deflator'!K71/100-1)-('GDP Deflator'!K70/100-1)","v":4.2999999999999927E-2},{"$f":"('GDP Deflator'!L71/100-1)-('GDP Deflator'!L70/100-1)","v":4.9999999999998934E-3},{"$f":"('GDP Deflator'!M71/100-1)-('GDP Deflator'!M70/100-1)","v":-6.0000000000001164E-3},{"$f":"('GDP Deflator'!N71/100-1)-('GDP Deflator'!N70/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!O71/100-1)-('GDP Deflator'!O70/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!P71/100-1)-('GDP Deflator'!P70/100-1)","v":2.5000000000000022E-2},{"$f":"('GDP Deflator'!Q71/100-1)-('GDP Deflator'!Q70/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!R71/100-1)-('GDP Deflator'!R70/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!S71/100-1)-('GDP Deflator'!S70/100-1)","v":-6.0000000000000053E-3},{"$f":"('GDP Deflator'!T71/100-1)-('GDP Deflator'!T70/100-1)","v":4.0000000000000036E-2},{"$f":"('GDP Deflator'!U71/100-1)-('GDP Deflator'!U70/100-1)","v":-1.0000000000001119E-3},{"$f":"('GDP Deflator'!V71/100-1)-('GDP Deflator'!V70/100-1)","v":1.8000000000000016E-2},{"$f":"('GDP Deflator'!W71/100-1)-('GDP Deflator'!W70/100-1)","v":1.2000000000000011E-2},{"$f":"('GDP Deflator'!X71/100-1)-('GDP Deflator'!X70/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!Y71/100-1)-('GDP Deflator'!Y70/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Z71/100-1)-('GDP Deflator'!Z70/100-1)","v":5.8000000000000052E-2},{"$f":"('GDP Deflator'!AA71/100-1)-('GDP Deflator'!AA70/100-1)","v":-6.3999999999999946E-2},{"$f":"('GDP Deflator'!AB71/100-1)-('GDP Deflator'!AB70/100-1)","v":1.6000000000000014E-2},{"$f":"('GDP Deflator'!AC71/100-1)-('GDP Deflator'!AC70/100-1)","v":-2.9999999999999916E-2},{"$f":"('GDP Deflator'!AD71/100-1)-('GDP Deflator'!AD70/100-1)","v":5.9999999999998943E-3},{"$f":"('GDP Deflator'!AE71/100-1)-('GDP Deflator'!AE70/100-1)","v":6.0000000000000053E-3},{"$f":"('GDP Deflator'!AF71/100-1)-('GDP Deflator'!AF70/100-1)","v":3.9999999999998925E-3},{"$f":"('GDP Deflator'!AG71/100-1)-('GDP Deflator'!AG70/100-1)","v":0},{"$f":"('GDP Deflator'!AH71/100-1)-('GDP Deflator'!AH70/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!AI71/100-1)-('GDP Deflator'!AI70/100-1)","v":2.200000000000002E-2}]
[35200,{"$f":"('GDP Deflator'!B72/100-1)-('GDP Deflator'!B71/100-1)","v":1.0000000000000009E-3},{"$f":"('GDP Deflator'!C72/100-1)-('GDP Deflator'!C71/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D72/100-1)-('GDP Deflator'!D71/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!E72/100-1)-('GDP Deflator'!E71/100-1)","v":-3.0000000000000027E-3},{"$f":"('GDP Deflator'!F72/100-1)-('GDP Deflator'!F71/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!G72/100-1)-('GDP Deflator'!G71/100-1)","v":-5.0000000000000044E-3},{"$f":"('GDP Deflator'!H72/100-1)-('GDP Deflator'!H71/100-1)","v":-3.0000000000000027E-3},{"$f":"('GDP Deflator'!I72/100-1)-('GDP Deflator'!I71/100-1)","v":5.9999999999998943E-3},{"$f":"('GDP Deflator'!J72/100-1)-('GDP Deflator'!J71/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!K72/100-1)-('GDP Deflator'!K71/100-1)","v":2.6000000000000023E-2},{"$f":"('GDP Deflator'!L72/100-1)-('GDP Deflator'!L71/100-1)","v":1.9999999999998908E-3},{"$f":"('GDP Deflator'!M72/100-1)-('GDP Deflator'!M71/100-1)","v":-9.9999999999988987E-4},{"$f":"('GDP Deflator'!N72/100-1)-('GDP Deflator'!N71/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!O72/100-1)-('GDP Deflator'!O71/100-1)","v":1.6000000000000014E-2},{"$f":"('GDP Deflator'!P72/100-1)-('GDP Deflator'!P71/100-1)","v":8.0000000000000071E-3},{"$f":"('GDP Deflator'!Q72/100-1)-('GDP Deflator'!Q71/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!R72/100-1)-('GDP Deflator'!R71/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!S72/100-1)-('GDP Deflator'!S71/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!T72/100-1)-('GDP Deflator'!T71/100-1)","v":1.8000000000000016E-2},{"$f":"('GDP Deflator'!U72/100-1)-('GDP Deflator'!U71/100-1)","v":-1.0999999999999899E-2},{"$f":"('GDP Deflator'!V72/100-1)-('GDP Deflator'!V71/100-1)","v":1.4000000000000012E-2},{"$f":"('GDP Deflator'!W72/100-1)-('GDP Deflator'!W71/100-1)","v":6.0000000000000053E-3},{"$f":"('GDP Deflator'!X72/100-1)-('GDP Deflator'!X71/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!Y72/100-1)-('GDP Deflator'!Y71/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!Z72/100-1)-('GDP Deflator'!Z71/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!AA72/100-1)-('GDP Deflator'!AA71/100-1)","v":3.5999999999999921E-2},{"$f":"('GDP Deflator'!AB72/100-1)-('GDP Deflator'!AB71/100-1)","v":1.3000000000000123E-2},{"$f":"('GDP Deflator'!AC72/100-1)-('GDP Deflator'!AC71/100-1)","v":1.9000000000000017E-2},{"$f":"('GDP Deflator'!AD72/100-1)-('GDP Deflator'!AD71/100-1)","v":1.4000000000000123E-2},{"$f":"('GDP Deflator'!AE72/100-1)-('GDP Deflator'!AE71/100-1)","v":2.6000000000000023E-2},{"$f":"('GDP Deflator'!AF72/100-1)-('GDP Deflator'!AF71/100-1)","v":8.0000000000001181E-3},{"$f":"('GDP Deflator'!AG72/100-1)-('GDP Deflator'!AG71/100-1)","v":0},{"$f":"('GDP Deflator'!AH72/100-1)-('GDP Deflator'!AH71/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!AI72/100-1)-('GDP Deflator'!AI71/100-1)","v":2.4999999999999911E-2}]
[35292,{"$f":"('GDP Deflator'!B73/100-1)-('GDP Deflator'!B72/100-1)","v":9.9999999999988987E-4},{"$f":"('GDP Deflator'!C73/100-1)-('GDP Deflator'!C72/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D73/100-1)-('GDP Deflator'!D72/100-1)","v":1.9999999999998908E-3},{"$f":"('GDP Deflator'!E73/100-1)-('GDP Deflator'!E72/100-1)","v":-9.9999999999988987E-4},{"$f":"('GDP Deflator'!F73/100-1)-('GDP Deflator'!F72/100-1)","v":4.0000000000001146E-3},{"$f":"('GDP Deflator'!G73/100-1)-('GDP Deflator'!G72/100-1)","v":-7.0000000000000062E-3},{"$f":"('GDP Deflator'!H73/100-1)-('GDP Deflator'!H72/100-1)","v":2.0000000000000018E-2},{"$f":"('GDP Deflator'!I73/100-1)-('GDP Deflator'!I72/100-1)","v":7.0000000000000062E-3},{"$f":"('GDP Deflator'!J73/100-1)-('GDP Deflator'!J72/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!K73/100-1)-('GDP Deflator'!K72/100-1)","v":6.0000000000000053E-3},{"$f":"('GDP Deflator'!L73/100-1)-('GDP Deflator'!L72/100-1)","v":3.0000000000001137E-3},{"$f":"('GDP Deflator'!M73/100-1)-('GDP Deflator'!M72/100-1)","v":-1.0000000000001119E-3},{"$f":"('GDP Deflator'!N73/100-1)-('GDP Deflator'!N72/100-1)","v":1.0000000000000009E-3},{"$f":"('GDP Deflator'!O73/100-1)-('GDP Deflator'!O72/100-1)","v":-1.0000000000000009E-3},{"$f":"('GDP Deflator'!P73/100-1)-('GDP Deflator'!P72/100-1)","v":-3.0000000000000027E-3},{"$f":"('GDP Deflator'!Q73/100-1)-('GDP Deflator'!Q72/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!R73/100-1)-('GDP Deflator'!R72/100-1)","v":6.0000000000001164E-3},{"$f":"('GDP Deflator'!S73/100-1)-('GDP Deflator'!S72/100-1)","v":-2.0000000000000018E-3},{"$f":"('GDP Deflator'!T73/100-1)-('GDP Deflator'!T72/100-1)","v":-6.9999999999998952E-3},{"$f":"('GDP Deflator'!U73/100-1)-('GDP Deflator'!U72/100-1)","v":2.0000000000000018E-2},{"$f":"('GDP Deflator'!V73/100-1)-('GDP Deflator'!V72/100-1)","v":1.0999999999999899E-2},{"$f":"('GDP Deflator'!W73/100-1)-('GDP Deflator'!W72/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!X73/100-1)-('GDP Deflator'!X72/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!Y73/100-1)-('GDP Deflator'!Y72/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!Z73/100-1)-('GDP Deflator'!Z72/100-1)","v":1.3000000000000012E-2},{"$f":"('GDP Deflator'!AA73/100-1)-('GDP Deflator'!AA72/100-1)","v":2.9000000000000137E-2},{"$f":"('GDP Deflator'!AB73/100-1)-('GDP Deflator'!AB72/100-1)","v":1.5999999999999903E-2},{"$f":"('GDP Deflator'!AC73/100-1)-('GDP Deflator'!AC72/100-1)","v":8.999999999999897E-3},{"$f":"('GDP Deflator'!AD73/100-1)-('GDP Deflator'!AD72/100-1)","v":7.0000000000000062E-3},{"$f":"('GDP Deflator'!AE73/100-1)-('GDP Deflator'!AE72/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!AF73/100-1)-('GDP Deflator'!AF72/100-1)","v":3.8999999999999924E-2},{"$f":"('GDP Deflator'!AG73/100-1)-('GDP Deflator'!AG72/100-1)","v":-2.9999999999998916E-3},{"$f":"('GDP Deflator'!AH73/100-1)-('GDP Deflator'!AH72/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!AI73/100-1)-('GDP Deflator'!AI72/100-1)","v":1.3000000000000012E-2}]
[35384,{"$f":"('GDP Deflator'!B74/100-1)-('GDP Deflator'!B73/100-1)","v":2.0000000000001128E-3},{"$f":"('GDP Deflator'!C74/100-1)-('GDP Deflator'!C73/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D74/100-1)-('GDP Deflator'!D73/100-1)","v":-1.9999999999998908E-3},{"$f":"('GDP Deflator'!E74/100-1)-('GDP Deflator'!E73/100-1)","v":9.9999999999988987E-4},{"$f":"('GDP Deflator'!F74/100-1)-('GDP Deflator'!F73/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!G74/100-1)-('GDP Deflator'!G73/100-1)","v":1.5000000000000013E-2},{"$f":"('GDP Deflator'!H74/100-1)-('GDP Deflator'!H73/100-1)","v":-8.999999999999897E-3},{"$f":"('GDP Deflator'!I74/100-1)-('GDP Deflator'!I73/100-1)","v":-2.9999999999998916E-3},{"$f":"('GDP Deflator'!J74/100-1)-('GDP Deflator'!J73/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!K74/100-1)-('GDP Deflator'!K73/100-1)","v":-9.9999999999988987E-4},{"$f":"('GDP Deflator'!L74/100-1)-('GDP Deflator'!L73/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!M74/100-1)-('GDP Deflator'!M73/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!N74/100-1)-('GDP Deflator'!N73/100-1)","v":0},{"$f":"('GDP Deflator'!O74/100-1)-('GDP Deflator'!O73/100-1)","v":2.9999999999999916E-2},{"$f":"('GDP Deflator'!P74/100-1)-('GDP Deflator'!P73/100-1)","v":2.7000000000000024E-2},{"$f":"('GDP Deflator'!Q74/100-1)-('GDP Deflator'!Q73/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!R74/100-1)-('GDP Deflator'!R73/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!S74/100-1)-('GDP Deflator'!S73/100-1)","v":-2.0000000000000018E-3},{"$f":"('GDP Deflator'!T74/100-1)-('GDP Deflator'!T73/100-1)","v":-8.0000000000001181E-3},{"$f":"('GDP Deflator'!U74/100-1)-('GDP Deflator'!U73/100-1)","v":-1.4000000000000012E-2},{"$f":"('GDP Deflator'!V74/100-1)-('GDP Deflator'!V73/100-1)","v":1.6000000000000014E-2},{"$f":"('GDP Deflator'!W74/100-1)-('GDP Deflator'!W73/100-1)","v":1.6999999999999904E-2},{"$f":"('GDP Deflator'!X74/100-1)-('GDP Deflator'!X73/100-1)","v":-3.0000000000000027E-3},{"$f":"('GDP Deflator'!Y74/100-1)-('GDP Deflator'!Y73/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!Z74/100-1)-('GDP Deflator'!Z73/100-1)","v":4.2000000000000037E-2},{"$f":"('GDP Deflator'!AA74/100-1)-('GDP Deflator'!AA73/100-1)","v":1.8999999999999906E-2},{"$f":"('GDP Deflator'!AB74/100-1)-('GDP Deflator'!AB73/100-1)","v":8.0000000000000071E-3},{"$f":"('GDP Deflator'!AC74/100-1)-('GDP Deflator'!AC73/100-1)","v":2.0000000000000018E-2},{"$f":"('GDP Deflator'!AD74/100-1)-('GDP Deflator'!AD73/100-1)","v":5.9999999999998943E-3},{"$f":"('GDP Deflator'!AE74/100-1)-('GDP Deflator'!AE73/100-1)","v":7.0000000000000062E-3},{"$f":"('GDP Deflator'!AF74/100-1)-('GDP Deflator'!AF73/100-1)","v":-4.8999999999999932E-2},{"$f":"('GDP Deflator'!AG74/100-1)-('GDP Deflator'!AG73/100-1)","v":0},{"$f":"('GDP Deflator'!AH74/100-1)-('GDP Deflator'!AH73/100-1)","v":8.0000000000000071E-3},{"$f":"('GDP Deflator'!AI74/100-1)-('GDP Deflator'!AI73/100-1)","v":-9.9999999999988987E-4}]
[35476,{"$f":"('GDP Deflator'!B75/100-1)-('GDP Deflator'!B74/100-1)","v":0},{"$f":"('GDP Deflator'!C75/100-1)-('GDP Deflator'!C74/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D75/100-1)-('GDP Deflator'!D74/100-1)","v":6.9999999999998952E-3},{"$f":"('GDP Deflator'!E75/100-1)-('GDP Deflator'!E74/100-1)","v":2.0000000000001128E-3},{"$f":"('GDP Deflator'!F75/100-1)-('GDP Deflator'!F74/100-1)","v":1.9999999999997797E-3},{"$f":"('GDP Deflator'!G75/100-1)-('GDP Deflator'!G74/100-1)","v":2.1000000000000019E-2},{"$f":"('GDP Deflator'!H75/100-1)-('GDP Deflator'!H74/100-1)","v":1.19999999999999E-2},{"$f":"('GDP Deflator'!I75/100-1)-('GDP Deflator'!I74/100-1)","v":3.9999999999998925E-3},{"$f":"('GDP Deflator'!J75/100-1)-('GDP Deflator'!J74/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!K75/100-1)-('GDP Deflator'!K74/100-1)","v":1.7999999999999905E-2},{"$f":"('GDP Deflator'!L75/100-1)-('GDP Deflator'!L74/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!M75/100-1)-('GDP Deflator'!M74/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!N75/100-1)-('GDP Deflator'!N74/100-1)","v":2.9999999999998916E-3},{"$f":"('GDP Deflator'!O75/100-1)-('GDP Deflator'!O74/100-1)","v":0},{"$f":"('GDP Deflator'!P75/100-1)-('GDP Deflator'!P74/100-1)","v":4.6000000000000041E-2},{"$f":"('GDP Deflator'!Q75/100-1)-('GDP Deflator'!Q74/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!R75/100-1)-('GDP Deflator'!R74/100-1)","v":3.9999999999998925E-3},{"$f":"('GDP Deflator'!S75/100-1)-('GDP Deflator'!S74/100-1)","v":-9.9999999999988987E-4},{"$f":"('GDP Deflator'!T75/100-1)-('GDP Deflator'!T74/100-1)","v":2.8000000000000136E-2},{"$f":"('GDP Deflator'!U75/100-1)-('GDP Deflator'!U74/100-1)","v":-8.0000000000000071E-3},{"$f":"('GDP Deflator'!V75/100-1)-('GDP Deflator'!V74/100-1)","v":1.9000000000000017E-2},{"$f":"('GDP Deflator'!W75/100-1)-('GDP Deflator'!W74/100-1)","v":-1.6000000000000014E-2},{"$f":"('GDP Deflator'!X75/100-1)-('GDP Deflator'!X74/100-1)","v":-3.0000000000000027E-3},{"$f":"('GDP Deflator'!Y75/100-1)-('GDP Deflator'!Y74/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!Z75/100-1)-('GDP Deflator'!Z74/100-1)","v":1.5000000000000013E-2},{"$f":"('GDP Deflator'!AA75/100-1)-('GDP Deflator'!AA74/100-1)","v":-4.8000000000000043E-2},{"$f":"('GDP Deflator'!AB75/100-1)-('GDP Deflator'!AB74/100-1)","v":-8.999999999999897E-3},{"$f":"('GDP Deflator'!AC75/100-1)-('GDP Deflator'!AC74/100-1)","v":-1.9999999999998908E-3},{"$f":"('GDP Deflator'!AD75/100-1)-('GDP Deflator'!AD74/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!AE75/100-1)-('GDP Deflator'!AE74/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!AF75/100-1)-('GDP Deflator'!AF74/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!AG75/100-1)-('GDP Deflator'!AG74/100-1)","v":-1.0000000000000009E-3},{"$f":"('GDP Deflator'!AH75/100-1)-('GDP Deflator'!AH74/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!AI75/100-1)-('GDP Deflator'!AI74/100-1)","v":2.200000000000002E-2}]
[35565,{"$f":"('GDP Deflator'!B76/100-1)-('GDP Deflator'!B75/100-1)","v":-1.0000000000000009E-3},{"$f":"('GDP Deflator'!C76/100-1)-('GDP Deflator'!C75/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D76/100-1)-('GDP Deflator'!D75/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!E76/100-1)-('GDP Deflator'!E75/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!F76/100-1)-('GDP Deflator'!F75/100-1)","v":-1.9999999999997797E-3},{"$f":"('GDP Deflator'!G76/100-1)-('GDP Deflator'!G75/100-1)","v":-1.5000000000000013E-2},{"$f":"('GDP Deflator'!H76/100-1)-('GDP Deflator'!H75/100-1)","v":-5.0000000000000044E-3},{"$f":"('GDP Deflator'!I76/100-1)-('GDP Deflator'!I75/100-1)","v":6.0000000000001164E-3},{"$f":"('GDP Deflator'!J76/100-1)-('GDP Deflator'!J75/100-1)","v":3.9999999999998925E-3},{"$f":"('GDP Deflator'!K76/100-1)-('GDP Deflator'!K75/100-1)","v":2.1000000000000019E-2},{"$f":"('GDP Deflator'!L76/100-1)-('GDP Deflator'!L75/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!M76/100-1)-('GDP Deflator'!M75/100-1)","v":1.0000000000001119E-3},{"$f":"('GDP Deflator'!N76/100-1)-('GDP Deflator'!N75/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!O76/100-1)-('GDP Deflator'!O75/100-1)","v":1.2000000000000011E-2},{"$f":"('GDP Deflator'!P76/100-1)-('GDP Deflator'!P75/100-1)","v":2.9999999999998916E-3},{"$f":"('GDP Deflator'!Q76/100-1)-('GDP Deflator'!Q75/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!R76/100-1)-('GDP Deflator'!R75/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!S76/100-1)-('GDP Deflator'!S75/100-1)","v":1.2999999999999901E-2},{"$f":"('GDP Deflator'!T76/100-1)-('GDP Deflator'!T75/100-1)","v":-1.0000000000001119E-3},{"$f":"('GDP Deflator'!U76/100-1)-('GDP Deflator'!U75/100-1)","v":-4.6999999999999931E-2},{"$f":"('GDP Deflator'!V76/100-1)-('GDP Deflator'!V75/100-1)","v":1.100000000000001E-2},{"$f":"('GDP Deflator'!W76/100-1)-('GDP Deflator'!W75/100-1)","v":9.000000000000119E-3},{"$f":"('GDP Deflator'!X76/100-1)-('GDP Deflator'!X75/100-1)","v":8.0000000000000071E-3},{"$f":"('GDP Deflator'!Y76/100-1)-('GDP Deflator'!Y75/100-1)","v":8.0000000000000071E-3},{"$f":"('GDP Deflator'!Z76/100-1)-('GDP Deflator'!Z75/100-1)","v":1.100000000000001E-2},{"$f":"('GDP Deflator'!AA76/100-1)-('GDP Deflator'!AA75/100-1)","v":4.0000000000000036E-2},{"$f":"('GDP Deflator'!AB76/100-1)-('GDP Deflator'!AB75/100-1)","v":8.999999999999897E-3},{"$f":"('GDP Deflator'!AC76/100-1)-('GDP Deflator'!AC75/100-1)","v":2.0999999999999908E-2},{"$f":"('GDP Deflator'!AD76/100-1)-('GDP Deflator'!AD75/100-1)","v":0},{"$f":"('GDP Deflator'!AE76/100-1)-('GDP Deflator'!AE75/100-1)","v":2.6999999999999913E-2},{"$f":"('GDP Deflator'!AF76/100-1)-('GDP Deflator'!AF75/100-1)","v":1.3999999999999901E-2},{"$f":"('GDP Deflator'!AG76/100-1)-('GDP Deflator'!AG75/100-1)","v":-3.0000000000000027E-3},{"$f":"('GDP Deflator'!AH76/100-1)-('GDP Deflator'!AH75/100-1)","v":6.0000000000000053E-3},{"$f":"('GDP Deflator'!AI76/100-1)-('GDP Deflator'!AI75/100-1)","v":1.9999999999999907E-2}]
[35657,{"$f":"('GDP Deflator'!B77/100-1)-('GDP Deflator'!B76/100-1)","v":1.0000000000000009E-3},{"$f":"('GDP Deflator'!C77/100-1)-('GDP Deflator'!C76/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D77/100-1)-('GDP Deflator'!D76/100-1)","v":0},{"$f":"('GDP Deflator'!E77/100-1)-('GDP Deflator'!E76/100-1)","v":2.9999999999998916E-3},{"$f":"('GDP Deflator'!F77/100-1)-('GDP Deflator'!F76/100-1)","v":1.9999999999997797E-3},{"$f":"('GDP Deflator'!G77/100-1)-('GDP Deflator'!G76/100-1)","v":-6.0000000000000053E-3},{"$f":"('GDP Deflator'!H77/100-1)-('GDP Deflator'!H76/100-1)","v":2.6000000000000023E-2},{"$f":"('GDP Deflator'!I77/100-1)-('GDP Deflator'!I76/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!J77/100-1)-('GDP Deflator'!J76/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!K77/100-1)-('GDP Deflator'!K76/100-1)","v":6.0000000000000053E-3},{"$f":"('GDP Deflator'!L77/100-1)-('GDP Deflator'!L76/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!M77/100-1)-('GDP Deflator'!M76/100-1)","v":3.9999999999998925E-3},{"$f":"('GDP Deflator'!N77/100-1)-('GDP Deflator'!N76/100-1)","v":2.0000000000001128E-3},{"$f":"('GDP Deflator'!O77/100-1)-('GDP Deflator'!O76/100-1)","v":-2.9999999999998916E-3},{"$f":"('GDP Deflator'!P77/100-1)-('GDP Deflator'!P76/100-1)","v":-4.0000000000000036E-3},{"$f":"('GDP Deflator'!Q77/100-1)-('GDP Deflator'!Q76/100-1)","v":0},{"$f":"('GDP Deflator'!R77/100-1)-('GDP Deflator'!R76/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!S77/100-1)-('GDP Deflator'!S76/100-1)","v":-2.0000000000000018E-3},{"$f":"('GDP Deflator'!T77/100-1)-('GDP Deflator'!T76/100-1)","v":-2.0000000000000018E-3},{"$f":"('GDP Deflator'!U77/100-1)-('GDP Deflator'!U76/100-1)","v":0},{"$f":"('GDP Deflator'!V77/100-1)-('GDP Deflator'!V76/100-1)","v":1.100000000000001E-2},{"$f":"('GDP Deflator'!W77/100-1)-('GDP Deflator'!W76/100-1)","v":1.2999999999999901E-2},{"$f":"('GDP Deflator'!X77/100-1)-('GDP Deflator'!X76/100-1)","v":-2.0000000000000018E-3},{"$f":"('GDP Deflator'!Y77/100-1)-('GDP Deflator'!Y76/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!Z77/100-1)-('GDP Deflator'!Z76/100-1)","v":1.3999999999999901E-2},{"$f":"('GDP Deflator'!AA77/100-1)-('GDP Deflator'!AA76/100-1)","v":3.7000000000000033E-2},{"$f":"('GDP Deflator'!AB77/100-1)-('GDP Deflator'!AB76/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!AC77/100-1)-('GDP Deflator'!AC76/100-1)","v":1.8000000000000016E-2},{"$f":"('GDP Deflator'!AD77/100-1)-('GDP Deflator'!AD76/100-1)","v":1.6000000000000125E-2},{"$f":"('GDP Deflator'!AE77/100-1)-('GDP Deflator'!AE76/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!AF77/100-1)-('GDP Deflator'!AF76/100-1)","v":3.1000000000000139E-2},{"$f":"('GDP Deflator'!AG77/100-1)-('GDP Deflator'!AG76/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!AH77/100-1)-('GDP Deflator'!AH76/100-1)","v":8.0000000000000071E-3},{"$f":"('GDP Deflator'!AI77/100-1)-('GDP Deflator'!AI76/100-1)","v":1.5000000000000013E-2}]
[35749,{"$f":"('GDP Deflator'!B78/100-1)-('GDP Deflator'!B77/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!C78/100-1)-('GDP Deflator'!C77/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D78/100-1)-('GDP Deflator'!D77/100-1)","v":-3.9999999999998925E-3},{"$f":"('GDP Deflator'!E78/100-1)-('GDP Deflator'!E77/100-1)","v":2.0000000000001128E-3},{"$f":"('GDP Deflator'!F78/100-1)-('GDP Deflator'!F77/100-1)","v":2.0000000000001128E-3},{"$f":"('GDP Deflator'!G78/100-1)-('GDP Deflator'!G77/100-1)","v":1.2000000000000011E-2},{"$f":"('GDP Deflator'!H78/100-1)-('GDP Deflator'!H77/100-1)","v":2.0000000000000018E-2},{"$f":"('GDP Deflator'!I78/100-1)-('GDP Deflator'!I77/100-1)","v":4.9999999999998934E-3},{"$f":"('GDP Deflator'!J78/100-1)-('GDP Deflator'!J77/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!K78/100-1)-('GDP Deflator'!K77/100-1)","v":-4.0000000000000036E-3},{"$f":"('GDP Deflator'!L78/100-1)-('GDP Deflator'!L77/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!M78/100-1)-('GDP Deflator'!M77/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!N78/100-1)-('GDP Deflator'!N77/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!O78/100-1)-('GDP Deflator'!O77/100-1)","v":3.2000000000000028E-2},{"$f":"('GDP Deflator'!P78/100-1)-('GDP Deflator'!P77/100-1)","v":2.9000000000000137E-2},{"$f":"('GDP Deflator'!Q78/100-1)-('GDP Deflator'!Q77/100-1)","v":9.000000000000008E-3},{"$f":"('GDP Deflator'!R78/100-1)-('GDP Deflator'!R77/100-1)","v":2.9999999999998916E-3},{"$f":"('GDP Deflator'!S78/100-1)-('GDP Deflator'!S77/100-1)","v":9.9999999999988987E-4},{"$f":"('GDP Deflator'!T78/100-1)-('GDP Deflator'!T77/100-1)","v":2.200000000000002E-2},{"$f":"('GDP Deflator'!U78/100-1)-('GDP Deflator'!U77/100-1)","v":9.4000000000000083E-2},{"$f":"('GDP Deflator'!V78/100-1)-('GDP Deflator'!V77/100-1)","v":1.7999999999999905E-2},{"$f":"('GDP Deflator'!W78/100-1)-('GDP Deflator'!W77/100-1)","v":-4.9999999999998934E-3},{"$f":"('GDP Deflator'!X78/100-1)-('GDP Deflator'!X77/100-1)","v":1.0000000000000009E-3},{"$f":"('GDP Deflator'!Y78/100-1)-('GDP Deflator'!Y77/100-1)","v":8.0000000000000071E-3},{"$f":"('GDP Deflator'!Z78/100-1)-('GDP Deflator'!Z77/100-1)","v":1.3000000000000012E-2},{"$f":"('GDP Deflator'!AA78/100-1)-('GDP Deflator'!AA77/100-1)","v":2.0999999999999908E-2},{"$f":"('GDP Deflator'!AB78/100-1)-('GDP Deflator'!AB77/100-1)","v":3.499999999999992E-2},{"$f":"('GDP Deflator'!AC78/100-1)-('GDP Deflator'!AC77/100-1)","v":3.1000000000000139E-2},{"$f":"('GDP Deflator'!AD78/100-1)-('GDP Deflator'!AD77/100-1)","v":-1.5000000000000013E-2},{"$f":"('GDP Deflator'!AE78/100-1)-('GDP Deflator'!AE77/100-1)","v":1.6000000000000014E-2},{"$f":"('GDP Deflator'!AF78/100-1)-('GDP Deflator'!AF77/100-1)","v":-3.5000000000000031E-2},{"$f":"('GDP Deflator'!AG78/100-1)-('GDP Deflator'!AG77/100-1)","v":-2.0000000000000018E-3},{"$f":"('GDP Deflator'!AH78/100-1)-('GDP Deflator'!AH77/100-1)","v":1.2999999999999901E-2},{"$f":"('GDP Deflator'!AI78/100-1)-('GDP Deflator'!AI77/100-1)","v":-1.0000000000000009E-3}]
[35841,{"$f":"('GDP Deflator'!B79/100-1)-('GDP Deflator'!B78/100-1)","v":-1.0000000000000009E-3},{"$f":"('GDP Deflator'!C79/100-1)-('GDP Deflator'!C78/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D79/100-1)-('GDP Deflator'!D78/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!E79/100-1)-('GDP Deflator'!E78/100-1)","v":5.9999999999998943E-3},{"$f":"('GDP Deflator'!F79/100-1)-('GDP Deflator'!F78/100-1)","v":-2.0000000000001128E-3},{"$f":"('GDP Deflator'!G79/100-1)-('GDP Deflator'!G78/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!H79/100-1)-('GDP Deflator'!H78/100-1)","v":3.5000000000000031E-2},{"$f":"('GDP Deflator'!I79/100-1)-('GDP Deflator'!I78/100-1)","v":-4.9999999999998934E-3},{"$f":"('GDP Deflator'!J79/100-1)-('GDP Deflator'!J78/100-1)","v":1.0000000000001119E-3},{"$f":"('GDP Deflator'!K79/100-1)-('GDP Deflator'!K78/100-1)","v":2.9000000000000026E-2},{"$f":"('GDP Deflator'!L79/100-1)-('GDP Deflator'!L78/100-1)","v":9.9999999999988987E-4},{"$f":"('GDP Deflator'!M79/100-1)-('GDP Deflator'!M78/100-1)","v":2.4000000000000132E-2},{"$f":"('GDP Deflator'!N79/100-1)-('GDP Deflator'!N78/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!O79/100-1)-('GDP Deflator'!O78/100-1)","v":-1.7000000000000015E-2},{"$f":"('GDP Deflator'!P79/100-1)-('GDP Deflator'!P78/100-1)","v":3.6999999999999922E-2},{"$f":"('GDP Deflator'!Q79/100-1)-('GDP Deflator'!Q78/100-1)","v":1.4000000000000012E-2},{"$f":"('GDP Deflator'!R79/100-1)-('GDP Deflator'!R78/100-1)","v":6.0000000000001164E-3},{"$f":"('GDP Deflator'!S79/100-1)-('GDP Deflator'!S78/100-1)","v":-9.9999999999988987E-4},{"$f":"('GDP Deflator'!T79/100-1)-('GDP Deflator'!T78/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!U79/100-1)-('GDP Deflator'!U78/100-1)","v":-5.4000000000000048E-2},{"$f":"('GDP Deflator'!V79/100-1)-('GDP Deflator'!V78/100-1)","v":1.7000000000000126E-2},{"$f":"('GDP Deflator'!W79/100-1)-('GDP Deflator'!W78/100-1)","v":-2.5000000000000022E-2},{"$f":"('GDP Deflator'!X79/100-1)-('GDP Deflator'!X78/100-1)","v":2.0000000000001128E-3},{"$f":"('GDP Deflator'!Y79/100-1)-('GDP Deflator'!Y78/100-1)","v":1.0000000000000009E-3},{"$f":"('GDP Deflator'!Z79/100-1)-('GDP Deflator'!Z78/100-1)","v":2.5000000000000022E-2},{"$f":"('GDP Deflator'!AA79/100-1)-('GDP Deflator'!AA78/100-1)","v":-4.3999999999999928E-2},{"$f":"('GDP Deflator'!AB79/100-1)-('GDP Deflator'!AB78/100-1)","v":-2.8999999999999915E-2},{"$f":"('GDP Deflator'!AC79/100-1)-('GDP Deflator'!AC78/100-1)","v":3.9999999999998925E-3},{"$f":"('GDP Deflator'!AD79/100-1)-('GDP Deflator'!AD78/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!AE79/100-1)-('GDP Deflator'!AE78/100-1)","v":-3.0000000000000027E-3},{"$f":"('GDP Deflator'!AF79/100-1)-('GDP Deflator'!AF78/100-1)","v":-1.0000000000001119E-3},{"$f":"('GDP Deflator'!AG79/100-1)-('GDP Deflator'!AG78/100-1)","v":9.9999999999988987E-4},{"$f":"('GDP Deflator'!AH79/100-1)-('GDP Deflator'!AH78/100-1)","v":1.5000000000000013E-2},{"$f":"('GDP Deflator'!AI79/100-1)-('GDP Deflator'!AI78/100-1)","v":1.0000000000000009E-2}]
[35930,{"$f":"('GDP Deflator'!B80/100-1)-('GDP Deflator'!B79/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!C80/100-1)-('GDP Deflator'!C79/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D80/100-1)-('GDP Deflator'!D79/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!E80/100-1)-('GDP Deflator'!E79/100-1)","v":4.0000000000001146E-3},{"$f":"('GDP Deflator'!F80/100-1)-('GDP Deflator'!F79/100-1)","v":0},{"$f":"('GDP Deflator'!G80/100-1)-('GDP Deflator'!G79/100-1)","v":-1.2000000000000011E-2},{"$f":"('GDP Deflator'!H80/100-1)-('GDP Deflator'!H79/100-1)","v":-3.5000000000000031E-2},{"$f":"('GDP Deflator'!I80/100-1)-('GDP Deflator'!I79/100-1)","v":6.9999999999997842E-3},{"$f":"('GDP Deflator'!J80/100-1)-('GDP Deflator'!J79/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!K80/100-1)-('GDP Deflator'!K79/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!L80/100-1)-('GDP Deflator'!L79/100-1)","v":1.0000000000001119E-3},{"$f":"('GDP Deflator'!M80/100-1)-('GDP Deflator'!M79/100-1)","v":-3.0000000000001137E-3},{"$f":"('GDP Deflator'!N80/100-1)-('GDP Deflator'!N79/100-1)","v":2.9999999999998916E-3},{"$f":"('GDP Deflator'!O80/100-1)-('GDP Deflator'!O79/100-1)","v":2.0999999999999908E-2},{"$f":"('GDP Deflator'!P80/100-1)-('GDP Deflator'!P79/100-1)","v":-3.0000000000000027E-3},{"$f":"('GDP Deflator'!Q80/100-1)-('GDP Deflator'!Q79/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!R80/100-1)-('GDP Deflator'!R79/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!S80/100-1)-('GDP Deflator'!S79/100-1)","v":-9.9999999999988987E-4},{"$f":"('GDP Deflator'!T80/100-1)-('GDP Deflator'!T79/100-1)","v":6.0000000000000053E-3},{"$f":"('GDP Deflator'!U80/100-1)-('GDP Deflator'!U79/100-1)","v":-1.0000000000000009E-2},{"$f":"('GDP Deflator'!V80/100-1)-('GDP Deflator'!V79/100-1)","v":1.6000000000000014E-2},{"$f":"('GDP Deflator'!W80/100-1)-('GDP Deflator'!W79/100-1)","v":1.2000000000000011E-2},{"$f":"('GDP Deflator'!X80/100-1)-('GDP Deflator'!X79/100-1)","v":2.9999999999998916E-3},{"$f":"('GDP Deflator'!Y80/100-1)-('GDP Deflator'!Y79/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!Z80/100-1)-('GDP Deflator'!Z79/100-1)","v":1.19999999999999E-2},{"$f":"('GDP Deflator'!AA80/100-1)-('GDP Deflator'!AA79/100-1)","v":4.1000000000000036E-2},{"$f":"('GDP Deflator'!AB80/100-1)-('GDP Deflator'!AB79/100-1)","v":1.9000000000000017E-2},{"$f":"('GDP Deflator'!AC80/100-1)-('GDP Deflator'!AC79/100-1)","v":3.499999999999992E-2},{"$f":"('GDP Deflator'!AD80/100-1)-('GDP Deflator'!AD79/100-1)","v":0},{"$f":"('GDP Deflator'!AE80/100-1)-('GDP Deflator'!AE79/100-1)","v":2.5000000000000022E-2},{"$f":"('GDP Deflator'!AF80/100-1)-('GDP Deflator'!AF79/100-1)","v":1.4000000000000123E-2},{"$f":"('GDP Deflator'!AG80/100-1)-('GDP Deflator'!AG79/100-1)","v":-9.9999999999988987E-4},{"$f":"('GDP Deflator'!AH80/100-1)-('GDP Deflator'!AH79/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!AI80/100-1)-('GDP Deflator'!AI79/100-1)","v":2.6000000000000023E-2}]
[36022,{"$f":"('GDP Deflator'!B81/100-1)-('GDP Deflator'!B80/100-1)","v":1.0000000000000009E-3},{"$f":"('GDP Deflator'!C81/100-1)-('GDP Deflator'!C80/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D81/100-1)-('GDP Deflator'!D80/100-1)","v":0},{"$f":"('GDP Deflator'!E81/100-1)-('GDP Deflator'!E80/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!F81/100-1)-('GDP Deflator'!F80/100-1)","v":-3.9999999999998925E-3},{"$f":"('GDP Deflator'!G81/100-1)-('GDP Deflator'!G80/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!H81/100-1)-('GDP Deflator'!H80/100-1)","v":7.0000000000000062E-3},{"$f":"('GDP Deflator'!I81/100-1)-('GDP Deflator'!I80/100-1)","v":3.0000000000001137E-3},{"$f":"('GDP Deflator'!J81/100-1)-('GDP Deflator'!J80/100-1)","v":2.9999999999998916E-3},{"$f":"('GDP Deflator'!K81/100-1)-('GDP Deflator'!K80/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!L81/100-1)-('GDP Deflator'!L80/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!M81/100-1)-('GDP Deflator'!M80/100-1)","v":1.0000000000001119E-3},{"$f":"('GDP Deflator'!N81/100-1)-('GDP Deflator'!N80/100-1)","v":-9.9999999999988987E-4},{"$f":"('GDP Deflator'!O81/100-1)-('GDP Deflator'!O80/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!P81/100-1)-('GDP Deflator'!P80/100-1)","v":-3.0000000000000027E-3},{"$f":"('GDP Deflator'!Q81/100-1)-('GDP Deflator'!Q80/100-1)","v":-2.0000000000000018E-3},{"$f":"('GDP Deflator'!R81/100-1)-('GDP Deflator'!R80/100-1)","v":1.0000000000000009E-3},{"$f":"('GDP Deflator'!S81/100-1)-('GDP Deflator'!S80/100-1)","v":-4.0000000000002256E-3},{"$f":"('GDP Deflator'!T81/100-1)-('GDP Deflator'!T80/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!U81/100-1)-('GDP Deflator'!U80/100-1)","v":-6.0000000000000053E-3},{"$f":"('GDP Deflator'!V81/100-1)-('GDP Deflator'!V80/100-1)","v":1.4000000000000012E-2},{"$f":"('GDP Deflator'!W81/100-1)-('GDP Deflator'!W80/100-1)","v":1.7999999999999905E-2},{"$f":"('GDP Deflator'!X81/100-1)-('GDP Deflator'!X80/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!Y81/100-1)-('GDP Deflator'!Y80/100-1)","v":5.9999999999998943E-3},{"$f":"('GDP Deflator'!Z81/100-1)-('GDP Deflator'!Z80/100-1)","v":1.3000000000000123E-2},{"$f":"('GDP Deflator'!AA81/100-1)-('GDP Deflator'!AA80/100-1)","v":2.9000000000000026E-2},{"$f":"('GDP Deflator'!AB81/100-1)-('GDP Deflator'!AB80/100-1)","v":2.8000000000000025E-2},{"$f":"('GDP Deflator'!AC81/100-1)-('GDP Deflator'!AC80/100-1)","v":7.0000000000001172E-3},{"$f":"('GDP Deflator'!AD81/100-1)-('GDP Deflator'!AD80/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!AE81/100-1)-('GDP Deflator'!AE80/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!AF81/100-1)-('GDP Deflator'!AF80/100-1)","v":2.5999999999999912E-2},{"$f":"('GDP Deflator'!AG81/100-1)-('GDP Deflator'!AG80/100-1)","v":-1.0000000000000009E-3},{"$f":"('GDP Deflator'!AH81/100-1)-('GDP Deflator'!AH80/100-1)","v":9.000000000000008E-3},{"$f":"('GDP Deflator'!AI81/100-1)-('GDP Deflator'!AI80/100-1)","v":6.0000000000000053E-3}]
[36114,{"$f":"('GDP Deflator'!B82/100-1)-('GDP Deflator'!B81/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!C82/100-1)-('GDP Deflator'!C81/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D82/100-1)-('GDP Deflator'!D81/100-1)","v":-4.0000000000001146E-3},{"$f":"('GDP Deflator'!E82/100-1)-('GDP Deflator'!E81/100-1)","v":-2.0000000000000018E-3},{"$f":"('GDP Deflator'!F82/100-1)-('GDP Deflator'!F81/100-1)","v":2.0000000000001128E-3},{"$f":"('GDP Deflator'!G82/100-1)-('GDP Deflator'!G81/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!H82/100-1)-('GDP Deflator'!H81/100-1)","v":-1.6000000000000014E-2},{"$f":"('GDP Deflator'!I82/100-1)-('GDP Deflator'!I81/100-1)","v":-2.0000000000000018E-3},{"$f":"('GDP Deflator'!J82/100-1)-('GDP Deflator'!J81/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!K82/100-1)-('GDP Deflator'!K81/100-1)","v":1.0000000000000009E-3},{"$f":"('GDP Deflator'!L82/100-1)-('GDP Deflator'!L81/100-1)","v":2.9999999999998916E-3},{"$f":"('GDP Deflator'!M82/100-1)-('GDP Deflator'!M81/100-1)","v":-6.0000000000001164E-3},{"$f":"('GDP Deflator'!N82/100-1)-('GDP Deflator'!N81/100-1)","v":0},{"$f":"('GDP Deflator'!O82/100-1)-('GDP Deflator'!O81/100-1)","v":3.1000000000000028E-2},{"$f":"('GDP Deflator'!P82/100-1)-('GDP Deflator'!P81/100-1)","v":2.7000000000000024E-2},{"$f":"('GDP Deflator'!Q82/100-1)-('GDP Deflator'!Q81/100-1)","v":-1.0000000000000009E-3},{"$f":"('GDP Deflator'!R82/100-1)-('GDP Deflator'!R81/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!S82/100-1)-('GDP Deflator'!S81/100-1)","v":1.0000000000001119E-3},{"$f":"('GDP Deflator'!T82/100-1)-('GDP Deflator'!T81/100-1)","v":-2.0000000000000018E-3},{"$f":"('GDP Deflator'!U82/100-1)-('GDP Deflator'!U81/100-1)","v":3.9999999999997815E-3},{"$f":"('GDP Deflator'!V82/100-1)-('GDP Deflator'!V81/100-1)","v":1.8999999999999906E-2},{"$f":"('GDP Deflator'!W82/100-1)-('GDP Deflator'!W81/100-1)","v":-6.0000000000000053E-3},{"$f":"('GDP Deflator'!X82/100-1)-('GDP Deflator'!X81/100-1)","v":9.9999999999988987E-4},{"$f":"('GDP Deflator'!Y82/100-1)-('GDP Deflator'!Y81/100-1)","v":2.0000000000001128E-3},{"$f":"('GDP Deflator'!Z82/100-1)-('GDP Deflator'!Z81/100-1)","v":2.0000000000000018E-2},{"$f":"('GDP Deflator'!AA82/100-1)-('GDP Deflator'!AA81/100-1)","v":2.399999999999991E-2},{"$f":"('GDP Deflator'!AB82/100-1)-('GDP Deflator'!AB81/100-1)","v":-1.100000000000001E-2},{"$f":"('GDP Deflator'!AC82/100-1)-('GDP Deflator'!AC81/100-1)","v":-2.0000000000001128E-3},{"$f":"('GDP Deflator'!AD82/100-1)-('GDP Deflator'!AD81/100-1)","v":1.5000000000000013E-2},{"$f":"('GDP Deflator'!AE82/100-1)-('GDP Deflator'!AE81/100-1)","v":1.6000000000000014E-2},{"$f":"('GDP Deflator'!AF82/100-1)-('GDP Deflator'!AF81/100-1)","v":-3.3999999999999919E-2},{"$f":"('GDP Deflator'!AG82/100-1)-('GDP Deflator'!AG81/100-1)","v":-1.0000000000000009E-3},{"$f":"('GDP Deflator'!AH82/100-1)-('GDP Deflator'!AH81/100-1)","v":9.000000000000008E-3},{"$f":"('GDP Deflator'!AI82/100-1)-('GDP Deflator'!AI81/100-1)","v":2.4000000000000021E-2}]
[36206,{"$f":"('GDP Deflator'!B83/100-1)-('GDP Deflator'!B82/100-1)","v":-1.0000000000001119E-3},{"$f":"('GDP Deflator'!C83/100-1)-('GDP Deflator'!C82/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D83/100-1)-('GDP Deflator'!D82/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!E83/100-1)-('GDP Deflator'!E82/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!F83/100-1)-('GDP Deflator'!F82/100-1)","v":2.9999999999998916E-3},{"$f":"('GDP Deflator'!G83/100-1)-('GDP Deflator'!G82/100-1)","v":8.0000000000000071E-3},{"$f":"('GDP Deflator'!H83/100-1)-('GDP Deflator'!H82/100-1)","v":7.9999999999998961E-3},{"$f":"('GDP Deflator'!I83/100-1)-('GDP Deflator'!I82/100-1)","v":1.0000000000000009E-3},{"$f":"('GDP Deflator'!J83/100-1)-('GDP Deflator'!J82/100-1)","v":6.0000000000000053E-3},{"$f":"('GDP Deflator'!K83/100-1)-('GDP Deflator'!K82/100-1)","v":2.4000000000000021E-2},{"$f":"('GDP Deflator'!L83/100-1)-('GDP Deflator'!L82/100-1)","v":4.0000000000001146E-3},{"$f":"('GDP Deflator'!M83/100-1)-('GDP Deflator'!M82/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!N83/100-1)-('GDP Deflator'!N82/100-1)","v":9.9999999999988987E-4},{"$f":"('GDP Deflator'!O83/100-1)-('GDP Deflator'!O82/100-1)","v":-2.1999999999999909E-2},{"$f":"('GDP Deflator'!P83/100-1)-('GDP Deflator'!P82/100-1)","v":1.2000000000000011E-2},{"$f":"('GDP Deflator'!Q83/100-1)-('GDP Deflator'!Q82/100-1)","v":1.3000000000000012E-2},{"$f":"('GDP Deflator'!R83/100-1)-('GDP Deflator'!R82/100-1)","v":-4.0000000000000036E-3},{"$f":"('GDP Deflator'!S83/100-1)-('GDP Deflator'!S82/100-1)","v":-6.0000000000000053E-3},{"$f":"('GDP Deflator'!T83/100-1)-('GDP Deflator'!T82/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!U83/100-1)-('GDP Deflator'!U82/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V83/100-1)-('GDP Deflator'!V82/100-1)","v":2.3000000000000131E-2},{"$f":"('GDP Deflator'!W83/100-1)-('GDP Deflator'!W82/100-1)","v":-1.19999999999999E-2},{"$f":"('GDP Deflator'!X83/100-1)-('GDP Deflator'!X82/100-1)","v":-4.9999999999998934E-3},{"$f":"('GDP Deflator'!Y83/100-1)-('GDP Deflator'!Y82/100-1)","v":1.0000000000000009E-3},{"$f":"('GDP Deflator'!Z83/100-1)-('GDP Deflator'!Z82/100-1)","v":-4.0000000000000036E-3},{"$f":"('GDP Deflator'!AA83/100-1)-('GDP Deflator'!AA82/100-1)","v":-4.3000000000000038E-2},{"$f":"('GDP Deflator'!AB83/100-1)-('GDP Deflator'!AB82/100-1)","v":6.0000000000000053E-3},{"$f":"('GDP Deflator'!AC83/100-1)-('GDP Deflator'!AC82/100-1)","v":-1.0000000000000009E-2},{"$f":"('GDP Deflator'!AD83/100-1)-('GDP Deflator'!AD82/100-1)","v":9.9999999999988987E-4},{"$f":"('GDP Deflator'!AE83/100-1)-('GDP Deflator'!AE82/100-1)","v":0},{"$f":"('GDP Deflator'!AF83/100-1)-('GDP Deflator'!AF82/100-1)","v":-1.0000000000001119E-3},{"$f":"('GDP Deflator'!AG83/100-1)-('GDP Deflator'!AG82/100-1)","v":0},{"$f":"('GDP Deflator'!AH83/100-1)-('GDP Deflator'!AH82/100-1)","v":1.5000000000000013E-2},{"$f":"('GDP Deflator'!AI83/100-1)-('GDP Deflator'!AI82/100-1)","v":1.3999999999999901E-2}]
[36295,{"$f":"('GDP Deflator'!B84/100-1)-('GDP Deflator'!B83/100-1)","v":2.0000000000001128E-3},{"$f":"('GDP Deflator'!C84/100-1)-('GDP Deflator'!C83/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D84/100-1)-('GDP Deflator'!D83/100-1)","v":2.0000000000001128E-3},{"$f":"('GDP Deflator'!E84/100-1)-('GDP Deflator'!E83/100-1)","v":9.9999999999988987E-4},{"$f":"('GDP Deflator'!F84/100-1)-('GDP Deflator'!F83/100-1)","v":8.0000000000000071E-3},{"$f":"('GDP Deflator'!G84/100-1)-('GDP Deflator'!G83/100-1)","v":-7.0000000000000062E-3},{"$f":"('GDP Deflator'!H84/100-1)-('GDP Deflator'!H83/100-1)","v":-1.8999999999999906E-2},{"$f":"('GDP Deflator'!I84/100-1)-('GDP Deflator'!I83/100-1)","v":9.000000000000008E-3},{"$f":"('GDP Deflator'!J84/100-1)-('GDP Deflator'!J83/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!K84/100-1)-('GDP Deflator'!K83/100-1)","v":1.4000000000000012E-2},{"$f":"('GDP Deflator'!L84/100-1)-('GDP Deflator'!L83/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!M84/100-1)-('GDP Deflator'!M83/100-1)","v":1.0000000000000009E-3},{"$f":"('GDP Deflator'!N84/100-1)-('GDP Deflator'!N83/100-1)","v":1.0000000000000009E-3},{"$f":"('GDP Deflator'!O84/100-1)-('GDP Deflator'!O83/100-1)","v":1.5999999999999903E-2},{"$f":"('GDP Deflator'!P84/100-1)-('GDP Deflator'!P83/100-1)","v":7.9999999999998961E-3},{"$f":"('GDP Deflator'!Q84/100-1)-('GDP Deflator'!Q83/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!R84/100-1)-('GDP Deflator'!R83/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!S84/100-1)-('GDP Deflator'!S83/100-1)","v":-4.0000000000000036E-3},{"$f":"('GDP Deflator'!T84/100-1)-('GDP Deflator'!T83/100-1)","v":1.2000000000000011E-2},{"$f":"('GDP Deflator'!U84/100-1)-('GDP Deflator'!U83/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V84/100-1)-('GDP Deflator'!V83/100-1)","v":1.8999999999999906E-2},{"$f":"('GDP Deflator'!W84/100-1)-('GDP Deflator'!W83/100-1)","v":2.7999999999999914E-2},{"$f":"('GDP Deflator'!X84/100-1)-('GDP Deflator'!X83/100-1)","v":9.000000000000008E-3},{"$f":"('GDP Deflator'!Y84/100-1)-('GDP Deflator'!Y83/100-1)","v":1.9999999999998908E-3},{"$f":"('GDP Deflator'!Z84/100-1)-('GDP Deflator'!Z83/100-1)","v":1.2999999999999901E-2},{"$f":"('GDP Deflator'!AA84/100-1)-('GDP Deflator'!AA83/100-1)","v":1.2000000000000122E-2},{"$f":"('GDP Deflator'!AB84/100-1)-('GDP Deflator'!AB83/100-1)","v":2.6999999999999913E-2},{"$f":"('GDP Deflator'!AC84/100-1)-('GDP Deflator'!AC83/100-1)","v":2.6000000000000134E-2},{"$f":"('GDP Deflator'!AD84/100-1)-('GDP Deflator'!AD83/100-1)","v":-7.0000000000000062E-3},{"$f":"('GDP Deflator'!AE84/100-1)-('GDP Deflator'!AE83/100-1)","v":1.4000000000000012E-2},{"$f":"('GDP Deflator'!AF84/100-1)-('GDP Deflator'!AF83/100-1)","v":1.5000000000000013E-2},{"$f":"('GDP Deflator'!AG84/100-1)-('GDP Deflator'!AG83/100-1)","v":0},{"$f":"('GDP Deflator'!AH84/100-1)-('GDP Deflator'!AH83/100-1)","v":1.3000000000000012E-2},{"$f":"('GDP Deflator'!AI84/100-1)-('GDP Deflator'!AI83/100-1)","v":4.0000000000000036E-3}]
[36387,{"$f":"('GDP Deflator'!B85/100-1)-('GDP Deflator'!B84/100-1)","v":-1.0000000000000009E-3},{"$f":"('GDP Deflator'!C85/100-1)-('GDP Deflator'!C84/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D85/100-1)-('GDP Deflator'!D84/100-1)","v":-3.0000000000000027E-3},{"$f":"('GDP Deflator'!E85/100-1)-('GDP Deflator'!E84/100-1)","v":0},{"$f":"('GDP Deflator'!F85/100-1)-('GDP Deflator'!F84/100-1)","v":9.000000000000008E-3},{"$f":"('GDP Deflator'!G85/100-1)-('GDP Deflator'!G84/100-1)","v":5.9999999999998943E-3},{"$f":"('GDP Deflator'!H85/100-1)-('GDP Deflator'!H84/100-1)","v":3.2000000000000028E-2},{"$f":"('GDP Deflator'!I85/100-1)-('GDP Deflator'!I84/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!J85/100-1)-('GDP Deflator'!J84/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!K85/100-1)-('GDP Deflator'!K84/100-1)","v":6.0000000000000053E-3},{"$f":"('GDP Deflator'!L85/100-1)-('GDP Deflator'!L84/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!M85/100-1)-('GDP Deflator'!M84/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!N85/100-1)-('GDP Deflator'!N84/100-1)","v":0},{"$f":"('GDP Deflator'!O85/100-1)-('GDP Deflator'!O84/100-1)","v":-5.0000000000000044E-3},{"$f":"('GDP Deflator'!P85/100-1)-('GDP Deflator'!P84/100-1)","v":-3.9999999999998925E-3},{"$f":"('GDP Deflator'!Q85/100-1)-('GDP Deflator'!Q84/100-1)","v":1.0000000000000009E-3},{"$f":"('GDP Deflator'!R85/100-1)-('GDP Deflator'!R84/100-1)","v":3.9999999999998925E-3},{"$f":"('GDP Deflator'!S85/100-1)-('GDP Deflator'!S84/100-1)","v":-6.9999999999998952E-3},{"$f":"('GDP Deflator'!T85/100-1)-('GDP Deflator'!T84/100-1)","v":0},{"$f":"('GDP Deflator'!U85/100-1)-('GDP Deflator'!U84/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V85/100-1)-('GDP Deflator'!V84/100-1)","v":1.6000000000000014E-2},{"$f":"('GDP Deflator'!W85/100-1)-('GDP Deflator'!W84/100-1)","v":3.0000000000000027E-2},{"$f":"('GDP Deflator'!X85/100-1)-('GDP Deflator'!X84/100-1)","v":9.9999999999988987E-4},{"$f":"('GDP Deflator'!Y85/100-1)-('GDP Deflator'!Y84/100-1)","v":4.0000000000001146E-3},{"$f":"('GDP Deflator'!Z85/100-1)-('GDP Deflator'!Z84/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!AA85/100-1)-('GDP Deflator'!AA84/100-1)","v":5.9999999999998943E-3},{"$f":"('GDP Deflator'!AB85/100-1)-('GDP Deflator'!AB84/100-1)","v":1.1000000000000121E-2},{"$f":"('GDP Deflator'!AC85/100-1)-('GDP Deflator'!AC84/100-1)","v":-1.0000000000001119E-3},{"$f":"('GDP Deflator'!AD85/100-1)-('GDP Deflator'!AD84/100-1)","v":-2.9999999999998916E-3},{"$f":"('GDP Deflator'!AE85/100-1)-('GDP Deflator'!AE84/100-1)","v":1.2000000000000011E-2},{"$f":"('GDP Deflator'!AF85/100-1)-('GDP Deflator'!AF84/100-1)","v":3.0000000000000027E-2},{"$f":"('GDP Deflator'!AG85/100-1)-('GDP Deflator'!AG84/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!AH85/100-1)-('GDP Deflator'!AH84/100-1)","v":1.5000000000000013E-2},{"$f":"('GDP Deflator'!AI85/100-1)-('GDP Deflator'!AI84/100-1)","v":3.0000000000000027E-3}]
[36479,{"$f":"('GDP Deflator'!B86/100-1)-('GDP Deflator'!B85/100-1)","v":-3.0000000000000027E-3},{"$f":"('GDP Deflator'!C86/100-1)-('GDP Deflator'!C85/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D86/100-1)-('GDP Deflator'!D85/100-1)","v":-2.0000000000000018E-3},{"$f":"('GDP Deflator'!E86/100-1)-('GDP Deflator'!E85/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!F86/100-1)-('GDP Deflator'!F85/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!G86/100-1)-('GDP Deflator'!G85/100-1)","v":1.7000000000000126E-2},{"$f":"('GDP Deflator'!H86/100-1)-('GDP Deflator'!H85/100-1)","v":-8.0000000000001181E-3},{"$f":"('GDP Deflator'!I86/100-1)-('GDP Deflator'!I85/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!J86/100-1)-('GDP Deflator'!J85/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!K86/100-1)-('GDP Deflator'!K85/100-1)","v":-6.0000000000000053E-3},{"$f":"('GDP Deflator'!L86/100-1)-('GDP Deflator'!L85/100-1)","v":3.9999999999998925E-3},{"$f":"('GDP Deflator'!M86/100-1)-('GDP Deflator'!M85/100-1)","v":-1.9999999999998908E-3},{"$f":"('GDP Deflator'!N86/100-1)-('GDP Deflator'!N85/100-1)","v":1.0000000000001119E-3},{"$f":"('GDP Deflator'!O86/100-1)-('GDP Deflator'!O85/100-1)","v":3.0999999999999917E-2},{"$f":"('GDP Deflator'!P86/100-1)-('GDP Deflator'!P85/100-1)","v":2.4999999999999911E-2},{"$f":"('GDP Deflator'!Q86/100-1)-('GDP Deflator'!Q85/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!R86/100-1)-('GDP Deflator'!R85/100-1)","v":6.0000000000001164E-3},{"$f":"('GDP Deflator'!S86/100-1)-('GDP Deflator'!S85/100-1)","v":-3.0000000000001137E-3},{"$f":"('GDP Deflator'!T86/100-1)-('GDP Deflator'!T85/100-1)","v":-2.200000000000002E-2},{"$f":"('GDP Deflator'!U86/100-1)-('GDP Deflator'!U85/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V86/100-1)-('GDP Deflator'!V85/100-1)","v":1.2000000000000011E-2},{"$f":"('GDP Deflator'!W86/100-1)-('GDP Deflator'!W85/100-1)","v":1.7000000000000015E-2},{"$f":"('GDP Deflator'!X86/100-1)-('GDP Deflator'!X85/100-1)","v":-3.9999999999998925E-3},{"$f":"('GDP Deflator'!Y86/100-1)-('GDP Deflator'!Y85/100-1)","v":7.0000000000000062E-3},{"$f":"('GDP Deflator'!Z86/100-1)-('GDP Deflator'!Z85/100-1)","v":1.7000000000000015E-2},{"$f":"('GDP Deflator'!AA86/100-1)-('GDP Deflator'!AA85/100-1)","v":2.300000000000002E-2},{"$f":"('GDP Deflator'!AB86/100-1)-('GDP Deflator'!AB85/100-1)","v":2.0000000000000018E-2},{"$f":"('GDP Deflator'!AC86/100-1)-('GDP Deflator'!AC85/100-1)","v":1.5000000000000013E-2},{"$f":"('GDP Deflator'!AD86/100-1)-('GDP Deflator'!AD85/100-1)","v":2.9999999999998916E-3},{"$f":"('GDP Deflator'!AE86/100-1)-('GDP Deflator'!AE85/100-1)","v":1.19999999999999E-2},{"$f":"('GDP Deflator'!AF86/100-1)-('GDP Deflator'!AF85/100-1)","v":-3.5000000000000031E-2},{"$f":"('GDP Deflator'!AG86/100-1)-('GDP Deflator'!AG85/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!AH86/100-1)-('GDP Deflator'!AH85/100-1)","v":1.8000000000000016E-2},{"$f":"('GDP Deflator'!AI86/100-1)-('GDP Deflator'!AI85/100-1)","v":1.1000000000000121E-2}]
[36571,{"$f":"('GDP Deflator'!B87/100-1)-('GDP Deflator'!B86/100-1)","v":-1.0000000000000009E-3},{"$f":"('GDP Deflator'!C87/100-1)-('GDP Deflator'!C86/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D87/100-1)-('GDP Deflator'!D86/100-1)","v":7.9999999999998961E-3},{"$f":"('GDP Deflator'!E87/100-1)-('GDP Deflator'!E86/100-1)","v":7.0000000000000062E-3},{"$f":"('GDP Deflator'!F87/100-1)-('GDP Deflator'!F86/100-1)","v":9.000000000000008E-3},{"$f":"('GDP Deflator'!G87/100-1)-('GDP Deflator'!G86/100-1)","v":9.9999999999998979E-3},{"$f":"('GDP Deflator'!H87/100-1)-('GDP Deflator'!H86/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!I87/100-1)-('GDP Deflator'!I86/100-1)","v":5.9999999999998943E-3},{"$f":"('GDP Deflator'!J87/100-1)-('GDP Deflator'!J86/100-1)","v":8.0000000000000071E-3},{"$f":"('GDP Deflator'!K87/100-1)-('GDP Deflator'!K86/100-1)","v":7.0000000000000062E-3},{"$f":"('GDP Deflator'!L87/100-1)-('GDP Deflator'!L86/100-1)","v":6.0000000000001164E-3},{"$f":"('GDP Deflator'!M87/100-1)-('GDP Deflator'!M86/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!N87/100-1)-('GDP Deflator'!N86/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!O87/100-1)-('GDP Deflator'!O86/100-1)","v":-1.9999999999999907E-2},{"$f":"('GDP Deflator'!P87/100-1)-('GDP Deflator'!P86/100-1)","v":1.8000000000000127E-2},{"$f":"('GDP Deflator'!Q87/100-1)-('GDP Deflator'!Q86/100-1)","v":1.0999999999999899E-2},{"$f":"('GDP Deflator'!R87/100-1)-('GDP Deflator'!R86/100-1)","v":0},{"$f":"('GDP Deflator'!S87/100-1)-('GDP Deflator'!S86/100-1)","v":-4.0000000000000036E-3},{"$f":"('GDP Deflator'!T87/100-1)-('GDP Deflator'!T86/100-1)","v":2.7999999999999914E-2},{"$f":"('GDP Deflator'!U87/100-1)-('GDP Deflator'!U86/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V87/100-1)-('GDP Deflator'!V86/100-1)","v":1.8999999999999906E-2},{"$f":"('GDP Deflator'!W87/100-1)-('GDP Deflator'!W86/100-1)","v":1.8000000000000016E-2},{"$f":"('GDP Deflator'!X87/100-1)-('GDP Deflator'!X86/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!Y87/100-1)-('GDP Deflator'!Y86/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!Z87/100-1)-('GDP Deflator'!Z86/100-1)","v":1.100000000000001E-2},{"$f":"('GDP Deflator'!AA87/100-1)-('GDP Deflator'!AA86/100-1)","v":-2.300000000000002E-2},{"$f":"('GDP Deflator'!AB87/100-1)-('GDP Deflator'!AB86/100-1)","v":3.9999999999998925E-3},{"$f":"('GDP Deflator'!AC87/100-1)-('GDP Deflator'!AC86/100-1)","v":-2.399999999999991E-2},{"$f":"('GDP Deflator'!AD87/100-1)-('GDP Deflator'!AD86/100-1)","v":1.1000000000000121E-2},{"$f":"('GDP Deflator'!AE87/100-1)-('GDP Deflator'!AE86/100-1)","v":-5.0000000000000044E-3},{"$f":"('GDP Deflator'!AF87/100-1)-('GDP Deflator'!AF86/100-1)","v":-2.0000000000000018E-3},{"$f":"('GDP Deflator'!AG87/100-1)-('GDP Deflator'!AG86/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!AH87/100-1)-('GDP Deflator'!AH86/100-1)","v":3.2999999999999918E-2},{"$f":"('GDP Deflator'!AI87/100-1)-('GDP Deflator'!AI86/100-1)","v":-5.0000000000000044E-3}]
[36661,{"$f":"('GDP Deflator'!B88/100-1)-('GDP Deflator'!B87/100-1)","v":-2.0000000000001128E-3},{"$f":"('GDP Deflator'!C88/100-1)-('GDP Deflator'!C87/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D88/100-1)-('GDP Deflator'!D87/100-1)","v":6.0000000000000053E-3},{"$f":"('GDP Deflator'!E88/100-1)-('GDP Deflator'!E87/100-1)","v":4.0000000000001146E-3},{"$f":"('GDP Deflator'!F88/100-1)-('GDP Deflator'!F87/100-1)","v":1.2000000000000011E-2},{"$f":"('GDP Deflator'!G88/100-1)-('GDP Deflator'!G87/100-1)","v":-1.100000000000001E-2},{"$f":"('GDP Deflator'!H88/100-1)-('GDP Deflator'!H87/100-1)","v":-1.19999999999999E-2},{"$f":"('GDP Deflator'!I88/100-1)-('GDP Deflator'!I87/100-1)","v":8.0000000000001181E-3},{"$f":"('GDP Deflator'!J88/100-1)-('GDP Deflator'!J87/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!K88/100-1)-('GDP Deflator'!K87/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!L88/100-1)-('GDP Deflator'!L87/100-1)","v":3.9999999999998925E-3},{"$f":"('GDP Deflator'!M88/100-1)-('GDP Deflator'!M87/100-1)","v":6.9999999999998952E-3},{"$f":"('GDP Deflator'!N88/100-1)-('GDP Deflator'!N87/100-1)","v":3.9999999999998925E-3},{"$f":"('GDP Deflator'!O88/100-1)-('GDP Deflator'!O87/100-1)","v":1.4000000000000012E-2},{"$f":"('GDP Deflator'!P88/100-1)-('GDP Deflator'!P87/100-1)","v":1.19999999999999E-2},{"$f":"('GDP Deflator'!Q88/100-1)-('GDP Deflator'!Q87/100-1)","v":7.0000000000001172E-3},{"$f":"('GDP Deflator'!R88/100-1)-('GDP Deflator'!R87/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!S88/100-1)-('GDP Deflator'!S87/100-1)","v":-4.0000000000000036E-3},{"$f":"('GDP Deflator'!T88/100-1)-('GDP Deflator'!T87/100-1)","v":1.2000000000000122E-2},{"$f":"('GDP Deflator'!U88/100-1)-('GDP Deflator'!U87/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V88/100-1)-('GDP Deflator'!V87/100-1)","v":1.100000000000001E-2},{"$f":"('GDP Deflator'!W88/100-1)-('GDP Deflator'!W87/100-1)","v":3.0000000000000027E-2},{"$f":"('GDP Deflator'!X88/100-1)-('GDP Deflator'!X87/100-1)","v":8.0000000000000071E-3},{"$f":"('GDP Deflator'!Y88/100-1)-('GDP Deflator'!Y87/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!Z88/100-1)-('GDP Deflator'!Z87/100-1)","v":1.4000000000000012E-2},{"$f":"('GDP Deflator'!AA88/100-1)-('GDP Deflator'!AA87/100-1)","v":2.4000000000000021E-2},{"$f":"('GDP Deflator'!AB88/100-1)-('GDP Deflator'!AB87/100-1)","v":2.0000000000000018E-2},{"$f":"('GDP Deflator'!AC88/100-1)-('GDP Deflator'!AC87/100-1)","v":2.399999999999991E-2},{"$f":"('GDP Deflator'!AD88/100-1)-('GDP Deflator'!AD87/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!AE88/100-1)-('GDP Deflator'!AE87/100-1)","v":2.0000000000000018E-2},{"$f":"('GDP Deflator'!AF88/100-1)-('GDP Deflator'!AF87/100-1)","v":2.0000000000000018E-2},{"$f":"('GDP Deflator'!AG88/100-1)-('GDP Deflator'!AG87/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!AH88/100-1)-('GDP Deflator'!AH87/100-1)","v":8.0000000000000071E-3},{"$f":"('GDP Deflator'!AI88/100-1)-('GDP Deflator'!AI87/100-1)","v":1.5000000000000013E-2}]
[36753,{"$f":"('GDP Deflator'!B89/100-1)-('GDP Deflator'!B88/100-1)","v":2.0000000000001128E-3},{"$f":"('GDP Deflator'!C89/100-1)-('GDP Deflator'!C88/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D89/100-1)-('GDP Deflator'!D88/100-1)","v":1.0000000000001119E-3},{"$f":"('GDP Deflator'!E89/100-1)-('GDP Deflator'!E88/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!F89/100-1)-('GDP Deflator'!F88/100-1)","v":8.0000000000000071E-3},{"$f":"('GDP Deflator'!G89/100-1)-('GDP Deflator'!G88/100-1)","v":8.0000000000001181E-3},{"$f":"('GDP Deflator'!H89/100-1)-('GDP Deflator'!H88/100-1)","v":1.19999999999999E-2},{"$f":"('GDP Deflator'!I89/100-1)-('GDP Deflator'!I88/100-1)","v":3.9999999999998925E-3},{"$f":"('GDP Deflator'!J89/100-1)-('GDP Deflator'!J88/100-1)","v":8.0000000000000071E-3},{"$f":"('GDP Deflator'!K89/100-1)-('GDP Deflator'!K88/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!L89/100-1)-('GDP Deflator'!L88/100-1)","v":6.0000000000001164E-3},{"$f":"('GDP Deflator'!M89/100-1)-('GDP Deflator'!M88/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!N89/100-1)-('GDP Deflator'!N88/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!O89/100-1)-('GDP Deflator'!O88/100-1)","v":-1.3000000000000012E-2},{"$f":"('GDP Deflator'!P89/100-1)-('GDP Deflator'!P88/100-1)","v":1.100000000000001E-2},{"$f":"('GDP Deflator'!Q89/100-1)-('GDP Deflator'!Q88/100-1)","v":-3.0000000000000027E-3},{"$f":"('GDP Deflator'!R89/100-1)-('GDP Deflator'!R88/100-1)","v":6.0000000000000053E-3},{"$f":"('GDP Deflator'!S89/100-1)-('GDP Deflator'!S88/100-1)","v":-2.9999999999998916E-3},{"$f":"('GDP Deflator'!T89/100-1)-('GDP Deflator'!T88/100-1)","v":0},{"$f":"('GDP Deflator'!U89/100-1)-('GDP Deflator'!U88/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V89/100-1)-('GDP Deflator'!V88/100-1)","v":1.2000000000000011E-2},{"$f":"('GDP Deflator'!W89/100-1)-('GDP Deflator'!W88/100-1)","v":2.9000000000000026E-2},{"$f":"('GDP Deflator'!X89/100-1)-('GDP Deflator'!X88/100-1)","v":9.000000000000008E-3},{"$f":"('GDP Deflator'!Y89/100-1)-('GDP Deflator'!Y88/100-1)","v":1.0999999999999899E-2},{"$f":"('GDP Deflator'!Z89/100-1)-('GDP Deflator'!Z88/100-1)","v":1.7000000000000015E-2},{"$f":"('GDP Deflator'!AA89/100-1)-('GDP Deflator'!AA88/100-1)","v":8.0000000000000071E-3},{"$f":"('GDP Deflator'!AB89/100-1)-('GDP Deflator'!AB88/100-1)","v":2.300000000000002E-2},{"$f":"('GDP Deflator'!AC89/100-1)-('GDP Deflator'!AC88/100-1)","v":1.0000000000001119E-3},{"$f":"('GDP Deflator'!AD89/100-1)-('GDP Deflator'!AD88/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!AE89/100-1)-('GDP Deflator'!AE88/100-1)","v":8.0000000000001181E-3},{"$f":"('GDP Deflator'!AF89/100-1)-('GDP Deflator'!AF88/100-1)","v":3.300000000000014E-2},{"$f":"('GDP Deflator'!AG89/100-1)-('GDP Deflator'!AG88/100-1)","v":2.9999999999998916E-3},{"$f":"('GDP Deflator'!AH89/100-1)-('GDP Deflator'!AH88/100-1)","v":1.3000000000000012E-2},{"$f":"('GDP Deflator'!AI89/100-1)-('GDP Deflator'!AI88/100-1)","v":-3.0000000000001137E-3}]
[36845,{"$f":"('GDP Deflator'!B90/100-1)-('GDP Deflator'!B89/100-1)","v":-1.0000000000000009E-3},{"$f":"('GDP Deflator'!C90/100-1)-('GDP Deflator'!C89/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D90/100-1)-('GDP Deflator'!D89/100-1)","v":2.9999999999998916E-3},{"$f":"('GDP Deflator'!E90/100-1)-('GDP Deflator'!E89/100-1)","v":3.9999999999998925E-3},{"$f":"('GDP Deflator'!F90/100-1)-('GDP Deflator'!F89/100-1)","v":7.0000000000000062E-3},{"$f":"('GDP Deflator'!G90/100-1)-('GDP Deflator'!G89/100-1)","v":1.5000000000000013E-2},{"$f":"('GDP Deflator'!H90/100-1)-('GDP Deflator'!H89/100-1)","v":3.0000000000001137E-3},{"$f":"('GDP Deflator'!I90/100-1)-('GDP Deflator'!I89/100-1)","v":9.000000000000119E-3},{"$f":"('GDP Deflator'!J90/100-1)-('GDP Deflator'!J89/100-1)","v":7.0000000000000062E-3},{"$f":"('GDP Deflator'!K90/100-1)-('GDP Deflator'!K89/100-1)","v":1.2999999999999901E-2},{"$f":"('GDP Deflator'!L90/100-1)-('GDP Deflator'!L89/100-1)","v":3.9999999999998925E-3},{"$f":"('GDP Deflator'!M90/100-1)-('GDP Deflator'!M89/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!N90/100-1)-('GDP Deflator'!N89/100-1)","v":4.0000000000001146E-3},{"$f":"('GDP Deflator'!O90/100-1)-('GDP Deflator'!O89/100-1)","v":1.5000000000000013E-2},{"$f":"('GDP Deflator'!P90/100-1)-('GDP Deflator'!P89/100-1)","v":1.2000000000000011E-2},{"$f":"('GDP Deflator'!Q90/100-1)-('GDP Deflator'!Q89/100-1)","v":5.9999999999998943E-3},{"$f":"('GDP Deflator'!R90/100-1)-('GDP Deflator'!R89/100-1)","v":2.9999999999998916E-3},{"$f":"('GDP Deflator'!S90/100-1)-('GDP Deflator'!S89/100-1)","v":-4.0000000000002256E-3},{"$f":"('GDP Deflator'!T90/100-1)-('GDP Deflator'!T89/100-1)","v":-1.7000000000000126E-2},{"$f":"('GDP Deflator'!U90/100-1)-('GDP Deflator'!U89/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V90/100-1)-('GDP Deflator'!V89/100-1)","v":1.2000000000000011E-2},{"$f":"('GDP Deflator'!W90/100-1)-('GDP Deflator'!W89/100-1)","v":6.9999999999998952E-3},{"$f":"('GDP Deflator'!X90/100-1)-('GDP Deflator'!X89/100-1)","v":1.5000000000000013E-2},{"$f":"('GDP Deflator'!Y90/100-1)-('GDP Deflator'!Y89/100-1)","v":4.0000000000001146E-3},{"$f":"('GDP Deflator'!Z90/100-1)-('GDP Deflator'!Z89/100-1)","v":-1.0000000000001119E-3},{"$f":"('GDP Deflator'!AA90/100-1)-('GDP Deflator'!AA89/100-1)","v":1.8000000000000016E-2},{"$f":"('GDP Deflator'!AB90/100-1)-('GDP Deflator'!AB89/100-1)","v":2.6000000000000023E-2},{"$f":"('GDP Deflator'!AC90/100-1)-('GDP Deflator'!AC89/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!AD90/100-1)-('GDP Deflator'!AD89/100-1)","v":0},{"$f":"('GDP Deflator'!AE90/100-1)-('GDP Deflator'!AE89/100-1)","v":1.0999999999999899E-2},{"$f":"('GDP Deflator'!AF90/100-1)-('GDP Deflator'!AF89/100-1)","v":-3.8000000000000145E-2},{"$f":"('GDP Deflator'!AG90/100-1)-('GDP Deflator'!AG89/100-1)","v":4.0000000000001146E-3},{"$f":"('GDP Deflator'!AH90/100-1)-('GDP Deflator'!AH89/100-1)","v":1.2000000000000011E-2},{"$f":"('GDP Deflator'!AI90/100-1)-('GDP Deflator'!AI89/100-1)","v":7.0000000000000062E-3}]
[36937,{"$f":"('GDP Deflator'!B91/100-1)-('GDP Deflator'!B90/100-1)","v":6.0000000000000053E-3},{"$f":"('GDP Deflator'!C91/100-1)-('GDP Deflator'!C90/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D91/100-1)-('GDP Deflator'!D90/100-1)","v":7.0000000000000062E-3},{"$f":"('GDP Deflator'!E91/100-1)-('GDP Deflator'!E90/100-1)","v":1.0000000000001119E-3},{"$f":"('GDP Deflator'!F91/100-1)-('GDP Deflator'!F90/100-1)","v":8.0000000000000071E-3},{"$f":"('GDP Deflator'!G91/100-1)-('GDP Deflator'!G90/100-1)","v":9.9999999999988987E-4},{"$f":"('GDP Deflator'!H91/100-1)-('GDP Deflator'!H90/100-1)","v":2.5000000000000022E-2},{"$f":"('GDP Deflator'!I91/100-1)-('GDP Deflator'!I90/100-1)","v":0},{"$f":"('GDP Deflator'!J91/100-1)-('GDP Deflator'!J90/100-1)","v":8.0000000000000071E-3},{"$f":"('GDP Deflator'!K91/100-1)-('GDP Deflator'!K90/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!L91/100-1)-('GDP Deflator'!L90/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!M91/100-1)-('GDP Deflator'!M90/100-1)","v":2.200000000000002E-2},{"$f":"('GDP Deflator'!N91/100-1)-('GDP Deflator'!N90/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!O91/100-1)-('GDP Deflator'!O90/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!P91/100-1)-('GDP Deflator'!P90/100-1)","v":2.8999999999999915E-2},{"$f":"('GDP Deflator'!Q91/100-1)-('GDP Deflator'!Q90/100-1)","v":1.5000000000000013E-2},{"$f":"('GDP Deflator'!R91/100-1)-('GDP Deflator'!R90/100-1)","v":8.0000000000000071E-3},{"$f":"('GDP Deflator'!S91/100-1)-('GDP Deflator'!S90/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!T91/100-1)-('GDP Deflator'!T90/100-1)","v":3.2000000000000028E-2},{"$f":"('GDP Deflator'!U91/100-1)-('GDP Deflator'!U90/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V91/100-1)-('GDP Deflator'!V90/100-1)","v":1.6000000000000014E-2},{"$f":"('GDP Deflator'!W91/100-1)-('GDP Deflator'!W90/100-1)","v":-1.3999999999999901E-2},{"$f":"('GDP Deflator'!X91/100-1)-('GDP Deflator'!X90/100-1)","v":1.0999999999999899E-2},{"$f":"('GDP Deflator'!Y91/100-1)-('GDP Deflator'!Y90/100-1)","v":1.7999999999999905E-2},{"$f":"('GDP Deflator'!Z91/100-1)-('GDP Deflator'!Z90/100-1)","v":3.0000000000001137E-3},{"$f":"('GDP Deflator'!AA91/100-1)-('GDP Deflator'!AA90/100-1)","v":-1.7000000000000015E-2},{"$f":"('GDP Deflator'!AB91/100-1)-('GDP Deflator'!AB90/100-1)","v":-1.7000000000000015E-2},{"$f":"('GDP Deflator'!AC91/100-1)-('GDP Deflator'!AC90/100-1)","v":-4.0000000000001146E-3},{"$f":"('GDP Deflator'!AD91/100-1)-('GDP Deflator'!AD90/100-1)","v":-4.0000000000001146E-3},{"$f":"('GDP Deflator'!AE91/100-1)-('GDP Deflator'!AE90/100-1)","v":1.4000000000000123E-2},{"$f":"('GDP Deflator'!AF91/100-1)-('GDP Deflator'!AF90/100-1)","v":1.0000000000001119E-3},{"$f":"('GDP Deflator'!AG91/100-1)-('GDP Deflator'!AG90/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!AH91/100-1)-('GDP Deflator'!AH90/100-1)","v":3.0000000000000027E-2},{"$f":"('GDP Deflator'!AI91/100-1)-('GDP Deflator'!AI90/100-1)","v":-2.0000000000000018E-3}]
[37026,{"$f":"('GDP Deflator'!B92/100-1)-('GDP Deflator'!B91/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!C92/100-1)-('GDP Deflator'!C91/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D92/100-1)-('GDP Deflator'!D91/100-1)","v":7.0000000000001172E-3},{"$f":"('GDP Deflator'!E92/100-1)-('GDP Deflator'!E91/100-1)","v":1.2999999999999901E-2},{"$f":"('GDP Deflator'!F92/100-1)-('GDP Deflator'!F91/100-1)","v":0},{"$f":"('GDP Deflator'!G92/100-1)-('GDP Deflator'!G91/100-1)","v":1.0000000000000009E-3},{"$f":"('GDP Deflator'!H92/100-1)-('GDP Deflator'!H91/100-1)","v":-2.0000000000000018E-3},{"$f":"('GDP Deflator'!I92/100-1)-('GDP Deflator'!I91/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!J92/100-1)-('GDP Deflator'!J91/100-1)","v":7.9999999999998961E-3},{"$f":"('GDP Deflator'!K92/100-1)-('GDP Deflator'!K91/100-1)","v":1.9000000000000017E-2},{"$f":"('GDP Deflator'!L92/100-1)-('GDP Deflator'!L91/100-1)","v":6.0000000000001164E-3},{"$f":"('GDP Deflator'!M92/100-1)-('GDP Deflator'!M91/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!N92/100-1)-('GDP Deflator'!N91/100-1)","v":3.9999999999998925E-3},{"$f":"('GDP Deflator'!O92/100-1)-('GDP Deflator'!O91/100-1)","v":1.5000000000000013E-2},{"$f":"('GDP Deflator'!P92/100-1)-('GDP Deflator'!P91/100-1)","v":3.300000000000014E-2},{"$f":"('GDP Deflator'!Q92/100-1)-('GDP Deflator'!Q91/100-1)","v":2.4000000000000021E-2},{"$f":"('GDP Deflator'!R92/100-1)-('GDP Deflator'!R91/100-1)","v":7.0000000000000062E-3},{"$f":"('GDP Deflator'!S92/100-1)-('GDP Deflator'!S91/100-1)","v":-7.9999999999997851E-3},{"$f":"('GDP Deflator'!T92/100-1)-('GDP Deflator'!T91/100-1)","v":-1.3999999999999901E-2},{"$f":"('GDP Deflator'!U92/100-1)-('GDP Deflator'!U91/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V92/100-1)-('GDP Deflator'!V91/100-1)","v":6.0000000000000053E-3},{"$f":"('GDP Deflator'!W92/100-1)-('GDP Deflator'!W91/100-1)","v":1.7000000000000015E-2},{"$f":"('GDP Deflator'!X92/100-1)-('GDP Deflator'!X91/100-1)","v":2.0000000000001128E-3},{"$f":"('GDP Deflator'!Y92/100-1)-('GDP Deflator'!Y91/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!Z92/100-1)-('GDP Deflator'!Z91/100-1)","v":1.9000000000000017E-2},{"$f":"('GDP Deflator'!AA92/100-1)-('GDP Deflator'!AA91/100-1)","v":2.1000000000000019E-2},{"$f":"('GDP Deflator'!AB92/100-1)-('GDP Deflator'!AB91/100-1)","v":1.7999999999999905E-2},{"$f":"('GDP Deflator'!AC92/100-1)-('GDP Deflator'!AC91/100-1)","v":2.7000000000000024E-2},{"$f":"('GDP Deflator'!AD92/100-1)-('GDP Deflator'!AD91/100-1)","v":9.000000000000119E-3},{"$f":"('GDP Deflator'!AE92/100-1)-('GDP Deflator'!AE91/100-1)","v":2.8999999999999915E-2},{"$f":"('GDP Deflator'!AF92/100-1)-('GDP Deflator'!AF91/100-1)","v":3.0999999999999917E-2},{"$f":"('GDP Deflator'!AG92/100-1)-('GDP Deflator'!AG91/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!AH92/100-1)-('GDP Deflator'!AH91/100-1)","v":5.7000000000000051E-2},{"$f":"('GDP Deflator'!AI92/100-1)-('GDP Deflator'!AI91/100-1)","v":2.5000000000000022E-2}]
[37118,{"$f":"('GDP Deflator'!B93/100-1)-('GDP Deflator'!B92/100-1)","v":5.9999999999998943E-3},{"$f":"('GDP Deflator'!C93/100-1)-('GDP Deflator'!C92/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D93/100-1)-('GDP Deflator'!D92/100-1)","v":0},{"$f":"('GDP Deflator'!E93/100-1)-('GDP Deflator'!E92/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!F93/100-1)-('GDP Deflator'!F92/100-1)","v":-1.0000000000000009E-2},{"$f":"('GDP Deflator'!G93/100-1)-('GDP Deflator'!G92/100-1)","v":9.000000000000008E-3},{"$f":"('GDP Deflator'!H93/100-1)-('GDP Deflator'!H92/100-1)","v":1.0999999999999899E-2},{"$f":"('GDP Deflator'!I93/100-1)-('GDP Deflator'!I92/100-1)","v":9.9999999999988987E-4},{"$f":"('GDP Deflator'!J93/100-1)-('GDP Deflator'!J92/100-1)","v":8.0000000000001181E-3},{"$f":"('GDP Deflator'!K93/100-1)-('GDP Deflator'!K92/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!L93/100-1)-('GDP Deflator'!L92/100-1)","v":2.9999999999998916E-3},{"$f":"('GDP Deflator'!M93/100-1)-('GDP Deflator'!M92/100-1)","v":-1.0000000000000009E-3},{"$f":"('GDP Deflator'!N93/100-1)-('GDP Deflator'!N92/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!O93/100-1)-('GDP Deflator'!O92/100-1)","v":-4.0000000000000036E-3},{"$f":"('GDP Deflator'!P93/100-1)-('GDP Deflator'!P92/100-1)","v":-8.0000000000001181E-3},{"$f":"('GDP Deflator'!Q93/100-1)-('GDP Deflator'!Q92/100-1)","v":1.100000000000001E-2},{"$f":"('GDP Deflator'!R93/100-1)-('GDP Deflator'!R92/100-1)","v":6.0000000000001164E-3},{"$f":"('GDP Deflator'!S93/100-1)-('GDP Deflator'!S92/100-1)","v":-4.0000000000002256E-3},{"$f":"('GDP Deflator'!T93/100-1)-('GDP Deflator'!T92/100-1)","v":1.5000000000000013E-2},{"$f":"('GDP Deflator'!U93/100-1)-('GDP Deflator'!U92/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V93/100-1)-('GDP Deflator'!V92/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!W93/100-1)-('GDP Deflator'!W92/100-1)","v":-1.5000000000000013E-2},{"$f":"('GDP Deflator'!X93/100-1)-('GDP Deflator'!X92/100-1)","v":-1.0000000000000009E-3},{"$f":"('GDP Deflator'!Y93/100-1)-('GDP Deflator'!Y92/100-1)","v":4.0000000000001146E-3},{"$f":"('GDP Deflator'!Z93/100-1)-('GDP Deflator'!Z92/100-1)","v":-7.0000000000001172E-3},{"$f":"('GDP Deflator'!AA93/100-1)-('GDP Deflator'!AA92/100-1)","v":7.0000000000000062E-3},{"$f":"('GDP Deflator'!AB93/100-1)-('GDP Deflator'!AB92/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!AC93/100-1)-('GDP Deflator'!AC92/100-1)","v":1.100000000000001E-2},{"$f":"('GDP Deflator'!AD93/100-1)-('GDP Deflator'!AD92/100-1)","v":-2.0000000000001128E-3},{"$f":"('GDP Deflator'!AE93/100-1)-('GDP Deflator'!AE92/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!AF93/100-1)-('GDP Deflator'!AF92/100-1)","v":2.1000000000000019E-2},{"$f":"('GDP Deflator'!AG93/100-1)-('GDP Deflator'!AG92/100-1)","v":-1.0000000000000009E-3},{"$f":"('GDP Deflator'!AH93/100-1)-('GDP Deflator'!AH92/100-1)","v":2.8999999999999915E-2},{"$f":"('GDP Deflator'!AI93/100-1)-('GDP Deflator'!AI92/100-1)","v":-6.9999999999998952E-3}]
[37210,{"$f":"('GDP Deflator'!B94/100-1)-('GDP Deflator'!B93/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!C94/100-1)-('GDP Deflator'!C93/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D94/100-1)-('GDP Deflator'!D93/100-1)","v":0},{"$f":"('GDP Deflator'!E94/100-1)-('GDP Deflator'!E93/100-1)","v":2.0000000000001128E-3},{"$f":"('GDP Deflator'!F94/100-1)-('GDP Deflator'!F93/100-1)","v":-6.0000000000001164E-3},{"$f":"('GDP Deflator'!G94/100-1)-('GDP Deflator'!G93/100-1)","v":1.3000000000000012E-2},{"$f":"('GDP Deflator'!H94/100-1)-('GDP Deflator'!H93/100-1)","v":-2.200000000000002E-2},{"$f":"('GDP Deflator'!I94/100-1)-('GDP Deflator'!I93/100-1)","v":4.0000000000001146E-3},{"$f":"('GDP Deflator'!J94/100-1)-('GDP Deflator'!J93/100-1)","v":8.0000000000000071E-3},{"$f":"('GDP Deflator'!K94/100-1)-('GDP Deflator'!K93/100-1)","v":1.100000000000001E-2},{"$f":"('GDP Deflator'!L94/100-1)-('GDP Deflator'!L93/100-1)","v":2.0000000000001128E-3},{"$f":"('GDP Deflator'!M94/100-1)-('GDP Deflator'!M93/100-1)","v":-4.0000000000000036E-3},{"$f":"('GDP Deflator'!N94/100-1)-('GDP Deflator'!N93/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!O94/100-1)-('GDP Deflator'!O93/100-1)","v":2.4000000000000021E-2},{"$f":"('GDP Deflator'!P94/100-1)-('GDP Deflator'!P93/100-1)","v":0},{"$f":"('GDP Deflator'!Q94/100-1)-('GDP Deflator'!Q93/100-1)","v":1.7000000000000015E-2},{"$f":"('GDP Deflator'!R94/100-1)-('GDP Deflator'!R93/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!S94/100-1)-('GDP Deflator'!S93/100-1)","v":-2.9999999999998916E-3},{"$f":"('GDP Deflator'!T94/100-1)-('GDP Deflator'!T93/100-1)","v":-2.4000000000000021E-2},{"$f":"('GDP Deflator'!U94/100-1)-('GDP Deflator'!U93/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V94/100-1)-('GDP Deflator'!V93/100-1)","v":-1.0000000000000009E-3},{"$f":"('GDP Deflator'!W94/100-1)-('GDP Deflator'!W93/100-1)","v":-2.8000000000000136E-2},{"$f":"('GDP Deflator'!X94/100-1)-('GDP Deflator'!X93/100-1)","v":1.5000000000000013E-2},{"$f":"('GDP Deflator'!Y94/100-1)-('GDP Deflator'!Y93/100-1)","v":7.0000000000000062E-3},{"$f":"('GDP Deflator'!Z94/100-1)-('GDP Deflator'!Z93/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!AA94/100-1)-('GDP Deflator'!AA93/100-1)","v":2.0000000000000018E-2},{"$f":"('GDP Deflator'!AB94/100-1)-('GDP Deflator'!AB93/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!AC94/100-1)-('GDP Deflator'!AC93/100-1)","v":1.7000000000000015E-2},{"$f":"('GDP Deflator'!AD94/100-1)-('GDP Deflator'!AD93/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!AE94/100-1)-('GDP Deflator'!AE93/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!AF94/100-1)-('GDP Deflator'!AF93/100-1)","v":-2.8000000000000025E-2},{"$f":"('GDP Deflator'!AG94/100-1)-('GDP Deflator'!AG93/100-1)","v":-2.0000000000000018E-3},{"$f":"('GDP Deflator'!AH94/100-1)-('GDP Deflator'!AH93/100-1)","v":3.6999999999999922E-2},{"$f":"('GDP Deflator'!AI94/100-1)-('GDP Deflator'!AI93/100-1)","v":-1.3000000000000123E-2}]
[37302,{"$f":"('GDP Deflator'!B95/100-1)-('GDP Deflator'!B94/100-1)","v":3.0000000000001137E-3},{"$f":"('GDP Deflator'!C95/100-1)-('GDP Deflator'!C94/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D95/100-1)-('GDP Deflator'!D94/100-1)","v":9.9999999999988987E-4},{"$f":"('GDP Deflator'!E95/100-1)-('GDP Deflator'!E94/100-1)","v":3.9999999999998925E-3},{"$f":"('GDP Deflator'!F95/100-1)-('GDP Deflator'!F94/100-1)","v":3.0000000000001137E-3},{"$f":"('GDP Deflator'!G95/100-1)-('GDP Deflator'!G94/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!H95/100-1)-('GDP Deflator'!H94/100-1)","v":3.7000000000000033E-2},{"$f":"('GDP Deflator'!I95/100-1)-('GDP Deflator'!I94/100-1)","v":3.9999999999998925E-3},{"$f":"('GDP Deflator'!J95/100-1)-('GDP Deflator'!J94/100-1)","v":7.0000000000000062E-3},{"$f":"('GDP Deflator'!K95/100-1)-('GDP Deflator'!K94/100-1)","v":1.5000000000000013E-2},{"$f":"('GDP Deflator'!L95/100-1)-('GDP Deflator'!L94/100-1)","v":2.9999999999998916E-3},{"$f":"('GDP Deflator'!M95/100-1)-('GDP Deflator'!M94/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!N95/100-1)-('GDP Deflator'!N94/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!O95/100-1)-('GDP Deflator'!O94/100-1)","v":-5.0000000000000044E-3},{"$f":"('GDP Deflator'!P95/100-1)-('GDP Deflator'!P94/100-1)","v":4.9000000000000044E-2},{"$f":"('GDP Deflator'!Q95/100-1)-('GDP Deflator'!Q94/100-1)","v":1.9000000000000017E-2},{"$f":"('GDP Deflator'!R95/100-1)-('GDP Deflator'!R94/100-1)","v":1.19999999999999E-2},{"$f":"('GDP Deflator'!S95/100-1)-('GDP Deflator'!S94/100-1)","v":1.0000000000001119E-3},{"$f":"('GDP Deflator'!T95/100-1)-('GDP Deflator'!T94/100-1)","v":5.2999999999999936E-2},{"$f":"('GDP Deflator'!U95/100-1)-('GDP Deflator'!U94/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V95/100-1)-('GDP Deflator'!V94/100-1)","v":1.6000000000000014E-2},{"$f":"('GDP Deflator'!W95/100-1)-('GDP Deflator'!W94/100-1)","v":-1.9999999999998908E-3},{"$f":"('GDP Deflator'!X95/100-1)-('GDP Deflator'!X94/100-1)","v":9.9999999999988987E-4},{"$f":"('GDP Deflator'!Y95/100-1)-('GDP Deflator'!Y94/100-1)","v":1.19999999999999E-2},{"$f":"('GDP Deflator'!Z95/100-1)-('GDP Deflator'!Z94/100-1)","v":2.200000000000002E-2},{"$f":"('GDP Deflator'!AA95/100-1)-('GDP Deflator'!AA94/100-1)","v":-2.4000000000000021E-2},{"$f":"('GDP Deflator'!AB95/100-1)-('GDP Deflator'!AB94/100-1)","v":4.0000000000001146E-3},{"$f":"('GDP Deflator'!AC95/100-1)-('GDP Deflator'!AC94/100-1)","v":-1.5000000000000013E-2},{"$f":"('GDP Deflator'!AD95/100-1)-('GDP Deflator'!AD94/100-1)","v":7.0000000000000062E-3},{"$f":"('GDP Deflator'!AE95/100-1)-('GDP Deflator'!AE94/100-1)","v":1.7000000000000015E-2},{"$f":"('GDP Deflator'!AF95/100-1)-('GDP Deflator'!AF94/100-1)","v":-4.0000000000000036E-3},{"$f":"('GDP Deflator'!AG95/100-1)-('GDP Deflator'!AG94/100-1)","v":-3.0000000000000027E-3},{"$f":"('GDP Deflator'!AH95/100-1)-('GDP Deflator'!AH94/100-1)","v":2.6000000000000023E-2},{"$f":"('GDP Deflator'!AI95/100-1)-('GDP Deflator'!AI94/100-1)","v":2.4000000000000021E-2}]
[37391,{"$f":"('GDP Deflator'!B96/100-1)-('GDP Deflator'!B95/100-1)","v":-2.0000000000000018E-3},{"$f":"('GDP Deflator'!C96/100-1)-('GDP Deflator'!C95/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D96/100-1)-('GDP Deflator'!D95/100-1)","v":9.000000000000119E-3},{"$f":"('GDP Deflator'!E96/100-1)-('GDP Deflator'!E95/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!F96/100-1)-('GDP Deflator'!F95/100-1)","v":1.3999999999999901E-2},{"$f":"('GDP Deflator'!G96/100-1)-('GDP Deflator'!G95/100-1)","v":-1.2000000000000011E-2},{"$f":"('GDP Deflator'!H96/100-1)-('GDP Deflator'!H95/100-1)","v":-3.9999999999998925E-3},{"$f":"('GDP Deflator'!I96/100-1)-('GDP Deflator'!I95/100-1)","v":7.0000000000000062E-3},{"$f":"('GDP Deflator'!J96/100-1)-('GDP Deflator'!J95/100-1)","v":8.999999999999897E-3},{"$f":"('GDP Deflator'!K96/100-1)-('GDP Deflator'!K95/100-1)","v":-2.0000000000000018E-3},{"$f":"('GDP Deflator'!L96/100-1)-('GDP Deflator'!L95/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!M96/100-1)-('GDP Deflator'!M95/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!N96/100-1)-('GDP Deflator'!N95/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!O96/100-1)-('GDP Deflator'!O95/100-1)","v":3.9999999999998925E-3},{"$f":"('GDP Deflator'!P96/100-1)-('GDP Deflator'!P95/100-1)","v":-9.9999999999988987E-4},{"$f":"('GDP Deflator'!Q96/100-1)-('GDP Deflator'!Q95/100-1)","v":-2.0000000000000018E-3},{"$f":"('GDP Deflator'!R96/100-1)-('GDP Deflator'!R95/100-1)","v":3.0000000000001137E-3},{"$f":"('GDP Deflator'!S96/100-1)-('GDP Deflator'!S95/100-1)","v":-1.1000000000000121E-2},{"$f":"('GDP Deflator'!T96/100-1)-('GDP Deflator'!T95/100-1)","v":-9.000000000000008E-3},{"$f":"('GDP Deflator'!U96/100-1)-('GDP Deflator'!U95/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V96/100-1)-('GDP Deflator'!V95/100-1)","v":1.9000000000000017E-2},{"$f":"('GDP Deflator'!W96/100-1)-('GDP Deflator'!W95/100-1)","v":1.3000000000000012E-2},{"$f":"('GDP Deflator'!X96/100-1)-('GDP Deflator'!X95/100-1)","v":-7.9999999999998961E-3},{"$f":"('GDP Deflator'!Y96/100-1)-('GDP Deflator'!Y95/100-1)","v":8.0000000000001181E-3},{"$f":"('GDP Deflator'!Z96/100-1)-('GDP Deflator'!Z95/100-1)","v":0},{"$f":"('GDP Deflator'!AA96/100-1)-('GDP Deflator'!AA95/100-1)","v":2.5000000000000022E-2},{"$f":"('GDP Deflator'!AB96/100-1)-('GDP Deflator'!AB95/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!AC96/100-1)-('GDP Deflator'!AC95/100-1)","v":2.4000000000000021E-2},{"$f":"('GDP Deflator'!AD96/100-1)-('GDP Deflator'!AD95/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!AE96/100-1)-('GDP Deflator'!AE95/100-1)","v":2.8999999999999915E-2},{"$f":"('GDP Deflator'!AF96/100-1)-('GDP Deflator'!AF95/100-1)","v":1.9000000000000017E-2},{"$f":"('GDP Deflator'!AG96/100-1)-('GDP Deflator'!AG95/100-1)","v":0},{"$f":"('GDP Deflator'!AH96/100-1)-('GDP Deflator'!AH95/100-1)","v":2.0000000000000018E-2},{"$f":"('GDP Deflator'!AI96/100-1)-('GDP Deflator'!AI95/100-1)","v":2.5999999999999912E-2}]
[37483,{"$f":"('GDP Deflator'!B97/100-1)-('GDP Deflator'!B96/100-1)","v":5.9999999999998943E-3},{"$f":"('GDP Deflator'!C97/100-1)-('GDP Deflator'!C96/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D97/100-1)-('GDP Deflator'!D96/100-1)","v":2.9999999999998916E-3},{"$f":"('GDP Deflator'!E97/100-1)-('GDP Deflator'!E96/100-1)","v":3.0000000000001137E-3},{"$f":"('GDP Deflator'!F97/100-1)-('GDP Deflator'!F96/100-1)","v":6.0000000000001164E-3},{"$f":"('GDP Deflator'!G97/100-1)-('GDP Deflator'!G96/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!H97/100-1)-('GDP Deflator'!H96/100-1)","v":0},{"$f":"('GDP Deflator'!I97/100-1)-('GDP Deflator'!I96/100-1)","v":6.0000000000001164E-3},{"$f":"('GDP Deflator'!J97/100-1)-('GDP Deflator'!J96/100-1)","v":8.0000000000000071E-3},{"$f":"('GDP Deflator'!K97/100-1)-('GDP Deflator'!K96/100-1)","v":0},{"$f":"('GDP Deflator'!L97/100-1)-('GDP Deflator'!L96/100-1)","v":4.0000000000001146E-3},{"$f":"('GDP Deflator'!M97/100-1)-('GDP Deflator'!M96/100-1)","v":-3.0000000000000027E-3},{"$f":"('GDP Deflator'!N97/100-1)-('GDP Deflator'!N96/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!O97/100-1)-('GDP Deflator'!O96/100-1)","v":-5.0000000000000044E-3},{"$f":"('GDP Deflator'!P97/100-1)-('GDP Deflator'!P96/100-1)","v":-1.0000000000001119E-3},{"$f":"('GDP Deflator'!Q97/100-1)-('GDP Deflator'!Q96/100-1)","v":-1.0000000000000009E-2},{"$f":"('GDP Deflator'!R97/100-1)-('GDP Deflator'!R96/100-1)","v":6.9999999999998952E-3},{"$f":"('GDP Deflator'!S97/100-1)-('GDP Deflator'!S96/100-1)","v":-4.0000000000000036E-3},{"$f":"('GDP Deflator'!T97/100-1)-('GDP Deflator'!T96/100-1)","v":8.0000000000000071E-3},{"$f":"('GDP Deflator'!U97/100-1)-('GDP Deflator'!U96/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V97/100-1)-('GDP Deflator'!V96/100-1)","v":8.999999999999897E-3},{"$f":"('GDP Deflator'!W97/100-1)-('GDP Deflator'!W96/100-1)","v":1.5999999999999903E-2},{"$f":"('GDP Deflator'!X97/100-1)-('GDP Deflator'!X96/100-1)","v":5.9999999999998943E-3},{"$f":"('GDP Deflator'!Y97/100-1)-('GDP Deflator'!Y96/100-1)","v":7.9999999999998961E-3},{"$f":"('GDP Deflator'!Z97/100-1)-('GDP Deflator'!Z96/100-1)","v":0},{"$f":"('GDP Deflator'!AA97/100-1)-('GDP Deflator'!AA96/100-1)","v":2.0000000000000018E-2},{"$f":"('GDP Deflator'!AB97/100-1)-('GDP Deflator'!AB96/100-1)","v":3.9999999999998925E-3},{"$f":"('GDP Deflator'!AC97/100-1)-('GDP Deflator'!AC96/100-1)","v":-1.100000000000001E-2},{"$f":"('GDP Deflator'!AD97/100-1)-('GDP Deflator'!AD96/100-1)","v":4.0000000000001146E-3},{"$f":"('GDP Deflator'!AE97/100-1)-('GDP Deflator'!AE96/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!AF97/100-1)-('GDP Deflator'!AF96/100-1)","v":2.9000000000000026E-2},{"$f":"('GDP Deflator'!AG97/100-1)-('GDP Deflator'!AG96/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!AH97/100-1)-('GDP Deflator'!AH96/100-1)","v":4.1000000000000036E-2},{"$f":"('GDP Deflator'!AI97/100-1)-('GDP Deflator'!AI96/100-1)","v":9.000000000000119E-3}]
[37575,{"$f":"('GDP Deflator'!B98/100-1)-('GDP Deflator'!B97/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!C98/100-1)-('GDP Deflator'!C97/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D98/100-1)-('GDP Deflator'!D97/100-1)","v":-5.0000000000000044E-3},{"$f":"('GDP Deflator'!E98/100-1)-('GDP Deflator'!E97/100-1)","v":2.9999999999998916E-3},{"$f":"('GDP Deflator'!F98/100-1)-('GDP Deflator'!F97/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!G98/100-1)-('GDP Deflator'!G97/100-1)","v":1.8000000000000016E-2},{"$f":"('GDP Deflator'!H98/100-1)-('GDP Deflator'!H97/100-1)","v":6.9999999999998952E-3},{"$f":"('GDP Deflator'!I98/100-1)-('GDP Deflator'!I97/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!J98/100-1)-('GDP Deflator'!J97/100-1)","v":8.0000000000001181E-3},{"$f":"('GDP Deflator'!K98/100-1)-('GDP Deflator'!K97/100-1)","v":1.2000000000000011E-2},{"$f":"('GDP Deflator'!L98/100-1)-('GDP Deflator'!L97/100-1)","v":3.9999999999998925E-3},{"$f":"('GDP Deflator'!M98/100-1)-('GDP Deflator'!M97/100-1)","v":0},{"$f":"('GDP Deflator'!N98/100-1)-('GDP Deflator'!N97/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!O98/100-1)-('GDP Deflator'!O97/100-1)","v":4.2000000000000037E-2},{"$f":"('GDP Deflator'!P98/100-1)-('GDP Deflator'!P97/100-1)","v":1.7000000000000015E-2},{"$f":"('GDP Deflator'!Q98/100-1)-('GDP Deflator'!Q97/100-1)","v":1.0000000000000009E-3},{"$f":"('GDP Deflator'!R98/100-1)-('GDP Deflator'!R97/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!S98/100-1)-('GDP Deflator'!S97/100-1)","v":-3.0000000000001137E-3},{"$f":"('GDP Deflator'!T98/100-1)-('GDP Deflator'!T97/100-1)","v":-3.0000000000000027E-2},{"$f":"('GDP Deflator'!U98/100-1)-('GDP Deflator'!U97/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V98/100-1)-('GDP Deflator'!V97/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!W98/100-1)-('GDP Deflator'!W97/100-1)","v":-1.3999999999999901E-2},{"$f":"('GDP Deflator'!X98/100-1)-('GDP Deflator'!X97/100-1)","v":-1.2000000000000011E-2},{"$f":"('GDP Deflator'!Y98/100-1)-('GDP Deflator'!Y97/100-1)","v":1.0000000000000009E-3},{"$f":"('GDP Deflator'!Z98/100-1)-('GDP Deflator'!Z97/100-1)","v":0},{"$f":"('GDP Deflator'!AA98/100-1)-('GDP Deflator'!AA97/100-1)","v":1.9999999999999907E-2},{"$f":"('GDP Deflator'!AB98/100-1)-('GDP Deflator'!AB97/100-1)","v":2.8000000000000136E-2},{"$f":"('GDP Deflator'!AC98/100-1)-('GDP Deflator'!AC97/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!AD98/100-1)-('GDP Deflator'!AD97/100-1)","v":5.9999999999998943E-3},{"$f":"('GDP Deflator'!AE98/100-1)-('GDP Deflator'!AE97/100-1)","v":-5.9999999999998943E-3},{"$f":"('GDP Deflator'!AF98/100-1)-('GDP Deflator'!AF97/100-1)","v":-3.400000000000003E-2},{"$f":"('GDP Deflator'!AG98/100-1)-('GDP Deflator'!AG97/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!AH98/100-1)-('GDP Deflator'!AH97/100-1)","v":2.8000000000000025E-2},{"$f":"('GDP Deflator'!AI98/100-1)-('GDP Deflator'!AI97/100-1)","v":-1.0000000000000009E-2}]
[37667,{"$f":"('GDP Deflator'!B99/100-1)-('GDP Deflator'!B98/100-1)","v":3.0000000000001137E-3},{"$f":"('GDP Deflator'!C99/100-1)-('GDP Deflator'!C98/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D99/100-1)-('GDP Deflator'!D98/100-1)","v":8.0000000000000071E-3},{"$f":"('GDP Deflator'!E99/100-1)-('GDP Deflator'!E98/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!F99/100-1)-('GDP Deflator'!F98/100-1)","v":1.19999999999999E-2},{"$f":"('GDP Deflator'!G99/100-1)-('GDP Deflator'!G98/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!H99/100-1)-('GDP Deflator'!H98/100-1)","v":2.3000000000000131E-2},{"$f":"('GDP Deflator'!I99/100-1)-('GDP Deflator'!I98/100-1)","v":-3.0000000000000027E-3},{"$f":"('GDP Deflator'!J99/100-1)-('GDP Deflator'!J98/100-1)","v":8.0000000000000071E-3},{"$f":"('GDP Deflator'!K99/100-1)-('GDP Deflator'!K98/100-1)","v":1.7000000000000015E-2},{"$f":"('GDP Deflator'!L99/100-1)-('GDP Deflator'!L98/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!M99/100-1)-('GDP Deflator'!M98/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!N99/100-1)-('GDP Deflator'!N98/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!O99/100-1)-('GDP Deflator'!O98/100-1)","v":-1.7999999999999905E-2},{"$f":"('GDP Deflator'!P99/100-1)-('GDP Deflator'!P98/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!Q99/100-1)-('GDP Deflator'!Q98/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!R99/100-1)-('GDP Deflator'!R98/100-1)","v":7.0000000000000062E-3},{"$f":"('GDP Deflator'!S99/100-1)-('GDP Deflator'!S98/100-1)","v":-6.9999999999998952E-3},{"$f":"('GDP Deflator'!T99/100-1)-('GDP Deflator'!T98/100-1)","v":5.7000000000000051E-2},{"$f":"('GDP Deflator'!U99/100-1)-('GDP Deflator'!U98/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V99/100-1)-('GDP Deflator'!V98/100-1)","v":1.4000000000000123E-2},{"$f":"('GDP Deflator'!W99/100-1)-('GDP Deflator'!W98/100-1)","v":1.6999999999999904E-2},{"$f":"('GDP Deflator'!X99/100-1)-('GDP Deflator'!X98/100-1)","v":7.0000000000000062E-3},{"$f":"('GDP Deflator'!Y99/100-1)-('GDP Deflator'!Y98/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!Z99/100-1)-('GDP Deflator'!Z98/100-1)","v":4.0000000000001146E-3},{"$f":"('GDP Deflator'!AA99/100-1)-('GDP Deflator'!AA98/100-1)","v":-3.0999999999999917E-2},{"$f":"('GDP Deflator'!AB99/100-1)-('GDP Deflator'!AB98/100-1)","v":-6.0000000000001164E-3},{"$f":"('GDP Deflator'!AC99/100-1)-('GDP Deflator'!AC98/100-1)","v":-2.0000000000001128E-3},{"$f":"('GDP Deflator'!AD99/100-1)-('GDP Deflator'!AD98/100-1)","v":8.0000000000000071E-3},{"$f":"('GDP Deflator'!AE99/100-1)-('GDP Deflator'!AE98/100-1)","v":5.9999999999998943E-3},{"$f":"('GDP Deflator'!AF99/100-1)-('GDP Deflator'!AF98/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!AG99/100-1)-('GDP Deflator'!AG98/100-1)","v":3.9999999999998925E-3},{"$f":"('GDP Deflator'!AH99/100-1)-('GDP Deflator'!AH98/100-1)","v":3.8000000000000034E-2},{"$f":"('GDP Deflator'!AI99/100-1)-('GDP Deflator'!AI98/100-1)","v":1.0999999999999899E-2}]
[37756,{"$f":"('GDP Deflator'!B100/100-1)-('GDP Deflator'!B99/100-1)","v":1.0000000000000009E-3},{"$f":"('GDP Deflator'!C100/100-1)-('GDP Deflator'!C99/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D100/100-1)-('GDP Deflator'!D99/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!E100/100-1)-('GDP Deflator'!E99/100-1)","v":6.0000000000000053E-3},{"$f":"('GDP Deflator'!F100/100-1)-('GDP Deflator'!F99/100-1)","v":-6.9999999999998952E-3},{"$f":"('GDP Deflator'!G100/100-1)-('GDP Deflator'!G99/100-1)","v":-6.0000000000000053E-3},{"$f":"('GDP Deflator'!H100/100-1)-('GDP Deflator'!H99/100-1)","v":-5.0000000000000044E-3},{"$f":"('GDP Deflator'!I100/100-1)-('GDP Deflator'!I99/100-1)","v":8.0000000000000071E-3},{"$f":"('GDP Deflator'!J100/100-1)-('GDP Deflator'!J99/100-1)","v":7.0000000000000062E-3},{"$f":"('GDP Deflator'!K100/100-1)-('GDP Deflator'!K99/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!L100/100-1)-('GDP Deflator'!L99/100-1)","v":3.0000000000001137E-3},{"$f":"('GDP Deflator'!M100/100-1)-('GDP Deflator'!M99/100-1)","v":-4.0000000000000036E-3},{"$f":"('GDP Deflator'!N100/100-1)-('GDP Deflator'!N99/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!O100/100-1)-('GDP Deflator'!O99/100-1)","v":3.9999999999998925E-3},{"$f":"('GDP Deflator'!P100/100-1)-('GDP Deflator'!P99/100-1)","v":1.7999999999999905E-2},{"$f":"('GDP Deflator'!Q100/100-1)-('GDP Deflator'!Q99/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!R100/100-1)-('GDP Deflator'!R99/100-1)","v":7.0000000000000062E-3},{"$f":"('GDP Deflator'!S100/100-1)-('GDP Deflator'!S99/100-1)","v":0},{"$f":"('GDP Deflator'!T100/100-1)-('GDP Deflator'!T99/100-1)","v":-9.000000000000008E-3},{"$f":"('GDP Deflator'!U100/100-1)-('GDP Deflator'!U99/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V100/100-1)-('GDP Deflator'!V99/100-1)","v":-6.0000000000000053E-3},{"$f":"('GDP Deflator'!W100/100-1)-('GDP Deflator'!W99/100-1)","v":-8.999999999999897E-3},{"$f":"('GDP Deflator'!X100/100-1)-('GDP Deflator'!X99/100-1)","v":9.000000000000119E-3},{"$f":"('GDP Deflator'!Y100/100-1)-('GDP Deflator'!Y99/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!Z100/100-1)-('GDP Deflator'!Z99/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!AA100/100-1)-('GDP Deflator'!AA99/100-1)","v":1.6999999999999904E-2},{"$f":"('GDP Deflator'!AB100/100-1)-('GDP Deflator'!AB99/100-1)","v":1.4000000000000012E-2},{"$f":"('GDP Deflator'!AC100/100-1)-('GDP Deflator'!AC99/100-1)","v":1.4000000000000123E-2},{"$f":"('GDP Deflator'!AD100/100-1)-('GDP Deflator'!AD99/100-1)","v":1.0000000000001119E-3},{"$f":"('GDP Deflator'!AE100/100-1)-('GDP Deflator'!AE99/100-1)","v":3.6000000000000143E-2},{"$f":"('GDP Deflator'!AF100/100-1)-('GDP Deflator'!AF99/100-1)","v":1.7000000000000015E-2},{"$f":"('GDP Deflator'!AG100/100-1)-('GDP Deflator'!AG99/100-1)","v":2.0000000000001128E-3},{"$f":"('GDP Deflator'!AH100/100-1)-('GDP Deflator'!AH99/100-1)","v":1.7999999999999905E-2},{"$f":"('GDP Deflator'!AI100/100-1)-('GDP Deflator'!AI99/100-1)","v":-1.7999999999999905E-2}]
[37848,{"$f":"('GDP Deflator'!B101/100-1)-('GDP Deflator'!B100/100-1)","v":5.9999999999998943E-3},{"$f":"('GDP Deflator'!C101/100-1)-('GDP Deflator'!C100/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D101/100-1)-('GDP Deflator'!D100/100-1)","v":2.9999999999998916E-3},{"$f":"('GDP Deflator'!E101/100-1)-('GDP Deflator'!E100/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!F101/100-1)-('GDP Deflator'!F100/100-1)","v":1.0999999999999899E-2},{"$f":"('GDP Deflator'!G101/100-1)-('GDP Deflator'!G100/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!H101/100-1)-('GDP Deflator'!H100/100-1)","v":7.9999999999998961E-3},{"$f":"('GDP Deflator'!I101/100-1)-('GDP Deflator'!I100/100-1)","v":5.9999999999998943E-3},{"$f":"('GDP Deflator'!J101/100-1)-('GDP Deflator'!J100/100-1)","v":8.999999999999897E-3},{"$f":"('GDP Deflator'!K101/100-1)-('GDP Deflator'!K100/100-1)","v":-2.0000000000001128E-3},{"$f":"('GDP Deflator'!L101/100-1)-('GDP Deflator'!L100/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!M101/100-1)-('GDP Deflator'!M100/100-1)","v":-1.0000000000000009E-3},{"$f":"('GDP Deflator'!N101/100-1)-('GDP Deflator'!N100/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!O101/100-1)-('GDP Deflator'!O100/100-1)","v":1.2000000000000011E-2},{"$f":"('GDP Deflator'!P101/100-1)-('GDP Deflator'!P100/100-1)","v":-9.9999999999988987E-4},{"$f":"('GDP Deflator'!Q101/100-1)-('GDP Deflator'!Q100/100-1)","v":-2.0000000000000018E-3},{"$f":"('GDP Deflator'!R101/100-1)-('GDP Deflator'!R100/100-1)","v":1.5000000000000013E-2},{"$f":"('GDP Deflator'!S101/100-1)-('GDP Deflator'!S100/100-1)","v":-4.0000000000000036E-3},{"$f":"('GDP Deflator'!T101/100-1)-('GDP Deflator'!T100/100-1)","v":1.5000000000000013E-2},{"$f":"('GDP Deflator'!U101/100-1)-('GDP Deflator'!U100/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V101/100-1)-('GDP Deflator'!V100/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!W101/100-1)-('GDP Deflator'!W100/100-1)","v":2.0999999999999908E-2},{"$f":"('GDP Deflator'!X101/100-1)-('GDP Deflator'!X100/100-1)","v":7.0000000000000062E-3},{"$f":"('GDP Deflator'!Y101/100-1)-('GDP Deflator'!Y100/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!Z101/100-1)-('GDP Deflator'!Z100/100-1)","v":-7.0000000000001172E-3},{"$f":"('GDP Deflator'!AA101/100-1)-('GDP Deflator'!AA100/100-1)","v":2.0000000000000018E-2},{"$f":"('GDP Deflator'!AB101/100-1)-('GDP Deflator'!AB100/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!AC101/100-1)-('GDP Deflator'!AC100/100-1)","v":-1.100000000000001E-2},{"$f":"('GDP Deflator'!AD101/100-1)-('GDP Deflator'!AD100/100-1)","v":3.9999999999998925E-3},{"$f":"('GDP Deflator'!AE101/100-1)-('GDP Deflator'!AE100/100-1)","v":1.4999999999999902E-2},{"$f":"('GDP Deflator'!AF101/100-1)-('GDP Deflator'!AF100/100-1)","v":3.2999999999999918E-2},{"$f":"('GDP Deflator'!AG101/100-1)-('GDP Deflator'!AG100/100-1)","v":2.9999999999998916E-3},{"$f":"('GDP Deflator'!AH101/100-1)-('GDP Deflator'!AH100/100-1)","v":1.5000000000000013E-2},{"$f":"('GDP Deflator'!AI101/100-1)-('GDP Deflator'!AI100/100-1)","v":-6.0000000000000053E-3}]
[37940,{"$f":"('GDP Deflator'!B102/100-1)-('GDP Deflator'!B101/100-1)","v":-1.9999999999998908E-3},{"$f":"('GDP Deflator'!C102/100-1)-('GDP Deflator'!C101/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!D102/100-1)-('GDP Deflator'!D101/100-1)","v":-9.9999999999988987E-4},{"$f":"('GDP Deflator'!E102/100-1)-('GDP Deflator'!E101/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!F102/100-1)-('GDP Deflator'!F101/100-1)","v":4.0000000000001146E-3},{"$f":"('GDP Deflator'!G102/100-1)-('GDP Deflator'!G101/100-1)","v":2.2999999999999909E-2},{"$f":"('GDP Deflator'!H102/100-1)-('GDP Deflator'!H101/100-1)","v":2.0000000000001128E-3},{"$f":"('GDP Deflator'!I102/100-1)-('GDP Deflator'!I101/100-1)","v":-2.0000000000000018E-3},{"$f":"('GDP Deflator'!J102/100-1)-('GDP Deflator'!J101/100-1)","v":6.0000000000001164E-3},{"$f":"('GDP Deflator'!K102/100-1)-('GDP Deflator'!K101/100-1)","v":4.0000000000001146E-3},{"$f":"('GDP Deflator'!L102/100-1)-('GDP Deflator'!L101/100-1)","v":3.9999999999998925E-3},{"$f":"('GDP Deflator'!M102/100-1)-('GDP Deflator'!M101/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!N102/100-1)-('GDP Deflator'!N101/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!O102/100-1)-('GDP Deflator'!O101/100-1)","v":2.6000000000000134E-2},{"$f":"('GDP Deflator'!P102/100-1)-('GDP Deflator'!P101/100-1)","v":4.4000000000000039E-2},{"$f":"('GDP Deflator'!Q102/100-1)-('GDP Deflator'!Q101/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!R102/100-1)-('GDP Deflator'!R101/100-1)","v":-4.0000000000001146E-3},{"$f":"('GDP Deflator'!S102/100-1)-('GDP Deflator'!S101/100-1)","v":-6.9999999999998952E-3},{"$f":"('GDP Deflator'!T102/100-1)-('GDP Deflator'!T101/100-1)","v":-3.1000000000000028E-2},{"$f":"('GDP Deflator'!U102/100-1)-('GDP Deflator'!U101/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V102/100-1)-('GDP Deflator'!V101/100-1)","v":8.999999999999897E-3},{"$f":"('GDP Deflator'!W102/100-1)-('GDP Deflator'!W101/100-1)","v":-8.999999999999897E-3},{"$f":"('GDP Deflator'!X102/100-1)-('GDP Deflator'!X101/100-1)","v":3.9999999999998925E-3},{"$f":"('GDP Deflator'!Y102/100-1)-('GDP Deflator'!Y101/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!Z102/100-1)-('GDP Deflator'!Z101/100-1)","v":1.1000000000000121E-2},{"$f":"('GDP Deflator'!AA102/100-1)-('GDP Deflator'!AA101/100-1)","v":1.9000000000000017E-2},{"$f":"('GDP Deflator'!AB102/100-1)-('GDP Deflator'!AB101/100-1)","v":3.5000000000000031E-2},{"$f":"('GDP Deflator'!AC102/100-1)-('GDP Deflator'!AC101/100-1)","v":1.19999999999999E-2},{"$f":"('GDP Deflator'!AD102/100-1)-('GDP Deflator'!AD101/100-1)","v":1.100000000000001E-2},{"$f":"('GDP Deflator'!AE102/100-1)-('GDP Deflator'!AE101/100-1)","v":-1.4000000000000012E-2},{"$f":"('GDP Deflator'!AF102/100-1)-('GDP Deflator'!AF101/100-1)","v":-3.7999999999999923E-2},{"$f":"('GDP Deflator'!AG102/100-1)-('GDP Deflator'!AG101/100-1)","v":1.0000000000001119E-3},{"$f":"('GDP Deflator'!AH102/100-1)-('GDP Deflator'!AH101/100-1)","v":1.100000000000001E-2},{"$f":"('GDP Deflator'!AI102/100-1)-('GDP Deflator'!AI101/100-1)","v":-5.0000000000000044E-3}]
[38032,{"$f":"('GDP Deflator'!B103/100-1)-('GDP Deflator'!B102/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!C103/100-1)-('GDP Deflator'!C102/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!D103/100-1)-('GDP Deflator'!D102/100-1)","v":1.4000000000000012E-2},{"$f":"('GDP Deflator'!E103/100-1)-('GDP Deflator'!E102/100-1)","v":7.0000000000000062E-3},{"$f":"('GDP Deflator'!F103/100-1)-('GDP Deflator'!F102/100-1)","v":8.999999999999897E-3},{"$f":"('GDP Deflator'!G103/100-1)-('GDP Deflator'!G102/100-1)","v":2.0000000000000018E-2},{"$f":"('GDP Deflator'!H103/100-1)-('GDP Deflator'!H102/100-1)","v":1.6999999999999793E-2},{"$f":"('GDP Deflator'!I103/100-1)-('GDP Deflator'!I102/100-1)","v":6.0000000000000053E-3},{"$f":"('GDP Deflator'!J103/100-1)-('GDP Deflator'!J102/100-1)","v":8.999999999999897E-3},{"$f":"('GDP Deflator'!K103/100-1)-('GDP Deflator'!K102/100-1)","v":2.399999999999991E-2},{"$f":"('GDP Deflator'!L103/100-1)-('GDP Deflator'!L102/100-1)","v":7.0000000000000062E-3},{"$f":"('GDP Deflator'!M103/100-1)-('GDP Deflator'!M102/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!N103/100-1)-('GDP Deflator'!N102/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!O103/100-1)-('GDP Deflator'!O102/100-1)","v":-2.0000000000000018E-2},{"$f":"('GDP Deflator'!P103/100-1)-('GDP Deflator'!P102/100-1)","v":3.9999999999998925E-3},{"$f":"('GDP Deflator'!Q103/100-1)-('GDP Deflator'!Q102/100-1)","v":7.0000000000000062E-3},{"$f":"('GDP Deflator'!R103/100-1)-('GDP Deflator'!R102/100-1)","v":4.0000000000001146E-3},{"$f":"('GDP Deflator'!S103/100-1)-('GDP Deflator'!S102/100-1)","v":-2.0000000000002238E-3},{"$f":"('GDP Deflator'!T103/100-1)-('GDP Deflator'!T102/100-1)","v":6.3000000000000056E-2},{"$f":"('GDP Deflator'!U103/100-1)-('GDP Deflator'!U102/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V103/100-1)-('GDP Deflator'!V102/100-1)","v":2.6000000000000134E-2},{"$f":"('GDP Deflator'!W103/100-1)-('GDP Deflator'!W102/100-1)","v":8.0000000000000071E-3},{"$f":"('GDP Deflator'!X103/100-1)-('GDP Deflator'!X102/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!Y103/100-1)-('GDP Deflator'!Y102/100-1)","v":-2.0000000000000018E-3},{"$f":"('GDP Deflator'!Z103/100-1)-('GDP Deflator'!Z102/100-1)","v":1.5000000000000013E-2},{"$f":"('GDP Deflator'!AA103/100-1)-('GDP Deflator'!AA102/100-1)","v":-3.0999999999999917E-2},{"$f":"('GDP Deflator'!AB103/100-1)-('GDP Deflator'!AB102/100-1)","v":1.5000000000000013E-2},{"$f":"('GDP Deflator'!AC103/100-1)-('GDP Deflator'!AC102/100-1)","v":1.3000000000000123E-2},{"$f":"('GDP Deflator'!AD103/100-1)-('GDP Deflator'!AD102/100-1)","v":0},{"$f":"('GDP Deflator'!AE103/100-1)-('GDP Deflator'!AE102/100-1)","v":-7.0000000000000062E-3},{"$f":"('GDP Deflator'!AF103/100-1)-('GDP Deflator'!AF102/100-1)","v":-1.0999999999999899E-2},{"$f":"('GDP Deflator'!AG103/100-1)-('GDP Deflator'!AG102/100-1)","v":-2.0000000000000018E-3},{"$f":"('GDP Deflator'!AH103/100-1)-('GDP Deflator'!AH102/100-1)","v":1.5000000000000013E-2},{"$f":"('GDP Deflator'!AI103/100-1)-('GDP Deflator'!AI102/100-1)","v":1.0000000000000009E-2}]
[38122,{"$f":"('GDP Deflator'!B104/100-1)-('GDP Deflator'!B103/100-1)","v":3.9999999999998925E-3},{"$f":"('GDP Deflator'!C104/100-1)-('GDP Deflator'!C103/100-1)","v":6.0000000000000053E-3},{"$f":"('GDP Deflator'!D104/100-1)-('GDP Deflator'!D103/100-1)","v":-1.0000000000000009E-3},{"$f":"('GDP Deflator'!E104/100-1)-('GDP Deflator'!E103/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!F104/100-1)-('GDP Deflator'!F103/100-1)","v":1.1000000000000121E-2},{"$f":"('GDP Deflator'!G104/100-1)-('GDP Deflator'!G103/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!H104/100-1)-('GDP Deflator'!H103/100-1)","v":-4.9999999999998934E-3},{"$f":"('GDP Deflator'!I104/100-1)-('GDP Deflator'!I103/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!J104/100-1)-('GDP Deflator'!J103/100-1)","v":9.000000000000008E-3},{"$f":"('GDP Deflator'!K104/100-1)-('GDP Deflator'!K103/100-1)","v":-3.0000000000000027E-3},{"$f":"('GDP Deflator'!L104/100-1)-('GDP Deflator'!L103/100-1)","v":8.0000000000000071E-3},{"$f":"('GDP Deflator'!M104/100-1)-('GDP Deflator'!M103/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!N104/100-1)-('GDP Deflator'!N103/100-1)","v":9.9999999999988987E-4},{"$f":"('GDP Deflator'!O104/100-1)-('GDP Deflator'!O103/100-1)","v":1.7999999999999905E-2},{"$f":"('GDP Deflator'!P104/100-1)-('GDP Deflator'!P103/100-1)","v":1.2000000000000011E-2},{"$f":"('GDP Deflator'!Q104/100-1)-('GDP Deflator'!Q103/100-1)","v":9.000000000000008E-3},{"$f":"('GDP Deflator'!R104/100-1)-('GDP Deflator'!R103/100-1)","v":9.000000000000008E-3},{"$f":"('GDP Deflator'!S104/100-1)-('GDP Deflator'!S103/100-1)","v":-3.9999999999997815E-3},{"$f":"('GDP Deflator'!T104/100-1)-('GDP Deflator'!T103/100-1)","v":-1.6000000000000014E-2},{"$f":"('GDP Deflator'!U104/100-1)-('GDP Deflator'!U103/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V104/100-1)-('GDP Deflator'!V103/100-1)","v":2.0000000000000018E-2},{"$f":"('GDP Deflator'!W104/100-1)-('GDP Deflator'!W103/100-1)","v":1.7999999999999905E-2},{"$f":"('GDP Deflator'!X104/100-1)-('GDP Deflator'!X103/100-1)","v":1.3000000000000123E-2},{"$f":"('GDP Deflator'!Y104/100-1)-('GDP Deflator'!Y103/100-1)","v":5.9999999999998943E-3},{"$f":"('GDP Deflator'!Z104/100-1)-('GDP Deflator'!Z103/100-1)","v":8.0000000000000071E-3},{"$f":"('GDP Deflator'!AA104/100-1)-('GDP Deflator'!AA103/100-1)","v":1.3000000000000012E-2},{"$f":"('GDP Deflator'!AB104/100-1)-('GDP Deflator'!AB103/100-1)","v":-1.4000000000000012E-2},{"$f":"('GDP Deflator'!AC104/100-1)-('GDP Deflator'!AC103/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!AD104/100-1)-('GDP Deflator'!AD103/100-1)","v":9.000000000000008E-3},{"$f":"('GDP Deflator'!AE104/100-1)-('GDP Deflator'!AE103/100-1)","v":2.7000000000000024E-2},{"$f":"('GDP Deflator'!AF104/100-1)-('GDP Deflator'!AF103/100-1)","v":2.1999999999999797E-2},{"$f":"('GDP Deflator'!AG104/100-1)-('GDP Deflator'!AG103/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!AH104/100-1)-('GDP Deflator'!AH103/100-1)","v":2.0000000000000018E-2},{"$f":"('GDP Deflator'!AI104/100-1)-('GDP Deflator'!AI103/100-1)","v":3.0000000000000027E-3}]
[38214,{"$f":"('GDP Deflator'!B105/100-1)-('GDP Deflator'!B104/100-1)","v":1.0000000000001119E-3},{"$f":"('GDP Deflator'!C105/100-1)-('GDP Deflator'!C104/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!D105/100-1)-('GDP Deflator'!D104/100-1)","v":1.0000000000000009E-3},{"$f":"('GDP Deflator'!E105/100-1)-('GDP Deflator'!E104/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!F105/100-1)-('GDP Deflator'!F104/100-1)","v":4.9999999999998934E-3},{"$f":"('GDP Deflator'!G105/100-1)-('GDP Deflator'!G104/100-1)","v":1.2000000000000011E-2},{"$f":"('GDP Deflator'!H105/100-1)-('GDP Deflator'!H104/100-1)","v":1.9000000000000017E-2},{"$f":"('GDP Deflator'!I105/100-1)-('GDP Deflator'!I104/100-1)","v":8.0000000000001181E-3},{"$f":"('GDP Deflator'!J105/100-1)-('GDP Deflator'!J104/100-1)","v":8.0000000000000071E-3},{"$f":"('GDP Deflator'!K105/100-1)-('GDP Deflator'!K104/100-1)","v":1.9000000000000128E-2},{"$f":"('GDP Deflator'!L105/100-1)-('GDP Deflator'!L104/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!M105/100-1)-('GDP Deflator'!M104/100-1)","v":9.9999999999988987E-4},{"$f":"('GDP Deflator'!N105/100-1)-('GDP Deflator'!N104/100-1)","v":3.0000000000001137E-3},{"$f":"('GDP Deflator'!O105/100-1)-('GDP Deflator'!O104/100-1)","v":2.0000000000001128E-3},{"$f":"('GDP Deflator'!P105/100-1)-('GDP Deflator'!P104/100-1)","v":-2.7999999999999914E-2},{"$f":"('GDP Deflator'!Q105/100-1)-('GDP Deflator'!Q104/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!R105/100-1)-('GDP Deflator'!R104/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!S105/100-1)-('GDP Deflator'!S104/100-1)","v":-1.0000000000001119E-3},{"$f":"('GDP Deflator'!T105/100-1)-('GDP Deflator'!T104/100-1)","v":3.6000000000000032E-2},{"$f":"('GDP Deflator'!U105/100-1)-('GDP Deflator'!U104/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V105/100-1)-('GDP Deflator'!V104/100-1)","v":1.1999999999999789E-2},{"$f":"('GDP Deflator'!W105/100-1)-('GDP Deflator'!W104/100-1)","v":3.5999999999999921E-2},{"$f":"('GDP Deflator'!X105/100-1)-('GDP Deflator'!X104/100-1)","v":1.19999999999999E-2},{"$f":"('GDP Deflator'!Y105/100-1)-('GDP Deflator'!Y104/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!Z105/100-1)-('GDP Deflator'!Z104/100-1)","v":1.4999999999999902E-2},{"$f":"('GDP Deflator'!AA105/100-1)-('GDP Deflator'!AA104/100-1)","v":2.2999999999999909E-2},{"$f":"('GDP Deflator'!AB105/100-1)-('GDP Deflator'!AB104/100-1)","v":-1.0000000000000009E-3},{"$f":"('GDP Deflator'!AC105/100-1)-('GDP Deflator'!AC104/100-1)","v":8.0000000000000071E-3},{"$f":"('GDP Deflator'!AD105/100-1)-('GDP Deflator'!AD104/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!AE105/100-1)-('GDP Deflator'!AE104/100-1)","v":1.7000000000000015E-2},{"$f":"('GDP Deflator'!AF105/100-1)-('GDP Deflator'!AF104/100-1)","v":3.6000000000000143E-2},{"$f":"('GDP Deflator'!AG105/100-1)-('GDP Deflator'!AG104/100-1)","v":0},{"$f":"('GDP Deflator'!AH105/100-1)-('GDP Deflator'!AH104/100-1)","v":3.2000000000000028E-2},{"$f":"('GDP Deflator'!AI105/100-1)-('GDP Deflator'!AI104/100-1)","v":9.9999999999988987E-4}]
[38306,{"$f":"('GDP Deflator'!B106/100-1)-('GDP Deflator'!B105/100-1)","v":-1.0000000000001119E-3},{"$f":"('GDP Deflator'!C106/100-1)-('GDP Deflator'!C105/100-1)","v":6.9999999999998952E-3},{"$f":"('GDP Deflator'!D106/100-1)-('GDP Deflator'!D105/100-1)","v":0},{"$f":"('GDP Deflator'!E106/100-1)-('GDP Deflator'!E105/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!F106/100-1)-('GDP Deflator'!F105/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!G106/100-1)-('GDP Deflator'!G105/100-1)","v":1.5000000000000013E-2},{"$f":"('GDP Deflator'!H106/100-1)-('GDP Deflator'!H105/100-1)","v":-6.0000000000000053E-3},{"$f":"('GDP Deflator'!I106/100-1)-('GDP Deflator'!I105/100-1)","v":3.9999999999998925E-3},{"$f":"('GDP Deflator'!J106/100-1)-('GDP Deflator'!J105/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!K106/100-1)-('GDP Deflator'!K105/100-1)","v":-4.0000000000001146E-3},{"$f":"('GDP Deflator'!L106/100-1)-('GDP Deflator'!L105/100-1)","v":7.0000000000000062E-3},{"$f":"('GDP Deflator'!M106/100-1)-('GDP Deflator'!M105/100-1)","v":-9.9999999999988987E-4},{"$f":"('GDP Deflator'!N106/100-1)-('GDP Deflator'!N105/100-1)","v":6.0000000000000053E-3},{"$f":"('GDP Deflator'!O106/100-1)-('GDP Deflator'!O105/100-1)","v":1.7999999999999905E-2},{"$f":"('GDP Deflator'!P106/100-1)-('GDP Deflator'!P105/100-1)","v":1.3999999999999901E-2},{"$f":"('GDP Deflator'!Q106/100-1)-('GDP Deflator'!Q105/100-1)","v":-1.0000000000001119E-3},{"$f":"('GDP Deflator'!R106/100-1)-('GDP Deflator'!R105/100-1)","v":1.100000000000001E-2},{"$f":"('GDP Deflator'!S106/100-1)-('GDP Deflator'!S105/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!T106/100-1)-('GDP Deflator'!T105/100-1)","v":-3.6000000000000032E-2},{"$f":"('GDP Deflator'!U106/100-1)-('GDP Deflator'!U105/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V106/100-1)-('GDP Deflator'!V105/100-1)","v":9.000000000000119E-3},{"$f":"('GDP Deflator'!W106/100-1)-('GDP Deflator'!W105/100-1)","v":0},{"$f":"('GDP Deflator'!X106/100-1)-('GDP Deflator'!X105/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!Y106/100-1)-('GDP Deflator'!Y105/100-1)","v":6.0000000000001164E-3},{"$f":"('GDP Deflator'!Z106/100-1)-('GDP Deflator'!Z105/100-1)","v":2.0000000000000018E-2},{"$f":"('GDP Deflator'!AA106/100-1)-('GDP Deflator'!AA105/100-1)","v":1.9999999999999907E-2},{"$f":"('GDP Deflator'!AB106/100-1)-('GDP Deflator'!AB105/100-1)","v":4.8999999999999932E-2},{"$f":"('GDP Deflator'!AC106/100-1)-('GDP Deflator'!AC105/100-1)","v":2.5999999999999912E-2},{"$f":"('GDP Deflator'!AD106/100-1)-('GDP Deflator'!AD105/100-1)","v":6.0000000000000053E-3},{"$f":"('GDP Deflator'!AE106/100-1)-('GDP Deflator'!AE105/100-1)","v":-1.0000000000000009E-3},{"$f":"('GDP Deflator'!AF106/100-1)-('GDP Deflator'!AF105/100-1)","v":-4.6000000000000152E-2},{"$f":"('GDP Deflator'!AG106/100-1)-('GDP Deflator'!AG105/100-1)","v":1.9999999999998908E-3},{"$f":"('GDP Deflator'!AH106/100-1)-('GDP Deflator'!AH105/100-1)","v":1.5000000000000013E-2},{"$f":"('GDP Deflator'!AI106/100-1)-('GDP Deflator'!AI105/100-1)","v":-2.9999999999998916E-3}]
[38398,{"$f":"('GDP Deflator'!B107/100-1)-('GDP Deflator'!B106/100-1)","v":4.0000000000001146E-3},{"$f":"('GDP Deflator'!C107/100-1)-('GDP Deflator'!C106/100-1)","v":9.000000000000119E-3},{"$f":"('GDP Deflator'!D107/100-1)-('GDP Deflator'!D106/100-1)","v":2.1000000000000019E-2},{"$f":"('GDP Deflator'!E107/100-1)-('GDP Deflator'!E106/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!F107/100-1)-('GDP Deflator'!F106/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!G107/100-1)-('GDP Deflator'!G106/100-1)","v":2.300000000000002E-2},{"$f":"('GDP Deflator'!H107/100-1)-('GDP Deflator'!H106/100-1)","v":9.000000000000008E-3},{"$f":"('GDP Deflator'!I107/100-1)-('GDP Deflator'!I106/100-1)","v":6.0000000000001164E-3},{"$f":"('GDP Deflator'!J107/100-1)-('GDP Deflator'!J106/100-1)","v":9.000000000000008E-3},{"$f":"('GDP Deflator'!K107/100-1)-('GDP Deflator'!K106/100-1)","v":2.6000000000000134E-2},{"$f":"('GDP Deflator'!L107/100-1)-('GDP Deflator'!L106/100-1)","v":8.0000000000000071E-3},{"$f":"('GDP Deflator'!M107/100-1)-('GDP Deflator'!M106/100-1)","v":-1.0000000000001119E-3},{"$f":"('GDP Deflator'!N107/100-1)-('GDP Deflator'!N106/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!O107/100-1)-('GDP Deflator'!O106/100-1)","v":-2.4999999999999911E-2},{"$f":"('GDP Deflator'!P107/100-1)-('GDP Deflator'!P106/100-1)","v":-5.0000000000000044E-3},{"$f":"('GDP Deflator'!Q107/100-1)-('GDP Deflator'!Q106/100-1)","v":1.2000000000000011E-2},{"$f":"('GDP Deflator'!R107/100-1)-('GDP Deflator'!R106/100-1)","v":-4.0000000000001146E-3},{"$f":"('GDP Deflator'!S107/100-1)-('GDP Deflator'!S106/100-1)","v":-4.9999999999998934E-3},{"$f":"('GDP Deflator'!T107/100-1)-('GDP Deflator'!T106/100-1)","v":8.6999999999999966E-2},{"$f":"('GDP Deflator'!U107/100-1)-('GDP Deflator'!U106/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V107/100-1)-('GDP Deflator'!V106/100-1)","v":1.0999999999999899E-2},{"$f":"('GDP Deflator'!W107/100-1)-('GDP Deflator'!W106/100-1)","v":6.0000000000001164E-3},{"$f":"('GDP Deflator'!X107/100-1)-('GDP Deflator'!X106/100-1)","v":0},{"$f":"('GDP Deflator'!Y107/100-1)-('GDP Deflator'!Y106/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!Z107/100-1)-('GDP Deflator'!Z106/100-1)","v":-7.0000000000000062E-3},{"$f":"('GDP Deflator'!AA107/100-1)-('GDP Deflator'!AA106/100-1)","v":-2.9999999999999916E-2},{"$f":"('GDP Deflator'!AB107/100-1)-('GDP Deflator'!AB106/100-1)","v":-8.999999999999897E-3},{"$f":"('GDP Deflator'!AC107/100-1)-('GDP Deflator'!AC106/100-1)","v":-2.5000000000000022E-2},{"$f":"('GDP Deflator'!AD107/100-1)-('GDP Deflator'!AD106/100-1)","v":7.0000000000000062E-3},{"$f":"('GDP Deflator'!AE107/100-1)-('GDP Deflator'!AE106/100-1)","v":-2.9000000000000026E-2},{"$f":"('GDP Deflator'!AF107/100-1)-('GDP Deflator'!AF106/100-1)","v":-4.9999999999998934E-3},{"$f":"('GDP Deflator'!AG107/100-1)-('GDP Deflator'!AG106/100-1)","v":1.0000000000001119E-3},{"$f":"('GDP Deflator'!AH107/100-1)-('GDP Deflator'!AH106/100-1)","v":-1.4000000000000012E-2},{"$f":"('GDP Deflator'!AI107/100-1)-('GDP Deflator'!AI106/100-1)","v":-5.0000000000000044E-3}]
[38487,{"$f":"('GDP Deflator'!B108/100-1)-('GDP Deflator'!B107/100-1)","v":9.9999999999988987E-4},{"$f":"('GDP Deflator'!C108/100-1)-('GDP Deflator'!C107/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!D108/100-1)-('GDP Deflator'!D107/100-1)","v":-1.0000000000000009E-3},{"$f":"('GDP Deflator'!E108/100-1)-('GDP Deflator'!E107/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!F108/100-1)-('GDP Deflator'!F107/100-1)","v":6.0000000000000053E-3},{"$f":"('GDP Deflator'!G108/100-1)-('GDP Deflator'!G107/100-1)","v":-1.9999999999998908E-3},{"$f":"('GDP Deflator'!H108/100-1)-('GDP Deflator'!H107/100-1)","v":-1.7000000000000126E-2},{"$f":"('GDP Deflator'!I108/100-1)-('GDP Deflator'!I107/100-1)","v":5.9999999999998943E-3},{"$f":"('GDP Deflator'!J108/100-1)-('GDP Deflator'!J107/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!K108/100-1)-('GDP Deflator'!K107/100-1)","v":3.9999999999998925E-3},{"$f":"('GDP Deflator'!L108/100-1)-('GDP Deflator'!L107/100-1)","v":6.0000000000000053E-3},{"$f":"('GDP Deflator'!M108/100-1)-('GDP Deflator'!M107/100-1)","v":8.0000000000001181E-3},{"$f":"('GDP Deflator'!N108/100-1)-('GDP Deflator'!N107/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!O108/100-1)-('GDP Deflator'!O107/100-1)","v":2.4999999999999911E-2},{"$f":"('GDP Deflator'!P108/100-1)-('GDP Deflator'!P107/100-1)","v":2.4000000000000021E-2},{"$f":"('GDP Deflator'!Q108/100-1)-('GDP Deflator'!Q107/100-1)","v":0},{"$f":"('GDP Deflator'!R108/100-1)-('GDP Deflator'!R107/100-1)","v":3.0000000000001137E-3},{"$f":"('GDP Deflator'!S108/100-1)-('GDP Deflator'!S107/100-1)","v":-4.0000000000000036E-3},{"$f":"('GDP Deflator'!T108/100-1)-('GDP Deflator'!T107/100-1)","v":-1.8000000000000016E-2},{"$f":"('GDP Deflator'!U108/100-1)-('GDP Deflator'!U107/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V108/100-1)-('GDP Deflator'!V107/100-1)","v":6.0000000000001164E-3},{"$f":"('GDP Deflator'!W108/100-1)-('GDP Deflator'!W107/100-1)","v":2.200000000000002E-2},{"$f":"('GDP Deflator'!X108/100-1)-('GDP Deflator'!X107/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!Y108/100-1)-('GDP Deflator'!Y107/100-1)","v":6.0000000000000053E-3},{"$f":"('GDP Deflator'!Z108/100-1)-('GDP Deflator'!Z107/100-1)","v":1.9000000000000017E-2},{"$f":"('GDP Deflator'!AA108/100-1)-('GDP Deflator'!AA107/100-1)","v":8.0000000000000071E-3},{"$f":"('GDP Deflator'!AB108/100-1)-('GDP Deflator'!AB107/100-1)","v":-1.9000000000000128E-2},{"$f":"('GDP Deflator'!AC108/100-1)-('GDP Deflator'!AC107/100-1)","v":-9.9999999999988987E-4},{"$f":"('GDP Deflator'!AD108/100-1)-('GDP Deflator'!AD107/100-1)","v":1.0999999999999899E-2},{"$f":"('GDP Deflator'!AE108/100-1)-('GDP Deflator'!AE107/100-1)","v":3.9000000000000035E-2},{"$f":"('GDP Deflator'!AF108/100-1)-('GDP Deflator'!AF107/100-1)","v":1.7000000000000015E-2},{"$f":"('GDP Deflator'!AG108/100-1)-('GDP Deflator'!AG107/100-1)","v":0},{"$f":"('GDP Deflator'!AH108/100-1)-('GDP Deflator'!AH107/100-1)","v":2.2999999999999909E-2},{"$f":"('GDP Deflator'!AI108/100-1)-('GDP Deflator'!AI107/100-1)","v":1.7999999999999905E-2}]
[38579,{"$f":"('GDP Deflator'!B109/100-1)-('GDP Deflator'!B108/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!C109/100-1)-('GDP Deflator'!C108/100-1)","v":1.2000000000000011E-2},{"$f":"('GDP Deflator'!D109/100-1)-('GDP Deflator'!D108/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!E109/100-1)-('GDP Deflator'!E108/100-1)","v":5.9999999999998943E-3},{"$f":"('GDP Deflator'!F109/100-1)-('GDP Deflator'!F108/100-1)","v":1.3000000000000012E-2},{"$f":"('GDP Deflator'!G109/100-1)-('GDP Deflator'!G108/100-1)","v":1.3999999999999901E-2},{"$f":"('GDP Deflator'!H109/100-1)-('GDP Deflator'!H108/100-1)","v":2.2000000000000131E-2},{"$f":"('GDP Deflator'!I109/100-1)-('GDP Deflator'!I108/100-1)","v":1.2000000000000011E-2},{"$f":"('GDP Deflator'!J109/100-1)-('GDP Deflator'!J108/100-1)","v":6.9999999999998952E-3},{"$f":"('GDP Deflator'!K109/100-1)-('GDP Deflator'!K108/100-1)","v":1.5000000000000013E-2},{"$f":"('GDP Deflator'!L109/100-1)-('GDP Deflator'!L108/100-1)","v":8.999999999999897E-3},{"$f":"('GDP Deflator'!M109/100-1)-('GDP Deflator'!M108/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!N109/100-1)-('GDP Deflator'!N108/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!O109/100-1)-('GDP Deflator'!O108/100-1)","v":-4.0000000000000036E-3},{"$f":"('GDP Deflator'!P109/100-1)-('GDP Deflator'!P108/100-1)","v":-2.9999999999998916E-3},{"$f":"('GDP Deflator'!Q109/100-1)-('GDP Deflator'!Q108/100-1)","v":2.0000000000001128E-3},{"$f":"('GDP Deflator'!R109/100-1)-('GDP Deflator'!R108/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!S109/100-1)-('GDP Deflator'!S108/100-1)","v":-4.0000000000000036E-3},{"$f":"('GDP Deflator'!T109/100-1)-('GDP Deflator'!T108/100-1)","v":3.3999999999999919E-2},{"$f":"('GDP Deflator'!U109/100-1)-('GDP Deflator'!U108/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V109/100-1)-('GDP Deflator'!V108/100-1)","v":1.2000000000000011E-2},{"$f":"('GDP Deflator'!W109/100-1)-('GDP Deflator'!W108/100-1)","v":3.0000000000000027E-2},{"$f":"('GDP Deflator'!X109/100-1)-('GDP Deflator'!X108/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!Y109/100-1)-('GDP Deflator'!Y108/100-1)","v":9.9999999999988987E-4},{"$f":"('GDP Deflator'!Z109/100-1)-('GDP Deflator'!Z108/100-1)","v":-9.000000000000008E-3},{"$f":"('GDP Deflator'!AA109/100-1)-('GDP Deflator'!AA108/100-1)","v":2.5000000000000022E-2},{"$f":"('GDP Deflator'!AB109/100-1)-('GDP Deflator'!AB108/100-1)","v":-2.9999999999998916E-3},{"$f":"('GDP Deflator'!AC109/100-1)-('GDP Deflator'!AC108/100-1)","v":-6.0000000000001164E-3},{"$f":"('GDP Deflator'!AD109/100-1)-('GDP Deflator'!AD108/100-1)","v":-3.0000000000000027E-3},{"$f":"('GDP Deflator'!AE109/100-1)-('GDP Deflator'!AE108/100-1)","v":1.0000000000000009E-3},{"$f":"('GDP Deflator'!AF109/100-1)-('GDP Deflator'!AF108/100-1)","v":3.7999999999999923E-2},{"$f":"('GDP Deflator'!AG109/100-1)-('GDP Deflator'!AG108/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!AH109/100-1)-('GDP Deflator'!AH108/100-1)","v":2.200000000000002E-2},{"$f":"('GDP Deflator'!AI109/100-1)-('GDP Deflator'!AI108/100-1)","v":4.0000000000001146E-3}]
[38671,{"$f":"('GDP Deflator'!B110/100-1)-('GDP Deflator'!B109/100-1)","v":-2.0000000000000018E-3},{"$f":"('GDP Deflator'!C110/100-1)-('GDP Deflator'!C109/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!D110/100-1)-('GDP Deflator'!D109/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!E110/100-1)-('GDP Deflator'!E109/100-1)","v":7.0000000000001172E-3},{"$f":"('GDP Deflator'!F110/100-1)-('GDP Deflator'!F109/100-1)","v":1.2000000000000011E-2},{"$f":"('GDP Deflator'!G110/100-1)-('GDP Deflator'!G109/100-1)","v":2.200000000000002E-2},{"$f":"('GDP Deflator'!H110/100-1)-('GDP Deflator'!H109/100-1)","v":-7.0000000000001172E-3},{"$f":"('GDP Deflator'!I110/100-1)-('GDP Deflator'!I109/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!J110/100-1)-('GDP Deflator'!J109/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!K110/100-1)-('GDP Deflator'!K109/100-1)","v":1.0000000000000009E-3},{"$f":"('GDP Deflator'!L110/100-1)-('GDP Deflator'!L109/100-1)","v":7.0000000000001172E-3},{"$f":"('GDP Deflator'!M110/100-1)-('GDP Deflator'!M109/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!N110/100-1)-('GDP Deflator'!N109/100-1)","v":7.0000000000000062E-3},{"$f":"('GDP Deflator'!O110/100-1)-('GDP Deflator'!O109/100-1)","v":3.1000000000000028E-2},{"$f":"('GDP Deflator'!P110/100-1)-('GDP Deflator'!P109/100-1)","v":2.7999999999999914E-2},{"$f":"('GDP Deflator'!Q110/100-1)-('GDP Deflator'!Q109/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!R110/100-1)-('GDP Deflator'!R109/100-1)","v":1.5999999999999903E-2},{"$f":"('GDP Deflator'!S110/100-1)-('GDP Deflator'!S109/100-1)","v":-2.0000000000000018E-3},{"$f":"('GDP Deflator'!T110/100-1)-('GDP Deflator'!T109/100-1)","v":-1.6999999999999793E-2},{"$f":"('GDP Deflator'!U110/100-1)-('GDP Deflator'!U109/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V110/100-1)-('GDP Deflator'!V109/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!W110/100-1)-('GDP Deflator'!W109/100-1)","v":1.5999999999999903E-2},{"$f":"('GDP Deflator'!X110/100-1)-('GDP Deflator'!X109/100-1)","v":-3.0000000000000027E-3},{"$f":"('GDP Deflator'!Y110/100-1)-('GDP Deflator'!Y109/100-1)","v":8.0000000000001181E-3},{"$f":"('GDP Deflator'!Z110/100-1)-('GDP Deflator'!Z109/100-1)","v":-1.7000000000000015E-2},{"$f":"('GDP Deflator'!AA110/100-1)-('GDP Deflator'!AA109/100-1)","v":2.4999999999999911E-2},{"$f":"('GDP Deflator'!AB110/100-1)-('GDP Deflator'!AB109/100-1)","v":5.9000000000000052E-2},{"$f":"('GDP Deflator'!AC110/100-1)-('GDP Deflator'!AC109/100-1)","v":2.0000000000000018E-2},{"$f":"('GDP Deflator'!AD110/100-1)-('GDP Deflator'!AD109/100-1)","v":8.0000000000000071E-3},{"$f":"('GDP Deflator'!AE110/100-1)-('GDP Deflator'!AE109/100-1)","v":-7.0000000000000062E-3},{"$f":"('GDP Deflator'!AF110/100-1)-('GDP Deflator'!AF109/100-1)","v":-3.5999999999999921E-2},{"$f":"('GDP Deflator'!AG110/100-1)-('GDP Deflator'!AG109/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!AH110/100-1)-('GDP Deflator'!AH109/100-1)","v":-2.0000000000000018E-3},{"$f":"('GDP Deflator'!AI110/100-1)-('GDP Deflator'!AI109/100-1)","v":5.0000000000000044E-3}]
[38763,{"$f":"('GDP Deflator'!B111/100-1)-('GDP Deflator'!B110/100-1)","v":1.0000000000001119E-3},{"$f":"('GDP Deflator'!C111/100-1)-('GDP Deflator'!C110/100-1)","v":7.9999999999998961E-3},{"$f":"('GDP Deflator'!D111/100-1)-('GDP Deflator'!D110/100-1)","v":5.9999999999998943E-3},{"$f":"('GDP Deflator'!E111/100-1)-('GDP Deflator'!E110/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!F111/100-1)-('GDP Deflator'!F110/100-1)","v":-3.0000000000001137E-3},{"$f":"('GDP Deflator'!G111/100-1)-('GDP Deflator'!G110/100-1)","v":5.2000000000000046E-2},{"$f":"('GDP Deflator'!H111/100-1)-('GDP Deflator'!H110/100-1)","v":-2.9999999999998916E-3},{"$f":"('GDP Deflator'!I111/100-1)-('GDP Deflator'!I110/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!J111/100-1)-('GDP Deflator'!J110/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!K111/100-1)-('GDP Deflator'!K110/100-1)","v":3.8000000000000034E-2},{"$f":"('GDP Deflator'!L111/100-1)-('GDP Deflator'!L110/100-1)","v":7.0000000000000062E-3},{"$f":"('GDP Deflator'!M111/100-1)-('GDP Deflator'!M110/100-1)","v":-1.0000000000000009E-2},{"$f":"('GDP Deflator'!N111/100-1)-('GDP Deflator'!N110/100-1)","v":3.9999999999998925E-3},{"$f":"('GDP Deflator'!O111/100-1)-('GDP Deflator'!O110/100-1)","v":-2.1000000000000019E-2},{"$f":"('GDP Deflator'!P111/100-1)-('GDP Deflator'!P110/100-1)","v":-2.0000000000000018E-2},{"$f":"('GDP Deflator'!Q111/100-1)-('GDP Deflator'!Q110/100-1)","v":3.3000000000000029E-2},{"$f":"('GDP Deflator'!R111/100-1)-('GDP Deflator'!R110/100-1)","v":-7.9999999999998961E-3},{"$f":"('GDP Deflator'!S111/100-1)-('GDP Deflator'!S110/100-1)","v":-3.0000000000001137E-3},{"$f":"('GDP Deflator'!T111/100-1)-('GDP Deflator'!T110/100-1)","v":8.9999999999999969E-2},{"$f":"('GDP Deflator'!U111/100-1)-('GDP Deflator'!U110/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V111/100-1)-('GDP Deflator'!V110/100-1)","v":2.200000000000002E-2},{"$f":"('GDP Deflator'!W111/100-1)-('GDP Deflator'!W110/100-1)","v":2.8000000000000025E-2},{"$f":"('GDP Deflator'!X111/100-1)-('GDP Deflator'!X110/100-1)","v":2.0000000000001128E-3},{"$f":"('GDP Deflator'!Y111/100-1)-('GDP Deflator'!Y110/100-1)","v":1.0999999999999899E-2},{"$f":"('GDP Deflator'!Z111/100-1)-('GDP Deflator'!Z110/100-1)","v":1.3000000000000012E-2},{"$f":"('GDP Deflator'!AA111/100-1)-('GDP Deflator'!AA110/100-1)","v":-3.7999999999999923E-2},{"$f":"('GDP Deflator'!AB111/100-1)-('GDP Deflator'!AB110/100-1)","v":-2.3000000000000131E-2},{"$f":"('GDP Deflator'!AC111/100-1)-('GDP Deflator'!AC110/100-1)","v":-1.8000000000000016E-2},{"$f":"('GDP Deflator'!AD111/100-1)-('GDP Deflator'!AD110/100-1)","v":9.000000000000119E-3},{"$f":"('GDP Deflator'!AE111/100-1)-('GDP Deflator'!AE110/100-1)","v":-1.7000000000000015E-2},{"$f":"('GDP Deflator'!AF111/100-1)-('GDP Deflator'!AF110/100-1)","v":-5.0000000000000044E-3},{"$f":"('GDP Deflator'!AG111/100-1)-('GDP Deflator'!AG110/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!AH111/100-1)-('GDP Deflator'!AH110/100-1)","v":3.0000000000001137E-3},{"$f":"('GDP Deflator'!AI111/100-1)-('GDP Deflator'!AI110/100-1)","v":2.9999999999998916E-3}]
[38852,{"$f":"('GDP Deflator'!B112/100-1)-('GDP Deflator'!B111/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!C112/100-1)-('GDP Deflator'!C111/100-1)","v":1.2000000000000011E-2},{"$f":"('GDP Deflator'!D112/100-1)-('GDP Deflator'!D111/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!E112/100-1)-('GDP Deflator'!E111/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!F112/100-1)-('GDP Deflator'!F111/100-1)","v":8.0000000000001181E-3},{"$f":"('GDP Deflator'!G112/100-1)-('GDP Deflator'!G111/100-1)","v":2.5999999999999912E-2},{"$f":"('GDP Deflator'!H112/100-1)-('GDP Deflator'!H111/100-1)","v":-1.2000000000000122E-2},{"$f":"('GDP Deflator'!I112/100-1)-('GDP Deflator'!I111/100-1)","v":6.0000000000000053E-3},{"$f":"('GDP Deflator'!J112/100-1)-('GDP Deflator'!J111/100-1)","v":8.0000000000001181E-3},{"$f":"('GDP Deflator'!K112/100-1)-('GDP Deflator'!K111/100-1)","v":5.9999999999998943E-3},{"$f":"('GDP Deflator'!L112/100-1)-('GDP Deflator'!L111/100-1)","v":7.0000000000000062E-3},{"$f":"('GDP Deflator'!M112/100-1)-('GDP Deflator'!M111/100-1)","v":8.0000000000000071E-3},{"$f":"('GDP Deflator'!N112/100-1)-('GDP Deflator'!N111/100-1)","v":4.0000000000001146E-3},{"$f":"('GDP Deflator'!O112/100-1)-('GDP Deflator'!O111/100-1)","v":2.2999999999999909E-2},{"$f":"('GDP Deflator'!P112/100-1)-('GDP Deflator'!P111/100-1)","v":2.5000000000000022E-2},{"$f":"('GDP Deflator'!Q112/100-1)-('GDP Deflator'!Q111/100-1)","v":1.5999999999999903E-2},{"$f":"('GDP Deflator'!R112/100-1)-('GDP Deflator'!R111/100-1)","v":1.2999999999999901E-2},{"$f":"('GDP Deflator'!S112/100-1)-('GDP Deflator'!S111/100-1)","v":-2.0000000000000018E-3},{"$f":"('GDP Deflator'!T112/100-1)-('GDP Deflator'!T111/100-1)","v":-2.0000000000000018E-2},{"$f":"('GDP Deflator'!U112/100-1)-('GDP Deflator'!U111/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V112/100-1)-('GDP Deflator'!V111/100-1)","v":1.8000000000000016E-2},{"$f":"('GDP Deflator'!W112/100-1)-('GDP Deflator'!W111/100-1)","v":1.1000000000000121E-2},{"$f":"('GDP Deflator'!X112/100-1)-('GDP Deflator'!X111/100-1)","v":1.5999999999999903E-2},{"$f":"('GDP Deflator'!Y112/100-1)-('GDP Deflator'!Y111/100-1)","v":-9.9999999999988987E-4},{"$f":"('GDP Deflator'!Z112/100-1)-('GDP Deflator'!Z111/100-1)","v":-1.9999999999998908E-3},{"$f":"('GDP Deflator'!AA112/100-1)-('GDP Deflator'!AA111/100-1)","v":2.4000000000000132E-2},{"$f":"('GDP Deflator'!AB112/100-1)-('GDP Deflator'!AB111/100-1)","v":-1.0000000000000009E-3},{"$f":"('GDP Deflator'!AC112/100-1)-('GDP Deflator'!AC111/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!AD112/100-1)-('GDP Deflator'!AD111/100-1)","v":5.9999999999998943E-3},{"$f":"('GDP Deflator'!AE112/100-1)-('GDP Deflator'!AE111/100-1)","v":3.499999999999992E-2},{"$f":"('GDP Deflator'!AF112/100-1)-('GDP Deflator'!AF111/100-1)","v":2.2999999999999909E-2},{"$f":"('GDP Deflator'!AG112/100-1)-('GDP Deflator'!AG111/100-1)","v":5.9999999999998943E-3},{"$f":"('GDP Deflator'!AH112/100-1)-('GDP Deflator'!AH111/100-1)","v":3.6999999999999922E-2},{"$f":"('GDP Deflator'!AI112/100-1)-('GDP Deflator'!AI111/100-1)","v":1.1000000000000121E-2}]
[38944,{"$f":"('GDP Deflator'!B113/100-1)-('GDP Deflator'!B112/100-1)","v":0},{"$f":"('GDP Deflator'!C113/100-1)-('GDP Deflator'!C112/100-1)","v":1.100000000000001E-2},{"$f":"('GDP Deflator'!D113/100-1)-('GDP Deflator'!D112/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!E113/100-1)-('GDP Deflator'!E112/100-1)","v":5.9999999999998943E-3},{"$f":"('GDP Deflator'!F113/100-1)-('GDP Deflator'!F112/100-1)","v":6.9999999999998952E-3},{"$f":"('GDP Deflator'!G113/100-1)-('GDP Deflator'!G112/100-1)","v":-3.0000000000000027E-3},{"$f":"('GDP Deflator'!H113/100-1)-('GDP Deflator'!H112/100-1)","v":2.3000000000000131E-2},{"$f":"('GDP Deflator'!I113/100-1)-('GDP Deflator'!I112/100-1)","v":9.000000000000008E-3},{"$f":"('GDP Deflator'!J113/100-1)-('GDP Deflator'!J112/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!K113/100-1)-('GDP Deflator'!K112/100-1)","v":2.7000000000000024E-2},{"$f":"('GDP Deflator'!L113/100-1)-('GDP Deflator'!L112/100-1)","v":6.9999999999998952E-3},{"$f":"('GDP Deflator'!M113/100-1)-('GDP Deflator'!M112/100-1)","v":7.0000000000000062E-3},{"$f":"('GDP Deflator'!N113/100-1)-('GDP Deflator'!N112/100-1)","v":7.0000000000000062E-3},{"$f":"('GDP Deflator'!O113/100-1)-('GDP Deflator'!O112/100-1)","v":0},{"$f":"('GDP Deflator'!P113/100-1)-('GDP Deflator'!P112/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!Q113/100-1)-('GDP Deflator'!Q112/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!R113/100-1)-('GDP Deflator'!R112/100-1)","v":0},{"$f":"('GDP Deflator'!S113/100-1)-('GDP Deflator'!S112/100-1)","v":-2.0000000000000018E-3},{"$f":"('GDP Deflator'!T113/100-1)-('GDP Deflator'!T112/100-1)","v":4.7999999999999932E-2},{"$f":"('GDP Deflator'!U113/100-1)-('GDP Deflator'!U112/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V113/100-1)-('GDP Deflator'!V112/100-1)","v":8.999999999999897E-3},{"$f":"('GDP Deflator'!W113/100-1)-('GDP Deflator'!W112/100-1)","v":1.1999999999999789E-2},{"$f":"('GDP Deflator'!X113/100-1)-('GDP Deflator'!X112/100-1)","v":-6.0000000000000053E-3},{"$f":"('GDP Deflator'!Y113/100-1)-('GDP Deflator'!Y112/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!Z113/100-1)-('GDP Deflator'!Z112/100-1)","v":1.1999999999999789E-2},{"$f":"('GDP Deflator'!AA113/100-1)-('GDP Deflator'!AA112/100-1)","v":1.4999999999999902E-2},{"$f":"('GDP Deflator'!AB113/100-1)-('GDP Deflator'!AB112/100-1)","v":1.0000000000000009E-3},{"$f":"('GDP Deflator'!AC113/100-1)-('GDP Deflator'!AC112/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!AD113/100-1)-('GDP Deflator'!AD112/100-1)","v":9.000000000000008E-3},{"$f":"('GDP Deflator'!AE113/100-1)-('GDP Deflator'!AE112/100-1)","v":1.3000000000000123E-2},{"$f":"('GDP Deflator'!AF113/100-1)-('GDP Deflator'!AF112/100-1)","v":3.3000000000000029E-2},{"$f":"('GDP Deflator'!AG113/100-1)-('GDP Deflator'!AG112/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!AH113/100-1)-('GDP Deflator'!AH112/100-1)","v":3.6000000000000032E-2},{"$f":"('GDP Deflator'!AI113/100-1)-('GDP Deflator'!AI112/100-1)","v":-9.000000000000008E-3}]
[39036,{"$f":"('GDP Deflator'!B114/100-1)-('GDP Deflator'!B113/100-1)","v":9.9999999999988987E-4},{"$f":"('GDP Deflator'!C114/100-1)-('GDP Deflator'!C113/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!D114/100-1)-('GDP Deflator'!D113/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!E114/100-1)-('GDP Deflator'!E113/100-1)","v":4.0000000000001146E-3},{"$f":"('GDP Deflator'!F114/100-1)-('GDP Deflator'!F113/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!G114/100-1)-('GDP Deflator'!G113/100-1)","v":-9.000000000000008E-3},{"$f":"('GDP Deflator'!H114/100-1)-('GDP Deflator'!H113/100-1)","v":-9.000000000000008E-3},{"$f":"('GDP Deflator'!I114/100-1)-('GDP Deflator'!I113/100-1)","v":-1.0000000000000009E-2},{"$f":"('GDP Deflator'!J114/100-1)-('GDP Deflator'!J113/100-1)","v":5.9999999999998943E-3},{"$f":"('GDP Deflator'!K114/100-1)-('GDP Deflator'!K113/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!L114/100-1)-('GDP Deflator'!L113/100-1)","v":3.0000000000001137E-3},{"$f":"('GDP Deflator'!M114/100-1)-('GDP Deflator'!M113/100-1)","v":8.0000000000000071E-3},{"$f":"('GDP Deflator'!N114/100-1)-('GDP Deflator'!N113/100-1)","v":8.0000000000000071E-3},{"$f":"('GDP Deflator'!O114/100-1)-('GDP Deflator'!O113/100-1)","v":2.7000000000000024E-2},{"$f":"('GDP Deflator'!P114/100-1)-('GDP Deflator'!P113/100-1)","v":1.3000000000000012E-2},{"$f":"('GDP Deflator'!Q114/100-1)-('GDP Deflator'!Q113/100-1)","v":2.300000000000002E-2},{"$f":"('GDP Deflator'!R114/100-1)-('GDP Deflator'!R113/100-1)","v":6.0000000000001164E-3},{"$f":"('GDP Deflator'!S114/100-1)-('GDP Deflator'!S113/100-1)","v":1.0000000000001119E-3},{"$f":"('GDP Deflator'!T114/100-1)-('GDP Deflator'!T113/100-1)","v":-2.7999999999999914E-2},{"$f":"('GDP Deflator'!U114/100-1)-('GDP Deflator'!U113/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V114/100-1)-('GDP Deflator'!V113/100-1)","v":-1.9999999999998908E-3},{"$f":"('GDP Deflator'!W114/100-1)-('GDP Deflator'!W113/100-1)","v":-1.4999999999999902E-2},{"$f":"('GDP Deflator'!X114/100-1)-('GDP Deflator'!X113/100-1)","v":2.1999999999999909E-2},{"$f":"('GDP Deflator'!Y114/100-1)-('GDP Deflator'!Y113/100-1)","v":8.0000000000000071E-3},{"$f":"('GDP Deflator'!Z114/100-1)-('GDP Deflator'!Z113/100-1)","v":3.300000000000014E-2},{"$f":"('GDP Deflator'!AA114/100-1)-('GDP Deflator'!AA113/100-1)","v":2.6999999999999913E-2},{"$f":"('GDP Deflator'!AB114/100-1)-('GDP Deflator'!AB113/100-1)","v":4.8000000000000043E-2},{"$f":"('GDP Deflator'!AC114/100-1)-('GDP Deflator'!AC113/100-1)","v":1.5000000000000013E-2},{"$f":"('GDP Deflator'!AD114/100-1)-('GDP Deflator'!AD113/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!AE114/100-1)-('GDP Deflator'!AE113/100-1)","v":-5.0000000000000044E-3},{"$f":"('GDP Deflator'!AF114/100-1)-('GDP Deflator'!AF113/100-1)","v":-3.5000000000000031E-2},{"$f":"('GDP Deflator'!AG114/100-1)-('GDP Deflator'!AG113/100-1)","v":4.0000000000001146E-3},{"$f":"('GDP Deflator'!AH114/100-1)-('GDP Deflator'!AH113/100-1)","v":-4.0000000000000036E-3},{"$f":"('GDP Deflator'!AI114/100-1)-('GDP Deflator'!AI113/100-1)","v":-8.0000000000000071E-3}]
[39128,{"$f":"('GDP Deflator'!B115/100-1)-('GDP Deflator'!B114/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!C115/100-1)-('GDP Deflator'!C114/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!D115/100-1)-('GDP Deflator'!D114/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!E115/100-1)-('GDP Deflator'!E114/100-1)","v":8.999999999999897E-3},{"$f":"('GDP Deflator'!F115/100-1)-('GDP Deflator'!F114/100-1)","v":1.4000000000000123E-2},{"$f":"('GDP Deflator'!G115/100-1)-('GDP Deflator'!G114/100-1)","v":4.9999999999999933E-2},{"$f":"('GDP Deflator'!H115/100-1)-('GDP Deflator'!H114/100-1)","v":1.3000000000000012E-2},{"$f":"('GDP Deflator'!I115/100-1)-('GDP Deflator'!I114/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!J115/100-1)-('GDP Deflator'!J114/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!K115/100-1)-('GDP Deflator'!K114/100-1)","v":4.500000000000004E-2},{"$f":"('GDP Deflator'!L115/100-1)-('GDP Deflator'!L114/100-1)","v":1.0999999999999899E-2},{"$f":"('GDP Deflator'!M115/100-1)-('GDP Deflator'!M114/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!N115/100-1)-('GDP Deflator'!N114/100-1)","v":3.9999999999998925E-3},{"$f":"('GDP Deflator'!O115/100-1)-('GDP Deflator'!O114/100-1)","v":-1.9999999999999907E-2},{"$f":"('GDP Deflator'!P115/100-1)-('GDP Deflator'!P114/100-1)","v":1.9999999999999907E-2},{"$f":"('GDP Deflator'!Q115/100-1)-('GDP Deflator'!Q114/100-1)","v":1.3000000000000012E-2},{"$f":"('GDP Deflator'!R115/100-1)-('GDP Deflator'!R114/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!S115/100-1)-('GDP Deflator'!S114/100-1)","v":-2.9999999999998916E-3},{"$f":"('GDP Deflator'!T115/100-1)-('GDP Deflator'!T114/100-1)","v":0.15399999999999991},{"$f":"('GDP Deflator'!U115/100-1)-('GDP Deflator'!U114/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V115/100-1)-('GDP Deflator'!V114/100-1)","v":1.6999999999999904E-2},{"$f":"('GDP Deflator'!W115/100-1)-('GDP Deflator'!W114/100-1)","v":-1.9999999999998908E-3},{"$f":"('GDP Deflator'!X115/100-1)-('GDP Deflator'!X114/100-1)","v":3.0000000000001137E-3},{"$f":"('GDP Deflator'!Y115/100-1)-('GDP Deflator'!Y114/100-1)","v":7.9999999999998961E-3},{"$f":"('GDP Deflator'!Z115/100-1)-('GDP Deflator'!Z114/100-1)","v":-9.000000000000008E-3},{"$f":"('GDP Deflator'!AA115/100-1)-('GDP Deflator'!AA114/100-1)","v":-2.8000000000000025E-2},{"$f":"('GDP Deflator'!AB115/100-1)-('GDP Deflator'!AB114/100-1)","v":-4.0000000000000036E-3},{"$f":"('GDP Deflator'!AC115/100-1)-('GDP Deflator'!AC114/100-1)","v":9.000000000000119E-3},{"$f":"('GDP Deflator'!AD115/100-1)-('GDP Deflator'!AD114/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!AE115/100-1)-('GDP Deflator'!AE114/100-1)","v":-1.0000000000000009E-2},{"$f":"('GDP Deflator'!AF115/100-1)-('GDP Deflator'!AF114/100-1)","v":3.0000000000001137E-3},{"$f":"('GDP Deflator'!AG115/100-1)-('GDP Deflator'!AG114/100-1)","v":7.0000000000000062E-3},{"$f":"('GDP Deflator'!AH115/100-1)-('GDP Deflator'!AH114/100-1)","v":-8.0000000000000071E-3},{"$f":"('GDP Deflator'!AI115/100-1)-('GDP Deflator'!AI114/100-1)","v":-1.0000000000001119E-3}]
[39217,{"$f":"('GDP Deflator'!B116/100-1)-('GDP Deflator'!B115/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!C116/100-1)-('GDP Deflator'!C115/100-1)","v":9.000000000000008E-3},{"$f":"('GDP Deflator'!D116/100-1)-('GDP Deflator'!D115/100-1)","v":2.0000000000001128E-3},{"$f":"('GDP Deflator'!E116/100-1)-('GDP Deflator'!E115/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!F116/100-1)-('GDP Deflator'!F115/100-1)","v":8.999999999999897E-3},{"$f":"('GDP Deflator'!G116/100-1)-('GDP Deflator'!G115/100-1)","v":-1.9999999999998908E-3},{"$f":"('GDP Deflator'!H116/100-1)-('GDP Deflator'!H115/100-1)","v":-5.0000000000000044E-3},{"$f":"('GDP Deflator'!I116/100-1)-('GDP Deflator'!I115/100-1)","v":1.0999999999999899E-2},{"$f":"('GDP Deflator'!J116/100-1)-('GDP Deflator'!J115/100-1)","v":7.0000000000000062E-3},{"$f":"('GDP Deflator'!K116/100-1)-('GDP Deflator'!K115/100-1)","v":1.2000000000000011E-2},{"$f":"('GDP Deflator'!L116/100-1)-('GDP Deflator'!L115/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!M116/100-1)-('GDP Deflator'!M115/100-1)","v":6.9999999999998952E-3},{"$f":"('GDP Deflator'!N116/100-1)-('GDP Deflator'!N115/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!O116/100-1)-('GDP Deflator'!O115/100-1)","v":1.2000000000000011E-2},{"$f":"('GDP Deflator'!P116/100-1)-('GDP Deflator'!P115/100-1)","v":3.0000000000001137E-3},{"$f":"('GDP Deflator'!Q116/100-1)-('GDP Deflator'!Q115/100-1)","v":-2.0000000000001128E-3},{"$f":"('GDP Deflator'!R116/100-1)-('GDP Deflator'!R115/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!S116/100-1)-('GDP Deflator'!S115/100-1)","v":0},{"$f":"('GDP Deflator'!T116/100-1)-('GDP Deflator'!T115/100-1)","v":-6.0000000000000053E-3},{"$f":"('GDP Deflator'!U116/100-1)-('GDP Deflator'!U115/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V116/100-1)-('GDP Deflator'!V115/100-1)","v":8.0000000000001181E-3},{"$f":"('GDP Deflator'!W116/100-1)-('GDP Deflator'!W115/100-1)","v":2.8999999999999915E-2},{"$f":"('GDP Deflator'!X116/100-1)-('GDP Deflator'!X115/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!Y116/100-1)-('GDP Deflator'!Y115/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!Z116/100-1)-('GDP Deflator'!Z115/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!AA116/100-1)-('GDP Deflator'!AA115/100-1)","v":1.7000000000000126E-2},{"$f":"('GDP Deflator'!AB116/100-1)-('GDP Deflator'!AB115/100-1)","v":-2.7000000000000024E-2},{"$f":"('GDP Deflator'!AC116/100-1)-('GDP Deflator'!AC115/100-1)","v":9.9999999999988987E-4},{"$f":"('GDP Deflator'!AD116/100-1)-('GDP Deflator'!AD115/100-1)","v":2.0000000000001128E-3},{"$f":"('GDP Deflator'!AE116/100-1)-('GDP Deflator'!AE115/100-1)","v":3.8000000000000034E-2},{"$f":"('GDP Deflator'!AF116/100-1)-('GDP Deflator'!AF115/100-1)","v":2.5000000000000022E-2},{"$f":"('GDP Deflator'!AG116/100-1)-('GDP Deflator'!AG115/100-1)","v":5.9999999999998943E-3},{"$f":"('GDP Deflator'!AH116/100-1)-('GDP Deflator'!AH115/100-1)","v":2.5000000000000022E-2},{"$f":"('GDP Deflator'!AI116/100-1)-('GDP Deflator'!AI115/100-1)","v":1.1000000000000121E-2}]
[39309,{"$f":"('GDP Deflator'!B117/100-1)-('GDP Deflator'!B116/100-1)","v":3.0000000000001137E-3},{"$f":"('GDP Deflator'!C117/100-1)-('GDP Deflator'!C116/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!D117/100-1)-('GDP Deflator'!D116/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!E117/100-1)-('GDP Deflator'!E116/100-1)","v":1.0000000000001119E-3},{"$f":"('GDP Deflator'!F117/100-1)-('GDP Deflator'!F116/100-1)","v":-1.0000000000000009E-3},{"$f":"('GDP Deflator'!G117/100-1)-('GDP Deflator'!G116/100-1)","v":-9.000000000000008E-3},{"$f":"('GDP Deflator'!H117/100-1)-('GDP Deflator'!H116/100-1)","v":2.2999999999999909E-2},{"$f":"('GDP Deflator'!I117/100-1)-('GDP Deflator'!I116/100-1)","v":6.0000000000001164E-3},{"$f":"('GDP Deflator'!J117/100-1)-('GDP Deflator'!J116/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!K117/100-1)-('GDP Deflator'!K116/100-1)","v":3.5999999999999921E-2},{"$f":"('GDP Deflator'!L117/100-1)-('GDP Deflator'!L116/100-1)","v":4.0000000000001146E-3},{"$f":"('GDP Deflator'!M117/100-1)-('GDP Deflator'!M116/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!N117/100-1)-('GDP Deflator'!N116/100-1)","v":7.0000000000000062E-3},{"$f":"('GDP Deflator'!O117/100-1)-('GDP Deflator'!O116/100-1)","v":7.0000000000000062E-3},{"$f":"('GDP Deflator'!P117/100-1)-('GDP Deflator'!P116/100-1)","v":-1.0000000000000009E-3},{"$f":"('GDP Deflator'!Q117/100-1)-('GDP Deflator'!Q116/100-1)","v":-2.9999999999998916E-3},{"$f":"('GDP Deflator'!R117/100-1)-('GDP Deflator'!R116/100-1)","v":7.0000000000000062E-3},{"$f":"('GDP Deflator'!S117/100-1)-('GDP Deflator'!S116/100-1)","v":-5.0000000000001155E-3},{"$f":"('GDP Deflator'!T117/100-1)-('GDP Deflator'!T116/100-1)","v":5.0000000000000155E-2},{"$f":"('GDP Deflator'!U117/100-1)-('GDP Deflator'!U116/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V117/100-1)-('GDP Deflator'!V116/100-1)","v":1.1999999999999789E-2},{"$f":"('GDP Deflator'!W117/100-1)-('GDP Deflator'!W116/100-1)","v":2.9999999999998916E-3},{"$f":"('GDP Deflator'!X117/100-1)-('GDP Deflator'!X116/100-1)","v":1.6999999999999904E-2},{"$f":"('GDP Deflator'!Y117/100-1)-('GDP Deflator'!Y116/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!Z117/100-1)-('GDP Deflator'!Z116/100-1)","v":0},{"$f":"('GDP Deflator'!AA117/100-1)-('GDP Deflator'!AA116/100-1)","v":1.0999999999999899E-2},{"$f":"('GDP Deflator'!AB117/100-1)-('GDP Deflator'!AB116/100-1)","v":-5.9999999999998943E-3},{"$f":"('GDP Deflator'!AC117/100-1)-('GDP Deflator'!AC116/100-1)","v":8.0000000000000071E-3},{"$f":"('GDP Deflator'!AD117/100-1)-('GDP Deflator'!AD116/100-1)","v":7.9999999999998961E-3},{"$f":"('GDP Deflator'!AE117/100-1)-('GDP Deflator'!AE116/100-1)","v":1.7000000000000015E-2},{"$f":"('GDP Deflator'!AF117/100-1)-('GDP Deflator'!AF116/100-1)","v":3.0999999999999917E-2},{"$f":"('GDP Deflator'!AG117/100-1)-('GDP Deflator'!AG116/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!AH117/100-1)-('GDP Deflator'!AH116/100-1)","v":2.9999999999999916E-2},{"$f":"('GDP Deflator'!AI117/100-1)-('GDP Deflator'!AI116/100-1)","v":1.0999999999999899E-2}]
[39401,{"$f":"('GDP Deflator'!B118/100-1)-('GDP Deflator'!B117/100-1)","v":1.9999999999998908E-3},{"$f":"('GDP Deflator'!C118/100-1)-('GDP Deflator'!C117/100-1)","v":1.4000000000000012E-2},{"$f":"('GDP Deflator'!D118/100-1)-('GDP Deflator'!D117/100-1)","v":1.2000000000000011E-2},{"$f":"('GDP Deflator'!E118/100-1)-('GDP Deflator'!E117/100-1)","v":9.9999999999988987E-4},{"$f":"('GDP Deflator'!F118/100-1)-('GDP Deflator'!F117/100-1)","v":1.3000000000000012E-2},{"$f":"('GDP Deflator'!G118/100-1)-('GDP Deflator'!G117/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!H118/100-1)-('GDP Deflator'!H117/100-1)","v":-5.9999999999998943E-3},{"$f":"('GDP Deflator'!I118/100-1)-('GDP Deflator'!I117/100-1)","v":6.9999999999998952E-3},{"$f":"('GDP Deflator'!J118/100-1)-('GDP Deflator'!J117/100-1)","v":9.000000000000008E-3},{"$f":"('GDP Deflator'!K118/100-1)-('GDP Deflator'!K117/100-1)","v":1.4000000000000123E-2},{"$f":"('GDP Deflator'!L118/100-1)-('GDP Deflator'!L117/100-1)","v":3.9999999999998925E-3},{"$f":"('GDP Deflator'!M118/100-1)-('GDP Deflator'!M117/100-1)","v":8.0000000000001181E-3},{"$f":"('GDP Deflator'!N118/100-1)-('GDP Deflator'!N117/100-1)","v":7.0000000000000062E-3},{"$f":"('GDP Deflator'!O118/100-1)-('GDP Deflator'!O117/100-1)","v":4.8999999999999932E-2},{"$f":"('GDP Deflator'!P118/100-1)-('GDP Deflator'!P117/100-1)","v":2.9999999999999916E-2},{"$f":"('GDP Deflator'!Q118/100-1)-('GDP Deflator'!Q117/100-1)","v":-5.0000000000000044E-3},{"$f":"('GDP Deflator'!R118/100-1)-('GDP Deflator'!R117/100-1)","v":1.6999999999999904E-2},{"$f":"('GDP Deflator'!S118/100-1)-('GDP Deflator'!S117/100-1)","v":-4.0000000000000036E-3},{"$f":"('GDP Deflator'!T118/100-1)-('GDP Deflator'!T117/100-1)","v":-2.3000000000000131E-2},{"$f":"('GDP Deflator'!U118/100-1)-('GDP Deflator'!U117/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V118/100-1)-('GDP Deflator'!V117/100-1)","v":1.6000000000000125E-2},{"$f":"('GDP Deflator'!W118/100-1)-('GDP Deflator'!W117/100-1)","v":3.0000000000000027E-2},{"$f":"('GDP Deflator'!X118/100-1)-('GDP Deflator'!X117/100-1)","v":8.0000000000001181E-3},{"$f":"('GDP Deflator'!Y118/100-1)-('GDP Deflator'!Y117/100-1)","v":1.0000000000000009E-3},{"$f":"('GDP Deflator'!Z118/100-1)-('GDP Deflator'!Z117/100-1)","v":1.7999999999999905E-2},{"$f":"('GDP Deflator'!AA118/100-1)-('GDP Deflator'!AA117/100-1)","v":2.0000000000000018E-2},{"$f":"('GDP Deflator'!AB118/100-1)-('GDP Deflator'!AB117/100-1)","v":1.2000000000000011E-2},{"$f":"('GDP Deflator'!AC118/100-1)-('GDP Deflator'!AC117/100-1)","v":7.0000000000000062E-3},{"$f":"('GDP Deflator'!AD118/100-1)-('GDP Deflator'!AD117/100-1)","v":6.0000000000000053E-3},{"$f":"('GDP Deflator'!AE118/100-1)-('GDP Deflator'!AE117/100-1)","v":-6.0000000000001164E-3},{"$f":"('GDP Deflator'!AF118/100-1)-('GDP Deflator'!AF117/100-1)","v":-2.9000000000000026E-2},{"$f":"('GDP Deflator'!AG118/100-1)-('GDP Deflator'!AG117/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!AH118/100-1)-('GDP Deflator'!AH117/100-1)","v":-9.9999999999998979E-3},{"$f":"('GDP Deflator'!AI118/100-1)-('GDP Deflator'!AI117/100-1)","v":6.0000000000001164E-3}]
[39493,{"$f":"('GDP Deflator'!B119/100-1)-('GDP Deflator'!B118/100-1)","v":1.0000000000000009E-3},{"$f":"('GDP Deflator'!C119/100-1)-('GDP Deflator'!C118/100-1)","v":1.100000000000001E-2},{"$f":"('GDP Deflator'!D119/100-1)-('GDP Deflator'!D118/100-1)","v":0},{"$f":"('GDP Deflator'!E119/100-1)-('GDP Deflator'!E118/100-1)","v":8.0000000000000071E-3},{"$f":"('GDP Deflator'!F119/100-1)-('GDP Deflator'!F118/100-1)","v":1.9000000000000017E-2},{"$f":"('GDP Deflator'!G119/100-1)-('GDP Deflator'!G118/100-1)","v":3.0999999999999917E-2},{"$f":"('GDP Deflator'!H119/100-1)-('GDP Deflator'!H118/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!I119/100-1)-('GDP Deflator'!I118/100-1)","v":6.0000000000001164E-3},{"$f":"('GDP Deflator'!J119/100-1)-('GDP Deflator'!J118/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!K119/100-1)-('GDP Deflator'!K118/100-1)","v":3.2000000000000028E-2},{"$f":"('GDP Deflator'!L119/100-1)-('GDP Deflator'!L118/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!M119/100-1)-('GDP Deflator'!M118/100-1)","v":3.9999999999998925E-3},{"$f":"('GDP Deflator'!N119/100-1)-('GDP Deflator'!N118/100-1)","v":8.0000000000000071E-3},{"$f":"('GDP Deflator'!O119/100-1)-('GDP Deflator'!O118/100-1)","v":-3.3000000000000029E-2},{"$f":"('GDP Deflator'!P119/100-1)-('GDP Deflator'!P118/100-1)","v":3.3000000000000029E-2},{"$f":"('GDP Deflator'!Q119/100-1)-('GDP Deflator'!Q118/100-1)","v":2.9999999999999916E-2},{"$f":"('GDP Deflator'!R119/100-1)-('GDP Deflator'!R118/100-1)","v":-5.0000000000000044E-3},{"$f":"('GDP Deflator'!S119/100-1)-('GDP Deflator'!S118/100-1)","v":-2.9999999999998916E-3},{"$f":"('GDP Deflator'!T119/100-1)-('GDP Deflator'!T118/100-1)","v":0.10899999999999999},{"$f":"('GDP Deflator'!U119/100-1)-('GDP Deflator'!U118/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V119/100-1)-('GDP Deflator'!V118/100-1)","v":2.0999999999999908E-2},{"$f":"('GDP Deflator'!W119/100-1)-('GDP Deflator'!W118/100-1)","v":3.6000000000000143E-2},{"$f":"('GDP Deflator'!X119/100-1)-('GDP Deflator'!X118/100-1)","v":1.3000000000000012E-2},{"$f":"('GDP Deflator'!Y119/100-1)-('GDP Deflator'!Y118/100-1)","v":1.7000000000000015E-2},{"$f":"('GDP Deflator'!Z119/100-1)-('GDP Deflator'!Z118/100-1)","v":9.000000000000119E-3},{"$f":"('GDP Deflator'!AA119/100-1)-('GDP Deflator'!AA118/100-1)","v":-2.8999999999999915E-2},{"$f":"('GDP Deflator'!AB119/100-1)-('GDP Deflator'!AB118/100-1)","v":6.0999999999999943E-2},{"$f":"('GDP Deflator'!AC119/100-1)-('GDP Deflator'!AC118/100-1)","v":-2.0000000000000018E-3},{"$f":"('GDP Deflator'!AD119/100-1)-('GDP Deflator'!AD118/100-1)","v":1.100000000000001E-2},{"$f":"('GDP Deflator'!AE119/100-1)-('GDP Deflator'!AE118/100-1)","v":-1.0999999999999899E-2},{"$f":"('GDP Deflator'!AF119/100-1)-('GDP Deflator'!AF118/100-1)","v":1.0000000000001119E-3},{"$f":"('GDP Deflator'!AG119/100-1)-('GDP Deflator'!AG118/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!AH119/100-1)-('GDP Deflator'!AH118/100-1)","v":9.9999999999998979E-3},{"$f":"('GDP Deflator'!AI119/100-1)-('GDP Deflator'!AI118/100-1)","v":-9.000000000000008E-3}]
[39583,{"$f":"('GDP Deflator'!B120/100-1)-('GDP Deflator'!B119/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!C120/100-1)-('GDP Deflator'!C119/100-1)","v":2.4999999999999911E-2},{"$f":"('GDP Deflator'!D120/100-1)-('GDP Deflator'!D119/100-1)","v":0},{"$f":"('GDP Deflator'!E120/100-1)-('GDP Deflator'!E119/100-1)","v":8.0000000000001181E-3},{"$f":"('GDP Deflator'!F120/100-1)-('GDP Deflator'!F119/100-1)","v":2.0000000000000129E-2},{"$f":"('GDP Deflator'!G120/100-1)-('GDP Deflator'!G119/100-1)","v":-2.7999999999999914E-2},{"$f":"('GDP Deflator'!H120/100-1)-('GDP Deflator'!H119/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!I120/100-1)-('GDP Deflator'!I119/100-1)","v":1.7999999999999905E-2},{"$f":"('GDP Deflator'!J120/100-1)-('GDP Deflator'!J119/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!K120/100-1)-('GDP Deflator'!K119/100-1)","v":3.9999999999998925E-3},{"$f":"('GDP Deflator'!L120/100-1)-('GDP Deflator'!L119/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!M120/100-1)-('GDP Deflator'!M119/100-1)","v":1.5000000000000013E-2},{"$f":"('GDP Deflator'!N120/100-1)-('GDP Deflator'!N119/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!O120/100-1)-('GDP Deflator'!O119/100-1)","v":2.7000000000000024E-2},{"$f":"('GDP Deflator'!P120/100-1)-('GDP Deflator'!P119/100-1)","v":-1.5999999999999903E-2},{"$f":"('GDP Deflator'!Q120/100-1)-('GDP Deflator'!Q119/100-1)","v":4.8000000000000043E-2},{"$f":"('GDP Deflator'!R120/100-1)-('GDP Deflator'!R119/100-1)","v":1.2000000000000011E-2},{"$f":"('GDP Deflator'!S120/100-1)-('GDP Deflator'!S119/100-1)","v":-1.0000000000001119E-3},{"$f":"('GDP Deflator'!T120/100-1)-('GDP Deflator'!T119/100-1)","v":-1.0000000000000009E-2},{"$f":"('GDP Deflator'!U120/100-1)-('GDP Deflator'!U119/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V120/100-1)-('GDP Deflator'!V119/100-1)","v":1.5000000000000013E-2},{"$f":"('GDP Deflator'!W120/100-1)-('GDP Deflator'!W119/100-1)","v":4.0000000000000036E-2},{"$f":"('GDP Deflator'!X120/100-1)-('GDP Deflator'!X119/100-1)","v":1.2999999999999901E-2},{"$f":"('GDP Deflator'!Y120/100-1)-('GDP Deflator'!Y119/100-1)","v":-3.0000000000000027E-3},{"$f":"('GDP Deflator'!Z120/100-1)-('GDP Deflator'!Z119/100-1)","v":2.9999999999998916E-3},{"$f":"('GDP Deflator'!AA120/100-1)-('GDP Deflator'!AA119/100-1)","v":1.6000000000000014E-2},{"$f":"('GDP Deflator'!AB120/100-1)-('GDP Deflator'!AB119/100-1)","v":-2.4000000000000021E-2},{"$f":"('GDP Deflator'!AC120/100-1)-('GDP Deflator'!AC119/100-1)","v":1.2000000000000011E-2},{"$f":"('GDP Deflator'!AD120/100-1)-('GDP Deflator'!AD119/100-1)","v":1.0000000000000009E-3},{"$f":"('GDP Deflator'!AE120/100-1)-('GDP Deflator'!AE119/100-1)","v":3.7999999999999923E-2},{"$f":"('GDP Deflator'!AF120/100-1)-('GDP Deflator'!AF119/100-1)","v":1.5999999999999903E-2},{"$f":"('GDP Deflator'!AG120/100-1)-('GDP Deflator'!AG119/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!AH120/100-1)-('GDP Deflator'!AH119/100-1)","v":8.5000000000000075E-2},{"$f":"('GDP Deflator'!AI120/100-1)-('GDP Deflator'!AI119/100-1)","v":2.0999999999999908E-2}]
[39675,{"$f":"('GDP Deflator'!B121/100-1)-('GDP Deflator'!B120/100-1)","v":1.0000000000000009E-3},{"$f":"('GDP Deflator'!C121/100-1)-('GDP Deflator'!C120/100-1)","v":2.2000000000000131E-2},{"$f":"('GDP Deflator'!D121/100-1)-('GDP Deflator'!D120/100-1)","v":0},{"$f":"('GDP Deflator'!E121/100-1)-('GDP Deflator'!E120/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!F121/100-1)-('GDP Deflator'!F120/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!G121/100-1)-('GDP Deflator'!G120/100-1)","v":-3.0000000000000027E-2},{"$f":"('GDP Deflator'!H121/100-1)-('GDP Deflator'!H120/100-1)","v":1.7999999999999905E-2},{"$f":"('GDP Deflator'!I121/100-1)-('GDP Deflator'!I120/100-1)","v":2.0000000000000018E-2},{"$f":"('GDP Deflator'!J121/100-1)-('GDP Deflator'!J120/100-1)","v":4.0000000000001146E-3},{"$f":"('GDP Deflator'!K121/100-1)-('GDP Deflator'!K120/100-1)","v":-1.3999999999999901E-2},{"$f":"('GDP Deflator'!L121/100-1)-('GDP Deflator'!L120/100-1)","v":7.0000000000000062E-3},{"$f":"('GDP Deflator'!M121/100-1)-('GDP Deflator'!M120/100-1)","v":9.000000000000008E-3},{"$f":"('GDP Deflator'!N121/100-1)-('GDP Deflator'!N120/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!O121/100-1)-('GDP Deflator'!O120/100-1)","v":8.0000000000000071E-3},{"$f":"('GDP Deflator'!P121/100-1)-('GDP Deflator'!P120/100-1)","v":-3.3000000000000029E-2},{"$f":"('GDP Deflator'!Q121/100-1)-('GDP Deflator'!Q120/100-1)","v":2.6000000000000023E-2},{"$f":"('GDP Deflator'!R121/100-1)-('GDP Deflator'!R120/100-1)","v":-2.0000000000000018E-3},{"$f":"('GDP Deflator'!S121/100-1)-('GDP Deflator'!S120/100-1)","v":-8.0000000000000071E-3},{"$f":"('GDP Deflator'!T121/100-1)-('GDP Deflator'!T120/100-1)","v":6.2999999999999945E-2},{"$f":"('GDP Deflator'!U121/100-1)-('GDP Deflator'!U120/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V121/100-1)-('GDP Deflator'!V120/100-1)","v":9.000000000000119E-3},{"$f":"('GDP Deflator'!W121/100-1)-('GDP Deflator'!W120/100-1)","v":2.0000000000000018E-2},{"$f":"('GDP Deflator'!X121/100-1)-('GDP Deflator'!X120/100-1)","v":-1.2999999999999901E-2},{"$f":"('GDP Deflator'!Y121/100-1)-('GDP Deflator'!Y120/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!Z121/100-1)-('GDP Deflator'!Z120/100-1)","v":1.4000000000000123E-2},{"$f":"('GDP Deflator'!AA121/100-1)-('GDP Deflator'!AA120/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!AB121/100-1)-('GDP Deflator'!AB120/100-1)","v":-2.9000000000000026E-2},{"$f":"('GDP Deflator'!AC121/100-1)-('GDP Deflator'!AC120/100-1)","v":6.0000000000001164E-3},{"$f":"('GDP Deflator'!AD121/100-1)-('GDP Deflator'!AD120/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!AE121/100-1)-('GDP Deflator'!AE120/100-1)","v":2.300000000000002E-2},{"$f":"('GDP Deflator'!AF121/100-1)-('GDP Deflator'!AF120/100-1)","v":4.9999999999999933E-2},{"$f":"('GDP Deflator'!AG121/100-1)-('GDP Deflator'!AG120/100-1)","v":3.0000000000001137E-3},{"$f":"('GDP Deflator'!AH121/100-1)-('GDP Deflator'!AH120/100-1)","v":1.2999999999999901E-2},{"$f":"('GDP Deflator'!AI121/100-1)-('GDP Deflator'!AI120/100-1)","v":-1.9999999999998908E-3}]
[39767,{"$f":"('GDP Deflator'!B122/100-1)-('GDP Deflator'!B121/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!C122/100-1)-('GDP Deflator'!C121/100-1)","v":7.0000000000000062E-3},{"$f":"('GDP Deflator'!D122/100-1)-('GDP Deflator'!D121/100-1)","v":1.5999999999999903E-2},{"$f":"('GDP Deflator'!E122/100-1)-('GDP Deflator'!E121/100-1)","v":-1.0000000000001119E-3},{"$f":"('GDP Deflator'!F122/100-1)-('GDP Deflator'!F121/100-1)","v":-3.300000000000014E-2},{"$f":"('GDP Deflator'!G122/100-1)-('GDP Deflator'!G121/100-1)","v":8.0000000000000071E-3},{"$f":"('GDP Deflator'!H122/100-1)-('GDP Deflator'!H121/100-1)","v":-2.0000000000000018E-3},{"$f":"('GDP Deflator'!I122/100-1)-('GDP Deflator'!I121/100-1)","v":-7.0000000000000062E-3},{"$f":"('GDP Deflator'!J122/100-1)-('GDP Deflator'!J121/100-1)","v":-1.0000000000001119E-3},{"$f":"('GDP Deflator'!K122/100-1)-('GDP Deflator'!K121/100-1)","v":3.7999999999999923E-2},{"$f":"('GDP Deflator'!L122/100-1)-('GDP Deflator'!L121/100-1)","v":1.0000000000000009E-3},{"$f":"('GDP Deflator'!M122/100-1)-('GDP Deflator'!M121/100-1)","v":-2.0000000000000018E-3},{"$f":"('GDP Deflator'!N122/100-1)-('GDP Deflator'!N121/100-1)","v":4.0000000000001146E-3},{"$f":"('GDP Deflator'!O122/100-1)-('GDP Deflator'!O121/100-1)","v":2.300000000000002E-2},{"$f":"('GDP Deflator'!P122/100-1)-('GDP Deflator'!P121/100-1)","v":7.2000000000000064E-2},{"$f":"('GDP Deflator'!Q122/100-1)-('GDP Deflator'!Q121/100-1)","v":7.0000000000000062E-2},{"$f":"('GDP Deflator'!R122/100-1)-('GDP Deflator'!R121/100-1)","v":1.5000000000000013E-2},{"$f":"('GDP Deflator'!S122/100-1)-('GDP Deflator'!S121/100-1)","v":1.2999999999999901E-2},{"$f":"('GDP Deflator'!T122/100-1)-('GDP Deflator'!T121/100-1)","v":-8.2999999999999963E-2},{"$f":"('GDP Deflator'!U122/100-1)-('GDP Deflator'!U121/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V122/100-1)-('GDP Deflator'!V121/100-1)","v":-9.000000000000119E-3},{"$f":"('GDP Deflator'!W122/100-1)-('GDP Deflator'!W121/100-1)","v":-4.5000000000000151E-2},{"$f":"('GDP Deflator'!X122/100-1)-('GDP Deflator'!X121/100-1)","v":1.2999999999999901E-2},{"$f":"('GDP Deflator'!Y122/100-1)-('GDP Deflator'!Y121/100-1)","v":6.0000000000000053E-3},{"$f":"('GDP Deflator'!Z122/100-1)-('GDP Deflator'!Z121/100-1)","v":5.9999999999998943E-3},{"$f":"('GDP Deflator'!AA122/100-1)-('GDP Deflator'!AA121/100-1)","v":1.7999999999999794E-2},{"$f":"('GDP Deflator'!AB122/100-1)-('GDP Deflator'!AB121/100-1)","v":2.0000000000001128E-3},{"$f":"('GDP Deflator'!AC122/100-1)-('GDP Deflator'!AC121/100-1)","v":2.9999999999998916E-3},{"$f":"('GDP Deflator'!AD122/100-1)-('GDP Deflator'!AD121/100-1)","v":6.0000000000000053E-3},{"$f":"('GDP Deflator'!AE122/100-1)-('GDP Deflator'!AE121/100-1)","v":1.0000000000001119E-3},{"$f":"('GDP Deflator'!AF122/100-1)-('GDP Deflator'!AF121/100-1)","v":-2.6999999999999913E-2},{"$f":"('GDP Deflator'!AG122/100-1)-('GDP Deflator'!AG121/100-1)","v":9.9999999999988987E-4},{"$f":"('GDP Deflator'!AH122/100-1)-('GDP Deflator'!AH121/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!AI122/100-1)-('GDP Deflator'!AI121/100-1)","v":1.3000000000000012E-2}]
[39859,{"$f":"('GDP Deflator'!B123/100-1)-('GDP Deflator'!B122/100-1)","v":9.000000000000008E-3},{"$f":"('GDP Deflator'!C123/100-1)-('GDP Deflator'!C122/100-1)","v":-1.1000000000000121E-2},{"$f":"('GDP Deflator'!D123/100-1)-('GDP Deflator'!D122/100-1)","v":1.0000000000000009E-3},{"$f":"('GDP Deflator'!E123/100-1)-('GDP Deflator'!E122/100-1)","v":1.0000000000001119E-3},{"$f":"('GDP Deflator'!F123/100-1)-('GDP Deflator'!F122/100-1)","v":-1.6000000000000014E-2},{"$f":"('GDP Deflator'!G123/100-1)-('GDP Deflator'!G122/100-1)","v":3.9000000000000035E-2},{"$f":"('GDP Deflator'!H123/100-1)-('GDP Deflator'!H122/100-1)","v":1.1000000000000121E-2},{"$f":"('GDP Deflator'!I123/100-1)-('GDP Deflator'!I122/100-1)","v":-1.5000000000000013E-2},{"$f":"('GDP Deflator'!J123/100-1)-('GDP Deflator'!J122/100-1)","v":-1.0000000000000009E-3},{"$f":"('GDP Deflator'!K123/100-1)-('GDP Deflator'!K122/100-1)","v":-1.2999999999999901E-2},{"$f":"('GDP Deflator'!L123/100-1)-('GDP Deflator'!L122/100-1)","v":3.0000000000001137E-3},{"$f":"('GDP Deflator'!M123/100-1)-('GDP Deflator'!M122/100-1)","v":1.4000000000000123E-2},{"$f":"('GDP Deflator'!N123/100-1)-('GDP Deflator'!N122/100-1)","v":-3.0000000000001137E-3},{"$f":"('GDP Deflator'!O123/100-1)-('GDP Deflator'!O122/100-1)","v":-3.1999999999999917E-2},{"$f":"('GDP Deflator'!P123/100-1)-('GDP Deflator'!P122/100-1)","v":-5.0000000000000044E-3},{"$f":"('GDP Deflator'!Q123/100-1)-('GDP Deflator'!Q122/100-1)","v":-3.9000000000000035E-2},{"$f":"('GDP Deflator'!R123/100-1)-('GDP Deflator'!R122/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!S123/100-1)-('GDP Deflator'!S122/100-1)","v":0},{"$f":"('GDP Deflator'!T123/100-1)-('GDP Deflator'!T122/100-1)","v":-3.8000000000000034E-2},{"$f":"('GDP Deflator'!U123/100-1)-('GDP Deflator'!U122/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V123/100-1)-('GDP Deflator'!V122/100-1)","v":1.6000000000000125E-2},{"$f":"('GDP Deflator'!W123/100-1)-('GDP Deflator'!W122/100-1)","v":-6.9000000000000061E-2},{"$f":"('GDP Deflator'!X123/100-1)-('GDP Deflator'!X122/100-1)","v":7.0000000000000062E-3},{"$f":"('GDP Deflator'!Y123/100-1)-('GDP Deflator'!Y122/100-1)","v":4.9999999999998934E-3},{"$f":"('GDP Deflator'!Z123/100-1)-('GDP Deflator'!Z122/100-1)","v":2.0000000000000018E-2},{"$f":"('GDP Deflator'!AA123/100-1)-('GDP Deflator'!AA122/100-1)","v":-3.0000000000000027E-2},{"$f":"('GDP Deflator'!AB123/100-1)-('GDP Deflator'!AB122/100-1)","v":3.1999999999999806E-2},{"$f":"('GDP Deflator'!AC123/100-1)-('GDP Deflator'!AC122/100-1)","v":2.300000000000002E-2},{"$f":"('GDP Deflator'!AD123/100-1)-('GDP Deflator'!AD122/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!AE123/100-1)-('GDP Deflator'!AE122/100-1)","v":-1.6000000000000125E-2},{"$f":"('GDP Deflator'!AF123/100-1)-('GDP Deflator'!AF122/100-1)","v":-1.0000000000000009E-2},{"$f":"('GDP Deflator'!AG123/100-1)-('GDP Deflator'!AG122/100-1)","v":0},{"$f":"('GDP Deflator'!AH123/100-1)-('GDP Deflator'!AH122/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!AI123/100-1)-('GDP Deflator'!AI122/100-1)","v":1.2000000000000011E-2}]
[39948,{"$f":"('GDP Deflator'!B124/100-1)-('GDP Deflator'!B123/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!C124/100-1)-('GDP Deflator'!C123/100-1)","v":-1.7000000000000015E-2},{"$f":"('GDP Deflator'!D124/100-1)-('GDP Deflator'!D123/100-1)","v":3.0000000000001137E-3},{"$f":"('GDP Deflator'!E124/100-1)-('GDP Deflator'!E123/100-1)","v":0},{"$f":"('GDP Deflator'!F124/100-1)-('GDP Deflator'!F123/100-1)","v":6.0000000000000053E-3},{"$f":"('GDP Deflator'!G124/100-1)-('GDP Deflator'!G123/100-1)","v":9.9999999999988987E-4},{"$f":"('GDP Deflator'!H124/100-1)-('GDP Deflator'!H123/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!I124/100-1)-('GDP Deflator'!I123/100-1)","v":6.0000000000001164E-3},{"$f":"('GDP Deflator'!J124/100-1)-('GDP Deflator'!J123/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!K124/100-1)-('GDP Deflator'!K123/100-1)","v":-1.3000000000000123E-2},{"$f":"('GDP Deflator'!L124/100-1)-('GDP Deflator'!L123/100-1)","v":-2.0000000000001128E-3},{"$f":"('GDP Deflator'!M124/100-1)-('GDP Deflator'!M123/100-1)","v":-3.0000000000001137E-3},{"$f":"('GDP Deflator'!N124/100-1)-('GDP Deflator'!N123/100-1)","v":-3.0000000000000027E-3},{"$f":"('GDP Deflator'!O124/100-1)-('GDP Deflator'!O123/100-1)","v":3.0999999999999917E-2},{"$f":"('GDP Deflator'!P124/100-1)-('GDP Deflator'!P123/100-1)","v":9.9999999999988987E-4},{"$f":"('GDP Deflator'!Q124/100-1)-('GDP Deflator'!Q123/100-1)","v":3.7999999999999923E-2},{"$f":"('GDP Deflator'!R124/100-1)-('GDP Deflator'!R123/100-1)","v":1.0000000000001119E-3},{"$f":"('GDP Deflator'!S124/100-1)-('GDP Deflator'!S123/100-1)","v":-8.0000000000000071E-3},{"$f":"('GDP Deflator'!T124/100-1)-('GDP Deflator'!T123/100-1)","v":-2.7999999999999803E-2},{"$f":"('GDP Deflator'!U124/100-1)-('GDP Deflator'!U123/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V124/100-1)-('GDP Deflator'!V123/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!W124/100-1)-('GDP Deflator'!W123/100-1)","v":3.5000000000000031E-2},{"$f":"('GDP Deflator'!X124/100-1)-('GDP Deflator'!X123/100-1)","v":-1.2000000000000011E-2},{"$f":"('GDP Deflator'!Y124/100-1)-('GDP Deflator'!Y123/100-1)","v":-1.4999999999999902E-2},{"$f":"('GDP Deflator'!Z124/100-1)-('GDP Deflator'!Z123/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!AA124/100-1)-('GDP Deflator'!AA123/100-1)","v":4.0000000000002256E-3},{"$f":"('GDP Deflator'!AB124/100-1)-('GDP Deflator'!AB123/100-1)","v":-2.4999999999999911E-2},{"$f":"('GDP Deflator'!AC124/100-1)-('GDP Deflator'!AC123/100-1)","v":-5.0000000000001155E-3},{"$f":"('GDP Deflator'!AD124/100-1)-('GDP Deflator'!AD123/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!AE124/100-1)-('GDP Deflator'!AE123/100-1)","v":3.1000000000000028E-2},{"$f":"('GDP Deflator'!AF124/100-1)-('GDP Deflator'!AF123/100-1)","v":1.8000000000000127E-2},{"$f":"('GDP Deflator'!AG124/100-1)-('GDP Deflator'!AG123/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!AH124/100-1)-('GDP Deflator'!AH123/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!AI124/100-1)-('GDP Deflator'!AI123/100-1)","v":2.6999999999999802E-2}]
[40040,{"$f":"('GDP Deflator'!B125/100-1)-('GDP Deflator'!B124/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!C125/100-1)-('GDP Deflator'!C124/100-1)","v":1.0000000000001119E-3},{"$f":"('GDP Deflator'!D125/100-1)-('GDP Deflator'!D124/100-1)","v":2.9999999999998916E-3},{"$f":"('GDP Deflator'!E125/100-1)-('GDP Deflator'!E124/100-1)","v":6.9999999999998952E-3},{"$f":"('GDP Deflator'!F125/100-1)-('GDP Deflator'!F124/100-1)","v":7.0000000000000062E-3},{"$f":"('GDP Deflator'!G125/100-1)-('GDP Deflator'!G124/100-1)","v":8.0000000000001181E-3},{"$f":"('GDP Deflator'!H125/100-1)-('GDP Deflator'!H124/100-1)","v":1.5999999999999903E-2},{"$f":"('GDP Deflator'!I125/100-1)-('GDP Deflator'!I124/100-1)","v":1.2999999999999901E-2},{"$f":"('GDP Deflator'!J125/100-1)-('GDP Deflator'!J124/100-1)","v":-2.0000000000000018E-3},{"$f":"('GDP Deflator'!K125/100-1)-('GDP Deflator'!K124/100-1)","v":1.5000000000000013E-2},{"$f":"('GDP Deflator'!L125/100-1)-('GDP Deflator'!L124/100-1)","v":0},{"$f":"('GDP Deflator'!M125/100-1)-('GDP Deflator'!M124/100-1)","v":-3.0000000000000027E-3},{"$f":"('GDP Deflator'!N125/100-1)-('GDP Deflator'!N124/100-1)","v":-1.0000000000000009E-3},{"$f":"('GDP Deflator'!O125/100-1)-('GDP Deflator'!O124/100-1)","v":-9.000000000000008E-3},{"$f":"('GDP Deflator'!P125/100-1)-('GDP Deflator'!P124/100-1)","v":-1.5999999999999903E-2},{"$f":"('GDP Deflator'!Q125/100-1)-('GDP Deflator'!Q124/100-1)","v":2.8000000000000136E-2},{"$f":"('GDP Deflator'!R125/100-1)-('GDP Deflator'!R124/100-1)","v":3.9999999999998925E-3},{"$f":"('GDP Deflator'!S125/100-1)-('GDP Deflator'!S124/100-1)","v":-8.0000000000000071E-3},{"$f":"('GDP Deflator'!T125/100-1)-('GDP Deflator'!T124/100-1)","v":-8.0000000000000071E-3},{"$f":"('GDP Deflator'!U125/100-1)-('GDP Deflator'!U124/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V125/100-1)-('GDP Deflator'!V124/100-1)","v":5.9999999999998943E-3},{"$f":"('GDP Deflator'!W125/100-1)-('GDP Deflator'!W124/100-1)","v":1.1000000000000121E-2},{"$f":"('GDP Deflator'!X125/100-1)-('GDP Deflator'!X124/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!Y125/100-1)-('GDP Deflator'!Y124/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!Z125/100-1)-('GDP Deflator'!Z124/100-1)","v":1.2000000000000011E-2},{"$f":"('GDP Deflator'!AA125/100-1)-('GDP Deflator'!AA124/100-1)","v":1.4999999999999902E-2},{"$f":"('GDP Deflator'!AB125/100-1)-('GDP Deflator'!AB124/100-1)","v":-1.5000000000000013E-2},{"$f":"('GDP Deflator'!AC125/100-1)-('GDP Deflator'!AC124/100-1)","v":-1.2000000000000011E-2},{"$f":"('GDP Deflator'!AD125/100-1)-('GDP Deflator'!AD124/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!AE125/100-1)-('GDP Deflator'!AE124/100-1)","v":1.0999999999999899E-2},{"$f":"('GDP Deflator'!AF125/100-1)-('GDP Deflator'!AF124/100-1)","v":4.1999999999999926E-2},{"$f":"('GDP Deflator'!AG125/100-1)-('GDP Deflator'!AG124/100-1)","v":0},{"$f":"('GDP Deflator'!AH125/100-1)-('GDP Deflator'!AH124/100-1)","v":4.0000000000001146E-3},{"$f":"('GDP Deflator'!AI125/100-1)-('GDP Deflator'!AI124/100-1)","v":-1.0999999999999899E-2}]
[40132,{"$f":"('GDP Deflator'!B126/100-1)-('GDP Deflator'!B125/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!C126/100-1)-('GDP Deflator'!C125/100-1)","v":1.2000000000000011E-2},{"$f":"('GDP Deflator'!D126/100-1)-('GDP Deflator'!D125/100-1)","v":6.0000000000000053E-3},{"$f":"('GDP Deflator'!E126/100-1)-('GDP Deflator'!E125/100-1)","v":-3.0000000000000027E-3},{"$f":"('GDP Deflator'!F126/100-1)-('GDP Deflator'!F125/100-1)","v":1.6000000000000125E-2},{"$f":"('GDP Deflator'!G126/100-1)-('GDP Deflator'!G125/100-1)","v":4.8000000000000043E-2},{"$f":"('GDP Deflator'!H126/100-1)-('GDP Deflator'!H125/100-1)","v":-1.3000000000000012E-2},{"$f":"('GDP Deflator'!I126/100-1)-('GDP Deflator'!I125/100-1)","v":-1.0000000000000009E-3},{"$f":"('GDP Deflator'!J126/100-1)-('GDP Deflator'!J125/100-1)","v":1.0000000000001119E-3},{"$f":"('GDP Deflator'!K126/100-1)-('GDP Deflator'!K125/100-1)","v":-1.19999999999999E-2},{"$f":"('GDP Deflator'!L126/100-1)-('GDP Deflator'!L125/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!M126/100-1)-('GDP Deflator'!M125/100-1)","v":6.0000000000001164E-3},{"$f":"('GDP Deflator'!N126/100-1)-('GDP Deflator'!N125/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!O126/100-1)-('GDP Deflator'!O125/100-1)","v":4.0000000000000036E-2},{"$f":"('GDP Deflator'!P126/100-1)-('GDP Deflator'!P125/100-1)","v":6.3999999999999946E-2},{"$f":"('GDP Deflator'!Q126/100-1)-('GDP Deflator'!Q125/100-1)","v":2.7999999999999914E-2},{"$f":"('GDP Deflator'!R126/100-1)-('GDP Deflator'!R125/100-1)","v":2.9999999999998916E-3},{"$f":"('GDP Deflator'!S126/100-1)-('GDP Deflator'!S125/100-1)","v":-6.9999999999998952E-3},{"$f":"('GDP Deflator'!T126/100-1)-('GDP Deflator'!T125/100-1)","v":-4.6000000000000152E-2},{"$f":"('GDP Deflator'!U126/100-1)-('GDP Deflator'!U125/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V126/100-1)-('GDP Deflator'!V125/100-1)","v":1.100000000000001E-2},{"$f":"('GDP Deflator'!W126/100-1)-('GDP Deflator'!W125/100-1)","v":-7.0000000000000062E-3},{"$f":"('GDP Deflator'!X126/100-1)-('GDP Deflator'!X125/100-1)","v":-4.0000000000000036E-3},{"$f":"('GDP Deflator'!Y126/100-1)-('GDP Deflator'!Y125/100-1)","v":-4.0000000000000036E-3},{"$f":"('GDP Deflator'!Z126/100-1)-('GDP Deflator'!Z125/100-1)","v":-2.200000000000002E-2},{"$f":"('GDP Deflator'!AA126/100-1)-('GDP Deflator'!AA125/100-1)","v":2.7000000000000135E-2},{"$f":"('GDP Deflator'!AB126/100-1)-('GDP Deflator'!AB125/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!AC126/100-1)-('GDP Deflator'!AC125/100-1)","v":1.8000000000000016E-2},{"$f":"('GDP Deflator'!AD126/100-1)-('GDP Deflator'!AD125/100-1)","v":0},{"$f":"('GDP Deflator'!AE126/100-1)-('GDP Deflator'!AE125/100-1)","v":-7.9999999999997851E-3},{"$f":"('GDP Deflator'!AF126/100-1)-('GDP Deflator'!AF125/100-1)","v":-4.1000000000000036E-2},{"$f":"('GDP Deflator'!AG126/100-1)-('GDP Deflator'!AG125/100-1)","v":2.0000000000001128E-3},{"$f":"('GDP Deflator'!AH126/100-1)-('GDP Deflator'!AH125/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!AI126/100-1)-('GDP Deflator'!AI125/100-1)","v":-1.7000000000000015E-2}]
[40224,{"$f":"('GDP Deflator'!B127/100-1)-('GDP Deflator'!B126/100-1)","v":-1.0000000000000009E-3},{"$f":"('GDP Deflator'!C127/100-1)-('GDP Deflator'!C126/100-1)","v":1.6999999999999904E-2},{"$f":"('GDP Deflator'!D127/100-1)-('GDP Deflator'!D126/100-1)","v":-2.0000000000000018E-3},{"$f":"('GDP Deflator'!E127/100-1)-('GDP Deflator'!E126/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!F127/100-1)-('GDP Deflator'!F126/100-1)","v":7.9999999999998961E-3},{"$f":"('GDP Deflator'!G127/100-1)-('GDP Deflator'!G126/100-1)","v":2.7000000000000024E-2},{"$f":"('GDP Deflator'!H127/100-1)-('GDP Deflator'!H126/100-1)","v":1.7000000000000015E-2},{"$f":"('GDP Deflator'!I127/100-1)-('GDP Deflator'!I126/100-1)","v":1.3000000000000123E-2},{"$f":"('GDP Deflator'!J127/100-1)-('GDP Deflator'!J126/100-1)","v":0},{"$f":"('GDP Deflator'!K127/100-1)-('GDP Deflator'!K126/100-1)","v":2.9999999999998916E-3},{"$f":"('GDP Deflator'!L127/100-1)-('GDP Deflator'!L126/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!M127/100-1)-('GDP Deflator'!M126/100-1)","v":-5.0000000000000044E-3},{"$f":"('GDP Deflator'!N127/100-1)-('GDP Deflator'!N126/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!O127/100-1)-('GDP Deflator'!O126/100-1)","v":-5.1000000000000045E-2},{"$f":"('GDP Deflator'!P127/100-1)-('GDP Deflator'!P126/100-1)","v":-4.0000000000000036E-2},{"$f":"('GDP Deflator'!Q127/100-1)-('GDP Deflator'!Q126/100-1)","v":1.8000000000000016E-2},{"$f":"('GDP Deflator'!R127/100-1)-('GDP Deflator'!R126/100-1)","v":-4.9999999999998934E-3},{"$f":"('GDP Deflator'!S127/100-1)-('GDP Deflator'!S126/100-1)","v":-9.9999999999988987E-4},{"$f":"('GDP Deflator'!T127/100-1)-('GDP Deflator'!T126/100-1)","v":4.6000000000000152E-2},{"$f":"('GDP Deflator'!U127/100-1)-('GDP Deflator'!U126/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V127/100-1)-('GDP Deflator'!V126/100-1)","v":1.4000000000000012E-2},{"$f":"('GDP Deflator'!W127/100-1)-('GDP Deflator'!W126/100-1)","v":1.2999999999999901E-2},{"$f":"('GDP Deflator'!X127/100-1)-('GDP Deflator'!X126/100-1)","v":1.2000000000000011E-2},{"$f":"('GDP Deflator'!Y127/100-1)-('GDP Deflator'!Y126/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!Z127/100-1)-('GDP Deflator'!Z126/100-1)","v":1.7000000000000015E-2},{"$f":"('GDP Deflator'!AA127/100-1)-('GDP Deflator'!AA126/100-1)","v":-3.9000000000000146E-2},{"$f":"('GDP Deflator'!AB127/100-1)-('GDP Deflator'!AB126/100-1)","v":1.8000000000000016E-2},{"$f":"('GDP Deflator'!AC127/100-1)-('GDP Deflator'!AC126/100-1)","v":-2.399999999999991E-2},{"$f":"('GDP Deflator'!AD127/100-1)-('GDP Deflator'!AD126/100-1)","v":-1.6000000000000014E-2},{"$f":"('GDP Deflator'!AE127/100-1)-('GDP Deflator'!AE126/100-1)","v":-3.7000000000000144E-2},{"$f":"('GDP Deflator'!AF127/100-1)-('GDP Deflator'!AF126/100-1)","v":-8.0000000000000071E-3},{"$f":"('GDP Deflator'!AG127/100-1)-('GDP Deflator'!AG126/100-1)","v":0},{"$f":"('GDP Deflator'!AH127/100-1)-('GDP Deflator'!AH126/100-1)","v":3.2999999999999918E-2},{"$f":"('GDP Deflator'!AI127/100-1)-('GDP Deflator'!AI126/100-1)","v":1.5000000000000013E-2}]
[40313,{"$f":"('GDP Deflator'!B128/100-1)-('GDP Deflator'!B127/100-1)","v":0},{"$f":"('GDP Deflator'!C128/100-1)-('GDP Deflator'!C127/100-1)","v":2.9999999999999916E-2},{"$f":"('GDP Deflator'!D128/100-1)-('GDP Deflator'!D127/100-1)","v":-1.0000000000000009E-3},{"$f":"('GDP Deflator'!E128/100-1)-('GDP Deflator'!E127/100-1)","v":1.3000000000000012E-2},{"$f":"('GDP Deflator'!F128/100-1)-('GDP Deflator'!F127/100-1)","v":0},{"$f":"('GDP Deflator'!G128/100-1)-('GDP Deflator'!G127/100-1)","v":-1.4000000000000123E-2},{"$f":"('GDP Deflator'!H128/100-1)-('GDP Deflator'!H127/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!I128/100-1)-('GDP Deflator'!I127/100-1)","v":1.5999999999999792E-2},{"$f":"('GDP Deflator'!J128/100-1)-('GDP Deflator'!J127/100-1)","v":0},{"$f":"('GDP Deflator'!K128/100-1)-('GDP Deflator'!K127/100-1)","v":-2.9999999999998916E-3},{"$f":"('GDP Deflator'!L128/100-1)-('GDP Deflator'!L127/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!M128/100-1)-('GDP Deflator'!M127/100-1)","v":1.9999999999998908E-3},{"$f":"('GDP Deflator'!N128/100-1)-('GDP Deflator'!N127/100-1)","v":3.0000000000000027E-3},{"$f":"('GDP Deflator'!O128/100-1)-('GDP Deflator'!O127/100-1)","v":2.0000000000000018E-2},{"$f":"('GDP Deflator'!P128/100-1)-('GDP Deflator'!P127/100-1)","v":1.3000000000000012E-2},{"$f":"('GDP Deflator'!Q128/100-1)-('GDP Deflator'!Q127/100-1)","v":-2.0000000000000018E-3},{"$f":"('GDP Deflator'!R128/100-1)-('GDP Deflator'!R127/100-1)","v":3.0000000000001137E-3},{"$f":"('GDP Deflator'!S128/100-1)-('GDP Deflator'!S127/100-1)","v":-4.0000000000002256E-3},{"$f":"('GDP Deflator'!T128/100-1)-('GDP Deflator'!T127/100-1)","v":-2.7000000000000135E-2},{"$f":"('GDP Deflator'!U128/100-1)-('GDP Deflator'!U127/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V128/100-1)-('GDP Deflator'!V127/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!W128/100-1)-('GDP Deflator'!W127/100-1)","v":2.9000000000000137E-2},{"$f":"('GDP Deflator'!X128/100-1)-('GDP Deflator'!X127/100-1)","v":0},{"$f":"('GDP Deflator'!Y128/100-1)-('GDP Deflator'!Y127/100-1)","v":1.0999999999999899E-2},{"$f":"('GDP Deflator'!Z128/100-1)-('GDP Deflator'!Z127/100-1)","v":1.2000000000000011E-2},{"$f":"('GDP Deflator'!AA128/100-1)-('GDP Deflator'!AA127/100-1)","v":8.0000000000000071E-3},{"$f":"('GDP Deflator'!AB128/100-1)-('GDP Deflator'!AB127/100-1)","v":-4.0000000000000036E-3},{"$f":"('GDP Deflator'!AC128/100-1)-('GDP Deflator'!AC127/100-1)","v":7.0000000000000062E-3},{"$f":"('GDP Deflator'!AD128/100-1)-('GDP Deflator'!AD127/100-1)","v":6.9999999999998952E-3},{"$f":"('GDP Deflator'!AE128/100-1)-('GDP Deflator'!AE127/100-1)","v":2.8000000000000025E-2},{"$f":"('GDP Deflator'!AF128/100-1)-('GDP Deflator'!AF127/100-1)","v":1.100000000000001E-2},{"$f":"('GDP Deflator'!AG128/100-1)-('GDP Deflator'!AG127/100-1)","v":9.9999999999988987E-4},{"$f":"('GDP Deflator'!AH128/100-1)-('GDP Deflator'!AH127/100-1)","v":1.7000000000000015E-2},{"$f":"('GDP Deflator'!AI128/100-1)-('GDP Deflator'!AI127/100-1)","v":1.6999999999999904E-2}]
[40405,{"$f":"('GDP Deflator'!B129/100-1)-('GDP Deflator'!B128/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!C129/100-1)-('GDP Deflator'!C128/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!D129/100-1)-('GDP Deflator'!D128/100-1)","v":5.9999999999998943E-3},{"$f":"('GDP Deflator'!E129/100-1)-('GDP Deflator'!E128/100-1)","v":4.9999999999998934E-3},{"$f":"('GDP Deflator'!F129/100-1)-('GDP Deflator'!F128/100-1)","v":1.0000000000000009E-3},{"$f":"('GDP Deflator'!G129/100-1)-('GDP Deflator'!G128/100-1)","v":3.499999999999992E-2},{"$f":"('GDP Deflator'!H129/100-1)-('GDP Deflator'!H128/100-1)","v":1.5999999999999903E-2},{"$f":"('GDP Deflator'!I129/100-1)-('GDP Deflator'!I128/100-1)","v":0},{"$f":"('GDP Deflator'!J129/100-1)-('GDP Deflator'!J128/100-1)","v":9.9999999999988987E-4},{"$f":"('GDP Deflator'!K129/100-1)-('GDP Deflator'!K128/100-1)","v":4.6999999999999931E-2},{"$f":"('GDP Deflator'!L129/100-1)-('GDP Deflator'!L128/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!M129/100-1)-('GDP Deflator'!M128/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!N129/100-1)-('GDP Deflator'!N128/100-1)","v":4.9999999999998934E-3},{"$f":"('GDP Deflator'!O129/100-1)-('GDP Deflator'!O128/100-1)","v":9.000000000000008E-3},{"$f":"('GDP Deflator'!P129/100-1)-('GDP Deflator'!P128/100-1)","v":0},{"$f":"('GDP Deflator'!Q129/100-1)-('GDP Deflator'!Q128/100-1)","v":-1.6000000000000014E-2},{"$f":"('GDP Deflator'!R129/100-1)-('GDP Deflator'!R128/100-1)","v":9.9999999999988987E-4},{"$f":"('GDP Deflator'!S129/100-1)-('GDP Deflator'!S128/100-1)","v":-5.9999999999998943E-3},{"$f":"('GDP Deflator'!T129/100-1)-('GDP Deflator'!T128/100-1)","v":3.400000000000003E-2},{"$f":"('GDP Deflator'!U129/100-1)-('GDP Deflator'!U128/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V129/100-1)-('GDP Deflator'!V128/100-1)","v":7.9999999999998961E-3},{"$f":"('GDP Deflator'!W129/100-1)-('GDP Deflator'!W128/100-1)","v":1.9999999999999907E-2},{"$f":"('GDP Deflator'!X129/100-1)-('GDP Deflator'!X128/100-1)","v":2.1000000000000019E-2},{"$f":"('GDP Deflator'!Y129/100-1)-('GDP Deflator'!Y128/100-1)","v":4.0000000000002256E-3},{"$f":"('GDP Deflator'!Z129/100-1)-('GDP Deflator'!Z128/100-1)","v":-1.0000000000001119E-3},{"$f":"('GDP Deflator'!AA129/100-1)-('GDP Deflator'!AA128/100-1)","v":2.8000000000000025E-2},{"$f":"('GDP Deflator'!AB129/100-1)-('GDP Deflator'!AB128/100-1)","v":9.9999999999988987E-4},{"$f":"('GDP Deflator'!AC129/100-1)-('GDP Deflator'!AC128/100-1)","v":-4.9999999999998934E-3},{"$f":"('GDP Deflator'!AD129/100-1)-('GDP Deflator'!AD128/100-1)","v":-4.9999999999998934E-3},{"$f":"('GDP Deflator'!AE129/100-1)-('GDP Deflator'!AE128/100-1)","v":2.9999999999998916E-3},{"$f":"('GDP Deflator'!AF129/100-1)-('GDP Deflator'!AF128/100-1)","v":4.8000000000000043E-2},{"$f":"('GDP Deflator'!AG129/100-1)-('GDP Deflator'!AG128/100-1)","v":0},{"$f":"('GDP Deflator'!AH129/100-1)-('GDP Deflator'!AH128/100-1)","v":1.3999999999999901E-2},{"$f":"('GDP Deflator'!AI129/100-1)-('GDP Deflator'!AI128/100-1)","v":6.0000000000000053E-3}]
[40497,{"$f":"('GDP Deflator'!B130/100-1)-('GDP Deflator'!B129/100-1)","v":2.9999999999998916E-3},{"$f":"('GDP Deflator'!C130/100-1)-('GDP Deflator'!C129/100-1)","v":6.0000000000002274E-3},{"$f":"('GDP Deflator'!D130/100-1)-('GDP Deflator'!D129/100-1)","v":6.0000000000002274E-3},{"$f":"('GDP Deflator'!E130/100-1)-('GDP Deflator'!E129/100-1)","v":3.0000000000001137E-3},{"$f":"('GDP Deflator'!F130/100-1)-('GDP Deflator'!F129/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!G130/100-1)-('GDP Deflator'!G129/100-1)","v":3.1000000000000139E-2},{"$f":"('GDP Deflator'!H130/100-1)-('GDP Deflator'!H129/100-1)","v":-1.0000000000000009E-2},{"$f":"('GDP Deflator'!I130/100-1)-('GDP Deflator'!I129/100-1)","v":-2.9999999999998916E-3},{"$f":"('GDP Deflator'!J130/100-1)-('GDP Deflator'!J129/100-1)","v":9.9999999999988987E-4},{"$f":"('GDP Deflator'!K130/100-1)-('GDP Deflator'!K129/100-1)","v":-1.2000000000000011E-2},{"$f":"('GDP Deflator'!L130/100-1)-('GDP Deflator'!L129/100-1)","v":5.0000000000001155E-3},{"$f":"('GDP Deflator'!M130/100-1)-('GDP Deflator'!M129/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!N130/100-1)-('GDP Deflator'!N129/100-1)","v":1.0000000000001119E-3},{"$f":"('GDP Deflator'!O130/100-1)-('GDP Deflator'!O129/100-1)","v":2.200000000000002E-2},{"$f":"('GDP Deflator'!P130/100-1)-('GDP Deflator'!P129/100-1)","v":4.9000000000000044E-2},{"$f":"('GDP Deflator'!Q130/100-1)-('GDP Deflator'!Q129/100-1)","v":-2.0000000000000018E-3},{"$f":"('GDP Deflator'!R130/100-1)-('GDP Deflator'!R129/100-1)","v":4.9999999999998934E-3},{"$f":"('GDP Deflator'!S130/100-1)-('GDP Deflator'!S129/100-1)","v":-4.0000000000000036E-3},{"$f":"('GDP Deflator'!T130/100-1)-('GDP Deflator'!T129/100-1)","v":-2.300000000000002E-2},{"$f":"('GDP Deflator'!U130/100-1)-('GDP Deflator'!U129/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V130/100-1)-('GDP Deflator'!V129/100-1)","v":1.4000000000000234E-2},{"$f":"('GDP Deflator'!W130/100-1)-('GDP Deflator'!W129/100-1)","v":1.3000000000000123E-2},{"$f":"('GDP Deflator'!X130/100-1)-('GDP Deflator'!X129/100-1)","v":2.6000000000000023E-2},{"$f":"('GDP Deflator'!Y130/100-1)-('GDP Deflator'!Y129/100-1)","v":-8.0000000000000071E-3},{"$f":"('GDP Deflator'!Z130/100-1)-('GDP Deflator'!Z129/100-1)","v":-2.0000000000000018E-3},{"$f":"('GDP Deflator'!AA130/100-1)-('GDP Deflator'!AA129/100-1)","v":6.0000000000000053E-3},{"$f":"('GDP Deflator'!AB130/100-1)-('GDP Deflator'!AB129/100-1)","v":-4.9999999999998934E-3},{"$f":"('GDP Deflator'!AC130/100-1)-('GDP Deflator'!AC129/100-1)","v":9.9999999999988987E-4},{"$f":"('GDP Deflator'!AD130/100-1)-('GDP Deflator'!AD129/100-1)","v":4.9999999999998934E-3},{"$f":"('GDP Deflator'!AE130/100-1)-('GDP Deflator'!AE129/100-1)","v":-1.0000000000000009E-2},{"$f":"('GDP Deflator'!AF130/100-1)-('GDP Deflator'!AF129/100-1)","v":-3.8000000000000034E-2},{"$f":"('GDP Deflator'!AG130/100-1)-('GDP Deflator'!AG129/100-1)","v":9.9999999999988987E-4},{"$f":"('GDP Deflator'!AH130/100-1)-('GDP Deflator'!AH129/100-1)","v":1.0000000000001119E-3},{"$f":"('GDP Deflator'!AI130/100-1)-('GDP Deflator'!AI129/100-1)","v":-1.4999999999999902E-2}]
[40589,{"$f":"('GDP Deflator'!B131/100-1)-('GDP Deflator'!B130/100-1)","v":1.0000000000001119E-3},{"$f":"('GDP Deflator'!C131/100-1)-('GDP Deflator'!C130/100-1)","v":1.4999999999999902E-2},{"$f":"('GDP Deflator'!D131/100-1)-('GDP Deflator'!D130/100-1)","v":2.9999999999998916E-3},{"$f":"('GDP Deflator'!E131/100-1)-('GDP Deflator'!E130/100-1)","v":6.0000000000000053E-3},{"$f":"('GDP Deflator'!F131/100-1)-('GDP Deflator'!F130/100-1)","v":1.4000000000000012E-2},{"$f":"('GDP Deflator'!G131/100-1)-('GDP Deflator'!G130/100-1)","v":1.3000000000000123E-2},{"$f":"('GDP Deflator'!H131/100-1)-('GDP Deflator'!H130/100-1)","v":4.0000000000002256E-3},{"$f":"('GDP Deflator'!I131/100-1)-('GDP Deflator'!I130/100-1)","v":5.0000000000001155E-3},{"$f":"('GDP Deflator'!J131/100-1)-('GDP Deflator'!J130/100-1)","v":-9.9999999999988987E-4},{"$f":"('GDP Deflator'!K131/100-1)-('GDP Deflator'!K130/100-1)","v":2.4000000000000021E-2},{"$f":"('GDP Deflator'!L131/100-1)-('GDP Deflator'!L130/100-1)","v":4.9999999999998934E-3},{"$f":"('GDP Deflator'!M131/100-1)-('GDP Deflator'!M130/100-1)","v":6.0000000000000053E-3},{"$f":"('GDP Deflator'!N131/100-1)-('GDP Deflator'!N130/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!O131/100-1)-('GDP Deflator'!O130/100-1)","v":-4.4000000000000039E-2},{"$f":"('GDP Deflator'!P131/100-1)-('GDP Deflator'!P130/100-1)","v":-4.9000000000000044E-2},{"$f":"('GDP Deflator'!Q131/100-1)-('GDP Deflator'!Q130/100-1)","v":1.8000000000000016E-2},{"$f":"('GDP Deflator'!R131/100-1)-('GDP Deflator'!R130/100-1)","v":4.0000000000002256E-3},{"$f":"('GDP Deflator'!S131/100-1)-('GDP Deflator'!S130/100-1)","v":-2.0000000000000018E-3},{"$f":"('GDP Deflator'!T131/100-1)-('GDP Deflator'!T130/100-1)","v":7.900000000000007E-2},{"$f":"('GDP Deflator'!U131/100-1)-('GDP Deflator'!U130/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V131/100-1)-('GDP Deflator'!V130/100-1)","v":1.2000000000000011E-2},{"$f":"('GDP Deflator'!W131/100-1)-('GDP Deflator'!W130/100-1)","v":2.200000000000002E-2},{"$f":"('GDP Deflator'!X131/100-1)-('GDP Deflator'!X130/100-1)","v":-8.0000000000000071E-3},{"$f":"('GDP Deflator'!Y131/100-1)-('GDP Deflator'!Y130/100-1)","v":-3.0000000000001137E-3},{"$f":"('GDP Deflator'!Z131/100-1)-('GDP Deflator'!Z130/100-1)","v":2.4000000000000021E-2},{"$f":"('GDP Deflator'!AA131/100-1)-('GDP Deflator'!AA130/100-1)","v":-2.4999999999999911E-2},{"$f":"('GDP Deflator'!AB131/100-1)-('GDP Deflator'!AB130/100-1)","v":1.8999999999999906E-2},{"$f":"('GDP Deflator'!AC131/100-1)-('GDP Deflator'!AC130/100-1)","v":-1.4000000000000012E-2},{"$f":"('GDP Deflator'!AD131/100-1)-('GDP Deflator'!AD130/100-1)","v":1.9000000000000128E-2},{"$f":"('GDP Deflator'!AE131/100-1)-('GDP Deflator'!AE130/100-1)","v":-1.3999999999999901E-2},{"$f":"('GDP Deflator'!AF131/100-1)-('GDP Deflator'!AF130/100-1)","v":-1.2000000000000011E-2},{"$f":"('GDP Deflator'!AG131/100-1)-('GDP Deflator'!AG130/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!AH131/100-1)-('GDP Deflator'!AH130/100-1)","v":5.0000000000000044E-2},{"$f":"('GDP Deflator'!AI131/100-1)-('GDP Deflator'!AI130/100-1)","v":1.1000000000000121E-2}]
[40678,{"$f":"('GDP Deflator'!B132/100-1)-('GDP Deflator'!B131/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!C132/100-1)-('GDP Deflator'!C131/100-1)","v":1.6000000000000014E-2},{"$f":"('GDP Deflator'!D132/100-1)-('GDP Deflator'!D131/100-1)","v":7.0000000000001172E-3},{"$f":"('GDP Deflator'!E132/100-1)-('GDP Deflator'!E131/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!F132/100-1)-('GDP Deflator'!F131/100-1)","v":1.0999999999999899E-2},{"$f":"('GDP Deflator'!G132/100-1)-('GDP Deflator'!G131/100-1)","v":-3.2000000000000028E-2},{"$f":"('GDP Deflator'!H132/100-1)-('GDP Deflator'!H131/100-1)","v":0},{"$f":"('GDP Deflator'!I132/100-1)-('GDP Deflator'!I131/100-1)","v":9.9999999999988987E-4},{"$f":"('GDP Deflator'!J132/100-1)-('GDP Deflator'!J131/100-1)","v":9.9999999999988987E-4},{"$f":"('GDP Deflator'!K132/100-1)-('GDP Deflator'!K131/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!L132/100-1)-('GDP Deflator'!L131/100-1)","v":7.0000000000001172E-3},{"$f":"('GDP Deflator'!M132/100-1)-('GDP Deflator'!M131/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!N132/100-1)-('GDP Deflator'!N131/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!O132/100-1)-('GDP Deflator'!O131/100-1)","v":2.5000000000000133E-2},{"$f":"('GDP Deflator'!P132/100-1)-('GDP Deflator'!P131/100-1)","v":2.1000000000000019E-2},{"$f":"('GDP Deflator'!Q132/100-1)-('GDP Deflator'!Q131/100-1)","v":2.4000000000000021E-2},{"$f":"('GDP Deflator'!R132/100-1)-('GDP Deflator'!R131/100-1)","v":1.9999999999997797E-3},{"$f":"('GDP Deflator'!S132/100-1)-('GDP Deflator'!S131/100-1)","v":-8.0000000000000071E-3},{"$f":"('GDP Deflator'!T132/100-1)-('GDP Deflator'!T131/100-1)","v":-1.7000000000000126E-2},{"$f":"('GDP Deflator'!U132/100-1)-('GDP Deflator'!U131/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V132/100-1)-('GDP Deflator'!V131/100-1)","v":1.2999999999999901E-2},{"$f":"('GDP Deflator'!W132/100-1)-('GDP Deflator'!W131/100-1)","v":1.8999999999999906E-2},{"$f":"('GDP Deflator'!X132/100-1)-('GDP Deflator'!X131/100-1)","v":7.0000000000001172E-3},{"$f":"('GDP Deflator'!Y132/100-1)-('GDP Deflator'!Y131/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!Z132/100-1)-('GDP Deflator'!Z131/100-1)","v":7.0000000000001172E-3},{"$f":"('GDP Deflator'!AA132/100-1)-('GDP Deflator'!AA131/100-1)","v":0},{"$f":"('GDP Deflator'!AB132/100-1)-('GDP Deflator'!AB131/100-1)","v":5.0000000000001155E-3},{"$f":"('GDP Deflator'!AC132/100-1)-('GDP Deflator'!AC131/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!AD132/100-1)-('GDP Deflator'!AD131/100-1)","v":-7.0000000000001172E-3},{"$f":"('GDP Deflator'!AE132/100-1)-('GDP Deflator'!AE131/100-1)","v":2.7000000000000024E-2},{"$f":"('GDP Deflator'!AF132/100-1)-('GDP Deflator'!AF131/100-1)","v":2.0000000000000018E-2},{"$f":"('GDP Deflator'!AG132/100-1)-('GDP Deflator'!AG131/100-1)","v":-9.9999999999988987E-4},{"$f":"('GDP Deflator'!AH132/100-1)-('GDP Deflator'!AH131/100-1)","v":1.6999999999999904E-2},{"$f":"('GDP Deflator'!AI132/100-1)-('GDP Deflator'!AI131/100-1)","v":1.399999999999979E-2}]
[40770,{"$f":"('GDP Deflator'!B133/100-1)-('GDP Deflator'!B132/100-1)","v":4.9999999999998934E-3},{"$f":"('GDP Deflator'!C133/100-1)-('GDP Deflator'!C132/100-1)","v":6.0000000000000053E-3},{"$f":"('GDP Deflator'!D133/100-1)-('GDP Deflator'!D132/100-1)","v":5.9999999999997833E-3},{"$f":"('GDP Deflator'!E133/100-1)-('GDP Deflator'!E132/100-1)","v":2.9999999999998916E-3},{"$f":"('GDP Deflator'!F133/100-1)-('GDP Deflator'!F132/100-1)","v":1.0000000000001119E-3},{"$f":"('GDP Deflator'!G133/100-1)-('GDP Deflator'!G132/100-1)","v":-2.0000000000002238E-3},{"$f":"('GDP Deflator'!H133/100-1)-('GDP Deflator'!H132/100-1)","v":2.0999999999999908E-2},{"$f":"('GDP Deflator'!I133/100-1)-('GDP Deflator'!I132/100-1)","v":1.0000000000001119E-3},{"$f":"('GDP Deflator'!J133/100-1)-('GDP Deflator'!J132/100-1)","v":-1.9999999999997797E-3},{"$f":"('GDP Deflator'!K133/100-1)-('GDP Deflator'!K132/100-1)","v":2.0999999999999908E-2},{"$f":"('GDP Deflator'!L133/100-1)-('GDP Deflator'!L132/100-1)","v":5.9999999999997833E-3},{"$f":"('GDP Deflator'!M133/100-1)-('GDP Deflator'!M132/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!N133/100-1)-('GDP Deflator'!N132/100-1)","v":2.9999999999998916E-3},{"$f":"('GDP Deflator'!O133/100-1)-('GDP Deflator'!O132/100-1)","v":-4.0000000000002256E-3},{"$f":"('GDP Deflator'!P133/100-1)-('GDP Deflator'!P132/100-1)","v":8.999999999999897E-3},{"$f":"('GDP Deflator'!Q133/100-1)-('GDP Deflator'!Q132/100-1)","v":1.2999999999999901E-2},{"$f":"('GDP Deflator'!R133/100-1)-('GDP Deflator'!R132/100-1)","v":5.0000000000001155E-3},{"$f":"('GDP Deflator'!S133/100-1)-('GDP Deflator'!S132/100-1)","v":-3.0000000000000027E-3},{"$f":"('GDP Deflator'!T133/100-1)-('GDP Deflator'!T132/100-1)","v":1.3000000000000123E-2},{"$f":"('GDP Deflator'!U133/100-1)-('GDP Deflator'!U132/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V133/100-1)-('GDP Deflator'!V132/100-1)","v":8.999999999999897E-3},{"$f":"('GDP Deflator'!W133/100-1)-('GDP Deflator'!W132/100-1)","v":-1.0000000000001119E-3},{"$f":"('GDP Deflator'!X133/100-1)-('GDP Deflator'!X132/100-1)","v":4.9999999999998934E-3},{"$f":"('GDP Deflator'!Y133/100-1)-('GDP Deflator'!Y132/100-1)","v":4.9999999999998934E-3},{"$f":"('GDP Deflator'!Z133/100-1)-('GDP Deflator'!Z132/100-1)","v":9.9999999999988987E-4},{"$f":"('GDP Deflator'!AA133/100-1)-('GDP Deflator'!AA132/100-1)","v":2.5999999999999801E-2},{"$f":"('GDP Deflator'!AB133/100-1)-('GDP Deflator'!AB132/100-1)","v":-2.9999999999998916E-3},{"$f":"('GDP Deflator'!AC133/100-1)-('GDP Deflator'!AC132/100-1)","v":6.0000000000000053E-3},{"$f":"('GDP Deflator'!AD133/100-1)-('GDP Deflator'!AD132/100-1)","v":3.0000000000001137E-3},{"$f":"('GDP Deflator'!AE133/100-1)-('GDP Deflator'!AE132/100-1)","v":1.0999999999999899E-2},{"$f":"('GDP Deflator'!AF133/100-1)-('GDP Deflator'!AF132/100-1)","v":4.2000000000000037E-2},{"$f":"('GDP Deflator'!AG133/100-1)-('GDP Deflator'!AG132/100-1)","v":-2.0000000000000018E-3},{"$f":"('GDP Deflator'!AH133/100-1)-('GDP Deflator'!AH132/100-1)","v":6.0000000000000053E-3},{"$f":"('GDP Deflator'!AI133/100-1)-('GDP Deflator'!AI132/100-1)","v":-6.0000000000000053E-3}]
[40862,{"$f":"('GDP Deflator'!B134/100-1)-('GDP Deflator'!B133/100-1)","v":3.0000000000001137E-3},{"$f":"('GDP Deflator'!C134/100-1)-('GDP Deflator'!C133/100-1)","v":-1.0000000000000009E-2},{"$f":"('GDP Deflator'!D134/100-1)-('GDP Deflator'!D133/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!E134/100-1)-('GDP Deflator'!E133/100-1)","v":6.0000000000002274E-3},{"$f":"('GDP Deflator'!F134/100-1)-('GDP Deflator'!F133/100-1)","v":6.9999999999998952E-3},{"$f":"('GDP Deflator'!G134/100-1)-('GDP Deflator'!G133/100-1)","v":2.8000000000000025E-2},{"$f":"('GDP Deflator'!H134/100-1)-('GDP Deflator'!H133/100-1)","v":-7.0000000000001172E-3},{"$f":"('GDP Deflator'!I134/100-1)-('GDP Deflator'!I133/100-1)","v":-6.0000000000002274E-3},{"$f":"('GDP Deflator'!J134/100-1)-('GDP Deflator'!J133/100-1)","v":1.9999999999997797E-3},{"$f":"('GDP Deflator'!K134/100-1)-('GDP Deflator'!K133/100-1)","v":5.0000000000001155E-3},{"$f":"('GDP Deflator'!L134/100-1)-('GDP Deflator'!L133/100-1)","v":2.0000000000002238E-3},{"$f":"('GDP Deflator'!M134/100-1)-('GDP Deflator'!M133/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!N134/100-1)-('GDP Deflator'!N133/100-1)","v":3.0000000000001137E-3},{"$f":"('GDP Deflator'!O134/100-1)-('GDP Deflator'!O133/100-1)","v":3.7000000000000144E-2},{"$f":"('GDP Deflator'!P134/100-1)-('GDP Deflator'!P133/100-1)","v":4.4999999999999929E-2},{"$f":"('GDP Deflator'!Q134/100-1)-('GDP Deflator'!Q133/100-1)","v":-1.2999999999999901E-2},{"$f":"('GDP Deflator'!R134/100-1)-('GDP Deflator'!R133/100-1)","v":6.9999999999998952E-3},{"$f":"('GDP Deflator'!S134/100-1)-('GDP Deflator'!S133/100-1)","v":-9.9999999999988987E-4},{"$f":"('GDP Deflator'!T134/100-1)-('GDP Deflator'!T133/100-1)","v":-8.0000000000000071E-3},{"$f":"('GDP Deflator'!U134/100-1)-('GDP Deflator'!U133/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V134/100-1)-('GDP Deflator'!V133/100-1)","v":3.7000000000000144E-2},{"$f":"('GDP Deflator'!W134/100-1)-('GDP Deflator'!W133/100-1)","v":1.8999999999999906E-2},{"$f":"('GDP Deflator'!X134/100-1)-('GDP Deflator'!X133/100-1)","v":-2.0000000000000018E-3},{"$f":"('GDP Deflator'!Y134/100-1)-('GDP Deflator'!Y133/100-1)","v":5.0000000000001155E-3},{"$f":"('GDP Deflator'!Z134/100-1)-('GDP Deflator'!Z133/100-1)","v":6.0000000000002274E-3},{"$f":"('GDP Deflator'!AA134/100-1)-('GDP Deflator'!AA133/100-1)","v":-3.9999999999997815E-3},{"$f":"('GDP Deflator'!AB134/100-1)-('GDP Deflator'!AB133/100-1)","v":-3.0000000000001137E-3},{"$f":"('GDP Deflator'!AC134/100-1)-('GDP Deflator'!AC133/100-1)","v":1.2999999999999901E-2},{"$f":"('GDP Deflator'!AD134/100-1)-('GDP Deflator'!AD133/100-1)","v":8.0000000000000071E-3},{"$f":"('GDP Deflator'!AE134/100-1)-('GDP Deflator'!AE133/100-1)","v":-5.9999999999997833E-3},{"$f":"('GDP Deflator'!AF134/100-1)-('GDP Deflator'!AF133/100-1)","v":-4.0000000000000036E-2},{"$f":"('GDP Deflator'!AG134/100-1)-('GDP Deflator'!AG133/100-1)","v":-2.0000000000000018E-3},{"$f":"('GDP Deflator'!AH134/100-1)-('GDP Deflator'!AH133/100-1)","v":1.7000000000000126E-2},{"$f":"('GDP Deflator'!AI134/100-1)-('GDP Deflator'!AI133/100-1)","v":1.1000000000000121E-2}]
[40954,{"$f":"('GDP Deflator'!B135/100-1)-('GDP Deflator'!B134/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!C135/100-1)-('GDP Deflator'!C134/100-1)","v":-3.0000000000001137E-3},{"$f":"('GDP Deflator'!D135/100-1)-('GDP Deflator'!D134/100-1)","v":0},{"$f":"('GDP Deflator'!E135/100-1)-('GDP Deflator'!E134/100-1)","v":9.9999999999997868E-3},{"$f":"('GDP Deflator'!F135/100-1)-('GDP Deflator'!F134/100-1)","v":1.0000000000001119E-3},{"$f":"('GDP Deflator'!G135/100-1)-('GDP Deflator'!G134/100-1)","v":1.3000000000000123E-2},{"$f":"('GDP Deflator'!H135/100-1)-('GDP Deflator'!H134/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!I135/100-1)-('GDP Deflator'!I134/100-1)","v":1.6000000000000236E-2},{"$f":"('GDP Deflator'!J135/100-1)-('GDP Deflator'!J134/100-1)","v":-9.9999999999988987E-4},{"$f":"('GDP Deflator'!K135/100-1)-('GDP Deflator'!K134/100-1)","v":9.9999999999988987E-4},{"$f":"('GDP Deflator'!L135/100-1)-('GDP Deflator'!L134/100-1)","v":4.9999999999998934E-3},{"$f":"('GDP Deflator'!M135/100-1)-('GDP Deflator'!M134/100-1)","v":1.6000000000000014E-2},{"$f":"('GDP Deflator'!N135/100-1)-('GDP Deflator'!N134/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!O135/100-1)-('GDP Deflator'!O134/100-1)","v":-4.500000000000004E-2},{"$f":"('GDP Deflator'!P135/100-1)-('GDP Deflator'!P134/100-1)","v":-3.9999999999999813E-2},{"$f":"('GDP Deflator'!Q135/100-1)-('GDP Deflator'!Q134/100-1)","v":2.0000000000000018E-2},{"$f":"('GDP Deflator'!R135/100-1)-('GDP Deflator'!R134/100-1)","v":4.0000000000002256E-3},{"$f":"('GDP Deflator'!S135/100-1)-('GDP Deflator'!S134/100-1)","v":1.9999999999998908E-3},{"$f":"('GDP Deflator'!T135/100-1)-('GDP Deflator'!T134/100-1)","v":3.400000000000003E-2},{"$f":"('GDP Deflator'!U135/100-1)-('GDP Deflator'!U134/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V135/100-1)-('GDP Deflator'!V134/100-1)","v":9.9999999999988987E-4},{"$f":"('GDP Deflator'!W135/100-1)-('GDP Deflator'!W134/100-1)","v":3.0000000000000027E-2},{"$f":"('GDP Deflator'!X135/100-1)-('GDP Deflator'!X134/100-1)","v":-2.9999999999998916E-3},{"$f":"('GDP Deflator'!Y135/100-1)-('GDP Deflator'!Y134/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!Z135/100-1)-('GDP Deflator'!Z134/100-1)","v":6.9999999999998952E-3},{"$f":"('GDP Deflator'!AA135/100-1)-('GDP Deflator'!AA134/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AB135/100-1)-('GDP Deflator'!AB134/100-1)","v":1.4000000000000012E-2},{"$f":"('GDP Deflator'!AC135/100-1)-('GDP Deflator'!AC134/100-1)","v":-8.999999999999897E-3},{"$f":"('GDP Deflator'!AD135/100-1)-('GDP Deflator'!AD134/100-1)","v":0},{"$f":"('GDP Deflator'!AE135/100-1)-('GDP Deflator'!AE134/100-1)","v":-2.4000000000000132E-2},{"$f":"('GDP Deflator'!AF135/100-1)-('GDP Deflator'!AF134/100-1)","v":-1.6000000000000014E-2},{"$f":"('GDP Deflator'!AG135/100-1)-('GDP Deflator'!AG134/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!AH135/100-1)-('GDP Deflator'!AH134/100-1)","v":3.7999999999999812E-2},{"$f":"('GDP Deflator'!AI135/100-1)-('GDP Deflator'!AI134/100-1)","v":4.0000000000000036E-3}]
[41044,{"$f":"('GDP Deflator'!B136/100-1)-('GDP Deflator'!B135/100-1)","v":2.9999999999998916E-3},{"$f":"('GDP Deflator'!C136/100-1)-('GDP Deflator'!C135/100-1)","v":8.0000000000002292E-3},{"$f":"('GDP Deflator'!D136/100-1)-('GDP Deflator'!D135/100-1)","v":1.2000000000000011E-2},{"$f":"('GDP Deflator'!E136/100-1)-('GDP Deflator'!E135/100-1)","v":2.0000000000002238E-3},{"$f":"('GDP Deflator'!F136/100-1)-('GDP Deflator'!F135/100-1)","v":-1.0000000000001119E-3},{"$f":"('GDP Deflator'!G136/100-1)-('GDP Deflator'!G135/100-1)","v":-2.6000000000000023E-2},{"$f":"('GDP Deflator'!H136/100-1)-('GDP Deflator'!H135/100-1)","v":-8.999999999999897E-3},{"$f":"('GDP Deflator'!I136/100-1)-('GDP Deflator'!I135/100-1)","v":1.6999999999999904E-2},{"$f":"('GDP Deflator'!J136/100-1)-('GDP Deflator'!J135/100-1)","v":-9.9999999999988987E-4},{"$f":"('GDP Deflator'!K136/100-1)-('GDP Deflator'!K135/100-1)","v":5.0000000000001155E-3},{"$f":"('GDP Deflator'!L136/100-1)-('GDP Deflator'!L135/100-1)","v":4.9999999999998934E-3},{"$f":"('GDP Deflator'!M136/100-1)-('GDP Deflator'!M135/100-1)","v":8.0000000000000071E-3},{"$f":"('GDP Deflator'!N136/100-1)-('GDP Deflator'!N135/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!O136/100-1)-('GDP Deflator'!O135/100-1)","v":1.2000000000000122E-2},{"$f":"('GDP Deflator'!P136/100-1)-('GDP Deflator'!P135/100-1)","v":2.6000000000000023E-2},{"$f":"('GDP Deflator'!Q136/100-1)-('GDP Deflator'!Q135/100-1)","v":2.200000000000002E-2},{"$f":"('GDP Deflator'!R136/100-1)-('GDP Deflator'!R135/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!S136/100-1)-('GDP Deflator'!S135/100-1)","v":-6.0000000000000053E-3},{"$f":"('GDP Deflator'!T136/100-1)-('GDP Deflator'!T135/100-1)","v":4.9999999999998934E-3},{"$f":"('GDP Deflator'!U136/100-1)-('GDP Deflator'!U135/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V136/100-1)-('GDP Deflator'!V135/100-1)","v":-2.0000000000000018E-3},{"$f":"('GDP Deflator'!W136/100-1)-('GDP Deflator'!W135/100-1)","v":-1.8000000000000016E-2},{"$f":"('GDP Deflator'!X136/100-1)-('GDP Deflator'!X135/100-1)","v":8.999999999999897E-3},{"$f":"('GDP Deflator'!Y136/100-1)-('GDP Deflator'!Y135/100-1)","v":2.9999999999998916E-3},{"$f":"('GDP Deflator'!Z136/100-1)-('GDP Deflator'!Z135/100-1)","v":1.9999999999999796E-2},{"$f":"('GDP Deflator'!AA136/100-1)-('GDP Deflator'!AA135/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AB136/100-1)-('GDP Deflator'!AB135/100-1)","v":1.0000000000001119E-3},{"$f":"('GDP Deflator'!AC136/100-1)-('GDP Deflator'!AC135/100-1)","v":8.0000000000000071E-3},{"$f":"('GDP Deflator'!AD136/100-1)-('GDP Deflator'!AD135/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!AE136/100-1)-('GDP Deflator'!AE135/100-1)","v":2.5999999999999912E-2},{"$f":"('GDP Deflator'!AF136/100-1)-('GDP Deflator'!AF135/100-1)","v":2.8999999999999915E-2},{"$f":"('GDP Deflator'!AG136/100-1)-('GDP Deflator'!AG135/100-1)","v":-2.0000000000000018E-3},{"$f":"('GDP Deflator'!AH136/100-1)-('GDP Deflator'!AH135/100-1)","v":2.7000000000000135E-2},{"$f":"('GDP Deflator'!AI136/100-1)-('GDP Deflator'!AI135/100-1)","v":3.400000000000003E-2}]
[41136,{"$f":"('GDP Deflator'!B137/100-1)-('GDP Deflator'!B136/100-1)","v":6.0000000000002274E-3},{"$f":"('GDP Deflator'!C137/100-1)-('GDP Deflator'!C136/100-1)","v":-8.0000000000002292E-3},{"$f":"('GDP Deflator'!D137/100-1)-('GDP Deflator'!D136/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!E137/100-1)-('GDP Deflator'!E136/100-1)","v":0},{"$f":"('GDP Deflator'!F137/100-1)-('GDP Deflator'!F136/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!G137/100-1)-('GDP Deflator'!G136/100-1)","v":-2.0000000000000018E-3},{"$f":"('GDP Deflator'!H137/100-1)-('GDP Deflator'!H136/100-1)","v":1.4999999999999902E-2},{"$f":"('GDP Deflator'!I137/100-1)-('GDP Deflator'!I136/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!J137/100-1)-('GDP Deflator'!J136/100-1)","v":4.9999999999998934E-3},{"$f":"('GDP Deflator'!K137/100-1)-('GDP Deflator'!K136/100-1)","v":2.8000000000000025E-2},{"$f":"('GDP Deflator'!L137/100-1)-('GDP Deflator'!L136/100-1)","v":5.0000000000001155E-3},{"$f":"('GDP Deflator'!M137/100-1)-('GDP Deflator'!M136/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!N137/100-1)-('GDP Deflator'!N136/100-1)","v":2.9999999999998916E-3},{"$f":"('GDP Deflator'!O137/100-1)-('GDP Deflator'!O136/100-1)","v":-6.0000000000002274E-3},{"$f":"('GDP Deflator'!P137/100-1)-('GDP Deflator'!P136/100-1)","v":8.999999999999897E-3},{"$f":"('GDP Deflator'!Q137/100-1)-('GDP Deflator'!Q136/100-1)","v":-1.1000000000000121E-2},{"$f":"('GDP Deflator'!R137/100-1)-('GDP Deflator'!R136/100-1)","v":0},{"$f":"('GDP Deflator'!S137/100-1)-('GDP Deflator'!S136/100-1)","v":-9.9999999999988987E-4},{"$f":"('GDP Deflator'!T137/100-1)-('GDP Deflator'!T136/100-1)","v":1.4000000000000012E-2},{"$f":"('GDP Deflator'!U137/100-1)-('GDP Deflator'!U136/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V137/100-1)-('GDP Deflator'!V136/100-1)","v":6.0000000000000053E-3},{"$f":"('GDP Deflator'!W137/100-1)-('GDP Deflator'!W136/100-1)","v":-2.0000000000000018E-3},{"$f":"('GDP Deflator'!X137/100-1)-('GDP Deflator'!X136/100-1)","v":-1.5000000000000124E-2},{"$f":"('GDP Deflator'!Y137/100-1)-('GDP Deflator'!Y136/100-1)","v":-9.9999999999988987E-4},{"$f":"('GDP Deflator'!Z137/100-1)-('GDP Deflator'!Z136/100-1)","v":-7.9999999999997851E-3},{"$f":"('GDP Deflator'!AA137/100-1)-('GDP Deflator'!AA136/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AB137/100-1)-('GDP Deflator'!AB136/100-1)","v":2.9999999999998916E-3},{"$f":"('GDP Deflator'!AC137/100-1)-('GDP Deflator'!AC136/100-1)","v":9.9999999999988987E-4},{"$f":"('GDP Deflator'!AD137/100-1)-('GDP Deflator'!AD136/100-1)","v":1.2999999999999901E-2},{"$f":"('GDP Deflator'!AE137/100-1)-('GDP Deflator'!AE136/100-1)","v":5.0000000000001155E-3},{"$f":"('GDP Deflator'!AF137/100-1)-('GDP Deflator'!AF136/100-1)","v":3.5000000000000142E-2},{"$f":"('GDP Deflator'!AG137/100-1)-('GDP Deflator'!AG136/100-1)","v":9.9999999999988987E-4},{"$f":"('GDP Deflator'!AH137/100-1)-('GDP Deflator'!AH136/100-1)","v":-2.0000000000000018E-3},{"$f":"('GDP Deflator'!AI137/100-1)-('GDP Deflator'!AI136/100-1)","v":2.9999999999998916E-3}]
[41228,{"$f":"('GDP Deflator'!B138/100-1)-('GDP Deflator'!B137/100-1)","v":4.9999999999998934E-3},{"$f":"('GDP Deflator'!C138/100-1)-('GDP Deflator'!C137/100-1)","v":-1.9999999999997797E-3},{"$f":"('GDP Deflator'!D138/100-1)-('GDP Deflator'!D137/100-1)","v":1.3000000000000123E-2},{"$f":"('GDP Deflator'!E138/100-1)-('GDP Deflator'!E137/100-1)","v":5.9999999999997833E-3},{"$f":"('GDP Deflator'!F138/100-1)-('GDP Deflator'!F137/100-1)","v":7.0000000000001172E-3},{"$f":"('GDP Deflator'!G138/100-1)-('GDP Deflator'!G137/100-1)","v":2.8000000000000025E-2},{"$f":"('GDP Deflator'!H138/100-1)-('GDP Deflator'!H137/100-1)","v":-1.8999999999999906E-2},{"$f":"('GDP Deflator'!I138/100-1)-('GDP Deflator'!I137/100-1)","v":-8.999999999999897E-3},{"$f":"('GDP Deflator'!J138/100-1)-('GDP Deflator'!J137/100-1)","v":-2.0000000000000018E-3},{"$f":"('GDP Deflator'!K138/100-1)-('GDP Deflator'!K137/100-1)","v":-3.0000000000001137E-3},{"$f":"('GDP Deflator'!L138/100-1)-('GDP Deflator'!L137/100-1)","v":4.9999999999998934E-3},{"$f":"('GDP Deflator'!M138/100-1)-('GDP Deflator'!M137/100-1)","v":9.9999999999988987E-4},{"$f":"('GDP Deflator'!N138/100-1)-('GDP Deflator'!N137/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!O138/100-1)-('GDP Deflator'!O137/100-1)","v":1.2000000000000011E-2},{"$f":"('GDP Deflator'!P138/100-1)-('GDP Deflator'!P137/100-1)","v":3.0000000000000027E-2},{"$f":"('GDP Deflator'!Q138/100-1)-('GDP Deflator'!Q137/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!R138/100-1)-('GDP Deflator'!R137/100-1)","v":9.9999999999988987E-4},{"$f":"('GDP Deflator'!S138/100-1)-('GDP Deflator'!S137/100-1)","v":-1.0000000000001119E-3},{"$f":"('GDP Deflator'!T138/100-1)-('GDP Deflator'!T137/100-1)","v":-1.2000000000000011E-2},{"$f":"('GDP Deflator'!U138/100-1)-('GDP Deflator'!U137/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V138/100-1)-('GDP Deflator'!V137/100-1)","v":-2.9999999999998916E-3},{"$f":"('GDP Deflator'!W138/100-1)-('GDP Deflator'!W137/100-1)","v":6.0000000000002274E-3},{"$f":"('GDP Deflator'!X138/100-1)-('GDP Deflator'!X137/100-1)","v":-8.999999999999897E-3},{"$f":"('GDP Deflator'!Y138/100-1)-('GDP Deflator'!Y137/100-1)","v":1.6000000000000014E-2},{"$f":"('GDP Deflator'!Z138/100-1)-('GDP Deflator'!Z137/100-1)","v":-2.0000000000000018E-3},{"$f":"('GDP Deflator'!AA138/100-1)-('GDP Deflator'!AA137/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AB138/100-1)-('GDP Deflator'!AB137/100-1)","v":-4.9999999999998934E-3},{"$f":"('GDP Deflator'!AC138/100-1)-('GDP Deflator'!AC137/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!AD138/100-1)-('GDP Deflator'!AD137/100-1)","v":8.0000000000002292E-3},{"$f":"('GDP Deflator'!AE138/100-1)-('GDP Deflator'!AE137/100-1)","v":-3.0000000000001137E-3},{"$f":"('GDP Deflator'!AF138/100-1)-('GDP Deflator'!AF137/100-1)","v":-3.5000000000000142E-2},{"$f":"('GDP Deflator'!AG138/100-1)-('GDP Deflator'!AG137/100-1)","v":0},{"$f":"('GDP Deflator'!AH138/100-1)-('GDP Deflator'!AH137/100-1)","v":1.2999999999999901E-2},{"$f":"('GDP Deflator'!AI138/100-1)-('GDP Deflator'!AI137/100-1)","v":-7.9999999999997851E-3}]
[41320,{"$f":"('GDP Deflator'!B139/100-1)-('GDP Deflator'!B138/100-1)","v":5.0000000000001155E-3},{"$f":"('GDP Deflator'!C139/100-1)-('GDP Deflator'!C138/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!D139/100-1)-('GDP Deflator'!D138/100-1)","v":-3.0000000000001137E-3},{"$f":"('GDP Deflator'!E139/100-1)-('GDP Deflator'!E138/100-1)","v":3.0000000000001137E-3},{"$f":"('GDP Deflator'!F139/100-1)-('GDP Deflator'!F138/100-1)","v":8.0000000000000071E-3},{"$f":"('GDP Deflator'!G139/100-1)-('GDP Deflator'!G138/100-1)","v":4.9999999999998934E-3},{"$f":"('GDP Deflator'!H139/100-1)-('GDP Deflator'!H138/100-1)","v":1.8000000000000016E-2},{"$f":"('GDP Deflator'!I139/100-1)-('GDP Deflator'!I138/100-1)","v":6.9999999999998952E-3},{"$f":"('GDP Deflator'!J139/100-1)-('GDP Deflator'!J138/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!K139/100-1)-('GDP Deflator'!K138/100-1)","v":6.9999999999998952E-3},{"$f":"('GDP Deflator'!L139/100-1)-('GDP Deflator'!L138/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!M139/100-1)-('GDP Deflator'!M138/100-1)","v":1.7000000000000126E-2},{"$f":"('GDP Deflator'!N139/100-1)-('GDP Deflator'!N138/100-1)","v":3.0000000000001137E-3},{"$f":"('GDP Deflator'!O139/100-1)-('GDP Deflator'!O138/100-1)","v":-2.2999999999999909E-2},{"$f":"('GDP Deflator'!P139/100-1)-('GDP Deflator'!P138/100-1)","v":-2.6000000000000023E-2},{"$f":"('GDP Deflator'!Q139/100-1)-('GDP Deflator'!Q138/100-1)","v":2.200000000000002E-2},{"$f":"('GDP Deflator'!R139/100-1)-('GDP Deflator'!R138/100-1)","v":6.9999999999998952E-3},{"$f":"('GDP Deflator'!S139/100-1)-('GDP Deflator'!S138/100-1)","v":-1.0000000000000009E-3},{"$f":"('GDP Deflator'!T139/100-1)-('GDP Deflator'!T138/100-1)","v":1.8000000000000016E-2},{"$f":"('GDP Deflator'!U139/100-1)-('GDP Deflator'!U138/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V139/100-1)-('GDP Deflator'!V138/100-1)","v":-0.17100000000000004},{"$f":"('GDP Deflator'!W139/100-1)-('GDP Deflator'!W138/100-1)","v":2.8999999999999915E-2},{"$f":"('GDP Deflator'!X139/100-1)-('GDP Deflator'!X138/100-1)","v":1.5000000000000124E-2},{"$f":"('GDP Deflator'!Y139/100-1)-('GDP Deflator'!Y138/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!Z139/100-1)-('GDP Deflator'!Z138/100-1)","v":-3.0000000000001137E-3},{"$f":"('GDP Deflator'!AA139/100-1)-('GDP Deflator'!AA138/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AB139/100-1)-('GDP Deflator'!AB138/100-1)","v":1.0999999999999899E-2},{"$f":"('GDP Deflator'!AC139/100-1)-('GDP Deflator'!AC138/100-1)","v":-4.9999999999998934E-3},{"$f":"('GDP Deflator'!AD139/100-1)-('GDP Deflator'!AD138/100-1)","v":1.9999999999997797E-3},{"$f":"('GDP Deflator'!AE139/100-1)-('GDP Deflator'!AE138/100-1)","v":-2.2999999999999909E-2},{"$f":"('GDP Deflator'!AF139/100-1)-('GDP Deflator'!AF138/100-1)","v":-1.4999999999999902E-2},{"$f":"('GDP Deflator'!AG139/100-1)-('GDP Deflator'!AG138/100-1)","v":1.0000000000001119E-3},{"$f":"('GDP Deflator'!AH139/100-1)-('GDP Deflator'!AH138/100-1)","v":3.9000000000000146E-2},{"$f":"('GDP Deflator'!AI139/100-1)-('GDP Deflator'!AI138/100-1)","v":5.9999999999997833E-3}]
[41409,{"$f":"('GDP Deflator'!B140/100-1)-('GDP Deflator'!B139/100-1)","v":4.9999999999998934E-3},{"$f":"('GDP Deflator'!C140/100-1)-('GDP Deflator'!C139/100-1)","v":5.9999999999997833E-3},{"$f":"('GDP Deflator'!D140/100-1)-('GDP Deflator'!D139/100-1)","v":7.0000000000001172E-3},{"$f":"('GDP Deflator'!E140/100-1)-('GDP Deflator'!E139/100-1)","v":2.9999999999998916E-3},{"$f":"('GDP Deflator'!F140/100-1)-('GDP Deflator'!F139/100-1)","v":-2.0000000000000018E-3},{"$f":"('GDP Deflator'!G140/100-1)-('GDP Deflator'!G139/100-1)","v":-1.4000000000000012E-2},{"$f":"('GDP Deflator'!H140/100-1)-('GDP Deflator'!H139/100-1)","v":-4.0000000000000036E-3},{"$f":"('GDP Deflator'!I140/100-1)-('GDP Deflator'!I139/100-1)","v":6.9999999999998952E-3},{"$f":"('GDP Deflator'!J140/100-1)-('GDP Deflator'!J139/100-1)","v":0},{"$f":"('GDP Deflator'!K140/100-1)-('GDP Deflator'!K139/100-1)","v":9.000000000000119E-3},{"$f":"('GDP Deflator'!L140/100-1)-('GDP Deflator'!L139/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!M140/100-1)-('GDP Deflator'!M139/100-1)","v":6.0000000000000053E-3},{"$f":"('GDP Deflator'!N140/100-1)-('GDP Deflator'!N139/100-1)","v":1.0000000000001119E-3},{"$f":"('GDP Deflator'!O140/100-1)-('GDP Deflator'!O139/100-1)","v":0},{"$f":"('GDP Deflator'!P140/100-1)-('GDP Deflator'!P139/100-1)","v":2.9000000000000137E-2},{"$f":"('GDP Deflator'!Q140/100-1)-('GDP Deflator'!Q139/100-1)","v":-4.9999999999998934E-3},{"$f":"('GDP Deflator'!R140/100-1)-('GDP Deflator'!R139/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!S140/100-1)-('GDP Deflator'!S139/100-1)","v":-1.0000000000000009E-3},{"$f":"('GDP Deflator'!T140/100-1)-('GDP Deflator'!T139/100-1)","v":-6.9999999999998952E-3},{"$f":"('GDP Deflator'!U140/100-1)-('GDP Deflator'!U139/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V140/100-1)-('GDP Deflator'!V139/100-1)","v":-2.0000000000000018E-3},{"$f":"('GDP Deflator'!W140/100-1)-('GDP Deflator'!W139/100-1)","v":-1.0000000000000009E-2},{"$f":"('GDP Deflator'!X140/100-1)-('GDP Deflator'!X139/100-1)","v":1.2999999999999901E-2},{"$f":"('GDP Deflator'!Y140/100-1)-('GDP Deflator'!Y139/100-1)","v":9.9999999999988987E-4},{"$f":"('GDP Deflator'!Z140/100-1)-('GDP Deflator'!Z139/100-1)","v":8.0000000000000071E-3},{"$f":"('GDP Deflator'!AA140/100-1)-('GDP Deflator'!AA139/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AB140/100-1)-('GDP Deflator'!AB139/100-1)","v":0},{"$f":"('GDP Deflator'!AC140/100-1)-('GDP Deflator'!AC139/100-1)","v":4.9999999999998934E-3},{"$f":"('GDP Deflator'!AD140/100-1)-('GDP Deflator'!AD139/100-1)","v":0},{"$f":"('GDP Deflator'!AE140/100-1)-('GDP Deflator'!AE139/100-1)","v":3.8000000000000034E-2},{"$f":"('GDP Deflator'!AF140/100-1)-('GDP Deflator'!AF139/100-1)","v":1.8999999999999906E-2},{"$f":"('GDP Deflator'!AG140/100-1)-('GDP Deflator'!AG139/100-1)","v":0},{"$f":"('GDP Deflator'!AH140/100-1)-('GDP Deflator'!AH139/100-1)","v":1.2000000000000011E-2},{"$f":"('GDP Deflator'!AI140/100-1)-('GDP Deflator'!AI139/100-1)","v":1.7000000000000126E-2}]
[41501,{"$f":"('GDP Deflator'!B141/100-1)-('GDP Deflator'!B140/100-1)","v":5.0000000000001155E-3},{"$f":"('GDP Deflator'!C141/100-1)-('GDP Deflator'!C140/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!D141/100-1)-('GDP Deflator'!D140/100-1)","v":0},{"$f":"('GDP Deflator'!E141/100-1)-('GDP Deflator'!E140/100-1)","v":-1.9999999999997797E-3},{"$f":"('GDP Deflator'!F141/100-1)-('GDP Deflator'!F140/100-1)","v":6.0000000000000053E-3},{"$f":"('GDP Deflator'!G141/100-1)-('GDP Deflator'!G140/100-1)","v":1.2000000000000233E-2},{"$f":"('GDP Deflator'!H141/100-1)-('GDP Deflator'!H140/100-1)","v":1.8999999999999906E-2},{"$f":"('GDP Deflator'!I141/100-1)-('GDP Deflator'!I140/100-1)","v":1.0000000000001119E-3},{"$f":"('GDP Deflator'!J141/100-1)-('GDP Deflator'!J140/100-1)","v":-1.0000000000001119E-3},{"$f":"('GDP Deflator'!K141/100-1)-('GDP Deflator'!K140/100-1)","v":2.8000000000000025E-2},{"$f":"('GDP Deflator'!L141/100-1)-('GDP Deflator'!L140/100-1)","v":5.0000000000001155E-3},{"$f":"('GDP Deflator'!M141/100-1)-('GDP Deflator'!M140/100-1)","v":0},{"$f":"('GDP Deflator'!N141/100-1)-('GDP Deflator'!N140/100-1)","v":0},{"$f":"('GDP Deflator'!O141/100-1)-('GDP Deflator'!O140/100-1)","v":-1.9000000000000017E-2},{"$f":"('GDP Deflator'!P141/100-1)-('GDP Deflator'!P140/100-1)","v":-7.0000000000001172E-3},{"$f":"('GDP Deflator'!Q141/100-1)-('GDP Deflator'!Q140/100-1)","v":-6.0000000000002274E-3},{"$f":"('GDP Deflator'!R141/100-1)-('GDP Deflator'!R140/100-1)","v":1.0000000000001119E-3},{"$f":"('GDP Deflator'!S141/100-1)-('GDP Deflator'!S140/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!T141/100-1)-('GDP Deflator'!T140/100-1)","v":1.5999999999999792E-2},{"$f":"('GDP Deflator'!U141/100-1)-('GDP Deflator'!U140/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V141/100-1)-('GDP Deflator'!V140/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!W141/100-1)-('GDP Deflator'!W140/100-1)","v":4.9999999999998934E-3},{"$f":"('GDP Deflator'!X141/100-1)-('GDP Deflator'!X140/100-1)","v":2.6000000000000023E-2},{"$f":"('GDP Deflator'!Y141/100-1)-('GDP Deflator'!Y140/100-1)","v":-3.9999999999997815E-3},{"$f":"('GDP Deflator'!Z141/100-1)-('GDP Deflator'!Z140/100-1)","v":-6.0000000000000053E-3},{"$f":"('GDP Deflator'!AA141/100-1)-('GDP Deflator'!AA140/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AB141/100-1)-('GDP Deflator'!AB140/100-1)","v":-3.0000000000001137E-3},{"$f":"('GDP Deflator'!AC141/100-1)-('GDP Deflator'!AC140/100-1)","v":2.0000000000002238E-3},{"$f":"('GDP Deflator'!AD141/100-1)-('GDP Deflator'!AD140/100-1)","v":9.000000000000119E-3},{"$f":"('GDP Deflator'!AE141/100-1)-('GDP Deflator'!AE140/100-1)","v":1.2000000000000011E-2},{"$f":"('GDP Deflator'!AF141/100-1)-('GDP Deflator'!AF140/100-1)","v":4.3000000000000149E-2},{"$f":"('GDP Deflator'!AG141/100-1)-('GDP Deflator'!AG140/100-1)","v":0},{"$f":"('GDP Deflator'!AH141/100-1)-('GDP Deflator'!AH140/100-1)","v":8.0000000000000071E-3},{"$f":"('GDP Deflator'!AI141/100-1)-('GDP Deflator'!AI140/100-1)","v":6.0000000000000053E-3}]
[41593,{"$f":"('GDP Deflator'!B142/100-1)-('GDP Deflator'!B141/100-1)","v":4.9999999999998934E-3},{"$f":"('GDP Deflator'!C142/100-1)-('GDP Deflator'!C141/100-1)","v":7.0000000000001172E-3},{"$f":"('GDP Deflator'!D142/100-1)-('GDP Deflator'!D141/100-1)","v":0},{"$f":"('GDP Deflator'!E142/100-1)-('GDP Deflator'!E141/100-1)","v":6.9999999999998952E-3},{"$f":"('GDP Deflator'!F142/100-1)-('GDP Deflator'!F141/100-1)","v":9.9999999999988987E-4},{"$f":"('GDP Deflator'!G142/100-1)-('GDP Deflator'!G141/100-1)","v":2.5999999999999801E-2},{"$f":"('GDP Deflator'!H142/100-1)-('GDP Deflator'!H141/100-1)","v":-2.8000000000000025E-2},{"$f":"('GDP Deflator'!I142/100-1)-('GDP Deflator'!I141/100-1)","v":-8.0000000000000071E-3},{"$f":"('GDP Deflator'!J142/100-1)-('GDP Deflator'!J141/100-1)","v":4.0000000000002256E-3},{"$f":"('GDP Deflator'!K142/100-1)-('GDP Deflator'!K141/100-1)","v":-8.0000000000000071E-3},{"$f":"('GDP Deflator'!L142/100-1)-('GDP Deflator'!L141/100-1)","v":4.9999999999998934E-3},{"$f":"('GDP Deflator'!M142/100-1)-('GDP Deflator'!M141/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!N142/100-1)-('GDP Deflator'!N141/100-1)","v":9.9999999999988987E-4},{"$f":"('GDP Deflator'!O142/100-1)-('GDP Deflator'!O141/100-1)","v":1.0000000000000009E-3},{"$f":"('GDP Deflator'!P142/100-1)-('GDP Deflator'!P141/100-1)","v":2.200000000000002E-2},{"$f":"('GDP Deflator'!Q142/100-1)-('GDP Deflator'!Q141/100-1)","v":1.2000000000000233E-2},{"$f":"('GDP Deflator'!R142/100-1)-('GDP Deflator'!R141/100-1)","v":2.9999999999998916E-3},{"$f":"('GDP Deflator'!S142/100-1)-('GDP Deflator'!S141/100-1)","v":0},{"$f":"('GDP Deflator'!T142/100-1)-('GDP Deflator'!T141/100-1)","v":-6.9999999999998952E-3},{"$f":"('GDP Deflator'!U142/100-1)-('GDP Deflator'!U141/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V142/100-1)-('GDP Deflator'!V141/100-1)","v":8.0000000000000071E-3},{"$f":"('GDP Deflator'!W142/100-1)-('GDP Deflator'!W141/100-1)","v":2.100000000000013E-2},{"$f":"('GDP Deflator'!X142/100-1)-('GDP Deflator'!X141/100-1)","v":3.0999999999999917E-2},{"$f":"('GDP Deflator'!Y142/100-1)-('GDP Deflator'!Y141/100-1)","v":9.9999999999988987E-4},{"$f":"('GDP Deflator'!Z142/100-1)-('GDP Deflator'!Z141/100-1)","v":1.4000000000000012E-2},{"$f":"('GDP Deflator'!AA142/100-1)-('GDP Deflator'!AA141/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AB142/100-1)-('GDP Deflator'!AB141/100-1)","v":-7.9999999999997851E-3},{"$f":"('GDP Deflator'!AC142/100-1)-('GDP Deflator'!AC141/100-1)","v":1.6999999999999904E-2},{"$f":"('GDP Deflator'!AD142/100-1)-('GDP Deflator'!AD141/100-1)","v":9.9999999999988987E-4},{"$f":"('GDP Deflator'!AE142/100-1)-('GDP Deflator'!AE141/100-1)","v":-1.0999999999999899E-2},{"$f":"('GDP Deflator'!AF142/100-1)-('GDP Deflator'!AF141/100-1)","v":-3.300000000000014E-2},{"$f":"('GDP Deflator'!AG142/100-1)-('GDP Deflator'!AG141/100-1)","v":-2.0000000000000018E-3},{"$f":"('GDP Deflator'!AH142/100-1)-('GDP Deflator'!AH141/100-1)","v":2.2999999999999909E-2},{"$f":"('GDP Deflator'!AI142/100-1)-('GDP Deflator'!AI141/100-1)","v":-1.1000000000000121E-2}]
[41685,{"$f":"('GDP Deflator'!B143/100-1)-('GDP Deflator'!B142/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!C143/100-1)-('GDP Deflator'!C142/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!D143/100-1)-('GDP Deflator'!D142/100-1)","v":7.9999999999997851E-3},{"$f":"('GDP Deflator'!E143/100-1)-('GDP Deflator'!E142/100-1)","v":0},{"$f":"('GDP Deflator'!F143/100-1)-('GDP Deflator'!F142/100-1)","v":1.4000000000000012E-2},{"$f":"('GDP Deflator'!G143/100-1)-('GDP Deflator'!G142/100-1)","v":3.400000000000003E-2},{"$f":"('GDP Deflator'!H143/100-1)-('GDP Deflator'!H142/100-1)","v":2.7000000000000135E-2},{"$f":"('GDP Deflator'!I143/100-1)-('GDP Deflator'!I142/100-1)","v":1.4999999999999902E-2},{"$f":"('GDP Deflator'!J143/100-1)-('GDP Deflator'!J142/100-1)","v":-5.0000000000001155E-3},{"$f":"('GDP Deflator'!K143/100-1)-('GDP Deflator'!K142/100-1)","v":-2.9999999999998916E-3},{"$f":"('GDP Deflator'!L143/100-1)-('GDP Deflator'!L142/100-1)","v":5.0000000000001155E-3},{"$f":"('GDP Deflator'!M143/100-1)-('GDP Deflator'!M142/100-1)","v":1.0999999999999899E-2},{"$f":"('GDP Deflator'!N143/100-1)-('GDP Deflator'!N142/100-1)","v":2.9999999999998916E-3},{"$f":"('GDP Deflator'!O143/100-1)-('GDP Deflator'!O142/100-1)","v":-1.9000000000000017E-2},{"$f":"('GDP Deflator'!P143/100-1)-('GDP Deflator'!P142/100-1)","v":-6.0000000000000053E-3},{"$f":"('GDP Deflator'!Q143/100-1)-('GDP Deflator'!Q142/100-1)","v":6.0000000000000053E-3},{"$f":"('GDP Deflator'!R143/100-1)-('GDP Deflator'!R142/100-1)","v":7.0000000000001172E-3},{"$f":"('GDP Deflator'!S143/100-1)-('GDP Deflator'!S142/100-1)","v":1.0000000000001119E-3},{"$f":"('GDP Deflator'!T143/100-1)-('GDP Deflator'!T142/100-1)","v":2.6000000000000023E-2},{"$f":"('GDP Deflator'!U143/100-1)-('GDP Deflator'!U142/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V143/100-1)-('GDP Deflator'!V142/100-1)","v":1.7000000000000015E-2},{"$f":"('GDP Deflator'!W143/100-1)-('GDP Deflator'!W142/100-1)","v":1.0999999999999899E-2},{"$f":"('GDP Deflator'!X143/100-1)-('GDP Deflator'!X142/100-1)","v":-8.999999999999897E-3},{"$f":"('GDP Deflator'!Y143/100-1)-('GDP Deflator'!Y142/100-1)","v":4.9999999999998934E-3},{"$f":"('GDP Deflator'!Z143/100-1)-('GDP Deflator'!Z142/100-1)","v":0},{"$f":"('GDP Deflator'!AA143/100-1)-('GDP Deflator'!AA142/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AB143/100-1)-('GDP Deflator'!AB142/100-1)","v":6.9999999999998952E-3},{"$f":"('GDP Deflator'!AC143/100-1)-('GDP Deflator'!AC142/100-1)","v":-3.0000000000001137E-3},{"$f":"('GDP Deflator'!AD143/100-1)-('GDP Deflator'!AD142/100-1)","v":7.0000000000001172E-3},{"$f":"('GDP Deflator'!AE143/100-1)-('GDP Deflator'!AE142/100-1)","v":-1.9000000000000128E-2},{"$f":"('GDP Deflator'!AF143/100-1)-('GDP Deflator'!AF142/100-1)","v":-1.2999999999999901E-2},{"$f":"('GDP Deflator'!AG143/100-1)-('GDP Deflator'!AG142/100-1)","v":-2.0000000000000018E-3},{"$f":"('GDP Deflator'!AH143/100-1)-('GDP Deflator'!AH142/100-1)","v":5.0000000000000044E-2},{"$f":"('GDP Deflator'!AI143/100-1)-('GDP Deflator'!AI142/100-1)","v":4.0000000000000036E-3}]
[41774,{"$f":"('GDP Deflator'!B144/100-1)-('GDP Deflator'!B143/100-1)","v":6.0000000000000053E-3},{"$f":"('GDP Deflator'!C144/100-1)-('GDP Deflator'!C143/100-1)","v":-1.0000000000000009E-2},{"$f":"('GDP Deflator'!D144/100-1)-('GDP Deflator'!D143/100-1)","v":1.3000000000000123E-2},{"$f":"('GDP Deflator'!E144/100-1)-('GDP Deflator'!E143/100-1)","v":-3.0000000000001137E-3},{"$f":"('GDP Deflator'!F144/100-1)-('GDP Deflator'!F143/100-1)","v":1.0000000000001119E-3},{"$f":"('GDP Deflator'!G144/100-1)-('GDP Deflator'!G143/100-1)","v":-4.9999999999998934E-3},{"$f":"('GDP Deflator'!H144/100-1)-('GDP Deflator'!H143/100-1)","v":-1.5000000000000124E-2},{"$f":"('GDP Deflator'!I144/100-1)-('GDP Deflator'!I143/100-1)","v":3.0000000000001137E-3},{"$f":"('GDP Deflator'!J144/100-1)-('GDP Deflator'!J143/100-1)","v":-1.0000000000001119E-3},{"$f":"('GDP Deflator'!K144/100-1)-('GDP Deflator'!K143/100-1)","v":-2.0000000000002238E-3},{"$f":"('GDP Deflator'!L144/100-1)-('GDP Deflator'!L143/100-1)","v":6.0000000000000053E-3},{"$f":"('GDP Deflator'!M144/100-1)-('GDP Deflator'!M143/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!N144/100-1)-('GDP Deflator'!N143/100-1)","v":0},{"$f":"('GDP Deflator'!O144/100-1)-('GDP Deflator'!O143/100-1)","v":4.0000000000001146E-3},{"$f":"('GDP Deflator'!P144/100-1)-('GDP Deflator'!P143/100-1)","v":2.100000000000013E-2},{"$f":"('GDP Deflator'!Q144/100-1)-('GDP Deflator'!Q143/100-1)","v":1.6999999999999904E-2},{"$f":"('GDP Deflator'!R144/100-1)-('GDP Deflator'!R143/100-1)","v":-2.9999999999998916E-3},{"$f":"('GDP Deflator'!S144/100-1)-('GDP Deflator'!S143/100-1)","v":1.8999999999999906E-2},{"$f":"('GDP Deflator'!T144/100-1)-('GDP Deflator'!T143/100-1)","v":-1.7000000000000126E-2},{"$f":"('GDP Deflator'!U144/100-1)-('GDP Deflator'!U143/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V144/100-1)-('GDP Deflator'!V143/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!W144/100-1)-('GDP Deflator'!W143/100-1)","v":-1.8000000000000016E-2},{"$f":"('GDP Deflator'!X144/100-1)-('GDP Deflator'!X143/100-1)","v":-2.0000000000000018E-3},{"$f":"('GDP Deflator'!Y144/100-1)-('GDP Deflator'!Y143/100-1)","v":-6.9999999999998952E-3},{"$f":"('GDP Deflator'!Z144/100-1)-('GDP Deflator'!Z143/100-1)","v":1.0000000000001119E-3},{"$f":"('GDP Deflator'!AA144/100-1)-('GDP Deflator'!AA143/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AB144/100-1)-('GDP Deflator'!AB143/100-1)","v":9.9999999999988987E-4},{"$f":"('GDP Deflator'!AC144/100-1)-('GDP Deflator'!AC143/100-1)","v":1.2000000000000011E-2},{"$f":"('GDP Deflator'!AD144/100-1)-('GDP Deflator'!AD143/100-1)","v":8.999999999999897E-3},{"$f":"('GDP Deflator'!AE144/100-1)-('GDP Deflator'!AE143/100-1)","v":2.6000000000000023E-2},{"$f":"('GDP Deflator'!AF144/100-1)-('GDP Deflator'!AF143/100-1)","v":2.2999999999999909E-2},{"$f":"('GDP Deflator'!AG144/100-1)-('GDP Deflator'!AG143/100-1)","v":-2.0000000000000018E-3},{"$f":"('GDP Deflator'!AH144/100-1)-('GDP Deflator'!AH143/100-1)","v":6.9999999999998952E-3},{"$f":"('GDP Deflator'!AI144/100-1)-('GDP Deflator'!AI143/100-1)","v":1.1000000000000121E-2}]
[41866,{"$f":"('GDP Deflator'!B145/100-1)-('GDP Deflator'!B144/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!C145/100-1)-('GDP Deflator'!C144/100-1)","v":-5.0000000000001155E-3},{"$f":"('GDP Deflator'!D145/100-1)-('GDP Deflator'!D144/100-1)","v":0},{"$f":"('GDP Deflator'!E145/100-1)-('GDP Deflator'!E144/100-1)","v":9.000000000000119E-3},{"$f":"('GDP Deflator'!F145/100-1)-('GDP Deflator'!F144/100-1)","v":6.9999999999998952E-3},{"$f":"('GDP Deflator'!G145/100-1)-('GDP Deflator'!G144/100-1)","v":8.999999999999897E-3},{"$f":"('GDP Deflator'!H145/100-1)-('GDP Deflator'!H144/100-1)","v":1.8000000000000016E-2},{"$f":"('GDP Deflator'!I145/100-1)-('GDP Deflator'!I144/100-1)","v":-7.0000000000001172E-3},{"$f":"('GDP Deflator'!J145/100-1)-('GDP Deflator'!J144/100-1)","v":1.0000000000001119E-3},{"$f":"('GDP Deflator'!K145/100-1)-('GDP Deflator'!K144/100-1)","v":2.5000000000000133E-2},{"$f":"('GDP Deflator'!L145/100-1)-('GDP Deflator'!L144/100-1)","v":4.9999999999998934E-3},{"$f":"('GDP Deflator'!M145/100-1)-('GDP Deflator'!M144/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!N145/100-1)-('GDP Deflator'!N144/100-1)","v":1.0000000000001119E-3},{"$f":"('GDP Deflator'!O145/100-1)-('GDP Deflator'!O144/100-1)","v":8.999999999999897E-3},{"$f":"('GDP Deflator'!P145/100-1)-('GDP Deflator'!P144/100-1)","v":8.0000000000000071E-3},{"$f":"('GDP Deflator'!Q145/100-1)-('GDP Deflator'!Q144/100-1)","v":2.3000000000000131E-2},{"$f":"('GDP Deflator'!R145/100-1)-('GDP Deflator'!R144/100-1)","v":0},{"$f":"('GDP Deflator'!S145/100-1)-('GDP Deflator'!S144/100-1)","v":1.0000000000001119E-3},{"$f":"('GDP Deflator'!T145/100-1)-('GDP Deflator'!T144/100-1)","v":1.4000000000000234E-2},{"$f":"('GDP Deflator'!U145/100-1)-('GDP Deflator'!U144/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V145/100-1)-('GDP Deflator'!V144/100-1)","v":7.9999999999998961E-3},{"$f":"('GDP Deflator'!W145/100-1)-('GDP Deflator'!W144/100-1)","v":-1.2999999999999901E-2},{"$f":"('GDP Deflator'!X145/100-1)-('GDP Deflator'!X144/100-1)","v":-6.0000000000000053E-3},{"$f":"('GDP Deflator'!Y145/100-1)-('GDP Deflator'!Y144/100-1)","v":4.9999999999998934E-3},{"$f":"('GDP Deflator'!Z145/100-1)-('GDP Deflator'!Z144/100-1)","v":-3.0000000000001137E-3},{"$f":"('GDP Deflator'!AA145/100-1)-('GDP Deflator'!AA144/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AB145/100-1)-('GDP Deflator'!AB144/100-1)","v":0},{"$f":"('GDP Deflator'!AC145/100-1)-('GDP Deflator'!AC144/100-1)","v":3.0000000000001137E-3},{"$f":"('GDP Deflator'!AD145/100-1)-('GDP Deflator'!AD144/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!AE145/100-1)-('GDP Deflator'!AE144/100-1)","v":8.999999999999897E-3},{"$f":"('GDP Deflator'!AF145/100-1)-('GDP Deflator'!AF144/100-1)","v":4.2000000000000037E-2},{"$f":"('GDP Deflator'!AG145/100-1)-('GDP Deflator'!AG144/100-1)","v":-1.0000000000000009E-3},{"$f":"('GDP Deflator'!AH145/100-1)-('GDP Deflator'!AH144/100-1)","v":1.4999999999999902E-2},{"$f":"('GDP Deflator'!AI145/100-1)-('GDP Deflator'!AI144/100-1)","v":-5.0000000000001155E-3}]
[41958,{"$f":"('GDP Deflator'!B146/100-1)-('GDP Deflator'!B145/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!C146/100-1)-('GDP Deflator'!C145/100-1)","v":1.0000000000001119E-3},{"$f":"('GDP Deflator'!D146/100-1)-('GDP Deflator'!D145/100-1)","v":5.0000000000001155E-3},{"$f":"('GDP Deflator'!E146/100-1)-('GDP Deflator'!E145/100-1)","v":9.9999999999988987E-4},{"$f":"('GDP Deflator'!F146/100-1)-('GDP Deflator'!F145/100-1)","v":-6.0000000000000053E-3},{"$f":"('GDP Deflator'!G146/100-1)-('GDP Deflator'!G145/100-1)","v":2.6000000000000023E-2},{"$f":"('GDP Deflator'!H146/100-1)-('GDP Deflator'!H145/100-1)","v":-2.200000000000002E-2},{"$f":"('GDP Deflator'!I146/100-1)-('GDP Deflator'!I145/100-1)","v":2.0000000000002238E-3},{"$f":"('GDP Deflator'!J146/100-1)-('GDP Deflator'!J145/100-1)","v":2.9999999999998916E-3},{"$f":"('GDP Deflator'!K146/100-1)-('GDP Deflator'!K145/100-1)","v":-6.0000000000000053E-3},{"$f":"('GDP Deflator'!L146/100-1)-('GDP Deflator'!L145/100-1)","v":1.0000000000001119E-3},{"$f":"('GDP Deflator'!M146/100-1)-('GDP Deflator'!M145/100-1)","v":1.0000000000001119E-3},{"$f":"('GDP Deflator'!N146/100-1)-('GDP Deflator'!N145/100-1)","v":5.0000000000001155E-3},{"$f":"('GDP Deflator'!O146/100-1)-('GDP Deflator'!O145/100-1)","v":8.0000000000001181E-3},{"$f":"('GDP Deflator'!P146/100-1)-('GDP Deflator'!P145/100-1)","v":1.0999999999999899E-2},{"$f":"('GDP Deflator'!Q146/100-1)-('GDP Deflator'!Q145/100-1)","v":3.1999999999999806E-2},{"$f":"('GDP Deflator'!R146/100-1)-('GDP Deflator'!R145/100-1)","v":5.9999999999997833E-3},{"$f":"('GDP Deflator'!S146/100-1)-('GDP Deflator'!S145/100-1)","v":1.9999999999998908E-3},{"$f":"('GDP Deflator'!T146/100-1)-('GDP Deflator'!T145/100-1)","v":-5.0000000000001155E-3},{"$f":"('GDP Deflator'!U146/100-1)-('GDP Deflator'!U145/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V146/100-1)-('GDP Deflator'!V145/100-1)","v":6.0000000000000053E-3},{"$f":"('GDP Deflator'!W146/100-1)-('GDP Deflator'!W145/100-1)","v":-6.9999999999998952E-3},{"$f":"('GDP Deflator'!X146/100-1)-('GDP Deflator'!X145/100-1)","v":-6.0000000000002274E-3},{"$f":"('GDP Deflator'!Y146/100-1)-('GDP Deflator'!Y145/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!Z146/100-1)-('GDP Deflator'!Z145/100-1)","v":-1.0999999999999899E-2},{"$f":"('GDP Deflator'!AA146/100-1)-('GDP Deflator'!AA145/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AB146/100-1)-('GDP Deflator'!AB145/100-1)","v":-6.9999999999998952E-3},{"$f":"('GDP Deflator'!AC146/100-1)-('GDP Deflator'!AC145/100-1)","v":1.2000000000000011E-2},{"$f":"('GDP Deflator'!AD146/100-1)-('GDP Deflator'!AD145/100-1)","v":-6.9999999999998952E-3},{"$f":"('GDP Deflator'!AE146/100-1)-('GDP Deflator'!AE145/100-1)","v":-1.4999999999999902E-2},{"$f":"('GDP Deflator'!AF146/100-1)-('GDP Deflator'!AF145/100-1)","v":-3.400000000000003E-2},{"$f":"('GDP Deflator'!AG146/100-1)-('GDP Deflator'!AG145/100-1)","v":-3.0000000000000027E-3},{"$f":"('GDP Deflator'!AH146/100-1)-('GDP Deflator'!AH145/100-1)","v":1.8000000000000238E-2},{"$f":"('GDP Deflator'!AI146/100-1)-('GDP Deflator'!AI145/100-1)","v":5.0000000000001155E-3}]
[42050,{"$f":"('GDP Deflator'!B147/100-1)-('GDP Deflator'!B146/100-1)","v":6.9999999999998952E-3},{"$f":"('GDP Deflator'!C147/100-1)-('GDP Deflator'!C146/100-1)","v":0},{"$f":"('GDP Deflator'!D147/100-1)-('GDP Deflator'!D146/100-1)","v":8.0000000000000071E-3},{"$f":"('GDP Deflator'!E147/100-1)-('GDP Deflator'!E146/100-1)","v":0},{"$f":"('GDP Deflator'!F147/100-1)-('GDP Deflator'!F146/100-1)","v":-8.999999999999897E-3},{"$f":"('GDP Deflator'!G147/100-1)-('GDP Deflator'!G146/100-1)","v":3.2999999999999918E-2},{"$f":"('GDP Deflator'!H147/100-1)-('GDP Deflator'!H146/100-1)","v":4.0000000000000036E-2},{"$f":"('GDP Deflator'!I147/100-1)-('GDP Deflator'!I146/100-1)","v":1.1999999999999789E-2},{"$f":"('GDP Deflator'!J147/100-1)-('GDP Deflator'!J146/100-1)","v":3.0000000000001137E-3},{"$f":"('GDP Deflator'!K147/100-1)-('GDP Deflator'!K146/100-1)","v":-2.0000000000000018E-3},{"$f":"('GDP Deflator'!L147/100-1)-('GDP Deflator'!L146/100-1)","v":0},{"$f":"('GDP Deflator'!M147/100-1)-('GDP Deflator'!M146/100-1)","v":1.6999999999999904E-2},{"$f":"('GDP Deflator'!N147/100-1)-('GDP Deflator'!N146/100-1)","v":3.9999999999997815E-3},{"$f":"('GDP Deflator'!O147/100-1)-('GDP Deflator'!O146/100-1)","v":-2.7000000000000024E-2},{"$f":"('GDP Deflator'!P147/100-1)-('GDP Deflator'!P146/100-1)","v":-2.8999999999999915E-2},{"$f":"('GDP Deflator'!Q147/100-1)-('GDP Deflator'!Q146/100-1)","v":3.499999999999992E-2},{"$f":"('GDP Deflator'!R147/100-1)-('GDP Deflator'!R146/100-1)","v":3.0000000000001137E-3},{"$f":"('GDP Deflator'!S147/100-1)-('GDP Deflator'!S146/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!T147/100-1)-('GDP Deflator'!T146/100-1)","v":8.999999999999897E-3},{"$f":"('GDP Deflator'!U147/100-1)-('GDP Deflator'!U146/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V147/100-1)-('GDP Deflator'!V146/100-1)","v":1.0000000000000009E-3},{"$f":"('GDP Deflator'!W147/100-1)-('GDP Deflator'!W146/100-1)","v":-2.0000000000002238E-3},{"$f":"('GDP Deflator'!X147/100-1)-('GDP Deflator'!X146/100-1)","v":4.0000000000002256E-3},{"$f":"('GDP Deflator'!Y147/100-1)-('GDP Deflator'!Y146/100-1)","v":-4.9999999999998934E-3},{"$f":"('GDP Deflator'!Z147/100-1)-('GDP Deflator'!Z146/100-1)","v":1.4999999999999902E-2},{"$f":"('GDP Deflator'!AA147/100-1)-('GDP Deflator'!AA146/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AB147/100-1)-('GDP Deflator'!AB146/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!AC147/100-1)-('GDP Deflator'!AC146/100-1)","v":-1.0000000000000009E-2},{"$f":"('GDP Deflator'!AD147/100-1)-('GDP Deflator'!AD146/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!AE147/100-1)-('GDP Deflator'!AE146/100-1)","v":-1.0999999999999899E-2},{"$f":"('GDP Deflator'!AF147/100-1)-('GDP Deflator'!AF146/100-1)","v":-6.0000000000000053E-3},{"$f":"('GDP Deflator'!AG147/100-1)-('GDP Deflator'!AG146/100-1)","v":1.0000000000000009E-3},{"$f":"('GDP Deflator'!AH147/100-1)-('GDP Deflator'!AH146/100-1)","v":4.4000000000000039E-2},{"$f":"('GDP Deflator'!AI147/100-1)-('GDP Deflator'!AI146/100-1)","v":1.5999999999999792E-2}]
[42139,{"$f":"('GDP Deflator'!B148/100-1)-('GDP Deflator'!B147/100-1)","v":6.9999999999998952E-3},{"$f":"('GDP Deflator'!C148/100-1)-('GDP Deflator'!C147/100-1)","v":-2.0000000000000018E-3},{"$f":"('GDP Deflator'!D148/100-1)-('GDP Deflator'!D147/100-1)","v":1.2000000000000011E-2},{"$f":"('GDP Deflator'!E148/100-1)-('GDP Deflator'!E147/100-1)","v":1.0000000000001119E-3},{"$f":"('GDP Deflator'!F148/100-1)-('GDP Deflator'!F147/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!G148/100-1)-('GDP Deflator'!G147/100-1)","v":-1.7999999999999794E-2},{"$f":"('GDP Deflator'!H148/100-1)-('GDP Deflator'!H147/100-1)","v":-8.0000000000000071E-3},{"$f":"('GDP Deflator'!I148/100-1)-('GDP Deflator'!I147/100-1)","v":-9.9999999999988987E-4},{"$f":"('GDP Deflator'!J148/100-1)-('GDP Deflator'!J147/100-1)","v":-9.9999999999988987E-4},{"$f":"('GDP Deflator'!K148/100-1)-('GDP Deflator'!K147/100-1)","v":-6.0000000000000053E-3},{"$f":"('GDP Deflator'!L148/100-1)-('GDP Deflator'!L147/100-1)","v":5.9999999999997833E-3},{"$f":"('GDP Deflator'!M148/100-1)-('GDP Deflator'!M147/100-1)","v":1.0000000000001119E-3},{"$f":"('GDP Deflator'!N148/100-1)-('GDP Deflator'!N147/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!O148/100-1)-('GDP Deflator'!O147/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!P148/100-1)-('GDP Deflator'!P147/100-1)","v":2.4999999999999911E-2},{"$f":"('GDP Deflator'!Q148/100-1)-('GDP Deflator'!Q147/100-1)","v":-1.399999999999979E-2},{"$f":"('GDP Deflator'!R148/100-1)-('GDP Deflator'!R147/100-1)","v":0},{"$f":"('GDP Deflator'!S148/100-1)-('GDP Deflator'!S147/100-1)","v":3.0000000000001137E-3},{"$f":"('GDP Deflator'!T148/100-1)-('GDP Deflator'!T147/100-1)","v":-1.0000000000000009E-2},{"$f":"('GDP Deflator'!U148/100-1)-('GDP Deflator'!U147/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V148/100-1)-('GDP Deflator'!V147/100-1)","v":1.100000000000001E-2},{"$f":"('GDP Deflator'!W148/100-1)-('GDP Deflator'!W147/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!X148/100-1)-('GDP Deflator'!X147/100-1)","v":1.2999999999999901E-2},{"$f":"('GDP Deflator'!Y148/100-1)-('GDP Deflator'!Y147/100-1)","v":1.2999999999999901E-2},{"$f":"('GDP Deflator'!Z148/100-1)-('GDP Deflator'!Z147/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!AA148/100-1)-('GDP Deflator'!AA147/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AB148/100-1)-('GDP Deflator'!AB147/100-1)","v":2.9999999999998916E-3},{"$f":"('GDP Deflator'!AC148/100-1)-('GDP Deflator'!AC147/100-1)","v":7.9999999999997851E-3},{"$f":"('GDP Deflator'!AD148/100-1)-('GDP Deflator'!AD147/100-1)","v":1.0999999999999899E-2},{"$f":"('GDP Deflator'!AE148/100-1)-('GDP Deflator'!AE147/100-1)","v":2.0000000000000018E-2},{"$f":"('GDP Deflator'!AF148/100-1)-('GDP Deflator'!AF147/100-1)","v":2.200000000000002E-2},{"$f":"('GDP Deflator'!AG148/100-1)-('GDP Deflator'!AG147/100-1)","v":-3.0000000000000027E-3},{"$f":"('GDP Deflator'!AH148/100-1)-('GDP Deflator'!AH147/100-1)","v":2.6999999999999913E-2},{"$f":"('GDP Deflator'!AI148/100-1)-('GDP Deflator'!AI147/100-1)","v":1.9000000000000128E-2}]
[42231,{"$f":"('GDP Deflator'!B149/100-1)-('GDP Deflator'!B148/100-1)","v":2.0000000000002238E-3},{"$f":"('GDP Deflator'!C149/100-1)-('GDP Deflator'!C148/100-1)","v":0},{"$f":"('GDP Deflator'!D149/100-1)-('GDP Deflator'!D148/100-1)","v":9.9999999999988987E-4},{"$f":"('GDP Deflator'!E149/100-1)-('GDP Deflator'!E148/100-1)","v":1.0999999999999899E-2},{"$f":"('GDP Deflator'!F149/100-1)-('GDP Deflator'!F148/100-1)","v":9.9999999999988987E-4},{"$f":"('GDP Deflator'!G149/100-1)-('GDP Deflator'!G148/100-1)","v":9.9999999999988987E-4},{"$f":"('GDP Deflator'!H149/100-1)-('GDP Deflator'!H148/100-1)","v":1.9000000000000128E-2},{"$f":"('GDP Deflator'!I149/100-1)-('GDP Deflator'!I148/100-1)","v":-2.0000000000000018E-3},{"$f":"('GDP Deflator'!J149/100-1)-('GDP Deflator'!J148/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!K149/100-1)-('GDP Deflator'!K148/100-1)","v":2.6999999999999913E-2},{"$f":"('GDP Deflator'!L149/100-1)-('GDP Deflator'!L148/100-1)","v":4.0000000000002256E-3},{"$f":"('GDP Deflator'!M149/100-1)-('GDP Deflator'!M148/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!N149/100-1)-('GDP Deflator'!N148/100-1)","v":3.0000000000001137E-3},{"$f":"('GDP Deflator'!O149/100-1)-('GDP Deflator'!O148/100-1)","v":6.9999999999998952E-3},{"$f":"('GDP Deflator'!P149/100-1)-('GDP Deflator'!P148/100-1)","v":0},{"$f":"('GDP Deflator'!Q149/100-1)-('GDP Deflator'!Q148/100-1)","v":3.9999999999997815E-3},{"$f":"('GDP Deflator'!R149/100-1)-('GDP Deflator'!R148/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!S149/100-1)-('GDP Deflator'!S148/100-1)","v":2.9999999999998916E-3},{"$f":"('GDP Deflator'!T149/100-1)-('GDP Deflator'!T148/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!U149/100-1)-('GDP Deflator'!U148/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V149/100-1)-('GDP Deflator'!V148/100-1)","v":8.0000000000000071E-3},{"$f":"('GDP Deflator'!W149/100-1)-('GDP Deflator'!W148/100-1)","v":-2.8999999999999915E-2},{"$f":"('GDP Deflator'!X149/100-1)-('GDP Deflator'!X148/100-1)","v":-4.0000000000000036E-3},{"$f":"('GDP Deflator'!Y149/100-1)-('GDP Deflator'!Y148/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!Z149/100-1)-('GDP Deflator'!Z148/100-1)","v":-8.0000000000000071E-3},{"$f":"('GDP Deflator'!AA149/100-1)-('GDP Deflator'!AA148/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AB149/100-1)-('GDP Deflator'!AB148/100-1)","v":0},{"$f":"('GDP Deflator'!AC149/100-1)-('GDP Deflator'!AC148/100-1)","v":1.0000000000001119E-3},{"$f":"('GDP Deflator'!AD149/100-1)-('GDP Deflator'!AD148/100-1)","v":-4.9999999999998934E-3},{"$f":"('GDP Deflator'!AE149/100-1)-('GDP Deflator'!AE148/100-1)","v":1.1999999999999789E-2},{"$f":"('GDP Deflator'!AF149/100-1)-('GDP Deflator'!AF148/100-1)","v":3.8000000000000034E-2},{"$f":"('GDP Deflator'!AG149/100-1)-('GDP Deflator'!AG148/100-1)","v":-2.0000000000000018E-3},{"$f":"('GDP Deflator'!AH149/100-1)-('GDP Deflator'!AH148/100-1)","v":2.8999999999999915E-2},{"$f":"('GDP Deflator'!AI149/100-1)-('GDP Deflator'!AI148/100-1)","v":-6.9999999999998952E-3}]
[42323,{"$f":"('GDP Deflator'!B150/100-1)-('GDP Deflator'!B149/100-1)","v":4.9999999999998934E-3},{"$f":"('GDP Deflator'!C150/100-1)-('GDP Deflator'!C149/100-1)","v":-4.0000000000000036E-3},{"$f":"('GDP Deflator'!D150/100-1)-('GDP Deflator'!D149/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!E150/100-1)-('GDP Deflator'!E149/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!F150/100-1)-('GDP Deflator'!F149/100-1)","v":-2.0000000000000018E-3},{"$f":"('GDP Deflator'!G150/100-1)-('GDP Deflator'!G149/100-1)","v":1.9000000000000128E-2},{"$f":"('GDP Deflator'!H150/100-1)-('GDP Deflator'!H149/100-1)","v":-3.0000000000000027E-2},{"$f":"('GDP Deflator'!I150/100-1)-('GDP Deflator'!I149/100-1)","v":-6.0000000000000053E-3},{"$f":"('GDP Deflator'!J150/100-1)-('GDP Deflator'!J149/100-1)","v":1.9999999999997797E-3},{"$f":"('GDP Deflator'!K150/100-1)-('GDP Deflator'!K149/100-1)","v":-2.0000000000000018E-3},{"$f":"('GDP Deflator'!L150/100-1)-('GDP Deflator'!L149/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!M150/100-1)-('GDP Deflator'!M149/100-1)","v":-1.0000000000001119E-3},{"$f":"('GDP Deflator'!N150/100-1)-('GDP Deflator'!N149/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!O150/100-1)-('GDP Deflator'!O149/100-1)","v":3.0000000000001137E-3},{"$f":"('GDP Deflator'!P150/100-1)-('GDP Deflator'!P149/100-1)","v":5.4000000000000048E-2},{"$f":"('GDP Deflator'!Q150/100-1)-('GDP Deflator'!Q149/100-1)","v":1.2000000000000233E-2},{"$f":"('GDP Deflator'!R150/100-1)-('GDP Deflator'!R149/100-1)","v":3.9999999999997815E-3},{"$f":"('GDP Deflator'!S150/100-1)-('GDP Deflator'!S149/100-1)","v":0},{"$f":"('GDP Deflator'!T150/100-1)-('GDP Deflator'!T149/100-1)","v":-2.0000000000000018E-2},{"$f":"('GDP Deflator'!U150/100-1)-('GDP Deflator'!U149/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V150/100-1)-('GDP Deflator'!V149/100-1)","v":8.999999999999897E-3},{"$f":"('GDP Deflator'!W150/100-1)-('GDP Deflator'!W149/100-1)","v":-1.0999999999999899E-2},{"$f":"('GDP Deflator'!X150/100-1)-('GDP Deflator'!X149/100-1)","v":-8.0000000000000071E-3},{"$f":"('GDP Deflator'!Y150/100-1)-('GDP Deflator'!Y149/100-1)","v":-2.9999999999998916E-3},{"$f":"('GDP Deflator'!Z150/100-1)-('GDP Deflator'!Z149/100-1)","v":1.2000000000000011E-2},{"$f":"('GDP Deflator'!AA150/100-1)-('GDP Deflator'!AA149/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AB150/100-1)-('GDP Deflator'!AB149/100-1)","v":-3.9999999999997815E-3},{"$f":"('GDP Deflator'!AC150/100-1)-('GDP Deflator'!AC149/100-1)","v":8.999999999999897E-3},{"$f":"('GDP Deflator'!AD150/100-1)-('GDP Deflator'!AD149/100-1)","v":-4.0000000000002256E-3},{"$f":"('GDP Deflator'!AE150/100-1)-('GDP Deflator'!AE149/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!AF150/100-1)-('GDP Deflator'!AF149/100-1)","v":-3.6999999999999922E-2},{"$f":"('GDP Deflator'!AG150/100-1)-('GDP Deflator'!AG149/100-1)","v":-1.0000000000000009E-3},{"$f":"('GDP Deflator'!AH150/100-1)-('GDP Deflator'!AH149/100-1)","v":6.0000000000000053E-3},{"$f":"('GDP Deflator'!AI150/100-1)-('GDP Deflator'!AI149/100-1)","v":-5.0000000000001155E-3}]
[42415,{"$f":"('GDP Deflator'!B151/100-1)-('GDP Deflator'!B150/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!C151/100-1)-('GDP Deflator'!C150/100-1)","v":-1.0000000000001119E-3},{"$f":"('GDP Deflator'!D151/100-1)-('GDP Deflator'!D150/100-1)","v":7.0000000000001172E-3},{"$f":"('GDP Deflator'!E151/100-1)-('GDP Deflator'!E150/100-1)","v":-6.9999999999998952E-3},{"$f":"('GDP Deflator'!F151/100-1)-('GDP Deflator'!F150/100-1)","v":-9.9999999999988987E-4},{"$f":"('GDP Deflator'!G151/100-1)-('GDP Deflator'!G150/100-1)","v":2.9999999999999805E-2},{"$f":"('GDP Deflator'!H151/100-1)-('GDP Deflator'!H150/100-1)","v":3.8000000000000034E-2},{"$f":"('GDP Deflator'!I151/100-1)-('GDP Deflator'!I150/100-1)","v":4.9999999999998934E-3},{"$f":"('GDP Deflator'!J151/100-1)-('GDP Deflator'!J150/100-1)","v":-3.9999999999997815E-3},{"$f":"('GDP Deflator'!K151/100-1)-('GDP Deflator'!K150/100-1)","v":-6.9999999999998952E-3},{"$f":"('GDP Deflator'!L151/100-1)-('GDP Deflator'!L150/100-1)","v":9.9999999999988987E-4},{"$f":"('GDP Deflator'!M151/100-1)-('GDP Deflator'!M150/100-1)","v":6.9999999999998952E-3},{"$f":"('GDP Deflator'!N151/100-1)-('GDP Deflator'!N150/100-1)","v":0},{"$f":"('GDP Deflator'!O151/100-1)-('GDP Deflator'!O150/100-1)","v":-2.8000000000000136E-2},{"$f":"('GDP Deflator'!P151/100-1)-('GDP Deflator'!P150/100-1)","v":-6.0000000000000053E-2},{"$f":"('GDP Deflator'!Q151/100-1)-('GDP Deflator'!Q150/100-1)","v":1.2999999999999901E-2},{"$f":"('GDP Deflator'!R151/100-1)-('GDP Deflator'!R150/100-1)","v":4.0000000000002256E-3},{"$f":"('GDP Deflator'!S151/100-1)-('GDP Deflator'!S150/100-1)","v":2.9999999999998916E-3},{"$f":"('GDP Deflator'!T151/100-1)-('GDP Deflator'!T150/100-1)","v":1.5000000000000124E-2},{"$f":"('GDP Deflator'!U151/100-1)-('GDP Deflator'!U150/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V151/100-1)-('GDP Deflator'!V150/100-1)","v":1.1000000000000121E-2},{"$f":"('GDP Deflator'!W151/100-1)-('GDP Deflator'!W150/100-1)","v":-1.3000000000000123E-2},{"$f":"('GDP Deflator'!X151/100-1)-('GDP Deflator'!X150/100-1)","v":1.1000000000000121E-2},{"$f":"('GDP Deflator'!Y151/100-1)-('GDP Deflator'!Y150/100-1)","v":-2.0000000000000018E-3},{"$f":"('GDP Deflator'!Z151/100-1)-('GDP Deflator'!Z150/100-1)","v":-9.9999999999988987E-4},{"$f":"('GDP Deflator'!AA151/100-1)-('GDP Deflator'!AA150/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AB151/100-1)-('GDP Deflator'!AB150/100-1)","v":-4.0000000000002256E-3},{"$f":"('GDP Deflator'!AC151/100-1)-('GDP Deflator'!AC150/100-1)","v":-1.9999999999997797E-3},{"$f":"('GDP Deflator'!AD151/100-1)-('GDP Deflator'!AD150/100-1)","v":1.4000000000000234E-2},{"$f":"('GDP Deflator'!AE151/100-1)-('GDP Deflator'!AE150/100-1)","v":-2.0000000000000018E-2},{"$f":"('GDP Deflator'!AF151/100-1)-('GDP Deflator'!AF150/100-1)","v":-8.0000000000000071E-3},{"$f":"('GDP Deflator'!AG151/100-1)-('GDP Deflator'!AG150/100-1)","v":-4.0000000000000036E-3},{"$f":"('GDP Deflator'!AH151/100-1)-('GDP Deflator'!AH150/100-1)","v":5.0999999999999934E-2},{"$f":"('GDP Deflator'!AI151/100-1)-('GDP Deflator'!AI150/100-1)","v":9.000000000000119E-3}]
[42505,{"$f":"('GDP Deflator'!B152/100-1)-('GDP Deflator'!B151/100-1)","v":3.0000000000001137E-3},{"$f":"('GDP Deflator'!C152/100-1)-('GDP Deflator'!C151/100-1)","v":7.0000000000001172E-3},{"$f":"('GDP Deflator'!D152/100-1)-('GDP Deflator'!D151/100-1)","v":0},{"$f":"('GDP Deflator'!E152/100-1)-('GDP Deflator'!E151/100-1)","v":1.4999999999999902E-2},{"$f":"('GDP Deflator'!F152/100-1)-('GDP Deflator'!F151/100-1)","v":9.9999999999988987E-4},{"$f":"('GDP Deflator'!G152/100-1)-('GDP Deflator'!G151/100-1)","v":-1.0999999999999899E-2},{"$f":"('GDP Deflator'!H152/100-1)-('GDP Deflator'!H151/100-1)","v":-7.0000000000001172E-3},{"$f":"('GDP Deflator'!I152/100-1)-('GDP Deflator'!I151/100-1)","v":-2.0000000000000018E-3},{"$f":"('GDP Deflator'!J152/100-1)-('GDP Deflator'!J151/100-1)","v":2.9999999999998916E-3},{"$f":"('GDP Deflator'!K152/100-1)-('GDP Deflator'!K151/100-1)","v":-1.0000000000001119E-3},{"$f":"('GDP Deflator'!L152/100-1)-('GDP Deflator'!L151/100-1)","v":6.0000000000000053E-3},{"$f":"('GDP Deflator'!M152/100-1)-('GDP Deflator'!M151/100-1)","v":1.0000000000001119E-3},{"$f":"('GDP Deflator'!N152/100-1)-('GDP Deflator'!N151/100-1)","v":-9.9999999999988987E-4},{"$f":"('GDP Deflator'!O152/100-1)-('GDP Deflator'!O151/100-1)","v":1.5000000000000013E-2},{"$f":"('GDP Deflator'!P152/100-1)-('GDP Deflator'!P151/100-1)","v":3.1000000000000139E-2},{"$f":"('GDP Deflator'!Q152/100-1)-('GDP Deflator'!Q151/100-1)","v":1.1000000000000121E-2},{"$f":"('GDP Deflator'!R152/100-1)-('GDP Deflator'!R151/100-1)","v":-2.0000000000000018E-3},{"$f":"('GDP Deflator'!S152/100-1)-('GDP Deflator'!S151/100-1)","v":-2.0000000000000018E-3},{"$f":"('GDP Deflator'!T152/100-1)-('GDP Deflator'!T151/100-1)","v":-1.2000000000000011E-2},{"$f":"('GDP Deflator'!U152/100-1)-('GDP Deflator'!U151/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V152/100-1)-('GDP Deflator'!V151/100-1)","v":1.8999999999999906E-2},{"$f":"('GDP Deflator'!W152/100-1)-('GDP Deflator'!W151/100-1)","v":2.5000000000000133E-2},{"$f":"('GDP Deflator'!X152/100-1)-('GDP Deflator'!X151/100-1)","v":2.9999999999998916E-3},{"$f":"('GDP Deflator'!Y152/100-1)-('GDP Deflator'!Y151/100-1)","v":4.9999999999998934E-3},{"$f":"('GDP Deflator'!Z152/100-1)-('GDP Deflator'!Z151/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!AA152/100-1)-('GDP Deflator'!AA151/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AB152/100-1)-('GDP Deflator'!AB151/100-1)","v":3.0000000000001137E-3},{"$f":"('GDP Deflator'!AC152/100-1)-('GDP Deflator'!AC151/100-1)","v":2.9999999999998916E-3},{"$f":"('GDP Deflator'!AD152/100-1)-('GDP Deflator'!AD151/100-1)","v":6.9999999999998952E-3},{"$f":"('GDP Deflator'!AE152/100-1)-('GDP Deflator'!AE151/100-1)","v":1.4000000000000012E-2},{"$f":"('GDP Deflator'!AF152/100-1)-('GDP Deflator'!AF151/100-1)","v":1.399999999999979E-2},{"$f":"('GDP Deflator'!AG152/100-1)-('GDP Deflator'!AG151/100-1)","v":1.0000000000001119E-3},{"$f":"('GDP Deflator'!AH152/100-1)-('GDP Deflator'!AH151/100-1)","v":1.1000000000000121E-2},{"$f":"('GDP Deflator'!AI152/100-1)-('GDP Deflator'!AI151/100-1)","v":1.1999999999999789E-2}]
[42597,{"$f":"('GDP Deflator'!B153/100-1)-('GDP Deflator'!B152/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!C153/100-1)-('GDP Deflator'!C152/100-1)","v":1.2999999999999901E-2},{"$f":"('GDP Deflator'!D153/100-1)-('GDP Deflator'!D152/100-1)","v":-1.0000000000001119E-3},{"$f":"('GDP Deflator'!E153/100-1)-('GDP Deflator'!E152/100-1)","v":5.0000000000001155E-3},{"$f":"('GDP Deflator'!F153/100-1)-('GDP Deflator'!F152/100-1)","v":8.0000000000000071E-3},{"$f":"('GDP Deflator'!G153/100-1)-('GDP Deflator'!G152/100-1)","v":1.0999999999999899E-2},{"$f":"('GDP Deflator'!H153/100-1)-('GDP Deflator'!H152/100-1)","v":1.4999999999999902E-2},{"$f":"('GDP Deflator'!I153/100-1)-('GDP Deflator'!I152/100-1)","v":1.0000000000001119E-3},{"$f":"('GDP Deflator'!J153/100-1)-('GDP Deflator'!J152/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!K153/100-1)-('GDP Deflator'!K152/100-1)","v":2.5000000000000133E-2},{"$f":"('GDP Deflator'!L153/100-1)-('GDP Deflator'!L152/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!M153/100-1)-('GDP Deflator'!M152/100-1)","v":1.0000000000001119E-3},{"$f":"('GDP Deflator'!N153/100-1)-('GDP Deflator'!N152/100-1)","v":9.9999999999988987E-4},{"$f":"('GDP Deflator'!O153/100-1)-('GDP Deflator'!O152/100-1)","v":-3.0000000000000027E-3},{"$f":"('GDP Deflator'!P153/100-1)-('GDP Deflator'!P152/100-1)","v":-2.3000000000000131E-2},{"$f":"('GDP Deflator'!Q153/100-1)-('GDP Deflator'!Q152/100-1)","v":-9.000000000000119E-3},{"$f":"('GDP Deflator'!R153/100-1)-('GDP Deflator'!R152/100-1)","v":9.9999999999988987E-4},{"$f":"('GDP Deflator'!S153/100-1)-('GDP Deflator'!S152/100-1)","v":-2.0000000000000018E-3},{"$f":"('GDP Deflator'!T153/100-1)-('GDP Deflator'!T152/100-1)","v":2.4000000000000021E-2},{"$f":"('GDP Deflator'!U153/100-1)-('GDP Deflator'!U152/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V153/100-1)-('GDP Deflator'!V152/100-1)","v":1.9000000000000128E-2},{"$f":"('GDP Deflator'!W153/100-1)-('GDP Deflator'!W152/100-1)","v":-8.0000000000000071E-3},{"$f":"('GDP Deflator'!X153/100-1)-('GDP Deflator'!X152/100-1)","v":9.000000000000119E-3},{"$f":"('GDP Deflator'!Y153/100-1)-('GDP Deflator'!Y152/100-1)","v":1.0000000000001119E-3},{"$f":"('GDP Deflator'!Z153/100-1)-('GDP Deflator'!Z152/100-1)","v":9.9999999999988987E-4},{"$f":"('GDP Deflator'!AA153/100-1)-('GDP Deflator'!AA152/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AB153/100-1)-('GDP Deflator'!AB152/100-1)","v":-2.0000000000000018E-3},{"$f":"('GDP Deflator'!AC153/100-1)-('GDP Deflator'!AC152/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!AD153/100-1)-('GDP Deflator'!AD152/100-1)","v":7.0000000000001172E-3},{"$f":"('GDP Deflator'!AE153/100-1)-('GDP Deflator'!AE152/100-1)","v":8.999999999999897E-3},{"$f":"('GDP Deflator'!AF153/100-1)-('GDP Deflator'!AF152/100-1)","v":4.8000000000000265E-2},{"$f":"('GDP Deflator'!AG153/100-1)-('GDP Deflator'!AG152/100-1)","v":0},{"$f":"('GDP Deflator'!AH153/100-1)-('GDP Deflator'!AH152/100-1)","v":2.3999999999999799E-2},{"$f":"('GDP Deflator'!AI153/100-1)-('GDP Deflator'!AI152/100-1)","v":0}]
[42689,{"$f":"('GDP Deflator'!B154/100-1)-('GDP Deflator'!B153/100-1)","v":3.9999999999997815E-3},{"$f":"('GDP Deflator'!C154/100-1)-('GDP Deflator'!C153/100-1)","v":2.3000000000000131E-2},{"$f":"('GDP Deflator'!D154/100-1)-('GDP Deflator'!D153/100-1)","v":2.9999999999998916E-3},{"$f":"('GDP Deflator'!E154/100-1)-('GDP Deflator'!E153/100-1)","v":3.9999999999997815E-3},{"$f":"('GDP Deflator'!F154/100-1)-('GDP Deflator'!F153/100-1)","v":1.2000000000000011E-2},{"$f":"('GDP Deflator'!G154/100-1)-('GDP Deflator'!G153/100-1)","v":2.6999999999999913E-2},{"$f":"('GDP Deflator'!H154/100-1)-('GDP Deflator'!H153/100-1)","v":-2.3999999999999799E-2},{"$f":"('GDP Deflator'!I154/100-1)-('GDP Deflator'!I153/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!J154/100-1)-('GDP Deflator'!J153/100-1)","v":5.0000000000001155E-3},{"$f":"('GDP Deflator'!K154/100-1)-('GDP Deflator'!K153/100-1)","v":1.2999999999999901E-2},{"$f":"('GDP Deflator'!L154/100-1)-('GDP Deflator'!L153/100-1)","v":4.9999999999998934E-3},{"$f":"('GDP Deflator'!M154/100-1)-('GDP Deflator'!M153/100-1)","v":0},{"$f":"('GDP Deflator'!N154/100-1)-('GDP Deflator'!N153/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!O154/100-1)-('GDP Deflator'!O153/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!P154/100-1)-('GDP Deflator'!P153/100-1)","v":5.2000000000000046E-2},{"$f":"('GDP Deflator'!Q154/100-1)-('GDP Deflator'!Q153/100-1)","v":2.9999999999998916E-3},{"$f":"('GDP Deflator'!R154/100-1)-('GDP Deflator'!R153/100-1)","v":5.0000000000001155E-3},{"$f":"('GDP Deflator'!S154/100-1)-('GDP Deflator'!S153/100-1)","v":1.0000000000001119E-3},{"$f":"('GDP Deflator'!T154/100-1)-('GDP Deflator'!T153/100-1)","v":-1.2999999999999901E-2},{"$f":"('GDP Deflator'!U154/100-1)-('GDP Deflator'!U153/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V154/100-1)-('GDP Deflator'!V153/100-1)","v":2.0000000000000018E-2},{"$f":"('GDP Deflator'!W154/100-1)-('GDP Deflator'!W153/100-1)","v":2.2999999999999909E-2},{"$f":"('GDP Deflator'!X154/100-1)-('GDP Deflator'!X153/100-1)","v":2.1999999999999797E-2},{"$f":"('GDP Deflator'!Y154/100-1)-('GDP Deflator'!Y153/100-1)","v":3.0000000000001137E-3},{"$f":"('GDP Deflator'!Z154/100-1)-('GDP Deflator'!Z153/100-1)","v":-8.0000000000000071E-3},{"$f":"('GDP Deflator'!AA154/100-1)-('GDP Deflator'!AA153/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AB154/100-1)-('GDP Deflator'!AB153/100-1)","v":1.0000000000001119E-3},{"$f":"('GDP Deflator'!AC154/100-1)-('GDP Deflator'!AC153/100-1)","v":8.0000000000000071E-3},{"$f":"('GDP Deflator'!AD154/100-1)-('GDP Deflator'!AD153/100-1)","v":6.0000000000000053E-3},{"$f":"('GDP Deflator'!AE154/100-1)-('GDP Deflator'!AE153/100-1)","v":8.0000000000002292E-3},{"$f":"('GDP Deflator'!AF154/100-1)-('GDP Deflator'!AF153/100-1)","v":-2.7000000000000135E-2},{"$f":"('GDP Deflator'!AG154/100-1)-('GDP Deflator'!AG153/100-1)","v":9.9999999999988987E-4},{"$f":"('GDP Deflator'!AH154/100-1)-('GDP Deflator'!AH153/100-1)","v":7.3000000000000176E-2},{"$f":"('GDP Deflator'!AI154/100-1)-('GDP Deflator'!AI153/100-1)","v":-1.8999999999999906E-2}]
[42781,{"$f":"('GDP Deflator'!B155/100-1)-('GDP Deflator'!B154/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!C155/100-1)-('GDP Deflator'!C154/100-1)","v":2.0999999999999908E-2},{"$f":"('GDP Deflator'!D155/100-1)-('GDP Deflator'!D154/100-1)","v":9.000000000000119E-3},{"$f":"('GDP Deflator'!E155/100-1)-('GDP Deflator'!E154/100-1)","v":4.0000000000002256E-3},{"$f":"('GDP Deflator'!F155/100-1)-('GDP Deflator'!F154/100-1)","v":1.1000000000000121E-2},{"$f":"('GDP Deflator'!G155/100-1)-('GDP Deflator'!G154/100-1)","v":2.3000000000000131E-2},{"$f":"('GDP Deflator'!H155/100-1)-('GDP Deflator'!H154/100-1)","v":3.6999999999999922E-2},{"$f":"('GDP Deflator'!I155/100-1)-('GDP Deflator'!I154/100-1)","v":4.9999999999998934E-3},{"$f":"('GDP Deflator'!J155/100-1)-('GDP Deflator'!J154/100-1)","v":-2.0000000000002238E-3},{"$f":"('GDP Deflator'!K155/100-1)-('GDP Deflator'!K154/100-1)","v":4.9999999999998934E-3},{"$f":"('GDP Deflator'!L155/100-1)-('GDP Deflator'!L154/100-1)","v":6.0000000000002274E-3},{"$f":"('GDP Deflator'!M155/100-1)-('GDP Deflator'!M154/100-1)","v":4.9999999999998934E-3},{"$f":"('GDP Deflator'!N155/100-1)-('GDP Deflator'!N154/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!O155/100-1)-('GDP Deflator'!O154/100-1)","v":-1.5000000000000013E-2},{"$f":"('GDP Deflator'!P155/100-1)-('GDP Deflator'!P154/100-1)","v":-2.6000000000000023E-2},{"$f":"('GDP Deflator'!Q155/100-1)-('GDP Deflator'!Q154/100-1)","v":-8.999999999999897E-3},{"$f":"('GDP Deflator'!R155/100-1)-('GDP Deflator'!R154/100-1)","v":-2.0000000000000018E-3},{"$f":"('GDP Deflator'!S155/100-1)-('GDP Deflator'!S154/100-1)","v":-2.9999999999998916E-3},{"$f":"('GDP Deflator'!T155/100-1)-('GDP Deflator'!T154/100-1)","v":2.9999999999999805E-2},{"$f":"('GDP Deflator'!U155/100-1)-('GDP Deflator'!U154/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V155/100-1)-('GDP Deflator'!V154/100-1)","v":1.8000000000000016E-2},{"$f":"('GDP Deflator'!W155/100-1)-('GDP Deflator'!W154/100-1)","v":2.0999999999999908E-2},{"$f":"('GDP Deflator'!X155/100-1)-('GDP Deflator'!X154/100-1)","v":9.000000000000119E-3},{"$f":"('GDP Deflator'!Y155/100-1)-('GDP Deflator'!Y154/100-1)","v":1.9999999999997797E-3},{"$f":"('GDP Deflator'!Z155/100-1)-('GDP Deflator'!Z154/100-1)","v":2.200000000000002E-2},{"$f":"('GDP Deflator'!AA155/100-1)-('GDP Deflator'!AA154/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AB155/100-1)-('GDP Deflator'!AB154/100-1)","v":6.9999999999998952E-3},{"$f":"('GDP Deflator'!AC155/100-1)-('GDP Deflator'!AC154/100-1)","v":-8.999999999999897E-3},{"$f":"('GDP Deflator'!AD155/100-1)-('GDP Deflator'!AD154/100-1)","v":4.9999999999998934E-3},{"$f":"('GDP Deflator'!AE155/100-1)-('GDP Deflator'!AE154/100-1)","v":-2.0000000000000018E-2},{"$f":"('GDP Deflator'!AF155/100-1)-('GDP Deflator'!AF154/100-1)","v":-1.6999999999999904E-2},{"$f":"('GDP Deflator'!AG155/100-1)-('GDP Deflator'!AG154/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!AH155/100-1)-('GDP Deflator'!AH154/100-1)","v":3.400000000000003E-2},{"$f":"('GDP Deflator'!AI155/100-1)-('GDP Deflator'!AI154/100-1)","v":8.999999999999897E-3}]
[42870,{"$f":"('GDP Deflator'!B156/100-1)-('GDP Deflator'!B155/100-1)","v":9.000000000000119E-3},{"$f":"('GDP Deflator'!C156/100-1)-('GDP Deflator'!C155/100-1)","v":-1.0999999999999899E-2},{"$f":"('GDP Deflator'!D156/100-1)-('GDP Deflator'!D155/100-1)","v":7.0000000000001172E-3},{"$f":"('GDP Deflator'!E156/100-1)-('GDP Deflator'!E155/100-1)","v":4.9999999999998934E-3},{"$f":"('GDP Deflator'!F156/100-1)-('GDP Deflator'!F155/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!G156/100-1)-('GDP Deflator'!G155/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!H156/100-1)-('GDP Deflator'!H155/100-1)","v":-3.0000000000001137E-3},{"$f":"('GDP Deflator'!I156/100-1)-('GDP Deflator'!I155/100-1)","v":1.3000000000000123E-2},{"$f":"('GDP Deflator'!J156/100-1)-('GDP Deflator'!J155/100-1)","v":4.0000000000002256E-3},{"$f":"('GDP Deflator'!K156/100-1)-('GDP Deflator'!K155/100-1)","v":5.0000000000001155E-3},{"$f":"('GDP Deflator'!L156/100-1)-('GDP Deflator'!L155/100-1)","v":2.9999999999998916E-3},{"$f":"('GDP Deflator'!M156/100-1)-('GDP Deflator'!M155/100-1)","v":2.9999999999998916E-3},{"$f":"('GDP Deflator'!N156/100-1)-('GDP Deflator'!N155/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!O156/100-1)-('GDP Deflator'!O155/100-1)","v":9.000000000000119E-3},{"$f":"('GDP Deflator'!P156/100-1)-('GDP Deflator'!P155/100-1)","v":3.2000000000000028E-2},{"$f":"('GDP Deflator'!Q156/100-1)-('GDP Deflator'!Q155/100-1)","v":7.0000000000001172E-3},{"$f":"('GDP Deflator'!R156/100-1)-('GDP Deflator'!R155/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!S156/100-1)-('GDP Deflator'!S155/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!T156/100-1)-('GDP Deflator'!T155/100-1)","v":-2.0000000000000018E-3},{"$f":"('GDP Deflator'!U156/100-1)-('GDP Deflator'!U155/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V156/100-1)-('GDP Deflator'!V155/100-1)","v":1.0000000000000009E-2},{"$f":"('GDP Deflator'!W156/100-1)-('GDP Deflator'!W155/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!X156/100-1)-('GDP Deflator'!X155/100-1)","v":-5.0000000000001155E-3},{"$f":"('GDP Deflator'!Y156/100-1)-('GDP Deflator'!Y155/100-1)","v":1.0000000000001119E-3},{"$f":"('GDP Deflator'!Z156/100-1)-('GDP Deflator'!Z155/100-1)","v":9.9999999999988987E-4},{"$f":"('GDP Deflator'!AA156/100-1)-('GDP Deflator'!AA155/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AB156/100-1)-('GDP Deflator'!AB155/100-1)","v":9.9999999999988987E-4},{"$f":"('GDP Deflator'!AC156/100-1)-('GDP Deflator'!AC155/100-1)","v":8.0000000000000071E-3},{"$f":"('GDP Deflator'!AD156/100-1)-('GDP Deflator'!AD155/100-1)","v":5.0000000000001155E-3},{"$f":"('GDP Deflator'!AE156/100-1)-('GDP Deflator'!AE155/100-1)","v":2.6000000000000023E-2},{"$f":"('GDP Deflator'!AF156/100-1)-('GDP Deflator'!AF155/100-1)","v":2.2999999999999909E-2},{"$f":"('GDP Deflator'!AG156/100-1)-('GDP Deflator'!AG155/100-1)","v":-1.0000000000000009E-3},{"$f":"('GDP Deflator'!AH156/100-1)-('GDP Deflator'!AH155/100-1)","v":2.9000000000000137E-2},{"$f":"('GDP Deflator'!AI156/100-1)-('GDP Deflator'!AI155/100-1)","v":1.4000000000000012E-2}]
[42962,{"$f":"('GDP Deflator'!B157/100-1)-('GDP Deflator'!B156/100-1)","v":7.0000000000001172E-3},{"$f":"('GDP Deflator'!C157/100-1)-('GDP Deflator'!C156/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D157/100-1)-('GDP Deflator'!D156/100-1)","v":9.9999999999988987E-4},{"$f":"('GDP Deflator'!E157/100-1)-('GDP Deflator'!E156/100-1)","v":6.0000000000000053E-3},{"$f":"('GDP Deflator'!F157/100-1)-('GDP Deflator'!F156/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!G157/100-1)-('GDP Deflator'!G156/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!H157/100-1)-('GDP Deflator'!H156/100-1)","v":2.8000000000000025E-2},{"$f":"('GDP Deflator'!I157/100-1)-('GDP Deflator'!I156/100-1)","v":9.9999999999988987E-4},{"$f":"('GDP Deflator'!J157/100-1)-('GDP Deflator'!J156/100-1)","v":2.9999999999998916E-3},{"$f":"('GDP Deflator'!K157/100-1)-('GDP Deflator'!K156/100-1)","v":3.1000000000000139E-2},{"$f":"('GDP Deflator'!L157/100-1)-('GDP Deflator'!L156/100-1)","v":5.0000000000001155E-3},{"$f":"('GDP Deflator'!M157/100-1)-('GDP Deflator'!M156/100-1)","v":3.0000000000001137E-3},{"$f":"('GDP Deflator'!N157/100-1)-('GDP Deflator'!N156/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!O157/100-1)-('GDP Deflator'!O156/100-1)","v":7.0000000000000062E-3},{"$f":"('GDP Deflator'!P157/100-1)-('GDP Deflator'!P156/100-1)","v":-1.1000000000000121E-2},{"$f":"('GDP Deflator'!Q157/100-1)-('GDP Deflator'!Q156/100-1)","v":6.9999999999998952E-3},{"$f":"('GDP Deflator'!R157/100-1)-('GDP Deflator'!R156/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!S157/100-1)-('GDP Deflator'!S156/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!T157/100-1)-('GDP Deflator'!T156/100-1)","v":2.0999999999999908E-2},{"$f":"('GDP Deflator'!U157/100-1)-('GDP Deflator'!U156/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V157/100-1)-('GDP Deflator'!V156/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!W157/100-1)-('GDP Deflator'!W156/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!X157/100-1)-('GDP Deflator'!X156/100-1)","v":1.5000000000000124E-2},{"$f":"('GDP Deflator'!Y157/100-1)-('GDP Deflator'!Y156/100-1)","v":4.9999999999998934E-3},{"$f":"('GDP Deflator'!Z157/100-1)-('GDP Deflator'!Z156/100-1)","v":6.0000000000002274E-3},{"$f":"('GDP Deflator'!AA157/100-1)-('GDP Deflator'!AA156/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AB157/100-1)-('GDP Deflator'!AB156/100-1)","v":8.0000000000000071E-3},{"$f":"('GDP Deflator'!AC157/100-1)-('GDP Deflator'!AC156/100-1)","v":8.999999999999897E-3},{"$f":"('GDP Deflator'!AD157/100-1)-('GDP Deflator'!AD156/100-1)","v":4.9999999999998934E-3},{"$f":"('GDP Deflator'!AE157/100-1)-('GDP Deflator'!AE156/100-1)","v":1.0999999999999899E-2},{"$f":"('GDP Deflator'!AF157/100-1)-('GDP Deflator'!AF156/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AG157/100-1)-('GDP Deflator'!AG156/100-1)","v":1.0000000000000009E-3},{"$f":"('GDP Deflator'!AH157/100-1)-('GDP Deflator'!AH156/100-1)","v":4.5999999999999819E-2},{"$f":"('GDP Deflator'!AI157/100-1)-('GDP Deflator'!AI156/100-1)","v":-6.9999999999998952E-3}]
[43054,{"$f":"('GDP Deflator'!B158/100-1)-('GDP Deflator'!B157/100-1)","v":9.9999999999988987E-4},{"$f":"('GDP Deflator'!C158/100-1)-('GDP Deflator'!C157/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D158/100-1)-('GDP Deflator'!D157/100-1)","v":2.0000000000000018E-3},{"$f":"('GDP Deflator'!E158/100-1)-('GDP Deflator'!E157/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!F158/100-1)-('GDP Deflator'!F157/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!G158/100-1)-('GDP Deflator'!G157/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!H158/100-1)-('GDP Deflator'!H157/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!I158/100-1)-('GDP Deflator'!I157/100-1)","v":-6.0000000000000053E-3},{"$f":"('GDP Deflator'!J158/100-1)-('GDP Deflator'!J157/100-1)","v":7.0000000000001172E-3},{"$f":"('GDP Deflator'!K158/100-1)-('GDP Deflator'!K157/100-1)","v":9.9999999999988987E-4},{"$f":"('GDP Deflator'!L158/100-1)-('GDP Deflator'!L157/100-1)","v":6.9999999999998952E-3},{"$f":"('GDP Deflator'!M158/100-1)-('GDP Deflator'!M157/100-1)","v":4.0000000000000036E-3},{"$f":"('GDP Deflator'!N158/100-1)-('GDP Deflator'!N157/100-1)","v":9.9999999999988987E-4},{"$f":"('GDP Deflator'!O158/100-1)-('GDP Deflator'!O157/100-1)","v":5.0000000000000044E-3},{"$f":"('GDP Deflator'!P158/100-1)-('GDP Deflator'!P157/100-1)","v":5.7000000000000162E-2},{"$f":"('GDP Deflator'!Q158/100-1)-('GDP Deflator'!Q157/100-1)","v":2.100000000000013E-2},{"$f":"('GDP Deflator'!R158/100-1)-('GDP Deflator'!R157/100-1)","v":4.9999999999998934E-3},{"$f":"('GDP Deflator'!S158/100-1)-('GDP Deflator'!S157/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!T158/100-1)-('GDP Deflator'!T157/100-1)","v":-1.4999999999999902E-2},{"$f":"('GDP Deflator'!U158/100-1)-('GDP Deflator'!U157/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V158/100-1)-('GDP Deflator'!V157/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!W158/100-1)-('GDP Deflator'!W157/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!X158/100-1)-('GDP Deflator'!X157/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Y158/100-1)-('GDP Deflator'!Y157/100-1)","v":2.0000000000002238E-3},{"$f":"('GDP Deflator'!Z158/100-1)-('GDP Deflator'!Z157/100-1)","v":0},{"$f":"('GDP Deflator'!AA158/100-1)-('GDP Deflator'!AA157/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AB158/100-1)-('GDP Deflator'!AB157/100-1)","v":3.0000000000001137E-3},{"$f":"('GDP Deflator'!AC158/100-1)-('GDP Deflator'!AC157/100-1)","v":1.5000000000000124E-2},{"$f":"('GDP Deflator'!AD158/100-1)-('GDP Deflator'!AD157/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AE158/100-1)-('GDP Deflator'!AE157/100-1)","v":6.0000000000000053E-3},{"$f":"('GDP Deflator'!AF158/100-1)-('GDP Deflator'!AF157/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AG158/100-1)-('GDP Deflator'!AG157/100-1)","v":1.0000000000000009E-3},{"$f":"('GDP Deflator'!AH158/100-1)-('GDP Deflator'!AH157/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AI158/100-1)-('GDP Deflator'!AI157/100-1)","v":{"$error":"#N/A"}}]
[43146,{"$f":"('GDP Deflator'!B159/100-1)-('GDP Deflator'!B158/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!C159/100-1)-('GDP Deflator'!C158/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!D159/100-1)-('GDP Deflator'!D158/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!E159/100-1)-('GDP Deflator'!E158/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!F159/100-1)-('GDP Deflator'!F158/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!G159/100-1)-('GDP Deflator'!G158/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!H159/100-1)-('GDP Deflator'!H158/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!I159/100-1)-('GDP Deflator'!I158/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!J159/100-1)-('GDP Deflator'!J158/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!K159/100-1)-('GDP Deflator'!K158/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!L159/100-1)-('GDP Deflator'!L158/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!M159/100-1)-('GDP Deflator'!M158/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!N159/100-1)-('GDP Deflator'!N158/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!O159/100-1)-('GDP Deflator'!O158/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!P159/100-1)-('GDP Deflator'!P158/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Q159/100-1)-('GDP Deflator'!Q158/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!R159/100-1)-('GDP Deflator'!R158/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!S159/100-1)-('GDP Deflator'!S158/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!T159/100-1)-('GDP Deflator'!T158/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!U159/100-1)-('GDP Deflator'!U158/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!V159/100-1)-('GDP Deflator'!V158/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!W159/100-1)-('GDP Deflator'!W158/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!X159/100-1)-('GDP Deflator'!X158/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Y159/100-1)-('GDP Deflator'!Y158/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!Z159/100-1)-('GDP Deflator'!Z158/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AA159/100-1)-('GDP Deflator'!AA158/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AB159/100-1)-('GDP Deflator'!AB158/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AC159/100-1)-('GDP Deflator'!AC158/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AD159/100-1)-('GDP Deflator'!AD158/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AE159/100-1)-('GDP Deflator'!AE158/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AF159/100-1)-('GDP Deflator'!AF158/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AG159/100-1)-('GDP Deflator'!AG158/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AH159/100-1)-('GDP Deflator'!AH158/100-1)","v":{"$error":"#N/A"}},{"$f":"('GDP Deflator'!AI159/100-1)-('GDP Deflator'!AI158/100-1)","v":{"$error":"#N/A"}}]

{"sheet":"CPI % trimestre","index":45,"n_rows":156,"n_cols":35,"rows_kept":156,"cut":false,"hidden":true,"merged":[]}
[null,"GERMANY","AUSTRALIA","AUSTRIA","BELGIUM","CANADA","CHILE","KOREA","DENMARK","SPAIN","ESTONIA","UNITED STATES","FINLAND","FRANCE","GREECE","HUNGARY","ISLAND","ITALY","JAPAN","LATVIA","LUXEMBOURG","MEXICO","NORWAY","NEW ZEALAND","NETHERLANDS","POLAND","PORTUGAL","SLOVAK REPUBLIC","CZECH REPUBLIC","UNITED KINGDOM","SLOVENIA","SWEDEN","SWITZERLAND","TURKEY","ISRAEL"]
[null,"INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX"]
[]
[29266]
[29356]
[29448]
[29540]
[29632]
[29721]
[29813]
[29905]
[29997]
[30086]
[30178]
[30270]
[30362]
[30451]
[30543]
[30635]
[30727]
[30817]
[30909]
[31001]
[31093]
[31182]
[31274]
[31366]
[31458]
[31547]
[31639]
[31731]
[31823]
[31912]
[32004]
[32096]
[32188]
[32278]
[32370]
[32462]
[32554]
[32643]
[32735]
[32827]
[32919]
[33008]
[33100]
[33192]
[33284]
[33373]
[33465]
[33557]
[33649]
[33739]
[33831]
[33923]
[34015]
[34104]
[34196]
[34288]
[34380]
[34469]
[34561]
[34653]
[34745]
[34834,1.2452214626370584E-3,1.4704768827707326E-2,3.430464612735884E-3,4.4155427103409473E-4,8.0590101607787012E-3,1.8428360200511973E-2,1.8304855354424054E-2,1.0371292263015919E-2,1.1539979956876723E-2,6.118611756717951E-2,8.6123433955176409E-3,2.1587638236630902E-3,5.7525880310689281E-3,4.4244551703963797E-2,9.3362984548138517E-2,-1.159310315754003E-3,2.0000286127126232E-2,4.1085041085040519E-3,5.9973165236323123E-2,1.8249408583981275E-3,0.19110642974903835,7.4859380169844947E-3,1.0295573469099262E-2,5.3412543772397569E-3,5.7383750638732911E-2,8.2161340311686093E-3,1.0793783151506808E-2,1.3706858890345064E-2,1.8379850238257278E-2,1.2092008364396722E-2,1.1883426949399256E-2,-4.3027798222272651E-4,0.14353163361661969,6.2042868412959251E-3]
[34926,3.7310184436678551E-3,1.2939525998447721E-2,1.6261747845415897E-2,8.9208094263666382E-3,0,3.2471671388102141E-2,6.0140882509303051E-3,-4.3933483884212032E-3,3.9478819538263377E-3,4.7839354267152245E-2,4.5989197552973593E-3,7.1803786704971451E-4,2.9228346456693366E-3,-9.0867707822676058E-3,2.4021601907701084E-2,8.1245911325891207E-3,1.0547428363044897E-2,-5.1072220852846906E-3,1.5572008598041531E-2,8.0960734043999949E-4,7.0244915221653992E-2,0,4.4514124135612843E-3,0,6.2098294109118601E-3,2.3345513601298329E-3,1.828639519695674E-2,1.1582179604589848E-2,2.0053475935830622E-3,2.9868846568452678E-3,-3.1261515054262778E-3,4.485879674207327E-3,0.10156895127993404,3.999946844560176E-3]
[35018,-2.4780997930785587E-3,9.1939119800799052E-3,-1.2624712202609523E-2,-2.0016968025877713E-3,3.4129692832765013E-3,1.4456219775696999E-2,1.9982164679459569E-3,8.8254701418672976E-3,8.4627921233235703E-3,6.5758572099577473E-2,4.5778665145463915E-3,-1.4350453172206068E-3,5.4392201690807163E-3,3.5408237185716507E-2,5.9621245847744975E-2,4.6052080716738608E-3,1.1950200557953483E-2,0,5.4301302854992795E-2,4.4627207765943755E-3,6.7358815921827908E-2,4.4609258473706781E-3,4.4456212720886956E-3,6.993480883130232E-3,6.1618999591768198E-2,5.4972875226038109E-3,1.7958007966334399E-2,2.2899137288316052E-2,-6.6711140760500331E-4,2.9757506549338286E-2,9.0382276488683022E-3,-9.8113292659551821E-4,0.20164917541229377,4.089898348157428E-3]
[35110,1.2421280137130841E-2,4.555077012920572E-3,9.3790887774798382E-3,1.130371255894258E-2,1.1381984700495895E-3,1.0835573135892673E-2,2.084878450762262E-2,2.929714114408899E-3,1.2128041276854296E-2,9.1934773027765537E-2,8.460981530642675E-3,3.6053752867912792E-3,5.9345327336330911E-3,1.2252350642480536E-2,8.108719539784115E-2,5.1675279213203584E-3,1.0327801398985148E-2,-3.0820458441931375E-3,7.0018513974704932E-2,2.6174145313484498E-3,9.4678738514355043E-2,-2.9562018936040158E-3,5.0502948317723284E-3,3.5262924130876616E-3,6.5326064828428621E-2,9.5388820948134612E-3,1.0301757488670349E-2,3.3579758433985862E-2,7.3431241655539381E-3,3.583387692976725E-2,-3.8996029495178552E-3,4.7411554873231232E-3,0.17155333749220203,8.9637626712011365E-3]
[35200,1.22688848810526E-3,6.0458964930893977E-3,2.5283314295982962E-3,7.0925711884006759E-4,1.0218920205171456E-2,2.5703200775945678E-2,1.9405876654827292E-2,1.1643863534462895E-2,1.2715154178568833E-2,3.9231514368744058E-2,1.0980193420329964E-2,5.0118072652363121E-3,9.7124759361608692E-3,4.6528093865372044E-2,5.6470658575229482E-2,9.7014925373133387E-3,1.1674789242903438E-2,1.0298620223468058E-2,2.4702939337085672E-2,4.1099925029453033E-3,7.0225064567703832E-2,8.8949008034102661E-3,6.5986554204229275E-3,9.8174648945159593E-3,5.1765505233879017E-2,1.5405883023600353E-2,1.0196713419837744E-2,1.4439463389244178E-2,1.3253810470510219E-2,3.6084638313951034E-2,5.8723040785821912E-3,-9.2128620542430983E-4,0.17891373801916943,7.5645732352596085E-3]
[35292,2.4507701545211091E-3,4.521618537191463E-3,1.9381928975599649E-2,9.0431815198845911E-3,0,1.1429037254422347E-2,9.5182287542363575E-3,0,3.3413854454458214E-3,6.641292527574949E-3,4.4696938050881041E-3,-2.8496081788753624E-3,-4.9448319126167428E-3,-1.5609143188517915E-2,1.5195246179966038E-2,6.2207440256221158E-3,1.4357983441353195E-3,-5.0968198992443758E-3,1.564439019428332E-2,1.8132608029011177E-3,4.4415076993794544E-2,4.4150110375276164E-3,6.2399714744161283E-3,-3.0547328436907328E-3,1.4252548702937462E-2,3.9439150023159453E-3,1.0072129443108535E-2,2.1350899551465741E-2,1.3080444735120711E-3,-8.9146422999775154E-4,-1.0885846041349678E-2,3.1375106832800537E-3,9.6205962059620731E-2,-4.1493775933620913E-4]
[35384,-1.2223892820908411E-3,1.9845835250806854E-3,-9.0922790978048562E-3,2.3803639485424632E-3,7.8647421385293903E-3,1.6071313430911172E-2,1.9139356478359293E-3,8.6223105643450371E-3,3.8636756819099283E-3,1.8750723407538805E-2,8.2619423882002163E-3,7.1443791283853919E-4,4.6974473082392887E-3,3.0829651448208262E-2,3.6123421690776869E-2,3.3665911734099829E-3,5.7617580061637419E-3,3.0757362976441271E-3,2.6099671500680932E-2,5.190380494816349E-3,4.425922869560428E-2,7.3215128429851006E-3,6.8145886714277015E-3,1.0191439191079565E-2,4.5978384188212873E-2,1.1883125961134056E-3,1.9986275518957042E-2,1.2202434004764395E-2,5.2253429131288165E-3,1.7784357066088052E-2,3.1359549757947747E-3,3.3631155902824617E-4,0.18953440461475068,3.0614362806145046E-3]
[35476,1.3462738810628316E-2,1.4926658437868223E-3,6.9958430497820689E-3,7.5393838727257911E-3,4.4535043756006587E-3,1.711801754636455E-2,1.6957645032490198E-2,1.4380825565911692E-3,5.1987591911764053E-3,3.139556902101881E-2,6.2969175351279549E-3,1.4278557114226764E-3,6.3734235619810065E-3,3.3653998793536921E-3,6.9001694778468181E-2,-5.4904831625179895E-4,4.3032240873965844E-3,-2.0507764357899916E-3,2.8910535459816256E-2,4.1705834844893985E-3,7.6337486500013041E-2,1.1631953739893897E-2,6.2269872211406785E-4,2.0177243234686948E-3,5.4937108713440264E-2,8.2664246317112333E-3,1.8164998738541716E-2,2.2381608017674637E-2,7.1474983755686061E-3,2.8531579996015077E-2,-4.3029157603206025E-3,5.8946802192014758E-3,0.1572566678212679,7.9018157363819341E-3]
[35565,1.2076273744971999E-3,-1.4904411132448114E-3,1.9759363672975372E-3,-3.1941063585899654E-3,2.2233425110842475E-3,8.7815073621162476E-3,9.2689536244381365E-3,1.1395064354855933E-2,2.314484098637104E-3,4.7202026878166992E-2,3.1424199366052452E-3,1.0718663231358283E-2,2.5796828579462971E-3,3.5360567034775192E-2,4.6353616186018298E-2,5.0458808927953402E-3,7.1368876271840076E-3,2.3543475898317512E-2,1.796691204371248E-2,-4.8784346817143387E-4,3.2720687207851151E-2,2.8712438969527021E-3,-3.1115560485961424E-4,1.1055395427804315E-2,2.3142970525632078E-2,9.0018973229744059E-3,1.2368877508879272E-2,1.01002192295645E-2,1.2258064516128986E-2,3.329975591801948E-2,1.1018658899089262E-2,-3.5873839949197572E-3,0.17599521101466609,3.0153332905626939E-3]
[35657,1.0855536926918097E-2,-3.9756580647013484E-3,0,1.1693261838620073E-2,3.3147176041170567E-3,1.2508697332817897E-2,1.0999237223493497E-2,4.2200749359100342E-3,6.2147214778491833E-3,1.704097196654919E-2,4.3719865980222927E-3,3.5391221492122593E-3,1.0243402760838904E-3,-1.4089026756926026E-2,1.8037518037518074E-2,6.6805676458083774E-3,1.4093597291922055E-3,-3.0019305019304277E-3,1.1052092069704589E-2,4.8412415739971237E-3,2.6707426892269792E-2,0,3.3831788348333003E-3,1.1455201051797648E-3,1.4703548950124379E-2,2.4294165282678915E-3,1.2217757562159592E-2,5.1654910472056503E-2,1.0197578075207048E-2,7.6489004705573294E-3,1.5468178061164295E-3,2.1132193611146377E-3,0.16136421481292951,3.0190610208520319E-3]
[35749,-3.5796532509216883E-3,5.0434456820891427E-4,2.964339994724563E-3,-1.787994891443212E-3,-1.092685435145957E-3,2.304379695803549E-2,5.4624194594921072E-3,4.2023407430680226E-3,6.5871486854034433E-3,2.3650686938684107E-2,4.3529555347625593E-3,3.5143100237988723E-3,2.9602377935875612E-3,2.6581317131387561E-2,3.7845499645641434E-2,6.0932692501056707E-3,7.0763402956806054E-3,3.0109692222790585E-3,1.4194071670845076E-2,6.511408091999904E-3,3.1967686093479442E-2,8.6022640314535881E-3,5.2195023265224627E-3,1.0362896410043065E-2,3.6799583007558034E-2,2.8069118492757283E-3,1.7430379236690552E-2,1.5846809263381445E-2,6.9400630914826511E-3,1.8884072261809548E-2,7.0029827519129118E-3,-2.3430700912685509E-4,0.23953539338154717,2.193709665076593E-3]
[35841,4.7900176033146558E-3,2.9957368360409298E-3,4.9217898783955327E-3,6.9089048106452111E-4,5.5208802522359601E-3,7.0604391503590325E-3,6.7774225984122083E-2,1.4079549454417695E-3,2.6598364693133369E-3,2.5882828418907655E-2,2.4708360337006852E-3,7.0040057998066452E-4,1.153878854866397E-3,-4.9823353564634187E-3,5.8795411089866079E-2,1.6390165900459497E-3,5.6160697959928285E-3,-3.9961389961388205E-3,1.7212548620451518E-2,-1.0434328942210414E-4,5.4216059047192955E-2,8.5158150851580849E-3,3.0590887135728551E-3,-8.4935526214191537E-4,5.9138974075377382E-2,3.2496347574380025E-3,3.1609593788992196E-2,4.9933248200603408E-2,4.3859649122808264E-3,2.8704988678693866E-2,-1.0033366504712316E-2,1.3392109815300035E-3,0.17644978783592657,3.0033851714219573E-3]
[35930,1.1917956785489903E-3,4.968408960367654E-3,1.9565813414421651E-3,7.8374715524074379E-3,3.3020196073412222E-3,9.7382385201436605E-3,-3.401312738056772E-3,9.7637180238234755E-3,4.2669062122786539E-3,1.5856861457649307E-2,5.5625143103423813E-3,6.3114723903781034E-3,3.9793269114114516E-3,4.5520757465404182E-2,3.5235945393959023E-2,9.3590357598978269E-3,5.5847056989974941E-3,9.0322330548717744E-3,1.0578039846332432E-2,1.6696668492863775E-3,2.9320660245258257E-2,4.228439498294545E-3,3.6516853932584414E-3,9.8402885110766558E-3,1.7262111958482373E-2,1.6154715080909599E-2,1.2767101196075714E-2,5.9430845991184089E-3,1.9962570180910744E-2,2.5259159329735992E-2,5.8421438539226767E-3,-2.3962106436331565E-3,0.13044785091674194,4.8976070241328884E-3]
[36022,2.3807539847868764E-3,2.9863115480237568E-3,-9.8259928606081459E-4,-2.4610856686161364E-3,1.0842943157465257E-3,1.1126932166815928E-2,-8.4617879757997727E-4,-1.3923805840263537E-3,7.030048916841336E-3,6.1887987590083515E-3,3.6833645861238384E-3,1.3910412065449851E-3,-1.9213572757813546E-3,-1.6544757924068287E-2,-2.6996718860323732E-3,-5.9903916490382514E-3,1.3948802727765663E-3,-1.0939510939510955E-2,-6.2768534398925935E-3,2.3440552155227223E-3,3.1391705829004968E-2,0,5.1444031292897652E-3,-2.0789755624712747E-3,-5.9882102250634617E-3,3.5358405657344161E-3,-5.0424628450107534E-3,2.0677905554868481E-2,1.2232415902140303E-3,1.0561124673211797E-3,-9.3001928232141484E-3,2.6924365992626598E-3,0.10063812815740492,1.2121212121212199E-3]
[36114,-3.5626491859346299E-3,3.4475389985042515E-3,1.9546812749005049E-3,-4.0695382345834474E-4,2.1917249640022174E-3,1.4212917930924274E-2,4.2627069600689182E-3,6.9199684986509524E-3,-8.3272035862447247E-5,9.1538325651607799E-4,3.6698472009073502E-3,7.0673961519251982E-4,-1.5376233428172625E-3,1.8667729177734405E-2,1.7345493919706856E-2,8.2143283344604523E-3,4.1530167410424035E-3,1.4080540692762655E-2,6.3165011921284542E-3,4.9369884370520367E-4,4.9041747436999072E-2,9.8162044870389042E-3,-3.6197775096460383E-3,1.0467657621962889E-2,1.9074294298053296E-2,7.3136878069612887E-3,1.9014594368021998E-2,-2.8941417187163809E-3,4.2761148442274077E-3,7.6617087512971249E-3,3.9164026061879742E-3,-2.6183552272398547E-3,0.1800942142770865,-1.0845439870865725E-3]
[36206,1.1917956785489903E-3,1.4764967275722185E-3,1.950867949849E-3,4.7963766364294003E-3,0,2.4620669911250559E-3,1.6866013577141459E-3,5.5004936340441457E-3,7.0648326786681981E-3,1.5499149632577147E-2,3.0581039755352979E-3,-7.0624048706247056E-4,1.2853470437017567E-3,-1.0053745527242253E-2,4.1508893300857608E-2,2.1700104555049116E-3,2.7743526510481953E-3,-1.289871587394309E-2,1.5524161465424235E-2,5.8435487222108229E-4,6.4370487493570439E-2,6.945243850964955E-3,-4.5378330183908355E-3,2.7573994434606508E-3,2.5611497535584338E-2,5.432190365148859E-4,4.2293022212250397E-2,5.8050841737207204E-3,-4.2579075425791535E-3,2.0699243087379804E-2,-1.5604496932296597E-3,5.2281156441305043E-3,0.11647901740020461,2.3103143542482218E-3]
[36295,4.7615079695737528E-3,2.948639798131536E-3,1.9594711908128559E-3,6.4068474765124339E-3,1.2015410240435287E-2,1.133767420607712E-2,2.5256422848642934E-3,9.5636428553211861E-3,8.0765202050829821E-3,1.0475257536497473E-2,1.0326086956521596E-2,1.252635042099759E-2,6.2610506939229094E-3,3.225287188117365E-2,3.0205365038812992E-2,1.5176866597114147E-2,5.5077364484064084E-3,6.0340311596593921E-3,1.8629755375640933E-3,8.7602040154179939E-3,2.4681414662084622E-2,8.2691867997866098E-3,3.0746607847054186E-4,1.115063447614717E-2,2.497192903660439E-2,1.1864878106916388E-2,9.543285616905095E-3,1.4361837778344988E-3,1.1606597434331123E-2,1.2695690191528275E-2,7.8026024461572696E-3,4.6674964438131461E-4,0.12330399706637341,6.8771806078620212E-3]
[36387,4.7389434525573204E-3,7.3640616828507532E-3,-9.7781958609777231E-4,-1.6229681445321109E-3,6.4703369600722649E-3,4.0663033349337407E-3,8.5375582583391285E-4,5.4059515990501072E-3,8.8458067867982493E-3,-1.4228754593073045E-3,5.4185964129680464E-3,-1.371923701787181E-3,-1.1433247884848896E-3,-2.0315003047959412E-2,1.5718591431078677E-2,1.5473512758861219E-2,4.1018063234057323E-3,-4.0017742806448542E-3,-3.7364012373570787E-3,3.1906134211610038E-3,1.8934167088784593E-2,-5.4675787696687461E-3,3.2741754423477598E-3,5.4888850078582685E-4,3.7538524458466949E-3,-2.4864879012720387E-4,6.7379793169622282E-2,1.0092480900683487E-2,-6.0386473429951959E-4,2.5371944739638774E-2,-2.7138795554406681E-3,6.3759358407571298E-3,0.11711417612013397,2.9522510914572475E-3]
[36479,-1.1791479476931377E-3,6.8051073382910943E-3,4.8691041096229348E-3,5.695923382269541E-3,3.2081289243406363E-3,7.5090699440334419E-3,8.4044189623828647E-3,8.0778894472361973E-3,3.1441000691159182E-3,6.8896404860327998E-3,7.1771583672617378E-3,4.820380569046101E-3,2.6748277025399059E-3,2.4773536306543553E-2,1.4949479773128438E-2,1.6307046018712912E-2,8.1827869684358845E-3,-9.9720202538500224E-4,1.6885586198475577E-2,6.2583358982251092E-3,2.5096425816405254E-2,1.7886323043208474E-2,2.6640736349952121E-3,6.6703239159164873E-3,3.5477299185098898E-2,8.3645312459093013E-3,1.5498584984185104E-2,2.8528588299299162E-3,7.2507552870089143E-3,1.7149242129809616E-2,5.4425294803681634E-3,9.2715231788087493E-4,0.1744593804792518,2.2700342999688594E-3]
[36571,7.0832398739184566E-3,7.7346526374468816E-3,1.0665055606243756E-2,8.8964627163030663E-3,5.3505213647562222E-3,9.9933005806165376E-3,5.8243541207305682E-3,6.6797103797215929E-3,9.2406209048783161E-3,1.3684996267728122E-2,8.9139954911767738E-3,1.0961729890502703E-2,5.7078997332307146E-3,-6.9897483690587459E-3,3.4269642130194899E-2,8.2669472418459566E-3,5.4234984711021283E-3,-7.0261469579206981E-3,1.845784372587711E-2,8.2203303425774088E-3,3.2659409020217689E-2,1.0802065832866692E-2,5.3007054322267155E-3,6.8119047324177728E-4,3.6074650777143669E-2,-1.7524956836680872E-3,6.3244864838281289E-2,2.132895816242808E-2,4.7990401919617565E-3,2.7065322952985804E-2,-1.1599432916613583E-3,8.3917780424329624E-3,0.15202786762876341,7.0684570105901123E-3]
[36661,-1.1722367449330529E-3,7.6752869589267192E-3,2.8668675507190766E-3,8.557199100811097E-3,8.5028961829793914E-3,1.426123486816655E-2,-4.0534392190926249E-3,1.1933794674358511E-2,9.8119269125227504E-3,9.6496072655867238E-3,1.001669449081799E-2,1.4223856693754033E-2,6.6911211212408173E-3,3.2421825007465488E-2,2.3186746341288922E-2,1.7963625521765003E-2,8.0725907384229245E-3,5.0555821239299803E-3,-1.8190699162892177E-3,7.5971128443033109E-3,1.5044047156367313E-2,5.3556258695197645E-3,6.9246220530712055E-3,1.3775434427446998E-2,2.0020345879959267E-2,1.8895159822102103E-2,6.1672242865293825E-3,0,1.9104477611940229E-2,1.888050099982963E-2,1.0052785923753582E-2,3.2806605063218086E-5,7.6565874730021521E-2,5.1776336113684707E-3]
[36753,7.0416749797552747E-3,2.8079324778700343E-2,8.6125100357636875E-3,5.4429475654507176E-3,8.4189340107752031E-3,6.2264973568040283E-3,1.4161717679305852E-2,-2.6301946344028382E-3,1.3348710199103886E-2,1.3371218452281397E-2,7.5778766687857324E-3,6.6788312630126079E-3,2.7536111473775993E-3,-1.969615580623385E-2,2.087777583493633E-2,3.53298674672331E-3,5.33863057917916E-3,-2.0198292855825306E-3,-9.0781769400806178E-3,8.9449253544098273E-3,1.5395414878511815E-2,1.3225893360111485E-3,1.1470418394666337E-2,8.0577225945854813E-4,1.1090278054813218E-2,8.7044198542456375E-3,0,1.3939629485684835E-2,-1.1716461628586972E-3,1.7572152322414825E-2,-4.2156851359355096E-3,1.8699151430321415E-3,5.1760457417995731E-2,5.7902242328875531E-3]
[36845,2.3308121715011065E-3,1.4350362430083807E-2,8.5269073980267507E-3,7.6425631981189568E-3,9.4074407623312428E-3,1.5585013472709353E-2,5.9923559923558134E-3,1.0523991757432904E-2,7.6525606645301281E-3,1.9357353845231184E-2,7.5208843348559817E-3,7.9591006797188335E-3,6.1194294845239305E-3,3.7247270734688698E-2,2.3790764593039304E-2,1.5067218766531054E-2,6.6440259339304308E-3,-4.0283737630265604E-3,9.1613452532992579E-3,1.1290302525396978E-2,2.2907959651824017E-2,1.4614876599075233E-2,1.2300506033476211E-2,1.3711497407746354E-2,2.2778983362925054E-2,1.1096630521427731E-2,1.5277586233316542E-2,4.1141747374338067E-3,9.3841642228738031E-3,3.1367741163806029E-2,9.6100018660196795E-3,8.7208985035855946E-3,0.10209823557463049,6.2946892379147634E-3]
[36937,1.0464264536607315E-2,8.2251993788329258E-3,6.8284282656270179E-3,6.5635939323205328E-4,2.0737382749391742E-3,1.4132579595753647E-3,1.9837446912441159E-2,5.1950574126671256E-3,7.114111385174704E-3,1.7239350435396705E-2,9.7692943563538748E-3,1.9827089337174364E-3,-1.9881885132113641E-3,-1.3870827915041239E-2,3.2840914794304954E-2,3.4682911926968707E-3,1.055046434311091E-2,-2.0223335971158996E-3,9.0781769400807288E-3,5.5329456172925617E-4,1.5759400344064867E-2,1.4392304817926638E-2,2.5635109846446902E-3,1.1432147197920628E-2,1.0724343230419153E-2,8.6472281316480881E-3,4.3180994928761152E-2,2.052476205018583E-2,-5.8105752469495009E-4,1.5656258154301161E-2,-3.8120321596901707E-4,-2.8133047674695488E-3,6.9144563195015385E-2,2.3442244625289099E-3]
[37026,8.0545870873462988E-3,9.045698398402191E-3,8.8488217407829417E-3,1.7260646697276671E-2,1.8588926053372479E-2,1.3726534416189651E-2,1.1668285413978019E-2,1.4236723259352324E-2,1.325117945809362E-2,1.7597894615073217E-2,1.0803502765994288E-2,1.7084282460136713E-2,1.5559982553958962E-2,3.3543956043956102E-2,2.6094985097836032E-2,3.2539398280802212E-2,6.5312663129908355E-3,1.0083210964266787E-3,1.7993010150331834E-2,1.1539028706252452E-2,1.3730530772720462E-2,1.1621412869110559E-2,5.1011276176839981E-3,1.8322645123677761E-2,2.4490782560018243E-2,1.8498529794915619E-2,1.6363557446069654E-2,1.0723058315981193E-2,1.2790697674418539E-2,2.9188433102109501E-2,2.3227595770497489E-2,9.8200915818484891E-3,0.22955198510664143,1.610460114150003E-2]
[37118,0,4.4887716030217462E-3,9.6542143000122316E-4,9.0749519385768807E-4,-2.0198679407978926E-3,6.6455654640731332E-3,8.6535679528656484E-3,-3.8336528044001783E-3,8.2690888736229873E-3,5.4424282039986505E-3,-1.1289313192544004E-3,-2.5902926238872137E-3,-1.4625143639803717E-3,-1.8261077589644237E-2,2.1942633431732972E-3,2.6258737013719058E-2,3.8836825029249233E-3,-2.024390482430749E-3,-5.3057805082379339E-3,4.6407094697200613E-3,5.6833437751722116E-3,-1.4036859972043625E-2,6.6652250785452782E-3,-1.5305705172393713E-3,-7.1653875766832797E-3,1.8028553330409203E-3,3.7865846714495444E-3,1.9886258496687681E-2,-1.1481056257175437E-3,5.7275992622074501E-3,-4.0883166751368716E-3,-5.168541740541488E-3,8.7093907376320834E-2,-1.6576825835997733E-3]
[37210,-3.4243838962639828E-3,7.1473644898327748E-3,2.9287571013536517E-3,2.4336995812606066E-3,-1.2202916390493423E-2,8.5978577113259291E-3,-6.6496297068946442E-3,2.5576364570758514E-3,-1.9304532148985976E-3,6.5012154446275616E-4,-5.651036228054851E-4,-6.464197418857287E-4,-2.5573366501219219E-4,2.3406617209075664E-2,8.6003213306871107E-3,1.6748069155498424E-2,3.8806723294846357E-3,-7.104639084334563E-3,8.8846318988009543E-3,4.365333688042039E-3,1.7695308444207081E-2,5.1704829755294668E-3,5.6734183293110085E-3,9.9581080764818974E-3,8.017611227157273E-3,1.0201848249027146E-2,9.3598434353459048E-4,-9.0960773166571807E-3,-2.2988505747126853E-3,1.767788196359632E-2,5.9762085662768971E-3,1.0909248017973994E-3,0.17055742271474839,2.9386116851624067E-3]
[37302,1.3744602380107107E-2,9.3087486893588256E-3,5.816953605103814E-3,5.5101336475180673E-3,1.0292725595216767E-2,-3.8030683258737374E-3,1.2469482582101454E-2,1.1503844549084929E-2,3.1225111563404351E-3,2.0098302307844262E-2,2.2616925818941258E-3,5.186050998059466E-3,7.1274925876403383E-3,-3.9419553685990927E-3,2.3566341829085458E-2,1.0987001761909587E-2,7.7193738331178263E-3,-8.1819168780410401E-3,1.0557847181300373E-2,1.9865636061546788E-3,9.9691016148779621E-3,5.1557388707155205E-3,5.6539766302299288E-3,9.6166100870129778E-3,1.1155230177441355E-2,1.8295838900324046E-3,2.0742419948994062E-2,1.7053014489569085E-2,1.1520737327190833E-3,2.6422048182975999E-2,7.4399729455532082E-4,8.4157828296449466E-4,0.10628556647697884,7.1582558153384657E-3]
[37391,2.2597082716619976E-3,7.4745990321027911E-3,8.6749685182594405E-3,4.4620665167476314E-3,1.5275866976611763E-2,9.9465018438684716E-3,1.5155050819332327E-2,1.010017678255748E-2,2.5620667926906204E-2,1.4717895465559128E-2,1.1246152148051802E-2,1.1605590552958844E-2,9.3860398531482314E-3,3.3068168235965922E-2,2.0628308997421518E-2,4.0774049290563941E-3,7.6602415648272526E-3,8.249412888588159E-3,6.9650290749470045E-3,7.6661499825769752E-3,1.2655853151696927E-2,7.6762531394813927E-3,8.7206396801597919E-3,1.3908812357268374E-2,4.7245640515896081E-3,1.9151518064183026E-2,6.4682693909279276E-3,-1.2842362994790468E-3,1.3808975834292081E-2,2.3484528461294785E-2,1.5589799044786856E-2,9.7562553228187632E-3,3.8672870537071358E-2,1.2038789025544006E-2]
[37483,0,6.5389064936371977E-3,1.9188976742037234E-3,2.4744600374715375E-4,1.2032148030465928E-2,6.9428373061790616E-3,2.809526850137356E-3,-1.2484394506866447E-3,-4.0426133221924676E-3,-9.0465014736381688E-3,5.0087319297564825E-3,-3.8278686695085717E-3,2.1731422493165287E-3,-1.6750440293614721E-2,-8.1622890287474936E-3,0,5.068005563019895E-3,-2.043011813937845E-3,-1.7292132481863454E-2,4.2928178772014824E-3,1.1599903096632502E-2,-5.0785181024596282E-3,6.5025143055315038E-3,-1.3582189222532959E-3,-1.2543664655446207E-2,5.6822870615973464E-3,-9.2401048131307562E-4,0,1.1350737797957144E-3,3.8307257742065115E-3,-4.3921916592724042E-3,-6.8968462408984799E-3,4.2635571663327543E-2,-7.4785575732083664E-4]
[37575,-4.5092270057603967E-3,6.4964269651690554E-3,9.4607379375588607E-4,7.657148242390388E-4,5.9445483297551061E-3,1.6318087795909042E-2,3.7185609678445086E-3,7.5000000000000622E-3,1.5249093197127861E-2,4.8881239242686281E-3,3.3184906297891725E-3,3.2040151014418594E-3,3.3667728056059332E-3,2.4383547315848686E-2,1.1304203656533174E-2,8.5638027869201494E-3,6.3089263098643489E-3,-2.0471942559883161E-3,1.5844955149610485E-2,7.4921931584759349E-3,1.862312817839884E-2,1.4043093714715793E-2,5.8329128877838698E-3,5.4402647595517273E-3,5.5537001991416979E-3,1.3152496278148407E-2,2.7607912427702885E-3,-1.0335172032543749E-2,1.0204081632652962E-2,1.2257799249627332E-2,8.4443652243662015E-3,5.5041926467427338E-3,9.9855344689854686E-2,4.1279790443671249E-3]
[37667,1.4721369766836023E-2,1.0761630504940278E-2,5.7171838259024721E-3,1.1912469247701729E-2,1.2817129284329098E-2,4.585657570732149E-3,1.6696905489932412E-2,1.1177848380139688E-2,1.3245837890387691E-3,1.3154288846259243E-2,9.9225440200132464E-3,7.649443321533278E-3,1.0566904772737695E-2,2.744061977511425E-3,2.110377513152617E-2,2.6788323538007308E-3,7.5162560887502838E-3,-6.1640916883863861E-3,1.5597808572349381E-2,4.86729835478239E-3,1.1215754608693285E-2,3.2754181261453574E-2,4.5756511738870298E-3,6.1548173281780194E-3,5.5230269631962869E-3,2.6958544007220642E-3,6.684745949368831E-2,9.1316438173185688E-3,6.1728395061728669E-3,2.0702698585971513E-2,1.347738671262233E-2,1.1653765556174367E-3,5.8870872757253334E-2,8.1172045139574767E-3]
[37756,-4.4639369692101027E-3,4.2612764180718354E-3,1.9025351854400352E-3,-2.5010178561042373E-3,-2.9229828019849968E-3,6.8408349070170349E-3,8.2238278861392899E-3,4.919386280760607E-3,1.4187065377006869E-2,-2.393832837435661E-3,2.1912848789436001E-3,0,1.4294557937981622E-3,2.7925565766362181E-2,1.1895552668836462E-2,1.0265710260852767E-2,7.4717496154246277E-3,8.2664406441641525E-3,1.0233546994986353E-2,2.5450067436814106E-3,4.7729759299779406E-3,-2.0731789492599018E-2,1.217863623631299E-3,9.7919490908275897E-3,5.492690684445467E-3,1.4077681105905793E-2,6.8646047045770597E-3,1.2995920724883092E-3,1.2269938650306678E-2,1.6999738848196166E-2,3.597043883936113E-4,4.4104612295896573E-3,3.9598820933983259E-2,6.561619148838016E-3]
[37848,5.6049413162644335E-3,4.2431949913179778E-3,3.7864055457683676E-3,7.533527696792941E-3,3.8973729660940482E-3,7.9495205445434536E-4,8.9117734429144946E-4,-6.1162777429109028E-3,-1.0530346544130875E-3,-2.9554112495424611E-3,5.9890912979927435E-3,-5.0646097923177091E-3,3.2032549566156643E-3,-2.1495789995047088E-2,2.1347795984305584E-3,-1.3302774349686075E-3,6.1649733080764157E-3,-3.0757362976443492E-3,-8.4494212617594044E-3,4.5740623757049015E-3,5.2811389837892353E-3,-3.738703610257299E-3,3.0409555898844864E-3,-6.1022289778223104E-4,-8.5772684137528366E-3,-2.4919778794293412E-3,1.3635606361574126E-2,-1.2979053250171679E-3,5.5096418732780705E-4,3.7539740767913443E-3,-6.4723508580769584E-3,-5.6882216598974633E-3,4.9931344401454858E-4,1.2394986916401951E-3]
[37940,-3.3442206293823329E-3,5.4916286149162552E-3,1.880363308983668E-3,1.4931246816982657E-3,1.9467804552297796E-3,-2.7056545698257439E-3,8.1371191135735099E-3,6.1539168073112549E-3,1.3033061811212221E-2,2.4202868991773929E-3,-5.4336912482122468E-4,1.9158581819396225E-3,7.1030843519275244E-3,2.4650739015995127E-2,1.95894985318672E-2,1.3256299149414286E-2,4.9063234522261912E-3,-4.1070206243861707E-3,1.8737625722657691E-2,6.2883560606941113E-3,1.8021311453213729E-2,6.2507194658685261E-3,6.3545191060017103E-3,4.4851014698699121E-3,1.4173692154769268E-2,1.0129701242257427E-2,8.4202541247866414E-3,1.2995920724883092E-3,6.0572687224669242E-3,8.5153556592396651E-3,5.7906800758931176E-3,5.2609630128634954E-3,3.5807860262008662E-2,5.5249885373682694E-3]
[38032,1.0077510709452397E-2,7.5566750629723067E-3,6.5859817548967747E-3,6.0907252239237319E-3,3.8859957299233194E-3,-4.9779724718123086E-3,1.5247417874929337E-2,4.895304387516175E-3,-4.8481695203859143E-3,7.4332297926020807E-3,9.218659512356453E-3,3.8021545542474833E-3,5.2841775038656724E-3,-5.3598774885145195E-3,3.5814616655137632E-2,4.4348707551944422E-4,3.667453901353257E-3,-1.0359700764027702E-3,2.1751298236885486E-2,6.7813870598174564E-3,1.6585093365962589E-2,0,4.8080978490088189E-3,-1.8125552608311279E-3,6.9817530613232037E-3,-8.8084832469426111E-4,5.4199420769549089E-2,2.1968249390104777E-2,6.0207991242475778E-3,6.2812552847100189E-3,-3.5983382219847426E-3,-3.0315601365796807E-3,1.6192311663282499E-2,2.9297097649392256E-3]
[38122,8.8585728839083444E-3,6.2499999999998668E-3,8.4074446566395622E-3,1.076368147773743E-2,1.4493569041376331E-2,1.3170072791855558E-2,8.8443182504682749E-3,8.505178052325757E-3,2.6782955868723146E-2,3.0173284323625538E-2,1.5575411928657523E-2,-1.8938764660928475E-3,1.0280415200407234E-2,3.2171149022821588E-2,1.7036007305039957E-2,1.9615603824963745E-2,8.5185813677244315E-3,3.1011616891858385E-3,2.781624237259761E-2,5.3448890217129286E-3,2.3811081310918247E-3,7.4474048482491284E-3,6.5839969298666645E-3,1.3663138314362833E-2,2.0812054649667733E-2,1.7451651916403854E-2,5.5420769706482353E-3,5.0565034866354441E-3,1.4689880304678882E-2,1.944637841211927E-2,1.0100789021547651E-2,1.2931310415466468E-2,1.8965371264075825E-2,1.4628490889871504E-2]
[38214,3.2927953637440499E-3,4.1447682752029369E-3,5.5694386857469969E-3,4.1596108604484705E-3,-1.9078254117907978E-3,1.0492920364906677E-2,1.4874785920452327E-2,-8.4334500579871241E-3,-1.6201453501828444E-3,-1.5683814303635302E-4,2.1102155187324723E-3,6.3249001331566745E-4,9.2009420012062471E-4,-2.3493606322703253E-2,-2.2378859348198832E-3,2.9812275825660262E-3,4.8234396733521923E-3,0,7.9650603301502088E-3,4.1159791457057171E-3,1.0428494981531422E-2,-3.6904978197672689E-3,6.8387880809692714E-3,-4.5330420535225624E-3,4.5319176485820734E-3,-3.1216325805124567E-3,3.1460674157304247E-3,5.0310638945114672E-3,4.825737265415686E-3,2.2490167910886871E-3,-6.7820848952352408E-3,-5.0875308095810201E-3,1.1100955546323288E-2,3.5847915219666682E-4]
[38306,-3.2819884474006855E-3,6.1855424839711848E-3,5.5274477901354757E-3,4.2668779356005437E-3,7.6347754575865068E-3,6.0104816936854544E-3,-6.0302812164412245E-3,7.2901526162791885E-3,1.4616561572700304E-2,8.8888888888889461E-3,7.9167817361687209E-3,2.5283608902491039E-3,4.0490703553330842E-3,2.8826254065241086E-2,6.2183542178708695E-3,1.4072296617385405E-2,0,6.1732076822138549E-3,1.26316407913869E-2,7.9477136090362333E-3,2.3909786090730689E-2,8.662054502558636E-3,7.9756706545019984E-3,6.1118121468151099E-3,1.2034498113384418E-2,1.1143799589908188E-2,0,-3.7602300376023967E-3,8.5378868729988344E-3,7.7187870813115733E-3,4.3086522099566871E-3,1.0407072150759644E-2,4.5658498101671441E-2,4.3226052095231005E-3]
[38398,7.6831891820696718E-3,7.3770201094729426E-3,8.2455945915993478E-3,6.1871703556779512E-3,9.4849454064194205E-4,-7.8568045756476357E-3,1.5707365721612909E-2,4.8362004824926697E-3,-6.831709183964918E-3,5.7786991448560698E-3,4.18988035437029E-3,1.2720535368617725E-3,1.7220896140557329E-3,-5.7833229560803057E-3,1.0624666310731445E-2,7.5720566682950796E-3,6.0059389582263201E-3,-1.0235434758983142E-2,1.8725613912942585E-2,4.8349562820542147E-3,5.4373194393630975E-3,-2.4520051074022886E-3,5.8581138986395498E-3,1.4286960694498418E-3,7.4104093093274592E-4,-4.1879739023100715E-3,1.8039049235993199E-2,1.0049546601851089E-2,3.1746031746031633E-3,-3.4625877305476394E-3,-7.1683809234179829E-4,-4.0864225989647451E-3,8.927869728548643E-3,1.1930779180233664E-3]
[38487,4.3569187870338144E-3,6.5132435953105805E-3,3.6384021808428813E-3,1.0248541122971133E-2,9.4539204019570278E-3,1.8139090842329342E-2,6.0314899884279516E-3,1.081505581421438E-2,2.4386035543797036E-2,1.2817870301187639E-2,1.3563137370820488E-2,3.7781705700397072E-3,8.9655847759146923E-3,3.3540881336336037E-2,2.0669343335622647E-2,4.1666666666666519E-3,8.3448000355097474E-3,5.1706411395373575E-3,2.2966084802232611E-2,6.8353007307475622E-3,5.5584832743609258E-3,1.3524840850909658E-2,7.2829131652660806E-3,1.0465787438877161E-2,7.4280623401867807E-3,1.4453937757315627E-2,2.3162624788641839E-3,1.2494793835899909E-3,1.2658227848101333E-2,1.4881196111234507E-2,3.9454377479484215E-3,9.6477569228179405E-3,1.9006371808254041E-2,1.3843258233007916E-2]
[38579,6.5070275897971541E-3,8.499871744047649E-3,2.7161710749683543E-3,1.0022617410971657E-2,7.4988538869604771E-3,1.325976149259489E-2,4.0085050019171842E-3,0,5.7267980461506163E-4,1.3736787881100554E-2,1.0285804020100597E-2,2.5203055182585477E-3,3.5263288436446771E-3,-1.8772285534503275E-2,-2.3938613630776207E-3,1.0380988306299299E-2,4.7431439010434673E-3,-4.1112622766860119E-3,4.495664397956789E-3,7.4588534804260753E-3,4.1426984939043621E-3,-1.2182037641378374E-3,1.0405079718205368E-2,-2.3710984652536293E-4,-5.1567111897187212E-3,4.3529488773974556E-3,0,8.6892216675911182E-3,3.1250000000000444E-3,1.095113488339905E-3,-1.4290663433222939E-3,-6.2731204084822689E-3,3.7762387439037592E-3,2.3617549487002787E-3]
[38671,-1.0774933195415448E-3,6.4165558702813374E-3,1.8022347711161846E-3,-9.4401756311746077E-4,1.8634684347949015E-3,1.2398115960942757E-2,-1.0068046104707573E-3,3.562747644257902E-3,1.5868740601081788E-2,6.2358063261440666E-3,6.1064295151493919E-3,1.8772436354854705E-3,1.5904059833651285E-3,2.6719868894510057E-2,4.0858150876827981E-3,1.974224571778449E-2,3.5268732406705805E-3,-1.0370444233933629E-3,2.6825550782873631E-2,5.4973067630172956E-3,1.3718887080138575E-2,8.515447536562748E-3,8.3025618678471691E-3,5.6488648368944183E-3,5.1834406963588986E-3,1.0829775909451334E-2,1.3068194948351097E-2,3.7000549853372089E-3,5.1921079958463512E-3,7.6919533876838031E-3,6.4291599809183086E-3,1.0307981082809947E-2,4.2768368465943674E-2,5.4027989347829042E-3]
[38763,8.6292445096431969E-3,7.168294083859994E-3,2.2896268998451319E-3,4.3729536115324485E-3,2.7791896012889783E-3,-3.4453663338489537E-3,1.0993339125398238E-2,7.1112585711126108E-3,-1.4471939902783726E-3,1.2045188159305775E-2,5.5727827497544791E-3,5.6321360478621685E-3,4.0769907516682302E-3,-8.5476016979537661E-3,2.7515469377736856E-3,6.0481804202972E-3,5.8720162408183452E-3,-1.02813906828636E-3,1.3062370118478883E-2,9.6117810453915098E-3,1.3594518062689298E-2,4.8153736907508016E-3,6.2438869048973E-3,-5.0275496859122359E-3,0,-3.331255775967934E-4,2.8068934840379978E-2,1.3490224722948252E-2,3.0991735537189147E-3,-2.0682877776762032E-3,-2.8439388553145317E-3,1.7644738754074574E-4,1.3919724234634279E-2,1.7549214100411881E-3]
[38852,3.2082816443514961E-3,1.3846750461938617E-2,1.0943346967191792E-2,8.248370017065465E-3,1.5744634961716741E-2,1.4769867588607433E-2,8.8686206659487343E-3,9.411067063461509E-3,2.4969852526303127E-2,1.387314572963394E-2,1.9116807866204288E-2,9.9590306834029807E-3,1.1390592610005745E-2,3.2525257238853023E-2,2.3137174069875366E-2,3.7672130193018738E-2,6.9987738582233394E-3,7.2443494074621029E-3,2.1485467671896963E-2,8.5158416490163091E-3,-1.7415281909876068E-3,1.0788189306773388E-2,1.2139022322690263E-2,1.3402717174655576E-2,1.1048454709375211E-2,2.2230105238264075E-2,6.6453659943641608E-3,4.8422878120741863E-3,1.8022657054582947E-2,2.5363273064547665E-2,1.3741695025117462E-2,9.4330811618568156E-3,3.52075140095367E-2,1.515728539873562E-2]
[38944,4.2640286542725558E-3,1.1700117001169907E-2,2.9483289216003516E-3,4.5569949873054405E-3,9.1304809427761313E-4,1.3998655758221901E-2,7.8366345629656831E-3,0,-2.4178054098396018E-3,1.6879329201604065E-2,6.9131867421876603E-3,1.8448592081130588E-3,1.679837721337174E-3,-1.4936840440196164E-2,4.8980105766809334E-3,1.9709339842325369E-2,5.7971639153484578E-3,4.1070206243862817E-3,5.6202485427776505E-3,4.0812349795398273E-3,8.7228320127934467E-3,-4.7411485814788934E-3,9.7041843013321305E-3,-2.2325937423584019E-4,0,-4.3219937956779919E-3,2.9315494230579553E-3,9.6379061088636142E-3,7.587253414264028E-3,1.1837491345230156E-3,-1.3320971471807441E-3,-5.3869561641582964E-3,7.4031811413701742E-3,4.6089864517218082E-4]
[39036,-2.1229619565217295E-3,2.3129614802952503E-3,-1.9633507853402676E-3,-2.4409737973343226E-3,-5.4626840341126526E-3,-4.0913350551986527E-3,-6.7952849962811257E-3,1.164055700609179E-3,4.9338901993032369E-3,2.939805686014374E-3,-1.1763699362621338E-2,4.9213340368938763E-3,-3.3434938983873952E-3,2.068040007340799E-2,3.1663095640842576E-2,7.9514657935646493E-3,0,-7.1628283786320246E-3,2.2303482974143529E-2,-2.4258498560663089E-3,1.9840983882203123E-2,1.4302178804675991E-2,9.9537702669816319E-4,-3.5091450446622652E-4,2.9193597855350362E-3,6.2418148789658012E-3,5.109721657527766E-3,-1.3120067487318199E-2,9.5381526104418857E-3,-1.3050461785570899E-3,7.2135905753798468E-3,8.0621821639703661E-4,3.8954042517922893E-2,1.1463589710625222E-3]
[39128,1.1701131818568689E-2,-3.8830212123897034E-4,3.9344262295082366E-3,7.2217410134256532E-3,9.1509262913151979E-3,2.3294776461946221E-3,1.1720655812106351E-2,8.1497821291578454E-3,-3.3161782122785866E-3,1.2797140303842713E-2,9.912561682971166E-3,4.8972331168692929E-3,7.8311850487855494E-4,-1.0990369379797027E-2,2.6088223863194759E-2,7.1380802249245701E-3,4.6067150907416199E-3,-6.1895474266607797E-3,2.1829574570638499E-2,9.7918422929772486E-3,1.3802199872812393E-2,-1.2931780798199344E-2,2.6516992972998032E-3,2.0849511206613158E-3,4.360629742892641E-3,-6.9273156651794565E-4,1.1643416276730711E-2,1.329449212115752E-2,9.9453008453505021E-3,-3.5516836991120737E-3,6.3567402635911208E-5,-4.8953793402597423E-3,1.6699240822730221E-2,1.6159065128522609E-3]
[39217,7.3600538335365506E-3,8.4682744919590824E-3,1.2731419515799036E-2,3.4721102475625543E-3,1.7248121413246942E-2,1.6325689491339057E-2,1.0631616723488113E-2,8.0839001045518444E-3,2.4305930647077867E-2,2.3270862010141391E-2,2.1870044147271894E-2,1.157024793388417E-2,1.1610692834785441E-2,3.2008090081696139E-2,1.9731546801761368E-2,1.1193625325238488E-2,5.7373203088342262E-3,9.3421447882247044E-3,2.9382191933862156E-2,7.5884065416560453E-3,-3.3222591362126463E-3,7.1481038887000192E-3,8.2646449508529951E-3,1.64644438075221E-2,1.5190301663377648E-2,2.3233097711350847E-2,2.8746501248204659E-3,1.4318855379560791E-2,1.5263417035942917E-2,3.3368080074425377E-2,1.0583299786003364E-2,1.4478163400863497E-2,2.6455164838039114E-2,1.5459897218927932E-2]
[39309,4.1750167000667027E-3,8.7823560486002261E-3,1.9348699513639378E-3,2.8816282806642946E-3,-3.5739888416744803E-3,3.1800209523165979E-2,4.7827244884370845E-3,-8.0190747056999578E-3,-4.0919637207339488E-3,1.6878025225059323E-2,-1.5729041052803261E-4,1.8026565464897004E-3,2.7596011122030806E-3,-1.5832470878382687E-2,3.2268923169784802E-3,7.7461202390844974E-3,5.6939879122044346E-3,2.0535103121932519E-3,2.3346115814099289E-2,3.7178275140479222E-3,9.5571095571096443E-3,-4.7243237359168022E-3,6.5575203829590922E-3,-7.0702007226852714E-3,-7.1204816600387577E-3,-8.1193993081575266E-3,2.8664101983857382E-3,1.0593011676387931E-2,5.3346265761398115E-3,6.8984966483718324E-3,-2.4110783810127323E-4,-5.9132249583108143E-3,-9.4914131376446775E-3,-7.8910820251676395E-4]
[39401,9.3547314152668815E-3,8.3240601339704678E-3,1.158680075556906E-2,1.5648532883282273E-2,1.7934040268177132E-3,2.2151622341586963E-2,7.6203518614641474E-3,1.6167800209103467E-2,2.357251779057945E-2,3.5095256939341013E-2,1.0875721027792329E-2,9.6179141543284441E-3,9.1316585009901807E-3,3.4657895914440351E-2,2.0664360342014909E-2,2.4908239799989351E-2,6.8004259491603047E-3,1.0296010296009239E-3,5.5761118050482006E-2,1.0530103396090729E-2,1.882936966058657E-2,2.6128993448611526E-2,9.4464592064975594E-3,7.8042008056629086E-3,2.0820979850303845E-2,1.3505122632722744E-2,1.3581905120077398E-2,1.1640624154024337E-2,1.1577424023154759E-2,1.9174835721210925E-2,2.1904162734612598E-2,1.4109438195309298E-2,4.8657826025441553E-2,1.3994040160473453E-2]
[39493,7.2084689212010833E-3,1.200973762510138E-2,4.7673193478057208E-3,1.4040217071221273E-2,2.6852902299150383E-3,8.2456608811749543E-3,1.2275721472648105E-2,1.4775608048622768E-2,-4.6555898115008265E-4,3.2965952659231412E-2,7.2105159409463493E-3,1.3695346292146526E-2,4.6897919550441536E-3,-6.1955322967801596E-3,2.3930170605905854E-2,2.2499318792251088E-2,1.0136974825116107E-2,-2.0471942559883161E-3,4.9222046119159923E-2,8.4515007435645995E-3,1.1784569013382207E-2,9.2517586868472446E-3,8.3899836502883129E-3,5.2390444483869647E-3,1.406150676223672E-2,-3.0632562413868136E-5,2.0449702636516909E-2,3.7977393389278857E-2,8.1068192656177374E-3,4.5872529330936995E-3,-1.5904123785386304E-3,9.2348284960408478E-4,2.3304305163743377E-2,3.6760888076594611E-3]
[39583,9.2017012923277797E-3,1.4090981985352968E-2,1.8044394609522563E-2,1.8637405490619097E-2,2.1383269148925077E-2,2.3877877474919762E-2,2.330088677631359E-2,1.1194731890874943E-2,2.6621676171943776E-2,2.3570590163587868E-2,2.3330792525905863E-2,1.5854573869770405E-2,1.6286243059839389E-2,3.6697746782283325E-2,1.9994243075083684E-2,6.3588949659276972E-2,1.2264150943396279E-2,1.2318273261518131E-2,4.0040849325560623E-2,1.6584798479640117E-2,8.4443000974343541E-3,0,1.3120279899304421E-2,1.7234040344265456E-2,1.6644150229667476E-2,2.244414491688107E-2,8.2902200336596454E-3,6.6514045291425905E-3,1.7502365184484336E-2,3.1879971381675976E-2,1.9341445367097032E-2,1.9334691932556769E-2,4.1867433776818785E-2,1.9409841493192026E-2]
[39675,5.0654455565910528E-3,1.2798751752712167E-2,1.8662804927798149E-3,4.6122831310582146E-3,8.7299409534842276E-3,3.5881677375298793E-2,1.1861304214413337E-2,1.1060460404586081E-3,-1.2199425316329338E-3,1.4577048638373391E-2,1.1334011092433594E-2,6.9331282072044864E-3,1.1735664279066693E-3,-1.8071909829355914E-2,-1.107107194025958E-3,2.7596821533395488E-2,1.1019735157666188E-2,9.1238374938813482E-3,5.5028230095737207E-3,3.8512616201857863E-3,1.5569992781387043E-2,9.1775092936803304E-3,1.5477268420055257E-2,1.6737938988171663E-3,-2.0517727103598338E-3,-5.8523918905423189E-3,6.8620178041542967E-3,6.6074556685822294E-3,9.7629009762900676E-3,2.9161653445357594E-3,3.2867541790171373E-3,-5.2716385844158165E-3,-3.221241788710083E-4,8.7284832737899443E-4]
[39767,-8.0638658172728084E-3,1.8008265065005968E-3,-9.2631236067153289E-4,-6.1113419615076436E-3,-1.2976545498508907E-2,1.823829642725161E-2,-2.6978981491163623E-3,0,-1.0296374061211644E-3,6.9852454509353734E-3,-3.0406178774396997E-2,-5.7294493697612747E-4,-5.871059013742852E-3,1.6833397460561894E-2,-9.0187982179723569E-4,4.8277543627433861E-2,-5.4498120929101779E-3,-9.0413457247626727E-3,1.859499928793773E-2,-8.8534299408752348E-3,2.5194921648605151E-2,1.2495159956884327E-2,1.86629064366306E-3,-1.6709969942432235E-3,8.8844383841828467E-3,-2.6119103110181507E-3,1.2249032971081153E-2,-7.663186175734249E-3,-5.5248618784530246E-3,-7.7470516470109496E-3,3.5774579950156316E-3,-3.6997040236774748E-4,3.9219747971690033E-2,-2.7176668627172385E-3]
[39859,5.0808877327046531E-3,-3.636741479633443E-4,-5.5935933488200362E-3,2.1924010360370172E-3,-2.6335129838315208E-3,-3.2262494482318771E-2,8.1260747389171328E-3,5.5344457293904359E-3,-1.7289464642994301E-2,-1.1669177798226293E-2,-1.0983596460613088E-3,-4.5962445564172727E-3,-2.7851472367069752E-3,-1.8478226594771829E-2,1.2083047842779138E-2,2.6228055601705824E-2,-1.1000091667431322E-3,-1.3186490455213029E-2,2.7932570355723385E-2,4.620265511257049E-4,1.148787746264035E-2,3.3694742173207004E-3,3.1046901519227177E-4,2.3371878221287723E-3,1.2881971575190665E-2,-1.1683654969582347E-2,2.0218562662379647E-3,1.3229548041719275E-2,-2.1296296296296258E-2,-5.5431463759503252E-3,-1.6862258180798673E-2,-1.1063208330415852E-2,-4.6620821013697578E-3,-5.6738454029651164E-3]
[39948,-2.022081125894748E-3,3.2430746842679881E-3,8.4324634473713633E-3,-4.3853847640948906E-3,7.9111656944019781E-3,-3.2942750567629409E-3,9.8495012844912466E-3,5.5039842273885142E-3,1.1074436252583419E-2,-1.2338984438146516E-2,7.84084019278386E-3,-1.1518409247058825E-3,4.953875949238018E-3,2.5444148167186098E-2,2.7552709063164871E-2,9.810799434448958E-3,4.384489105054401E-3,2.0535103121932519E-3,-6.2663337575656897E-3,1.6522649370906972E-3,6.3377905260049161E-3,5.593497944930359E-3,4.6555898115003824E-3,1.3562773648304827E-2,1.9389946417029735E-2,8.4892584892584111E-3,-2.6937317769549773E-3,1.0931284729600588E-3,6.6225165562914245E-3,1.7463964474484062E-2,5.0313696732664503E-3,7.1511657310474597E-3,1.7712111434992517E-2,7.8946291978565508E-3]
[40040,5.0654455565910528E-3,7.9053431001792074E-3,2.7940907520676017E-3,5.5186509964233466E-4,0,-5.5119951998860994E-3,6.22077574309432E-3,0,-6.9156293222683018E-4,8.5773776843152127E-3,9.2481187674613441E-3,-1.1531691921746745E-3,1.9271535941416396E-3,-1.5320028822958132E-2,1.0844784672983332E-2,2.0884547145208598E-2,4.3755012537689542E-3,-2.049302049302093E-3,-2.1039047376962605E-2,9.1902912820303051E-3,6.9685315784508983E-3,-2.2229051423888757E-3,1.050376899946448E-2,-1.1291716059552703E-2,-6.5449041785126116E-4,-7.4476792950473047E-3,1.3555618500384892E-3,-5.4394532237354021E-3,7.5187969924812581E-3,-3.8581497083602923E-3,-1.0133971097903149E-4,-3.7560760053028108E-3,6.1219581520433053E-4,-1.0856331168831446E-3]
[40132,-4.0319329086363487E-3,6.774259868421062E-3,9.2201384033963052E-4,4.3920575257394567E-4,4.3560817603038871E-3,7.2605303254966724E-3,0,2.185457516339806E-3,1.0187258294320989E-2,-5.3923028728135591E-3,2.303472383588856E-3,-2.3191282508304711E-3,-1.1135744728252295E-4,2.9154735390815478E-2,1.0552561065186872E-3,2.6812261820009065E-2,-2.1731659490165089E-3,-6.1704512762517094E-3,-1.0735614276868977E-2,2.0000000000000018E-3,1.3289071117863704E-2,8.9216964569880375E-3,3.0572313712702304E-3,5.212461135158053E-3,4.5946665029370504E-3,4.8564447159438195E-3,3.3540096579314227E-3,-3.2733889741687339E-3,1.0261194029850706E-2,8.0816500797999957E-3,5.3816840312967962E-3,8.024355329744548E-3,4.1155905167704621E-2,3.6971956161822028E-3]
[40224,6.072382803011811E-3,8.14792881283255E-3,-9.2116451390855669E-4,1.0444424025238153E-2,3.4778388870915222E-3,4.2030883562269583E-3,1.3500788143053111E-2,1.2014184686245377E-2,-1.2079265774070369E-2,7.7863604444627921E-3,1.8949893658841699E-3,5.7960716642135868E-3,5.9835982585805247E-3,-1.1036799637259231E-2,1.6938642634946044E-2,1.3193715142184148E-2,4.3557977694264061E-3,-1.02813906828636E-3,-4.3408473737872599E-3,2.2695725300667657E-3,2.0919986443602268E-2,1.6566265060240948E-2,1.828747917259399E-3,8.7940079449322361E-4,7.843456825335382E-3,-3.789375563593711E-3,2.0137336635857039E-3,1.4258467877650505E-2,1.2003693444136543E-2,-8.5513179920536642E-3,1.8649381546185229E-3,-2.0701242074523396E-3,3.8700064010409596E-2,-1.9531052349291977E-3]
[40313,5.0297762755513453E-3,7.3731225376505449E-3,1.4823145586998487E-2,1.1205415782560291E-2,6.0550495687918815E-3,9.068575414758584E-3,7.059393841461592E-3,7.5418122501584861E-3,2.0415655401684552E-2,1.9325750589199719E-2,6.6299787719950043E-3,6.9232787679389673E-3,8.6049858596430884E-3,5.1954818272757386E-2,2.097560975609758E-2,1.2196717352145114E-2,7.5845444734692347E-3,2.0683866584063626E-3,1.3079317442131533E-2,1.0523549094732187E-2,-2.4344117173668023E-3,2.1821821821821352E-3,2.4338796040888067E-3,1.4886182310287044E-2,1.0379923388686096E-2,1.7096711857856439E-2,5.3457665949878663E-3,7.5619689275479018E-3,2.007299270072993E-2,2.467503407310967E-2,4.4071480318763623E-3,8.8889334282020727E-3,8.2133656614638006E-3,1.6304347826086918E-2]
[40405,3.0027625415380843E-3,6.9773287085910241E-3,-9.0854632587855644E-4,9.6923430489925799E-4,3.4349119240513204E-3,5.4403366396151842E-3,6.0271170123149531E-3,2.1486678259479142E-3,-1.8987847777418576E-4,7.2379267360971333E-3,6.1965299432320542E-4,1.1426051397185333E-3,-6.286421329926295E-4,-1.4303544188442152E-2,-2.4884535754100545E-3,-7.3968762116858322E-3,5.3853314781633355E-3,-6.2023233783716769E-3,-1.0708674025960985E-3,7.352794061743495E-3,4.6386866466330279E-3,-8.679757885694861E-3,7.8909032049208072E-3,-6.0800859769932769E-3,-2.5708226632522591E-3,1.6099356025758293E-3,0,0,4.025044722719251E-3,-1.2606209799094215E-3,-2.8450642143015292E-3,-1.177066571309382E-2,-6.4029339265315732E-3,-2.2447920823688294E-3]
[40497,9.9792431741985155E-4,5.1917451252507796E-3,4.5668488742767188E-3,5.7997923654369288E-3,6.8562874251496542E-3,5.689914601457069E-3,2.9905200514370733E-3,3.2011328619723223E-3,1.5313109100904665E-2,1.7625454109944538E-2,2.2473481292075714E-3,1.0862383116753138E-2,1.6874182500774548E-3,2.3113254949251205E-2,6.0071447103200448E-3,8.0028846442774526E-3,0,2.0769994882756659E-3,1.0770248066364729E-2,2.7607575200849777E-3,1.9553128701342848E-2,9.8439278985178458E-3,1.9261653350463703E-2,5.8970174507664286E-3,1.2225331207188939E-2,7.8670194179604191E-3,2.6586706646676284E-3,-2.1457728275298127E-3,1.024498886414249E-2,-1.4709243964738938E-3,1.4969157507685571E-2,7.5083677592497899E-3,3.1091479341259998E-2,6.969512134150424E-3]
[40589,9.9692945727161142E-3,1.1025139304124965E-2,1.0683803195193242E-2,1.5492720108776448E-2,5.1047211236334711E-3,6.1630533867067516E-3,2.2858960215470514E-2,1.3847193781188594E-2,4.9223741594994763E-5,1.1778898020831319E-2,1.1450724016623059E-2,1.470719315447E-2,6.8379816989294628E-3,-1.6029859542284641E-2,1.5801063323282127E-2,6.0215823048948014E-3,1.0703013769551628E-2,-3.1040352458195919E-3,1.7058689424801932E-2,1.4567962366922593E-2,1.3645224171539905E-2,8.6704048849599591E-3,1.299890691010086E-2,4.2400716631829649E-3,1.7804418904191044E-2,8.657494081404149E-3,2.5200366840782973E-2,1.290232241803535E-2,1.9841269841269771E-2,-7.7038688550696843E-3,4.6917686186007668E-3,5.9858733389206442E-4,8.3918546194321486E-3,3.0882586590403882E-3]
[40678,5.9225332648951134E-3,1.0904911139710594E-2,1.870078740157477E-2,1.0838757598858439E-2,2.117315240330564E-2,1.4948890158154704E-2,6.8015974037332061E-3,1.1550038728907364E-2,1.9668838967533686E-2,1.5839012048893597E-2,2.1036140779568724E-2,7.7984695869446341E-3,1.2127752257246938E-2,4.0897202978698033E-2,1.9705299338925286E-2,2.6925052348781175E-2,9.5356305534213259E-3,3.1137002812373638E-3,2.2015827225947193E-2,1.0776409035003764E-2,-5.5555555555554248E-3,6.4394876106632637E-3,9.0408002566420009E-3,1.7532905169679758E-2,1.9985008809757954E-2,1.9837567639231279E-2,1.1638987203920426E-2,8.4919819890987291E-3,1.6861219195849486E-2,3.2418877576608773E-2,1.299481783610168E-2,7.4678950307089931E-3,3.740058195926288E-2,1.9205068554175142E-2]
[40770,3.9349216940769427E-3,7.0748986870621255E-3,1.9323671497584183E-3,3.43237259129614E-3,-2.4915740374122919E-3,4.5990840642706754E-3,1.3520947334896727E-2,-3.1113997421705619E-3,-5.5319559760570458E-3,8.234968558260336E-3,2.5668985882059125E-3,3.8739044114086685E-3,1.5454892255926111E-3,-2.9767441860465094E-2,-5.937161845116723E-3,8.7332884485908924E-3,7.3476317792393608E-3,0,-3.0800919259634796E-3,4.1525832930950912E-3,6.3386334336055228E-3,-1.1735105065555307E-2,6.0695395820689058E-3,1.7045731261871033E-3,-7.3487306737927138E-3,-7.4340135006306651E-3,-6.3436529829585808E-4,-1.0476638076215572E-3,3.8265306122449161E-3,-1.3689313785498536E-2,-2.5383919627313123E-3,-1.350883269830272E-2,-1.1210217285612778E-2,-3.9531834296536728E-3]
[40862,3.90972446216864E-3,2.0071988960406184E-3,5.7859209257473676E-3,8.1998805187797341E-3,4.9955949695521529E-3,1.3038691108578471E-2,-1.9044354301167576E-3,3.1211107654014469E-3,1.4445620200568943E-2,5.1959114139694673E-3,-1.3860414079871486E-3,7.7179103757656353E-3,4.4339834555771063E-3,3.5810657204139451E-2,1.2571406552544628E-2,9.7160510307214842E-3,5.2114108587204555E-3,-5.1867427655952758E-3,5.1461585552494693E-3,5.6934025774186825E-3,2.0138396886555165E-2,7.5582783037630996E-3,-8.6184607429118376E-4,9.5293660054451834E-4,1.4806268628016372E-2,1.7938394373029354E-2,9.5984611685502319E-3,4.2146532712570295E-3,1.0165184243964509E-2,1.6174471522291567E-2,9.418876755070249E-3,2.9093097913324151E-4,5.8454759495825126E-2,1.1809104029332662E-2]
[40954,7.7889960957657767E-3,6.7414648240005093E-4,9.5877277085332224E-4,1.3685930824883119E-2,2.4757482636044159E-3,1.0906872092136366E-2,1.1639222270984018E-2,1.557638437902864E-2,-8.6798411407245091E-3,1.2211771130506754E-2,6.3325911575051741E-3,1.1478627160021126E-2,4.6186008070396856E-3,-2.3989923087199605E-2,3.1537788263947153E-2,1.6638809409142752E-2,1.0359149297023418E-2,5.213785328931575E-3,1.023962239013354E-2,9.4384730138086237E-3,1.7419514422710947E-2,9.6434775742262335E-3,2.3002386497599225E-3,4.4589947346946879E-3,1.5802936996684114E-2,5.4134421104798935E-3,1.7109161403408457E-2,2.5181787126055344E-2,5.8700209643605117E-3,-5.4478480031019405E-3,-7.6309332921187245E-4,-2.9987262935141645E-3,1.7134332091585547E-2,1.0601489991235447E-4]
[41044,3.8643982648851605E-3,3.6668110293056611E-3,1.4367816091954033E-2,2.5361806439447854E-3,7.42812115621172E-3,2.4237965897087044E-3,1.9804221128274513E-3,6.1369015805146088E-3,1.9345870178012925E-2,1.207374472122491E-2,9.4534796850755942E-3,7.5624207318227832E-3,9.0979481223385505E-3,3.3682049276495762E-2,1.3917197745948906E-2,1.8159187805942834E-2,9.2324126354341729E-3,2.0827075197757949E-3,1.0126415343167716E-2,5.2766699191921784E-3,-5.713323920219171E-3,0,4.016179465848202E-3,1.4042960627484335E-2,1.2572515808912721E-2,1.0958176923368423E-2,6.8465565847763976E-3,3.0656447850716528E-3,1.0421008753647376E-2,2.73689545605178E-2,4.1663847187447534E-3,6.1462629514132949E-3,1.7179444390770904E-2,1.6324563939481562E-2]
[41136,5.7742832670895083E-3,1.0969832959361714E-2,0,3.8463708691480747E-3,-2.4609632095540235E-3,-9.3142281891822609E-4,9.4119418718463521E-4,1.0149972965025622E-3,1.4205621638003763E-3,8.1338921363185435E-3,2.4574687123433137E-3,5.4484138540011884E-4,2.5321312104353844E-3,-2.6408134310711651E-2,1.2643719982534662E-3,-3.7677668910907069E-3,7.1161261056928993E-3,-6.2151521812985333E-3,-8.0199192412783171E-3,5.145312676693381E-3,1.3279163375089498E-2,-1.3794249626059463E-2,2.8572244921283296E-3,3.0138580243970203E-3,-5.9134535674151278E-3,-3.7694096466881488E-3,2.4837209302324137E-3,0,2.4752475247524774E-3,-9.3448190805077713E-3,-5.3235526290456026E-3,-7.9183371491986509E-3,-5.7161113173823663E-3,-2.2377304103770035E-3]
[41228,1.9137107808897547E-3,5.9281039552310233E-3,1.1331444759206777E-2,2.417020319833707E-3,8.2234483022425309E-4,8.8238063847818626E-3,1.692556512581378E-3,0,1.7164419057706493E-2,3.5463902487944399E-3,-6.9094763942001425E-4,2.1406239731107668E-3,-2.123914124985582E-3,2.7979365218151475E-2,4.6241199182375237E-3,1.3617091418576921E-2,-2.0174722480271745E-3,-2.0813223938225267E-3,3.0270839404735739E-3,4.9127149312782059E-3,1.6344297594297563E-2,1.6148218640337886E-2,-2.8490840194883571E-4,5.9240241525222448E-3,6.5416404136242612E-3,6.2214106884024289E-3,6.7831525420583016E-3,-1.0155945974164027E-3,1.0699588477366184E-2,1.1262102450656286E-2,8.6135978707968519E-4,1.0581584012738787E-3,3.4033573308090981E-2,7.6405519443494274E-3]
[41320,3.8201109742237449E-3,3.2718872283248324E-3,-9.3370681605975392E-4,3.0186633769777593E-3,6.5637987866049574E-3,4.4526589935309779E-3,1.1161384800240315E-2,5.0793169455869425E-3,-1.037589371217118E-2,1.2672831991860312E-2,8.4486498261966414E-3,6.4175231171361702E-3,9.1081666698622499E-4,-3.2718097020214887E-2,7.7045503870361021E-3,1.9649826539462234E-2,4.0431013408053218E-3,-1.0478694999446203E-3,-2.0150897417872127E-3,7.5382979120406368E-3,1.1296287840737884E-2,7.4141278156611978E-3,2.2799167830374056E-3,6.702083412107207E-3,2.3658289606922622E-3,-1.3488359041035625E-2,5.5208390938081831E-3,1.5325415676959553E-2,8.1433224755700362E-3,-2.5095409907478494E-3,-1.3731216276325897E-3,-1.8020013288501113E-3,2.338960275468227E-2,-3.1405613399728693E-3]
[41409,3.8055732620423388E-3,3.9097009454709397E-3,1.0280373831775602E-2,2.5064291304834896E-3,2.4489331004631243E-3,3.2340805174528864E-3,-2.3116128373422695E-3,2.0176877675321947E-3,9.1224246296071065E-3,8.5581261830218747E-3,3.3530257065303992E-3,5.8553023532914583E-3,6.6764370623675351E-3,2.8353411300329201E-2,3.8228220682723357E-3,3.4200756669591215E-3,2.0134102487263661E-3,6.2736396187401677E-3,6.0668670172803196E-3,-1.213030353538147E-3,4.6414187932311002E-3,9.4609120048030348E-3,2.5590719099206627E-3,1.1793759448623042E-2,4.7113062165364816E-3,1.8366282653012878E-2,1.8332309779371947E-3,-1.0106397911344711E-3,9.6930533117931539E-3,1.2968518588842848E-2,3.6699202107055573E-3,3.6205940194644626E-3,1.233433178778065E-2,1.1967946716619826E-2]
[41501,5.6867186685496396E-3,9.0902282386864375E-3,-2.7752081406104967E-3,2.1098026823305194E-3,8.0484802575497838E-4,7.9479768786128169E-3,4.4664458257339668E-3,-3.0204373518009087E-3,-5.9583659181472459E-4,3.9670185987350504E-3,4.0064402591080128E-3,-2.1193303286349829E-3,3.2161683825908671E-3,-3.4545333624694696E-2,-2.8964259534068892E-3,6.0751088309831669E-3,8.0374582940028194E-3,5.1920975873787079E-3,-9.0360883445662621E-3,6.2764803500736654E-3,1.9055152081686177E-3,0,6.8067727388751997E-3,3.44305958998814E-3,0,-9.2456378838382536E-3,-6.1300859126955931E-4,0,4.0000000000000036E-3,7.0291851768544689E-4,-2.2286326229364883E-3,-3.3060674879915597E-3,9.7196776860843936E-3,-3.0010096855016544E-3]
[41593,0,9.0083403686833652E-3,7.4211502782930427E-3,4.91560007419789E-4,-8.0420076635601134E-4,1.0394265232974931E-2,-1.3061844591839566E-3,2.0197253551035299E-3,4.2758132429110418E-3,-1.0383351200021318E-2,-3.4590139479375726E-3,3.1811099569669654E-3,-4.0025798619014452E-3,1.1582707617819876E-2,4.9310548871250859E-4,7.0038705600463658E-3,-7.9733726439147334E-3,5.165278954978314E-3,1.0079315736919447E-3,-3.0403537866230401E-4,1.7942369110417244E-2,7.2905874678639293E-3,3.6620749880278414E-3,-7.2694313935851573E-3,1.1700182815357341E-3,3.1388322416336933E-3,-1.8309988098508256E-3,-3.0162521661747377E-3,4.382470119521864E-3,1.5827971490920412E-3,1.1506478437439682E-3,2.3088168573877077E-3,2.5875703493179802E-2,2.8131241619233638E-3]
[41685,2.8272813804672836E-3,6.3718278778963633E-3,0,4.5979994994111983E-3,8.9385474860335101E-3,1.0178186481840212E-2,9.2851113564054177E-3,4.0407275193323766E-3,-1.2847032196425134E-2,3.8406102004457932E-3,7.3443420498666701E-3,5.8058372701470518E-3,3.3139700980859832E-3,-1.5759674689184155E-2,-4.1221223553455921E-4,4.8023706802631239E-3,3.0093739193823854E-3,-1.0317153259327139E-3,7.0860584388086068E-3,3.8246380417852333E-3,1.7300031727006671E-2,4.1331758790141837E-3,2.5260321648095108E-3,2.6458476960629085E-3,3.5150829011758589E-3,-1.2797092080979566E-2,0,6.0601505172268588E-3,8.3300277667592848E-3,-1.3867329954554752E-2,-4.7711490356290298E-3,-4.0135192226447014E-3,2.8869932696822698E-2,-4.6099323938920689E-3]
[41774,0,5.0706696024778175E-3,1.2891344383057168E-2,-3.5803596969613549E-3,1.3701972708673571E-2,1.8107329371510827E-2,4.135725314315053E-3,2.0075423553913563E-3,1.1379226099866635E-2,3.6207972888611106E-3,1.3290610197826735E-2,1.0478422721633684E-3,4.3091174851457303E-3,1.9926067962124483E-2,1.3267949832804771E-3,6.2106413614835265E-3,2.0126536279014839E-3,2.7785777415863189E-2,7.036199517838071E-3,5.0494849525350993E-4,-2.3303965139346294E-3,7.2175117130446331E-3,2.7996304487807322E-3,9.533366783743169E-3,0,1.4747051064273986E-2,2.4488672842337689E-3,9.9927155905032983E-4,6.6876475216366416E-3,1.8888857281028626E-2,4.3087971274686776E-3,7.2514265515326581E-3,2.8904152309670028E-2,9.7698449976513224E-3]
[41866,5.6386207933538657E-3,4.7360191986036693E-3,-2.7272727272726893E-3,-1.2965243885498801E-3,-7.9619308608136485E-4,6.0581404604187483E-3,1.9220560508155238E-3,-3.0146425495263252E-3,-7.5627363355104116E-3,-4.2208715433282862E-3,-2.0164801422539735E-4,1.046745448034514E-3,8.0331153366364205E-4,-1.8160674483961525E-2,3.3125923273202851E-4,4.27578834847675E-3,1.9993118647534391E-3,9.9519792844238175E-4,-6.9870373291516241E-3,1.8994833772263409E-3,8.0929473263748886E-3,1.0169587284249992E-3,3.0709958401966553E-3,4.7216699801193585E-3,-5.8318852183089076E-3,-8.4540498078199411E-3,-2.4428849831193977E-3,2.0058776881093365E-3,4.2985541227040791E-3,-9.8649617034740622E-3,-2.222458425533147E-3,-4.7827699958891134E-3,8.6198611655294854E-3,-4.2887710484695862E-3]
[41958,-2.8035025091347476E-3,2.8227885894198668E-3,7.2926162260711358E-3,-7.8819743882185822E-4,-2.3904825439181598E-3,1.9102289110024984E-2,-5.6546205283736217E-3,2.0189689172691594E-3,5.4952770574523413E-3,-9.4323627310125557E-3,-7.1507806268850116E-3,2.1004742118635455E-3,-5.1842828408736885E-3,1.9444115440798715E-3,-8.3682382844664227E-3,-4.9700424041615454E-3,-4.9929467666492977E-3,-3.9961389961388205E-3,2.0090078304584313E-3,-5.504469519343469E-3,1.8114631247093005E-2,7.1491058914274763E-3,0,-7.3011423493738459E-3,-1.7662347170365189E-3,6.9416280758674009E-3,0,-4.0037243947859125E-3,3.8910505836575737E-4,2.4908121927607052E-3,6.6822262466237348E-4,9.9742081083253886E-4,2.2267013596217966E-2,1.9994580907978232E-3]
[42050,-1.8742561545886938E-3,1.8765619220326712E-3,-9.7556561085972993E-3,1.6890010765062691E-3,0,1.8977132555253462E-4,6.0726327297448979E-3,2.0055292629210797E-3,-1.9803362940617908E-2,1.5945371337968695E-3,-6.0573043149060313E-3,-5.8763226302492866E-3,-2.6103960208072596E-3,-2.4863810546432497E-2,-3.6733846584293683E-3,2.613894184732457E-3,0,-2.0060860969511873E-3,-3.0121324592243814E-3,4.024571065452287E-3,5.8969347783783821E-3,3.0448224009265168E-3,-1.6699601992820057E-3,-5.6384038979735429E-3,-5.8764748485041762E-3,-1.5023931511853328E-2,-4.8793909933045887E-3,2.0099093203702623E-3,-1.555814858032023E-3,-1.5095259525952587E-2,-2.0130071229482738E-3,-1.178601982788996E-2,1.3744595728205189E-2,-1.009856121145436E-2]
[42139,5.6333267611188287E-3,4.997793766715608E-3,1.6194183984939103E-2,5.9941818451332285E-3,1.1962477941859451E-2,1.3876551301843065E-2,3.2051867409368384E-3,6.013898371664439E-3,2.0497915063782957E-2,1.2753977747996581E-2,1.3136014418029918E-2,2.4030936377865686E-3,1.0050155606102562E-2,2.0032528866843702E-2,1.7193586375577441E-2,1.4455094560410275E-2,4.0106702482884948E-3,1.006030355703591E-2,2.0129080535029376E-2,6.108970831040228E-3,-3.5241475600115146E-3,9.0974272066148831E-3,2.2303381750257145E-3,1.9451894610822862E-2,5.9112119367747962E-3,2.6559780903203656E-2,6.7466681413481666E-3,7.0252367402154903E-3,7.0120763537202535E-3,1.7449498315023959E-2,4.1892940263770218E-3,3.7786197343763206E-3,3.4132541198104605E-2,1.5957045968349792E-2]
[42231,9.3362835989507786E-4,5.2775886168954234E-3,-4.9822832167203401E-3,2.2102500345353437E-3,3.1571798307605814E-3,1.5898264715889843E-2,3.4043017995466496E-3,-3.9883973894125901E-3,-9.9500172193937031E-3,-8.0728958516506077E-3,2.1456669448085552E-3,-3.9496284593687481E-4,-1.6960491477353568E-3,-1.1240740007130601E-2,-4.8714021088629433E-3,9.5757493511561265E-3,3.0006317119393167E-3,-1.9997115800605147E-3,-1.7751370779923281E-2,9.0257644548974447E-4,5.258493353028193E-3,1.0058134169972366E-3,3.6162341094327921E-3,8.0109969139452453E-4,-5.2897441304008419E-3,-1.1366162738995156E-2,-3.6528426256523527E-3,-1.9918842298356498E-3,5.0290135396517943E-3,-7.6348019723239124E-3,-4.5484394313968224E-3,-7.0113134797828991E-3,-2.6672867538446443E-4,-6.3604502382850203E-3]
[42323,-9.3275751102994686E-4,4.019858636456819E-3,4.0039768618944649E-3,5.173443602113581E-3,-1.5736217086604887E-3,8.9174321144780411E-3,-4.4904068580760015E-3,-9.9875855245346035E-4,6.9851835138388108E-3,-7.6730235473184694E-3,-4.1082980300298777E-3,1.1945455213731027E-3,-5.2761234178708705E-3,9.2751184430621691E-3,-3.4723154437494852E-3,-6.7125370701750509E-3,-5.9833097150054915E-3,-2.986311135087294E-3,9.988238149469808E-4,-2.7872660199480537E-3,1.4416698853045418E-2,1.4011928576037613E-2,-2.2173563568834709E-3,-8.3502369538916987E-3,-2.9584708115979463E-3,6.7931599906301265E-3,-2.4441565362810502E-3,-5.9875792541982387E-3,0,8.0141048244897206E-4,3.0073437393893787E-3,1.1035723044223733E-3,3.1448175841616743E-2,2.2021498954911678E-3]
[42415,-5.6017701593703562E-3,0,-3.988008966268497E-3,3.9309613485927208E-4,0,7.5771407704947613E-3,9.0122106797885237E-3,1.9995141367517011E-3,-2.5394217213918213E-2,-1.4977488654100979E-3,-9.4632586685283737E-4,-4.0933203619742953E-3,-4.905588765537483E-3,-2.2667050405406841E-2,-5.9899598573903701E-3,4.1951417551930881E-3,-4.006671574062759E-3,-3.0049180169472445E-3,-8.0199192412783171E-3,-2.4936289151343827E-3,1.2316351446426399E-2,7.9000718188346752E-3,-5.5557098808300953E-4,-5.503627807996847E-3,-7.7093020031244741E-3,-1.7366216845044247E-2,-4.9002901487588124E-3,6.0236463139020646E-3,7.698229407235857E-4,-1.7673437087839527E-2,1.2380187830662859E-3,-6.134405748581262E-3,2.0069773303089455E-2,-1.3072138840266589E-2]
[42505,6.5722145546385224E-3,1.8465253364581269E-3,1.0005422993492497E-2,1.4063656550703296E-2,1.3378539356730501E-2,9.4063768975429785E-3,-9.9341635885763502E-5,4.0003729951509914E-3,1.9005469820195131E-2,8.3132279722049063E-3,1.3150755478714915E-2,6.4232527278089702E-3,1.1776148293650479E-2,1.6409589861797969E-2,1.2377355763149689E-2,9.9723738292569752E-3,4.0227895706841377E-3,4.0121721939021526E-3,1.7184811935359479E-2,4.1023386993388478E-3,-6.148663565080148E-3,1.0769563805606674E-2,3.3352789126990245E-3,1.2885195399330529E-2,5.3750919913924111E-3,2.5827776935899438E-2,2.462210620828964E-3,2.9891480927934921E-3,8.0769230769230926E-3,2.0935629891054131E-2,6.5881625595300974E-3,7.7024986905751547E-3,1.3270481144343371E-2,1.6481132075471638E-2]
[42597,3.7310300441193434E-3,6.149647325701002E-3,-2.9709969842590667E-3,1.7572316842391356E-3,-7.7764716520478672E-4,7.3603211776511746E-3,4.9675752813449492E-4,-2.9813595370997703E-3,-1.4007050528789255E-3,3.9431116527910426E-3,2.5778576550572474E-3,2.9301614335808246E-4,7.9164624721972388E-4,-1.2028572855786956E-2,-4.2924966088383476E-3,2.0681833344451395E-3,5.0129983880133899E-3,-3.0019305019304277E-3,-9.9352131680852107E-3,2.7814762799351911E-3,6.5404644963842351E-3,6.781959986436048E-3,3.6012077896894201E-3,2.9868143075690856E-3,-2.9743152588860289E-3,-7.5153954815301294E-3,-3.6842445451943373E-3,2.9894951177749096E-3,8.7752766119799652E-3,-3.1844441313231275E-3,5.3742286542357576E-4,-4.0460248061066073E-3,1.3449605687848587E-2,-2.9884822779289166E-3]
[42689,3.7171612039885726E-3,6.1032533070297657E-3,1.0932100704572845E-2,1.4932757612557968E-3,-7.7825237095485722E-4,4.6658188269030898E-3,5.8498009442735643E-3,9.9675820695299677E-4,1.5137536949522801E-2,-4.1061529809782726E-4,2.0913872869001704E-3,3.9911754744097472E-3,-2.2883079704685283E-3,9.879564368850513E-3,8.4606766748824835E-3,4.5772303595206232E-3,-3.9866863219573112E-3,7.0288220430054782E-3,1.4048877023318251E-2,9.9127856746594745E-4,2.0123256992464089E-2,9.6257822055982878E-3,3.8643075988848974E-3,-3.8676641487507268E-3,5.9663764021449239E-3,5.3117761425900412E-3,4.309545875810894E-3,3.9679610217038253E-3,4.160363086233021E-3,6.389234422707224E-3,5.4384837468945957E-3,-8.5956366910899806E-4,2.1470586373047329E-2,5.4922038631604053E-3]
[42781,7.4067901748928744E-3,4.8582358038846696E-3,2.9565047543793632E-3,1.2161931537487236E-2,8.5493307250628092E-3,5.6923089327323151E-3,1.300472980856382E-2,7.9754315760085515E-3,-3.1993619823060815E-3,2.1592948803814904E-2,9.3238408442051224E-3,1.486182153049409E-3,1.793315651870131E-3,-1.0914407017261762E-3,1.1686915098783279E-2,2.7421091873085501E-3,1.1011924154557873E-2,-5.9799067442195541E-3,1.0890077418048261E-2,9.6304102918196577E-3,2.7594384975322184E-2,-1.905046177616998E-3,7.9738238609805556E-3,5.9698499790372672E-3,1.4226985080142196E-2,-7.8191509049857499E-3,7.9822821021549029E-3,1.4816448831779905E-2,1.092278719397366E-2,-1.5918497293855305E-3,5.1228726245897693E-3,3.6870135190496534E-3,4.989834374690072E-2,7.961857149469953E-4]
[42870,0,2.7179120859974759E-3,8.8168121381655418E-3,3.1326263477835514E-3,6.1690702393994989E-3,7.5841998508814346E-3,2.9237175511642732E-4,1.9757736908190271E-3,8.7915972797216746E-3,7.5962202466803852E-3,4.6367574922123733E-3,1.383831026948279E-3,7.7634045920915717E-3,1.5336962078609462E-2,4.8755204947554809E-3,7.7329169454978253E-3,1.9795234412403051E-3,6.015881152495739E-3,1.2739723532518621E-2,3.4374775034196059E-3,6.1675451454947794E-3,6.6847859549128419E-3,3.2734117133581542E-3,5.544834334483939E-3,1.7579815093136109E-3,2.4798783843018812E-2,2.4352284171014205E-3,1.947287383389229E-3,1.2295081967213184E-2,1.3514780912365021E-2,6.2926509809131392E-3,6.0306122448978705E-3,2.7931608591434731E-2,1.0712204327434582E-2]
[42962,6.4332913637659139E-3,4.8216426598093332E-3,-1.9392429055299365E-3,2.1054866505068048E-3,0,5.1719062054922382E-4,6.6162989468836475E-3,3.9529697952565002E-3,-4.4912112437057727E-3,1.001145157372374E-2,3.2164941105190525E-3,5.0003636628104253E-4,1.776315174406129E-3,-1.4967074410844217E-2,9.7037302537827941E-4,2.2545233937545373E-3,2.9680134525440494E-3,-9.9985579003025737E-4,-6.7707911844838709E-3,5.479329208142758E-3,1.128306068519791E-2,-9.4363526749430271E-4,3.2627314500122129E-3,6.09992341307386E-3,-4.6736620051283095E-3,-1.0593181776815119E-2,6.1189449842924404E-4,3.8870056497175565E-3,1.1041589988958433E-2,-6.274001758201031E-3,4.4706858824417051E-3,-4.2093091661510318E-3,3.9917522931036675E-3,-2.0684794845275967E-3]
[43054,3.6526678172570382E-3,6.3029024476703999E-3,1.1684440966757803E-2,3.1692503266358418E-3,6.1312461512372796E-3,5.1851380582772499E-3,-7.3383194016718445E-3,-9.9123491349639714E-4,1.5600248269984407E-2,2.4050437202589592E-3,4.6804920289533758E-3,4.3526856706679329E-3,3.9196289417930963E-4,1.2388121034748956E-2,7.5196506550219144E-3,4.5070837286915744E-3,-6.8987631699496399E-3,5.9858917727670935E-3,9.7320296940068829E-3,-3.2108168853292041E-3,1.98468953785087E-2,7.5911949135496481E-3,2.3668211423977237E-3,-2.6419014525980167E-3,1.4653219323247813E-2,9.4280615905368848E-3,7.8858738807809914E-3,4.8444464454548974E-3,4.0043684018931103E-3,6.5091677763602362E-3,2.6573268981577858E-3,2.3732887874836628E-3,4.2745017276492492E-2,5.9064686837930758E-3]
[43146,3.6393743915419385E-3,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]

{"sheet":"Différence CPI et Deflator","index":46,"n_rows":156,"n_cols":35,"rows_kept":156,"cut":false,"hidden":true,"merged":[]}
[null,"GERMANY","AUSTRALIA","AUSTRIA","BELGIUM","CANADA","CHILE","KOREA","DENMARK","SPAIN","ESTONIA","UNITED STATES","FINLAND","FRANCE","GREECE","HUNGARY","ISLAND","ITALY","JAPAN","LATVIA","LUXEMBOURG","MEXICO","NORWAY","NEW ZEALAND","NETHERLANDS","POLAND","PORTUGAL","SLOVAK REPUBLIC","CZECH REPUBLIC","UNITED KINGDOM","SLOVENIA","SWEDEN","SWITZERLAND","TURKEY","ISRAEL"]
[null,"INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX"]
[]
[29266,{"$f":"'CPI % trimestre'!B4-'Inflation GDP Deflator'!B4","v":0},{"$f":"'CPI % trimestre'!C4-'Inflation GDP Deflator'!C4","v":0},{"$f":"'CPI % trimestre'!D4-'Inflation GDP Deflator'!D4","v":0},{"$f":"'CPI % trimestre'!E4-'Inflation GDP Deflator'!E4","v":0},{"$f":"'CPI % trimestre'!F4-'Inflation GDP Deflator'!F4","v":0},{"$f":"'CPI % trimestre'!G4-'Inflation GDP Deflator'!G4","v":0},{"$f":"'CPI % trimestre'!H4-'Inflation GDP Deflator'!H4","v":0},{"$f":"'CPI % trimestre'!I4-'Inflation GDP Deflator'!I4","v":0},{"$f":"'CPI % trimestre'!J4-'Inflation GDP Deflator'!J4","v":0},{"$f":"'CPI % trimestre'!K4-'Inflation GDP Deflator'!K4","v":0},{"$f":"'CPI % trimestre'!L4-'Inflation GDP Deflator'!L4","v":0},{"$f":"'CPI % trimestre'!M4-'Inflation GDP Deflator'!M4","v":0},{"$f":"'CPI % trimestre'!N4-'Inflation GDP Deflator'!N4","v":0},{"$f":"'CPI % trimestre'!O4-'Inflation GDP Deflator'!O4","v":0},{"$f":"'CPI % trimestre'!P4-'Inflation GDP Deflator'!P4","v":0},{"$f":"'CPI % trimestre'!Q4-'Inflation GDP Deflator'!Q4","v":0},{"$f":"'CPI % trimestre'!R4-'Inflation GDP Deflator'!R4","v":0},{"$f":"'CPI % trimestre'!S4-'Inflation GDP Deflator'!S4","v":0},{"$f":"'CPI % trimestre'!T4-'Inflation GDP Deflator'!T4","v":0},{"$f":"'CPI % trimestre'!U4-'Inflation GDP Deflator'!U4","v":0},{"$f":"'CPI % trimestre'!V4-'Inflation GDP Deflator'!V4","v":0},{"$f":"'CPI % trimestre'!W4-'Inflation GDP Deflator'!W4","v":0},{"$f":"'CPI % trimestre'!X4-'Inflation GDP Deflator'!X4","v":0},{"$f":"'CPI % trimestre'!Y4-'Inflation GDP Deflator'!Y4","v":0},{"$f":"'CPI % trimestre'!Z4-'Inflation GDP Deflator'!Z4","v":0},{"$f":"'CPI % trimestre'!AA4-'Inflation GDP Deflator'!AA4","v":0},{"$f":"'CPI % trimestre'!AB4-'Inflation GDP Deflator'!AB4","v":0},{"$f":"'CPI % trimestre'!AC4-'Inflation GDP Deflator'!AC4","v":0},{"$f":"'CPI % trimestre'!AD4-'Inflation GDP Deflator'!AD4","v":0},{"$f":"'CPI % trimestre'!AE4-'Inflation GDP Deflator'!AE4","v":0},{"$f":"'CPI % trimestre'!AF4-'Inflation GDP Deflator'!AF4","v":0},{"$f":"'CPI % trimestre'!AG4-'Inflation GDP Deflator'!AG4","v":0},{"$f":"'CPI % trimestre'!AH4-'Inflation GDP Deflator'!AH4","v":0},{"$f":"'CPI % trimestre'!AI4-'Inflation GDP Deflator'!AI4","v":0}]
[29356,{"$f":"'CPI % trimestre'!B5-'Inflation GDP Deflator'!B5","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!C5-'Inflation GDP Deflator'!C5","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D5-'Inflation GDP Deflator'!D5","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!E5-'Inflation GDP Deflator'!E5","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!F5-'Inflation GDP Deflator'!F5","v":-9.9999999999998979E-3},{"$f":"'CPI % trimestre'!G5-'Inflation GDP Deflator'!G5","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!H5-'Inflation GDP Deflator'!H5","v":-1.4000000000000012E-2},{"$f":"'CPI % trimestre'!I5-'Inflation GDP Deflator'!I5","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!J5-'Inflation GDP Deflator'!J5","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!K5-'Inflation GDP Deflator'!K5","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!L5-'Inflation GDP Deflator'!L5","v":-9.000000000000008E-3},{"$f":"'CPI % trimestre'!M5-'Inflation GDP Deflator'!M5","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!N5-'Inflation GDP Deflator'!N5","v":-1.100000000000001E-2},{"$f":"'CPI % trimestre'!O5-'Inflation GDP Deflator'!O5","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!P5-'Inflation GDP Deflator'!P5","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Q5-'Inflation GDP Deflator'!Q5","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!R5-'Inflation GDP Deflator'!R5","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!S5-'Inflation GDP Deflator'!S5","v":-2.4000000000000132E-2},{"$f":"'CPI % trimestre'!T5-'Inflation GDP Deflator'!T5","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!U5-'Inflation GDP Deflator'!U5","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V5-'Inflation GDP Deflator'!V5","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!W5-'Inflation GDP Deflator'!W5","v":-1.6999999999999904E-2},{"$f":"'CPI % trimestre'!X5-'Inflation GDP Deflator'!X5","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Y5-'Inflation GDP Deflator'!Y5","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Z5-'Inflation GDP Deflator'!Z5","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AA5-'Inflation GDP Deflator'!AA5","v":-3.0000000000001137E-3},{"$f":"'CPI % trimestre'!AB5-'Inflation GDP Deflator'!AB5","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AC5-'Inflation GDP Deflator'!AC5","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AD5-'Inflation GDP Deflator'!AD5","v":-1.4999999999999902E-2},{"$f":"'CPI % trimestre'!AE5-'Inflation GDP Deflator'!AE5","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AF5-'Inflation GDP Deflator'!AF5","v":-6.9999999999998952E-3},{"$f":"'CPI % trimestre'!AG5-'Inflation GDP Deflator'!AG5","v":-4.9999999999998934E-3},{"$f":"'CPI % trimestre'!AH5-'Inflation GDP Deflator'!AH5","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AI5-'Inflation GDP Deflator'!AI5","v":0}]
[29448,{"$f":"'CPI % trimestre'!B6-'Inflation GDP Deflator'!B6","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!C6-'Inflation GDP Deflator'!C6","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D6-'Inflation GDP Deflator'!D6","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!E6-'Inflation GDP Deflator'!E6","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!F6-'Inflation GDP Deflator'!F6","v":-1.0000000000000009E-2},{"$f":"'CPI % trimestre'!G6-'Inflation GDP Deflator'!G6","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!H6-'Inflation GDP Deflator'!H6","v":-7.0000000000000062E-3},{"$f":"'CPI % trimestre'!I6-'Inflation GDP Deflator'!I6","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!J6-'Inflation GDP Deflator'!J6","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!K6-'Inflation GDP Deflator'!K6","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!L6-'Inflation GDP Deflator'!L6","v":-1.0000000000000009E-2},{"$f":"'CPI % trimestre'!M6-'Inflation GDP Deflator'!M6","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!N6-'Inflation GDP Deflator'!N6","v":-1.0999999999999899E-2},{"$f":"'CPI % trimestre'!O6-'Inflation GDP Deflator'!O6","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!P6-'Inflation GDP Deflator'!P6","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Q6-'Inflation GDP Deflator'!Q6","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!R6-'Inflation GDP Deflator'!R6","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!S6-'Inflation GDP Deflator'!S6","v":-9.000000000000008E-3},{"$f":"'CPI % trimestre'!T6-'Inflation GDP Deflator'!T6","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!U6-'Inflation GDP Deflator'!U6","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V6-'Inflation GDP Deflator'!V6","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!W6-'Inflation GDP Deflator'!W6","v":-1.0000000000000009E-2},{"$f":"'CPI % trimestre'!X6-'Inflation GDP Deflator'!X6","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Y6-'Inflation GDP Deflator'!Y6","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Z6-'Inflation GDP Deflator'!Z6","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AA6-'Inflation GDP Deflator'!AA6","v":-1.9999999999998908E-3},{"$f":"'CPI % trimestre'!AB6-'Inflation GDP Deflator'!AB6","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AC6-'Inflation GDP Deflator'!AC6","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AD6-'Inflation GDP Deflator'!AD6","v":-1.2000000000000011E-2},{"$f":"'CPI % trimestre'!AE6-'Inflation GDP Deflator'!AE6","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AF6-'Inflation GDP Deflator'!AF6","v":-2.7000000000000135E-2},{"$f":"'CPI % trimestre'!AG6-'Inflation GDP Deflator'!AG6","v":-4.0000000000000036E-3},{"$f":"'CPI % trimestre'!AH6-'Inflation GDP Deflator'!AH6","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AI6-'Inflation GDP Deflator'!AI6","v":0}]
[29540,{"$f":"'CPI % trimestre'!B7-'Inflation GDP Deflator'!B7","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!C7-'Inflation GDP Deflator'!C7","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D7-'Inflation GDP Deflator'!D7","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!E7-'Inflation GDP Deflator'!E7","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!F7-'Inflation GDP Deflator'!F7","v":-1.3000000000000123E-2},{"$f":"'CPI % trimestre'!G7-'Inflation GDP Deflator'!G7","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!H7-'Inflation GDP Deflator'!H7","v":2.0000000000000018E-3},{"$f":"'CPI % trimestre'!I7-'Inflation GDP Deflator'!I7","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!J7-'Inflation GDP Deflator'!J7","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!K7-'Inflation GDP Deflator'!K7","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!L7-'Inflation GDP Deflator'!L7","v":-1.19999999999999E-2},{"$f":"'CPI % trimestre'!M7-'Inflation GDP Deflator'!M7","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!N7-'Inflation GDP Deflator'!N7","v":-1.0000000000000009E-2},{"$f":"'CPI % trimestre'!O7-'Inflation GDP Deflator'!O7","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!P7-'Inflation GDP Deflator'!P7","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Q7-'Inflation GDP Deflator'!Q7","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!R7-'Inflation GDP Deflator'!R7","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!S7-'Inflation GDP Deflator'!S7","v":-1.0000000000000009E-2},{"$f":"'CPI % trimestre'!T7-'Inflation GDP Deflator'!T7","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!U7-'Inflation GDP Deflator'!U7","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V7-'Inflation GDP Deflator'!V7","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!W7-'Inflation GDP Deflator'!W7","v":8.0000000000000071E-3},{"$f":"'CPI % trimestre'!X7-'Inflation GDP Deflator'!X7","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Y7-'Inflation GDP Deflator'!Y7","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Z7-'Inflation GDP Deflator'!Z7","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AA7-'Inflation GDP Deflator'!AA7","v":-3.0000000000000027E-3},{"$f":"'CPI % trimestre'!AB7-'Inflation GDP Deflator'!AB7","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AC7-'Inflation GDP Deflator'!AC7","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AD7-'Inflation GDP Deflator'!AD7","v":-1.5000000000000013E-2},{"$f":"'CPI % trimestre'!AE7-'Inflation GDP Deflator'!AE7","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AF7-'Inflation GDP Deflator'!AF7","v":1.4000000000000012E-2},{"$f":"'CPI % trimestre'!AG7-'Inflation GDP Deflator'!AG7","v":-6.0000000000000053E-3},{"$f":"'CPI % trimestre'!AH7-'Inflation GDP Deflator'!AH7","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AI7-'Inflation GDP Deflator'!AI7","v":-1.0000000000000009E-3}]
[29632,{"$f":"'CPI % trimestre'!B8-'Inflation GDP Deflator'!B8","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!C8-'Inflation GDP Deflator'!C8","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D8-'Inflation GDP Deflator'!D8","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!E8-'Inflation GDP Deflator'!E8","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!F8-'Inflation GDP Deflator'!F8","v":-1.0000000000000009E-2},{"$f":"'CPI % trimestre'!G8-'Inflation GDP Deflator'!G8","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!H8-'Inflation GDP Deflator'!H8","v":-2.6000000000000023E-2},{"$f":"'CPI % trimestre'!I8-'Inflation GDP Deflator'!I8","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!J8-'Inflation GDP Deflator'!J8","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!K8-'Inflation GDP Deflator'!K8","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!L8-'Inflation GDP Deflator'!L8","v":-1.1000000000000121E-2},{"$f":"'CPI % trimestre'!M8-'Inflation GDP Deflator'!M8","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!N8-'Inflation GDP Deflator'!N8","v":-1.2000000000000011E-2},{"$f":"'CPI % trimestre'!O8-'Inflation GDP Deflator'!O8","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!P8-'Inflation GDP Deflator'!P8","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Q8-'Inflation GDP Deflator'!Q8","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!R8-'Inflation GDP Deflator'!R8","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!S8-'Inflation GDP Deflator'!S8","v":-3.0000000000000027E-3},{"$f":"'CPI % trimestre'!T8-'Inflation GDP Deflator'!T8","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!U8-'Inflation GDP Deflator'!U8","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V8-'Inflation GDP Deflator'!V8","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!W8-'Inflation GDP Deflator'!W8","v":-1.7000000000000126E-2},{"$f":"'CPI % trimestre'!X8-'Inflation GDP Deflator'!X8","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Y8-'Inflation GDP Deflator'!Y8","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Z8-'Inflation GDP Deflator'!Z8","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AA8-'Inflation GDP Deflator'!AA8","v":-4.0000000000000036E-3},{"$f":"'CPI % trimestre'!AB8-'Inflation GDP Deflator'!AB8","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AC8-'Inflation GDP Deflator'!AC8","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AD8-'Inflation GDP Deflator'!AD8","v":-1.0000000000000009E-2},{"$f":"'CPI % trimestre'!AE8-'Inflation GDP Deflator'!AE8","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AF8-'Inflation GDP Deflator'!AF8","v":-1.0999999999999899E-2},{"$f":"'CPI % trimestre'!AG8-'Inflation GDP Deflator'!AG8","v":-1.0000000000000009E-2},{"$f":"'CPI % trimestre'!AH8-'Inflation GDP Deflator'!AH8","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AI8-'Inflation GDP Deflator'!AI8","v":0}]
[29721,{"$f":"'CPI % trimestre'!B9-'Inflation GDP Deflator'!B9","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!C9-'Inflation GDP Deflator'!C9","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D9-'Inflation GDP Deflator'!D9","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!E9-'Inflation GDP Deflator'!E9","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!F9-'Inflation GDP Deflator'!F9","v":-1.0000000000000009E-2},{"$f":"'CPI % trimestre'!G9-'Inflation GDP Deflator'!G9","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!H9-'Inflation GDP Deflator'!H9","v":-1.7000000000000015E-2},{"$f":"'CPI % trimestre'!I9-'Inflation GDP Deflator'!I9","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!J9-'Inflation GDP Deflator'!J9","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!K9-'Inflation GDP Deflator'!K9","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!L9-'Inflation GDP Deflator'!L9","v":-7.9999999999998961E-3},{"$f":"'CPI % trimestre'!M9-'Inflation GDP Deflator'!M9","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!N9-'Inflation GDP Deflator'!N9","v":-1.1000000000000121E-2},{"$f":"'CPI % trimestre'!O9-'Inflation GDP Deflator'!O9","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!P9-'Inflation GDP Deflator'!P9","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Q9-'Inflation GDP Deflator'!Q9","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!R9-'Inflation GDP Deflator'!R9","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!S9-'Inflation GDP Deflator'!S9","v":-5.0000000000000044E-3},{"$f":"'CPI % trimestre'!T9-'Inflation GDP Deflator'!T9","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!U9-'Inflation GDP Deflator'!U9","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V9-'Inflation GDP Deflator'!V9","v":0},{"$f":"'CPI % trimestre'!W9-'Inflation GDP Deflator'!W9","v":-1.8999999999999906E-2},{"$f":"'CPI % trimestre'!X9-'Inflation GDP Deflator'!X9","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Y9-'Inflation GDP Deflator'!Y9","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Z9-'Inflation GDP Deflator'!Z9","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AA9-'Inflation GDP Deflator'!AA9","v":-1.0000000000000009E-3},{"$f":"'CPI % trimestre'!AB9-'Inflation GDP Deflator'!AB9","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AC9-'Inflation GDP Deflator'!AC9","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AD9-'Inflation GDP Deflator'!AD9","v":-6.0000000000000053E-3},{"$f":"'CPI % trimestre'!AE9-'Inflation GDP Deflator'!AE9","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AF9-'Inflation GDP Deflator'!AF9","v":-8.0000000000000071E-3},{"$f":"'CPI % trimestre'!AG9-'Inflation GDP Deflator'!AG9","v":-7.0000000000001172E-3},{"$f":"'CPI % trimestre'!AH9-'Inflation GDP Deflator'!AH9","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AI9-'Inflation GDP Deflator'!AI9","v":0}]
[29813,{"$f":"'CPI % trimestre'!B10-'Inflation GDP Deflator'!B10","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!C10-'Inflation GDP Deflator'!C10","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D10-'Inflation GDP Deflator'!D10","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!E10-'Inflation GDP Deflator'!E10","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!F10-'Inflation GDP Deflator'!F10","v":-8.999999999999897E-3},{"$f":"'CPI % trimestre'!G10-'Inflation GDP Deflator'!G10","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!H10-'Inflation GDP Deflator'!H10","v":0},{"$f":"'CPI % trimestre'!I10-'Inflation GDP Deflator'!I10","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!J10-'Inflation GDP Deflator'!J10","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!K10-'Inflation GDP Deflator'!K10","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!L10-'Inflation GDP Deflator'!L10","v":-9.000000000000008E-3},{"$f":"'CPI % trimestre'!M10-'Inflation GDP Deflator'!M10","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!N10-'Inflation GDP Deflator'!N10","v":-1.4000000000000012E-2},{"$f":"'CPI % trimestre'!O10-'Inflation GDP Deflator'!O10","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!P10-'Inflation GDP Deflator'!P10","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Q10-'Inflation GDP Deflator'!Q10","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!R10-'Inflation GDP Deflator'!R10","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!S10-'Inflation GDP Deflator'!S10","v":-5.0000000000000044E-3},{"$f":"'CPI % trimestre'!T10-'Inflation GDP Deflator'!T10","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!U10-'Inflation GDP Deflator'!U10","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V10-'Inflation GDP Deflator'!V10","v":0},{"$f":"'CPI % trimestre'!W10-'Inflation GDP Deflator'!W10","v":-1.0000000000000009E-2},{"$f":"'CPI % trimestre'!X10-'Inflation GDP Deflator'!X10","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Y10-'Inflation GDP Deflator'!Y10","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Z10-'Inflation GDP Deflator'!Z10","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AA10-'Inflation GDP Deflator'!AA10","v":-9.000000000000008E-3},{"$f":"'CPI % trimestre'!AB10-'Inflation GDP Deflator'!AB10","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AC10-'Inflation GDP Deflator'!AC10","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AD10-'Inflation GDP Deflator'!AD10","v":-6.0000000000000053E-3},{"$f":"'CPI % trimestre'!AE10-'Inflation GDP Deflator'!AE10","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AF10-'Inflation GDP Deflator'!AF10","v":-2.5000000000000133E-2},{"$f":"'CPI % trimestre'!AG10-'Inflation GDP Deflator'!AG10","v":-9.9999999999998979E-3},{"$f":"'CPI % trimestre'!AH10-'Inflation GDP Deflator'!AH10","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AI10-'Inflation GDP Deflator'!AI10","v":0}]
[29905,{"$f":"'CPI % trimestre'!B11-'Inflation GDP Deflator'!B11","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!C11-'Inflation GDP Deflator'!C11","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D11-'Inflation GDP Deflator'!D11","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!E11-'Inflation GDP Deflator'!E11","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!F11-'Inflation GDP Deflator'!F11","v":-7.0000000000000062E-3},{"$f":"'CPI % trimestre'!G11-'Inflation GDP Deflator'!G11","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!H11-'Inflation GDP Deflator'!H11","v":1.4000000000000012E-2},{"$f":"'CPI % trimestre'!I11-'Inflation GDP Deflator'!I11","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!J11-'Inflation GDP Deflator'!J11","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!K11-'Inflation GDP Deflator'!K11","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!L11-'Inflation GDP Deflator'!L11","v":-8.0000000000000071E-3},{"$f":"'CPI % trimestre'!M11-'Inflation GDP Deflator'!M11","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!N11-'Inflation GDP Deflator'!N11","v":-1.6000000000000014E-2},{"$f":"'CPI % trimestre'!O11-'Inflation GDP Deflator'!O11","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!P11-'Inflation GDP Deflator'!P11","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Q11-'Inflation GDP Deflator'!Q11","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!R11-'Inflation GDP Deflator'!R11","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!S11-'Inflation GDP Deflator'!S11","v":-1.0000000000000009E-2},{"$f":"'CPI % trimestre'!T11-'Inflation GDP Deflator'!T11","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!U11-'Inflation GDP Deflator'!U11","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V11-'Inflation GDP Deflator'!V11","v":0},{"$f":"'CPI % trimestre'!W11-'Inflation GDP Deflator'!W11","v":1.0999999999999899E-2},{"$f":"'CPI % trimestre'!X11-'Inflation GDP Deflator'!X11","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Y11-'Inflation GDP Deflator'!Y11","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Z11-'Inflation GDP Deflator'!Z11","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AA11-'Inflation GDP Deflator'!AA11","v":-2.0000000000000018E-3},{"$f":"'CPI % trimestre'!AB11-'Inflation GDP Deflator'!AB11","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AC11-'Inflation GDP Deflator'!AC11","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AD11-'Inflation GDP Deflator'!AD11","v":-1.100000000000001E-2},{"$f":"'CPI % trimestre'!AE11-'Inflation GDP Deflator'!AE11","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AF11-'Inflation GDP Deflator'!AF11","v":2.200000000000002E-2},{"$f":"'CPI % trimestre'!AG11-'Inflation GDP Deflator'!AG11","v":-1.2000000000000011E-2},{"$f":"'CPI % trimestre'!AH11-'Inflation GDP Deflator'!AH11","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AI11-'Inflation GDP Deflator'!AI11","v":0}]
[29997,{"$f":"'CPI % trimestre'!B12-'Inflation GDP Deflator'!B12","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!C12-'Inflation GDP Deflator'!C12","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D12-'Inflation GDP Deflator'!D12","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!E12-'Inflation GDP Deflator'!E12","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!F12-'Inflation GDP Deflator'!F12","v":-1.3000000000000012E-2},{"$f":"'CPI % trimestre'!G12-'Inflation GDP Deflator'!G12","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!H12-'Inflation GDP Deflator'!H12","v":-2.6000000000000023E-2},{"$f":"'CPI % trimestre'!I12-'Inflation GDP Deflator'!I12","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!J12-'Inflation GDP Deflator'!J12","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!K12-'Inflation GDP Deflator'!K12","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!L12-'Inflation GDP Deflator'!L12","v":-6.0000000000000053E-3},{"$f":"'CPI % trimestre'!M12-'Inflation GDP Deflator'!M12","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!N12-'Inflation GDP Deflator'!N12","v":-1.6000000000000014E-2},{"$f":"'CPI % trimestre'!O12-'Inflation GDP Deflator'!O12","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!P12-'Inflation GDP Deflator'!P12","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Q12-'Inflation GDP Deflator'!Q12","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!R12-'Inflation GDP Deflator'!R12","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!S12-'Inflation GDP Deflator'!S12","v":-4.9999999999998934E-3},{"$f":"'CPI % trimestre'!T12-'Inflation GDP Deflator'!T12","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!U12-'Inflation GDP Deflator'!U12","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V12-'Inflation GDP Deflator'!V12","v":0},{"$f":"'CPI % trimestre'!W12-'Inflation GDP Deflator'!W12","v":-1.6000000000000014E-2},{"$f":"'CPI % trimestre'!X12-'Inflation GDP Deflator'!X12","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Y12-'Inflation GDP Deflator'!Y12","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Z12-'Inflation GDP Deflator'!Z12","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AA12-'Inflation GDP Deflator'!AA12","v":-5.0000000000000044E-3},{"$f":"'CPI % trimestre'!AB12-'Inflation GDP Deflator'!AB12","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AC12-'Inflation GDP Deflator'!AC12","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AD12-'Inflation GDP Deflator'!AD12","v":-1.0000000000000009E-2},{"$f":"'CPI % trimestre'!AE12-'Inflation GDP Deflator'!AE12","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AF12-'Inflation GDP Deflator'!AF12","v":-1.6000000000000014E-2},{"$f":"'CPI % trimestre'!AG12-'Inflation GDP Deflator'!AG12","v":-1.3000000000000012E-2},{"$f":"'CPI % trimestre'!AH12-'Inflation GDP Deflator'!AH12","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AI12-'Inflation GDP Deflator'!AI12","v":0}]
[30086,{"$f":"'CPI % trimestre'!B13-'Inflation GDP Deflator'!B13","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!C13-'Inflation GDP Deflator'!C13","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D13-'Inflation GDP Deflator'!D13","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!E13-'Inflation GDP Deflator'!E13","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!F13-'Inflation GDP Deflator'!F13","v":-1.0000000000000009E-2},{"$f":"'CPI % trimestre'!G13-'Inflation GDP Deflator'!G13","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!H13-'Inflation GDP Deflator'!H13","v":-4.9999999999998934E-3},{"$f":"'CPI % trimestre'!I13-'Inflation GDP Deflator'!I13","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!J13-'Inflation GDP Deflator'!J13","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!K13-'Inflation GDP Deflator'!K13","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!L13-'Inflation GDP Deflator'!L13","v":-6.0000000000000053E-3},{"$f":"'CPI % trimestre'!M13-'Inflation GDP Deflator'!M13","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!N13-'Inflation GDP Deflator'!N13","v":-1.3999999999999901E-2},{"$f":"'CPI % trimestre'!O13-'Inflation GDP Deflator'!O13","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!P13-'Inflation GDP Deflator'!P13","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Q13-'Inflation GDP Deflator'!Q13","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!R13-'Inflation GDP Deflator'!R13","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!S13-'Inflation GDP Deflator'!S13","v":2.0000000000000018E-3},{"$f":"'CPI % trimestre'!T13-'Inflation GDP Deflator'!T13","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!U13-'Inflation GDP Deflator'!U13","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V13-'Inflation GDP Deflator'!V13","v":0},{"$f":"'CPI % trimestre'!W13-'Inflation GDP Deflator'!W13","v":-1.2000000000000011E-2},{"$f":"'CPI % trimestre'!X13-'Inflation GDP Deflator'!X13","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Y13-'Inflation GDP Deflator'!Y13","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Z13-'Inflation GDP Deflator'!Z13","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AA13-'Inflation GDP Deflator'!AA13","v":-4.0000000000000036E-3},{"$f":"'CPI % trimestre'!AB13-'Inflation GDP Deflator'!AB13","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AC13-'Inflation GDP Deflator'!AC13","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AD13-'Inflation GDP Deflator'!AD13","v":-2.0000000000000018E-3},{"$f":"'CPI % trimestre'!AE13-'Inflation GDP Deflator'!AE13","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AF13-'Inflation GDP Deflator'!AF13","v":-1.0999999999999899E-2},{"$f":"'CPI % trimestre'!AG13-'Inflation GDP Deflator'!AG13","v":-1.2000000000000011E-2},{"$f":"'CPI % trimestre'!AH13-'Inflation GDP Deflator'!AH13","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AI13-'Inflation GDP Deflator'!AI13","v":-1.0000000000000009E-3}]
[30178,{"$f":"'CPI % trimestre'!B14-'Inflation GDP Deflator'!B14","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!C14-'Inflation GDP Deflator'!C14","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D14-'Inflation GDP Deflator'!D14","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!E14-'Inflation GDP Deflator'!E14","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!F14-'Inflation GDP Deflator'!F14","v":-8.0000000000000071E-3},{"$f":"'CPI % trimestre'!G14-'Inflation GDP Deflator'!G14","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!H14-'Inflation GDP Deflator'!H14","v":2.0000000000000018E-3},{"$f":"'CPI % trimestre'!I14-'Inflation GDP Deflator'!I14","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!J14-'Inflation GDP Deflator'!J14","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!K14-'Inflation GDP Deflator'!K14","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!L14-'Inflation GDP Deflator'!L14","v":-7.0000000000000062E-3},{"$f":"'CPI % trimestre'!M14-'Inflation GDP Deflator'!M14","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!N14-'Inflation GDP Deflator'!N14","v":-9.000000000000008E-3},{"$f":"'CPI % trimestre'!O14-'Inflation GDP Deflator'!O14","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!P14-'Inflation GDP Deflator'!P14","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Q14-'Inflation GDP Deflator'!Q14","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!R14-'Inflation GDP Deflator'!R14","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!S14-'Inflation GDP Deflator'!S14","v":-2.0000000000000018E-3},{"$f":"'CPI % trimestre'!T14-'Inflation GDP Deflator'!T14","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!U14-'Inflation GDP Deflator'!U14","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V14-'Inflation GDP Deflator'!V14","v":0},{"$f":"'CPI % trimestre'!W14-'Inflation GDP Deflator'!W14","v":-1.7999999999999905E-2},{"$f":"'CPI % trimestre'!X14-'Inflation GDP Deflator'!X14","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Y14-'Inflation GDP Deflator'!Y14","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Z14-'Inflation GDP Deflator'!Z14","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AA14-'Inflation GDP Deflator'!AA14","v":-4.0000000000000036E-3},{"$f":"'CPI % trimestre'!AB14-'Inflation GDP Deflator'!AB14","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AC14-'Inflation GDP Deflator'!AC14","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AD14-'Inflation GDP Deflator'!AD14","v":-7.0000000000000062E-3},{"$f":"'CPI % trimestre'!AE14-'Inflation GDP Deflator'!AE14","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AF14-'Inflation GDP Deflator'!AF14","v":-1.9000000000000017E-2},{"$f":"'CPI % trimestre'!AG14-'Inflation GDP Deflator'!AG14","v":-8.0000000000000071E-3},{"$f":"'CPI % trimestre'!AH14-'Inflation GDP Deflator'!AH14","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AI14-'Inflation GDP Deflator'!AI14","v":0}]
[30270,{"$f":"'CPI % trimestre'!B15-'Inflation GDP Deflator'!B15","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!C15-'Inflation GDP Deflator'!C15","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D15-'Inflation GDP Deflator'!D15","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!E15-'Inflation GDP Deflator'!E15","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!F15-'Inflation GDP Deflator'!F15","v":-9.000000000000008E-3},{"$f":"'CPI % trimestre'!G15-'Inflation GDP Deflator'!G15","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!H15-'Inflation GDP Deflator'!H15","v":1.4999999999999902E-2},{"$f":"'CPI % trimestre'!I15-'Inflation GDP Deflator'!I15","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!J15-'Inflation GDP Deflator'!J15","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!K15-'Inflation GDP Deflator'!K15","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!L15-'Inflation GDP Deflator'!L15","v":-6.0000000000000053E-3},{"$f":"'CPI % trimestre'!M15-'Inflation GDP Deflator'!M15","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!N15-'Inflation GDP Deflator'!N15","v":-8.0000000000000071E-3},{"$f":"'CPI % trimestre'!O15-'Inflation GDP Deflator'!O15","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!P15-'Inflation GDP Deflator'!P15","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Q15-'Inflation GDP Deflator'!Q15","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!R15-'Inflation GDP Deflator'!R15","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!S15-'Inflation GDP Deflator'!S15","v":1.0000000000000009E-3},{"$f":"'CPI % trimestre'!T15-'Inflation GDP Deflator'!T15","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!U15-'Inflation GDP Deflator'!U15","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V15-'Inflation GDP Deflator'!V15","v":-1.0000000000000009E-3},{"$f":"'CPI % trimestre'!W15-'Inflation GDP Deflator'!W15","v":7.0000000000000062E-3},{"$f":"'CPI % trimestre'!X15-'Inflation GDP Deflator'!X15","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Y15-'Inflation GDP Deflator'!Y15","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Z15-'Inflation GDP Deflator'!Z15","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AA15-'Inflation GDP Deflator'!AA15","v":-7.0000000000000062E-3},{"$f":"'CPI % trimestre'!AB15-'Inflation GDP Deflator'!AB15","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AC15-'Inflation GDP Deflator'!AC15","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AD15-'Inflation GDP Deflator'!AD15","v":-7.9999999999998961E-3},{"$f":"'CPI % trimestre'!AE15-'Inflation GDP Deflator'!AE15","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AF15-'Inflation GDP Deflator'!AF15","v":1.9000000000000017E-2},{"$f":"'CPI % trimestre'!AG15-'Inflation GDP Deflator'!AG15","v":-4.0000000000000036E-3},{"$f":"'CPI % trimestre'!AH15-'Inflation GDP Deflator'!AH15","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AI15-'Inflation GDP Deflator'!AI15","v":-1.0000000000000009E-3}]
[30362,{"$f":"'CPI % trimestre'!B16-'Inflation GDP Deflator'!B16","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!C16-'Inflation GDP Deflator'!C16","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D16-'Inflation GDP Deflator'!D16","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!E16-'Inflation GDP Deflator'!E16","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!F16-'Inflation GDP Deflator'!F16","v":-4.0000000000001146E-3},{"$f":"'CPI % trimestre'!G16-'Inflation GDP Deflator'!G16","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!H16-'Inflation GDP Deflator'!H16","v":-2.8999999999999915E-2},{"$f":"'CPI % trimestre'!I16-'Inflation GDP Deflator'!I16","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!J16-'Inflation GDP Deflator'!J16","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!K16-'Inflation GDP Deflator'!K16","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!L16-'Inflation GDP Deflator'!L16","v":-3.0000000000000027E-3},{"$f":"'CPI % trimestre'!M16-'Inflation GDP Deflator'!M16","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!N16-'Inflation GDP Deflator'!N16","v":-1.4000000000000012E-2},{"$f":"'CPI % trimestre'!O16-'Inflation GDP Deflator'!O16","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!P16-'Inflation GDP Deflator'!P16","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Q16-'Inflation GDP Deflator'!Q16","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!R16-'Inflation GDP Deflator'!R16","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!S16-'Inflation GDP Deflator'!S16","v":-7.0000000000000062E-3},{"$f":"'CPI % trimestre'!T16-'Inflation GDP Deflator'!T16","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!U16-'Inflation GDP Deflator'!U16","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V16-'Inflation GDP Deflator'!V16","v":0},{"$f":"'CPI % trimestre'!W16-'Inflation GDP Deflator'!W16","v":-5.0000000000000044E-3},{"$f":"'CPI % trimestre'!X16-'Inflation GDP Deflator'!X16","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Y16-'Inflation GDP Deflator'!Y16","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Z16-'Inflation GDP Deflator'!Z16","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AA16-'Inflation GDP Deflator'!AA16","v":-7.0000000000000062E-3},{"$f":"'CPI % trimestre'!AB16-'Inflation GDP Deflator'!AB16","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AC16-'Inflation GDP Deflator'!AC16","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AD16-'Inflation GDP Deflator'!AD16","v":-8.0000000000001181E-3},{"$f":"'CPI % trimestre'!AE16-'Inflation GDP Deflator'!AE16","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AF16-'Inflation GDP Deflator'!AF16","v":-2.0000000000000018E-2},{"$f":"'CPI % trimestre'!AG16-'Inflation GDP Deflator'!AG16","v":0},{"$f":"'CPI % trimestre'!AH16-'Inflation GDP Deflator'!AH16","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AI16-'Inflation GDP Deflator'!AI16","v":-1.0000000000000009E-3}]
[30451,{"$f":"'CPI % trimestre'!B17-'Inflation GDP Deflator'!B17","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!C17-'Inflation GDP Deflator'!C17","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D17-'Inflation GDP Deflator'!D17","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!E17-'Inflation GDP Deflator'!E17","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!F17-'Inflation GDP Deflator'!F17","v":-5.9999999999998943E-3},{"$f":"'CPI % trimestre'!G17-'Inflation GDP Deflator'!G17","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!H17-'Inflation GDP Deflator'!H17","v":2.0000000000000018E-3},{"$f":"'CPI % trimestre'!I17-'Inflation GDP Deflator'!I17","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!J17-'Inflation GDP Deflator'!J17","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!K17-'Inflation GDP Deflator'!K17","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!L17-'Inflation GDP Deflator'!L17","v":-4.0000000000000036E-3},{"$f":"'CPI % trimestre'!M17-'Inflation GDP Deflator'!M17","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!N17-'Inflation GDP Deflator'!N17","v":-1.4000000000000012E-2},{"$f":"'CPI % trimestre'!O17-'Inflation GDP Deflator'!O17","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!P17-'Inflation GDP Deflator'!P17","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Q17-'Inflation GDP Deflator'!Q17","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!R17-'Inflation GDP Deflator'!R17","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!S17-'Inflation GDP Deflator'!S17","v":-3.0000000000000027E-3},{"$f":"'CPI % trimestre'!T17-'Inflation GDP Deflator'!T17","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!U17-'Inflation GDP Deflator'!U17","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V17-'Inflation GDP Deflator'!V17","v":0},{"$f":"'CPI % trimestre'!W17-'Inflation GDP Deflator'!W17","v":-9.000000000000008E-3},{"$f":"'CPI % trimestre'!X17-'Inflation GDP Deflator'!X17","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Y17-'Inflation GDP Deflator'!Y17","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Z17-'Inflation GDP Deflator'!Z17","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AA17-'Inflation GDP Deflator'!AA17","v":-5.0000000000000044E-3},{"$f":"'CPI % trimestre'!AB17-'Inflation GDP Deflator'!AB17","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AC17-'Inflation GDP Deflator'!AC17","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AD17-'Inflation GDP Deflator'!AD17","v":0},{"$f":"'CPI % trimestre'!AE17-'Inflation GDP Deflator'!AE17","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AF17-'Inflation GDP Deflator'!AF17","v":-1.4000000000000012E-2},{"$f":"'CPI % trimestre'!AG17-'Inflation GDP Deflator'!AG17","v":-2.0000000000000018E-3},{"$f":"'CPI % trimestre'!AH17-'Inflation GDP Deflator'!AH17","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AI17-'Inflation GDP Deflator'!AI17","v":-1.0000000000000009E-3}]
[30543,{"$f":"'CPI % trimestre'!B18-'Inflation GDP Deflator'!B18","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!C18-'Inflation GDP Deflator'!C18","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D18-'Inflation GDP Deflator'!D18","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!E18-'Inflation GDP Deflator'!E18","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!F18-'Inflation GDP Deflator'!F18","v":-1.0000000000000009E-2},{"$f":"'CPI % trimestre'!G18-'Inflation GDP Deflator'!G18","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!H18-'Inflation GDP Deflator'!H18","v":-1.0000000000001119E-3},{"$f":"'CPI % trimestre'!I18-'Inflation GDP Deflator'!I18","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!J18-'Inflation GDP Deflator'!J18","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!K18-'Inflation GDP Deflator'!K18","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!L18-'Inflation GDP Deflator'!L18","v":-5.0000000000000044E-3},{"$f":"'CPI % trimestre'!M18-'Inflation GDP Deflator'!M18","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!N18-'Inflation GDP Deflator'!N18","v":-1.5000000000000013E-2},{"$f":"'CPI % trimestre'!O18-'Inflation GDP Deflator'!O18","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!P18-'Inflation GDP Deflator'!P18","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Q18-'Inflation GDP Deflator'!Q18","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!R18-'Inflation GDP Deflator'!R18","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!S18-'Inflation GDP Deflator'!S18","v":1.9999999999998908E-3},{"$f":"'CPI % trimestre'!T18-'Inflation GDP Deflator'!T18","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!U18-'Inflation GDP Deflator'!U18","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V18-'Inflation GDP Deflator'!V18","v":-1.0000000000000009E-3},{"$f":"'CPI % trimestre'!W18-'Inflation GDP Deflator'!W18","v":-1.5000000000000013E-2},{"$f":"'CPI % trimestre'!X18-'Inflation GDP Deflator'!X18","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Y18-'Inflation GDP Deflator'!Y18","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Z18-'Inflation GDP Deflator'!Z18","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AA18-'Inflation GDP Deflator'!AA18","v":-1.3000000000000012E-2},{"$f":"'CPI % trimestre'!AB18-'Inflation GDP Deflator'!AB18","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AC18-'Inflation GDP Deflator'!AC18","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AD18-'Inflation GDP Deflator'!AD18","v":-5.0000000000000044E-3},{"$f":"'CPI % trimestre'!AE18-'Inflation GDP Deflator'!AE18","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AF18-'Inflation GDP Deflator'!AF18","v":-2.6000000000000023E-2},{"$f":"'CPI % trimestre'!AG18-'Inflation GDP Deflator'!AG18","v":-5.0000000000000044E-3},{"$f":"'CPI % trimestre'!AH18-'Inflation GDP Deflator'!AH18","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AI18-'Inflation GDP Deflator'!AI18","v":-1.0000000000000009E-3}]
[30635,{"$f":"'CPI % trimestre'!B19-'Inflation GDP Deflator'!B19","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!C19-'Inflation GDP Deflator'!C19","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D19-'Inflation GDP Deflator'!D19","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!E19-'Inflation GDP Deflator'!E19","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!F19-'Inflation GDP Deflator'!F19","v":-3.0000000000000027E-3},{"$f":"'CPI % trimestre'!G19-'Inflation GDP Deflator'!G19","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!H19-'Inflation GDP Deflator'!H19","v":1.0000000000000009E-2},{"$f":"'CPI % trimestre'!I19-'Inflation GDP Deflator'!I19","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!J19-'Inflation GDP Deflator'!J19","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!K19-'Inflation GDP Deflator'!K19","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!L19-'Inflation GDP Deflator'!L19","v":-4.0000000000000036E-3},{"$f":"'CPI % trimestre'!M19-'Inflation GDP Deflator'!M19","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!N19-'Inflation GDP Deflator'!N19","v":-7.9999999999998961E-3},{"$f":"'CPI % trimestre'!O19-'Inflation GDP Deflator'!O19","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!P19-'Inflation GDP Deflator'!P19","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Q19-'Inflation GDP Deflator'!Q19","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!R19-'Inflation GDP Deflator'!R19","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!S19-'Inflation GDP Deflator'!S19","v":-3.9999999999998925E-3},{"$f":"'CPI % trimestre'!T19-'Inflation GDP Deflator'!T19","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!U19-'Inflation GDP Deflator'!U19","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V19-'Inflation GDP Deflator'!V19","v":0},{"$f":"'CPI % trimestre'!W19-'Inflation GDP Deflator'!W19","v":6.0000000000000053E-3},{"$f":"'CPI % trimestre'!X19-'Inflation GDP Deflator'!X19","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Y19-'Inflation GDP Deflator'!Y19","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Z19-'Inflation GDP Deflator'!Z19","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AA19-'Inflation GDP Deflator'!AA19","v":-5.0000000000000044E-3},{"$f":"'CPI % trimestre'!AB19-'Inflation GDP Deflator'!AB19","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AC19-'Inflation GDP Deflator'!AC19","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AD19-'Inflation GDP Deflator'!AD19","v":-6.9999999999998952E-3},{"$f":"'CPI % trimestre'!AE19-'Inflation GDP Deflator'!AE19","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AF19-'Inflation GDP Deflator'!AF19","v":1.9000000000000128E-2},{"$f":"'CPI % trimestre'!AG19-'Inflation GDP Deflator'!AG19","v":-5.0000000000000044E-3},{"$f":"'CPI % trimestre'!AH19-'Inflation GDP Deflator'!AH19","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AI19-'Inflation GDP Deflator'!AI19","v":-2.0000000000000018E-3}]
[30727,{"$f":"'CPI % trimestre'!B20-'Inflation GDP Deflator'!B20","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!C20-'Inflation GDP Deflator'!C20","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D20-'Inflation GDP Deflator'!D20","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!E20-'Inflation GDP Deflator'!E20","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!F20-'Inflation GDP Deflator'!F20","v":-4.0000000000000036E-3},{"$f":"'CPI % trimestre'!G20-'Inflation GDP Deflator'!G20","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!H20-'Inflation GDP Deflator'!H20","v":-1.6000000000000014E-2},{"$f":"'CPI % trimestre'!I20-'Inflation GDP Deflator'!I20","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!J20-'Inflation GDP Deflator'!J20","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!K20-'Inflation GDP Deflator'!K20","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!L20-'Inflation GDP Deflator'!L20","v":-6.0000000000000053E-3},{"$f":"'CPI % trimestre'!M20-'Inflation GDP Deflator'!M20","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!N20-'Inflation GDP Deflator'!N20","v":-1.0000000000000009E-2},{"$f":"'CPI % trimestre'!O20-'Inflation GDP Deflator'!O20","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!P20-'Inflation GDP Deflator'!P20","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Q20-'Inflation GDP Deflator'!Q20","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!R20-'Inflation GDP Deflator'!R20","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!S20-'Inflation GDP Deflator'!S20","v":-6.0000000000001164E-3},{"$f":"'CPI % trimestre'!T20-'Inflation GDP Deflator'!T20","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!U20-'Inflation GDP Deflator'!U20","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V20-'Inflation GDP Deflator'!V20","v":-1.0000000000000009E-3},{"$f":"'CPI % trimestre'!W20-'Inflation GDP Deflator'!W20","v":-6.0000000000000053E-3},{"$f":"'CPI % trimestre'!X20-'Inflation GDP Deflator'!X20","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Y20-'Inflation GDP Deflator'!Y20","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Z20-'Inflation GDP Deflator'!Z20","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AA20-'Inflation GDP Deflator'!AA20","v":-8.0000000000000071E-3},{"$f":"'CPI % trimestre'!AB20-'Inflation GDP Deflator'!AB20","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AC20-'Inflation GDP Deflator'!AC20","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AD20-'Inflation GDP Deflator'!AD20","v":0},{"$f":"'CPI % trimestre'!AE20-'Inflation GDP Deflator'!AE20","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AF20-'Inflation GDP Deflator'!AF20","v":-9.000000000000119E-3},{"$f":"'CPI % trimestre'!AG20-'Inflation GDP Deflator'!AG20","v":-1.0000000000000009E-2},{"$f":"'CPI % trimestre'!AH20-'Inflation GDP Deflator'!AH20","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AI20-'Inflation GDP Deflator'!AI20","v":-3.0000000000000027E-3}]
[30817,{"$f":"'CPI % trimestre'!B21-'Inflation GDP Deflator'!B21","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!C21-'Inflation GDP Deflator'!C21","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D21-'Inflation GDP Deflator'!D21","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!E21-'Inflation GDP Deflator'!E21","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!F21-'Inflation GDP Deflator'!F21","v":-3.0000000000000027E-3},{"$f":"'CPI % trimestre'!G21-'Inflation GDP Deflator'!G21","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!H21-'Inflation GDP Deflator'!H21","v":-2.9999999999998916E-3},{"$f":"'CPI % trimestre'!I21-'Inflation GDP Deflator'!I21","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!J21-'Inflation GDP Deflator'!J21","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!K21-'Inflation GDP Deflator'!K21","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!L21-'Inflation GDP Deflator'!L21","v":-5.0000000000000044E-3},{"$f":"'CPI % trimestre'!M21-'Inflation GDP Deflator'!M21","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!N21-'Inflation GDP Deflator'!N21","v":-9.000000000000008E-3},{"$f":"'CPI % trimestre'!O21-'Inflation GDP Deflator'!O21","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!P21-'Inflation GDP Deflator'!P21","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Q21-'Inflation GDP Deflator'!Q21","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!R21-'Inflation GDP Deflator'!R21","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!S21-'Inflation GDP Deflator'!S21","v":-5.9999999999998943E-3},{"$f":"'CPI % trimestre'!T21-'Inflation GDP Deflator'!T21","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!U21-'Inflation GDP Deflator'!U21","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V21-'Inflation GDP Deflator'!V21","v":0},{"$f":"'CPI % trimestre'!W21-'Inflation GDP Deflator'!W21","v":-8.0000000000000071E-3},{"$f":"'CPI % trimestre'!X21-'Inflation GDP Deflator'!X21","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Y21-'Inflation GDP Deflator'!Y21","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Z21-'Inflation GDP Deflator'!Z21","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AA21-'Inflation GDP Deflator'!AA21","v":-7.0000000000000062E-3},{"$f":"'CPI % trimestre'!AB21-'Inflation GDP Deflator'!AB21","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AC21-'Inflation GDP Deflator'!AC21","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AD21-'Inflation GDP Deflator'!AD21","v":-1.3000000000000123E-2},{"$f":"'CPI % trimestre'!AE21-'Inflation GDP Deflator'!AE21","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AF21-'Inflation GDP Deflator'!AF21","v":-1.4000000000000012E-2},{"$f":"'CPI % trimestre'!AG21-'Inflation GDP Deflator'!AG21","v":-5.9999999999998943E-3},{"$f":"'CPI % trimestre'!AH21-'Inflation GDP Deflator'!AH21","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AI21-'Inflation GDP Deflator'!AI21","v":-7.0000000000000062E-3}]
[30909,{"$f":"'CPI % trimestre'!B22-'Inflation GDP Deflator'!B22","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!C22-'Inflation GDP Deflator'!C22","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D22-'Inflation GDP Deflator'!D22","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!E22-'Inflation GDP Deflator'!E22","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!F22-'Inflation GDP Deflator'!F22","v":-4.0000000000000036E-3},{"$f":"'CPI % trimestre'!G22-'Inflation GDP Deflator'!G22","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!H22-'Inflation GDP Deflator'!H22","v":-1.100000000000001E-2},{"$f":"'CPI % trimestre'!I22-'Inflation GDP Deflator'!I22","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!J22-'Inflation GDP Deflator'!J22","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!K22-'Inflation GDP Deflator'!K22","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!L22-'Inflation GDP Deflator'!L22","v":-4.0000000000000036E-3},{"$f":"'CPI % trimestre'!M22-'Inflation GDP Deflator'!M22","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!N22-'Inflation GDP Deflator'!N22","v":-8.0000000000000071E-3},{"$f":"'CPI % trimestre'!O22-'Inflation GDP Deflator'!O22","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!P22-'Inflation GDP Deflator'!P22","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Q22-'Inflation GDP Deflator'!Q22","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!R22-'Inflation GDP Deflator'!R22","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!S22-'Inflation GDP Deflator'!S22","v":-4.0000000000001146E-3},{"$f":"'CPI % trimestre'!T22-'Inflation GDP Deflator'!T22","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!U22-'Inflation GDP Deflator'!U22","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V22-'Inflation GDP Deflator'!V22","v":0},{"$f":"'CPI % trimestre'!W22-'Inflation GDP Deflator'!W22","v":-1.3999999999999901E-2},{"$f":"'CPI % trimestre'!X22-'Inflation GDP Deflator'!X22","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Y22-'Inflation GDP Deflator'!Y22","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Z22-'Inflation GDP Deflator'!Z22","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AA22-'Inflation GDP Deflator'!AA22","v":-1.3000000000000012E-2},{"$f":"'CPI % trimestre'!AB22-'Inflation GDP Deflator'!AB22","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AC22-'Inflation GDP Deflator'!AC22","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AD22-'Inflation GDP Deflator'!AD22","v":-4.9999999999998934E-3},{"$f":"'CPI % trimestre'!AE22-'Inflation GDP Deflator'!AE22","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AF22-'Inflation GDP Deflator'!AF22","v":-2.6999999999999913E-2},{"$f":"'CPI % trimestre'!AG22-'Inflation GDP Deflator'!AG22","v":-4.0000000000001146E-3},{"$f":"'CPI % trimestre'!AH22-'Inflation GDP Deflator'!AH22","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AI22-'Inflation GDP Deflator'!AI22","v":-1.0000000000000009E-2}]
[31001,{"$f":"'CPI % trimestre'!B23-'Inflation GDP Deflator'!B23","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!C23-'Inflation GDP Deflator'!C23","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D23-'Inflation GDP Deflator'!D23","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!E23-'Inflation GDP Deflator'!E23","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!F23-'Inflation GDP Deflator'!F23","v":-3.0000000000000027E-3},{"$f":"'CPI % trimestre'!G23-'Inflation GDP Deflator'!G23","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!H23-'Inflation GDP Deflator'!H23","v":1.100000000000001E-2},{"$f":"'CPI % trimestre'!I23-'Inflation GDP Deflator'!I23","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!J23-'Inflation GDP Deflator'!J23","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!K23-'Inflation GDP Deflator'!K23","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!L23-'Inflation GDP Deflator'!L23","v":-3.0000000000000027E-3},{"$f":"'CPI % trimestre'!M23-'Inflation GDP Deflator'!M23","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!N23-'Inflation GDP Deflator'!N23","v":-5.0000000000000044E-3},{"$f":"'CPI % trimestre'!O23-'Inflation GDP Deflator'!O23","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!P23-'Inflation GDP Deflator'!P23","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Q23-'Inflation GDP Deflator'!Q23","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!R23-'Inflation GDP Deflator'!R23","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!S23-'Inflation GDP Deflator'!S23","v":-5.9999999999997833E-3},{"$f":"'CPI % trimestre'!T23-'Inflation GDP Deflator'!T23","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!U23-'Inflation GDP Deflator'!U23","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V23-'Inflation GDP Deflator'!V23","v":-1.0000000000000009E-3},{"$f":"'CPI % trimestre'!W23-'Inflation GDP Deflator'!W23","v":2.9999999999998916E-3},{"$f":"'CPI % trimestre'!X23-'Inflation GDP Deflator'!X23","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Y23-'Inflation GDP Deflator'!Y23","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Z23-'Inflation GDP Deflator'!Z23","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AA23-'Inflation GDP Deflator'!AA23","v":-5.0000000000000044E-3},{"$f":"'CPI % trimestre'!AB23-'Inflation GDP Deflator'!AB23","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AC23-'Inflation GDP Deflator'!AC23","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AD23-'Inflation GDP Deflator'!AD23","v":-9.000000000000119E-3},{"$f":"'CPI % trimestre'!AE23-'Inflation GDP Deflator'!AE23","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AF23-'Inflation GDP Deflator'!AF23","v":2.200000000000002E-2},{"$f":"'CPI % trimestre'!AG23-'Inflation GDP Deflator'!AG23","v":-2.0000000000000018E-3},{"$f":"'CPI % trimestre'!AH23-'Inflation GDP Deflator'!AH23","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AI23-'Inflation GDP Deflator'!AI23","v":-1.8000000000000016E-2}]
[31093,{"$f":"'CPI % trimestre'!B24-'Inflation GDP Deflator'!B24","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!C24-'Inflation GDP Deflator'!C24","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D24-'Inflation GDP Deflator'!D24","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!E24-'Inflation GDP Deflator'!E24","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!F24-'Inflation GDP Deflator'!F24","v":-4.0000000000000036E-3},{"$f":"'CPI % trimestre'!G24-'Inflation GDP Deflator'!G24","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!H24-'Inflation GDP Deflator'!H24","v":-1.0000000000000009E-2},{"$f":"'CPI % trimestre'!I24-'Inflation GDP Deflator'!I24","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!J24-'Inflation GDP Deflator'!J24","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!K24-'Inflation GDP Deflator'!K24","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!L24-'Inflation GDP Deflator'!L24","v":-6.0000000000000053E-3},{"$f":"'CPI % trimestre'!M24-'Inflation GDP Deflator'!M24","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!N24-'Inflation GDP Deflator'!N24","v":-1.0000000000000009E-2},{"$f":"'CPI % trimestre'!O24-'Inflation GDP Deflator'!O24","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!P24-'Inflation GDP Deflator'!P24","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Q24-'Inflation GDP Deflator'!Q24","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!R24-'Inflation GDP Deflator'!R24","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!S24-'Inflation GDP Deflator'!S24","v":-1.0000000000001119E-3},{"$f":"'CPI % trimestre'!T24-'Inflation GDP Deflator'!T24","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!U24-'Inflation GDP Deflator'!U24","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V24-'Inflation GDP Deflator'!V24","v":-1.0000000000000009E-3},{"$f":"'CPI % trimestre'!W24-'Inflation GDP Deflator'!W24","v":0},{"$f":"'CPI % trimestre'!X24-'Inflation GDP Deflator'!X24","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Y24-'Inflation GDP Deflator'!Y24","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Z24-'Inflation GDP Deflator'!Z24","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AA24-'Inflation GDP Deflator'!AA24","v":-1.0999999999999899E-2},{"$f":"'CPI % trimestre'!AB24-'Inflation GDP Deflator'!AB24","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AC24-'Inflation GDP Deflator'!AC24","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AD24-'Inflation GDP Deflator'!AD24","v":0},{"$f":"'CPI % trimestre'!AE24-'Inflation GDP Deflator'!AE24","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AF24-'Inflation GDP Deflator'!AF24","v":-1.6000000000000014E-2},{"$f":"'CPI % trimestre'!AG24-'Inflation GDP Deflator'!AG24","v":-5.0000000000000044E-3},{"$f":"'CPI % trimestre'!AH24-'Inflation GDP Deflator'!AH24","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AI24-'Inflation GDP Deflator'!AI24","v":-1.2000000000000011E-2}]
[31182,{"$f":"'CPI % trimestre'!B25-'Inflation GDP Deflator'!B25","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!C25-'Inflation GDP Deflator'!C25","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D25-'Inflation GDP Deflator'!D25","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!E25-'Inflation GDP Deflator'!E25","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!F25-'Inflation GDP Deflator'!F25","v":-8.999999999999897E-3},{"$f":"'CPI % trimestre'!G25-'Inflation GDP Deflator'!G25","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!H25-'Inflation GDP Deflator'!H25","v":-3.0000000000001137E-3},{"$f":"'CPI % trimestre'!I25-'Inflation GDP Deflator'!I25","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!J25-'Inflation GDP Deflator'!J25","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!K25-'Inflation GDP Deflator'!K25","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!L25-'Inflation GDP Deflator'!L25","v":-2.9999999999998916E-3},{"$f":"'CPI % trimestre'!M25-'Inflation GDP Deflator'!M25","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!N25-'Inflation GDP Deflator'!N25","v":-1.0000000000000009E-2},{"$f":"'CPI % trimestre'!O25-'Inflation GDP Deflator'!O25","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!P25-'Inflation GDP Deflator'!P25","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Q25-'Inflation GDP Deflator'!Q25","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!R25-'Inflation GDP Deflator'!R25","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!S25-'Inflation GDP Deflator'!S25","v":0},{"$f":"'CPI % trimestre'!T25-'Inflation GDP Deflator'!T25","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!U25-'Inflation GDP Deflator'!U25","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V25-'Inflation GDP Deflator'!V25","v":0},{"$f":"'CPI % trimestre'!W25-'Inflation GDP Deflator'!W25","v":-5.0000000000000044E-3},{"$f":"'CPI % trimestre'!X25-'Inflation GDP Deflator'!X25","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Y25-'Inflation GDP Deflator'!Y25","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Z25-'Inflation GDP Deflator'!Z25","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AA25-'Inflation GDP Deflator'!AA25","v":-9.000000000000008E-3},{"$f":"'CPI % trimestre'!AB25-'Inflation GDP Deflator'!AB25","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AC25-'Inflation GDP Deflator'!AC25","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AD25-'Inflation GDP Deflator'!AD25","v":-1.2999999999999901E-2},{"$f":"'CPI % trimestre'!AE25-'Inflation GDP Deflator'!AE25","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AF25-'Inflation GDP Deflator'!AF25","v":-6.0000000000000053E-3},{"$f":"'CPI % trimestre'!AG25-'Inflation GDP Deflator'!AG25","v":-3.0000000000000027E-3},{"$f":"'CPI % trimestre'!AH25-'Inflation GDP Deflator'!AH25","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AI25-'Inflation GDP Deflator'!AI25","v":-2.4999999999999911E-2}]
[31274,{"$f":"'CPI % trimestre'!B26-'Inflation GDP Deflator'!B26","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!C26-'Inflation GDP Deflator'!C26","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D26-'Inflation GDP Deflator'!D26","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!E26-'Inflation GDP Deflator'!E26","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!F26-'Inflation GDP Deflator'!F26","v":-2.0000000000001128E-3},{"$f":"'CPI % trimestre'!G26-'Inflation GDP Deflator'!G26","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!H26-'Inflation GDP Deflator'!H26","v":-1.0999999999999899E-2},{"$f":"'CPI % trimestre'!I26-'Inflation GDP Deflator'!I26","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!J26-'Inflation GDP Deflator'!J26","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!K26-'Inflation GDP Deflator'!K26","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!L26-'Inflation GDP Deflator'!L26","v":-2.0000000000001128E-3},{"$f":"'CPI % trimestre'!M26-'Inflation GDP Deflator'!M26","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!N26-'Inflation GDP Deflator'!N26","v":-7.0000000000000062E-3},{"$f":"'CPI % trimestre'!O26-'Inflation GDP Deflator'!O26","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!P26-'Inflation GDP Deflator'!P26","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Q26-'Inflation GDP Deflator'!Q26","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!R26-'Inflation GDP Deflator'!R26","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!S26-'Inflation GDP Deflator'!S26","v":0},{"$f":"'CPI % trimestre'!T26-'Inflation GDP Deflator'!T26","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!U26-'Inflation GDP Deflator'!U26","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V26-'Inflation GDP Deflator'!V26","v":-1.0000000000000009E-3},{"$f":"'CPI % trimestre'!W26-'Inflation GDP Deflator'!W26","v":-2.5000000000000022E-2},{"$f":"'CPI % trimestre'!X26-'Inflation GDP Deflator'!X26","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Y26-'Inflation GDP Deflator'!Y26","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Z26-'Inflation GDP Deflator'!Z26","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AA26-'Inflation GDP Deflator'!AA26","v":-9.000000000000008E-3},{"$f":"'CPI % trimestre'!AB26-'Inflation GDP Deflator'!AB26","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AC26-'Inflation GDP Deflator'!AC26","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AD26-'Inflation GDP Deflator'!AD26","v":-8.0000000000000071E-3},{"$f":"'CPI % trimestre'!AE26-'Inflation GDP Deflator'!AE26","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AF26-'Inflation GDP Deflator'!AF26","v":-2.7000000000000024E-2},{"$f":"'CPI % trimestre'!AG26-'Inflation GDP Deflator'!AG26","v":-3.9999999999998925E-3},{"$f":"'CPI % trimestre'!AH26-'Inflation GDP Deflator'!AH26","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AI26-'Inflation GDP Deflator'!AI26","v":-3.1000000000000028E-2}]
[31366,{"$f":"'CPI % trimestre'!B27-'Inflation GDP Deflator'!B27","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!C27-'Inflation GDP Deflator'!C27","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D27-'Inflation GDP Deflator'!D27","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!E27-'Inflation GDP Deflator'!E27","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!F27-'Inflation GDP Deflator'!F27","v":-2.9999999999998916E-3},{"$f":"'CPI % trimestre'!G27-'Inflation GDP Deflator'!G27","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!H27-'Inflation GDP Deflator'!H27","v":1.0999999999999899E-2},{"$f":"'CPI % trimestre'!I27-'Inflation GDP Deflator'!I27","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!J27-'Inflation GDP Deflator'!J27","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!K27-'Inflation GDP Deflator'!K27","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!L27-'Inflation GDP Deflator'!L27","v":-3.9999999999998925E-3},{"$f":"'CPI % trimestre'!M27-'Inflation GDP Deflator'!M27","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!N27-'Inflation GDP Deflator'!N27","v":-7.0000000000000062E-3},{"$f":"'CPI % trimestre'!O27-'Inflation GDP Deflator'!O27","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!P27-'Inflation GDP Deflator'!P27","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Q27-'Inflation GDP Deflator'!Q27","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!R27-'Inflation GDP Deflator'!R27","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!S27-'Inflation GDP Deflator'!S27","v":-4.9999999999998934E-3},{"$f":"'CPI % trimestre'!T27-'Inflation GDP Deflator'!T27","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!U27-'Inflation GDP Deflator'!U27","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V27-'Inflation GDP Deflator'!V27","v":-1.0000000000000009E-3},{"$f":"'CPI % trimestre'!W27-'Inflation GDP Deflator'!W27","v":6.0000000000000053E-3},{"$f":"'CPI % trimestre'!X27-'Inflation GDP Deflator'!X27","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Y27-'Inflation GDP Deflator'!Y27","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Z27-'Inflation GDP Deflator'!Z27","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AA27-'Inflation GDP Deflator'!AA27","v":-7.0000000000000062E-3},{"$f":"'CPI % trimestre'!AB27-'Inflation GDP Deflator'!AB27","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AC27-'Inflation GDP Deflator'!AC27","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AD27-'Inflation GDP Deflator'!AD27","v":-6.0000000000000053E-3},{"$f":"'CPI % trimestre'!AE27-'Inflation GDP Deflator'!AE27","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AF27-'Inflation GDP Deflator'!AF27","v":2.7000000000000024E-2},{"$f":"'CPI % trimestre'!AG27-'Inflation GDP Deflator'!AG27","v":-5.0000000000000044E-3},{"$f":"'CPI % trimestre'!AH27-'Inflation GDP Deflator'!AH27","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AI27-'Inflation GDP Deflator'!AI27","v":-5.0000000000000044E-3}]
[31458,{"$f":"'CPI % trimestre'!B28-'Inflation GDP Deflator'!B28","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!C28-'Inflation GDP Deflator'!C28","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D28-'Inflation GDP Deflator'!D28","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!E28-'Inflation GDP Deflator'!E28","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!F28-'Inflation GDP Deflator'!F28","v":-5.0000000000000044E-3},{"$f":"'CPI % trimestre'!G28-'Inflation GDP Deflator'!G28","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!H28-'Inflation GDP Deflator'!H28","v":-2.200000000000002E-2},{"$f":"'CPI % trimestre'!I28-'Inflation GDP Deflator'!I28","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!J28-'Inflation GDP Deflator'!J28","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!K28-'Inflation GDP Deflator'!K28","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!L28-'Inflation GDP Deflator'!L28","v":-3.0000000000001137E-3},{"$f":"'CPI % trimestre'!M28-'Inflation GDP Deflator'!M28","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!N28-'Inflation GDP Deflator'!N28","v":-1.0000000000000009E-2},{"$f":"'CPI % trimestre'!O28-'Inflation GDP Deflator'!O28","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!P28-'Inflation GDP Deflator'!P28","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Q28-'Inflation GDP Deflator'!Q28","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!R28-'Inflation GDP Deflator'!R28","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!S28-'Inflation GDP Deflator'!S28","v":-6.0000000000002274E-3},{"$f":"'CPI % trimestre'!T28-'Inflation GDP Deflator'!T28","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!U28-'Inflation GDP Deflator'!U28","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V28-'Inflation GDP Deflator'!V28","v":-1.0000000000000009E-3},{"$f":"'CPI % trimestre'!W28-'Inflation GDP Deflator'!W28","v":1.5000000000000124E-2},{"$f":"'CPI % trimestre'!X28-'Inflation GDP Deflator'!X28","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Y28-'Inflation GDP Deflator'!Y28","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Z28-'Inflation GDP Deflator'!Z28","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AA28-'Inflation GDP Deflator'!AA28","v":-5.1000000000000045E-2},{"$f":"'CPI % trimestre'!AB28-'Inflation GDP Deflator'!AB28","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AC28-'Inflation GDP Deflator'!AC28","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AD28-'Inflation GDP Deflator'!AD28","v":-5.0000000000000044E-3},{"$f":"'CPI % trimestre'!AE28-'Inflation GDP Deflator'!AE28","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AF28-'Inflation GDP Deflator'!AF28","v":-2.1000000000000019E-2},{"$f":"'CPI % trimestre'!AG28-'Inflation GDP Deflator'!AG28","v":-8.0000000000001181E-3},{"$f":"'CPI % trimestre'!AH28-'Inflation GDP Deflator'!AH28","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AI28-'Inflation GDP Deflator'!AI28","v":-7.0000000000000062E-3}]
[31547,{"$f":"'CPI % trimestre'!B29-'Inflation GDP Deflator'!B29","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!C29-'Inflation GDP Deflator'!C29","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D29-'Inflation GDP Deflator'!D29","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!E29-'Inflation GDP Deflator'!E29","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!F29-'Inflation GDP Deflator'!F29","v":-2.0000000000001128E-3},{"$f":"'CPI % trimestre'!G29-'Inflation GDP Deflator'!G29","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!H29-'Inflation GDP Deflator'!H29","v":4.0000000000001146E-3},{"$f":"'CPI % trimestre'!I29-'Inflation GDP Deflator'!I29","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!J29-'Inflation GDP Deflator'!J29","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!K29-'Inflation GDP Deflator'!K29","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!L29-'Inflation GDP Deflator'!L29","v":-1.9999999999998908E-3},{"$f":"'CPI % trimestre'!M29-'Inflation GDP Deflator'!M29","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!N29-'Inflation GDP Deflator'!N29","v":-7.0000000000000062E-3},{"$f":"'CPI % trimestre'!O29-'Inflation GDP Deflator'!O29","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!P29-'Inflation GDP Deflator'!P29","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Q29-'Inflation GDP Deflator'!Q29","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!R29-'Inflation GDP Deflator'!R29","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!S29-'Inflation GDP Deflator'!S29","v":-1.0000000000000009E-2},{"$f":"'CPI % trimestre'!T29-'Inflation GDP Deflator'!T29","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!U29-'Inflation GDP Deflator'!U29","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V29-'Inflation GDP Deflator'!V29","v":-1.0000000000000009E-3},{"$f":"'CPI % trimestre'!W29-'Inflation GDP Deflator'!W29","v":4.9999999999998934E-3},{"$f":"'CPI % trimestre'!X29-'Inflation GDP Deflator'!X29","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Y29-'Inflation GDP Deflator'!Y29","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Z29-'Inflation GDP Deflator'!Z29","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AA29-'Inflation GDP Deflator'!AA29","v":-8.0000000000000071E-3},{"$f":"'CPI % trimestre'!AB29-'Inflation GDP Deflator'!AB29","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AC29-'Inflation GDP Deflator'!AC29","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AD29-'Inflation GDP Deflator'!AD29","v":-1.0000000000000009E-3},{"$f":"'CPI % trimestre'!AE29-'Inflation GDP Deflator'!AE29","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AF29-'Inflation GDP Deflator'!AF29","v":-6.0000000000000053E-3},{"$f":"'CPI % trimestre'!AG29-'Inflation GDP Deflator'!AG29","v":-3.9999999999998925E-3},{"$f":"'CPI % trimestre'!AH29-'Inflation GDP Deflator'!AH29","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AI29-'Inflation GDP Deflator'!AI29","v":-1.4000000000000012E-2}]
[31639,{"$f":"'CPI % trimestre'!B30-'Inflation GDP Deflator'!B30","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!C30-'Inflation GDP Deflator'!C30","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D30-'Inflation GDP Deflator'!D30","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!E30-'Inflation GDP Deflator'!E30","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!F30-'Inflation GDP Deflator'!F30","v":-6.0000000000000053E-3},{"$f":"'CPI % trimestre'!G30-'Inflation GDP Deflator'!G30","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!H30-'Inflation GDP Deflator'!H30","v":-1.0000000000000009E-3},{"$f":"'CPI % trimestre'!I30-'Inflation GDP Deflator'!I30","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!J30-'Inflation GDP Deflator'!J30","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!K30-'Inflation GDP Deflator'!K30","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!L30-'Inflation GDP Deflator'!L30","v":-3.0000000000001137E-3},{"$f":"'CPI % trimestre'!M30-'Inflation GDP Deflator'!M30","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!N30-'Inflation GDP Deflator'!N30","v":-8.0000000000000071E-3},{"$f":"'CPI % trimestre'!O30-'Inflation GDP Deflator'!O30","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!P30-'Inflation GDP Deflator'!P30","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Q30-'Inflation GDP Deflator'!Q30","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!R30-'Inflation GDP Deflator'!R30","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!S30-'Inflation GDP Deflator'!S30","v":-2.0000000000000018E-3},{"$f":"'CPI % trimestre'!T30-'Inflation GDP Deflator'!T30","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!U30-'Inflation GDP Deflator'!U30","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V30-'Inflation GDP Deflator'!V30","v":-2.0000000000000018E-3},{"$f":"'CPI % trimestre'!W30-'Inflation GDP Deflator'!W30","v":-1.0999999999999899E-2},{"$f":"'CPI % trimestre'!X30-'Inflation GDP Deflator'!X30","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Y30-'Inflation GDP Deflator'!Y30","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Z30-'Inflation GDP Deflator'!Z30","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AA30-'Inflation GDP Deflator'!AA30","v":-1.19999999999999E-2},{"$f":"'CPI % trimestre'!AB30-'Inflation GDP Deflator'!AB30","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AC30-'Inflation GDP Deflator'!AC30","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AD30-'Inflation GDP Deflator'!AD30","v":-5.0000000000000044E-3},{"$f":"'CPI % trimestre'!AE30-'Inflation GDP Deflator'!AE30","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AF30-'Inflation GDP Deflator'!AF30","v":-3.8000000000000034E-2},{"$f":"'CPI % trimestre'!AG30-'Inflation GDP Deflator'!AG30","v":-5.0000000000000044E-3},{"$f":"'CPI % trimestre'!AH30-'Inflation GDP Deflator'!AH30","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AI30-'Inflation GDP Deflator'!AI30","v":-2.0000000000000018E-3}]
[31731,{"$f":"'CPI % trimestre'!B31-'Inflation GDP Deflator'!B31","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!C31-'Inflation GDP Deflator'!C31","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D31-'Inflation GDP Deflator'!D31","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!E31-'Inflation GDP Deflator'!E31","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!F31-'Inflation GDP Deflator'!F31","v":-7.9999999999998961E-3},{"$f":"'CPI % trimestre'!G31-'Inflation GDP Deflator'!G31","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!H31-'Inflation GDP Deflator'!H31","v":1.0000000000000009E-3},{"$f":"'CPI % trimestre'!I31-'Inflation GDP Deflator'!I31","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!J31-'Inflation GDP Deflator'!J31","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!K31-'Inflation GDP Deflator'!K31","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!L31-'Inflation GDP Deflator'!L31","v":-4.0000000000000036E-3},{"$f":"'CPI % trimestre'!M31-'Inflation GDP Deflator'!M31","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!N31-'Inflation GDP Deflator'!N31","v":-4.0000000000000036E-3},{"$f":"'CPI % trimestre'!O31-'Inflation GDP Deflator'!O31","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!P31-'Inflation GDP Deflator'!P31","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Q31-'Inflation GDP Deflator'!Q31","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!R31-'Inflation GDP Deflator'!R31","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!S31-'Inflation GDP Deflator'!S31","v":1.0000000000001119E-3},{"$f":"'CPI % trimestre'!T31-'Inflation GDP Deflator'!T31","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!U31-'Inflation GDP Deflator'!U31","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V31-'Inflation GDP Deflator'!V31","v":-2.0000000000000018E-3},{"$f":"'CPI % trimestre'!W31-'Inflation GDP Deflator'!W31","v":-6.0000000000001164E-3},{"$f":"'CPI % trimestre'!X31-'Inflation GDP Deflator'!X31","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Y31-'Inflation GDP Deflator'!Y31","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Z31-'Inflation GDP Deflator'!Z31","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AA31-'Inflation GDP Deflator'!AA31","v":-5.0000000000001155E-3},{"$f":"'CPI % trimestre'!AB31-'Inflation GDP Deflator'!AB31","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AC31-'Inflation GDP Deflator'!AC31","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AD31-'Inflation GDP Deflator'!AD31","v":-6.0000000000000053E-3},{"$f":"'CPI % trimestre'!AE31-'Inflation GDP Deflator'!AE31","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AF31-'Inflation GDP Deflator'!AF31","v":3.5999999999999921E-2},{"$f":"'CPI % trimestre'!AG31-'Inflation GDP Deflator'!AG31","v":-2.0000000000000018E-3},{"$f":"'CPI % trimestre'!AH31-'Inflation GDP Deflator'!AH31","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AI31-'Inflation GDP Deflator'!AI31","v":-6.0000000000000053E-3}]
[31823,{"$f":"'CPI % trimestre'!B32-'Inflation GDP Deflator'!B32","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!C32-'Inflation GDP Deflator'!C32","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D32-'Inflation GDP Deflator'!D32","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!E32-'Inflation GDP Deflator'!E32","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!F32-'Inflation GDP Deflator'!F32","v":-6.0000000000000053E-3},{"$f":"'CPI % trimestre'!G32-'Inflation GDP Deflator'!G32","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!H32-'Inflation GDP Deflator'!H32","v":-1.2000000000000011E-2},{"$f":"'CPI % trimestre'!I32-'Inflation GDP Deflator'!I32","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!J32-'Inflation GDP Deflator'!J32","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!K32-'Inflation GDP Deflator'!K32","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!L32-'Inflation GDP Deflator'!L32","v":-3.9999999999998925E-3},{"$f":"'CPI % trimestre'!M32-'Inflation GDP Deflator'!M32","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!N32-'Inflation GDP Deflator'!N32","v":-1.9999999999998908E-3},{"$f":"'CPI % trimestre'!O32-'Inflation GDP Deflator'!O32","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!P32-'Inflation GDP Deflator'!P32","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Q32-'Inflation GDP Deflator'!Q32","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!R32-'Inflation GDP Deflator'!R32","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!S32-'Inflation GDP Deflator'!S32","v":2.0000000000000018E-3},{"$f":"'CPI % trimestre'!T32-'Inflation GDP Deflator'!T32","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!U32-'Inflation GDP Deflator'!U32","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V32-'Inflation GDP Deflator'!V32","v":-5.0000000000000044E-3},{"$f":"'CPI % trimestre'!W32-'Inflation GDP Deflator'!W32","v":-1.19999999999999E-2},{"$f":"'CPI % trimestre'!X32-'Inflation GDP Deflator'!X32","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Y32-'Inflation GDP Deflator'!Y32","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Z32-'Inflation GDP Deflator'!Z32","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AA32-'Inflation GDP Deflator'!AA32","v":-1.4000000000000012E-2},{"$f":"'CPI % trimestre'!AB32-'Inflation GDP Deflator'!AB32","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AC32-'Inflation GDP Deflator'!AC32","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AD32-'Inflation GDP Deflator'!AD32","v":-6.0000000000000053E-3},{"$f":"'CPI % trimestre'!AE32-'Inflation GDP Deflator'!AE32","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AF32-'Inflation GDP Deflator'!AF32","v":-1.2999999999999901E-2},{"$f":"'CPI % trimestre'!AG32-'Inflation GDP Deflator'!AG32","v":-5.0000000000000044E-3},{"$f":"'CPI % trimestre'!AH32-'Inflation GDP Deflator'!AH32","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AI32-'Inflation GDP Deflator'!AI32","v":-7.0000000000000062E-3}]
[31912,{"$f":"'CPI % trimestre'!B33-'Inflation GDP Deflator'!B33","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!C33-'Inflation GDP Deflator'!C33","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D33-'Inflation GDP Deflator'!D33","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!E33-'Inflation GDP Deflator'!E33","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!F33-'Inflation GDP Deflator'!F33","v":-8.0000000000000071E-3},{"$f":"'CPI % trimestre'!G33-'Inflation GDP Deflator'!G33","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!H33-'Inflation GDP Deflator'!H33","v":0},{"$f":"'CPI % trimestre'!I33-'Inflation GDP Deflator'!I33","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!J33-'Inflation GDP Deflator'!J33","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!K33-'Inflation GDP Deflator'!K33","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!L33-'Inflation GDP Deflator'!L33","v":-3.0000000000000027E-3},{"$f":"'CPI % trimestre'!M33-'Inflation GDP Deflator'!M33","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!N33-'Inflation GDP Deflator'!N33","v":-2.0000000000000018E-3},{"$f":"'CPI % trimestre'!O33-'Inflation GDP Deflator'!O33","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!P33-'Inflation GDP Deflator'!P33","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Q33-'Inflation GDP Deflator'!Q33","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!R33-'Inflation GDP Deflator'!R33","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!S33-'Inflation GDP Deflator'!S33","v":4.0000000000000036E-3},{"$f":"'CPI % trimestre'!T33-'Inflation GDP Deflator'!T33","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!U33-'Inflation GDP Deflator'!U33","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V33-'Inflation GDP Deflator'!V33","v":-4.0000000000000036E-3},{"$f":"'CPI % trimestre'!W33-'Inflation GDP Deflator'!W33","v":1.0000000000000009E-3},{"$f":"'CPI % trimestre'!X33-'Inflation GDP Deflator'!X33","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Y33-'Inflation GDP Deflator'!Y33","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Z33-'Inflation GDP Deflator'!Z33","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AA33-'Inflation GDP Deflator'!AA33","v":1.0000000000001119E-3},{"$f":"'CPI % trimestre'!AB33-'Inflation GDP Deflator'!AB33","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AC33-'Inflation GDP Deflator'!AC33","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AD33-'Inflation GDP Deflator'!AD33","v":-9.000000000000008E-3},{"$f":"'CPI % trimestre'!AE33-'Inflation GDP Deflator'!AE33","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AF33-'Inflation GDP Deflator'!AF33","v":-1.2000000000000011E-2},{"$f":"'CPI % trimestre'!AG33-'Inflation GDP Deflator'!AG33","v":-3.0000000000000027E-3},{"$f":"'CPI % trimestre'!AH33-'Inflation GDP Deflator'!AH33","v":0},{"$f":"'CPI % trimestre'!AI33-'Inflation GDP Deflator'!AI33","v":-1.3000000000000012E-2}]
[32004,{"$f":"'CPI % trimestre'!B34-'Inflation GDP Deflator'!B34","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!C34-'Inflation GDP Deflator'!C34","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D34-'Inflation GDP Deflator'!D34","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!E34-'Inflation GDP Deflator'!E34","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!F34-'Inflation GDP Deflator'!F34","v":-6.0000000000000053E-3},{"$f":"'CPI % trimestre'!G34-'Inflation GDP Deflator'!G34","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!H34-'Inflation GDP Deflator'!H34","v":-7.9999999999998961E-3},{"$f":"'CPI % trimestre'!I34-'Inflation GDP Deflator'!I34","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!J34-'Inflation GDP Deflator'!J34","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!K34-'Inflation GDP Deflator'!K34","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!L34-'Inflation GDP Deflator'!L34","v":-5.0000000000000044E-3},{"$f":"'CPI % trimestre'!M34-'Inflation GDP Deflator'!M34","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!N34-'Inflation GDP Deflator'!N34","v":-6.0000000000001164E-3},{"$f":"'CPI % trimestre'!O34-'Inflation GDP Deflator'!O34","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!P34-'Inflation GDP Deflator'!P34","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Q34-'Inflation GDP Deflator'!Q34","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!R34-'Inflation GDP Deflator'!R34","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!S34-'Inflation GDP Deflator'!S34","v":-2.9999999999998916E-3},{"$f":"'CPI % trimestre'!T34-'Inflation GDP Deflator'!T34","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!U34-'Inflation GDP Deflator'!U34","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V34-'Inflation GDP Deflator'!V34","v":-7.0000000000000062E-3},{"$f":"'CPI % trimestre'!W34-'Inflation GDP Deflator'!W34","v":-2.5000000000000022E-2},{"$f":"'CPI % trimestre'!X34-'Inflation GDP Deflator'!X34","v":-1.2000000000000011E-2},{"$f":"'CPI % trimestre'!Y34-'Inflation GDP Deflator'!Y34","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Z34-'Inflation GDP Deflator'!Z34","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AA34-'Inflation GDP Deflator'!AA34","v":-9.000000000000119E-3},{"$f":"'CPI % trimestre'!AB34-'Inflation GDP Deflator'!AB34","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AC34-'Inflation GDP Deflator'!AC34","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AD34-'Inflation GDP Deflator'!AD34","v":-8.0000000000000071E-3},{"$f":"'CPI % trimestre'!AE34-'Inflation GDP Deflator'!AE34","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AF34-'Inflation GDP Deflator'!AF34","v":-2.8000000000000025E-2},{"$f":"'CPI % trimestre'!AG34-'Inflation GDP Deflator'!AG34","v":-3.0000000000000027E-3},{"$f":"'CPI % trimestre'!AH34-'Inflation GDP Deflator'!AH34","v":0},{"$f":"'CPI % trimestre'!AI34-'Inflation GDP Deflator'!AI34","v":-3.0000000000000027E-3}]
[32096,{"$f":"'CPI % trimestre'!B35-'Inflation GDP Deflator'!B35","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!C35-'Inflation GDP Deflator'!C35","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D35-'Inflation GDP Deflator'!D35","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!E35-'Inflation GDP Deflator'!E35","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!F35-'Inflation GDP Deflator'!F35","v":-7.0000000000000062E-3},{"$f":"'CPI % trimestre'!G35-'Inflation GDP Deflator'!G35","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!H35-'Inflation GDP Deflator'!H35","v":-9.000000000000119E-3},{"$f":"'CPI % trimestre'!I35-'Inflation GDP Deflator'!I35","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!J35-'Inflation GDP Deflator'!J35","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!K35-'Inflation GDP Deflator'!K35","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!L35-'Inflation GDP Deflator'!L35","v":-4.0000000000001146E-3},{"$f":"'CPI % trimestre'!M35-'Inflation GDP Deflator'!M35","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!N35-'Inflation GDP Deflator'!N35","v":-3.9999999999998925E-3},{"$f":"'CPI % trimestre'!O35-'Inflation GDP Deflator'!O35","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!P35-'Inflation GDP Deflator'!P35","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Q35-'Inflation GDP Deflator'!Q35","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!R35-'Inflation GDP Deflator'!R35","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!S35-'Inflation GDP Deflator'!S35","v":9.9999999999988987E-4},{"$f":"'CPI % trimestre'!T35-'Inflation GDP Deflator'!T35","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!U35-'Inflation GDP Deflator'!U35","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V35-'Inflation GDP Deflator'!V35","v":-7.0000000000000062E-3},{"$f":"'CPI % trimestre'!W35-'Inflation GDP Deflator'!W35","v":8.0000000000000071E-3},{"$f":"'CPI % trimestre'!X35-'Inflation GDP Deflator'!X35","v":-8.0000000000000071E-3},{"$f":"'CPI % trimestre'!Y35-'Inflation GDP Deflator'!Y35","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Z35-'Inflation GDP Deflator'!Z35","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AA35-'Inflation GDP Deflator'!AA35","v":-1.0000000000000009E-2},{"$f":"'CPI % trimestre'!AB35-'Inflation GDP Deflator'!AB35","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AC35-'Inflation GDP Deflator'!AC35","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AD35-'Inflation GDP Deflator'!AD35","v":-4.9999999999998934E-3},{"$f":"'CPI % trimestre'!AE35-'Inflation GDP Deflator'!AE35","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AF35-'Inflation GDP Deflator'!AF35","v":2.7000000000000024E-2},{"$f":"'CPI % trimestre'!AG35-'Inflation GDP Deflator'!AG35","v":-5.0000000000000044E-3},{"$f":"'CPI % trimestre'!AH35-'Inflation GDP Deflator'!AH35","v":0},{"$f":"'CPI % trimestre'!AI35-'Inflation GDP Deflator'!AI35","v":-5.0000000000000044E-3}]
[32188,{"$f":"'CPI % trimestre'!B36-'Inflation GDP Deflator'!B36","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!C36-'Inflation GDP Deflator'!C36","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D36-'Inflation GDP Deflator'!D36","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!E36-'Inflation GDP Deflator'!E36","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!F36-'Inflation GDP Deflator'!F36","v":-6.0000000000000053E-3},{"$f":"'CPI % trimestre'!G36-'Inflation GDP Deflator'!G36","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!H36-'Inflation GDP Deflator'!H36","v":-8.0000000000000071E-3},{"$f":"'CPI % trimestre'!I36-'Inflation GDP Deflator'!I36","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!J36-'Inflation GDP Deflator'!J36","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!K36-'Inflation GDP Deflator'!K36","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!L36-'Inflation GDP Deflator'!L36","v":-5.0000000000000044E-3},{"$f":"'CPI % trimestre'!M36-'Inflation GDP Deflator'!M36","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!N36-'Inflation GDP Deflator'!N36","v":-5.0000000000000044E-3},{"$f":"'CPI % trimestre'!O36-'Inflation GDP Deflator'!O36","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!P36-'Inflation GDP Deflator'!P36","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Q36-'Inflation GDP Deflator'!Q36","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!R36-'Inflation GDP Deflator'!R36","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!S36-'Inflation GDP Deflator'!S36","v":-2.0000000000000018E-3},{"$f":"'CPI % trimestre'!T36-'Inflation GDP Deflator'!T36","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!U36-'Inflation GDP Deflator'!U36","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V36-'Inflation GDP Deflator'!V36","v":-1.3000000000000012E-2},{"$f":"'CPI % trimestre'!W36-'Inflation GDP Deflator'!W36","v":-9.000000000000008E-3},{"$f":"'CPI % trimestre'!X36-'Inflation GDP Deflator'!X36","v":-1.9000000000000017E-2},{"$f":"'CPI % trimestre'!Y36-'Inflation GDP Deflator'!Y36","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Z36-'Inflation GDP Deflator'!Z36","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AA36-'Inflation GDP Deflator'!AA36","v":-2.0999999999999908E-2},{"$f":"'CPI % trimestre'!AB36-'Inflation GDP Deflator'!AB36","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AC36-'Inflation GDP Deflator'!AC36","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AD36-'Inflation GDP Deflator'!AD36","v":-5.0000000000000044E-3},{"$f":"'CPI % trimestre'!AE36-'Inflation GDP Deflator'!AE36","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AF36-'Inflation GDP Deflator'!AF36","v":-1.6000000000000014E-2},{"$f":"'CPI % trimestre'!AG36-'Inflation GDP Deflator'!AG36","v":-6.0000000000000053E-3},{"$f":"'CPI % trimestre'!AH36-'Inflation GDP Deflator'!AH36","v":0},{"$f":"'CPI % trimestre'!AI36-'Inflation GDP Deflator'!AI36","v":-1.0000000000000009E-2}]
[32278,{"$f":"'CPI % trimestre'!B37-'Inflation GDP Deflator'!B37","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!C37-'Inflation GDP Deflator'!C37","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D37-'Inflation GDP Deflator'!D37","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!E37-'Inflation GDP Deflator'!E37","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!F37-'Inflation GDP Deflator'!F37","v":-5.0000000000000044E-3},{"$f":"'CPI % trimestre'!G37-'Inflation GDP Deflator'!G37","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!H37-'Inflation GDP Deflator'!H37","v":-7.0000000000000062E-3},{"$f":"'CPI % trimestre'!I37-'Inflation GDP Deflator'!I37","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!J37-'Inflation GDP Deflator'!J37","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!K37-'Inflation GDP Deflator'!K37","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!L37-'Inflation GDP Deflator'!L37","v":-5.0000000000000044E-3},{"$f":"'CPI % trimestre'!M37-'Inflation GDP Deflator'!M37","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!N37-'Inflation GDP Deflator'!N37","v":-7.0000000000000062E-3},{"$f":"'CPI % trimestre'!O37-'Inflation GDP Deflator'!O37","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!P37-'Inflation GDP Deflator'!P37","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Q37-'Inflation GDP Deflator'!Q37","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!R37-'Inflation GDP Deflator'!R37","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!S37-'Inflation GDP Deflator'!S37","v":1.0000000000001119E-3},{"$f":"'CPI % trimestre'!T37-'Inflation GDP Deflator'!T37","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!U37-'Inflation GDP Deflator'!U37","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V37-'Inflation GDP Deflator'!V37","v":-4.0000000000000036E-3},{"$f":"'CPI % trimestre'!W37-'Inflation GDP Deflator'!W37","v":-9.000000000000008E-3},{"$f":"'CPI % trimestre'!X37-'Inflation GDP Deflator'!X37","v":3.0000000000000027E-3},{"$f":"'CPI % trimestre'!Y37-'Inflation GDP Deflator'!Y37","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Z37-'Inflation GDP Deflator'!Z37","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AA37-'Inflation GDP Deflator'!AA37","v":-4.0000000000000036E-3},{"$f":"'CPI % trimestre'!AB37-'Inflation GDP Deflator'!AB37","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AC37-'Inflation GDP Deflator'!AC37","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AD37-'Inflation GDP Deflator'!AD37","v":-9.000000000000119E-3},{"$f":"'CPI % trimestre'!AE37-'Inflation GDP Deflator'!AE37","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AF37-'Inflation GDP Deflator'!AF37","v":-8.0000000000000071E-3},{"$f":"'CPI % trimestre'!AG37-'Inflation GDP Deflator'!AG37","v":-5.0000000000000044E-3},{"$f":"'CPI % trimestre'!AH37-'Inflation GDP Deflator'!AH37","v":0},{"$f":"'CPI % trimestre'!AI37-'Inflation GDP Deflator'!AI37","v":-1.3999999999999901E-2}]
[32370,{"$f":"'CPI % trimestre'!B38-'Inflation GDP Deflator'!B38","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!C38-'Inflation GDP Deflator'!C38","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D38-'Inflation GDP Deflator'!D38","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!E38-'Inflation GDP Deflator'!E38","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!F38-'Inflation GDP Deflator'!F38","v":-1.0000000000000009E-2},{"$f":"'CPI % trimestre'!G38-'Inflation GDP Deflator'!G38","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!H38-'Inflation GDP Deflator'!H38","v":-5.9999999999998943E-3},{"$f":"'CPI % trimestre'!I38-'Inflation GDP Deflator'!I38","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!J38-'Inflation GDP Deflator'!J38","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!K38-'Inflation GDP Deflator'!K38","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!L38-'Inflation GDP Deflator'!L38","v":-6.9999999999998952E-3},{"$f":"'CPI % trimestre'!M38-'Inflation GDP Deflator'!M38","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!N38-'Inflation GDP Deflator'!N38","v":-6.0000000000000053E-3},{"$f":"'CPI % trimestre'!O38-'Inflation GDP Deflator'!O38","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!P38-'Inflation GDP Deflator'!P38","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Q38-'Inflation GDP Deflator'!Q38","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!R38-'Inflation GDP Deflator'!R38","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!S38-'Inflation GDP Deflator'!S38","v":-3.0000000000001137E-3},{"$f":"'CPI % trimestre'!T38-'Inflation GDP Deflator'!T38","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!U38-'Inflation GDP Deflator'!U38","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V38-'Inflation GDP Deflator'!V38","v":-3.0000000000000027E-3},{"$f":"'CPI % trimestre'!W38-'Inflation GDP Deflator'!W38","v":-4.0000000000000036E-3},{"$f":"'CPI % trimestre'!X38-'Inflation GDP Deflator'!X38","v":-2.7000000000000024E-2},{"$f":"'CPI % trimestre'!Y38-'Inflation GDP Deflator'!Y38","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Z38-'Inflation GDP Deflator'!Z38","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AA38-'Inflation GDP Deflator'!AA38","v":-1.5000000000000124E-2},{"$f":"'CPI % trimestre'!AB38-'Inflation GDP Deflator'!AB38","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AC38-'Inflation GDP Deflator'!AC38","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AD38-'Inflation GDP Deflator'!AD38","v":-9.000000000000008E-3},{"$f":"'CPI % trimestre'!AE38-'Inflation GDP Deflator'!AE38","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AF38-'Inflation GDP Deflator'!AF38","v":-4.4000000000000039E-2},{"$f":"'CPI % trimestre'!AG38-'Inflation GDP Deflator'!AG38","v":-6.0000000000000053E-3},{"$f":"'CPI % trimestre'!AH38-'Inflation GDP Deflator'!AH38","v":0},{"$f":"'CPI % trimestre'!AI38-'Inflation GDP Deflator'!AI38","v":-1.0000000000001119E-3}]
[32462,{"$f":"'CPI % trimestre'!B39-'Inflation GDP Deflator'!B39","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!C39-'Inflation GDP Deflator'!C39","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D39-'Inflation GDP Deflator'!D39","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!E39-'Inflation GDP Deflator'!E39","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!F39-'Inflation GDP Deflator'!F39","v":-8.0000000000000071E-3},{"$f":"'CPI % trimestre'!G39-'Inflation GDP Deflator'!G39","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!H39-'Inflation GDP Deflator'!H39","v":-2.0000000000000018E-3},{"$f":"'CPI % trimestre'!I39-'Inflation GDP Deflator'!I39","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!J39-'Inflation GDP Deflator'!J39","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!K39-'Inflation GDP Deflator'!K39","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!L39-'Inflation GDP Deflator'!L39","v":-4.0000000000000036E-3},{"$f":"'CPI % trimestre'!M39-'Inflation GDP Deflator'!M39","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!N39-'Inflation GDP Deflator'!N39","v":-7.0000000000000062E-3},{"$f":"'CPI % trimestre'!O39-'Inflation GDP Deflator'!O39","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!P39-'Inflation GDP Deflator'!P39","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Q39-'Inflation GDP Deflator'!Q39","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!R39-'Inflation GDP Deflator'!R39","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!S39-'Inflation GDP Deflator'!S39","v":-2.9999999999998916E-3},{"$f":"'CPI % trimestre'!T39-'Inflation GDP Deflator'!T39","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!U39-'Inflation GDP Deflator'!U39","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V39-'Inflation GDP Deflator'!V39","v":-1.0000000000000009E-3},{"$f":"'CPI % trimestre'!W39-'Inflation GDP Deflator'!W39","v":7.0000000000000062E-3},{"$f":"'CPI % trimestre'!X39-'Inflation GDP Deflator'!X39","v":6.0000000000000053E-3},{"$f":"'CPI % trimestre'!Y39-'Inflation GDP Deflator'!Y39","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Z39-'Inflation GDP Deflator'!Z39","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AA39-'Inflation GDP Deflator'!AA39","v":-7.9999999999998961E-3},{"$f":"'CPI % trimestre'!AB39-'Inflation GDP Deflator'!AB39","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AC39-'Inflation GDP Deflator'!AC39","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AD39-'Inflation GDP Deflator'!AD39","v":-1.5000000000000013E-2},{"$f":"'CPI % trimestre'!AE39-'Inflation GDP Deflator'!AE39","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AF39-'Inflation GDP Deflator'!AF39","v":3.300000000000014E-2},{"$f":"'CPI % trimestre'!AG39-'Inflation GDP Deflator'!AG39","v":-6.0000000000001164E-3},{"$f":"'CPI % trimestre'!AH39-'Inflation GDP Deflator'!AH39","v":0},{"$f":"'CPI % trimestre'!AI39-'Inflation GDP Deflator'!AI39","v":-1.3999999999999901E-2}]
[32554,{"$f":"'CPI % trimestre'!B40-'Inflation GDP Deflator'!B40","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!C40-'Inflation GDP Deflator'!C40","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D40-'Inflation GDP Deflator'!D40","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!E40-'Inflation GDP Deflator'!E40","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!F40-'Inflation GDP Deflator'!F40","v":-4.0000000000000036E-3},{"$f":"'CPI % trimestre'!G40-'Inflation GDP Deflator'!G40","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!H40-'Inflation GDP Deflator'!H40","v":-1.4000000000000012E-2},{"$f":"'CPI % trimestre'!I40-'Inflation GDP Deflator'!I40","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!J40-'Inflation GDP Deflator'!J40","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!K40-'Inflation GDP Deflator'!K40","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!L40-'Inflation GDP Deflator'!L40","v":-7.0000000000000062E-3},{"$f":"'CPI % trimestre'!M40-'Inflation GDP Deflator'!M40","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!N40-'Inflation GDP Deflator'!N40","v":-4.0000000000001146E-3},{"$f":"'CPI % trimestre'!O40-'Inflation GDP Deflator'!O40","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!P40-'Inflation GDP Deflator'!P40","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Q40-'Inflation GDP Deflator'!Q40","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!R40-'Inflation GDP Deflator'!R40","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!S40-'Inflation GDP Deflator'!S40","v":-7.0000000000001172E-3},{"$f":"'CPI % trimestre'!T40-'Inflation GDP Deflator'!T40","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!U40-'Inflation GDP Deflator'!U40","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V40-'Inflation GDP Deflator'!V40","v":-6.0000000000000053E-3},{"$f":"'CPI % trimestre'!W40-'Inflation GDP Deflator'!W40","v":-1.8000000000000016E-2},{"$f":"'CPI % trimestre'!X40-'Inflation GDP Deflator'!X40","v":-7.0000000000000062E-3},{"$f":"'CPI % trimestre'!Y40-'Inflation GDP Deflator'!Y40","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Z40-'Inflation GDP Deflator'!Z40","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AA40-'Inflation GDP Deflator'!AA40","v":-1.2000000000000011E-2},{"$f":"'CPI % trimestre'!AB40-'Inflation GDP Deflator'!AB40","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AC40-'Inflation GDP Deflator'!AC40","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AD40-'Inflation GDP Deflator'!AD40","v":-8.999999999999897E-3},{"$f":"'CPI % trimestre'!AE40-'Inflation GDP Deflator'!AE40","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AF40-'Inflation GDP Deflator'!AF40","v":-2.2000000000000131E-2},{"$f":"'CPI % trimestre'!AG40-'Inflation GDP Deflator'!AG40","v":-6.9999999999997842E-3},{"$f":"'CPI % trimestre'!AH40-'Inflation GDP Deflator'!AH40","v":0},{"$f":"'CPI % trimestre'!AI40-'Inflation GDP Deflator'!AI40","v":-1.100000000000001E-2}]
[32643,{"$f":"'CPI % trimestre'!B41-'Inflation GDP Deflator'!B41","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!C41-'Inflation GDP Deflator'!C41","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D41-'Inflation GDP Deflator'!D41","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!E41-'Inflation GDP Deflator'!E41","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!F41-'Inflation GDP Deflator'!F41","v":-1.100000000000001E-2},{"$f":"'CPI % trimestre'!G41-'Inflation GDP Deflator'!G41","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!H41-'Inflation GDP Deflator'!H41","v":-1.0000000000001119E-3},{"$f":"'CPI % trimestre'!I41-'Inflation GDP Deflator'!I41","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!J41-'Inflation GDP Deflator'!J41","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!K41-'Inflation GDP Deflator'!K41","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!L41-'Inflation GDP Deflator'!L41","v":-5.0000000000000044E-3},{"$f":"'CPI % trimestre'!M41-'Inflation GDP Deflator'!M41","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!N41-'Inflation GDP Deflator'!N41","v":-5.0000000000000044E-3},{"$f":"'CPI % trimestre'!O41-'Inflation GDP Deflator'!O41","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!P41-'Inflation GDP Deflator'!P41","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Q41-'Inflation GDP Deflator'!Q41","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!R41-'Inflation GDP Deflator'!R41","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!S41-'Inflation GDP Deflator'!S41","v":-1.0000000000000009E-2},{"$f":"'CPI % trimestre'!T41-'Inflation GDP Deflator'!T41","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!U41-'Inflation GDP Deflator'!U41","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V41-'Inflation GDP Deflator'!V41","v":-2.9999999999998916E-3},{"$f":"'CPI % trimestre'!W41-'Inflation GDP Deflator'!W41","v":-1.0000000000000009E-2},{"$f":"'CPI % trimestre'!X41-'Inflation GDP Deflator'!X41","v":-4.0000000000000036E-3},{"$f":"'CPI % trimestre'!Y41-'Inflation GDP Deflator'!Y41","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Z41-'Inflation GDP Deflator'!Z41","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AA41-'Inflation GDP Deflator'!AA41","v":-8.0000000000000071E-3},{"$f":"'CPI % trimestre'!AB41-'Inflation GDP Deflator'!AB41","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AC41-'Inflation GDP Deflator'!AC41","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AD41-'Inflation GDP Deflator'!AD41","v":-7.0000000000001172E-3},{"$f":"'CPI % trimestre'!AE41-'Inflation GDP Deflator'!AE41","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AF41-'Inflation GDP Deflator'!AF41","v":-1.100000000000001E-2},{"$f":"'CPI % trimestre'!AG41-'Inflation GDP Deflator'!AG41","v":-7.0000000000001172E-3},{"$f":"'CPI % trimestre'!AH41-'Inflation GDP Deflator'!AH41","v":-1.0000000000000009E-3},{"$f":"'CPI % trimestre'!AI41-'Inflation GDP Deflator'!AI41","v":-1.4000000000000012E-2}]
[32735,{"$f":"'CPI % trimestre'!B42-'Inflation GDP Deflator'!B42","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!C42-'Inflation GDP Deflator'!C42","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D42-'Inflation GDP Deflator'!D42","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!E42-'Inflation GDP Deflator'!E42","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!F42-'Inflation GDP Deflator'!F42","v":-7.0000000000000062E-3},{"$f":"'CPI % trimestre'!G42-'Inflation GDP Deflator'!G42","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!H42-'Inflation GDP Deflator'!H42","v":-4.0000000000000036E-3},{"$f":"'CPI % trimestre'!I42-'Inflation GDP Deflator'!I42","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!J42-'Inflation GDP Deflator'!J42","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!K42-'Inflation GDP Deflator'!K42","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!L42-'Inflation GDP Deflator'!L42","v":-5.0000000000000044E-3},{"$f":"'CPI % trimestre'!M42-'Inflation GDP Deflator'!M42","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!N42-'Inflation GDP Deflator'!N42","v":-7.0000000000000062E-3},{"$f":"'CPI % trimestre'!O42-'Inflation GDP Deflator'!O42","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!P42-'Inflation GDP Deflator'!P42","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Q42-'Inflation GDP Deflator'!Q42","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!R42-'Inflation GDP Deflator'!R42","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!S42-'Inflation GDP Deflator'!S42","v":-6.0000000000000053E-3},{"$f":"'CPI % trimestre'!T42-'Inflation GDP Deflator'!T42","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!U42-'Inflation GDP Deflator'!U42","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V42-'Inflation GDP Deflator'!V42","v":-3.0000000000001137E-3},{"$f":"'CPI % trimestre'!W42-'Inflation GDP Deflator'!W42","v":-9.000000000000008E-3},{"$f":"'CPI % trimestre'!X42-'Inflation GDP Deflator'!X42","v":-1.5999999999999903E-2},{"$f":"'CPI % trimestre'!Y42-'Inflation GDP Deflator'!Y42","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Z42-'Inflation GDP Deflator'!Z42","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AA42-'Inflation GDP Deflator'!AA42","v":-1.7999999999999905E-2},{"$f":"'CPI % trimestre'!AB42-'Inflation GDP Deflator'!AB42","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AC42-'Inflation GDP Deflator'!AC42","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AD42-'Inflation GDP Deflator'!AD42","v":-1.4999999999999902E-2},{"$f":"'CPI % trimestre'!AE42-'Inflation GDP Deflator'!AE42","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AF42-'Inflation GDP Deflator'!AF42","v":-3.8999999999999924E-2},{"$f":"'CPI % trimestre'!AG42-'Inflation GDP Deflator'!AG42","v":-5.0000000000000044E-3},{"$f":"'CPI % trimestre'!AH42-'Inflation GDP Deflator'!AH42","v":0},{"$f":"'CPI % trimestre'!AI42-'Inflation GDP Deflator'!AI42","v":-6.0000000000000053E-3}]
[32827,{"$f":"'CPI % trimestre'!B43-'Inflation GDP Deflator'!B43","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!C43-'Inflation GDP Deflator'!C43","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D43-'Inflation GDP Deflator'!D43","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!E43-'Inflation GDP Deflator'!E43","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!F43-'Inflation GDP Deflator'!F43","v":-3.0000000000000027E-3},{"$f":"'CPI % trimestre'!G43-'Inflation GDP Deflator'!G43","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!H43-'Inflation GDP Deflator'!H43","v":-4.9999999999998934E-3},{"$f":"'CPI % trimestre'!I43-'Inflation GDP Deflator'!I43","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!J43-'Inflation GDP Deflator'!J43","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!K43-'Inflation GDP Deflator'!K43","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!L43-'Inflation GDP Deflator'!L43","v":-4.0000000000000036E-3},{"$f":"'CPI % trimestre'!M43-'Inflation GDP Deflator'!M43","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!N43-'Inflation GDP Deflator'!N43","v":-6.9999999999998952E-3},{"$f":"'CPI % trimestre'!O43-'Inflation GDP Deflator'!O43","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!P43-'Inflation GDP Deflator'!P43","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Q43-'Inflation GDP Deflator'!Q43","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!R43-'Inflation GDP Deflator'!R43","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!S43-'Inflation GDP Deflator'!S43","v":-6.0000000000000053E-3},{"$f":"'CPI % trimestre'!T43-'Inflation GDP Deflator'!T43","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!U43-'Inflation GDP Deflator'!U43","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V43-'Inflation GDP Deflator'!V43","v":-2.9999999999998916E-3},{"$f":"'CPI % trimestre'!W43-'Inflation GDP Deflator'!W43","v":9.000000000000008E-3},{"$f":"'CPI % trimestre'!X43-'Inflation GDP Deflator'!X43","v":-1.3000000000000012E-2},{"$f":"'CPI % trimestre'!Y43-'Inflation GDP Deflator'!Y43","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Z43-'Inflation GDP Deflator'!Z43","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AA43-'Inflation GDP Deflator'!AA43","v":-7.0000000000001172E-3},{"$f":"'CPI % trimestre'!AB43-'Inflation GDP Deflator'!AB43","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AC43-'Inflation GDP Deflator'!AC43","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AD43-'Inflation GDP Deflator'!AD43","v":-1.4000000000000012E-2},{"$f":"'CPI % trimestre'!AE43-'Inflation GDP Deflator'!AE43","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AF43-'Inflation GDP Deflator'!AF43","v":2.5000000000000022E-2},{"$f":"'CPI % trimestre'!AG43-'Inflation GDP Deflator'!AG43","v":-7.9999999999998961E-3},{"$f":"'CPI % trimestre'!AH43-'Inflation GDP Deflator'!AH43","v":0},{"$f":"'CPI % trimestre'!AI43-'Inflation GDP Deflator'!AI43","v":-7.0000000000000062E-3}]
[32919,{"$f":"'CPI % trimestre'!B44-'Inflation GDP Deflator'!B44","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!C44-'Inflation GDP Deflator'!C44","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D44-'Inflation GDP Deflator'!D44","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!E44-'Inflation GDP Deflator'!E44","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!F44-'Inflation GDP Deflator'!F44","v":-4.0000000000000036E-3},{"$f":"'CPI % trimestre'!G44-'Inflation GDP Deflator'!G44","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!H44-'Inflation GDP Deflator'!H44","v":-2.3000000000000131E-2},{"$f":"'CPI % trimestre'!I44-'Inflation GDP Deflator'!I44","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!J44-'Inflation GDP Deflator'!J44","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!K44-'Inflation GDP Deflator'!K44","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!L44-'Inflation GDP Deflator'!L44","v":-7.0000000000000062E-3},{"$f":"'CPI % trimestre'!M44-'Inflation GDP Deflator'!M44","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!N44-'Inflation GDP Deflator'!N44","v":-1.0000000000000009E-3},{"$f":"'CPI % trimestre'!O44-'Inflation GDP Deflator'!O44","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!P44-'Inflation GDP Deflator'!P44","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Q44-'Inflation GDP Deflator'!Q44","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!R44-'Inflation GDP Deflator'!R44","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!S44-'Inflation GDP Deflator'!S44","v":-4.9999999999998934E-3},{"$f":"'CPI % trimestre'!T44-'Inflation GDP Deflator'!T44","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!U44-'Inflation GDP Deflator'!U44","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V44-'Inflation GDP Deflator'!V44","v":-8.0000000000000071E-3},{"$f":"'CPI % trimestre'!W44-'Inflation GDP Deflator'!W44","v":0},{"$f":"'CPI % trimestre'!X44-'Inflation GDP Deflator'!X44","v":-1.0000000000001119E-3},{"$f":"'CPI % trimestre'!Y44-'Inflation GDP Deflator'!Y44","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Z44-'Inflation GDP Deflator'!Z44","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AA44-'Inflation GDP Deflator'!AA44","v":-8.999999999999897E-3},{"$f":"'CPI % trimestre'!AB44-'Inflation GDP Deflator'!AB44","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AC44-'Inflation GDP Deflator'!AC44","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AD44-'Inflation GDP Deflator'!AD44","v":-8.0000000000000071E-3},{"$f":"'CPI % trimestre'!AE44-'Inflation GDP Deflator'!AE44","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AF44-'Inflation GDP Deflator'!AF44","v":-1.9000000000000017E-2},{"$f":"'CPI % trimestre'!AG44-'Inflation GDP Deflator'!AG44","v":-9.000000000000119E-3},{"$f":"'CPI % trimestre'!AH44-'Inflation GDP Deflator'!AH44","v":0},{"$f":"'CPI % trimestre'!AI44-'Inflation GDP Deflator'!AI44","v":-1.0000000000000009E-2}]
[33008,{"$f":"'CPI % trimestre'!B45-'Inflation GDP Deflator'!B45","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!C45-'Inflation GDP Deflator'!C45","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D45-'Inflation GDP Deflator'!D45","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!E45-'Inflation GDP Deflator'!E45","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!F45-'Inflation GDP Deflator'!F45","v":-6.0000000000000053E-3},{"$f":"'CPI % trimestre'!G45-'Inflation GDP Deflator'!G45","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!H45-'Inflation GDP Deflator'!H45","v":-8.999999999999897E-3},{"$f":"'CPI % trimestre'!I45-'Inflation GDP Deflator'!I45","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!J45-'Inflation GDP Deflator'!J45","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!K45-'Inflation GDP Deflator'!K45","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!L45-'Inflation GDP Deflator'!L45","v":-7.0000000000000062E-3},{"$f":"'CPI % trimestre'!M45-'Inflation GDP Deflator'!M45","v":-8.0000000000001181E-3},{"$f":"'CPI % trimestre'!N45-'Inflation GDP Deflator'!N45","v":-8.0000000000000071E-3},{"$f":"'CPI % trimestre'!O45-'Inflation GDP Deflator'!O45","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!P45-'Inflation GDP Deflator'!P45","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Q45-'Inflation GDP Deflator'!Q45","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!R45-'Inflation GDP Deflator'!R45","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!S45-'Inflation GDP Deflator'!S45","v":-6.0000000000000053E-3},{"$f":"'CPI % trimestre'!T45-'Inflation GDP Deflator'!T45","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!U45-'Inflation GDP Deflator'!U45","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V45-'Inflation GDP Deflator'!V45","v":-4.0000000000000036E-3},{"$f":"'CPI % trimestre'!W45-'Inflation GDP Deflator'!W45","v":-2.0000000000000018E-3},{"$f":"'CPI % trimestre'!X45-'Inflation GDP Deflator'!X45","v":8.0000000000000071E-3},{"$f":"'CPI % trimestre'!Y45-'Inflation GDP Deflator'!Y45","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Z45-'Inflation GDP Deflator'!Z45","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AA45-'Inflation GDP Deflator'!AA45","v":-1.9000000000000017E-2},{"$f":"'CPI % trimestre'!AB45-'Inflation GDP Deflator'!AB45","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AC45-'Inflation GDP Deflator'!AC45","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AD45-'Inflation GDP Deflator'!AD45","v":-1.4000000000000012E-2},{"$f":"'CPI % trimestre'!AE45-'Inflation GDP Deflator'!AE45","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AF45-'Inflation GDP Deflator'!AF45","v":-3.0000000000000027E-2},{"$f":"'CPI % trimestre'!AG45-'Inflation GDP Deflator'!AG45","v":-1.0000000000000009E-2},{"$f":"'CPI % trimestre'!AH45-'Inflation GDP Deflator'!AH45","v":0},{"$f":"'CPI % trimestre'!AI45-'Inflation GDP Deflator'!AI45","v":-1.9000000000000017E-2}]
[33100,{"$f":"'CPI % trimestre'!B46-'Inflation GDP Deflator'!B46","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!C46-'Inflation GDP Deflator'!C46","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D46-'Inflation GDP Deflator'!D46","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!E46-'Inflation GDP Deflator'!E46","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!F46-'Inflation GDP Deflator'!F46","v":-7.0000000000000062E-3},{"$f":"'CPI % trimestre'!G46-'Inflation GDP Deflator'!G46","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!H46-'Inflation GDP Deflator'!H46","v":-1.6000000000000014E-2},{"$f":"'CPI % trimestre'!I46-'Inflation GDP Deflator'!I46","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!J46-'Inflation GDP Deflator'!J46","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!K46-'Inflation GDP Deflator'!K46","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!L46-'Inflation GDP Deflator'!L46","v":-6.0000000000000053E-3},{"$f":"'CPI % trimestre'!M46-'Inflation GDP Deflator'!M46","v":-5.0000000000000044E-3},{"$f":"'CPI % trimestre'!N46-'Inflation GDP Deflator'!N46","v":-3.0000000000000027E-3},{"$f":"'CPI % trimestre'!O46-'Inflation GDP Deflator'!O46","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!P46-'Inflation GDP Deflator'!P46","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Q46-'Inflation GDP Deflator'!Q46","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!R46-'Inflation GDP Deflator'!R46","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!S46-'Inflation GDP Deflator'!S46","v":-2.0000000000000018E-3},{"$f":"'CPI % trimestre'!T46-'Inflation GDP Deflator'!T46","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!U46-'Inflation GDP Deflator'!U46","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V46-'Inflation GDP Deflator'!V46","v":-6.0000000000000053E-3},{"$f":"'CPI % trimestre'!W46-'Inflation GDP Deflator'!W46","v":-2.7000000000000024E-2},{"$f":"'CPI % trimestre'!X46-'Inflation GDP Deflator'!X46","v":-1.3000000000000012E-2},{"$f":"'CPI % trimestre'!Y46-'Inflation GDP Deflator'!Y46","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Z46-'Inflation GDP Deflator'!Z46","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AA46-'Inflation GDP Deflator'!AA46","v":-1.3000000000000012E-2},{"$f":"'CPI % trimestre'!AB46-'Inflation GDP Deflator'!AB46","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AC46-'Inflation GDP Deflator'!AC46","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AD46-'Inflation GDP Deflator'!AD46","v":-1.9000000000000017E-2},{"$f":"'CPI % trimestre'!AE46-'Inflation GDP Deflator'!AE46","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AF46-'Inflation GDP Deflator'!AF46","v":-3.3999999999999919E-2},{"$f":"'CPI % trimestre'!AG46-'Inflation GDP Deflator'!AG46","v":-1.0999999999999899E-2},{"$f":"'CPI % trimestre'!AH46-'Inflation GDP Deflator'!AH46","v":0},{"$f":"'CPI % trimestre'!AI46-'Inflation GDP Deflator'!AI46","v":-2.0000000000000018E-3}]
[33192,{"$f":"'CPI % trimestre'!B47-'Inflation GDP Deflator'!B47","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!C47-'Inflation GDP Deflator'!C47","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D47-'Inflation GDP Deflator'!D47","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!E47-'Inflation GDP Deflator'!E47","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!F47-'Inflation GDP Deflator'!F47","v":-5.0000000000000044E-3},{"$f":"'CPI % trimestre'!G47-'Inflation GDP Deflator'!G47","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!H47-'Inflation GDP Deflator'!H47","v":4.0000000000000036E-3},{"$f":"'CPI % trimestre'!I47-'Inflation GDP Deflator'!I47","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!J47-'Inflation GDP Deflator'!J47","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!K47-'Inflation GDP Deflator'!K47","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!L47-'Inflation GDP Deflator'!L47","v":-5.0000000000000044E-3},{"$f":"'CPI % trimestre'!M47-'Inflation GDP Deflator'!M47","v":-7.9999999999998961E-3},{"$f":"'CPI % trimestre'!N47-'Inflation GDP Deflator'!N47","v":-2.0000000000000018E-3},{"$f":"'CPI % trimestre'!O47-'Inflation GDP Deflator'!O47","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!P47-'Inflation GDP Deflator'!P47","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Q47-'Inflation GDP Deflator'!Q47","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!R47-'Inflation GDP Deflator'!R47","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!S47-'Inflation GDP Deflator'!S47","v":-1.2000000000000011E-2},{"$f":"'CPI % trimestre'!T47-'Inflation GDP Deflator'!T47","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!U47-'Inflation GDP Deflator'!U47","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V47-'Inflation GDP Deflator'!V47","v":-6.0000000000000053E-3},{"$f":"'CPI % trimestre'!W47-'Inflation GDP Deflator'!W47","v":-1.3000000000000012E-2},{"$f":"'CPI % trimestre'!X47-'Inflation GDP Deflator'!X47","v":2.0000000000000018E-3},{"$f":"'CPI % trimestre'!Y47-'Inflation GDP Deflator'!Y47","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Z47-'Inflation GDP Deflator'!Z47","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AA47-'Inflation GDP Deflator'!AA47","v":-1.3000000000000012E-2},{"$f":"'CPI % trimestre'!AB47-'Inflation GDP Deflator'!AB47","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AC47-'Inflation GDP Deflator'!AC47","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AD47-'Inflation GDP Deflator'!AD47","v":-3.9999999999998925E-3},{"$f":"'CPI % trimestre'!AE47-'Inflation GDP Deflator'!AE47","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AF47-'Inflation GDP Deflator'!AF47","v":4.1999999999999926E-2},{"$f":"'CPI % trimestre'!AG47-'Inflation GDP Deflator'!AG47","v":-1.1000000000000121E-2},{"$f":"'CPI % trimestre'!AH47-'Inflation GDP Deflator'!AH47","v":0},{"$f":"'CPI % trimestre'!AI47-'Inflation GDP Deflator'!AI47","v":-8.0000000000000071E-3}]
[33284,{"$f":"'CPI % trimestre'!B48-'Inflation GDP Deflator'!B48","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!C48-'Inflation GDP Deflator'!C48","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D48-'Inflation GDP Deflator'!D48","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!E48-'Inflation GDP Deflator'!E48","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!F48-'Inflation GDP Deflator'!F48","v":-7.0000000000000062E-3},{"$f":"'CPI % trimestre'!G48-'Inflation GDP Deflator'!G48","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!H48-'Inflation GDP Deflator'!H48","v":-2.200000000000002E-2},{"$f":"'CPI % trimestre'!I48-'Inflation GDP Deflator'!I48","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!J48-'Inflation GDP Deflator'!J48","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!K48-'Inflation GDP Deflator'!K48","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!L48-'Inflation GDP Deflator'!L48","v":-6.9999999999998952E-3},{"$f":"'CPI % trimestre'!M48-'Inflation GDP Deflator'!M48","v":6.0000000000000053E-3},{"$f":"'CPI % trimestre'!N48-'Inflation GDP Deflator'!N48","v":-7.0000000000000062E-3},{"$f":"'CPI % trimestre'!O48-'Inflation GDP Deflator'!O48","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!P48-'Inflation GDP Deflator'!P48","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Q48-'Inflation GDP Deflator'!Q48","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!R48-'Inflation GDP Deflator'!R48","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!S48-'Inflation GDP Deflator'!S48","v":-8.0000000000000071E-3},{"$f":"'CPI % trimestre'!T48-'Inflation GDP Deflator'!T48","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!U48-'Inflation GDP Deflator'!U48","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V48-'Inflation GDP Deflator'!V48","v":-5.0000000000000044E-3},{"$f":"'CPI % trimestre'!W48-'Inflation GDP Deflator'!W48","v":1.9000000000000017E-2},{"$f":"'CPI % trimestre'!X48-'Inflation GDP Deflator'!X48","v":1.100000000000001E-2},{"$f":"'CPI % trimestre'!Y48-'Inflation GDP Deflator'!Y48","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Z48-'Inflation GDP Deflator'!Z48","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AA48-'Inflation GDP Deflator'!AA48","v":-7.0000000000000062E-3},{"$f":"'CPI % trimestre'!AB48-'Inflation GDP Deflator'!AB48","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AC48-'Inflation GDP Deflator'!AC48","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AD48-'Inflation GDP Deflator'!AD48","v":-1.5000000000000013E-2},{"$f":"'CPI % trimestre'!AE48-'Inflation GDP Deflator'!AE48","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AF48-'Inflation GDP Deflator'!AF48","v":-4.4000000000000039E-2},{"$f":"'CPI % trimestre'!AG48-'Inflation GDP Deflator'!AG48","v":-1.2000000000000011E-2},{"$f":"'CPI % trimestre'!AH48-'Inflation GDP Deflator'!AH48","v":0},{"$f":"'CPI % trimestre'!AI48-'Inflation GDP Deflator'!AI48","v":-2.0000000000000018E-2}]
[33373,{"$f":"'CPI % trimestre'!B49-'Inflation GDP Deflator'!B49","v":-1.7000000000000015E-2},{"$f":"'CPI % trimestre'!C49-'Inflation GDP Deflator'!C49","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D49-'Inflation GDP Deflator'!D49","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!E49-'Inflation GDP Deflator'!E49","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!F49-'Inflation GDP Deflator'!F49","v":-5.0000000000000044E-3},{"$f":"'CPI % trimestre'!G49-'Inflation GDP Deflator'!G49","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!H49-'Inflation GDP Deflator'!H49","v":-1.0000000000000009E-2},{"$f":"'CPI % trimestre'!I49-'Inflation GDP Deflator'!I49","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!J49-'Inflation GDP Deflator'!J49","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!K49-'Inflation GDP Deflator'!K49","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!L49-'Inflation GDP Deflator'!L49","v":-2.3000000000000131E-2},{"$f":"'CPI % trimestre'!M49-'Inflation GDP Deflator'!M49","v":-3.0000000000001137E-3},{"$f":"'CPI % trimestre'!N49-'Inflation GDP Deflator'!N49","v":-5.0000000000000044E-3},{"$f":"'CPI % trimestre'!O49-'Inflation GDP Deflator'!O49","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!P49-'Inflation GDP Deflator'!P49","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Q49-'Inflation GDP Deflator'!Q49","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!R49-'Inflation GDP Deflator'!R49","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!S49-'Inflation GDP Deflator'!S49","v":-6.0000000000000053E-3},{"$f":"'CPI % trimestre'!T49-'Inflation GDP Deflator'!T49","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!U49-'Inflation GDP Deflator'!U49","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V49-'Inflation GDP Deflator'!V49","v":-3.0000000000000027E-3},{"$f":"'CPI % trimestre'!W49-'Inflation GDP Deflator'!W49","v":-4.0000000000000036E-3},{"$f":"'CPI % trimestre'!X49-'Inflation GDP Deflator'!X49","v":-6.9999999999998952E-3},{"$f":"'CPI % trimestre'!Y49-'Inflation GDP Deflator'!Y49","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Z49-'Inflation GDP Deflator'!Z49","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AA49-'Inflation GDP Deflator'!AA49","v":-1.9000000000000017E-2},{"$f":"'CPI % trimestre'!AB49-'Inflation GDP Deflator'!AB49","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AC49-'Inflation GDP Deflator'!AC49","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AD49-'Inflation GDP Deflator'!AD49","v":-9.000000000000119E-3},{"$f":"'CPI % trimestre'!AE49-'Inflation GDP Deflator'!AE49","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AF49-'Inflation GDP Deflator'!AF49","v":-1.5999999999999903E-2},{"$f":"'CPI % trimestre'!AG49-'Inflation GDP Deflator'!AG49","v":-1.19999999999999E-2},{"$f":"'CPI % trimestre'!AH49-'Inflation GDP Deflator'!AH49","v":0},{"$f":"'CPI % trimestre'!AI49-'Inflation GDP Deflator'!AI49","v":-2.8000000000000025E-2}]
[33465,{"$f":"'CPI % trimestre'!B50-'Inflation GDP Deflator'!B50","v":-6.0000000000000053E-3},{"$f":"'CPI % trimestre'!C50-'Inflation GDP Deflator'!C50","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D50-'Inflation GDP Deflator'!D50","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!E50-'Inflation GDP Deflator'!E50","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!F50-'Inflation GDP Deflator'!F50","v":-1.9999999999998908E-3},{"$f":"'CPI % trimestre'!G50-'Inflation GDP Deflator'!G50","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!H50-'Inflation GDP Deflator'!H50","v":-1.6000000000000014E-2},{"$f":"'CPI % trimestre'!I50-'Inflation GDP Deflator'!I50","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!J50-'Inflation GDP Deflator'!J50","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!K50-'Inflation GDP Deflator'!K50","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!L50-'Inflation GDP Deflator'!L50","v":-5.0000000000000044E-3},{"$f":"'CPI % trimestre'!M50-'Inflation GDP Deflator'!M50","v":-5.9999999999998943E-3},{"$f":"'CPI % trimestre'!N50-'Inflation GDP Deflator'!N50","v":-5.0000000000000044E-3},{"$f":"'CPI % trimestre'!O50-'Inflation GDP Deflator'!O50","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!P50-'Inflation GDP Deflator'!P50","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Q50-'Inflation GDP Deflator'!Q50","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!R50-'Inflation GDP Deflator'!R50","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!S50-'Inflation GDP Deflator'!S50","v":-4.0000000000000036E-3},{"$f":"'CPI % trimestre'!T50-'Inflation GDP Deflator'!T50","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!U50-'Inflation GDP Deflator'!U50","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V50-'Inflation GDP Deflator'!V50","v":-3.0000000000000027E-3},{"$f":"'CPI % trimestre'!W50-'Inflation GDP Deflator'!W50","v":-1.2999999999999901E-2},{"$f":"'CPI % trimestre'!X50-'Inflation GDP Deflator'!X50","v":-1.2000000000000011E-2},{"$f":"'CPI % trimestre'!Y50-'Inflation GDP Deflator'!Y50","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Z50-'Inflation GDP Deflator'!Z50","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AA50-'Inflation GDP Deflator'!AA50","v":-1.7000000000000015E-2},{"$f":"'CPI % trimestre'!AB50-'Inflation GDP Deflator'!AB50","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AC50-'Inflation GDP Deflator'!AC50","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AD50-'Inflation GDP Deflator'!AD50","v":-7.9999999999998961E-3},{"$f":"'CPI % trimestre'!AE50-'Inflation GDP Deflator'!AE50","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AF50-'Inflation GDP Deflator'!AF50","v":-4.6000000000000041E-2},{"$f":"'CPI % trimestre'!AG50-'Inflation GDP Deflator'!AG50","v":-9.000000000000008E-3},{"$f":"'CPI % trimestre'!AH50-'Inflation GDP Deflator'!AH50","v":0},{"$f":"'CPI % trimestre'!AI50-'Inflation GDP Deflator'!AI50","v":-1.2000000000000011E-2}]
[33557,{"$f":"'CPI % trimestre'!B51-'Inflation GDP Deflator'!B51","v":-1.6000000000000014E-2},{"$f":"'CPI % trimestre'!C51-'Inflation GDP Deflator'!C51","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D51-'Inflation GDP Deflator'!D51","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!E51-'Inflation GDP Deflator'!E51","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!F51-'Inflation GDP Deflator'!F51","v":-1.0000000000001119E-3},{"$f":"'CPI % trimestre'!G51-'Inflation GDP Deflator'!G51","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!H51-'Inflation GDP Deflator'!H51","v":0},{"$f":"'CPI % trimestre'!I51-'Inflation GDP Deflator'!I51","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!J51-'Inflation GDP Deflator'!J51","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!K51-'Inflation GDP Deflator'!K51","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!L51-'Inflation GDP Deflator'!L51","v":-3.9999999999998925E-3},{"$f":"'CPI % trimestre'!M51-'Inflation GDP Deflator'!M51","v":-6.0000000000000053E-3},{"$f":"'CPI % trimestre'!N51-'Inflation GDP Deflator'!N51","v":-3.0000000000000027E-3},{"$f":"'CPI % trimestre'!O51-'Inflation GDP Deflator'!O51","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!P51-'Inflation GDP Deflator'!P51","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Q51-'Inflation GDP Deflator'!Q51","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!R51-'Inflation GDP Deflator'!R51","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!S51-'Inflation GDP Deflator'!S51","v":-9.000000000000119E-3},{"$f":"'CPI % trimestre'!T51-'Inflation GDP Deflator'!T51","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!U51-'Inflation GDP Deflator'!U51","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V51-'Inflation GDP Deflator'!V51","v":-5.0000000000000044E-3},{"$f":"'CPI % trimestre'!W51-'Inflation GDP Deflator'!W51","v":7.9999999999998961E-3},{"$f":"'CPI % trimestre'!X51-'Inflation GDP Deflator'!X51","v":5.0000000000000044E-3},{"$f":"'CPI % trimestre'!Y51-'Inflation GDP Deflator'!Y51","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Z51-'Inflation GDP Deflator'!Z51","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AA51-'Inflation GDP Deflator'!AA51","v":-1.5000000000000013E-2},{"$f":"'CPI % trimestre'!AB51-'Inflation GDP Deflator'!AB51","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AC51-'Inflation GDP Deflator'!AC51","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AD51-'Inflation GDP Deflator'!AD51","v":-8.0000000000000071E-3},{"$f":"'CPI % trimestre'!AE51-'Inflation GDP Deflator'!AE51","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AF51-'Inflation GDP Deflator'!AF51","v":5.9999999999999942E-2},{"$f":"'CPI % trimestre'!AG51-'Inflation GDP Deflator'!AG51","v":-4.0000000000001146E-3},{"$f":"'CPI % trimestre'!AH51-'Inflation GDP Deflator'!AH51","v":-1.0000000000000009E-3},{"$f":"'CPI % trimestre'!AI51-'Inflation GDP Deflator'!AI51","v":-1.9999999999998908E-3}]
[33649,{"$f":"'CPI % trimestre'!B52-'Inflation GDP Deflator'!B52","v":-6.0000000000000053E-3},{"$f":"'CPI % trimestre'!C52-'Inflation GDP Deflator'!C52","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D52-'Inflation GDP Deflator'!D52","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!E52-'Inflation GDP Deflator'!E52","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!F52-'Inflation GDP Deflator'!F52","v":-2.0000000000000018E-3},{"$f":"'CPI % trimestre'!G52-'Inflation GDP Deflator'!G52","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!H52-'Inflation GDP Deflator'!H52","v":-1.6000000000000014E-2},{"$f":"'CPI % trimestre'!I52-'Inflation GDP Deflator'!I52","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!J52-'Inflation GDP Deflator'!J52","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!K52-'Inflation GDP Deflator'!K52","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!L52-'Inflation GDP Deflator'!L52","v":-3.0000000000000027E-3},{"$f":"'CPI % trimestre'!M52-'Inflation GDP Deflator'!M52","v":6.0000000000000053E-3},{"$f":"'CPI % trimestre'!N52-'Inflation GDP Deflator'!N52","v":-5.9999999999998943E-3},{"$f":"'CPI % trimestre'!O52-'Inflation GDP Deflator'!O52","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!P52-'Inflation GDP Deflator'!P52","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Q52-'Inflation GDP Deflator'!Q52","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!R52-'Inflation GDP Deflator'!R52","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!S52-'Inflation GDP Deflator'!S52","v":-2.0000000000000018E-3},{"$f":"'CPI % trimestre'!T52-'Inflation GDP Deflator'!T52","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!U52-'Inflation GDP Deflator'!U52","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V52-'Inflation GDP Deflator'!V52","v":-3.0000000000000027E-3},{"$f":"'CPI % trimestre'!W52-'Inflation GDP Deflator'!W52","v":9.000000000000008E-3},{"$f":"'CPI % trimestre'!X52-'Inflation GDP Deflator'!X52","v":-8.0000000000000071E-3},{"$f":"'CPI % trimestre'!Y52-'Inflation GDP Deflator'!Y52","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Z52-'Inflation GDP Deflator'!Z52","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AA52-'Inflation GDP Deflator'!AA52","v":-8.0000000000000071E-3},{"$f":"'CPI % trimestre'!AB52-'Inflation GDP Deflator'!AB52","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AC52-'Inflation GDP Deflator'!AC52","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AD52-'Inflation GDP Deflator'!AD52","v":-6.0000000000001164E-3},{"$f":"'CPI % trimestre'!AE52-'Inflation GDP Deflator'!AE52","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AF52-'Inflation GDP Deflator'!AF52","v":-1.5999999999999903E-2},{"$f":"'CPI % trimestre'!AG52-'Inflation GDP Deflator'!AG52","v":-2.9999999999998916E-3},{"$f":"'CPI % trimestre'!AH52-'Inflation GDP Deflator'!AH52","v":0},{"$f":"'CPI % trimestre'!AI52-'Inflation GDP Deflator'!AI52","v":-9.000000000000008E-3}]
[33739,{"$f":"'CPI % trimestre'!B53-'Inflation GDP Deflator'!B53","v":-1.0999999999999899E-2},{"$f":"'CPI % trimestre'!C53-'Inflation GDP Deflator'!C53","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D53-'Inflation GDP Deflator'!D53","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!E53-'Inflation GDP Deflator'!E53","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!F53-'Inflation GDP Deflator'!F53","v":-3.9999999999998925E-3},{"$f":"'CPI % trimestre'!G53-'Inflation GDP Deflator'!G53","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!H53-'Inflation GDP Deflator'!H53","v":-1.0999999999999899E-2},{"$f":"'CPI % trimestre'!I53-'Inflation GDP Deflator'!I53","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!J53-'Inflation GDP Deflator'!J53","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!K53-'Inflation GDP Deflator'!K53","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!L53-'Inflation GDP Deflator'!L53","v":-4.0000000000000036E-3},{"$f":"'CPI % trimestre'!M53-'Inflation GDP Deflator'!M53","v":-1.0000000000000009E-3},{"$f":"'CPI % trimestre'!N53-'Inflation GDP Deflator'!N53","v":-2.0000000000001128E-3},{"$f":"'CPI % trimestre'!O53-'Inflation GDP Deflator'!O53","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!P53-'Inflation GDP Deflator'!P53","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Q53-'Inflation GDP Deflator'!Q53","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!R53-'Inflation GDP Deflator'!R53","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!S53-'Inflation GDP Deflator'!S53","v":-6.9999999999998952E-3},{"$f":"'CPI % trimestre'!T53-'Inflation GDP Deflator'!T53","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!U53-'Inflation GDP Deflator'!U53","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V53-'Inflation GDP Deflator'!V53","v":-5.0000000000000044E-3},{"$f":"'CPI % trimestre'!W53-'Inflation GDP Deflator'!W53","v":1.0000000000000009E-3},{"$f":"'CPI % trimestre'!X53-'Inflation GDP Deflator'!X53","v":0},{"$f":"'CPI % trimestre'!Y53-'Inflation GDP Deflator'!Y53","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Z53-'Inflation GDP Deflator'!Z53","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AA53-'Inflation GDP Deflator'!AA53","v":-1.5000000000000013E-2},{"$f":"'CPI % trimestre'!AB53-'Inflation GDP Deflator'!AB53","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AC53-'Inflation GDP Deflator'!AC53","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AD53-'Inflation GDP Deflator'!AD53","v":-2.0000000000000018E-3},{"$f":"'CPI % trimestre'!AE53-'Inflation GDP Deflator'!AE53","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AF53-'Inflation GDP Deflator'!AF53","v":7.9999999999998961E-3},{"$f":"'CPI % trimestre'!AG53-'Inflation GDP Deflator'!AG53","v":-4.0000000000000036E-3},{"$f":"'CPI % trimestre'!AH53-'Inflation GDP Deflator'!AH53","v":0},{"$f":"'CPI % trimestre'!AI53-'Inflation GDP Deflator'!AI53","v":-1.4999999999999902E-2}]
[33831,{"$f":"'CPI % trimestre'!B54-'Inflation GDP Deflator'!B54","v":-1.0000000000000009E-2},{"$f":"'CPI % trimestre'!C54-'Inflation GDP Deflator'!C54","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D54-'Inflation GDP Deflator'!D54","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!E54-'Inflation GDP Deflator'!E54","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!F54-'Inflation GDP Deflator'!F54","v":-3.0000000000000027E-3},{"$f":"'CPI % trimestre'!G54-'Inflation GDP Deflator'!G54","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!H54-'Inflation GDP Deflator'!H54","v":-1.5000000000000013E-2},{"$f":"'CPI % trimestre'!I54-'Inflation GDP Deflator'!I54","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!J54-'Inflation GDP Deflator'!J54","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!K54-'Inflation GDP Deflator'!K54","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!L54-'Inflation GDP Deflator'!L54","v":-4.0000000000001146E-3},{"$f":"'CPI % trimestre'!M54-'Inflation GDP Deflator'!M54","v":-4.0000000000000036E-3},{"$f":"'CPI % trimestre'!N54-'Inflation GDP Deflator'!N54","v":-4.0000000000000036E-3},{"$f":"'CPI % trimestre'!O54-'Inflation GDP Deflator'!O54","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!P54-'Inflation GDP Deflator'!P54","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Q54-'Inflation GDP Deflator'!Q54","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!R54-'Inflation GDP Deflator'!R54","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!S54-'Inflation GDP Deflator'!S54","v":9.9999999999988987E-4},{"$f":"'CPI % trimestre'!T54-'Inflation GDP Deflator'!T54","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!U54-'Inflation GDP Deflator'!U54","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V54-'Inflation GDP Deflator'!V54","v":-3.0000000000000027E-3},{"$f":"'CPI % trimestre'!W54-'Inflation GDP Deflator'!W54","v":-7.9999999999998961E-3},{"$f":"'CPI % trimestre'!X54-'Inflation GDP Deflator'!X54","v":5.0000000000000044E-3},{"$f":"'CPI % trimestre'!Y54-'Inflation GDP Deflator'!Y54","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Z54-'Inflation GDP Deflator'!Z54","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AA54-'Inflation GDP Deflator'!AA54","v":-1.7999999999999905E-2},{"$f":"'CPI % trimestre'!AB54-'Inflation GDP Deflator'!AB54","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AC54-'Inflation GDP Deflator'!AC54","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AD54-'Inflation GDP Deflator'!AD54","v":2.0000000000000018E-3},{"$f":"'CPI % trimestre'!AE54-'Inflation GDP Deflator'!AE54","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AF54-'Inflation GDP Deflator'!AF54","v":-4.9000000000000044E-2},{"$f":"'CPI % trimestre'!AG54-'Inflation GDP Deflator'!AG54","v":-1.0000000000000009E-3},{"$f":"'CPI % trimestre'!AH54-'Inflation GDP Deflator'!AH54","v":0},{"$f":"'CPI % trimestre'!AI54-'Inflation GDP Deflator'!AI54","v":-8.0000000000001181E-3}]
[33923,{"$f":"'CPI % trimestre'!B55-'Inflation GDP Deflator'!B55","v":-1.0000000000000009E-2},{"$f":"'CPI % trimestre'!C55-'Inflation GDP Deflator'!C55","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D55-'Inflation GDP Deflator'!D55","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!E55-'Inflation GDP Deflator'!E55","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!F55-'Inflation GDP Deflator'!F55","v":-2.0000000000000018E-3},{"$f":"'CPI % trimestre'!G55-'Inflation GDP Deflator'!G55","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!H55-'Inflation GDP Deflator'!H55","v":6.9999999999998952E-3},{"$f":"'CPI % trimestre'!I55-'Inflation GDP Deflator'!I55","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!J55-'Inflation GDP Deflator'!J55","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!K55-'Inflation GDP Deflator'!K55","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!L55-'Inflation GDP Deflator'!L55","v":-3.9999999999998925E-3},{"$f":"'CPI % trimestre'!M55-'Inflation GDP Deflator'!M55","v":-7.0000000000000062E-3},{"$f":"'CPI % trimestre'!N55-'Inflation GDP Deflator'!N55","v":0},{"$f":"'CPI % trimestre'!O55-'Inflation GDP Deflator'!O55","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!P55-'Inflation GDP Deflator'!P55","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Q55-'Inflation GDP Deflator'!Q55","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!R55-'Inflation GDP Deflator'!R55","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!S55-'Inflation GDP Deflator'!S55","v":-2.0000000000000018E-3},{"$f":"'CPI % trimestre'!T55-'Inflation GDP Deflator'!T55","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!U55-'Inflation GDP Deflator'!U55","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V55-'Inflation GDP Deflator'!V55","v":-4.0000000000000036E-3},{"$f":"'CPI % trimestre'!W55-'Inflation GDP Deflator'!W55","v":-3.0000000000001137E-3},{"$f":"'CPI % trimestre'!X55-'Inflation GDP Deflator'!X55","v":-1.2000000000000011E-2},{"$f":"'CPI % trimestre'!Y55-'Inflation GDP Deflator'!Y55","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Z55-'Inflation GDP Deflator'!Z55","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AA55-'Inflation GDP Deflator'!AA55","v":-4.0000000000001146E-3},{"$f":"'CPI % trimestre'!AB55-'Inflation GDP Deflator'!AB55","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AC55-'Inflation GDP Deflator'!AC55","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AD55-'Inflation GDP Deflator'!AD55","v":-5.9999999999998943E-3},{"$f":"'CPI % trimestre'!AE55-'Inflation GDP Deflator'!AE55","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AF55-'Inflation GDP Deflator'!AF55","v":4.0000000000000036E-2},{"$f":"'CPI % trimestre'!AG55-'Inflation GDP Deflator'!AG55","v":-4.0000000000000036E-3},{"$f":"'CPI % trimestre'!AH55-'Inflation GDP Deflator'!AH55","v":-1.0000000000000009E-3},{"$f":"'CPI % trimestre'!AI55-'Inflation GDP Deflator'!AI55","v":-5.0000000000000044E-3}]
[34015,{"$f":"'CPI % trimestre'!B56-'Inflation GDP Deflator'!B56","v":-9.000000000000008E-3},{"$f":"'CPI % trimestre'!C56-'Inflation GDP Deflator'!C56","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D56-'Inflation GDP Deflator'!D56","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!E56-'Inflation GDP Deflator'!E56","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!F56-'Inflation GDP Deflator'!F56","v":-2.0000000000000018E-3},{"$f":"'CPI % trimestre'!G56-'Inflation GDP Deflator'!G56","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!H56-'Inflation GDP Deflator'!H56","v":-1.6999999999999904E-2},{"$f":"'CPI % trimestre'!I56-'Inflation GDP Deflator'!I56","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!J56-'Inflation GDP Deflator'!J56","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!K56-'Inflation GDP Deflator'!K56","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!L56-'Inflation GDP Deflator'!L56","v":-4.0000000000001146E-3},{"$f":"'CPI % trimestre'!M56-'Inflation GDP Deflator'!M56","v":-3.9999999999998925E-3},{"$f":"'CPI % trimestre'!N56-'Inflation GDP Deflator'!N56","v":-8.0000000000000071E-3},{"$f":"'CPI % trimestre'!O56-'Inflation GDP Deflator'!O56","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!P56-'Inflation GDP Deflator'!P56","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Q56-'Inflation GDP Deflator'!Q56","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!R56-'Inflation GDP Deflator'!R56","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!S56-'Inflation GDP Deflator'!S56","v":-2.9999999999998916E-3},{"$f":"'CPI % trimestre'!T56-'Inflation GDP Deflator'!T56","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!U56-'Inflation GDP Deflator'!U56","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V56-'Inflation GDP Deflator'!V56","v":-4.0000000000000036E-2},{"$f":"'CPI % trimestre'!W56-'Inflation GDP Deflator'!W56","v":0},{"$f":"'CPI % trimestre'!X56-'Inflation GDP Deflator'!X56","v":-1.2000000000000011E-2},{"$f":"'CPI % trimestre'!Y56-'Inflation GDP Deflator'!Y56","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Z56-'Inflation GDP Deflator'!Z56","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AA56-'Inflation GDP Deflator'!AA56","v":-7.9999999999998961E-3},{"$f":"'CPI % trimestre'!AB56-'Inflation GDP Deflator'!AB56","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AC56-'Inflation GDP Deflator'!AC56","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AD56-'Inflation GDP Deflator'!AD56","v":-1.1000000000000121E-2},{"$f":"'CPI % trimestre'!AE56-'Inflation GDP Deflator'!AE56","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AF56-'Inflation GDP Deflator'!AF56","v":-3.3999999999999919E-2},{"$f":"'CPI % trimestre'!AG56-'Inflation GDP Deflator'!AG56","v":-6.0000000000000053E-3},{"$f":"'CPI % trimestre'!AH56-'Inflation GDP Deflator'!AH56","v":0},{"$f":"'CPI % trimestre'!AI56-'Inflation GDP Deflator'!AI56","v":-1.8999999999999906E-2}]
[34104,{"$f":"'CPI % trimestre'!B57-'Inflation GDP Deflator'!B57","v":-9.000000000000119E-3},{"$f":"'CPI % trimestre'!C57-'Inflation GDP Deflator'!C57","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D57-'Inflation GDP Deflator'!D57","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!E57-'Inflation GDP Deflator'!E57","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!F57-'Inflation GDP Deflator'!F57","v":-4.0000000000001146E-3},{"$f":"'CPI % trimestre'!G57-'Inflation GDP Deflator'!G57","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!H57-'Inflation GDP Deflator'!H57","v":-9.000000000000119E-3},{"$f":"'CPI % trimestre'!I57-'Inflation GDP Deflator'!I57","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!J57-'Inflation GDP Deflator'!J57","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!K57-'Inflation GDP Deflator'!K57","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!L57-'Inflation GDP Deflator'!L57","v":-5.0000000000000044E-3},{"$f":"'CPI % trimestre'!M57-'Inflation GDP Deflator'!M57","v":-2.0000000000001128E-3},{"$f":"'CPI % trimestre'!N57-'Inflation GDP Deflator'!N57","v":-2.0000000000000018E-3},{"$f":"'CPI % trimestre'!O57-'Inflation GDP Deflator'!O57","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!P57-'Inflation GDP Deflator'!P57","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Q57-'Inflation GDP Deflator'!Q57","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!R57-'Inflation GDP Deflator'!R57","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!S57-'Inflation GDP Deflator'!S57","v":4.0000000000000036E-3},{"$f":"'CPI % trimestre'!T57-'Inflation GDP Deflator'!T57","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!U57-'Inflation GDP Deflator'!U57","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V57-'Inflation GDP Deflator'!V57","v":-3.9999999999998925E-3},{"$f":"'CPI % trimestre'!W57-'Inflation GDP Deflator'!W57","v":-4.0000000000000036E-3},{"$f":"'CPI % trimestre'!X57-'Inflation GDP Deflator'!X57","v":0},{"$f":"'CPI % trimestre'!Y57-'Inflation GDP Deflator'!Y57","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Z57-'Inflation GDP Deflator'!Z57","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AA57-'Inflation GDP Deflator'!AA57","v":-1.100000000000001E-2},{"$f":"'CPI % trimestre'!AB57-'Inflation GDP Deflator'!AB57","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AC57-'Inflation GDP Deflator'!AC57","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AD57-'Inflation GDP Deflator'!AD57","v":3.0000000000001137E-3},{"$f":"'CPI % trimestre'!AE57-'Inflation GDP Deflator'!AE57","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AF57-'Inflation GDP Deflator'!AF57","v":-8.0000000000000071E-3},{"$f":"'CPI % trimestre'!AG57-'Inflation GDP Deflator'!AG57","v":-7.0000000000001172E-3},{"$f":"'CPI % trimestre'!AH57-'Inflation GDP Deflator'!AH57","v":-1.0000000000000009E-3},{"$f":"'CPI % trimestre'!AI57-'Inflation GDP Deflator'!AI57","v":-1.4000000000000012E-2}]
[34196,{"$f":"'CPI % trimestre'!B58-'Inflation GDP Deflator'!B58","v":-2.9999999999998916E-3},{"$f":"'CPI % trimestre'!C58-'Inflation GDP Deflator'!C58","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D58-'Inflation GDP Deflator'!D58","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!E58-'Inflation GDP Deflator'!E58","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!F58-'Inflation GDP Deflator'!F58","v":2.0000000000000018E-3},{"$f":"'CPI % trimestre'!G58-'Inflation GDP Deflator'!G58","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!H58-'Inflation GDP Deflator'!H58","v":-1.2999999999999901E-2},{"$f":"'CPI % trimestre'!I58-'Inflation GDP Deflator'!I58","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!J58-'Inflation GDP Deflator'!J58","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!K58-'Inflation GDP Deflator'!K58","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!L58-'Inflation GDP Deflator'!L58","v":-3.9999999999998925E-3},{"$f":"'CPI % trimestre'!M58-'Inflation GDP Deflator'!M58","v":1.0000000000000009E-3},{"$f":"'CPI % trimestre'!N58-'Inflation GDP Deflator'!N58","v":-9.9999999999988987E-4},{"$f":"'CPI % trimestre'!O58-'Inflation GDP Deflator'!O58","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!P58-'Inflation GDP Deflator'!P58","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Q58-'Inflation GDP Deflator'!Q58","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!R58-'Inflation GDP Deflator'!R58","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!S58-'Inflation GDP Deflator'!S58","v":-4.9999999999998934E-3},{"$f":"'CPI % trimestre'!T58-'Inflation GDP Deflator'!T58","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!U58-'Inflation GDP Deflator'!U58","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V58-'Inflation GDP Deflator'!V58","v":-1.0000000000001119E-3},{"$f":"'CPI % trimestre'!W58-'Inflation GDP Deflator'!W58","v":-1.5000000000000013E-2},{"$f":"'CPI % trimestre'!X58-'Inflation GDP Deflator'!X58","v":4.0000000000000036E-3},{"$f":"'CPI % trimestre'!Y58-'Inflation GDP Deflator'!Y58","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Z58-'Inflation GDP Deflator'!Z58","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AA58-'Inflation GDP Deflator'!AA58","v":-7.0000000000000062E-3},{"$f":"'CPI % trimestre'!AB58-'Inflation GDP Deflator'!AB58","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AC58-'Inflation GDP Deflator'!AC58","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AD58-'Inflation GDP Deflator'!AD58","v":-8.0000000000001181E-3},{"$f":"'CPI % trimestre'!AE58-'Inflation GDP Deflator'!AE58","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AF58-'Inflation GDP Deflator'!AF58","v":-3.1000000000000028E-2},{"$f":"'CPI % trimestre'!AG58-'Inflation GDP Deflator'!AG58","v":-7.9999999999998961E-3},{"$f":"'CPI % trimestre'!AH58-'Inflation GDP Deflator'!AH58","v":0},{"$f":"'CPI % trimestre'!AI58-'Inflation GDP Deflator'!AI58","v":-1.0000000000000009E-2}]
[34288,{"$f":"'CPI % trimestre'!B59-'Inflation GDP Deflator'!B59","v":-6.0000000000000053E-3},{"$f":"'CPI % trimestre'!C59-'Inflation GDP Deflator'!C59","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D59-'Inflation GDP Deflator'!D59","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!E59-'Inflation GDP Deflator'!E59","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!F59-'Inflation GDP Deflator'!F59","v":-5.0000000000000044E-3},{"$f":"'CPI % trimestre'!G59-'Inflation GDP Deflator'!G59","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!H59-'Inflation GDP Deflator'!H59","v":5.0000000000000044E-3},{"$f":"'CPI % trimestre'!I59-'Inflation GDP Deflator'!I59","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!J59-'Inflation GDP Deflator'!J59","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!K59-'Inflation GDP Deflator'!K59","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!L59-'Inflation GDP Deflator'!L59","v":-4.0000000000000036E-3},{"$f":"'CPI % trimestre'!M59-'Inflation GDP Deflator'!M59","v":-3.0000000000000027E-3},{"$f":"'CPI % trimestre'!N59-'Inflation GDP Deflator'!N59","v":0},{"$f":"'CPI % trimestre'!O59-'Inflation GDP Deflator'!O59","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!P59-'Inflation GDP Deflator'!P59","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Q59-'Inflation GDP Deflator'!Q59","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!R59-'Inflation GDP Deflator'!R59","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!S59-'Inflation GDP Deflator'!S59","v":-1.0000000000001119E-3},{"$f":"'CPI % trimestre'!T59-'Inflation GDP Deflator'!T59","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!U59-'Inflation GDP Deflator'!U59","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V59-'Inflation GDP Deflator'!V59","v":-3.0000000000000027E-3},{"$f":"'CPI % trimestre'!W59-'Inflation GDP Deflator'!W59","v":1.6000000000000014E-2},{"$f":"'CPI % trimestre'!X59-'Inflation GDP Deflator'!X59","v":5.0000000000000044E-3},{"$f":"'CPI % trimestre'!Y59-'Inflation GDP Deflator'!Y59","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Z59-'Inflation GDP Deflator'!Z59","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AA59-'Inflation GDP Deflator'!AA59","v":-1.2000000000000011E-2},{"$f":"'CPI % trimestre'!AB59-'Inflation GDP Deflator'!AB59","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AC59-'Inflation GDP Deflator'!AC59","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AD59-'Inflation GDP Deflator'!AD59","v":-3.9999999999998925E-3},{"$f":"'CPI % trimestre'!AE59-'Inflation GDP Deflator'!AE59","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AF59-'Inflation GDP Deflator'!AF59","v":2.6000000000000023E-2},{"$f":"'CPI % trimestre'!AG59-'Inflation GDP Deflator'!AG59","v":0},{"$f":"'CPI % trimestre'!AH59-'Inflation GDP Deflator'!AH59","v":-1.0000000000000009E-3},{"$f":"'CPI % trimestre'!AI59-'Inflation GDP Deflator'!AI59","v":9.9999999999988987E-4}]
[34380,{"$f":"'CPI % trimestre'!B60-'Inflation GDP Deflator'!B60","v":-6.0000000000001164E-3},{"$f":"'CPI % trimestre'!C60-'Inflation GDP Deflator'!C60","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D60-'Inflation GDP Deflator'!D60","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!E60-'Inflation GDP Deflator'!E60","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!F60-'Inflation GDP Deflator'!F60","v":-2.9999999999998916E-3},{"$f":"'CPI % trimestre'!G60-'Inflation GDP Deflator'!G60","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!H60-'Inflation GDP Deflator'!H60","v":-2.6000000000000023E-2},{"$f":"'CPI % trimestre'!I60-'Inflation GDP Deflator'!I60","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!J60-'Inflation GDP Deflator'!J60","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!K60-'Inflation GDP Deflator'!K60","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!L60-'Inflation GDP Deflator'!L60","v":-3.0000000000000027E-3},{"$f":"'CPI % trimestre'!M60-'Inflation GDP Deflator'!M60","v":-9.9999999999988987E-4},{"$f":"'CPI % trimestre'!N60-'Inflation GDP Deflator'!N60","v":-3.0000000000000027E-3},{"$f":"'CPI % trimestre'!O60-'Inflation GDP Deflator'!O60","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!P60-'Inflation GDP Deflator'!P60","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Q60-'Inflation GDP Deflator'!Q60","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!R60-'Inflation GDP Deflator'!R60","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!S60-'Inflation GDP Deflator'!S60","v":-3.0000000000000027E-2},{"$f":"'CPI % trimestre'!T60-'Inflation GDP Deflator'!T60","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!U60-'Inflation GDP Deflator'!U60","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V60-'Inflation GDP Deflator'!V60","v":-5.9999999999998943E-3},{"$f":"'CPI % trimestre'!W60-'Inflation GDP Deflator'!W60","v":1.100000000000001E-2},{"$f":"'CPI % trimestre'!X60-'Inflation GDP Deflator'!X60","v":-3.0000000000001137E-3},{"$f":"'CPI % trimestre'!Y60-'Inflation GDP Deflator'!Y60","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Z60-'Inflation GDP Deflator'!Z60","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AA60-'Inflation GDP Deflator'!AA60","v":-9.000000000000008E-3},{"$f":"'CPI % trimestre'!AB60-'Inflation GDP Deflator'!AB60","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AC60-'Inflation GDP Deflator'!AC60","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AD60-'Inflation GDP Deflator'!AD60","v":0},{"$f":"'CPI % trimestre'!AE60-'Inflation GDP Deflator'!AE60","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AF60-'Inflation GDP Deflator'!AF60","v":-4.0000000000000036E-3},{"$f":"'CPI % trimestre'!AG60-'Inflation GDP Deflator'!AG60","v":-3.9999999999998925E-3},{"$f":"'CPI % trimestre'!AH60-'Inflation GDP Deflator'!AH60","v":0},{"$f":"'CPI % trimestre'!AI60-'Inflation GDP Deflator'!AI60","v":-1.4000000000000012E-2}]
[34469,{"$f":"'CPI % trimestre'!B61-'Inflation GDP Deflator'!B61","v":-1.9999999999998908E-3},{"$f":"'CPI % trimestre'!C61-'Inflation GDP Deflator'!C61","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D61-'Inflation GDP Deflator'!D61","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!E61-'Inflation GDP Deflator'!E61","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!F61-'Inflation GDP Deflator'!F61","v":9.9999999999988987E-4},{"$f":"'CPI % trimestre'!G61-'Inflation GDP Deflator'!G61","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!H61-'Inflation GDP Deflator'!H61","v":-1.0000000000000009E-2},{"$f":"'CPI % trimestre'!I61-'Inflation GDP Deflator'!I61","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!J61-'Inflation GDP Deflator'!J61","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!K61-'Inflation GDP Deflator'!K61","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!L61-'Inflation GDP Deflator'!L61","v":-4.0000000000000036E-3},{"$f":"'CPI % trimestre'!M61-'Inflation GDP Deflator'!M61","v":-5.0000000000000044E-3},{"$f":"'CPI % trimestre'!N61-'Inflation GDP Deflator'!N61","v":-2.0000000000000018E-3},{"$f":"'CPI % trimestre'!O61-'Inflation GDP Deflator'!O61","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!P61-'Inflation GDP Deflator'!P61","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Q61-'Inflation GDP Deflator'!Q61","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!R61-'Inflation GDP Deflator'!R61","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!S61-'Inflation GDP Deflator'!S61","v":-4.9999999999998934E-3},{"$f":"'CPI % trimestre'!T61-'Inflation GDP Deflator'!T61","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!U61-'Inflation GDP Deflator'!U61","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V61-'Inflation GDP Deflator'!V61","v":-4.0000000000001146E-3},{"$f":"'CPI % trimestre'!W61-'Inflation GDP Deflator'!W61","v":-1.100000000000001E-2},{"$f":"'CPI % trimestre'!X61-'Inflation GDP Deflator'!X61","v":-3.0000000000000027E-3},{"$f":"'CPI % trimestre'!Y61-'Inflation GDP Deflator'!Y61","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Z61-'Inflation GDP Deflator'!Z61","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AA61-'Inflation GDP Deflator'!AA61","v":-6.0000000000000053E-3},{"$f":"'CPI % trimestre'!AB61-'Inflation GDP Deflator'!AB61","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AC61-'Inflation GDP Deflator'!AC61","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AD61-'Inflation GDP Deflator'!AD61","v":2.0000000000000018E-3},{"$f":"'CPI % trimestre'!AE61-'Inflation GDP Deflator'!AE61","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AF61-'Inflation GDP Deflator'!AF61","v":-1.4000000000000012E-2},{"$f":"'CPI % trimestre'!AG61-'Inflation GDP Deflator'!AG61","v":0},{"$f":"'CPI % trimestre'!AH61-'Inflation GDP Deflator'!AH61","v":-3.0000000000000027E-3},{"$f":"'CPI % trimestre'!AI61-'Inflation GDP Deflator'!AI61","v":-2.7999999999999914E-2}]
[34561,{"$f":"'CPI % trimestre'!B62-'Inflation GDP Deflator'!B62","v":-3.0000000000001137E-3},{"$f":"'CPI % trimestre'!C62-'Inflation GDP Deflator'!C62","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D62-'Inflation GDP Deflator'!D62","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!E62-'Inflation GDP Deflator'!E62","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!F62-'Inflation GDP Deflator'!F62","v":-6.9999999999998952E-3},{"$f":"'CPI % trimestre'!G62-'Inflation GDP Deflator'!G62","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!H62-'Inflation GDP Deflator'!H62","v":-2.300000000000002E-2},{"$f":"'CPI % trimestre'!I62-'Inflation GDP Deflator'!I62","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!J62-'Inflation GDP Deflator'!J62","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!K62-'Inflation GDP Deflator'!K62","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!L62-'Inflation GDP Deflator'!L62","v":-4.0000000000000036E-3},{"$f":"'CPI % trimestre'!M62-'Inflation GDP Deflator'!M62","v":-8.0000000000001181E-3},{"$f":"'CPI % trimestre'!N62-'Inflation GDP Deflator'!N62","v":-1.0000000000001119E-3},{"$f":"'CPI % trimestre'!O62-'Inflation GDP Deflator'!O62","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!P62-'Inflation GDP Deflator'!P62","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Q62-'Inflation GDP Deflator'!Q62","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!R62-'Inflation GDP Deflator'!R62","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!S62-'Inflation GDP Deflator'!S62","v":4.9999999999998934E-3},{"$f":"'CPI % trimestre'!T62-'Inflation GDP Deflator'!T62","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!U62-'Inflation GDP Deflator'!U62","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V62-'Inflation GDP Deflator'!V62","v":-2.9999999999998916E-3},{"$f":"'CPI % trimestre'!W62-'Inflation GDP Deflator'!W62","v":-1.6000000000000014E-2},{"$f":"'CPI % trimestre'!X62-'Inflation GDP Deflator'!X62","v":-7.0000000000000062E-3},{"$f":"'CPI % trimestre'!Y62-'Inflation GDP Deflator'!Y62","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Z62-'Inflation GDP Deflator'!Z62","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AA62-'Inflation GDP Deflator'!AA62","v":-1.3000000000000012E-2},{"$f":"'CPI % trimestre'!AB62-'Inflation GDP Deflator'!AB62","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AC62-'Inflation GDP Deflator'!AC62","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AD62-'Inflation GDP Deflator'!AD62","v":0},{"$f":"'CPI % trimestre'!AE62-'Inflation GDP Deflator'!AE62","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AF62-'Inflation GDP Deflator'!AF62","v":-2.8999999999999915E-2},{"$f":"'CPI % trimestre'!AG62-'Inflation GDP Deflator'!AG62","v":-1.0000000000001119E-3},{"$f":"'CPI % trimestre'!AH62-'Inflation GDP Deflator'!AH62","v":-1.0000000000000009E-3},{"$f":"'CPI % trimestre'!AI62-'Inflation GDP Deflator'!AI62","v":-1.6000000000000014E-2}]
[34653,{"$f":"'CPI % trimestre'!B63-'Inflation GDP Deflator'!B63","v":-5.0000000000000044E-3},{"$f":"'CPI % trimestre'!C63-'Inflation GDP Deflator'!C63","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D63-'Inflation GDP Deflator'!D63","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!E63-'Inflation GDP Deflator'!E63","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!F63-'Inflation GDP Deflator'!F63","v":-3.0000000000001137E-3},{"$f":"'CPI % trimestre'!G63-'Inflation GDP Deflator'!G63","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!H63-'Inflation GDP Deflator'!H63","v":9.000000000000008E-3},{"$f":"'CPI % trimestre'!I63-'Inflation GDP Deflator'!I63","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!J63-'Inflation GDP Deflator'!J63","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!K63-'Inflation GDP Deflator'!K63","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!L63-'Inflation GDP Deflator'!L63","v":-4.0000000000000036E-3},{"$f":"'CPI % trimestre'!M63-'Inflation GDP Deflator'!M63","v":-9.000000000000008E-3},{"$f":"'CPI % trimestre'!N63-'Inflation GDP Deflator'!N63","v":-3.9999999999998925E-3},{"$f":"'CPI % trimestre'!O63-'Inflation GDP Deflator'!O63","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!P63-'Inflation GDP Deflator'!P63","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Q63-'Inflation GDP Deflator'!Q63","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!R63-'Inflation GDP Deflator'!R63","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!S63-'Inflation GDP Deflator'!S63","v":-2.0000000000000018E-3},{"$f":"'CPI % trimestre'!T63-'Inflation GDP Deflator'!T63","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!U63-'Inflation GDP Deflator'!U63","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V63-'Inflation GDP Deflator'!V63","v":-5.0000000000000044E-3},{"$f":"'CPI % trimestre'!W63-'Inflation GDP Deflator'!W63","v":1.100000000000001E-2},{"$f":"'CPI % trimestre'!X63-'Inflation GDP Deflator'!X63","v":-8.999999999999897E-3},{"$f":"'CPI % trimestre'!Y63-'Inflation GDP Deflator'!Y63","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Z63-'Inflation GDP Deflator'!Z63","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AA63-'Inflation GDP Deflator'!AA63","v":-4.0000000000000036E-3},{"$f":"'CPI % trimestre'!AB63-'Inflation GDP Deflator'!AB63","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AC63-'Inflation GDP Deflator'!AC63","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AD63-'Inflation GDP Deflator'!AD63","v":-1.100000000000001E-2},{"$f":"'CPI % trimestre'!AE63-'Inflation GDP Deflator'!AE63","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AF63-'Inflation GDP Deflator'!AF63","v":3.2000000000000028E-2},{"$f":"'CPI % trimestre'!AG63-'Inflation GDP Deflator'!AG63","v":-2.0000000000000018E-3},{"$f":"'CPI % trimestre'!AH63-'Inflation GDP Deflator'!AH63","v":-2.0000000000000018E-3},{"$f":"'CPI % trimestre'!AI63-'Inflation GDP Deflator'!AI63","v":-1.4000000000000012E-2}]
[34745,{"$f":"'CPI % trimestre'!B64-'Inflation GDP Deflator'!B64","v":-2.9999999999998916E-3},{"$f":"'CPI % trimestre'!C64-'Inflation GDP Deflator'!C64","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D64-'Inflation GDP Deflator'!D64","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!E64-'Inflation GDP Deflator'!E64","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!F64-'Inflation GDP Deflator'!F64","v":-5.0000000000000044E-3},{"$f":"'CPI % trimestre'!G64-'Inflation GDP Deflator'!G64","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!H64-'Inflation GDP Deflator'!H64","v":-2.0999999999999908E-2},{"$f":"'CPI % trimestre'!I64-'Inflation GDP Deflator'!I64","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!J64-'Inflation GDP Deflator'!J64","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!K64-'Inflation GDP Deflator'!K64","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!L64-'Inflation GDP Deflator'!L64","v":-4.0000000000001146E-3},{"$f":"'CPI % trimestre'!M64-'Inflation GDP Deflator'!M64","v":-1.6000000000000014E-2},{"$f":"'CPI % trimestre'!N64-'Inflation GDP Deflator'!N64","v":0},{"$f":"'CPI % trimestre'!O64-'Inflation GDP Deflator'!O64","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!P64-'Inflation GDP Deflator'!P64","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Q64-'Inflation GDP Deflator'!Q64","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!R64-'Inflation GDP Deflator'!R64","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!S64-'Inflation GDP Deflator'!S64","v":4.9999999999998934E-3},{"$f":"'CPI % trimestre'!T64-'Inflation GDP Deflator'!T64","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!U64-'Inflation GDP Deflator'!U64","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V64-'Inflation GDP Deflator'!V64","v":-2.8000000000000025E-2},{"$f":"'CPI % trimestre'!W64-'Inflation GDP Deflator'!W64","v":2.7000000000000024E-2},{"$f":"'CPI % trimestre'!X64-'Inflation GDP Deflator'!X64","v":9.9999999999988987E-4},{"$f":"'CPI % trimestre'!Y64-'Inflation GDP Deflator'!Y64","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Z64-'Inflation GDP Deflator'!Z64","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AA64-'Inflation GDP Deflator'!AA64","v":-2.5000000000000022E-2},{"$f":"'CPI % trimestre'!AB64-'Inflation GDP Deflator'!AB64","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AC64-'Inflation GDP Deflator'!AC64","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AD64-'Inflation GDP Deflator'!AD64","v":-1.0000000000000009E-3},{"$f":"'CPI % trimestre'!AE64-'Inflation GDP Deflator'!AE64","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AF64-'Inflation GDP Deflator'!AF64","v":-1.3000000000000123E-2},{"$f":"'CPI % trimestre'!AG64-'Inflation GDP Deflator'!AG64","v":0},{"$f":"'CPI % trimestre'!AH64-'Inflation GDP Deflator'!AH64","v":-2.0000000000000018E-3},{"$f":"'CPI % trimestre'!AI64-'Inflation GDP Deflator'!AI64","v":-8.7999999999999967E-2}]
[34834,{"$f":"'CPI % trimestre'!B65-'Inflation GDP Deflator'!B65","v":-6.7547785373629488E-3},{"$f":"'CPI % trimestre'!C65-'Inflation GDP Deflator'!C65","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D65-'Inflation GDP Deflator'!D65","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!E65-'Inflation GDP Deflator'!E65","v":-5.5844572896579514E-4},{"$f":"'CPI % trimestre'!F65-'Inflation GDP Deflator'!F65","v":4.0590101607788087E-3},{"$f":"'CPI % trimestre'!G65-'Inflation GDP Deflator'!G65","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!H65-'Inflation GDP Deflator'!H65","v":5.3048553544239319E-3},{"$f":"'CPI % trimestre'!I65-'Inflation GDP Deflator'!I65","v":1.3712922630159108E-3},{"$f":"'CPI % trimestre'!J65-'Inflation GDP Deflator'!J65","v":6.5399799568767181E-3},{"$f":"'CPI % trimestre'!K65-'Inflation GDP Deflator'!K65","v":3.7186117567179489E-2},{"$f":"'CPI % trimestre'!L65-'Inflation GDP Deflator'!L65","v":5.6123433955177493E-3},{"$f":"'CPI % trimestre'!M65-'Inflation GDP Deflator'!M65","v":-8.412361763369125E-4},{"$f":"'CPI % trimestre'!N65-'Inflation GDP Deflator'!N65","v":2.7525880310689255E-3},{"$f":"'CPI % trimestre'!O65-'Inflation GDP Deflator'!O65","v":3.4244551703963899E-2},{"$f":"'CPI % trimestre'!P65-'Inflation GDP Deflator'!P65","v":7.3362984548138499E-2},{"$f":"'CPI % trimestre'!Q65-'Inflation GDP Deflator'!Q65","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!R65-'Inflation GDP Deflator'!R65","v":9.0002861271263335E-3},{"$f":"'CPI % trimestre'!S65-'Inflation GDP Deflator'!S65","v":6.1085041085040537E-3},{"$f":"'CPI % trimestre'!T65-'Inflation GDP Deflator'!T65","v":5.9973165236323123E-2},{"$f":"'CPI % trimestre'!U65-'Inflation GDP Deflator'!U65","v":-3.175059141601988E-3},{"$f":"'CPI % trimestre'!V65-'Inflation GDP Deflator'!V65","v":0.15510642974903832},{"$f":"'CPI % trimestre'!W65-'Inflation GDP Deflator'!W65","v":1.4859380169844894E-3},{"$f":"'CPI % trimestre'!X65-'Inflation GDP Deflator'!X65","v":1.0295573469099262E-2},{"$f":"'CPI % trimestre'!Y65-'Inflation GDP Deflator'!Y65","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Z65-'Inflation GDP Deflator'!Z65","v":5.7383750638732911E-2},{"$f":"'CPI % trimestre'!AA65-'Inflation GDP Deflator'!AA65","v":-8.7838659688314058E-3},{"$f":"'CPI % trimestre'!AB65-'Inflation GDP Deflator'!AB65","v":-3.8206216848493124E-2},{"$f":"'CPI % trimestre'!AC65-'Inflation GDP Deflator'!AC65","v":-2.3293141109654969E-2},{"$f":"'CPI % trimestre'!AD65-'Inflation GDP Deflator'!AD65","v":1.2379850238257162E-2},{"$f":"'CPI % trimestre'!AE65-'Inflation GDP Deflator'!AE65","v":-3.9079916356032918E-3},{"$f":"'CPI % trimestre'!AF65-'Inflation GDP Deflator'!AF65","v":-1.0116573050600652E-2},{"$f":"'CPI % trimestre'!AG65-'Inflation GDP Deflator'!AG65","v":-4.4302779822227301E-3},{"$f":"'CPI % trimestre'!AH65-'Inflation GDP Deflator'!AH65","v":0.14153163361661969},{"$f":"'CPI % trimestre'!AI65-'Inflation GDP Deflator'!AI65","v":-7.7957131587040873E-3}]
[34926,{"$f":"'CPI % trimestre'!B66-'Inflation GDP Deflator'!B66","v":-2.6898155633214849E-4},{"$f":"'CPI % trimestre'!C66-'Inflation GDP Deflator'!C66","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D66-'Inflation GDP Deflator'!D66","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!E66-'Inflation GDP Deflator'!E66","v":7.9208094263665263E-3},{"$f":"'CPI % trimestre'!F66-'Inflation GDP Deflator'!F66","v":-3.0000000000000027E-3},{"$f":"'CPI % trimestre'!G66-'Inflation GDP Deflator'!G66","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!H66-'Inflation GDP Deflator'!H66","v":-1.7985911749069605E-2},{"$f":"'CPI % trimestre'!I66-'Inflation GDP Deflator'!I66","v":-3.3933483884213134E-3},{"$f":"'CPI % trimestre'!J66-'Inflation GDP Deflator'!J66","v":-2.0521180461736677E-3},{"$f":"'CPI % trimestre'!K66-'Inflation GDP Deflator'!K66","v":3.5839354267152235E-2},{"$f":"'CPI % trimestre'!L66-'Inflation GDP Deflator'!L66","v":5.9891975529735575E-4},{"$f":"'CPI % trimestre'!M66-'Inflation GDP Deflator'!M66","v":-1.2819621329502873E-3},{"$f":"'CPI % trimestre'!N66-'Inflation GDP Deflator'!N66","v":-1.077165354330778E-3},{"$f":"'CPI % trimestre'!O66-'Inflation GDP Deflator'!O66","v":-1.0086770782267718E-2},{"$f":"'CPI % trimestre'!P66-'Inflation GDP Deflator'!P66","v":2.5021601907701196E-2},{"$f":"'CPI % trimestre'!Q66-'Inflation GDP Deflator'!Q66","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!R66-'Inflation GDP Deflator'!R66","v":-4.452571636955116E-3},{"$f":"'CPI % trimestre'!S66-'Inflation GDP Deflator'!S66","v":-5.1072220852846906E-3},{"$f":"'CPI % trimestre'!T66-'Inflation GDP Deflator'!T66","v":1.0572008598041527E-2},{"$f":"'CPI % trimestre'!U66-'Inflation GDP Deflator'!U66","v":-9.1903926595600094E-3},{"$f":"'CPI % trimestre'!V66-'Inflation GDP Deflator'!V66","v":5.724491522165398E-2},{"$f":"'CPI % trimestre'!W66-'Inflation GDP Deflator'!W66","v":4.0000000000000036E-3},{"$f":"'CPI % trimestre'!X66-'Inflation GDP Deflator'!X66","v":-1.5485875864386101E-3},{"$f":"'CPI % trimestre'!Y66-'Inflation GDP Deflator'!Y66","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Z66-'Inflation GDP Deflator'!Z66","v":6.2098294109118601E-3},{"$f":"'CPI % trimestre'!AA66-'Inflation GDP Deflator'!AA66","v":-2.6665448639870082E-2},{"$f":"'CPI % trimestre'!AB66-'Inflation GDP Deflator'!AB66","v":2.6286395196956747E-2},{"$f":"'CPI % trimestre'!AC66-'Inflation GDP Deflator'!AC66","v":-1.4178203954101631E-3},{"$f":"'CPI % trimestre'!AD66-'Inflation GDP Deflator'!AD66","v":-3.9946524064168321E-3},{"$f":"'CPI % trimestre'!AE66-'Inflation GDP Deflator'!AE66","v":-7.0131153431547411E-3},{"$f":"'CPI % trimestre'!AF66-'Inflation GDP Deflator'!AF66","v":-3.5126151505426306E-2},{"$f":"'CPI % trimestre'!AG66-'Inflation GDP Deflator'!AG66","v":2.4858796742073253E-3},{"$f":"'CPI % trimestre'!AH66-'Inflation GDP Deflator'!AH66","v":0.10056895127993404},{"$f":"'CPI % trimestre'!AI66-'Inflation GDP Deflator'!AI66","v":-6.0000531554398329E-3}]
[35018,{"$f":"'CPI % trimestre'!B67-'Inflation GDP Deflator'!B67","v":-3.4780997930785595E-3},{"$f":"'CPI % trimestre'!C67-'Inflation GDP Deflator'!C67","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D67-'Inflation GDP Deflator'!D67","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!E67-'Inflation GDP Deflator'!E67","v":2.9983031974122332E-3},{"$f":"'CPI % trimestre'!F67-'Inflation GDP Deflator'!F67","v":-5.8703071672350227E-4},{"$f":"'CPI % trimestre'!G67-'Inflation GDP Deflator'!G67","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!H67-'Inflation GDP Deflator'!H67","v":2.3998216467945976E-2},{"$f":"'CPI % trimestre'!I67-'Inflation GDP Deflator'!I67","v":1.0825470141867299E-2},{"$f":"'CPI % trimestre'!J67-'Inflation GDP Deflator'!J67","v":1.4627921233236751E-3},{"$f":"'CPI % trimestre'!K67-'Inflation GDP Deflator'!K67","v":5.3758572099577462E-2},{"$f":"'CPI % trimestre'!L67-'Inflation GDP Deflator'!L67","v":1.5778665145462778E-3},{"$f":"'CPI % trimestre'!M67-'Inflation GDP Deflator'!M67","v":-6.4350453172206112E-3},{"$f":"'CPI % trimestre'!N67-'Inflation GDP Deflator'!N67","v":3.4392201690807145E-3},{"$f":"'CPI % trimestre'!O67-'Inflation GDP Deflator'!O67","v":9.4082371857165947E-3},{"$f":"'CPI % trimestre'!P67-'Inflation GDP Deflator'!P67","v":2.4621245847744944E-2},{"$f":"'CPI % trimestre'!Q67-'Inflation GDP Deflator'!Q67","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!R67-'Inflation GDP Deflator'!R67","v":-4.0497994420465311E-3},{"$f":"'CPI % trimestre'!S67-'Inflation GDP Deflator'!S67","v":-9.9999999999988987E-4},{"$f":"'CPI % trimestre'!T67-'Inflation GDP Deflator'!T67","v":5.0301302854992902E-2},{"$f":"'CPI % trimestre'!U67-'Inflation GDP Deflator'!U67","v":-3.8537279223405552E-2},{"$f":"'CPI % trimestre'!V67-'Inflation GDP Deflator'!V67","v":4.8358815921827891E-2},{"$f":"'CPI % trimestre'!W67-'Inflation GDP Deflator'!W67","v":9.4609258473706825E-3},{"$f":"'CPI % trimestre'!X67-'Inflation GDP Deflator'!X67","v":-5.5437872791130882E-4},{"$f":"'CPI % trimestre'!Y67-'Inflation GDP Deflator'!Y67","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Z67-'Inflation GDP Deflator'!Z67","v":6.1618999591768198E-2},{"$f":"'CPI % trimestre'!AA67-'Inflation GDP Deflator'!AA67","v":-1.9502712477396211E-2},{"$f":"'CPI % trimestre'!AB67-'Inflation GDP Deflator'!AB67","v":4.2958007966334422E-2},{"$f":"'CPI % trimestre'!AC67-'Inflation GDP Deflator'!AC67","v":-2.7100862711683882E-2},{"$f":"'CPI % trimestre'!AD67-'Inflation GDP Deflator'!AD67","v":-5.6671114076050078E-3},{"$f":"'CPI % trimestre'!AE67-'Inflation GDP Deflator'!AE67","v":1.4757506549338273E-2},{"$f":"'CPI % trimestre'!AF67-'Inflation GDP Deflator'!AF67","v":5.0038227648868228E-2},{"$f":"'CPI % trimestre'!AG67-'Inflation GDP Deflator'!AG67","v":-1.9811329265954081E-3},{"$f":"'CPI % trimestre'!AH67-'Inflation GDP Deflator'!AH67","v":0.19864917541229377},{"$f":"'CPI % trimestre'!AI67-'Inflation GDP Deflator'!AI67","v":8.9898348157424479E-5}]
[35110,{"$f":"'CPI % trimestre'!B68-'Inflation GDP Deflator'!B68","v":1.3421280137130842E-2},{"$f":"'CPI % trimestre'!C68-'Inflation GDP Deflator'!C68","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D68-'Inflation GDP Deflator'!D68","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!E68-'Inflation GDP Deflator'!E68","v":2.3037125589426832E-3},{"$f":"'CPI % trimestre'!F68-'Inflation GDP Deflator'!F68","v":-8.6180152995041226E-4},{"$f":"'CPI % trimestre'!G68-'Inflation GDP Deflator'!G68","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!H68-'Inflation GDP Deflator'!H68","v":-4.1512154923774025E-3},{"$f":"'CPI % trimestre'!I68-'Inflation GDP Deflator'!I68","v":-4.0702858855911073E-3},{"$f":"'CPI % trimestre'!J68-'Inflation GDP Deflator'!J68","v":6.1280412768541792E-3},{"$f":"'CPI % trimestre'!K68-'Inflation GDP Deflator'!K68","v":4.893477302776561E-2},{"$f":"'CPI % trimestre'!L68-'Inflation GDP Deflator'!L68","v":3.4609815306427816E-3},{"$f":"'CPI % trimestre'!M68-'Inflation GDP Deflator'!M68","v":9.6053752867913955E-3},{"$f":"'CPI % trimestre'!N68-'Inflation GDP Deflator'!N68","v":9.3453273363308664E-4},{"$f":"'CPI % trimestre'!O68-'Inflation GDP Deflator'!O68","v":9.2523506424805335E-3},{"$f":"'CPI % trimestre'!P68-'Inflation GDP Deflator'!P68","v":5.6087195397841128E-2},{"$f":"'CPI % trimestre'!Q68-'Inflation GDP Deflator'!Q68","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!R68-'Inflation GDP Deflator'!R68","v":8.3278013989851463E-3},{"$f":"'CPI % trimestre'!S68-'Inflation GDP Deflator'!S68","v":2.9179541558068678E-3},{"$f":"'CPI % trimestre'!T68-'Inflation GDP Deflator'!T68","v":3.0018513974704897E-2},{"$f":"'CPI % trimestre'!U68-'Inflation GDP Deflator'!U68","v":3.6174145313485617E-3},{"$f":"'CPI % trimestre'!V68-'Inflation GDP Deflator'!V68","v":7.6678738514355027E-2},{"$f":"'CPI % trimestre'!W68-'Inflation GDP Deflator'!W68","v":-1.4956201893604026E-2},{"$f":"'CPI % trimestre'!X68-'Inflation GDP Deflator'!X68","v":5.0294831772323967E-5},{"$f":"'CPI % trimestre'!Y68-'Inflation GDP Deflator'!Y68","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Z68-'Inflation GDP Deflator'!Z68","v":7.326064828428569E-3},{"$f":"'CPI % trimestre'!AA68-'Inflation GDP Deflator'!AA68","v":7.3538882094813407E-2},{"$f":"'CPI % trimestre'!AB68-'Inflation GDP Deflator'!AB68","v":-5.6982425113296653E-3},{"$f":"'CPI % trimestre'!AC68-'Inflation GDP Deflator'!AC68","v":6.3579758433985778E-2},{"$f":"'CPI % trimestre'!AD68-'Inflation GDP Deflator'!AD68","v":1.3431241655540438E-3},{"$f":"'CPI % trimestre'!AE68-'Inflation GDP Deflator'!AE68","v":2.9833876929767245E-2},{"$f":"'CPI % trimestre'!AF68-'Inflation GDP Deflator'!AF68","v":-7.8996029495177478E-3},{"$f":"'CPI % trimestre'!AG68-'Inflation GDP Deflator'!AG68","v":4.7411554873231232E-3},{"$f":"'CPI % trimestre'!AH68-'Inflation GDP Deflator'!AH68","v":0.16955333749220203},{"$f":"'CPI % trimestre'!AI68-'Inflation GDP Deflator'!AI68","v":-1.3036237328798883E-2}]
[35200,{"$f":"'CPI % trimestre'!B69-'Inflation GDP Deflator'!B69","v":2.2688848810525908E-4},{"$f":"'CPI % trimestre'!C69-'Inflation GDP Deflator'!C69","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D69-'Inflation GDP Deflator'!D69","v":-2.4716685704017083E-3},{"$f":"'CPI % trimestre'!E69-'Inflation GDP Deflator'!E69","v":3.7092571188400703E-3},{"$f":"'CPI % trimestre'!F69-'Inflation GDP Deflator'!F69","v":7.2189202051714529E-3},{"$f":"'CPI % trimestre'!G69-'Inflation GDP Deflator'!G69","v":3.0703200775945683E-2},{"$f":"'CPI % trimestre'!H69-'Inflation GDP Deflator'!H69","v":2.2405876654827295E-2},{"$f":"'CPI % trimestre'!I69-'Inflation GDP Deflator'!I69","v":5.6438635344630006E-3},{"$f":"'CPI % trimestre'!J69-'Inflation GDP Deflator'!J69","v":7.7151541785688282E-3},{"$f":"'CPI % trimestre'!K69-'Inflation GDP Deflator'!K69","v":1.3231514368744035E-2},{"$f":"'CPI % trimestre'!L69-'Inflation GDP Deflator'!L69","v":8.9801934203300737E-3},{"$f":"'CPI % trimestre'!M69-'Inflation GDP Deflator'!M69","v":6.011807265236202E-3},{"$f":"'CPI % trimestre'!N69-'Inflation GDP Deflator'!N69","v":7.7124759361608675E-3},{"$f":"'CPI % trimestre'!O69-'Inflation GDP Deflator'!O69","v":3.052809386537203E-2},{"$f":"'CPI % trimestre'!P69-'Inflation GDP Deflator'!P69","v":4.8470658575229475E-2},{"$f":"'CPI % trimestre'!Q69-'Inflation GDP Deflator'!Q69","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!R69-'Inflation GDP Deflator'!R69","v":6.6747892429034339E-3},{"$f":"'CPI % trimestre'!S69-'Inflation GDP Deflator'!S69","v":8.2986202234680562E-3},{"$f":"'CPI % trimestre'!T69-'Inflation GDP Deflator'!T69","v":6.702939337085656E-3},{"$f":"'CPI % trimestre'!U69-'Inflation GDP Deflator'!U69","v":1.5109992502945202E-2},{"$f":"'CPI % trimestre'!V69-'Inflation GDP Deflator'!V69","v":5.622506456770382E-2},{"$f":"'CPI % trimestre'!W69-'Inflation GDP Deflator'!W69","v":2.8949008034102608E-3},{"$f":"'CPI % trimestre'!X69-'Inflation GDP Deflator'!X69","v":3.5986554204229249E-3},{"$f":"'CPI % trimestre'!Y69-'Inflation GDP Deflator'!Y69","v":7.8174648945159575E-3},{"$f":"'CPI % trimestre'!Z69-'Inflation GDP Deflator'!Z69","v":4.8765505233879014E-2},{"$f":"'CPI % trimestre'!AA69-'Inflation GDP Deflator'!AA69","v":-2.0594116976399568E-2},{"$f":"'CPI % trimestre'!AB69-'Inflation GDP Deflator'!AB69","v":-2.8032865801623785E-3},{"$f":"'CPI % trimestre'!AC69-'Inflation GDP Deflator'!AC69","v":-4.5605366107558387E-3},{"$f":"'CPI % trimestre'!AD69-'Inflation GDP Deflator'!AD69","v":-7.4618952948990458E-4},{"$f":"'CPI % trimestre'!AE69-'Inflation GDP Deflator'!AE69","v":1.0084638313951011E-2},{"$f":"'CPI % trimestre'!AF69-'Inflation GDP Deflator'!AF69","v":-2.127695921417927E-3},{"$f":"'CPI % trimestre'!AG69-'Inflation GDP Deflator'!AG69","v":-9.2128620542430983E-4},{"$f":"'CPI % trimestre'!AH69-'Inflation GDP Deflator'!AH69","v":0.17591373801916943},{"$f":"'CPI % trimestre'!AI69-'Inflation GDP Deflator'!AI69","v":-1.7435426764740303E-2}]
[35292,{"$f":"'CPI % trimestre'!B70-'Inflation GDP Deflator'!B70","v":1.4507701545212193E-3},{"$f":"'CPI % trimestre'!C70-'Inflation GDP Deflator'!C70","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D70-'Inflation GDP Deflator'!D70","v":1.7381928975599759E-2},{"$f":"'CPI % trimestre'!E70-'Inflation GDP Deflator'!E70","v":1.0043181519884481E-2},{"$f":"'CPI % trimestre'!F70-'Inflation GDP Deflator'!F70","v":-4.0000000000001146E-3},{"$f":"'CPI % trimestre'!G70-'Inflation GDP Deflator'!G70","v":1.8429037254422354E-2},{"$f":"'CPI % trimestre'!H70-'Inflation GDP Deflator'!H70","v":-1.048177124576366E-2},{"$f":"'CPI % trimestre'!I70-'Inflation GDP Deflator'!I70","v":-7.0000000000000062E-3},{"$f":"'CPI % trimestre'!J70-'Inflation GDP Deflator'!J70","v":-1.6586145545541831E-3},{"$f":"'CPI % trimestre'!K70-'Inflation GDP Deflator'!K70","v":6.412925275749437E-4},{"$f":"'CPI % trimestre'!L70-'Inflation GDP Deflator'!L70","v":1.4696938050879904E-3},{"$f":"'CPI % trimestre'!M70-'Inflation GDP Deflator'!M70","v":-1.8496081788752505E-3},{"$f":"'CPI % trimestre'!N70-'Inflation GDP Deflator'!N70","v":-5.9448319126167437E-3},{"$f":"'CPI % trimestre'!O70-'Inflation GDP Deflator'!O70","v":-1.4609143188517915E-2},{"$f":"'CPI % trimestre'!P70-'Inflation GDP Deflator'!P70","v":1.819524617996604E-2},{"$f":"'CPI % trimestre'!Q70-'Inflation GDP Deflator'!Q70","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!R70-'Inflation GDP Deflator'!R70","v":-4.5642016558647969E-3},{"$f":"'CPI % trimestre'!S70-'Inflation GDP Deflator'!S70","v":-3.0968198992443741E-3},{"$f":"'CPI % trimestre'!T70-'Inflation GDP Deflator'!T70","v":2.2644390194283215E-2},{"$f":"'CPI % trimestre'!U70-'Inflation GDP Deflator'!U70","v":-1.81867391970989E-2},{"$f":"'CPI % trimestre'!V70-'Inflation GDP Deflator'!V70","v":3.3415076993794646E-2},{"$f":"'CPI % trimestre'!W70-'Inflation GDP Deflator'!W70","v":-5.5849889624723925E-3},{"$f":"'CPI % trimestre'!X70-'Inflation GDP Deflator'!X70","v":1.2399714744161239E-3},{"$f":"'CPI % trimestre'!Y70-'Inflation GDP Deflator'!Y70","v":-6.0547328436907355E-3},{"$f":"'CPI % trimestre'!Z70-'Inflation GDP Deflator'!Z70","v":1.2525487029374505E-3},{"$f":"'CPI % trimestre'!AA70-'Inflation GDP Deflator'!AA70","v":-2.5056084997684192E-2},{"$f":"'CPI % trimestre'!AB70-'Inflation GDP Deflator'!AB70","v":-5.9278705568913681E-3},{"$f":"'CPI % trimestre'!AC70-'Inflation GDP Deflator'!AC70","v":1.2350899551465844E-2},{"$f":"'CPI % trimestre'!AD70-'Inflation GDP Deflator'!AD70","v":-5.6919555264879351E-3},{"$f":"'CPI % trimestre'!AE70-'Inflation GDP Deflator'!AE70","v":-1.089146422999776E-2},{"$f":"'CPI % trimestre'!AF70-'Inflation GDP Deflator'!AF70","v":-4.9885846041349602E-2},{"$f":"'CPI % trimestre'!AG70-'Inflation GDP Deflator'!AG70","v":6.1375106832799453E-3},{"$f":"'CPI % trimestre'!AH70-'Inflation GDP Deflator'!AH70","v":9.2205962059620727E-2},{"$f":"'CPI % trimestre'!AI70-'Inflation GDP Deflator'!AI70","v":-1.3414937759336221E-2}]
[35384,{"$f":"'CPI % trimestre'!B71-'Inflation GDP Deflator'!B71","v":-3.2223892820909539E-3},{"$f":"'CPI % trimestre'!C71-'Inflation GDP Deflator'!C71","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D71-'Inflation GDP Deflator'!D71","v":-7.0922790978049655E-3},{"$f":"'CPI % trimestre'!E71-'Inflation GDP Deflator'!E71","v":1.3803639485425734E-3},{"$f":"'CPI % trimestre'!F71-'Inflation GDP Deflator'!F71","v":2.8647421385293859E-3},{"$f":"'CPI % trimestre'!G71-'Inflation GDP Deflator'!G71","v":1.0713134309111583E-3},{"$f":"'CPI % trimestre'!H71-'Inflation GDP Deflator'!H71","v":1.0913935647835826E-2},{"$f":"'CPI % trimestre'!I71-'Inflation GDP Deflator'!I71","v":1.1622310564344929E-2},{"$f":"'CPI % trimestre'!J71-'Inflation GDP Deflator'!J71","v":8.6367568190992561E-4},{"$f":"'CPI % trimestre'!K71-'Inflation GDP Deflator'!K71","v":1.9750723407538695E-2},{"$f":"'CPI % trimestre'!L71-'Inflation GDP Deflator'!L71","v":5.2619423882002136E-3},{"$f":"'CPI % trimestre'!M71-'Inflation GDP Deflator'!M71","v":-4.2855620871614653E-3},{"$f":"'CPI % trimestre'!N71-'Inflation GDP Deflator'!N71","v":4.6974473082392887E-3},{"$f":"'CPI % trimestre'!O71-'Inflation GDP Deflator'!O71","v":8.2965144820834613E-4},{"$f":"'CPI % trimestre'!P71-'Inflation GDP Deflator'!P71","v":9.1234216907768451E-3},{"$f":"'CPI % trimestre'!Q71-'Inflation GDP Deflator'!Q71","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!R71-'Inflation GDP Deflator'!R71","v":7.6175800616373746E-4},{"$f":"'CPI % trimestre'!S71-'Inflation GDP Deflator'!S71","v":5.0757362976441289E-3},{"$f":"'CPI % trimestre'!T71-'Inflation GDP Deflator'!T71","v":3.409967150068105E-2},{"$f":"'CPI % trimestre'!U71-'Inflation GDP Deflator'!U71","v":1.9190380494816361E-2},{"$f":"'CPI % trimestre'!V71-'Inflation GDP Deflator'!V71","v":2.8259228695604266E-2},{"$f":"'CPI % trimestre'!W71-'Inflation GDP Deflator'!W71","v":-9.6784871570148034E-3},{"$f":"'CPI % trimestre'!X71-'Inflation GDP Deflator'!X71","v":9.8145886714277042E-3},{"$f":"'CPI % trimestre'!Y71-'Inflation GDP Deflator'!Y71","v":7.1914391910795628E-3},{"$f":"'CPI % trimestre'!Z71-'Inflation GDP Deflator'!Z71","v":3.9783841882128357E-3},{"$f":"'CPI % trimestre'!AA71-'Inflation GDP Deflator'!AA71","v":-1.78116874038865E-2},{"$f":"'CPI % trimestre'!AB71-'Inflation GDP Deflator'!AB71","v":1.1986275518957035E-2},{"$f":"'CPI % trimestre'!AC71-'Inflation GDP Deflator'!AC71","v":-7.7975659952356224E-3},{"$f":"'CPI % trimestre'!AD71-'Inflation GDP Deflator'!AD71","v":-7.7465708687107782E-4},{"$f":"'CPI % trimestre'!AE71-'Inflation GDP Deflator'!AE71","v":1.0784357066088046E-2},{"$f":"'CPI % trimestre'!AF71-'Inflation GDP Deflator'!AF71","v":5.2135954975794707E-2},{"$f":"'CPI % trimestre'!AG71-'Inflation GDP Deflator'!AG71","v":3.3631155902824617E-4},{"$f":"'CPI % trimestre'!AH71-'Inflation GDP Deflator'!AH71","v":0.18153440461475068},{"$f":"'CPI % trimestre'!AI71-'Inflation GDP Deflator'!AI71","v":4.0614362806143944E-3}]
[35476,{"$f":"'CPI % trimestre'!B72-'Inflation GDP Deflator'!B72","v":1.3462738810628316E-2},{"$f":"'CPI % trimestre'!C72-'Inflation GDP Deflator'!C72","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D72-'Inflation GDP Deflator'!D72","v":-4.1569502178262496E-6},{"$f":"'CPI % trimestre'!E72-'Inflation GDP Deflator'!E72","v":5.5393838727256783E-3},{"$f":"'CPI % trimestre'!F72-'Inflation GDP Deflator'!F72","v":2.453504375600879E-3},{"$f":"'CPI % trimestre'!G72-'Inflation GDP Deflator'!G72","v":-3.8819824536354686E-3},{"$f":"'CPI % trimestre'!H72-'Inflation GDP Deflator'!H72","v":4.9576450324902988E-3},{"$f":"'CPI % trimestre'!I72-'Inflation GDP Deflator'!I72","v":-2.5619174434087233E-3},{"$f":"'CPI % trimestre'!J72-'Inflation GDP Deflator'!J72","v":1.1987591911764017E-3},{"$f":"'CPI % trimestre'!K72-'Inflation GDP Deflator'!K72","v":1.3395569021018905E-2},{"$f":"'CPI % trimestre'!L72-'Inflation GDP Deflator'!L72","v":1.2969175351279505E-3},{"$f":"'CPI % trimestre'!M72-'Inflation GDP Deflator'!M72","v":-8.5721442885773325E-3},{"$f":"'CPI % trimestre'!N72-'Inflation GDP Deflator'!N72","v":3.3734235619811148E-3},{"$f":"'CPI % trimestre'!O72-'Inflation GDP Deflator'!O72","v":3.3653998793536921E-3},{"$f":"'CPI % trimestre'!P72-'Inflation GDP Deflator'!P72","v":2.300169477846814E-2},{"$f":"'CPI % trimestre'!Q72-'Inflation GDP Deflator'!Q72","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!R72-'Inflation GDP Deflator'!R72","v":3.0322408739669182E-4},{"$f":"'CPI % trimestre'!S72-'Inflation GDP Deflator'!S72","v":-1.0507764357901017E-3},{"$f":"'CPI % trimestre'!T72-'Inflation GDP Deflator'!T72","v":9.1053545981611972E-4},{"$f":"'CPI % trimestre'!U72-'Inflation GDP Deflator'!U72","v":1.2170583484489406E-2},{"$f":"'CPI % trimestre'!V72-'Inflation GDP Deflator'!V72","v":5.7337486500013024E-2},{"$f":"'CPI % trimestre'!W72-'Inflation GDP Deflator'!W72","v":2.7631953739893911E-2},{"$f":"'CPI % trimestre'!X72-'Inflation GDP Deflator'!X72","v":3.6226987221140705E-3},{"$f":"'CPI % trimestre'!Y72-'Inflation GDP Deflator'!Y72","v":-1.9822756765313088E-3},{"$f":"'CPI % trimestre'!Z72-'Inflation GDP Deflator'!Z72","v":3.993710871344025E-2},{"$f":"'CPI % trimestre'!AA72-'Inflation GDP Deflator'!AA72","v":5.6266424631711276E-2},{"$f":"'CPI % trimestre'!AB72-'Inflation GDP Deflator'!AB72","v":2.7164998738541613E-2},{"$f":"'CPI % trimestre'!AC72-'Inflation GDP Deflator'!AC72","v":2.4381608017674528E-2},{"$f":"'CPI % trimestre'!AD72-'Inflation GDP Deflator'!AD72","v":4.1474983755686035E-3},{"$f":"'CPI % trimestre'!AE72-'Inflation GDP Deflator'!AE72","v":2.6531579996015076E-2},{"$f":"'CPI % trimestre'!AF72-'Inflation GDP Deflator'!AF72","v":-1.4302915760320611E-2},{"$f":"'CPI % trimestre'!AG72-'Inflation GDP Deflator'!AG72","v":6.8946802192014767E-3},{"$f":"'CPI % trimestre'!AH72-'Inflation GDP Deflator'!AH72","v":0.1552566678212679},{"$f":"'CPI % trimestre'!AI72-'Inflation GDP Deflator'!AI72","v":-1.4098184263618085E-2}]
[35565,{"$f":"'CPI % trimestre'!B73-'Inflation GDP Deflator'!B73","v":2.2076273744972008E-3},{"$f":"'CPI % trimestre'!C73-'Inflation GDP Deflator'!C73","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D73-'Inflation GDP Deflator'!D73","v":-3.0240636327024673E-3},{"$f":"'CPI % trimestre'!E73-'Inflation GDP Deflator'!E73","v":-8.1941063585899698E-3},{"$f":"'CPI % trimestre'!F73-'Inflation GDP Deflator'!F73","v":4.2233425110840273E-3},{"$f":"'CPI % trimestre'!G73-'Inflation GDP Deflator'!G73","v":2.3781507362116261E-2},{"$f":"'CPI % trimestre'!H73-'Inflation GDP Deflator'!H73","v":1.4268953624438141E-2},{"$f":"'CPI % trimestre'!I73-'Inflation GDP Deflator'!I73","v":5.3950643548558164E-3},{"$f":"'CPI % trimestre'!J73-'Inflation GDP Deflator'!J73","v":-1.6855159013627885E-3},{"$f":"'CPI % trimestre'!K73-'Inflation GDP Deflator'!K73","v":2.6202026878166973E-2},{"$f":"'CPI % trimestre'!L73-'Inflation GDP Deflator'!L73","v":1.1424199366052434E-3},{"$f":"'CPI % trimestre'!M73-'Inflation GDP Deflator'!M73","v":9.7186632313581711E-3},{"$f":"'CPI % trimestre'!N73-'Inflation GDP Deflator'!N73","v":5.7968285794629537E-4},{"$f":"'CPI % trimestre'!O73-'Inflation GDP Deflator'!O73","v":2.3360567034775181E-2},{"$f":"'CPI % trimestre'!P73-'Inflation GDP Deflator'!P73","v":4.3353616186018407E-2},{"$f":"'CPI % trimestre'!Q73-'Inflation GDP Deflator'!Q73","v":1.0458808927953367E-3},{"$f":"'CPI % trimestre'!R73-'Inflation GDP Deflator'!R73","v":2.1368876271840032E-3},{"$f":"'CPI % trimestre'!S73-'Inflation GDP Deflator'!S73","v":1.0543475898317611E-2},{"$f":"'CPI % trimestre'!T73-'Inflation GDP Deflator'!T73","v":1.8966912043712592E-2},{"$f":"'CPI % trimestre'!U73-'Inflation GDP Deflator'!U73","v":4.6512156531828497E-2},{"$f":"'CPI % trimestre'!V73-'Inflation GDP Deflator'!V73","v":2.1720687207851141E-2},{"$f":"'CPI % trimestre'!W73-'Inflation GDP Deflator'!W73","v":-6.1287561030474169E-3},{"$f":"'CPI % trimestre'!X73-'Inflation GDP Deflator'!X73","v":-8.3111556048596213E-3},{"$f":"'CPI % trimestre'!Y73-'Inflation GDP Deflator'!Y73","v":3.0553954278043083E-3},{"$f":"'CPI % trimestre'!Z73-'Inflation GDP Deflator'!Z73","v":1.2142970525632069E-2},{"$f":"'CPI % trimestre'!AA73-'Inflation GDP Deflator'!AA73","v":-3.099810267702563E-2},{"$f":"'CPI % trimestre'!AB73-'Inflation GDP Deflator'!AB73","v":3.3688775088793754E-3},{"$f":"'CPI % trimestre'!AC73-'Inflation GDP Deflator'!AC73","v":-1.0899780770435408E-2},{"$f":"'CPI % trimestre'!AD73-'Inflation GDP Deflator'!AD73","v":1.2258064516128986E-2},{"$f":"'CPI % trimestre'!AE73-'Inflation GDP Deflator'!AE73","v":6.2997559180195672E-3},{"$f":"'CPI % trimestre'!AF73-'Inflation GDP Deflator'!AF73","v":-2.9813411009106394E-3},{"$f":"'CPI % trimestre'!AG73-'Inflation GDP Deflator'!AG73","v":-5.8738399491975457E-4},{"$f":"'CPI % trimestre'!AH73-'Inflation GDP Deflator'!AH73","v":0.16999521101466608},{"$f":"'CPI % trimestre'!AI73-'Inflation GDP Deflator'!AI73","v":-1.6984666709437213E-2}]
[35657,{"$f":"'CPI % trimestre'!B74-'Inflation GDP Deflator'!B74","v":9.8555369269180959E-3},{"$f":"'CPI % trimestre'!C74-'Inflation GDP Deflator'!C74","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D74-'Inflation GDP Deflator'!D74","v":0},{"$f":"'CPI % trimestre'!E74-'Inflation GDP Deflator'!E74","v":8.693261838620181E-3},{"$f":"'CPI % trimestre'!F74-'Inflation GDP Deflator'!F74","v":1.314717604117277E-3},{"$f":"'CPI % trimestre'!G74-'Inflation GDP Deflator'!G74","v":1.8508697332817903E-2},{"$f":"'CPI % trimestre'!H74-'Inflation GDP Deflator'!H74","v":-1.5000762776506527E-2},{"$f":"'CPI % trimestre'!I74-'Inflation GDP Deflator'!I74","v":-7.799250640899702E-4},{"$f":"'CPI % trimestre'!J74-'Inflation GDP Deflator'!J74","v":3.2147214778491806E-3},{"$f":"'CPI % trimestre'!K74-'Inflation GDP Deflator'!K74","v":1.1040971966549185E-2},{"$f":"'CPI % trimestre'!L74-'Inflation GDP Deflator'!L74","v":1.3719865980222901E-3},{"$f":"'CPI % trimestre'!M74-'Inflation GDP Deflator'!M74","v":-4.6087785078763321E-4},{"$f":"'CPI % trimestre'!N74-'Inflation GDP Deflator'!N74","v":-9.7565972391622235E-4},{"$f":"'CPI % trimestre'!O74-'Inflation GDP Deflator'!O74","v":-1.1089026756926135E-2},{"$f":"'CPI % trimestre'!P74-'Inflation GDP Deflator'!P74","v":2.2037518037518078E-2},{"$f":"'CPI % trimestre'!Q74-'Inflation GDP Deflator'!Q74","v":6.6805676458083774E-3},{"$f":"'CPI % trimestre'!R74-'Inflation GDP Deflator'!R74","v":-3.5906402708077989E-3},{"$f":"'CPI % trimestre'!S74-'Inflation GDP Deflator'!S74","v":-1.0019305019304259E-3},{"$f":"'CPI % trimestre'!T74-'Inflation GDP Deflator'!T74","v":1.3052092069704591E-2},{"$f":"'CPI % trimestre'!U74-'Inflation GDP Deflator'!U74","v":4.8412415739971237E-3},{"$f":"'CPI % trimestre'!V74-'Inflation GDP Deflator'!V74","v":1.5707426892269782E-2},{"$f":"'CPI % trimestre'!W74-'Inflation GDP Deflator'!W74","v":-1.2999999999999901E-2},{"$f":"'CPI % trimestre'!X74-'Inflation GDP Deflator'!X74","v":5.3831788348333021E-3},{"$f":"'CPI % trimestre'!Y74-'Inflation GDP Deflator'!Y74","v":-2.8544798948202388E-3},{"$f":"'CPI % trimestre'!Z74-'Inflation GDP Deflator'!Z74","v":7.0354895012447738E-4},{"$f":"'CPI % trimestre'!AA74-'Inflation GDP Deflator'!AA74","v":-3.4570583471732141E-2},{"$f":"'CPI % trimestre'!AB74-'Inflation GDP Deflator'!AB74","v":2.2177575621595835E-3},{"$f":"'CPI % trimestre'!AC74-'Inflation GDP Deflator'!AC74","v":3.3654910472056487E-2},{"$f":"'CPI % trimestre'!AD74-'Inflation GDP Deflator'!AD74","v":-5.8024219247930775E-3},{"$f":"'CPI % trimestre'!AE74-'Inflation GDP Deflator'!AE74","v":5.6489004705573276E-3},{"$f":"'CPI % trimestre'!AF74-'Inflation GDP Deflator'!AF74","v":-2.9453182193883709E-2},{"$f":"'CPI % trimestre'!AG74-'Inflation GDP Deflator'!AG74","v":-8.8678063888536496E-4},{"$f":"'CPI % trimestre'!AH74-'Inflation GDP Deflator'!AH74","v":0.1533642148129295},{"$f":"'CPI % trimestre'!AI74-'Inflation GDP Deflator'!AI74","v":-1.1980938979147981E-2}]
[35749,{"$f":"'CPI % trimestre'!B75-'Inflation GDP Deflator'!B75","v":-5.5796532509216901E-3},{"$f":"'CPI % trimestre'!C75-'Inflation GDP Deflator'!C75","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D75-'Inflation GDP Deflator'!D75","v":6.9643399947244555E-3},{"$f":"'CPI % trimestre'!E75-'Inflation GDP Deflator'!E75","v":-3.7879948914433248E-3},{"$f":"'CPI % trimestre'!F75-'Inflation GDP Deflator'!F75","v":-3.0926854351460698E-3},{"$f":"'CPI % trimestre'!G75-'Inflation GDP Deflator'!G75","v":1.1043796958035479E-2},{"$f":"'CPI % trimestre'!H75-'Inflation GDP Deflator'!H75","v":-1.4537580540507911E-2},{"$f":"'CPI % trimestre'!I75-'Inflation GDP Deflator'!I75","v":-7.9765925693187079E-4},{"$f":"'CPI % trimestre'!J75-'Inflation GDP Deflator'!J75","v":1.5871486854034389E-3},{"$f":"'CPI % trimestre'!K75-'Inflation GDP Deflator'!K75","v":2.765068693868411E-2},{"$f":"'CPI % trimestre'!L75-'Inflation GDP Deflator'!L75","v":1.3529555347625566E-3},{"$f":"'CPI % trimestre'!M75-'Inflation GDP Deflator'!M75","v":-4.856899762011313E-4},{"$f":"'CPI % trimestre'!N75-'Inflation GDP Deflator'!N75","v":9.6023779358755945E-4},{"$f":"'CPI % trimestre'!O75-'Inflation GDP Deflator'!O75","v":-5.4186828686124677E-3},{"$f":"'CPI % trimestre'!P75-'Inflation GDP Deflator'!P75","v":8.8454996456412971E-3},{"$f":"'CPI % trimestre'!Q75-'Inflation GDP Deflator'!Q75","v":-2.9067307498943373E-3},{"$f":"'CPI % trimestre'!R75-'Inflation GDP Deflator'!R75","v":4.0763402956807138E-3},{"$f":"'CPI % trimestre'!S75-'Inflation GDP Deflator'!S75","v":2.0109692222791686E-3},{"$f":"'CPI % trimestre'!T75-'Inflation GDP Deflator'!T75","v":-7.8059283291549431E-3},{"$f":"'CPI % trimestre'!U75-'Inflation GDP Deflator'!U75","v":-8.7488591908000179E-2},{"$f":"'CPI % trimestre'!V75-'Inflation GDP Deflator'!V75","v":1.3967686093479537E-2},{"$f":"'CPI % trimestre'!W75-'Inflation GDP Deflator'!W75","v":1.3602264031453482E-2},{"$f":"'CPI % trimestre'!X75-'Inflation GDP Deflator'!X75","v":4.2195023265224618E-3},{"$f":"'CPI % trimestre'!Y75-'Inflation GDP Deflator'!Y75","v":2.3628964100430583E-3},{"$f":"'CPI % trimestre'!Z75-'Inflation GDP Deflator'!Z75","v":2.3799583007558023E-2},{"$f":"'CPI % trimestre'!AA75-'Inflation GDP Deflator'!AA75","v":-1.8193088150724179E-2},{"$f":"'CPI % trimestre'!AB75-'Inflation GDP Deflator'!AB75","v":-1.7569620763309368E-2},{"$f":"'CPI % trimestre'!AC75-'Inflation GDP Deflator'!AC75","v":-1.5153190736618694E-2},{"$f":"'CPI % trimestre'!AD75-'Inflation GDP Deflator'!AD75","v":2.1940063091482664E-2},{"$f":"'CPI % trimestre'!AE75-'Inflation GDP Deflator'!AE75","v":2.8840722618095338E-3},{"$f":"'CPI % trimestre'!AF75-'Inflation GDP Deflator'!AF75","v":4.2002982751912943E-2},{"$f":"'CPI % trimestre'!AG75-'Inflation GDP Deflator'!AG75","v":1.7656929908731467E-3},{"$f":"'CPI % trimestre'!AH75-'Inflation GDP Deflator'!AH75","v":0.22653539338154727},{"$f":"'CPI % trimestre'!AI75-'Inflation GDP Deflator'!AI75","v":3.1937096650765939E-3}]
[35841,{"$f":"'CPI % trimestre'!B76-'Inflation GDP Deflator'!B76","v":5.7900176033146566E-3},{"$f":"'CPI % trimestre'!C76-'Inflation GDP Deflator'!C76","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D76-'Inflation GDP Deflator'!D76","v":-7.8210121604471716E-5},{"$f":"'CPI % trimestre'!E76-'Inflation GDP Deflator'!E76","v":-5.3091095189353732E-3},{"$f":"'CPI % trimestre'!F76-'Inflation GDP Deflator'!F76","v":7.5208802522360729E-3},{"$f":"'CPI % trimestre'!G76-'Inflation GDP Deflator'!G76","v":-2.9395608496409764E-3},{"$f":"'CPI % trimestre'!H76-'Inflation GDP Deflator'!H76","v":3.2774225984122052E-2},{"$f":"'CPI % trimestre'!I76-'Inflation GDP Deflator'!I76","v":6.4079549454416629E-3},{"$f":"'CPI % trimestre'!J76-'Inflation GDP Deflator'!J76","v":1.659836469313225E-3},{"$f":"'CPI % trimestre'!K76-'Inflation GDP Deflator'!K76","v":-3.1171715810923706E-3},{"$f":"'CPI % trimestre'!L76-'Inflation GDP Deflator'!L76","v":1.4708360337007953E-3},{"$f":"'CPI % trimestre'!M76-'Inflation GDP Deflator'!M76","v":-2.3299599420019468E-2},{"$f":"'CPI % trimestre'!N76-'Inflation GDP Deflator'!N76","v":-1.8461211451336057E-3},{"$f":"'CPI % trimestre'!O76-'Inflation GDP Deflator'!O76","v":1.2017664643536596E-2},{"$f":"'CPI % trimestre'!P76-'Inflation GDP Deflator'!P76","v":2.1795411089866157E-2},{"$f":"'CPI % trimestre'!Q76-'Inflation GDP Deflator'!Q76","v":-1.2360983409954063E-2},{"$f":"'CPI % trimestre'!R76-'Inflation GDP Deflator'!R76","v":-3.8393020400728783E-4},{"$f":"'CPI % trimestre'!S76-'Inflation GDP Deflator'!S76","v":-2.9961389961389306E-3},{"$f":"'CPI % trimestre'!T76-'Inflation GDP Deflator'!T76","v":1.4212548620451515E-2},{"$f":"'CPI % trimestre'!U76-'Inflation GDP Deflator'!U76","v":5.3895656710577944E-2},{"$f":"'CPI % trimestre'!V76-'Inflation GDP Deflator'!V76","v":3.7216059047192829E-2},{"$f":"'CPI % trimestre'!W76-'Inflation GDP Deflator'!W76","v":3.3515815085158107E-2},{"$f":"'CPI % trimestre'!X76-'Inflation GDP Deflator'!X76","v":1.0590887135727423E-3},{"$f":"'CPI % trimestre'!Y76-'Inflation GDP Deflator'!Y76","v":-1.8493552621419163E-3},{"$f":"'CPI % trimestre'!Z76-'Inflation GDP Deflator'!Z76","v":3.413897407537736E-2},{"$f":"'CPI % trimestre'!AA76-'Inflation GDP Deflator'!AA76","v":4.7249634757437931E-2},{"$f":"'CPI % trimestre'!AB76-'Inflation GDP Deflator'!AB76","v":6.0609593788992111E-2},{"$f":"'CPI % trimestre'!AC76-'Inflation GDP Deflator'!AC76","v":4.5933248200603516E-2},{"$f":"'CPI % trimestre'!AD76-'Inflation GDP Deflator'!AD76","v":-6.1403508771917803E-4},{"$f":"'CPI % trimestre'!AE76-'Inflation GDP Deflator'!AE76","v":3.1704988678693868E-2},{"$f":"'CPI % trimestre'!AF76-'Inflation GDP Deflator'!AF76","v":-9.0333665047122036E-3},{"$f":"'CPI % trimestre'!AG76-'Inflation GDP Deflator'!AG76","v":3.3921098153011364E-4},{"$f":"'CPI % trimestre'!AH76-'Inflation GDP Deflator'!AH76","v":0.16144978783592656},{"$f":"'CPI % trimestre'!AI76-'Inflation GDP Deflator'!AI76","v":-6.9966148285780516E-3}]
[35930,{"$f":"'CPI % trimestre'!B77-'Inflation GDP Deflator'!B77","v":-3.8082043214510142E-3},{"$f":"'CPI % trimestre'!C77-'Inflation GDP Deflator'!C77","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D77-'Inflation GDP Deflator'!D77","v":-4.3418658557836665E-5},{"$f":"'CPI % trimestre'!E77-'Inflation GDP Deflator'!E77","v":3.8374715524073233E-3},{"$f":"'CPI % trimestre'!F77-'Inflation GDP Deflator'!F77","v":3.3020196073412222E-3},{"$f":"'CPI % trimestre'!G77-'Inflation GDP Deflator'!G77","v":2.1738238520143671E-2},{"$f":"'CPI % trimestre'!H77-'Inflation GDP Deflator'!H77","v":3.1598687261943259E-2},{"$f":"'CPI % trimestre'!I77-'Inflation GDP Deflator'!I77","v":2.7637180238236914E-3},{"$f":"'CPI % trimestre'!J77-'Inflation GDP Deflator'!J77","v":-5.733093787721355E-3},{"$f":"'CPI % trimestre'!K77-'Inflation GDP Deflator'!K77","v":1.1856861457649304E-2},{"$f":"'CPI % trimestre'!L77-'Inflation GDP Deflator'!L77","v":4.5625143103422694E-3},{"$f":"'CPI % trimestre'!M77-'Inflation GDP Deflator'!M77","v":9.3114723903782171E-3},{"$f":"'CPI % trimestre'!N77-'Inflation GDP Deflator'!N77","v":9.7932691141155992E-4},{"$f":"'CPI % trimestre'!O77-'Inflation GDP Deflator'!O77","v":2.4520757465404275E-2},{"$f":"'CPI % trimestre'!P77-'Inflation GDP Deflator'!P77","v":3.8235945393959025E-2},{"$f":"'CPI % trimestre'!Q77-'Inflation GDP Deflator'!Q77","v":5.3590357598978233E-3},{"$f":"'CPI % trimestre'!R77-'Inflation GDP Deflator'!R77","v":5.847056989974897E-4},{"$f":"'CPI % trimestre'!S77-'Inflation GDP Deflator'!S77","v":1.0032233054871664E-2},{"$f":"'CPI % trimestre'!T77-'Inflation GDP Deflator'!T77","v":4.5780398463324268E-3},{"$f":"'CPI % trimestre'!U77-'Inflation GDP Deflator'!U77","v":1.1669666849286386E-2},{"$f":"'CPI % trimestre'!V77-'Inflation GDP Deflator'!V77","v":1.3320660245258242E-2},{"$f":"'CPI % trimestre'!W77-'Inflation GDP Deflator'!W77","v":-7.7715605017054656E-3},{"$f":"'CPI % trimestre'!X77-'Inflation GDP Deflator'!X77","v":6.5168539325854979E-4},{"$f":"'CPI % trimestre'!Y77-'Inflation GDP Deflator'!Y77","v":7.840288511076654E-3},{"$f":"'CPI % trimestre'!Z77-'Inflation GDP Deflator'!Z77","v":5.2621119584824738E-3},{"$f":"'CPI % trimestre'!AA77-'Inflation GDP Deflator'!AA77","v":-2.4845284919090438E-2},{"$f":"'CPI % trimestre'!AB77-'Inflation GDP Deflator'!AB77","v":-6.2328988039243027E-3},{"$f":"'CPI % trimestre'!AC77-'Inflation GDP Deflator'!AC77","v":-2.9056915400881511E-2},{"$f":"'CPI % trimestre'!AD77-'Inflation GDP Deflator'!AD77","v":1.9962570180910744E-2},{"$f":"'CPI % trimestre'!AE77-'Inflation GDP Deflator'!AE77","v":2.5915932973596956E-4},{"$f":"'CPI % trimestre'!AF77-'Inflation GDP Deflator'!AF77","v":-8.1578561460774468E-3},{"$f":"'CPI % trimestre'!AG77-'Inflation GDP Deflator'!AG77","v":-1.3962106436332666E-3},{"$f":"'CPI % trimestre'!AH77-'Inflation GDP Deflator'!AH77","v":0.12044785091674193},{"$f":"'CPI % trimestre'!AI77-'Inflation GDP Deflator'!AI77","v":-2.1102392975867135E-2}]
[36022,{"$f":"'CPI % trimestre'!B78-'Inflation GDP Deflator'!B78","v":1.3807539847868755E-3},{"$f":"'CPI % trimestre'!C78-'Inflation GDP Deflator'!C78","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D78-'Inflation GDP Deflator'!D78","v":-9.8259928606081459E-4},{"$f":"'CPI % trimestre'!E78-'Inflation GDP Deflator'!E78","v":-4.4610856686161382E-3},{"$f":"'CPI % trimestre'!F78-'Inflation GDP Deflator'!F78","v":5.0842943157464182E-3},{"$f":"'CPI % trimestre'!G78-'Inflation GDP Deflator'!G78","v":9.1269321668159265E-3},{"$f":"'CPI % trimestre'!H78-'Inflation GDP Deflator'!H78","v":-7.8461787975799835E-3},{"$f":"'CPI % trimestre'!I78-'Inflation GDP Deflator'!I78","v":-4.3923805840264674E-3},{"$f":"'CPI % trimestre'!J78-'Inflation GDP Deflator'!J78","v":4.0300489168414444E-3},{"$f":"'CPI % trimestre'!K78-'Inflation GDP Deflator'!K78","v":4.1887987590083497E-3},{"$f":"'CPI % trimestre'!L78-'Inflation GDP Deflator'!L78","v":6.8336458612383577E-4},{"$f":"'CPI % trimestre'!M78-'Inflation GDP Deflator'!M78","v":3.9104120654487318E-4},{"$f":"'CPI % trimestre'!N78-'Inflation GDP Deflator'!N78","v":-9.2135727578146476E-4},{"$f":"'CPI % trimestre'!O78-'Inflation GDP Deflator'!O78","v":-2.0544757924068291E-2},{"$f":"'CPI % trimestre'!P78-'Inflation GDP Deflator'!P78","v":3.0032811396762948E-4},{"$f":"'CPI % trimestre'!Q78-'Inflation GDP Deflator'!Q78","v":-3.9903916490382496E-3},{"$f":"'CPI % trimestre'!R78-'Inflation GDP Deflator'!R78","v":3.9488027277656546E-4},{"$f":"'CPI % trimestre'!S78-'Inflation GDP Deflator'!S78","v":-6.9395109395107291E-3},{"$f":"'CPI % trimestre'!T78-'Inflation GDP Deflator'!T78","v":-1.0276853439892597E-2},{"$f":"'CPI % trimestre'!U78-'Inflation GDP Deflator'!U78","v":8.3440552155227277E-3},{"$f":"'CPI % trimestre'!V78-'Inflation GDP Deflator'!V78","v":1.7391705829004955E-2},{"$f":"'CPI % trimestre'!W78-'Inflation GDP Deflator'!W78","v":-1.7999999999999905E-2},{"$f":"'CPI % trimestre'!X78-'Inflation GDP Deflator'!X78","v":2.1444031292897625E-3},{"$f":"'CPI % trimestre'!Y78-'Inflation GDP Deflator'!Y78","v":-8.078975562471169E-3},{"$f":"'CPI % trimestre'!Z78-'Inflation GDP Deflator'!Z78","v":-1.8988210225063584E-2},{"$f":"'CPI % trimestre'!AA78-'Inflation GDP Deflator'!AA78","v":-2.546415943426561E-2},{"$f":"'CPI % trimestre'!AB78-'Inflation GDP Deflator'!AB78","v":-3.3042462845010778E-2},{"$f":"'CPI % trimestre'!AC78-'Inflation GDP Deflator'!AC78","v":1.3677905554868364E-2},{"$f":"'CPI % trimestre'!AD78-'Inflation GDP Deflator'!AD78","v":-7.7675840978597144E-4},{"$f":"'CPI % trimestre'!AE78-'Inflation GDP Deflator'!AE78","v":-2.9438875326788239E-3},{"$f":"'CPI % trimestre'!AF78-'Inflation GDP Deflator'!AF78","v":-3.530019282321406E-2},{"$f":"'CPI % trimestre'!AG78-'Inflation GDP Deflator'!AG78","v":3.6924365992626607E-3},{"$f":"'CPI % trimestre'!AH78-'Inflation GDP Deflator'!AH78","v":9.1638128157404908E-2},{"$f":"'CPI % trimestre'!AI78-'Inflation GDP Deflator'!AI78","v":-4.7878787878787854E-3}]
[36114,{"$f":"'CPI % trimestre'!B79-'Inflation GDP Deflator'!B79","v":-5.5626491859346316E-3},{"$f":"'CPI % trimestre'!C79-'Inflation GDP Deflator'!C79","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D79-'Inflation GDP Deflator'!D79","v":5.9546812749006195E-3},{"$f":"'CPI % trimestre'!E79-'Inflation GDP Deflator'!E79","v":1.593046176541657E-3},{"$f":"'CPI % trimestre'!F79-'Inflation GDP Deflator'!F79","v":1.9172496400210459E-4},{"$f":"'CPI % trimestre'!G79-'Inflation GDP Deflator'!G79","v":9.2129179309242692E-3},{"$f":"'CPI % trimestre'!H79-'Inflation GDP Deflator'!H79","v":2.0262706960068932E-2},{"$f":"'CPI % trimestre'!I79-'Inflation GDP Deflator'!I79","v":8.9199684986509542E-3},{"$f":"'CPI % trimestre'!J79-'Inflation GDP Deflator'!J79","v":-5.0832720358624517E-3},{"$f":"'CPI % trimestre'!K79-'Inflation GDP Deflator'!K79","v":-8.4616743483922896E-5},{"$f":"'CPI % trimestre'!L79-'Inflation GDP Deflator'!L79","v":6.6984720090745853E-4},{"$f":"'CPI % trimestre'!M79-'Inflation GDP Deflator'!M79","v":6.7067396151926362E-3},{"$f":"'CPI % trimestre'!N79-'Inflation GDP Deflator'!N79","v":-1.5376233428172625E-3},{"$f":"'CPI % trimestre'!O79-'Inflation GDP Deflator'!O79","v":-1.2332270822265623E-2},{"$f":"'CPI % trimestre'!P79-'Inflation GDP Deflator'!P79","v":-9.6545060802931681E-3},{"$f":"'CPI % trimestre'!Q79-'Inflation GDP Deflator'!Q79","v":9.2143283344604532E-3},{"$f":"'CPI % trimestre'!R79-'Inflation GDP Deflator'!R79","v":-5.8469832589576054E-3},{"$f":"'CPI % trimestre'!S79-'Inflation GDP Deflator'!S79","v":1.3080540692762543E-2},{"$f":"'CPI % trimestre'!T79-'Inflation GDP Deflator'!T79","v":8.316501192128456E-3},{"$f":"'CPI % trimestre'!U79-'Inflation GDP Deflator'!U79","v":-3.5063011562945778E-3},{"$f":"'CPI % trimestre'!V79-'Inflation GDP Deflator'!V79","v":3.0041747436999167E-2},{"$f":"'CPI % trimestre'!W79-'Inflation GDP Deflator'!W79","v":1.581620448703891E-2},{"$f":"'CPI % trimestre'!X79-'Inflation GDP Deflator'!X79","v":-4.6197775096459281E-3},{"$f":"'CPI % trimestre'!Y79-'Inflation GDP Deflator'!Y79","v":8.4676576219627764E-3},{"$f":"'CPI % trimestre'!Z79-'Inflation GDP Deflator'!Z79","v":-9.2570570194672186E-4},{"$f":"'CPI % trimestre'!AA79-'Inflation GDP Deflator'!AA79","v":-1.6686312193038622E-2},{"$f":"'CPI % trimestre'!AB79-'Inflation GDP Deflator'!AB79","v":3.0014594368022007E-2},{"$f":"'CPI % trimestre'!AC79-'Inflation GDP Deflator'!AC79","v":-8.9414171871626813E-4},{"$f":"'CPI % trimestre'!AD79-'Inflation GDP Deflator'!AD79","v":-1.0723885155772606E-2},{"$f":"'CPI % trimestre'!AE79-'Inflation GDP Deflator'!AE79","v":-8.3382912487028893E-3},{"$f":"'CPI % trimestre'!AF79-'Inflation GDP Deflator'!AF79","v":3.7916402606187893E-2},{"$f":"'CPI % trimestre'!AG79-'Inflation GDP Deflator'!AG79","v":-1.6183552272398538E-3},{"$f":"'CPI % trimestre'!AH79-'Inflation GDP Deflator'!AH79","v":0.17109421427708649},{"$f":"'CPI % trimestre'!AI79-'Inflation GDP Deflator'!AI79","v":-2.5084543987086594E-2}]
[36206,{"$f":"'CPI % trimestre'!B80-'Inflation GDP Deflator'!B80","v":2.1917956785491022E-3},{"$f":"'CPI % trimestre'!C80-'Inflation GDP Deflator'!C80","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D80-'Inflation GDP Deflator'!D80","v":-3.0491320501510044E-3},{"$f":"'CPI % trimestre'!E80-'Inflation GDP Deflator'!E80","v":2.7963766364293985E-3},{"$f":"'CPI % trimestre'!F80-'Inflation GDP Deflator'!F80","v":-2.9999999999998916E-3},{"$f":"'CPI % trimestre'!G80-'Inflation GDP Deflator'!G80","v":-5.5379330088749512E-3},{"$f":"'CPI % trimestre'!H80-'Inflation GDP Deflator'!H80","v":-6.3133986422857502E-3},{"$f":"'CPI % trimestre'!I80-'Inflation GDP Deflator'!I80","v":4.5004936340441448E-3},{"$f":"'CPI % trimestre'!J80-'Inflation GDP Deflator'!J80","v":1.0648326786681928E-3},{"$f":"'CPI % trimestre'!K80-'Inflation GDP Deflator'!K80","v":-8.5008503674228741E-3},{"$f":"'CPI % trimestre'!L80-'Inflation GDP Deflator'!L80","v":-9.4189602446481668E-4},{"$f":"'CPI % trimestre'!M80-'Inflation GDP Deflator'!M80","v":-1.0706240487062479E-2},{"$f":"'CPI % trimestre'!N80-'Inflation GDP Deflator'!N80","v":2.8534704370186681E-4},{"$f":"'CPI % trimestre'!O80-'Inflation GDP Deflator'!O80","v":1.1946254472757656E-2},{"$f":"'CPI % trimestre'!P80-'Inflation GDP Deflator'!P80","v":2.9508893300857597E-2},{"$f":"'CPI % trimestre'!Q80-'Inflation GDP Deflator'!Q80","v":-1.08299895444951E-2},{"$f":"'CPI % trimestre'!R80-'Inflation GDP Deflator'!R80","v":6.7743526510481988E-3},{"$f":"'CPI % trimestre'!S80-'Inflation GDP Deflator'!S80","v":-6.8987158739430843E-3},{"$f":"'CPI % trimestre'!T80-'Inflation GDP Deflator'!T80","v":1.2524161465424233E-2},{"$f":"'CPI % trimestre'!U80-'Inflation GDP Deflator'!U80","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V80-'Inflation GDP Deflator'!V80","v":4.1370487493570307E-2},{"$f":"'CPI % trimestre'!W80-'Inflation GDP Deflator'!W80","v":1.8945243850964855E-2},{"$f":"'CPI % trimestre'!X80-'Inflation GDP Deflator'!X80","v":4.6216698160905789E-4},{"$f":"'CPI % trimestre'!Y80-'Inflation GDP Deflator'!Y80","v":1.7573994434606499E-3},{"$f":"'CPI % trimestre'!Z80-'Inflation GDP Deflator'!Z80","v":2.9611497535584341E-2},{"$f":"'CPI % trimestre'!AA80-'Inflation GDP Deflator'!AA80","v":4.3543219036514924E-2},{"$f":"'CPI % trimestre'!AB80-'Inflation GDP Deflator'!AB80","v":3.6293022212250392E-2},{"$f":"'CPI % trimestre'!AC80-'Inflation GDP Deflator'!AC80","v":1.5805084173720729E-2},{"$f":"'CPI % trimestre'!AD80-'Inflation GDP Deflator'!AD80","v":-5.2579075425790434E-3},{"$f":"'CPI % trimestre'!AE80-'Inflation GDP Deflator'!AE80","v":2.0699243087379804E-2},{"$f":"'CPI % trimestre'!AF80-'Inflation GDP Deflator'!AF80","v":-5.6044969322954774E-4},{"$f":"'CPI % trimestre'!AG80-'Inflation GDP Deflator'!AG80","v":5.2281156441305043E-3},{"$f":"'CPI % trimestre'!AH80-'Inflation GDP Deflator'!AH80","v":0.1014790174002046},{"$f":"'CPI % trimestre'!AI80-'Inflation GDP Deflator'!AI80","v":-1.168968564575168E-2}]
[36295,{"$f":"'CPI % trimestre'!B81-'Inflation GDP Deflator'!B81","v":2.76150796957364E-3},{"$f":"'CPI % trimestre'!C81-'Inflation GDP Deflator'!C81","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D81-'Inflation GDP Deflator'!D81","v":-4.0528809187256876E-5},{"$f":"'CPI % trimestre'!E81-'Inflation GDP Deflator'!E81","v":5.406847476512544E-3},{"$f":"'CPI % trimestre'!F81-'Inflation GDP Deflator'!F81","v":4.0154102404352798E-3},{"$f":"'CPI % trimestre'!G81-'Inflation GDP Deflator'!G81","v":1.8337674206077126E-2},{"$f":"'CPI % trimestre'!H81-'Inflation GDP Deflator'!H81","v":2.1525642284864199E-2},{"$f":"'CPI % trimestre'!I81-'Inflation GDP Deflator'!I81","v":5.6364285532117808E-4},{"$f":"'CPI % trimestre'!J81-'Inflation GDP Deflator'!J81","v":6.0765202050829803E-3},{"$f":"'CPI % trimestre'!K81-'Inflation GDP Deflator'!K81","v":-3.5247424635025393E-3},{"$f":"'CPI % trimestre'!L81-'Inflation GDP Deflator'!L81","v":8.3260869565215945E-3},{"$f":"'CPI % trimestre'!M81-'Inflation GDP Deflator'!M81","v":1.1526350420997589E-2},{"$f":"'CPI % trimestre'!N81-'Inflation GDP Deflator'!N81","v":5.2610506939229085E-3},{"$f":"'CPI % trimestre'!O81-'Inflation GDP Deflator'!O81","v":1.6252871881173747E-2},{"$f":"'CPI % trimestre'!P81-'Inflation GDP Deflator'!P81","v":2.2205365038813096E-2},{"$f":"'CPI % trimestre'!Q81-'Inflation GDP Deflator'!Q81","v":1.0176866597114143E-2},{"$f":"'CPI % trimestre'!R81-'Inflation GDP Deflator'!R81","v":5.0773644840640397E-4},{"$f":"'CPI % trimestre'!S81-'Inflation GDP Deflator'!S81","v":1.0034031159659396E-2},{"$f":"'CPI % trimestre'!T81-'Inflation GDP Deflator'!T81","v":-1.0137024462435917E-2},{"$f":"'CPI % trimestre'!U81-'Inflation GDP Deflator'!U81","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V81-'Inflation GDP Deflator'!V81","v":5.6814146620847161E-3},{"$f":"'CPI % trimestre'!W81-'Inflation GDP Deflator'!W81","v":-1.9730813200213304E-2},{"$f":"'CPI % trimestre'!X81-'Inflation GDP Deflator'!X81","v":-8.6925339215294661E-3},{"$f":"'CPI % trimestre'!Y81-'Inflation GDP Deflator'!Y81","v":9.1506344761472791E-3},{"$f":"'CPI % trimestre'!Z81-'Inflation GDP Deflator'!Z81","v":1.1971929036604489E-2},{"$f":"'CPI % trimestre'!AA81-'Inflation GDP Deflator'!AA81","v":-1.351218930837339E-4},{"$f":"'CPI % trimestre'!AB81-'Inflation GDP Deflator'!AB81","v":-1.7456714383094818E-2},{"$f":"'CPI % trimestre'!AC81-'Inflation GDP Deflator'!AC81","v":-2.4563816222165635E-2},{"$f":"'CPI % trimestre'!AD81-'Inflation GDP Deflator'!AD81","v":1.8606597434331129E-2},{"$f":"'CPI % trimestre'!AE81-'Inflation GDP Deflator'!AE81","v":-1.3043098084717375E-3},{"$f":"'CPI % trimestre'!AF81-'Inflation GDP Deflator'!AF81","v":-7.1973975538427437E-3},{"$f":"'CPI % trimestre'!AG81-'Inflation GDP Deflator'!AG81","v":4.6674964438131461E-4},{"$f":"'CPI % trimestre'!AH81-'Inflation GDP Deflator'!AH81","v":0.11030399706637339},{"$f":"'CPI % trimestre'!AI81-'Inflation GDP Deflator'!AI81","v":2.8771806078620177E-3}]
[36387,{"$f":"'CPI % trimestre'!B82-'Inflation GDP Deflator'!B82","v":5.7389434525573213E-3},{"$f":"'CPI % trimestre'!C82-'Inflation GDP Deflator'!C82","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D82-'Inflation GDP Deflator'!D82","v":2.0221804139022304E-3},{"$f":"'CPI % trimestre'!E82-'Inflation GDP Deflator'!E82","v":-1.6229681445321109E-3},{"$f":"'CPI % trimestre'!F82-'Inflation GDP Deflator'!F82","v":-2.5296630399277431E-3},{"$f":"'CPI % trimestre'!G82-'Inflation GDP Deflator'!G82","v":-1.9336966650661536E-3},{"$f":"'CPI % trimestre'!H82-'Inflation GDP Deflator'!H82","v":-3.1146244174166116E-2},{"$f":"'CPI % trimestre'!I82-'Inflation GDP Deflator'!I82","v":4.0595159905010281E-4},{"$f":"'CPI % trimestre'!J82-'Inflation GDP Deflator'!J82","v":4.8458067867982457E-3},{"$f":"'CPI % trimestre'!K82-'Inflation GDP Deflator'!K82","v":-7.4228754593073099E-3},{"$f":"'CPI % trimestre'!L82-'Inflation GDP Deflator'!L82","v":2.4185964129680437E-3},{"$f":"'CPI % trimestre'!M82-'Inflation GDP Deflator'!M82","v":-5.3719237017871846E-3},{"$f":"'CPI % trimestre'!N82-'Inflation GDP Deflator'!N82","v":-1.1433247884848896E-3},{"$f":"'CPI % trimestre'!O82-'Inflation GDP Deflator'!O82","v":-1.5315003047959408E-2},{"$f":"'CPI % trimestre'!P82-'Inflation GDP Deflator'!P82","v":1.9718591431078569E-2},{"$f":"'CPI % trimestre'!Q82-'Inflation GDP Deflator'!Q82","v":1.4473512758861218E-2},{"$f":"'CPI % trimestre'!R82-'Inflation GDP Deflator'!R82","v":1.0180632340583973E-4},{"$f":"'CPI % trimestre'!S82-'Inflation GDP Deflator'!S82","v":2.998225719355041E-3},{"$f":"'CPI % trimestre'!T82-'Inflation GDP Deflator'!T82","v":-3.7364012373570787E-3},{"$f":"'CPI % trimestre'!U82-'Inflation GDP Deflator'!U82","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V82-'Inflation GDP Deflator'!V82","v":2.9341670887845783E-3},{"$f":"'CPI % trimestre'!W82-'Inflation GDP Deflator'!W82","v":-3.5467578769668773E-2},{"$f":"'CPI % trimestre'!X82-'Inflation GDP Deflator'!X82","v":2.2741754423478699E-3},{"$f":"'CPI % trimestre'!Y82-'Inflation GDP Deflator'!Y82","v":-3.4511114992142877E-3},{"$f":"'CPI % trimestre'!Z82-'Inflation GDP Deflator'!Z82","v":-6.246147554153314E-3},{"$f":"'CPI % trimestre'!AA82-'Inflation GDP Deflator'!AA82","v":-6.2486487901270982E-3},{"$f":"'CPI % trimestre'!AB82-'Inflation GDP Deflator'!AB82","v":5.6379793169622161E-2},{"$f":"'CPI % trimestre'!AC82-'Inflation GDP Deflator'!AC82","v":1.1092480900683599E-2},{"$f":"'CPI % trimestre'!AD82-'Inflation GDP Deflator'!AD82","v":2.3961352657003721E-3},{"$f":"'CPI % trimestre'!AE82-'Inflation GDP Deflator'!AE82","v":1.3371944739638764E-2},{"$f":"'CPI % trimestre'!AF82-'Inflation GDP Deflator'!AF82","v":-3.2713879555440695E-2},{"$f":"'CPI % trimestre'!AG82-'Inflation GDP Deflator'!AG82","v":2.3759358407571263E-3},{"$f":"'CPI % trimestre'!AH82-'Inflation GDP Deflator'!AH82","v":0.10211417612013396},{"$f":"'CPI % trimestre'!AI82-'Inflation GDP Deflator'!AI82","v":-4.7748908542755153E-5}]
[36479,{"$f":"'CPI % trimestre'!B83-'Inflation GDP Deflator'!B83","v":1.820852052306865E-3},{"$f":"'CPI % trimestre'!C83-'Inflation GDP Deflator'!C83","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D83-'Inflation GDP Deflator'!D83","v":6.8691041096229366E-3},{"$f":"'CPI % trimestre'!E83-'Inflation GDP Deflator'!E83","v":6.9592338226953654E-4},{"$f":"'CPI % trimestre'!F83-'Inflation GDP Deflator'!F83","v":-7.9187107565936721E-4},{"$f":"'CPI % trimestre'!G83-'Inflation GDP Deflator'!G83","v":-9.4909300559666843E-3},{"$f":"'CPI % trimestre'!H83-'Inflation GDP Deflator'!H83","v":1.6404418962382983E-2},{"$f":"'CPI % trimestre'!I83-'Inflation GDP Deflator'!I83","v":5.0778894472361946E-3},{"$f":"'CPI % trimestre'!J83-'Inflation GDP Deflator'!J83","v":-1.8558999308840862E-3},{"$f":"'CPI % trimestre'!K83-'Inflation GDP Deflator'!K83","v":1.2889640486032805E-2},{"$f":"'CPI % trimestre'!L83-'Inflation GDP Deflator'!L83","v":3.1771583672618453E-3},{"$f":"'CPI % trimestre'!M83-'Inflation GDP Deflator'!M83","v":6.8203805690459918E-3},{"$f":"'CPI % trimestre'!N83-'Inflation GDP Deflator'!N83","v":1.674827702539794E-3},{"$f":"'CPI % trimestre'!O83-'Inflation GDP Deflator'!O83","v":-6.2264636934563633E-3},{"$f":"'CPI % trimestre'!P83-'Inflation GDP Deflator'!P83","v":-1.0050520226871473E-2},{"$f":"'CPI % trimestre'!Q83-'Inflation GDP Deflator'!Q83","v":1.1307046018712907E-2},{"$f":"'CPI % trimestre'!R83-'Inflation GDP Deflator'!R83","v":2.1827869684357681E-3},{"$f":"'CPI % trimestre'!S83-'Inflation GDP Deflator'!S83","v":2.0027979746151114E-3},{"$f":"'CPI % trimestre'!T83-'Inflation GDP Deflator'!T83","v":3.8885586198475597E-2},{"$f":"'CPI % trimestre'!U83-'Inflation GDP Deflator'!U83","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V83-'Inflation GDP Deflator'!V83","v":1.3096425816405244E-2},{"$f":"'CPI % trimestre'!W83-'Inflation GDP Deflator'!W83","v":8.86323043208459E-4},{"$f":"'CPI % trimestre'!X83-'Inflation GDP Deflator'!X83","v":6.6640736349951046E-3},{"$f":"'CPI % trimestre'!Y83-'Inflation GDP Deflator'!Y83","v":-3.2967608408351889E-4},{"$f":"'CPI % trimestre'!Z83-'Inflation GDP Deflator'!Z83","v":1.8477299185098883E-2},{"$f":"'CPI % trimestre'!AA83-'Inflation GDP Deflator'!AA83","v":-1.4635468754090719E-2},{"$f":"'CPI % trimestre'!AB83-'Inflation GDP Deflator'!AB83","v":-4.5014150158149135E-3},{"$f":"'CPI % trimestre'!AC83-'Inflation GDP Deflator'!AC83","v":-1.2147141170070097E-2},{"$f":"'CPI % trimestre'!AD83-'Inflation GDP Deflator'!AD83","v":4.2507552870090226E-3},{"$f":"'CPI % trimestre'!AE83-'Inflation GDP Deflator'!AE83","v":5.1492421298097169E-3},{"$f":"'CPI % trimestre'!AF83-'Inflation GDP Deflator'!AF83","v":4.0442529480368195E-2},{"$f":"'CPI % trimestre'!AG83-'Inflation GDP Deflator'!AG83","v":-1.0728476821191268E-3},{"$f":"'CPI % trimestre'!AH83-'Inflation GDP Deflator'!AH83","v":0.15645938047925179},{"$f":"'CPI % trimestre'!AI83-'Inflation GDP Deflator'!AI83","v":-8.7299657000312614E-3}]
[36571,{"$f":"'CPI % trimestre'!B84-'Inflation GDP Deflator'!B84","v":8.0832398739184574E-3},{"$f":"'CPI % trimestre'!C84-'Inflation GDP Deflator'!C84","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D84-'Inflation GDP Deflator'!D84","v":2.6650556062438602E-3},{"$f":"'CPI % trimestre'!E84-'Inflation GDP Deflator'!E84","v":1.8964627163030601E-3},{"$f":"'CPI % trimestre'!F84-'Inflation GDP Deflator'!F84","v":-3.6494786352437858E-3},{"$f":"'CPI % trimestre'!G84-'Inflation GDP Deflator'!G84","v":-6.6994193833602722E-6},{"$f":"'CPI % trimestre'!H84-'Inflation GDP Deflator'!H84","v":8.243541207305638E-4},{"$f":"'CPI % trimestre'!I84-'Inflation GDP Deflator'!I84","v":6.7971037972169857E-4},{"$f":"'CPI % trimestre'!J84-'Inflation GDP Deflator'!J84","v":1.240620904878309E-3},{"$f":"'CPI % trimestre'!K84-'Inflation GDP Deflator'!K84","v":6.6849962677281161E-3},{"$f":"'CPI % trimestre'!L84-'Inflation GDP Deflator'!L84","v":2.9139954911766575E-3},{"$f":"'CPI % trimestre'!M84-'Inflation GDP Deflator'!M84","v":5.9617298905026983E-3},{"$f":"'CPI % trimestre'!N84-'Inflation GDP Deflator'!N84","v":7.078997332307102E-4},{"$f":"'CPI % trimestre'!O84-'Inflation GDP Deflator'!O84","v":1.3010251630941161E-2},{"$f":"'CPI % trimestre'!P84-'Inflation GDP Deflator'!P84","v":1.6269642130194772E-2},{"$f":"'CPI % trimestre'!Q84-'Inflation GDP Deflator'!Q84","v":-2.7330527581539421E-3},{"$f":"'CPI % trimestre'!R84-'Inflation GDP Deflator'!R84","v":5.4234984711021283E-3},{"$f":"'CPI % trimestre'!S84-'Inflation GDP Deflator'!S84","v":-3.0261469579206945E-3},{"$f":"'CPI % trimestre'!T84-'Inflation GDP Deflator'!T84","v":-9.5421562741228039E-3},{"$f":"'CPI % trimestre'!U84-'Inflation GDP Deflator'!U84","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V84-'Inflation GDP Deflator'!V84","v":1.3659409020217783E-2},{"$f":"'CPI % trimestre'!W84-'Inflation GDP Deflator'!W84","v":-7.1979341671333241E-3},{"$f":"'CPI % trimestre'!X84-'Inflation GDP Deflator'!X84","v":2.3007054322267129E-3},{"$f":"'CPI % trimestre'!Y84-'Inflation GDP Deflator'!Y84","v":-9.3188095267582316E-3},{"$f":"'CPI % trimestre'!Z84-'Inflation GDP Deflator'!Z84","v":2.5074650777143659E-2},{"$f":"'CPI % trimestre'!AA84-'Inflation GDP Deflator'!AA84","v":2.1247504316331933E-2},{"$f":"'CPI % trimestre'!AB84-'Inflation GDP Deflator'!AB84","v":5.9244864838281397E-2},{"$f":"'CPI % trimestre'!AC84-'Inflation GDP Deflator'!AC84","v":4.532895816242799E-2},{"$f":"'CPI % trimestre'!AD84-'Inflation GDP Deflator'!AD84","v":-6.2009598080383643E-3},{"$f":"'CPI % trimestre'!AE84-'Inflation GDP Deflator'!AE84","v":3.2065322952985809E-2},{"$f":"'CPI % trimestre'!AF84-'Inflation GDP Deflator'!AF84","v":8.4005670833864343E-4},{"$f":"'CPI % trimestre'!AG84-'Inflation GDP Deflator'!AG84","v":4.3917780424329589E-3},{"$f":"'CPI % trimestre'!AH84-'Inflation GDP Deflator'!AH84","v":0.1190278676287635},{"$f":"'CPI % trimestre'!AI84-'Inflation GDP Deflator'!AI84","v":1.2068457010590117E-2}]
[36661,{"$f":"'CPI % trimestre'!B85-'Inflation GDP Deflator'!B85","v":8.2776325506705994E-4},{"$f":"'CPI % trimestre'!C85-'Inflation GDP Deflator'!C85","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D85-'Inflation GDP Deflator'!D85","v":-3.1331324492809287E-3},{"$f":"'CPI % trimestre'!E85-'Inflation GDP Deflator'!E85","v":4.5571991008109825E-3},{"$f":"'CPI % trimestre'!F85-'Inflation GDP Deflator'!F85","v":-3.4971038170206192E-3},{"$f":"'CPI % trimestre'!G85-'Inflation GDP Deflator'!G85","v":2.526123486816656E-2},{"$f":"'CPI % trimestre'!H85-'Inflation GDP Deflator'!H85","v":7.9465607809072747E-3},{"$f":"'CPI % trimestre'!I85-'Inflation GDP Deflator'!I85","v":3.9337946743583929E-3},{"$f":"'CPI % trimestre'!J85-'Inflation GDP Deflator'!J85","v":4.811926912522746E-3},{"$f":"'CPI % trimestre'!K85-'Inflation GDP Deflator'!K85","v":4.6496072655867193E-3},{"$f":"'CPI % trimestre'!L85-'Inflation GDP Deflator'!L85","v":6.0166944908180975E-3},{"$f":"'CPI % trimestre'!M85-'Inflation GDP Deflator'!M85","v":7.2238566937541382E-3},{"$f":"'CPI % trimestre'!N85-'Inflation GDP Deflator'!N85","v":2.6911211212409247E-3},{"$f":"'CPI % trimestre'!O85-'Inflation GDP Deflator'!O85","v":1.8421825007465475E-2},{"$f":"'CPI % trimestre'!P85-'Inflation GDP Deflator'!P85","v":1.1186746341289022E-2},{"$f":"'CPI % trimestre'!Q85-'Inflation GDP Deflator'!Q85","v":1.0963625521764886E-2},{"$f":"'CPI % trimestre'!R85-'Inflation GDP Deflator'!R85","v":3.0725907384229201E-3},{"$f":"'CPI % trimestre'!S85-'Inflation GDP Deflator'!S85","v":9.0555821239299839E-3},{"$f":"'CPI % trimestre'!T85-'Inflation GDP Deflator'!T85","v":-1.3819069916289339E-2},{"$f":"'CPI % trimestre'!U85-'Inflation GDP Deflator'!U85","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V85-'Inflation GDP Deflator'!V85","v":4.0440471563673031E-3},{"$f":"'CPI % trimestre'!W85-'Inflation GDP Deflator'!W85","v":-2.4644374130480262E-2},{"$f":"'CPI % trimestre'!X85-'Inflation GDP Deflator'!X85","v":-1.0753779469288016E-3},{"$f":"'CPI % trimestre'!Y85-'Inflation GDP Deflator'!Y85","v":8.7754344274469931E-3},{"$f":"'CPI % trimestre'!Z85-'Inflation GDP Deflator'!Z85","v":6.0203458799592546E-3},{"$f":"'CPI % trimestre'!AA85-'Inflation GDP Deflator'!AA85","v":-5.104840177897918E-3},{"$f":"'CPI % trimestre'!AB85-'Inflation GDP Deflator'!AB85","v":-1.3832775713470635E-2},{"$f":"'CPI % trimestre'!AC85-'Inflation GDP Deflator'!AC85","v":-2.399999999999991E-2},{"$f":"'CPI % trimestre'!AD85-'Inflation GDP Deflator'!AD85","v":1.4104477611940225E-2},{"$f":"'CPI % trimestre'!AE85-'Inflation GDP Deflator'!AE85","v":-1.1194990001703875E-3},{"$f":"'CPI % trimestre'!AF85-'Inflation GDP Deflator'!AF85","v":-9.9472140762464356E-3},{"$f":"'CPI % trimestre'!AG85-'Inflation GDP Deflator'!AG85","v":-4.9671933949367864E-3},{"$f":"'CPI % trimestre'!AH85-'Inflation GDP Deflator'!AH85","v":6.8565874730021514E-2},{"$f":"'CPI % trimestre'!AI85-'Inflation GDP Deflator'!AI85","v":-9.8223663886315427E-3}]
[36753,{"$f":"'CPI % trimestre'!B86-'Inflation GDP Deflator'!B86","v":5.0416749797551619E-3},{"$f":"'CPI % trimestre'!C86-'Inflation GDP Deflator'!C86","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D86-'Inflation GDP Deflator'!D86","v":7.6125100357635755E-3},{"$f":"'CPI % trimestre'!E86-'Inflation GDP Deflator'!E86","v":2.4429475654507149E-3},{"$f":"'CPI % trimestre'!F86-'Inflation GDP Deflator'!F86","v":4.1893401077519599E-4},{"$f":"'CPI % trimestre'!G86-'Inflation GDP Deflator'!G86","v":-1.7735026431960899E-3},{"$f":"'CPI % trimestre'!H86-'Inflation GDP Deflator'!H86","v":2.1617176793059523E-3},{"$f":"'CPI % trimestre'!I86-'Inflation GDP Deflator'!I86","v":-6.6301946344027307E-3},{"$f":"'CPI % trimestre'!J86-'Inflation GDP Deflator'!J86","v":5.3487101991038788E-3},{"$f":"'CPI % trimestre'!K86-'Inflation GDP Deflator'!K86","v":3.3712184522813882E-3},{"$f":"'CPI % trimestre'!L86-'Inflation GDP Deflator'!L86","v":1.5778766687856161E-3},{"$f":"'CPI % trimestre'!M86-'Inflation GDP Deflator'!M86","v":2.6788312630126043E-3},{"$f":"'CPI % trimestre'!N86-'Inflation GDP Deflator'!N86","v":-1.2463888526224043E-3},{"$f":"'CPI % trimestre'!O86-'Inflation GDP Deflator'!O86","v":-6.6961558062338389E-3},{"$f":"'CPI % trimestre'!P86-'Inflation GDP Deflator'!P86","v":9.8777758349363198E-3},{"$f":"'CPI % trimestre'!Q86-'Inflation GDP Deflator'!Q86","v":6.5329867467233127E-3},{"$f":"'CPI % trimestre'!R86-'Inflation GDP Deflator'!R86","v":-6.6136942082084538E-4},{"$f":"'CPI % trimestre'!S86-'Inflation GDP Deflator'!S86","v":9.8017071441736103E-4},{"$f":"'CPI % trimestre'!T86-'Inflation GDP Deflator'!T86","v":-9.0781769400806178E-3},{"$f":"'CPI % trimestre'!U86-'Inflation GDP Deflator'!U86","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V86-'Inflation GDP Deflator'!V86","v":3.3954148785118043E-3},{"$f":"'CPI % trimestre'!W86-'Inflation GDP Deflator'!W86","v":-2.7677410663988877E-2},{"$f":"'CPI % trimestre'!X86-'Inflation GDP Deflator'!X86","v":2.4704183946663294E-3},{"$f":"'CPI % trimestre'!Y86-'Inflation GDP Deflator'!Y86","v":-1.0194227740541351E-2},{"$f":"'CPI % trimestre'!Z86-'Inflation GDP Deflator'!Z86","v":-5.9097219451867966E-3},{"$f":"'CPI % trimestre'!AA86-'Inflation GDP Deflator'!AA86","v":7.0441985424563036E-4},{"$f":"'CPI % trimestre'!AB86-'Inflation GDP Deflator'!AB86","v":-2.300000000000002E-2},{"$f":"'CPI % trimestre'!AC86-'Inflation GDP Deflator'!AC86","v":1.2939629485684723E-2},{"$f":"'CPI % trimestre'!AD86-'Inflation GDP Deflator'!AD86","v":-4.1716461628586998E-3},{"$f":"'CPI % trimestre'!AE86-'Inflation GDP Deflator'!AE86","v":9.5721523224147065E-3},{"$f":"'CPI % trimestre'!AF86-'Inflation GDP Deflator'!AF86","v":-3.721568513593565E-2},{"$f":"'CPI % trimestre'!AG86-'Inflation GDP Deflator'!AG86","v":-1.1300848569677502E-3},{"$f":"'CPI % trimestre'!AH86-'Inflation GDP Deflator'!AH86","v":3.876045741799572E-2},{"$f":"'CPI % trimestre'!AI86-'Inflation GDP Deflator'!AI86","v":8.7902242328876667E-3}]
[36845,{"$f":"'CPI % trimestre'!B87-'Inflation GDP Deflator'!B87","v":3.3308121715011074E-3},{"$f":"'CPI % trimestre'!C87-'Inflation GDP Deflator'!C87","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D87-'Inflation GDP Deflator'!D87","v":5.526907398026859E-3},{"$f":"'CPI % trimestre'!E87-'Inflation GDP Deflator'!E87","v":3.6425631981190643E-3},{"$f":"'CPI % trimestre'!F87-'Inflation GDP Deflator'!F87","v":2.4074407623312366E-3},{"$f":"'CPI % trimestre'!G87-'Inflation GDP Deflator'!G87","v":5.8501347270933923E-4},{"$f":"'CPI % trimestre'!H87-'Inflation GDP Deflator'!H87","v":2.9923559923556997E-3},{"$f":"'CPI % trimestre'!I87-'Inflation GDP Deflator'!I87","v":1.5239917574327855E-3},{"$f":"'CPI % trimestre'!J87-'Inflation GDP Deflator'!J87","v":6.5256066453012185E-4},{"$f":"'CPI % trimestre'!K87-'Inflation GDP Deflator'!K87","v":6.3573538452312839E-3},{"$f":"'CPI % trimestre'!L87-'Inflation GDP Deflator'!L87","v":3.5208843348560892E-3},{"$f":"'CPI % trimestre'!M87-'Inflation GDP Deflator'!M87","v":4.9591006797188308E-3},{"$f":"'CPI % trimestre'!N87-'Inflation GDP Deflator'!N87","v":2.119429484523816E-3},{"$f":"'CPI % trimestre'!O87-'Inflation GDP Deflator'!O87","v":2.2247270734688684E-2},{"$f":"'CPI % trimestre'!P87-'Inflation GDP Deflator'!P87","v":1.1790764593039293E-2},{"$f":"'CPI % trimestre'!Q87-'Inflation GDP Deflator'!Q87","v":9.0672187665311599E-3},{"$f":"'CPI % trimestre'!R87-'Inflation GDP Deflator'!R87","v":3.6440259339305392E-3},{"$f":"'CPI % trimestre'!S87-'Inflation GDP Deflator'!S87","v":-2.8373763026334764E-5},{"$f":"'CPI % trimestre'!T87-'Inflation GDP Deflator'!T87","v":2.6161345253299384E-2},{"$f":"'CPI % trimestre'!U87-'Inflation GDP Deflator'!U87","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V87-'Inflation GDP Deflator'!V87","v":1.0907959651824006E-2},{"$f":"'CPI % trimestre'!W87-'Inflation GDP Deflator'!W87","v":7.6148765990753375E-3},{"$f":"'CPI % trimestre'!X87-'Inflation GDP Deflator'!X87","v":-2.6994939665238027E-3},{"$f":"'CPI % trimestre'!Y87-'Inflation GDP Deflator'!Y87","v":9.711497407746239E-3},{"$f":"'CPI % trimestre'!Z87-'Inflation GDP Deflator'!Z87","v":2.3778983362925166E-2},{"$f":"'CPI % trimestre'!AA87-'Inflation GDP Deflator'!AA87","v":-6.9033694785722854E-3},{"$f":"'CPI % trimestre'!AB87-'Inflation GDP Deflator'!AB87","v":-1.0722413766683481E-2},{"$f":"'CPI % trimestre'!AC87-'Inflation GDP Deflator'!AC87","v":-5.8858252625662022E-3},{"$f":"'CPI % trimestre'!AD87-'Inflation GDP Deflator'!AD87","v":9.3841642228738031E-3},{"$f":"'CPI % trimestre'!AE87-'Inflation GDP Deflator'!AE87","v":2.036774116380613E-2},{"$f":"'CPI % trimestre'!AF87-'Inflation GDP Deflator'!AF87","v":4.7610001866019824E-2},{"$f":"'CPI % trimestre'!AG87-'Inflation GDP Deflator'!AG87","v":4.72089850358548E-3},{"$f":"'CPI % trimestre'!AH87-'Inflation GDP Deflator'!AH87","v":9.0098235574630481E-2},{"$f":"'CPI % trimestre'!AI87-'Inflation GDP Deflator'!AI87","v":-7.0531076208524279E-4}]
[36937,{"$f":"'CPI % trimestre'!B88-'Inflation GDP Deflator'!B88","v":4.4642645366073097E-3},{"$f":"'CPI % trimestre'!C88-'Inflation GDP Deflator'!C88","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D88-'Inflation GDP Deflator'!D88","v":-1.7157173437298834E-4},{"$f":"'CPI % trimestre'!E88-'Inflation GDP Deflator'!E88","v":-3.4364060676805863E-4},{"$f":"'CPI % trimestre'!F88-'Inflation GDP Deflator'!F88","v":-5.9262617250608329E-3},{"$f":"'CPI % trimestre'!G88-'Inflation GDP Deflator'!G88","v":4.1325795957547484E-4},{"$f":"'CPI % trimestre'!H88-'Inflation GDP Deflator'!H88","v":-5.1625530875588632E-3},{"$f":"'CPI % trimestre'!I88-'Inflation GDP Deflator'!I88","v":5.1950574126671256E-3},{"$f":"'CPI % trimestre'!J88-'Inflation GDP Deflator'!J88","v":-8.8588861482530312E-4},{"$f":"'CPI % trimestre'!K88-'Inflation GDP Deflator'!K88","v":1.5239350435396704E-2},{"$f":"'CPI % trimestre'!L88-'Inflation GDP Deflator'!L88","v":4.7692943563538703E-3},{"$f":"'CPI % trimestre'!M88-'Inflation GDP Deflator'!M88","v":-2.0017291066282583E-2},{"$f":"'CPI % trimestre'!N88-'Inflation GDP Deflator'!N88","v":-6.9881885132113686E-3},{"$f":"'CPI % trimestre'!O88-'Inflation GDP Deflator'!O88","v":-1.5870827915041241E-2},{"$f":"'CPI % trimestre'!P88-'Inflation GDP Deflator'!P88","v":3.8409147943050392E-3},{"$f":"'CPI % trimestre'!Q88-'Inflation GDP Deflator'!Q88","v":-1.1531708807303143E-2},{"$f":"'CPI % trimestre'!R88-'Inflation GDP Deflator'!R88","v":2.5504643431109031E-3},{"$f":"'CPI % trimestre'!S88-'Inflation GDP Deflator'!S88","v":-4.0223335971159013E-3},{"$f":"'CPI % trimestre'!T88-'Inflation GDP Deflator'!T88","v":-2.29218230599193E-2},{"$f":"'CPI % trimestre'!U88-'Inflation GDP Deflator'!U88","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V88-'Inflation GDP Deflator'!V88","v":-2.4059965593514754E-4},{"$f":"'CPI % trimestre'!W88-'Inflation GDP Deflator'!W88","v":2.8392304817926539E-2},{"$f":"'CPI % trimestre'!X88-'Inflation GDP Deflator'!X88","v":-8.4364890153552086E-3},{"$f":"'CPI % trimestre'!Y88-'Inflation GDP Deflator'!Y88","v":-6.567852802079277E-3},{"$f":"'CPI % trimestre'!Z88-'Inflation GDP Deflator'!Z88","v":7.7243432304190396E-3},{"$f":"'CPI % trimestre'!AA88-'Inflation GDP Deflator'!AA88","v":2.5647228131648103E-2},{"$f":"'CPI % trimestre'!AB88-'Inflation GDP Deflator'!AB88","v":6.0180994928761167E-2},{"$f":"'CPI % trimestre'!AC88-'Inflation GDP Deflator'!AC88","v":2.4524762050185944E-2},{"$f":"'CPI % trimestre'!AD88-'Inflation GDP Deflator'!AD88","v":3.4189424753051645E-3},{"$f":"'CPI % trimestre'!AE88-'Inflation GDP Deflator'!AE88","v":1.656258154301038E-3},{"$f":"'CPI % trimestre'!AF88-'Inflation GDP Deflator'!AF88","v":-1.381203215969129E-3},{"$f":"'CPI % trimestre'!AG88-'Inflation GDP Deflator'!AG88","v":-4.8133047674695506E-3},{"$f":"'CPI % trimestre'!AH88-'Inflation GDP Deflator'!AH88","v":3.9144563195015358E-2},{"$f":"'CPI % trimestre'!AI88-'Inflation GDP Deflator'!AI88","v":4.3442244625289117E-3}]
[37026,{"$f":"'CPI % trimestre'!B89-'Inflation GDP Deflator'!B89","v":6.054587087346297E-3},{"$f":"'CPI % trimestre'!C89-'Inflation GDP Deflator'!C89","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D89-'Inflation GDP Deflator'!D89","v":1.8488217407828245E-3},{"$f":"'CPI % trimestre'!E89-'Inflation GDP Deflator'!E89","v":4.2606466972767709E-3},{"$f":"'CPI % trimestre'!F89-'Inflation GDP Deflator'!F89","v":1.8588926053372479E-2},{"$f":"'CPI % trimestre'!G89-'Inflation GDP Deflator'!G89","v":1.272653441618965E-2},{"$f":"'CPI % trimestre'!H89-'Inflation GDP Deflator'!H89","v":1.3668285413978021E-2},{"$f":"'CPI % trimestre'!I89-'Inflation GDP Deflator'!I89","v":4.2367232593523152E-3},{"$f":"'CPI % trimestre'!J89-'Inflation GDP Deflator'!J89","v":5.2511794580937243E-3},{"$f":"'CPI % trimestre'!K89-'Inflation GDP Deflator'!K89","v":-1.4021053849267995E-3},{"$f":"'CPI % trimestre'!L89-'Inflation GDP Deflator'!L89","v":4.803502765994172E-3},{"$f":"'CPI % trimestre'!M89-'Inflation GDP Deflator'!M89","v":1.408428246013671E-2},{"$f":"'CPI % trimestre'!N89-'Inflation GDP Deflator'!N89","v":1.1559982553959069E-2},{"$f":"'CPI % trimestre'!O89-'Inflation GDP Deflator'!O89","v":1.8543956043956089E-2},{"$f":"'CPI % trimestre'!P89-'Inflation GDP Deflator'!P89","v":-6.9050149021641083E-3},{"$f":"'CPI % trimestre'!Q89-'Inflation GDP Deflator'!Q89","v":8.5393982808021907E-3},{"$f":"'CPI % trimestre'!R89-'Inflation GDP Deflator'!R89","v":-4.6873368700917073E-4},{"$f":"'CPI % trimestre'!S89-'Inflation GDP Deflator'!S89","v":9.0083210964264637E-3},{"$f":"'CPI % trimestre'!T89-'Inflation GDP Deflator'!T89","v":3.1993010150331735E-2},{"$f":"'CPI % trimestre'!U89-'Inflation GDP Deflator'!U89","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V89-'Inflation GDP Deflator'!V89","v":7.7305307727204564E-3},{"$f":"'CPI % trimestre'!W89-'Inflation GDP Deflator'!W89","v":-5.3785871308894562E-3},{"$f":"'CPI % trimestre'!X89-'Inflation GDP Deflator'!X89","v":3.1011276176838853E-3},{"$f":"'CPI % trimestre'!Y89-'Inflation GDP Deflator'!Y89","v":1.5322645123677758E-2},{"$f":"'CPI % trimestre'!Z89-'Inflation GDP Deflator'!Z89","v":5.4907825600182258E-3},{"$f":"'CPI % trimestre'!AA89-'Inflation GDP Deflator'!AA89","v":-2.5014702050843995E-3},{"$f":"'CPI % trimestre'!AB89-'Inflation GDP Deflator'!AB89","v":-1.6364425539302507E-3},{"$f":"'CPI % trimestre'!AC89-'Inflation GDP Deflator'!AC89","v":-1.6276941684018831E-2},{"$f":"'CPI % trimestre'!AD89-'Inflation GDP Deflator'!AD89","v":3.7906976744184195E-3},{"$f":"'CPI % trimestre'!AE89-'Inflation GDP Deflator'!AE89","v":1.8843310210958641E-4},{"$f":"'CPI % trimestre'!AF89-'Inflation GDP Deflator'!AF89","v":-7.7724042295024276E-3},{"$f":"'CPI % trimestre'!AG89-'Inflation GDP Deflator'!AG89","v":6.8200915818484864E-3},{"$f":"'CPI % trimestre'!AH89-'Inflation GDP Deflator'!AH89","v":0.17255198510664138},{"$f":"'CPI % trimestre'!AI89-'Inflation GDP Deflator'!AI89","v":-8.8953988584999921E-3}]
[37118,{"$f":"'CPI % trimestre'!B90-'Inflation GDP Deflator'!B90","v":-5.9999999999998943E-3},{"$f":"'CPI % trimestre'!C90-'Inflation GDP Deflator'!C90","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D90-'Inflation GDP Deflator'!D90","v":9.6542143000122316E-4},{"$f":"'CPI % trimestre'!E90-'Inflation GDP Deflator'!E90","v":-1.0925048061423137E-3},{"$f":"'CPI % trimestre'!F90-'Inflation GDP Deflator'!F90","v":7.9801320592021163E-3},{"$f":"'CPI % trimestre'!G90-'Inflation GDP Deflator'!G90","v":-2.3544345359268748E-3},{"$f":"'CPI % trimestre'!H90-'Inflation GDP Deflator'!H90","v":-2.3464320471342504E-3},{"$f":"'CPI % trimestre'!I90-'Inflation GDP Deflator'!I90","v":-4.8336528044000682E-3},{"$f":"'CPI % trimestre'!J90-'Inflation GDP Deflator'!J90","v":2.6908887362286915E-4},{"$f":"'CPI % trimestre'!K90-'Inflation GDP Deflator'!K90","v":2.4424282039986478E-3},{"$f":"'CPI % trimestre'!L90-'Inflation GDP Deflator'!L90","v":-4.128931319254292E-3},{"$f":"'CPI % trimestre'!M90-'Inflation GDP Deflator'!M90","v":-1.5902926238872128E-3},{"$f":"'CPI % trimestre'!N90-'Inflation GDP Deflator'!N90","v":-5.4625143639803753E-3},{"$f":"'CPI % trimestre'!O90-'Inflation GDP Deflator'!O90","v":-1.4261077589644233E-2},{"$f":"'CPI % trimestre'!P90-'Inflation GDP Deflator'!P90","v":1.0194263343173415E-2},{"$f":"'CPI % trimestre'!Q90-'Inflation GDP Deflator'!Q90","v":1.5258737013719048E-2},{"$f":"'CPI % trimestre'!R90-'Inflation GDP Deflator'!R90","v":-2.116317497075193E-3},{"$f":"'CPI % trimestre'!S90-'Inflation GDP Deflator'!S90","v":1.9756095175694766E-3},{"$f":"'CPI % trimestre'!T90-'Inflation GDP Deflator'!T90","v":-2.0305780508237947E-2},{"$f":"'CPI % trimestre'!U90-'Inflation GDP Deflator'!U90","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V90-'Inflation GDP Deflator'!V90","v":6.8334377517220712E-4},{"$f":"'CPI % trimestre'!W90-'Inflation GDP Deflator'!W90","v":9.6314002795638842E-4},{"$f":"'CPI % trimestre'!X90-'Inflation GDP Deflator'!X90","v":7.6652250785452791E-3},{"$f":"'CPI % trimestre'!Y90-'Inflation GDP Deflator'!Y90","v":-5.5305705172394859E-3},{"$f":"'CPI % trimestre'!Z90-'Inflation GDP Deflator'!Z90","v":-1.6538757668316251E-4},{"$f":"'CPI % trimestre'!AA90-'Inflation GDP Deflator'!AA90","v":-5.1971446669590859E-3},{"$f":"'CPI % trimestre'!AB90-'Inflation GDP Deflator'!AB90","v":-6.2134153285504645E-3},{"$f":"'CPI % trimestre'!AC90-'Inflation GDP Deflator'!AC90","v":8.8862584966876712E-3},{"$f":"'CPI % trimestre'!AD90-'Inflation GDP Deflator'!AD90","v":8.5189437428256909E-4},{"$f":"'CPI % trimestre'!AE90-'Inflation GDP Deflator'!AE90","v":-4.2724007377925588E-3},{"$f":"'CPI % trimestre'!AF90-'Inflation GDP Deflator'!AF90","v":-2.508831667513689E-2},{"$f":"'CPI % trimestre'!AG90-'Inflation GDP Deflator'!AG90","v":-4.1685417405414871E-3},{"$f":"'CPI % trimestre'!AH90-'Inflation GDP Deflator'!AH90","v":5.8093907376320919E-2},{"$f":"'CPI % trimestre'!AI90-'Inflation GDP Deflator'!AI90","v":5.3423174164001219E-3}]
[37210,{"$f":"'CPI % trimestre'!B91-'Inflation GDP Deflator'!B91","v":-8.4243838962639872E-3},{"$f":"'CPI % trimestre'!C91-'Inflation GDP Deflator'!C91","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D91-'Inflation GDP Deflator'!D91","v":2.9287571013536517E-3},{"$f":"'CPI % trimestre'!E91-'Inflation GDP Deflator'!E91","v":4.3369958126049379E-4},{"$f":"'CPI % trimestre'!F91-'Inflation GDP Deflator'!F91","v":-6.2029163904933071E-3},{"$f":"'CPI % trimestre'!G91-'Inflation GDP Deflator'!G91","v":-4.4021422886740824E-3},{"$f":"'CPI % trimestre'!H91-'Inflation GDP Deflator'!H91","v":1.5350370293105375E-2},{"$f":"'CPI % trimestre'!I91-'Inflation GDP Deflator'!I91","v":-1.4423635429242632E-3},{"$f":"'CPI % trimestre'!J91-'Inflation GDP Deflator'!J91","v":-9.9304532148986047E-3},{"$f":"'CPI % trimestre'!K91-'Inflation GDP Deflator'!K91","v":-1.0349878455537254E-2},{"$f":"'CPI % trimestre'!L91-'Inflation GDP Deflator'!L91","v":-2.5651036228055979E-3},{"$f":"'CPI % trimestre'!M91-'Inflation GDP Deflator'!M91","v":3.3535802581142748E-3},{"$f":"'CPI % trimestre'!N91-'Inflation GDP Deflator'!N91","v":-5.2557336650121966E-3},{"$f":"'CPI % trimestre'!O91-'Inflation GDP Deflator'!O91","v":-5.933827909243572E-4},{"$f":"'CPI % trimestre'!P91-'Inflation GDP Deflator'!P91","v":8.6003213306871107E-3},{"$f":"'CPI % trimestre'!Q91-'Inflation GDP Deflator'!Q91","v":-2.5193084450159109E-4},{"$f":"'CPI % trimestre'!R91-'Inflation GDP Deflator'!R91","v":-1.1193276705153687E-3},{"$f":"'CPI % trimestre'!S91-'Inflation GDP Deflator'!S91","v":-4.1046390843346714E-3},{"$f":"'CPI % trimestre'!T91-'Inflation GDP Deflator'!T91","v":3.2884631898800976E-2},{"$f":"'CPI % trimestre'!U91-'Inflation GDP Deflator'!U91","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V91-'Inflation GDP Deflator'!V91","v":1.8695308444207082E-2},{"$f":"'CPI % trimestre'!W91-'Inflation GDP Deflator'!W91","v":3.3170482975529603E-2},{"$f":"'CPI % trimestre'!X91-'Inflation GDP Deflator'!X91","v":-9.3265816706890048E-3},{"$f":"'CPI % trimestre'!Y91-'Inflation GDP Deflator'!Y91","v":2.9581080764818912E-3},{"$f":"'CPI % trimestre'!Z91-'Inflation GDP Deflator'!Z91","v":3.0176112271572686E-3},{"$f":"'CPI % trimestre'!AA91-'Inflation GDP Deflator'!AA91","v":-9.7981517509728722E-3},{"$f":"'CPI % trimestre'!AB91-'Inflation GDP Deflator'!AB91","v":-1.0640156564654113E-3},{"$f":"'CPI % trimestre'!AC91-'Inflation GDP Deflator'!AC91","v":-2.6096077316657196E-2},{"$f":"'CPI % trimestre'!AD91-'Inflation GDP Deflator'!AD91","v":-7.2988505747126897E-3},{"$f":"'CPI % trimestre'!AE91-'Inflation GDP Deflator'!AE91","v":1.5677881963596318E-2},{"$f":"'CPI % trimestre'!AF91-'Inflation GDP Deflator'!AF91","v":3.3976208566276922E-2},{"$f":"'CPI % trimestre'!AG91-'Inflation GDP Deflator'!AG91","v":3.0909248017974011E-3},{"$f":"'CPI % trimestre'!AH91-'Inflation GDP Deflator'!AH91","v":0.13355742271474846},{"$f":"'CPI % trimestre'!AI91-'Inflation GDP Deflator'!AI91","v":1.5938611685162529E-2}]
[37302,{"$f":"'CPI % trimestre'!B92-'Inflation GDP Deflator'!B92","v":1.0744602380106993E-2},{"$f":"'CPI % trimestre'!C92-'Inflation GDP Deflator'!C92","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D92-'Inflation GDP Deflator'!D92","v":4.8169536051039241E-3},{"$f":"'CPI % trimestre'!E92-'Inflation GDP Deflator'!E92","v":1.5101336475181748E-3},{"$f":"'CPI % trimestre'!F92-'Inflation GDP Deflator'!F92","v":7.2927255952166536E-3},{"$f":"'CPI % trimestre'!G92-'Inflation GDP Deflator'!G92","v":-8.8030683258737419E-3},{"$f":"'CPI % trimestre'!H92-'Inflation GDP Deflator'!H92","v":-2.4530517417898579E-2},{"$f":"'CPI % trimestre'!I92-'Inflation GDP Deflator'!I92","v":7.503844549085037E-3},{"$f":"'CPI % trimestre'!J92-'Inflation GDP Deflator'!J92","v":-3.8774888436595711E-3},{"$f":"'CPI % trimestre'!K92-'Inflation GDP Deflator'!K92","v":5.0983023078442491E-3},{"$f":"'CPI % trimestre'!L92-'Inflation GDP Deflator'!L92","v":-7.3830741810576583E-4},{"$f":"'CPI % trimestre'!M92-'Inflation GDP Deflator'!M92","v":-4.8139490019405429E-3},{"$f":"'CPI % trimestre'!N92-'Inflation GDP Deflator'!N92","v":2.1274925876403339E-3},{"$f":"'CPI % trimestre'!O92-'Inflation GDP Deflator'!O92","v":1.0580446314009118E-3},{"$f":"'CPI % trimestre'!P92-'Inflation GDP Deflator'!P92","v":-2.5433658170914586E-2},{"$f":"'CPI % trimestre'!Q92-'Inflation GDP Deflator'!Q92","v":-8.0129982380904297E-3},{"$f":"'CPI % trimestre'!R92-'Inflation GDP Deflator'!R92","v":-4.2806261668820733E-3},{"$f":"'CPI % trimestre'!S92-'Inflation GDP Deflator'!S92","v":-9.181916878041152E-3},{"$f":"'CPI % trimestre'!T92-'Inflation GDP Deflator'!T92","v":-4.2442152818699563E-2},{"$f":"'CPI % trimestre'!U92-'Inflation GDP Deflator'!U92","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V92-'Inflation GDP Deflator'!V92","v":-6.0308983851220521E-3},{"$f":"'CPI % trimestre'!W92-'Inflation GDP Deflator'!W92","v":7.1557388707154113E-3},{"$f":"'CPI % trimestre'!X92-'Inflation GDP Deflator'!X92","v":4.6539766302300389E-3},{"$f":"'CPI % trimestre'!Y92-'Inflation GDP Deflator'!Y92","v":-2.3833899129869218E-3},{"$f":"'CPI % trimestre'!Z92-'Inflation GDP Deflator'!Z92","v":-1.0844769822558664E-2},{"$f":"'CPI % trimestre'!AA92-'Inflation GDP Deflator'!AA92","v":2.5829583890032426E-2},{"$f":"'CPI % trimestre'!AB92-'Inflation GDP Deflator'!AB92","v":1.6742419948993947E-2},{"$f":"'CPI % trimestre'!AC92-'Inflation GDP Deflator'!AC92","v":3.2053014489569098E-2},{"$f":"'CPI % trimestre'!AD92-'Inflation GDP Deflator'!AD92","v":-5.8479262672809229E-3},{"$f":"'CPI % trimestre'!AE92-'Inflation GDP Deflator'!AE92","v":9.4220481829759839E-3},{"$f":"'CPI % trimestre'!AF92-'Inflation GDP Deflator'!AF92","v":4.7439972945553244E-3},{"$f":"'CPI % trimestre'!AG92-'Inflation GDP Deflator'!AG92","v":3.8415782829644973E-3},{"$f":"'CPI % trimestre'!AH92-'Inflation GDP Deflator'!AH92","v":8.028556647697882E-2},{"$f":"'CPI % trimestre'!AI92-'Inflation GDP Deflator'!AI92","v":-1.6841744184661556E-2}]
[37391,{"$f":"'CPI % trimestre'!B93-'Inflation GDP Deflator'!B93","v":4.2597082716619994E-3},{"$f":"'CPI % trimestre'!C93-'Inflation GDP Deflator'!C93","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D93-'Inflation GDP Deflator'!D93","v":-3.2503148174067853E-4},{"$f":"'CPI % trimestre'!E93-'Inflation GDP Deflator'!E93","v":1.4620665167476288E-3},{"$f":"'CPI % trimestre'!F93-'Inflation GDP Deflator'!F93","v":1.2758669766118613E-3},{"$f":"'CPI % trimestre'!G93-'Inflation GDP Deflator'!G93","v":2.1946501843868482E-2},{"$f":"'CPI % trimestre'!H93-'Inflation GDP Deflator'!H93","v":1.915505081933222E-2},{"$f":"'CPI % trimestre'!I93-'Inflation GDP Deflator'!I93","v":3.1001767825574733E-3},{"$f":"'CPI % trimestre'!J93-'Inflation GDP Deflator'!J93","v":1.6620667926906307E-2},{"$f":"'CPI % trimestre'!K93-'Inflation GDP Deflator'!K93","v":1.6717895465559129E-2},{"$f":"'CPI % trimestre'!L93-'Inflation GDP Deflator'!L93","v":8.2461521480517996E-3},{"$f":"'CPI % trimestre'!M93-'Inflation GDP Deflator'!M93","v":7.6055905529588408E-3},{"$f":"'CPI % trimestre'!N93-'Inflation GDP Deflator'!N93","v":6.3860398531482288E-3},{"$f":"'CPI % trimestre'!O93-'Inflation GDP Deflator'!O93","v":2.906816823596603E-2},{"$f":"'CPI % trimestre'!P93-'Inflation GDP Deflator'!P93","v":2.1628308997421408E-2},{"$f":"'CPI % trimestre'!Q93-'Inflation GDP Deflator'!Q93","v":6.0774049290563958E-3},{"$f":"'CPI % trimestre'!R93-'Inflation GDP Deflator'!R93","v":4.6602415648271389E-3},{"$f":"'CPI % trimestre'!S93-'Inflation GDP Deflator'!S93","v":1.924941288858828E-2},{"$f":"'CPI % trimestre'!T93-'Inflation GDP Deflator'!T93","v":1.5965029074947013E-2},{"$f":"'CPI % trimestre'!U93-'Inflation GDP Deflator'!U93","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V93-'Inflation GDP Deflator'!V93","v":-6.3441468483030894E-3},{"$f":"'CPI % trimestre'!W93-'Inflation GDP Deflator'!W93","v":-5.3237468605186189E-3},{"$f":"'CPI % trimestre'!X93-'Inflation GDP Deflator'!X93","v":1.6720639680159688E-2},{"$f":"'CPI % trimestre'!Y93-'Inflation GDP Deflator'!Y93","v":5.908812357268256E-3},{"$f":"'CPI % trimestre'!Z93-'Inflation GDP Deflator'!Z93","v":4.7245640515896081E-3},{"$f":"'CPI % trimestre'!AA93-'Inflation GDP Deflator'!AA93","v":-5.8484819358169959E-3},{"$f":"'CPI % trimestre'!AB93-'Inflation GDP Deflator'!AB93","v":-3.5317306090720813E-3},{"$f":"'CPI % trimestre'!AC93-'Inflation GDP Deflator'!AC93","v":-2.5284236299479068E-2},{"$f":"'CPI % trimestre'!AD93-'Inflation GDP Deflator'!AD93","v":1.0808975834292078E-2},{"$f":"'CPI % trimestre'!AE93-'Inflation GDP Deflator'!AE93","v":-5.5154715387051301E-3},{"$f":"'CPI % trimestre'!AF93-'Inflation GDP Deflator'!AF93","v":-3.4102009552131607E-3},{"$f":"'CPI % trimestre'!AG93-'Inflation GDP Deflator'!AG93","v":9.7562553228187632E-3},{"$f":"'CPI % trimestre'!AH93-'Inflation GDP Deflator'!AH93","v":1.867287053707134E-2},{"$f":"'CPI % trimestre'!AI93-'Inflation GDP Deflator'!AI93","v":-1.3961210974455907E-2}]
[37483,{"$f":"'CPI % trimestre'!B94-'Inflation GDP Deflator'!B94","v":-5.9999999999998943E-3},{"$f":"'CPI % trimestre'!C94-'Inflation GDP Deflator'!C94","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D94-'Inflation GDP Deflator'!D94","v":-1.0811023257961683E-3},{"$f":"'CPI % trimestre'!E94-'Inflation GDP Deflator'!E94","v":-2.7525539962529599E-3},{"$f":"'CPI % trimestre'!F94-'Inflation GDP Deflator'!F94","v":6.0321480304658115E-3},{"$f":"'CPI % trimestre'!G94-'Inflation GDP Deflator'!G94","v":-3.0571626938209473E-3},{"$f":"'CPI % trimestre'!H94-'Inflation GDP Deflator'!H94","v":2.809526850137356E-3},{"$f":"'CPI % trimestre'!I94-'Inflation GDP Deflator'!I94","v":-7.2484394506867611E-3},{"$f":"'CPI % trimestre'!J94-'Inflation GDP Deflator'!J94","v":-1.2042613322192475E-2},{"$f":"'CPI % trimestre'!K94-'Inflation GDP Deflator'!K94","v":-9.0465014736381688E-3},{"$f":"'CPI % trimestre'!L94-'Inflation GDP Deflator'!L94","v":1.0087319297563679E-3},{"$f":"'CPI % trimestre'!M94-'Inflation GDP Deflator'!M94","v":-8.2786866950856908E-4},{"$f":"'CPI % trimestre'!N94-'Inflation GDP Deflator'!N94","v":-2.8268577506834758E-3},{"$f":"'CPI % trimestre'!O94-'Inflation GDP Deflator'!O94","v":-1.1750440293614717E-2},{"$f":"'CPI % trimestre'!P94-'Inflation GDP Deflator'!P94","v":-7.1622890287473817E-3},{"$f":"'CPI % trimestre'!Q94-'Inflation GDP Deflator'!Q94","v":1.0000000000000009E-2},{"$f":"'CPI % trimestre'!R94-'Inflation GDP Deflator'!R94","v":-1.9319944369800002E-3},{"$f":"'CPI % trimestre'!S94-'Inflation GDP Deflator'!S94","v":1.9569881860621585E-3},{"$f":"'CPI % trimestre'!T94-'Inflation GDP Deflator'!T94","v":-2.5292132481863461E-2},{"$f":"'CPI % trimestre'!U94-'Inflation GDP Deflator'!U94","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V94-'Inflation GDP Deflator'!V94","v":2.5999030966326053E-3},{"$f":"'CPI % trimestre'!W94-'Inflation GDP Deflator'!W94","v":-2.1078518102459531E-2},{"$f":"'CPI % trimestre'!X94-'Inflation GDP Deflator'!X94","v":5.0251430553160947E-4},{"$f":"'CPI % trimestre'!Y94-'Inflation GDP Deflator'!Y94","v":-9.358218922253192E-3},{"$f":"'CPI % trimestre'!Z94-'Inflation GDP Deflator'!Z94","v":-1.2543664655446207E-2},{"$f":"'CPI % trimestre'!AA94-'Inflation GDP Deflator'!AA94","v":-1.4317712938402671E-2},{"$f":"'CPI % trimestre'!AB94-'Inflation GDP Deflator'!AB94","v":-4.9240104813129681E-3},{"$f":"'CPI % trimestre'!AC94-'Inflation GDP Deflator'!AC94","v":1.100000000000001E-2},{"$f":"'CPI % trimestre'!AD94-'Inflation GDP Deflator'!AD94","v":-2.8649262202044001E-3},{"$f":"'CPI % trimestre'!AE94-'Inflation GDP Deflator'!AE94","v":-6.1692742257934974E-3},{"$f":"'CPI % trimestre'!AF94-'Inflation GDP Deflator'!AF94","v":-3.339219165927243E-2},{"$f":"'CPI % trimestre'!AG94-'Inflation GDP Deflator'!AG94","v":-9.8968462408984825E-3},{"$f":"'CPI % trimestre'!AH94-'Inflation GDP Deflator'!AH94","v":1.6355716633275064E-3},{"$f":"'CPI % trimestre'!AI94-'Inflation GDP Deflator'!AI94","v":-9.7478557573209557E-3}]
[37575,{"$f":"'CPI % trimestre'!B95-'Inflation GDP Deflator'!B95","v":-7.5092270057603994E-3},{"$f":"'CPI % trimestre'!C95-'Inflation GDP Deflator'!C95","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D95-'Inflation GDP Deflator'!D95","v":5.9460737937558905E-3},{"$f":"'CPI % trimestre'!E95-'Inflation GDP Deflator'!E95","v":-2.2342851757608528E-3},{"$f":"'CPI % trimestre'!F95-'Inflation GDP Deflator'!F95","v":-4.0554516702449028E-3},{"$f":"'CPI % trimestre'!G95-'Inflation GDP Deflator'!G95","v":-1.681912204090974E-3},{"$f":"'CPI % trimestre'!H95-'Inflation GDP Deflator'!H95","v":-3.2814390321553866E-3},{"$f":"'CPI % trimestre'!I95-'Inflation GDP Deflator'!I95","v":4.5000000000000595E-3},{"$f":"'CPI % trimestre'!J95-'Inflation GDP Deflator'!J95","v":7.2490931971277428E-3},{"$f":"'CPI % trimestre'!K95-'Inflation GDP Deflator'!K95","v":-7.1118760757313826E-3},{"$f":"'CPI % trimestre'!L95-'Inflation GDP Deflator'!L95","v":-6.8150937021072E-4},{"$f":"'CPI % trimestre'!M95-'Inflation GDP Deflator'!M95","v":3.2040151014418594E-3},{"$f":"'CPI % trimestre'!N95-'Inflation GDP Deflator'!N95","v":-1.6332271943940713E-3},{"$f":"'CPI % trimestre'!O95-'Inflation GDP Deflator'!O95","v":-1.7616452684151351E-2},{"$f":"'CPI % trimestre'!P95-'Inflation GDP Deflator'!P95","v":-5.6957963434668413E-3},{"$f":"'CPI % trimestre'!Q95-'Inflation GDP Deflator'!Q95","v":7.5638027869201485E-3},{"$f":"'CPI % trimestre'!R95-'Inflation GDP Deflator'!R95","v":1.3089263098643444E-3},{"$f":"'CPI % trimestre'!S95-'Inflation GDP Deflator'!S95","v":9.5280574401179763E-4},{"$f":"'CPI % trimestre'!T95-'Inflation GDP Deflator'!T95","v":4.5844955149610511E-2},{"$f":"'CPI % trimestre'!U95-'Inflation GDP Deflator'!U95","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V95-'Inflation GDP Deflator'!V95","v":1.5623128178398837E-2},{"$f":"'CPI % trimestre'!W95-'Inflation GDP Deflator'!W95","v":2.8043093714715694E-2},{"$f":"'CPI % trimestre'!X95-'Inflation GDP Deflator'!X95","v":1.7832912887783881E-2},{"$f":"'CPI % trimestre'!Y95-'Inflation GDP Deflator'!Y95","v":4.4402647595517264E-3},{"$f":"'CPI % trimestre'!Z95-'Inflation GDP Deflator'!Z95","v":5.5537001991416979E-3},{"$f":"'CPI % trimestre'!AA95-'Inflation GDP Deflator'!AA95","v":-6.8475037218515E-3},{"$f":"'CPI % trimestre'!AB95-'Inflation GDP Deflator'!AB95","v":-2.5239208757229847E-2},{"$f":"'CPI % trimestre'!AC95-'Inflation GDP Deflator'!AC95","v":-1.5335172032543753E-2},{"$f":"'CPI % trimestre'!AD95-'Inflation GDP Deflator'!AD95","v":4.2040816326530672E-3},{"$f":"'CPI % trimestre'!AE95-'Inflation GDP Deflator'!AE95","v":1.8257799249627227E-2},{"$f":"'CPI % trimestre'!AF95-'Inflation GDP Deflator'!AF95","v":4.2444365224366232E-2},{"$f":"'CPI % trimestre'!AG95-'Inflation GDP Deflator'!AG95","v":3.504192646742732E-3},{"$f":"'CPI % trimestre'!AH95-'Inflation GDP Deflator'!AH95","v":7.1855344689854661E-2},{"$f":"'CPI % trimestre'!AI95-'Inflation GDP Deflator'!AI95","v":1.4127979044367134E-2}]
[37667,{"$f":"'CPI % trimestre'!B96-'Inflation GDP Deflator'!B96","v":1.172136976683591E-2},{"$f":"'CPI % trimestre'!C96-'Inflation GDP Deflator'!C96","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D96-'Inflation GDP Deflator'!D96","v":-2.282816174097535E-3},{"$f":"'CPI % trimestre'!E96-'Inflation GDP Deflator'!E96","v":6.9124692477017247E-3},{"$f":"'CPI % trimestre'!F96-'Inflation GDP Deflator'!F96","v":8.1712928432919885E-4},{"$f":"'CPI % trimestre'!G96-'Inflation GDP Deflator'!G96","v":-5.4143424292678599E-3},{"$f":"'CPI % trimestre'!H96-'Inflation GDP Deflator'!H96","v":-6.3030945100677194E-3},{"$f":"'CPI % trimestre'!I96-'Inflation GDP Deflator'!I96","v":1.417784838013969E-2},{"$f":"'CPI % trimestre'!J96-'Inflation GDP Deflator'!J96","v":-6.6754162109612381E-3},{"$f":"'CPI % trimestre'!K96-'Inflation GDP Deflator'!K96","v":-3.8457111537407718E-3},{"$f":"'CPI % trimestre'!L96-'Inflation GDP Deflator'!L96","v":4.922544020013242E-3},{"$f":"'CPI % trimestre'!M96-'Inflation GDP Deflator'!M96","v":2.6494433215332736E-3},{"$f":"'CPI % trimestre'!N96-'Inflation GDP Deflator'!N96","v":7.5669047727376926E-3},{"$f":"'CPI % trimestre'!O96-'Inflation GDP Deflator'!O96","v":2.074406197751133E-2},{"$f":"'CPI % trimestre'!P96-'Inflation GDP Deflator'!P96","v":1.8103775131526167E-2},{"$f":"'CPI % trimestre'!Q96-'Inflation GDP Deflator'!Q96","v":-2.3211676461992736E-3},{"$f":"'CPI % trimestre'!R96-'Inflation GDP Deflator'!R96","v":5.1625608875027762E-4},{"$f":"'CPI % trimestre'!S96-'Inflation GDP Deflator'!S96","v":8.3590831161350909E-4},{"$f":"'CPI % trimestre'!T96-'Inflation GDP Deflator'!T96","v":-4.140219142765067E-2},{"$f":"'CPI % trimestre'!U96-'Inflation GDP Deflator'!U96","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V96-'Inflation GDP Deflator'!V96","v":-2.7842453913068388E-3},{"$f":"'CPI % trimestre'!W96-'Inflation GDP Deflator'!W96","v":1.575418126145367E-2},{"$f":"'CPI % trimestre'!X96-'Inflation GDP Deflator'!X96","v":-2.4243488261129764E-3},{"$f":"'CPI % trimestre'!Y96-'Inflation GDP Deflator'!Y96","v":1.154817328178015E-3},{"$f":"'CPI % trimestre'!Z96-'Inflation GDP Deflator'!Z96","v":1.5230269631961724E-3},{"$f":"'CPI % trimestre'!AA96-'Inflation GDP Deflator'!AA96","v":3.3695854400721981E-2},{"$f":"'CPI % trimestre'!AB96-'Inflation GDP Deflator'!AB96","v":7.2847459493688427E-2},{"$f":"'CPI % trimestre'!AC96-'Inflation GDP Deflator'!AC96","v":1.1131643817318682E-2},{"$f":"'CPI % trimestre'!AD96-'Inflation GDP Deflator'!AD96","v":-1.8271604938271402E-3},{"$f":"'CPI % trimestre'!AE96-'Inflation GDP Deflator'!AE96","v":1.4702698585971619E-2},{"$f":"'CPI % trimestre'!AF96-'Inflation GDP Deflator'!AF96","v":1.1477386712622328E-2},{"$f":"'CPI % trimestre'!AG96-'Inflation GDP Deflator'!AG96","v":-2.8346234443824558E-3},{"$f":"'CPI % trimestre'!AH96-'Inflation GDP Deflator'!AH96","v":2.08708727572533E-2},{"$f":"'CPI % trimestre'!AI96-'Inflation GDP Deflator'!AI96","v":-2.8827954860424221E-3}]
[37756,{"$f":"'CPI % trimestre'!B97-'Inflation GDP Deflator'!B97","v":-5.4639369692101036E-3},{"$f":"'CPI % trimestre'!C97-'Inflation GDP Deflator'!C97","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D97-'Inflation GDP Deflator'!D97","v":-1.0974648145599675E-3},{"$f":"'CPI % trimestre'!E97-'Inflation GDP Deflator'!E97","v":-8.5010178561042427E-3},{"$f":"'CPI % trimestre'!F97-'Inflation GDP Deflator'!F97","v":4.0770171980148984E-3},{"$f":"'CPI % trimestre'!G97-'Inflation GDP Deflator'!G97","v":1.284083490701704E-2},{"$f":"'CPI % trimestre'!H97-'Inflation GDP Deflator'!H97","v":1.3223827886139294E-2},{"$f":"'CPI % trimestre'!I97-'Inflation GDP Deflator'!I97","v":-3.0806137192394001E-3},{"$f":"'CPI % trimestre'!J97-'Inflation GDP Deflator'!J97","v":7.1870653770068627E-3},{"$f":"'CPI % trimestre'!K97-'Inflation GDP Deflator'!K97","v":-5.3938328374356637E-3},{"$f":"'CPI % trimestre'!L97-'Inflation GDP Deflator'!L97","v":-8.0871512105651355E-4},{"$f":"'CPI % trimestre'!M97-'Inflation GDP Deflator'!M97","v":4.0000000000000036E-3},{"$f":"'CPI % trimestre'!N97-'Inflation GDP Deflator'!N97","v":-2.5705442062018413E-3},{"$f":"'CPI % trimestre'!O97-'Inflation GDP Deflator'!O97","v":2.3925565766362289E-2},{"$f":"'CPI % trimestre'!P97-'Inflation GDP Deflator'!P97","v":-6.1044473311634428E-3},{"$f":"'CPI % trimestre'!Q97-'Inflation GDP Deflator'!Q97","v":6.2657102608527637E-3},{"$f":"'CPI % trimestre'!R97-'Inflation GDP Deflator'!R97","v":4.7174961542462146E-4},{"$f":"'CPI % trimestre'!S97-'Inflation GDP Deflator'!S97","v":8.2664406441641525E-3},{"$f":"'CPI % trimestre'!T97-'Inflation GDP Deflator'!T97","v":1.9233546994986361E-2},{"$f":"'CPI % trimestre'!U97-'Inflation GDP Deflator'!U97","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V97-'Inflation GDP Deflator'!V97","v":1.0772975929977946E-2},{"$f":"'CPI % trimestre'!W97-'Inflation GDP Deflator'!W97","v":-1.1731789492599121E-2},{"$f":"'CPI % trimestre'!X97-'Inflation GDP Deflator'!X97","v":-7.7821363763688201E-3},{"$f":"'CPI % trimestre'!Y97-'Inflation GDP Deflator'!Y97","v":4.7919490908275852E-3},{"$f":"'CPI % trimestre'!Z97-'Inflation GDP Deflator'!Z97","v":2.4926906844454644E-3},{"$f":"'CPI % trimestre'!AA97-'Inflation GDP Deflator'!AA97","v":-2.9223188940941114E-3},{"$f":"'CPI % trimestre'!AB97-'Inflation GDP Deflator'!AB97","v":-7.1353952954229527E-3},{"$f":"'CPI % trimestre'!AC97-'Inflation GDP Deflator'!AC97","v":-1.2700407927511814E-2},{"$f":"'CPI % trimestre'!AD97-'Inflation GDP Deflator'!AD97","v":1.1269938650306566E-2},{"$f":"'CPI % trimestre'!AE97-'Inflation GDP Deflator'!AE97","v":-1.9000261151803977E-2},{"$f":"'CPI % trimestre'!AF97-'Inflation GDP Deflator'!AF97","v":-1.6640295611606404E-2},{"$f":"'CPI % trimestre'!AG97-'Inflation GDP Deflator'!AG97","v":2.4104612295895445E-3},{"$f":"'CPI % trimestre'!AH97-'Inflation GDP Deflator'!AH97","v":2.1598820933983354E-2},{"$f":"'CPI % trimestre'!AI97-'Inflation GDP Deflator'!AI97","v":2.4561619148837921E-2}]
[37848,{"$f":"'CPI % trimestre'!B98-'Inflation GDP Deflator'!B98","v":-3.9505868373546082E-4},{"$f":"'CPI % trimestre'!C98-'Inflation GDP Deflator'!C98","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D98-'Inflation GDP Deflator'!D98","v":7.8640554576847599E-4},{"$f":"'CPI % trimestre'!E98-'Inflation GDP Deflator'!E98","v":3.5335276967929374E-3},{"$f":"'CPI % trimestre'!F98-'Inflation GDP Deflator'!F98","v":-7.1026270339058506E-3},{"$f":"'CPI % trimestre'!G98-'Inflation GDP Deflator'!G98","v":-1.2050479455456564E-3},{"$f":"'CPI % trimestre'!H98-'Inflation GDP Deflator'!H98","v":-7.1088226557084466E-3},{"$f":"'CPI % trimestre'!I98-'Inflation GDP Deflator'!I98","v":-1.2116277742910797E-2},{"$f":"'CPI % trimestre'!J98-'Inflation GDP Deflator'!J98","v":-1.0053034654412984E-2},{"$f":"'CPI % trimestre'!K98-'Inflation GDP Deflator'!K98","v":-9.5541124954234835E-4},{"$f":"'CPI % trimestre'!L98-'Inflation GDP Deflator'!L98","v":9.8909129799273909E-4},{"$f":"'CPI % trimestre'!M98-'Inflation GDP Deflator'!M98","v":-4.0646097923177082E-3},{"$f":"'CPI % trimestre'!N98-'Inflation GDP Deflator'!N98","v":-1.7967450433843402E-3},{"$f":"'CPI % trimestre'!O98-'Inflation GDP Deflator'!O98","v":-3.3495789995047098E-2},{"$f":"'CPI % trimestre'!P98-'Inflation GDP Deflator'!P98","v":3.1347795984304483E-3},{"$f":"'CPI % trimestre'!Q98-'Inflation GDP Deflator'!Q98","v":6.6972256503139427E-4},{"$f":"'CPI % trimestre'!R98-'Inflation GDP Deflator'!R98","v":-8.8350266919235976E-3},{"$f":"'CPI % trimestre'!S98-'Inflation GDP Deflator'!S98","v":9.2426370235565436E-4},{"$f":"'CPI % trimestre'!T98-'Inflation GDP Deflator'!T98","v":-2.3449421261759418E-2},{"$f":"'CPI % trimestre'!U98-'Inflation GDP Deflator'!U98","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V98-'Inflation GDP Deflator'!V98","v":2.8113898378923086E-4},{"$f":"'CPI % trimestre'!W98-'Inflation GDP Deflator'!W98","v":-2.4738703610257207E-2},{"$f":"'CPI % trimestre'!X98-'Inflation GDP Deflator'!X98","v":-3.9590444101155198E-3},{"$f":"'CPI % trimestre'!Y98-'Inflation GDP Deflator'!Y98","v":-5.6102228977822355E-3},{"$f":"'CPI % trimestre'!Z98-'Inflation GDP Deflator'!Z98","v":-1.5772684137527193E-3},{"$f":"'CPI % trimestre'!AA98-'Inflation GDP Deflator'!AA98","v":-2.2491977879429359E-2},{"$f":"'CPI % trimestre'!AB98-'Inflation GDP Deflator'!AB98","v":3.6356063615741174E-3},{"$f":"'CPI % trimestre'!AC98-'Inflation GDP Deflator'!AC98","v":9.7020946749828418E-3},{"$f":"'CPI % trimestre'!AD98-'Inflation GDP Deflator'!AD98","v":-3.4490358126720855E-3},{"$f":"'CPI % trimestre'!AE98-'Inflation GDP Deflator'!AE98","v":-1.1246025923208558E-2},{"$f":"'CPI % trimestre'!AF98-'Inflation GDP Deflator'!AF98","v":-3.9472350858076877E-2},{"$f":"'CPI % trimestre'!AG98-'Inflation GDP Deflator'!AG98","v":-8.688221659897355E-3},{"$f":"'CPI % trimestre'!AH98-'Inflation GDP Deflator'!AH98","v":-1.4500686555985465E-2},{"$f":"'CPI % trimestre'!AI98-'Inflation GDP Deflator'!AI98","v":7.2394986916402004E-3}]
[37940,{"$f":"'CPI % trimestre'!B99-'Inflation GDP Deflator'!B99","v":-1.3442206293824421E-3},{"$f":"'CPI % trimestre'!C99-'Inflation GDP Deflator'!C99","v":4.9162861491625076E-4},{"$f":"'CPI % trimestre'!D99-'Inflation GDP Deflator'!D99","v":2.8803633089835579E-3},{"$f":"'CPI % trimestre'!E99-'Inflation GDP Deflator'!E99","v":-1.5068753183017369E-3},{"$f":"'CPI % trimestre'!F99-'Inflation GDP Deflator'!F99","v":-2.053219544770335E-3},{"$f":"'CPI % trimestre'!G99-'Inflation GDP Deflator'!G99","v":-2.5705654569825653E-2},{"$f":"'CPI % trimestre'!H99-'Inflation GDP Deflator'!H99","v":6.1371191135733971E-3},{"$f":"'CPI % trimestre'!I99-'Inflation GDP Deflator'!I99","v":8.1539168073112567E-3},{"$f":"'CPI % trimestre'!J99-'Inflation GDP Deflator'!J99","v":7.0330618112121046E-3},{"$f":"'CPI % trimestre'!K99-'Inflation GDP Deflator'!K99","v":-1.5797131008227216E-3},{"$f":"'CPI % trimestre'!L99-'Inflation GDP Deflator'!L99","v":-4.5433691248211172E-3},{"$f":"'CPI % trimestre'!M99-'Inflation GDP Deflator'!M99","v":-1.0841418180603801E-3},{"$f":"'CPI % trimestre'!N99-'Inflation GDP Deflator'!N99","v":4.1030843519275217E-3},{"$f":"'CPI % trimestre'!O99-'Inflation GDP Deflator'!O99","v":-1.3492609840050074E-3},{"$f":"'CPI % trimestre'!P99-'Inflation GDP Deflator'!P99","v":-2.4410501468132839E-2},{"$f":"'CPI % trimestre'!Q99-'Inflation GDP Deflator'!Q99","v":1.0256299149414283E-2},{"$f":"'CPI % trimestre'!R99-'Inflation GDP Deflator'!R99","v":8.9063234522263057E-3},{"$f":"'CPI % trimestre'!S99-'Inflation GDP Deflator'!S99","v":2.8929793756137245E-3},{"$f":"'CPI % trimestre'!T99-'Inflation GDP Deflator'!T99","v":4.9737625722657719E-2},{"$f":"'CPI % trimestre'!U99-'Inflation GDP Deflator'!U99","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V99-'Inflation GDP Deflator'!V99","v":9.0213114532138317E-3},{"$f":"'CPI % trimestre'!W99-'Inflation GDP Deflator'!W99","v":1.5250719465868423E-2},{"$f":"'CPI % trimestre'!X99-'Inflation GDP Deflator'!X99","v":2.3545191060018178E-3},{"$f":"'CPI % trimestre'!Y99-'Inflation GDP Deflator'!Y99","v":4.8510146986990854E-4},{"$f":"'CPI % trimestre'!Z99-'Inflation GDP Deflator'!Z99","v":3.1736921547691477E-3},{"$f":"'CPI % trimestre'!AA99-'Inflation GDP Deflator'!AA99","v":-8.8702987577425896E-3},{"$f":"'CPI % trimestre'!AB99-'Inflation GDP Deflator'!AB99","v":-2.657974587521339E-2},{"$f":"'CPI % trimestre'!AC99-'Inflation GDP Deflator'!AC99","v":-1.070040792751159E-2},{"$f":"'CPI % trimestre'!AD99-'Inflation GDP Deflator'!AD99","v":-4.9427312775330856E-3},{"$f":"'CPI % trimestre'!AE99-'Inflation GDP Deflator'!AE99","v":2.2515355659239678E-2},{"$f":"'CPI % trimestre'!AF99-'Inflation GDP Deflator'!AF99","v":4.379068007589304E-2},{"$f":"'CPI % trimestre'!AG99-'Inflation GDP Deflator'!AG99","v":4.2609630128633835E-3},{"$f":"'CPI % trimestre'!AH99-'Inflation GDP Deflator'!AH99","v":2.4807860262008652E-2},{"$f":"'CPI % trimestre'!AI99-'Inflation GDP Deflator'!AI99","v":1.0524988537368274E-2}]
[38032,{"$f":"'CPI % trimestre'!B100-'Inflation GDP Deflator'!B100","v":5.077510709452393E-3},{"$f":"'CPI % trimestre'!C100-'Inflation GDP Deflator'!C100","v":-2.4433249370277021E-3},{"$f":"'CPI % trimestre'!D100-'Inflation GDP Deflator'!D100","v":-7.4140182451032377E-3},{"$f":"'CPI % trimestre'!E100-'Inflation GDP Deflator'!E100","v":-9.0927477607627427E-4},{"$f":"'CPI % trimestre'!F100-'Inflation GDP Deflator'!F100","v":-5.1140042700765775E-3},{"$f":"'CPI % trimestre'!G100-'Inflation GDP Deflator'!G100","v":-2.4977972471812326E-2},{"$f":"'CPI % trimestre'!H100-'Inflation GDP Deflator'!H100","v":-1.7525821250704565E-3},{"$f":"'CPI % trimestre'!I100-'Inflation GDP Deflator'!I100","v":-1.1046956124838303E-3},{"$f":"'CPI % trimestre'!J100-'Inflation GDP Deflator'!J100","v":-1.3848169520385811E-2},{"$f":"'CPI % trimestre'!K100-'Inflation GDP Deflator'!K100","v":-1.656677020739783E-2},{"$f":"'CPI % trimestre'!L100-'Inflation GDP Deflator'!L100","v":2.2186595123564468E-3},{"$f":"'CPI % trimestre'!M100-'Inflation GDP Deflator'!M100","v":8.0215455424748061E-4},{"$f":"'CPI % trimestre'!N100-'Inflation GDP Deflator'!N100","v":2.8417750386566798E-4},{"$f":"'CPI % trimestre'!O100-'Inflation GDP Deflator'!O100","v":1.4640122511485498E-2},{"$f":"'CPI % trimestre'!P100-'Inflation GDP Deflator'!P100","v":3.181461665513774E-2},{"$f":"'CPI % trimestre'!Q100-'Inflation GDP Deflator'!Q100","v":-6.556512924480562E-3},{"$f":"'CPI % trimestre'!R100-'Inflation GDP Deflator'!R100","v":-3.3254609864685758E-4},{"$f":"'CPI % trimestre'!S100-'Inflation GDP Deflator'!S100","v":9.6402992359745365E-4},{"$f":"'CPI % trimestre'!T100-'Inflation GDP Deflator'!T100","v":-4.124870176311457E-2},{"$f":"'CPI % trimestre'!U100-'Inflation GDP Deflator'!U100","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V100-'Inflation GDP Deflator'!V100","v":-9.4149066340375454E-3},{"$f":"'CPI % trimestre'!W100-'Inflation GDP Deflator'!W100","v":-8.0000000000000071E-3},{"$f":"'CPI % trimestre'!X100-'Inflation GDP Deflator'!X100","v":1.8080978490088162E-3},{"$f":"'CPI % trimestre'!Y100-'Inflation GDP Deflator'!Y100","v":1.8744473916887383E-4},{"$f":"'CPI % trimestre'!Z100-'Inflation GDP Deflator'!Z100","v":-8.0182469386768096E-3},{"$f":"'CPI % trimestre'!AA100-'Inflation GDP Deflator'!AA100","v":3.0119151675305655E-2},{"$f":"'CPI % trimestre'!AB100-'Inflation GDP Deflator'!AB100","v":3.9199420769549076E-2},{"$f":"'CPI % trimestre'!AC100-'Inflation GDP Deflator'!AC100","v":8.9682493901046545E-3},{"$f":"'CPI % trimestre'!AD100-'Inflation GDP Deflator'!AD100","v":6.0207991242475778E-3},{"$f":"'CPI % trimestre'!AE100-'Inflation GDP Deflator'!AE100","v":1.3281255284710025E-2},{"$f":"'CPI % trimestre'!AF100-'Inflation GDP Deflator'!AF100","v":7.4016617780151561E-3},{"$f":"'CPI % trimestre'!AG100-'Inflation GDP Deflator'!AG100","v":-1.0315601365796789E-3},{"$f":"'CPI % trimestre'!AH100-'Inflation GDP Deflator'!AH100","v":1.1923116632824859E-3},{"$f":"'CPI % trimestre'!AI100-'Inflation GDP Deflator'!AI100","v":-7.0702902350607832E-3}]
[38122,{"$f":"'CPI % trimestre'!B101-'Inflation GDP Deflator'!B101","v":4.8585728839084519E-3},{"$f":"'CPI % trimestre'!C101-'Inflation GDP Deflator'!C101","v":2.4999999999986144E-4},{"$f":"'CPI % trimestre'!D101-'Inflation GDP Deflator'!D101","v":9.4074446566395631E-3},{"$f":"'CPI % trimestre'!E101-'Inflation GDP Deflator'!E101","v":8.7636814777374283E-3},{"$f":"'CPI % trimestre'!F101-'Inflation GDP Deflator'!F101","v":3.4935690413762099E-3},{"$f":"'CPI % trimestre'!G101-'Inflation GDP Deflator'!G101","v":8.1700727918555538E-3},{"$f":"'CPI % trimestre'!H101-'Inflation GDP Deflator'!H101","v":1.3844318250468168E-2},{"$f":"'CPI % trimestre'!I101-'Inflation GDP Deflator'!I101","v":4.5051780523257534E-3},{"$f":"'CPI % trimestre'!J101-'Inflation GDP Deflator'!J101","v":1.7782955868723138E-2},{"$f":"'CPI % trimestre'!K101-'Inflation GDP Deflator'!K101","v":3.317328432362554E-2},{"$f":"'CPI % trimestre'!L101-'Inflation GDP Deflator'!L101","v":7.5754119286575161E-3},{"$f":"'CPI % trimestre'!M101-'Inflation GDP Deflator'!M101","v":-3.8938764660928493E-3},{"$f":"'CPI % trimestre'!N101-'Inflation GDP Deflator'!N101","v":9.2804152004073437E-3},{"$f":"'CPI % trimestre'!O101-'Inflation GDP Deflator'!O101","v":1.4171149022821683E-2},{"$f":"'CPI % trimestre'!P101-'Inflation GDP Deflator'!P101","v":5.0360073050399468E-3},{"$f":"'CPI % trimestre'!Q101-'Inflation GDP Deflator'!Q101","v":1.0615603824963737E-2},{"$f":"'CPI % trimestre'!R101-'Inflation GDP Deflator'!R101","v":-4.8141863227557646E-4},{"$f":"'CPI % trimestre'!S101-'Inflation GDP Deflator'!S101","v":7.10116168918562E-3},{"$f":"'CPI % trimestre'!T101-'Inflation GDP Deflator'!T101","v":4.3816242372597625E-2},{"$f":"'CPI % trimestre'!U101-'Inflation GDP Deflator'!U101","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V101-'Inflation GDP Deflator'!V101","v":-1.7618891868908193E-2},{"$f":"'CPI % trimestre'!W101-'Inflation GDP Deflator'!W101","v":-1.0552595151750777E-2},{"$f":"'CPI % trimestre'!X101-'Inflation GDP Deflator'!X101","v":-6.4160030701334581E-3},{"$f":"'CPI % trimestre'!Y101-'Inflation GDP Deflator'!Y101","v":7.6631383143629384E-3},{"$f":"'CPI % trimestre'!Z101-'Inflation GDP Deflator'!Z101","v":1.2812054649667726E-2},{"$f":"'CPI % trimestre'!AA101-'Inflation GDP Deflator'!AA101","v":4.4516519164038426E-3},{"$f":"'CPI % trimestre'!AB101-'Inflation GDP Deflator'!AB101","v":1.9542076970648248E-2},{"$f":"'CPI % trimestre'!AC101-'Inflation GDP Deflator'!AC101","v":5.6503486635439693E-5},{"$f":"'CPI % trimestre'!AD101-'Inflation GDP Deflator'!AD101","v":5.6898803046788737E-3},{"$f":"'CPI % trimestre'!AE101-'Inflation GDP Deflator'!AE101","v":-7.5536215878807544E-3},{"$f":"'CPI % trimestre'!AF101-'Inflation GDP Deflator'!AF101","v":-1.1899210978452146E-2},{"$f":"'CPI % trimestre'!AG101-'Inflation GDP Deflator'!AG101","v":1.0931310415466466E-2},{"$f":"'CPI % trimestre'!AH101-'Inflation GDP Deflator'!AH101","v":-1.0346287359241924E-3},{"$f":"'CPI % trimestre'!AI101-'Inflation GDP Deflator'!AI101","v":1.1628490889871501E-2}]
[38214,{"$f":"'CPI % trimestre'!B102-'Inflation GDP Deflator'!B102","v":2.292795363743938E-3},{"$f":"'CPI % trimestre'!C102-'Inflation GDP Deflator'!C102","v":-8.5523172479706755E-4},{"$f":"'CPI % trimestre'!D102-'Inflation GDP Deflator'!D102","v":4.569438685746996E-3},{"$f":"'CPI % trimestre'!E102-'Inflation GDP Deflator'!E102","v":-8.4038913955153394E-4},{"$f":"'CPI % trimestre'!F102-'Inflation GDP Deflator'!F102","v":-6.9078254117906912E-3},{"$f":"'CPI % trimestre'!G102-'Inflation GDP Deflator'!G102","v":-1.5070796350933335E-3},{"$f":"'CPI % trimestre'!H102-'Inflation GDP Deflator'!H102","v":-4.1252140795476899E-3},{"$f":"'CPI % trimestre'!I102-'Inflation GDP Deflator'!I102","v":-1.6433450057987242E-2},{"$f":"'CPI % trimestre'!J102-'Inflation GDP Deflator'!J102","v":-9.6201453501828516E-3},{"$f":"'CPI % trimestre'!K102-'Inflation GDP Deflator'!K102","v":-1.9156838143036481E-2},{"$f":"'CPI % trimestre'!L102-'Inflation GDP Deflator'!L102","v":-2.8897844812675322E-3},{"$f":"'CPI % trimestre'!M102-'Inflation GDP Deflator'!M102","v":-3.6750998668422241E-4},{"$f":"'CPI % trimestre'!N102-'Inflation GDP Deflator'!N102","v":-2.079905799879489E-3},{"$f":"'CPI % trimestre'!O102-'Inflation GDP Deflator'!O102","v":-2.5493606322703366E-2},{"$f":"'CPI % trimestre'!P102-'Inflation GDP Deflator'!P102","v":2.5762114065180031E-2},{"$f":"'CPI % trimestre'!Q102-'Inflation GDP Deflator'!Q102","v":-1.8772417433976507E-5},{"$f":"'CPI % trimestre'!R102-'Inflation GDP Deflator'!R102","v":-1.7656032664781218E-4},{"$f":"'CPI % trimestre'!S102-'Inflation GDP Deflator'!S102","v":1.0000000000001119E-3},{"$f":"'CPI % trimestre'!T102-'Inflation GDP Deflator'!T102","v":-2.8034939669849823E-2},{"$f":"'CPI % trimestre'!U102-'Inflation GDP Deflator'!U102","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V102-'Inflation GDP Deflator'!V102","v":-1.5715050184683665E-3},{"$f":"'CPI % trimestre'!W102-'Inflation GDP Deflator'!W102","v":-3.969049781976719E-2},{"$f":"'CPI % trimestre'!X102-'Inflation GDP Deflator'!X102","v":-5.1612119190306283E-3},{"$f":"'CPI % trimestre'!Y102-'Inflation GDP Deflator'!Y102","v":-9.5330420535225668E-3},{"$f":"'CPI % trimestre'!Z102-'Inflation GDP Deflator'!Z102","v":-1.0468082351417829E-2},{"$f":"'CPI % trimestre'!AA102-'Inflation GDP Deflator'!AA102","v":-2.6121632580512366E-2},{"$f":"'CPI % trimestre'!AB102-'Inflation GDP Deflator'!AB102","v":4.1460674157304256E-3},{"$f":"'CPI % trimestre'!AC102-'Inflation GDP Deflator'!AC102","v":-2.9689361054885399E-3},{"$f":"'CPI % trimestre'!AD102-'Inflation GDP Deflator'!AD102","v":8.2573726541568249E-4},{"$f":"'CPI % trimestre'!AE102-'Inflation GDP Deflator'!AE102","v":-1.4750983208911328E-2},{"$f":"'CPI % trimestre'!AF102-'Inflation GDP Deflator'!AF102","v":-4.2782084895235384E-2},{"$f":"'CPI % trimestre'!AG102-'Inflation GDP Deflator'!AG102","v":-5.0875308095810201E-3},{"$f":"'CPI % trimestre'!AH102-'Inflation GDP Deflator'!AH102","v":-2.0899044453676741E-2},{"$f":"'CPI % trimestre'!AI102-'Inflation GDP Deflator'!AI102","v":-6.4152084780322305E-4}]
[38306,{"$f":"'CPI % trimestre'!B103-'Inflation GDP Deflator'!B103","v":-2.2819884474005736E-3},{"$f":"'CPI % trimestre'!C103-'Inflation GDP Deflator'!C103","v":-8.1445751602871042E-4},{"$f":"'CPI % trimestre'!D103-'Inflation GDP Deflator'!D103","v":5.5274477901354757E-3},{"$f":"'CPI % trimestre'!E103-'Inflation GDP Deflator'!E103","v":1.2668779356005411E-3},{"$f":"'CPI % trimestre'!F103-'Inflation GDP Deflator'!F103","v":3.6347754575865032E-3},{"$f":"'CPI % trimestre'!G103-'Inflation GDP Deflator'!G103","v":-8.9895183063145589E-3},{"$f":"'CPI % trimestre'!H103-'Inflation GDP Deflator'!H103","v":-3.0281216441219172E-5},{"$f":"'CPI % trimestre'!I103-'Inflation GDP Deflator'!I103","v":3.290152616279296E-3},{"$f":"'CPI % trimestre'!J103-'Inflation GDP Deflator'!J103","v":4.6165615727002951E-3},{"$f":"'CPI % trimestre'!K103-'Inflation GDP Deflator'!K103","v":1.2888888888889061E-2},{"$f":"'CPI % trimestre'!L103-'Inflation GDP Deflator'!L103","v":9.1678173616871472E-4},{"$f":"'CPI % trimestre'!M103-'Inflation GDP Deflator'!M103","v":3.5283608902489938E-3},{"$f":"'CPI % trimestre'!N103-'Inflation GDP Deflator'!N103","v":-1.9509296446669211E-3},{"$f":"'CPI % trimestre'!O103-'Inflation GDP Deflator'!O103","v":1.0826254065241181E-2},{"$f":"'CPI % trimestre'!P103-'Inflation GDP Deflator'!P103","v":-7.7816457821290319E-3},{"$f":"'CPI % trimestre'!Q103-'Inflation GDP Deflator'!Q103","v":1.5072296617385517E-2},{"$f":"'CPI % trimestre'!R103-'Inflation GDP Deflator'!R103","v":-1.100000000000001E-2},{"$f":"'CPI % trimestre'!S103-'Inflation GDP Deflator'!S103","v":4.1732076822138531E-3},{"$f":"'CPI % trimestre'!T103-'Inflation GDP Deflator'!T103","v":4.8631640791386932E-2},{"$f":"'CPI % trimestre'!U103-'Inflation GDP Deflator'!U103","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V103-'Inflation GDP Deflator'!V103","v":1.490978609073057E-2},{"$f":"'CPI % trimestre'!W103-'Inflation GDP Deflator'!W103","v":8.662054502558636E-3},{"$f":"'CPI % trimestre'!X103-'Inflation GDP Deflator'!X103","v":3.9756706545019949E-3},{"$f":"'CPI % trimestre'!Y103-'Inflation GDP Deflator'!Y103","v":1.1181214681499352E-4},{"$f":"'CPI % trimestre'!Z103-'Inflation GDP Deflator'!Z103","v":-7.9655018866156002E-3},{"$f":"'CPI % trimestre'!AA103-'Inflation GDP Deflator'!AA103","v":-8.8562004100917191E-3},{"$f":"'CPI % trimestre'!AB103-'Inflation GDP Deflator'!AB103","v":-4.8999999999999932E-2},{"$f":"'CPI % trimestre'!AC103-'Inflation GDP Deflator'!AC103","v":-2.9760230037602309E-2},{"$f":"'CPI % trimestre'!AD103-'Inflation GDP Deflator'!AD103","v":2.5378868729988291E-3},{"$f":"'CPI % trimestre'!AE103-'Inflation GDP Deflator'!AE103","v":8.7187870813115742E-3},{"$f":"'CPI % trimestre'!AF103-'Inflation GDP Deflator'!AF103","v":5.0308652209956839E-2},{"$f":"'CPI % trimestre'!AG103-'Inflation GDP Deflator'!AG103","v":8.4070721507597534E-3},{"$f":"'CPI % trimestre'!AH103-'Inflation GDP Deflator'!AH103","v":3.0658498101671428E-2},{"$f":"'CPI % trimestre'!AI103-'Inflation GDP Deflator'!AI103","v":7.3226052095229921E-3}]
[38398,{"$f":"'CPI % trimestre'!B104-'Inflation GDP Deflator'!B104","v":3.6831891820695573E-3},{"$f":"'CPI % trimestre'!C104-'Inflation GDP Deflator'!C104","v":-1.6229798905271764E-3},{"$f":"'CPI % trimestre'!D104-'Inflation GDP Deflator'!D104","v":-1.2754405408400671E-2},{"$f":"'CPI % trimestre'!E104-'Inflation GDP Deflator'!E104","v":1.1871703556779467E-3},{"$f":"'CPI % trimestre'!F104-'Inflation GDP Deflator'!F104","v":-4.0515054593580624E-3},{"$f":"'CPI % trimestre'!G104-'Inflation GDP Deflator'!G104","v":-3.0856804575647656E-2},{"$f":"'CPI % trimestre'!H104-'Inflation GDP Deflator'!H104","v":6.7073657216129012E-3},{"$f":"'CPI % trimestre'!I104-'Inflation GDP Deflator'!I104","v":-1.1637995175074467E-3},{"$f":"'CPI % trimestre'!J104-'Inflation GDP Deflator'!J104","v":-1.5831709183964926E-2},{"$f":"'CPI % trimestre'!K104-'Inflation GDP Deflator'!K104","v":-2.0221300855144064E-2},{"$f":"'CPI % trimestre'!L104-'Inflation GDP Deflator'!L104","v":-3.8101196456297171E-3},{"$f":"'CPI % trimestre'!M104-'Inflation GDP Deflator'!M104","v":2.2720535368618844E-3},{"$f":"'CPI % trimestre'!N104-'Inflation GDP Deflator'!N104","v":-2.2779103859442706E-3},{"$f":"'CPI % trimestre'!O104-'Inflation GDP Deflator'!O104","v":1.9216677043919606E-2},{"$f":"'CPI % trimestre'!P104-'Inflation GDP Deflator'!P104","v":1.562466631073145E-2},{"$f":"'CPI % trimestre'!Q104-'Inflation GDP Deflator'!Q104","v":-4.427943331704931E-3},{"$f":"'CPI % trimestre'!R104-'Inflation GDP Deflator'!R104","v":1.0005938958226435E-2},{"$f":"'CPI % trimestre'!S104-'Inflation GDP Deflator'!S104","v":-5.2354347589832484E-3},{"$f":"'CPI % trimestre'!T104-'Inflation GDP Deflator'!T104","v":-6.8274386087057382E-2},{"$f":"'CPI % trimestre'!U104-'Inflation GDP Deflator'!U104","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V104-'Inflation GDP Deflator'!V104","v":-5.5626805606368013E-3},{"$f":"'CPI % trimestre'!W104-'Inflation GDP Deflator'!W104","v":-8.452005107402405E-3},{"$f":"'CPI % trimestre'!X104-'Inflation GDP Deflator'!X104","v":5.8581138986395498E-3},{"$f":"'CPI % trimestre'!Y104-'Inflation GDP Deflator'!Y104","v":-5.7130393055015993E-4},{"$f":"'CPI % trimestre'!Z104-'Inflation GDP Deflator'!Z104","v":7.7410409309327521E-3},{"$f":"'CPI % trimestre'!AA104-'Inflation GDP Deflator'!AA104","v":2.5812026097689844E-2},{"$f":"'CPI % trimestre'!AB104-'Inflation GDP Deflator'!AB104","v":2.7039049235993096E-2},{"$f":"'CPI % trimestre'!AC104-'Inflation GDP Deflator'!AC104","v":3.5049546601851111E-2},{"$f":"'CPI % trimestre'!AD104-'Inflation GDP Deflator'!AD104","v":-3.8253968253968429E-3},{"$f":"'CPI % trimestre'!AE104-'Inflation GDP Deflator'!AE104","v":2.5537412269452386E-2},{"$f":"'CPI % trimestre'!AF104-'Inflation GDP Deflator'!AF104","v":4.2831619076580951E-3},{"$f":"'CPI % trimestre'!AG104-'Inflation GDP Deflator'!AG104","v":-5.086422598964857E-3},{"$f":"'CPI % trimestre'!AH104-'Inflation GDP Deflator'!AH104","v":2.2927869728548655E-2},{"$f":"'CPI % trimestre'!AI104-'Inflation GDP Deflator'!AI104","v":6.1930779180233708E-3}]
[38487,{"$f":"'CPI % trimestre'!B105-'Inflation GDP Deflator'!B105","v":3.3569187870339245E-3},{"$f":"'CPI % trimestre'!C105-'Inflation GDP Deflator'!C105","v":-3.4867564046894284E-3},{"$f":"'CPI % trimestre'!D105-'Inflation GDP Deflator'!D105","v":4.6384021808428821E-3},{"$f":"'CPI % trimestre'!E105-'Inflation GDP Deflator'!E105","v":5.2485411229711287E-3},{"$f":"'CPI % trimestre'!F105-'Inflation GDP Deflator'!F105","v":3.4539204019570224E-3},{"$f":"'CPI % trimestre'!G105-'Inflation GDP Deflator'!G105","v":2.0139090842329233E-2},{"$f":"'CPI % trimestre'!H105-'Inflation GDP Deflator'!H105","v":2.3031489988428078E-2},{"$f":"'CPI % trimestre'!I105-'Inflation GDP Deflator'!I105","v":4.8150558142144861E-3},{"$f":"'CPI % trimestre'!J105-'Inflation GDP Deflator'!J105","v":1.4386035543797027E-2},{"$f":"'CPI % trimestre'!K105-'Inflation GDP Deflator'!K105","v":8.8178703011877468E-3},{"$f":"'CPI % trimestre'!L105-'Inflation GDP Deflator'!L105","v":7.563137370820483E-3},{"$f":"'CPI % trimestre'!M105-'Inflation GDP Deflator'!M105","v":-4.2218294299604109E-3},{"$f":"'CPI % trimestre'!N105-'Inflation GDP Deflator'!N105","v":3.9655847759146878E-3},{"$f":"'CPI % trimestre'!O105-'Inflation GDP Deflator'!O105","v":8.5408813363361258E-3},{"$f":"'CPI % trimestre'!P105-'Inflation GDP Deflator'!P105","v":-3.3306566643773738E-3},{"$f":"'CPI % trimestre'!Q105-'Inflation GDP Deflator'!Q105","v":4.1666666666666519E-3},{"$f":"'CPI % trimestre'!R105-'Inflation GDP Deflator'!R105","v":5.3448000355096337E-3},{"$f":"'CPI % trimestre'!S105-'Inflation GDP Deflator'!S105","v":9.170641139537361E-3},{"$f":"'CPI % trimestre'!T105-'Inflation GDP Deflator'!T105","v":4.0966084802232627E-2},{"$f":"'CPI % trimestre'!U105-'Inflation GDP Deflator'!U105","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V105-'Inflation GDP Deflator'!V105","v":-4.4151672563919053E-4},{"$f":"'CPI % trimestre'!W105-'Inflation GDP Deflator'!W105","v":-8.4751591490903611E-3},{"$f":"'CPI % trimestre'!X105-'Inflation GDP Deflator'!X105","v":2.2829131652660761E-3},{"$f":"'CPI % trimestre'!Y105-'Inflation GDP Deflator'!Y105","v":4.4657874388771557E-3},{"$f":"'CPI % trimestre'!Z105-'Inflation GDP Deflator'!Z105","v":-1.1571937659813236E-2},{"$f":"'CPI % trimestre'!AA105-'Inflation GDP Deflator'!AA105","v":6.4539377573156198E-3},{"$f":"'CPI % trimestre'!AB105-'Inflation GDP Deflator'!AB105","v":2.1316262478864312E-2},{"$f":"'CPI % trimestre'!AC105-'Inflation GDP Deflator'!AC105","v":2.2494793835898808E-3},{"$f":"'CPI % trimestre'!AD105-'Inflation GDP Deflator'!AD105","v":1.6582278481014345E-3},{"$f":"'CPI % trimestre'!AE105-'Inflation GDP Deflator'!AE105","v":-2.4118803888765528E-2},{"$f":"'CPI % trimestre'!AF105-'Inflation GDP Deflator'!AF105","v":-1.3054562252051594E-2},{"$f":"'CPI % trimestre'!AG105-'Inflation GDP Deflator'!AG105","v":9.6477569228179405E-3},{"$f":"'CPI % trimestre'!AH105-'Inflation GDP Deflator'!AH105","v":-3.9936281917458682E-3},{"$f":"'CPI % trimestre'!AI105-'Inflation GDP Deflator'!AI105","v":-4.1567417669919893E-3}]
[38579,{"$f":"'CPI % trimestre'!B106-'Inflation GDP Deflator'!B106","v":4.5070275897971523E-3},{"$f":"'CPI % trimestre'!C106-'Inflation GDP Deflator'!C106","v":-3.5001282559523617E-3},{"$f":"'CPI % trimestre'!D106-'Inflation GDP Deflator'!D106","v":-2.8382892503164836E-4},{"$f":"'CPI % trimestre'!E106-'Inflation GDP Deflator'!E106","v":4.0226174109717627E-3},{"$f":"'CPI % trimestre'!F106-'Inflation GDP Deflator'!F106","v":-5.5011461130395345E-3},{"$f":"'CPI % trimestre'!G106-'Inflation GDP Deflator'!G106","v":-7.4023850740501107E-4},{"$f":"'CPI % trimestre'!H106-'Inflation GDP Deflator'!H106","v":-1.7991494998082946E-2},{"$f":"'CPI % trimestre'!I106-'Inflation GDP Deflator'!I106","v":-1.2000000000000011E-2},{"$f":"'CPI % trimestre'!J106-'Inflation GDP Deflator'!J106","v":-6.4273201953848336E-3},{"$f":"'CPI % trimestre'!K106-'Inflation GDP Deflator'!K106","v":-1.2632121188994594E-3},{"$f":"'CPI % trimestre'!L106-'Inflation GDP Deflator'!L106","v":1.2858040201007004E-3},{"$f":"'CPI % trimestre'!M106-'Inflation GDP Deflator'!M106","v":-4.7969448174145501E-4},{"$f":"'CPI % trimestre'!N106-'Inflation GDP Deflator'!N106","v":5.2632884364467447E-4},{"$f":"'CPI % trimestre'!O106-'Inflation GDP Deflator'!O106","v":-1.4772285534503271E-2},{"$f":"'CPI % trimestre'!P106-'Inflation GDP Deflator'!P106","v":6.0613863692227099E-4},{"$f":"'CPI % trimestre'!Q106-'Inflation GDP Deflator'!Q106","v":8.3809883062991863E-3},{"$f":"'CPI % trimestre'!R106-'Inflation GDP Deflator'!R106","v":1.7431439010434646E-3},{"$f":"'CPI % trimestre'!S106-'Inflation GDP Deflator'!S106","v":-1.112622766860083E-4},{"$f":"'CPI % trimestre'!T106-'Inflation GDP Deflator'!T106","v":-2.950433560204313E-2},{"$f":"'CPI % trimestre'!U106-'Inflation GDP Deflator'!U106","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V106-'Inflation GDP Deflator'!V106","v":-7.8573015060956486E-3},{"$f":"'CPI % trimestre'!W106-'Inflation GDP Deflator'!W106","v":-3.1218203764137864E-2},{"$f":"'CPI % trimestre'!X106-'Inflation GDP Deflator'!X106","v":4.0507971820535893E-4},{"$f":"'CPI % trimestre'!Y106-'Inflation GDP Deflator'!Y106","v":-1.2371098465252528E-3},{"$f":"'CPI % trimestre'!Z106-'Inflation GDP Deflator'!Z106","v":3.8432888102812868E-3},{"$f":"'CPI % trimestre'!AA106-'Inflation GDP Deflator'!AA106","v":-2.0647051122602567E-2},{"$f":"'CPI % trimestre'!AB106-'Inflation GDP Deflator'!AB106","v":2.9999999999998916E-3},{"$f":"'CPI % trimestre'!AC106-'Inflation GDP Deflator'!AC106","v":1.4689221667591235E-2},{"$f":"'CPI % trimestre'!AD106-'Inflation GDP Deflator'!AD106","v":6.1250000000000471E-3},{"$f":"'CPI % trimestre'!AE106-'Inflation GDP Deflator'!AE106","v":9.5113488339904073E-5},{"$f":"'CPI % trimestre'!AF106-'Inflation GDP Deflator'!AF106","v":-3.9429066343322217E-2},{"$f":"'CPI % trimestre'!AG106-'Inflation GDP Deflator'!AG106","v":-1.1273120408482273E-2},{"$f":"'CPI % trimestre'!AH106-'Inflation GDP Deflator'!AH106","v":-1.822376125609626E-2},{"$f":"'CPI % trimestre'!AI106-'Inflation GDP Deflator'!AI106","v":-1.6382450512998359E-3}]
[38671,{"$f":"'CPI % trimestre'!B107-'Inflation GDP Deflator'!B107","v":9.2250668045845696E-4},{"$f":"'CPI % trimestre'!C107-'Inflation GDP Deflator'!C107","v":-3.5834441297186714E-3},{"$f":"'CPI % trimestre'!D107-'Inflation GDP Deflator'!D107","v":-1.1977652288838181E-3},{"$f":"'CPI % trimestre'!E107-'Inflation GDP Deflator'!E107","v":-7.944017563117578E-3},{"$f":"'CPI % trimestre'!F107-'Inflation GDP Deflator'!F107","v":-1.0136531565205109E-2},{"$f":"'CPI % trimestre'!G107-'Inflation GDP Deflator'!G107","v":-9.6018840390572624E-3},{"$f":"'CPI % trimestre'!H107-'Inflation GDP Deflator'!H107","v":5.9931953895293599E-3},{"$f":"'CPI % trimestre'!I107-'Inflation GDP Deflator'!I107","v":1.5627476442579002E-3},{"$f":"'CPI % trimestre'!J107-'Inflation GDP Deflator'!J107","v":5.8687406010817789E-3},{"$f":"'CPI % trimestre'!K107-'Inflation GDP Deflator'!K107","v":5.2358063261440657E-3},{"$f":"'CPI % trimestre'!L107-'Inflation GDP Deflator'!L107","v":-8.9357048485072532E-4},{"$f":"'CPI % trimestre'!M107-'Inflation GDP Deflator'!M107","v":-3.122756364514534E-3},{"$f":"'CPI % trimestre'!N107-'Inflation GDP Deflator'!N107","v":-5.4095940166348777E-3},{"$f":"'CPI % trimestre'!O107-'Inflation GDP Deflator'!O107","v":-4.2801311054899704E-3},{"$f":"'CPI % trimestre'!P107-'Inflation GDP Deflator'!P107","v":-2.3914184912317116E-2},{"$f":"'CPI % trimestre'!Q107-'Inflation GDP Deflator'!Q107","v":1.5742245717784487E-2},{"$f":"'CPI % trimestre'!R107-'Inflation GDP Deflator'!R107","v":-1.2473126759329323E-2},{"$f":"'CPI % trimestre'!S107-'Inflation GDP Deflator'!S107","v":9.6295557660663889E-4},{"$f":"'CPI % trimestre'!T107-'Inflation GDP Deflator'!T107","v":4.3825550782873424E-2},{"$f":"'CPI % trimestre'!U107-'Inflation GDP Deflator'!U107","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V107-'Inflation GDP Deflator'!V107","v":1.0718887080138573E-2},{"$f":"'CPI % trimestre'!W107-'Inflation GDP Deflator'!W107","v":-7.4845524634371552E-3},{"$f":"'CPI % trimestre'!X107-'Inflation GDP Deflator'!X107","v":1.1302561867847172E-2},{"$f":"'CPI % trimestre'!Y107-'Inflation GDP Deflator'!Y107","v":-2.3511351631056998E-3},{"$f":"'CPI % trimestre'!Z107-'Inflation GDP Deflator'!Z107","v":2.2183440696358914E-2},{"$f":"'CPI % trimestre'!AA107-'Inflation GDP Deflator'!AA107","v":-1.4170224090548578E-2},{"$f":"'CPI % trimestre'!AB107-'Inflation GDP Deflator'!AB107","v":-4.5931805051648955E-2},{"$f":"'CPI % trimestre'!AC107-'Inflation GDP Deflator'!AC107","v":-1.6299945014662809E-2},{"$f":"'CPI % trimestre'!AD107-'Inflation GDP Deflator'!AD107","v":-2.8078920041536559E-3},{"$f":"'CPI % trimestre'!AE107-'Inflation GDP Deflator'!AE107","v":1.4691953387683809E-2},{"$f":"'CPI % trimestre'!AF107-'Inflation GDP Deflator'!AF107","v":4.242915998091823E-2},{"$f":"'CPI % trimestre'!AG107-'Inflation GDP Deflator'!AG107","v":5.3079810828099427E-3},{"$f":"'CPI % trimestre'!AH107-'Inflation GDP Deflator'!AH107","v":4.4768368465943675E-2},{"$f":"'CPI % trimestre'!AI107-'Inflation GDP Deflator'!AI107","v":4.0279893478289974E-4}]
[38763,{"$f":"'CPI % trimestre'!B108-'Inflation GDP Deflator'!B108","v":7.629244509643085E-3},{"$f":"'CPI % trimestre'!C108-'Inflation GDP Deflator'!C108","v":-8.3170591613990208E-4},{"$f":"'CPI % trimestre'!D108-'Inflation GDP Deflator'!D108","v":-3.7103731001547624E-3},{"$f":"'CPI % trimestre'!E108-'Inflation GDP Deflator'!E108","v":-6.2704638846755589E-4},{"$f":"'CPI % trimestre'!F108-'Inflation GDP Deflator'!F108","v":5.779189601289092E-3},{"$f":"'CPI % trimestre'!G108-'Inflation GDP Deflator'!G108","v":-5.5445366333849E-2},{"$f":"'CPI % trimestre'!H108-'Inflation GDP Deflator'!H108","v":1.399333912539813E-2},{"$f":"'CPI % trimestre'!I108-'Inflation GDP Deflator'!I108","v":4.1112585711126082E-3},{"$f":"'CPI % trimestre'!J108-'Inflation GDP Deflator'!J108","v":-1.1447193990278381E-2},{"$f":"'CPI % trimestre'!K108-'Inflation GDP Deflator'!K108","v":-2.5954811840694259E-2},{"$f":"'CPI % trimestre'!L108-'Inflation GDP Deflator'!L108","v":-1.4272172502455271E-3},{"$f":"'CPI % trimestre'!M108-'Inflation GDP Deflator'!M108","v":1.5632136047862177E-2},{"$f":"'CPI % trimestre'!N108-'Inflation GDP Deflator'!N108","v":7.6990751668337687E-5},{"$f":"'CPI % trimestre'!O108-'Inflation GDP Deflator'!O108","v":1.2452398302046253E-2},{"$f":"'CPI % trimestre'!P108-'Inflation GDP Deflator'!P108","v":2.2751546937773703E-2},{"$f":"'CPI % trimestre'!Q108-'Inflation GDP Deflator'!Q108","v":-2.6951819579702829E-2},{"$f":"'CPI % trimestre'!R108-'Inflation GDP Deflator'!R108","v":1.3872016240818241E-2},{"$f":"'CPI % trimestre'!S108-'Inflation GDP Deflator'!S108","v":1.9718609317137537E-3},{"$f":"'CPI % trimestre'!T108-'Inflation GDP Deflator'!T108","v":-7.6937629881521086E-2},{"$f":"'CPI % trimestre'!U108-'Inflation GDP Deflator'!U108","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V108-'Inflation GDP Deflator'!V108","v":-8.4054819373107215E-3},{"$f":"'CPI % trimestre'!W108-'Inflation GDP Deflator'!W108","v":-2.3184626309249223E-2},{"$f":"'CPI % trimestre'!X108-'Inflation GDP Deflator'!X108","v":4.2438869048971872E-3},{"$f":"'CPI % trimestre'!Y108-'Inflation GDP Deflator'!Y108","v":-1.6027549685912135E-2},{"$f":"'CPI % trimestre'!Z108-'Inflation GDP Deflator'!Z108","v":-1.3000000000000012E-2},{"$f":"'CPI % trimestre'!AA108-'Inflation GDP Deflator'!AA108","v":3.7666874422403129E-2},{"$f":"'CPI % trimestre'!AB108-'Inflation GDP Deflator'!AB108","v":5.1068934840380109E-2},{"$f":"'CPI % trimestre'!AC108-'Inflation GDP Deflator'!AC108","v":3.1490224722948268E-2},{"$f":"'CPI % trimestre'!AD108-'Inflation GDP Deflator'!AD108","v":-5.9008264462812043E-3},{"$f":"'CPI % trimestre'!AE108-'Inflation GDP Deflator'!AE108","v":1.4931712222323812E-2},{"$f":"'CPI % trimestre'!AF108-'Inflation GDP Deflator'!AF108","v":2.1560611446854727E-3},{"$f":"'CPI % trimestre'!AG108-'Inflation GDP Deflator'!AG108","v":-4.8235526124592587E-3},{"$f":"'CPI % trimestre'!AH108-'Inflation GDP Deflator'!AH108","v":1.0919724234634165E-2},{"$f":"'CPI % trimestre'!AI108-'Inflation GDP Deflator'!AI108","v":-1.2450785899587036E-3}]
[38852,{"$f":"'CPI % trimestre'!B109-'Inflation GDP Deflator'!B109","v":2.0828164435149343E-4},{"$f":"'CPI % trimestre'!C109-'Inflation GDP Deflator'!C109","v":1.8467504619386066E-3},{"$f":"'CPI % trimestre'!D109-'Inflation GDP Deflator'!D109","v":5.9433469671917871E-3},{"$f":"'CPI % trimestre'!E109-'Inflation GDP Deflator'!E109","v":4.2483700170654615E-3},{"$f":"'CPI % trimestre'!F109-'Inflation GDP Deflator'!F109","v":7.7446349617166232E-3},{"$f":"'CPI % trimestre'!G109-'Inflation GDP Deflator'!G109","v":-1.1230132411392479E-2},{"$f":"'CPI % trimestre'!H109-'Inflation GDP Deflator'!H109","v":2.0868620665948856E-2},{"$f":"'CPI % trimestre'!I109-'Inflation GDP Deflator'!I109","v":3.4110670634615037E-3},{"$f":"'CPI % trimestre'!J109-'Inflation GDP Deflator'!J109","v":1.6969852526303009E-2},{"$f":"'CPI % trimestre'!K109-'Inflation GDP Deflator'!K109","v":7.8731457296340457E-3},{"$f":"'CPI % trimestre'!L109-'Inflation GDP Deflator'!L109","v":1.2116807866204282E-2},{"$f":"'CPI % trimestre'!M109-'Inflation GDP Deflator'!M109","v":1.9590306834029736E-3},{"$f":"'CPI % trimestre'!N109-'Inflation GDP Deflator'!N109","v":7.3905926100056307E-3},{"$f":"'CPI % trimestre'!O109-'Inflation GDP Deflator'!O109","v":9.5252572388531132E-3},{"$f":"'CPI % trimestre'!P109-'Inflation GDP Deflator'!P109","v":-1.8628259301246564E-3},{"$f":"'CPI % trimestre'!Q109-'Inflation GDP Deflator'!Q109","v":2.1672130193018835E-2},{"$f":"'CPI % trimestre'!R109-'Inflation GDP Deflator'!R109","v":-6.0012261417765611E-3},{"$f":"'CPI % trimestre'!S109-'Inflation GDP Deflator'!S109","v":9.2443494074621047E-3},{"$f":"'CPI % trimestre'!T109-'Inflation GDP Deflator'!T109","v":4.1485467671896981E-2},{"$f":"'CPI % trimestre'!U109-'Inflation GDP Deflator'!U109","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V109-'Inflation GDP Deflator'!V109","v":-1.9741528190987623E-2},{"$f":"'CPI % trimestre'!W109-'Inflation GDP Deflator'!W109","v":-2.1181069322673274E-4},{"$f":"'CPI % trimestre'!X109-'Inflation GDP Deflator'!X109","v":-3.8609776773096405E-3},{"$f":"'CPI % trimestre'!Y109-'Inflation GDP Deflator'!Y109","v":1.4402717174655466E-2},{"$f":"'CPI % trimestre'!Z109-'Inflation GDP Deflator'!Z109","v":1.3048454709375101E-2},{"$f":"'CPI % trimestre'!AA109-'Inflation GDP Deflator'!AA109","v":-1.7698947617360572E-3},{"$f":"'CPI % trimestre'!AB109-'Inflation GDP Deflator'!AB109","v":7.6453659943641616E-3},{"$f":"'CPI % trimestre'!AC109-'Inflation GDP Deflator'!AC109","v":-1.5771218792581809E-4},{"$f":"'CPI % trimestre'!AD109-'Inflation GDP Deflator'!AD109","v":1.2022657054583052E-2},{"$f":"'CPI % trimestre'!AE109-'Inflation GDP Deflator'!AE109","v":-9.6367269354522556E-3},{"$f":"'CPI % trimestre'!AF109-'Inflation GDP Deflator'!AF109","v":-9.2583049748824475E-3},{"$f":"'CPI % trimestre'!AG109-'Inflation GDP Deflator'!AG109","v":3.4330811618569212E-3},{"$f":"'CPI % trimestre'!AH109-'Inflation GDP Deflator'!AH109","v":-1.7924859904632218E-3},{"$f":"'CPI % trimestre'!AI109-'Inflation GDP Deflator'!AI109","v":4.1572853987354996E-3}]
[38944,{"$f":"'CPI % trimestre'!B110-'Inflation GDP Deflator'!B110","v":4.2640286542725558E-3},{"$f":"'CPI % trimestre'!C110-'Inflation GDP Deflator'!C110","v":7.0011700116989761E-4},{"$f":"'CPI % trimestre'!D110-'Inflation GDP Deflator'!D110","v":-2.0516710783996528E-3},{"$f":"'CPI % trimestre'!E110-'Inflation GDP Deflator'!E110","v":-1.4430050126944538E-3},{"$f":"'CPI % trimestre'!F110-'Inflation GDP Deflator'!F110","v":-6.0869519057222821E-3},{"$f":"'CPI % trimestre'!G110-'Inflation GDP Deflator'!G110","v":1.6998655758221903E-2},{"$f":"'CPI % trimestre'!H110-'Inflation GDP Deflator'!H110","v":-1.5163365437034448E-2},{"$f":"'CPI % trimestre'!I110-'Inflation GDP Deflator'!I110","v":-9.000000000000008E-3},{"$f":"'CPI % trimestre'!J110-'Inflation GDP Deflator'!J110","v":-1.2417805409839611E-2},{"$f":"'CPI % trimestre'!K110-'Inflation GDP Deflator'!K110","v":-1.0120670798395959E-2},{"$f":"'CPI % trimestre'!L110-'Inflation GDP Deflator'!L110","v":-8.6813257812234923E-5},{"$f":"'CPI % trimestre'!M110-'Inflation GDP Deflator'!M110","v":-5.1551407918869474E-3},{"$f":"'CPI % trimestre'!N110-'Inflation GDP Deflator'!N110","v":-5.3201622786628322E-3},{"$f":"'CPI % trimestre'!O110-'Inflation GDP Deflator'!O110","v":-1.4936840440196164E-2},{"$f":"'CPI % trimestre'!P110-'Inflation GDP Deflator'!P110","v":1.8980105766809308E-3},{"$f":"'CPI % trimestre'!Q110-'Inflation GDP Deflator'!Q110","v":1.5709339842325365E-2},{"$f":"'CPI % trimestre'!R110-'Inflation GDP Deflator'!R110","v":5.7971639153484578E-3},{"$f":"'CPI % trimestre'!S110-'Inflation GDP Deflator'!S110","v":6.1070206243862835E-3},{"$f":"'CPI % trimestre'!T110-'Inflation GDP Deflator'!T110","v":-4.2379751457222281E-2},{"$f":"'CPI % trimestre'!U110-'Inflation GDP Deflator'!U110","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V110-'Inflation GDP Deflator'!V110","v":-2.7716798720645031E-4},{"$f":"'CPI % trimestre'!W110-'Inflation GDP Deflator'!W110","v":-1.6741148581478682E-2},{"$f":"'CPI % trimestre'!X110-'Inflation GDP Deflator'!X110","v":1.5704184301332136E-2},{"$f":"'CPI % trimestre'!Y110-'Inflation GDP Deflator'!Y110","v":-5.2232593742358446E-3},{"$f":"'CPI % trimestre'!Z110-'Inflation GDP Deflator'!Z110","v":-1.1999999999999789E-2},{"$f":"'CPI % trimestre'!AA110-'Inflation GDP Deflator'!AA110","v":-1.9321993795677894E-2},{"$f":"'CPI % trimestre'!AB110-'Inflation GDP Deflator'!AB110","v":1.9315494230579544E-3},{"$f":"'CPI % trimestre'!AC110-'Inflation GDP Deflator'!AC110","v":-3.6209389113639467E-4},{"$f":"'CPI % trimestre'!AD110-'Inflation GDP Deflator'!AD110","v":-1.41274658573598E-3},{"$f":"'CPI % trimestre'!AE110-'Inflation GDP Deflator'!AE110","v":-1.1816250865477107E-2},{"$f":"'CPI % trimestre'!AF110-'Inflation GDP Deflator'!AF110","v":-3.4332097147180773E-2},{"$f":"'CPI % trimestre'!AG110-'Inflation GDP Deflator'!AG110","v":-1.0386956164158301E-2},{"$f":"'CPI % trimestre'!AH110-'Inflation GDP Deflator'!AH110","v":-2.8596818858629858E-2},{"$f":"'CPI % trimestre'!AI110-'Inflation GDP Deflator'!AI110","v":9.4608986451721888E-3}]
[39036,{"$f":"'CPI % trimestre'!B111-'Inflation GDP Deflator'!B111","v":-3.1229619565216193E-3},{"$f":"'CPI % trimestre'!C111-'Inflation GDP Deflator'!C111","v":-7.6870385197047586E-3},{"$f":"'CPI % trimestre'!D111-'Inflation GDP Deflator'!D111","v":-6.9633507853402721E-3},{"$f":"'CPI % trimestre'!E111-'Inflation GDP Deflator'!E111","v":-6.4409737973344372E-3},{"$f":"'CPI % trimestre'!F111-'Inflation GDP Deflator'!F111","v":-7.4626840341126544E-3},{"$f":"'CPI % trimestre'!G111-'Inflation GDP Deflator'!G111","v":4.9086649448013553E-3},{"$f":"'CPI % trimestre'!H111-'Inflation GDP Deflator'!H111","v":2.2047150037188823E-3},{"$f":"'CPI % trimestre'!I111-'Inflation GDP Deflator'!I111","v":1.1164055700609188E-2},{"$f":"'CPI % trimestre'!J111-'Inflation GDP Deflator'!J111","v":-1.0661098006966574E-3},{"$f":"'CPI % trimestre'!K111-'Inflation GDP Deflator'!K111","v":-2.0601943139856305E-3},{"$f":"'CPI % trimestre'!L111-'Inflation GDP Deflator'!L111","v":-1.4763699362621452E-2},{"$f":"'CPI % trimestre'!M111-'Inflation GDP Deflator'!M111","v":-3.0786659631061308E-3},{"$f":"'CPI % trimestre'!N111-'Inflation GDP Deflator'!N111","v":-1.1343493898387402E-2},{"$f":"'CPI % trimestre'!O111-'Inflation GDP Deflator'!O111","v":-6.3195999265920344E-3},{"$f":"'CPI % trimestre'!P111-'Inflation GDP Deflator'!P111","v":1.8663095640842564E-2},{"$f":"'CPI % trimestre'!Q111-'Inflation GDP Deflator'!Q111","v":-1.5048534206435371E-2},{"$f":"'CPI % trimestre'!R111-'Inflation GDP Deflator'!R111","v":-6.0000000000001164E-3},{"$f":"'CPI % trimestre'!S111-'Inflation GDP Deflator'!S111","v":-8.1628283786321365E-3},{"$f":"'CPI % trimestre'!T111-'Inflation GDP Deflator'!T111","v":5.0303482974143443E-2},{"$f":"'CPI % trimestre'!U111-'Inflation GDP Deflator'!U111","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V111-'Inflation GDP Deflator'!V111","v":2.1840983882203013E-2},{"$f":"'CPI % trimestre'!W111-'Inflation GDP Deflator'!W111","v":2.9302178804675894E-2},{"$f":"'CPI % trimestre'!X111-'Inflation GDP Deflator'!X111","v":-2.1004622973301745E-2},{"$f":"'CPI % trimestre'!Y111-'Inflation GDP Deflator'!Y111","v":-8.3509145044662336E-3},{"$f":"'CPI % trimestre'!Z111-'Inflation GDP Deflator'!Z111","v":-3.0080640214465104E-2},{"$f":"'CPI % trimestre'!AA111-'Inflation GDP Deflator'!AA111","v":-2.0758185121034112E-2},{"$f":"'CPI % trimestre'!AB111-'Inflation GDP Deflator'!AB111","v":-4.2890278342472277E-2},{"$f":"'CPI % trimestre'!AC111-'Inflation GDP Deflator'!AC111","v":-2.8120067487318212E-2},{"$f":"'CPI % trimestre'!AD111-'Inflation GDP Deflator'!AD111","v":4.5381526104418812E-3},{"$f":"'CPI % trimestre'!AE111-'Inflation GDP Deflator'!AE111","v":3.6949538214429145E-3},{"$f":"'CPI % trimestre'!AF111-'Inflation GDP Deflator'!AF111","v":4.2213590575379878E-2},{"$f":"'CPI % trimestre'!AG111-'Inflation GDP Deflator'!AG111","v":-3.193781783603078E-3},{"$f":"'CPI % trimestre'!AH111-'Inflation GDP Deflator'!AH111","v":4.2954042517922897E-2},{"$f":"'CPI % trimestre'!AI111-'Inflation GDP Deflator'!AI111","v":9.1463589710625293E-3}]
[39128,{"$f":"'CPI % trimestre'!B112-'Inflation GDP Deflator'!B112","v":1.7011318185686797E-3},{"$f":"'CPI % trimestre'!C112-'Inflation GDP Deflator'!C112","v":-1.0388302121238979E-2},{"$f":"'CPI % trimestre'!D112-'Inflation GDP Deflator'!D112","v":-6.5573770491766936E-5},{"$f":"'CPI % trimestre'!E112-'Inflation GDP Deflator'!E112","v":-1.7782589865742437E-3},{"$f":"'CPI % trimestre'!F112-'Inflation GDP Deflator'!F112","v":-4.8490737086849256E-3},{"$f":"'CPI % trimestre'!G112-'Inflation GDP Deflator'!G112","v":-4.7670522353805311E-2},{"$f":"'CPI % trimestre'!H112-'Inflation GDP Deflator'!H112","v":-1.2793441878936607E-3},{"$f":"'CPI % trimestre'!I112-'Inflation GDP Deflator'!I112","v":-1.8502178708421635E-3},{"$f":"'CPI % trimestre'!J112-'Inflation GDP Deflator'!J112","v":-1.3316178212278595E-2},{"$f":"'CPI % trimestre'!K112-'Inflation GDP Deflator'!K112","v":-3.2202859696157327E-2},{"$f":"'CPI % trimestre'!L112-'Inflation GDP Deflator'!L112","v":-1.0874383170287327E-3},{"$f":"'CPI % trimestre'!M112-'Inflation GDP Deflator'!M112","v":8.972331168692893E-4},{"$f":"'CPI % trimestre'!N112-'Inflation GDP Deflator'!N112","v":-3.2168814951213376E-3},{"$f":"'CPI % trimestre'!O112-'Inflation GDP Deflator'!O112","v":9.0096306202028797E-3},{"$f":"'CPI % trimestre'!P112-'Inflation GDP Deflator'!P112","v":6.0882238631948526E-3},{"$f":"'CPI % trimestre'!Q112-'Inflation GDP Deflator'!Q112","v":-5.8619197750754415E-3},{"$f":"'CPI % trimestre'!R112-'Inflation GDP Deflator'!R112","v":-3.9328490925838455E-4},{"$f":"'CPI % trimestre'!S112-'Inflation GDP Deflator'!S112","v":-3.1895474266608881E-3},{"$f":"'CPI % trimestre'!T112-'Inflation GDP Deflator'!T112","v":-0.13217042542936142},{"$f":"'CPI % trimestre'!U112-'Inflation GDP Deflator'!U112","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V112-'Inflation GDP Deflator'!V112","v":-3.1978001271875112E-3},{"$f":"'CPI % trimestre'!W112-'Inflation GDP Deflator'!W112","v":-1.0931780798199453E-2},{"$f":"'CPI % trimestre'!X112-'Inflation GDP Deflator'!X112","v":-3.4830070270031044E-4},{"$f":"'CPI % trimestre'!Y112-'Inflation GDP Deflator'!Y112","v":-5.9150488793385803E-3},{"$f":"'CPI % trimestre'!Z112-'Inflation GDP Deflator'!Z112","v":1.3360629742892649E-2},{"$f":"'CPI % trimestre'!AA112-'Inflation GDP Deflator'!AA112","v":2.7307268433482079E-2},{"$f":"'CPI % trimestre'!AB112-'Inflation GDP Deflator'!AB112","v":1.5643416276730715E-2},{"$f":"'CPI % trimestre'!AC112-'Inflation GDP Deflator'!AC112","v":4.2944921211574005E-3},{"$f":"'CPI % trimestre'!AD112-'Inflation GDP Deflator'!AD112","v":4.9453008453504976E-3},{"$f":"'CPI % trimestre'!AE112-'Inflation GDP Deflator'!AE112","v":6.4483163008879352E-3},{"$f":"'CPI % trimestre'!AF112-'Inflation GDP Deflator'!AF112","v":-2.9364325973642025E-3},{"$f":"'CPI % trimestre'!AG112-'Inflation GDP Deflator'!AG112","v":-1.1895379340259749E-2},{"$f":"'CPI % trimestre'!AH112-'Inflation GDP Deflator'!AH112","v":2.4699240822730228E-2},{"$f":"'CPI % trimestre'!AI112-'Inflation GDP Deflator'!AI112","v":2.6159065128523729E-3}]
[39217,{"$f":"'CPI % trimestre'!B113-'Inflation GDP Deflator'!B113","v":4.360053833536548E-3},{"$f":"'CPI % trimestre'!C113-'Inflation GDP Deflator'!C113","v":-5.3172550804092555E-4},{"$f":"'CPI % trimestre'!D113-'Inflation GDP Deflator'!D113","v":1.0731419515798923E-2},{"$f":"'CPI % trimestre'!E113-'Inflation GDP Deflator'!E113","v":4.721102475625516E-4},{"$f":"'CPI % trimestre'!F113-'Inflation GDP Deflator'!F113","v":8.2481214132470448E-3},{"$f":"'CPI % trimestre'!G113-'Inflation GDP Deflator'!G113","v":1.8325689491338948E-2},{"$f":"'CPI % trimestre'!H113-'Inflation GDP Deflator'!H113","v":1.5631616723488118E-2},{"$f":"'CPI % trimestre'!I113-'Inflation GDP Deflator'!I113","v":-2.9160998954480544E-3},{"$f":"'CPI % trimestre'!J113-'Inflation GDP Deflator'!J113","v":1.7305930647077861E-2},{"$f":"'CPI % trimestre'!K113-'Inflation GDP Deflator'!K113","v":1.127086201014138E-2},{"$f":"'CPI % trimestre'!L113-'Inflation GDP Deflator'!L113","v":1.687004414727189E-2},{"$f":"'CPI % trimestre'!M113-'Inflation GDP Deflator'!M113","v":4.570247933884275E-3},{"$f":"'CPI % trimestre'!N113-'Inflation GDP Deflator'!N113","v":6.6106928347854366E-3},{"$f":"'CPI % trimestre'!O113-'Inflation GDP Deflator'!O113","v":2.0008090081696128E-2},{"$f":"'CPI % trimestre'!P113-'Inflation GDP Deflator'!P113","v":1.6731546801761255E-2},{"$f":"'CPI % trimestre'!Q113-'Inflation GDP Deflator'!Q113","v":1.31936253252386E-2},{"$f":"'CPI % trimestre'!R113-'Inflation GDP Deflator'!R113","v":2.7373203088342235E-3},{"$f":"'CPI % trimestre'!S113-'Inflation GDP Deflator'!S113","v":9.3421447882247044E-3},{"$f":"'CPI % trimestre'!T113-'Inflation GDP Deflator'!T113","v":3.5382191933862162E-2},{"$f":"'CPI % trimestre'!U113-'Inflation GDP Deflator'!U113","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V113-'Inflation GDP Deflator'!V113","v":-1.1322259136212764E-2},{"$f":"'CPI % trimestre'!W113-'Inflation GDP Deflator'!W113","v":-2.1851896111299896E-2},{"$f":"'CPI % trimestre'!X113-'Inflation GDP Deflator'!X113","v":-1.7353550491470138E-3},{"$f":"'CPI % trimestre'!Y113-'Inflation GDP Deflator'!Y113","v":1.3464443807522097E-2},{"$f":"'CPI % trimestre'!Z113-'Inflation GDP Deflator'!Z113","v":5.1903016633776389E-3},{"$f":"'CPI % trimestre'!AA113-'Inflation GDP Deflator'!AA113","v":6.2330977113507213E-3},{"$f":"'CPI % trimestre'!AB113-'Inflation GDP Deflator'!AB113","v":2.987465012482049E-2},{"$f":"'CPI % trimestre'!AC113-'Inflation GDP Deflator'!AC113","v":1.3318855379560901E-2},{"$f":"'CPI % trimestre'!AD113-'Inflation GDP Deflator'!AD113","v":1.3263417035942804E-2},{"$f":"'CPI % trimestre'!AE113-'Inflation GDP Deflator'!AE113","v":-4.6319199255746568E-3},{"$f":"'CPI % trimestre'!AF113-'Inflation GDP Deflator'!AF113","v":-1.4416700213996658E-2},{"$f":"'CPI % trimestre'!AG113-'Inflation GDP Deflator'!AG113","v":8.4781634008636031E-3},{"$f":"'CPI % trimestre'!AH113-'Inflation GDP Deflator'!AH113","v":1.4551648380390914E-3},{"$f":"'CPI % trimestre'!AI113-'Inflation GDP Deflator'!AI113","v":4.4598972189278108E-3}]
[39309,{"$f":"'CPI % trimestre'!B114-'Inflation GDP Deflator'!B114","v":1.175016700066589E-3},{"$f":"'CPI % trimestre'!C114-'Inflation GDP Deflator'!C114","v":5.7823560486002235E-3},{"$f":"'CPI % trimestre'!D114-'Inflation GDP Deflator'!D114","v":-8.0651300486360711E-3},{"$f":"'CPI % trimestre'!E114-'Inflation GDP Deflator'!E114","v":1.8816282806641826E-3},{"$f":"'CPI % trimestre'!F114-'Inflation GDP Deflator'!F114","v":-2.5739888416744794E-3},{"$f":"'CPI % trimestre'!G114-'Inflation GDP Deflator'!G114","v":4.0800209523165987E-2},{"$f":"'CPI % trimestre'!H114-'Inflation GDP Deflator'!H114","v":-1.8217275511562825E-2},{"$f":"'CPI % trimestre'!I114-'Inflation GDP Deflator'!I114","v":-1.4019074705700074E-2},{"$f":"'CPI % trimestre'!J114-'Inflation GDP Deflator'!J114","v":-9.0919637207339532E-3},{"$f":"'CPI % trimestre'!K114-'Inflation GDP Deflator'!K114","v":-1.9121974774940598E-2},{"$f":"'CPI % trimestre'!L114-'Inflation GDP Deflator'!L114","v":-4.1572904105281472E-3},{"$f":"'CPI % trimestre'!M114-'Inflation GDP Deflator'!M114","v":-3.197343453510304E-3},{"$f":"'CPI % trimestre'!N114-'Inflation GDP Deflator'!N114","v":-4.2403988877969256E-3},{"$f":"'CPI % trimestre'!O114-'Inflation GDP Deflator'!O114","v":-2.2832470878382694E-2},{"$f":"'CPI % trimestre'!P114-'Inflation GDP Deflator'!P114","v":4.2268923169784811E-3},{"$f":"'CPI % trimestre'!Q114-'Inflation GDP Deflator'!Q114","v":1.0746120239084389E-2},{"$f":"'CPI % trimestre'!R114-'Inflation GDP Deflator'!R114","v":-1.3060120877955717E-3},{"$f":"'CPI % trimestre'!S114-'Inflation GDP Deflator'!S114","v":7.0535103121933673E-3},{"$f":"'CPI % trimestre'!T114-'Inflation GDP Deflator'!T114","v":-2.6653884185900867E-2},{"$f":"'CPI % trimestre'!U114-'Inflation GDP Deflator'!U114","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V114-'Inflation GDP Deflator'!V114","v":-2.4428904428901443E-3},{"$f":"'CPI % trimestre'!W114-'Inflation GDP Deflator'!W114","v":-7.7243237359166939E-3},{"$f":"'CPI % trimestre'!X114-'Inflation GDP Deflator'!X114","v":-1.0442479617040812E-2},{"$f":"'CPI % trimestre'!Y114-'Inflation GDP Deflator'!Y114","v":-9.0702007226852732E-3},{"$f":"'CPI % trimestre'!Z114-'Inflation GDP Deflator'!Z114","v":-7.1204816600387577E-3},{"$f":"'CPI % trimestre'!AA114-'Inflation GDP Deflator'!AA114","v":-1.9119399308157425E-2},{"$f":"'CPI % trimestre'!AB114-'Inflation GDP Deflator'!AB114","v":8.8664101983856325E-3},{"$f":"'CPI % trimestre'!AC114-'Inflation GDP Deflator'!AC114","v":2.5930116763879241E-3},{"$f":"'CPI % trimestre'!AD114-'Inflation GDP Deflator'!AD114","v":-2.6653734238600846E-3},{"$f":"'CPI % trimestre'!AE114-'Inflation GDP Deflator'!AE114","v":-1.0101503351628183E-2},{"$f":"'CPI % trimestre'!AF114-'Inflation GDP Deflator'!AF114","v":-3.124110783810119E-2},{"$f":"'CPI % trimestre'!AG114-'Inflation GDP Deflator'!AG114","v":-1.0913224958310819E-2},{"$f":"'CPI % trimestre'!AH114-'Inflation GDP Deflator'!AH114","v":-3.9491413137644593E-2},{"$f":"'CPI % trimestre'!AI114-'Inflation GDP Deflator'!AI114","v":-1.1789108202516663E-2}]
[39401,{"$f":"'CPI % trimestre'!B115-'Inflation GDP Deflator'!B115","v":7.3547314152669907E-3},{"$f":"'CPI % trimestre'!C115-'Inflation GDP Deflator'!C115","v":-5.6759398660295446E-3},{"$f":"'CPI % trimestre'!D115-'Inflation GDP Deflator'!D115","v":-4.1319924443095069E-4},{"$f":"'CPI % trimestre'!E115-'Inflation GDP Deflator'!E115","v":1.4648532883282384E-2},{"$f":"'CPI % trimestre'!F115-'Inflation GDP Deflator'!F115","v":-1.1206595973182298E-2},{"$f":"'CPI % trimestre'!G115-'Inflation GDP Deflator'!G115","v":1.2151622341586954E-2},{"$f":"'CPI % trimestre'!H115-'Inflation GDP Deflator'!H115","v":1.3620351861464042E-2},{"$f":"'CPI % trimestre'!I115-'Inflation GDP Deflator'!I115","v":9.1678002091035715E-3},{"$f":"'CPI % trimestre'!J115-'Inflation GDP Deflator'!J115","v":1.4572517790579442E-2},{"$f":"'CPI % trimestre'!K115-'Inflation GDP Deflator'!K115","v":2.109525693934089E-2},{"$f":"'CPI % trimestre'!L115-'Inflation GDP Deflator'!L115","v":6.8757210277924363E-3},{"$f":"'CPI % trimestre'!M115-'Inflation GDP Deflator'!M115","v":1.617914154328326E-3},{"$f":"'CPI % trimestre'!N115-'Inflation GDP Deflator'!N115","v":2.1316585009901745E-3},{"$f":"'CPI % trimestre'!O115-'Inflation GDP Deflator'!O115","v":-1.4342104085559582E-2},{"$f":"'CPI % trimestre'!P115-'Inflation GDP Deflator'!P115","v":-9.3356396579850065E-3},{"$f":"'CPI % trimestre'!Q115-'Inflation GDP Deflator'!Q115","v":2.9908239799989356E-2},{"$f":"'CPI % trimestre'!R115-'Inflation GDP Deflator'!R115","v":-1.0199574050839599E-2},{"$f":"'CPI % trimestre'!S115-'Inflation GDP Deflator'!S115","v":5.0296010296009275E-3},{"$f":"'CPI % trimestre'!T115-'Inflation GDP Deflator'!T115","v":7.8761118050482137E-2},{"$f":"'CPI % trimestre'!U115-'Inflation GDP Deflator'!U115","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V115-'Inflation GDP Deflator'!V115","v":2.8293696605864449E-3},{"$f":"'CPI % trimestre'!W115-'Inflation GDP Deflator'!W115","v":-3.8710065513885006E-3},{"$f":"'CPI % trimestre'!X115-'Inflation GDP Deflator'!X115","v":1.4464592064974413E-3},{"$f":"'CPI % trimestre'!Y115-'Inflation GDP Deflator'!Y115","v":6.8042008056629077E-3},{"$f":"'CPI % trimestre'!Z115-'Inflation GDP Deflator'!Z115","v":2.8209798503039396E-3},{"$f":"'CPI % trimestre'!AA115-'Inflation GDP Deflator'!AA115","v":-6.4948773672772742E-3},{"$f":"'CPI % trimestre'!AB115-'Inflation GDP Deflator'!AB115","v":1.581905120077387E-3},{"$f":"'CPI % trimestre'!AC115-'Inflation GDP Deflator'!AC115","v":4.6406241540243309E-3},{"$f":"'CPI % trimestre'!AD115-'Inflation GDP Deflator'!AD115","v":5.5774240231547534E-3},{"$f":"'CPI % trimestre'!AE115-'Inflation GDP Deflator'!AE115","v":2.5174835721211042E-2},{"$f":"'CPI % trimestre'!AF115-'Inflation GDP Deflator'!AF115","v":5.0904162734612624E-2},{"$f":"'CPI % trimestre'!AG115-'Inflation GDP Deflator'!AG115","v":4.1094381953092896E-3},{"$f":"'CPI % trimestre'!AH115-'Inflation GDP Deflator'!AH115","v":5.8657826025441451E-2},{"$f":"'CPI % trimestre'!AI115-'Inflation GDP Deflator'!AI115","v":7.9940401604733369E-3}]
[39493,{"$f":"'CPI % trimestre'!B116-'Inflation GDP Deflator'!B116","v":6.2084689212010824E-3},{"$f":"'CPI % trimestre'!C116-'Inflation GDP Deflator'!C116","v":1.0097376251013701E-3},{"$f":"'CPI % trimestre'!D116-'Inflation GDP Deflator'!D116","v":4.7673193478057208E-3},{"$f":"'CPI % trimestre'!E116-'Inflation GDP Deflator'!E116","v":6.0402170712212655E-3},{"$f":"'CPI % trimestre'!F116-'Inflation GDP Deflator'!F116","v":-1.6314709770084979E-2},{"$f":"'CPI % trimestre'!G116-'Inflation GDP Deflator'!G116","v":-2.2754339118824962E-2},{"$f":"'CPI % trimestre'!H116-'Inflation GDP Deflator'!H116","v":7.2757214726481001E-3},{"$f":"'CPI % trimestre'!I116-'Inflation GDP Deflator'!I116","v":8.7756080486226518E-3},{"$f":"'CPI % trimestre'!J116-'Inflation GDP Deflator'!J116","v":-5.4655589811500871E-3},{"$f":"'CPI % trimestre'!K116-'Inflation GDP Deflator'!K116","v":9.6595265923138385E-4},{"$f":"'CPI % trimestre'!L116-'Inflation GDP Deflator'!L116","v":2.2105159409463448E-3},{"$f":"'CPI % trimestre'!M116-'Inflation GDP Deflator'!M116","v":9.6953462921466338E-3},{"$f":"'CPI % trimestre'!N116-'Inflation GDP Deflator'!N116","v":-3.3102080449558535E-3},{"$f":"'CPI % trimestre'!O116-'Inflation GDP Deflator'!O116","v":2.680446770321987E-2},{"$f":"'CPI % trimestre'!P116-'Inflation GDP Deflator'!P116","v":-9.0698293940941754E-3},{"$f":"'CPI % trimestre'!Q116-'Inflation GDP Deflator'!Q116","v":-7.5006812077488272E-3},{"$f":"'CPI % trimestre'!R116-'Inflation GDP Deflator'!R116","v":1.5136974825116112E-2},{"$f":"'CPI % trimestre'!S116-'Inflation GDP Deflator'!S116","v":9.5280574401157558E-4},{"$f":"'CPI % trimestre'!T116-'Inflation GDP Deflator'!T116","v":-5.9777953880840062E-2},{"$f":"'CPI % trimestre'!U116-'Inflation GDP Deflator'!U116","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V116-'Inflation GDP Deflator'!V116","v":-9.2154309866177009E-3},{"$f":"'CPI % trimestre'!W116-'Inflation GDP Deflator'!W116","v":-2.6748241313152898E-2},{"$f":"'CPI % trimestre'!X116-'Inflation GDP Deflator'!X116","v":-4.6100163497116986E-3},{"$f":"'CPI % trimestre'!Y116-'Inflation GDP Deflator'!Y116","v":-1.176095555161305E-2},{"$f":"'CPI % trimestre'!Z116-'Inflation GDP Deflator'!Z116","v":5.0615067622366006E-3},{"$f":"'CPI % trimestre'!AA116-'Inflation GDP Deflator'!AA116","v":2.8969367437586047E-2},{"$f":"'CPI % trimestre'!AB116-'Inflation GDP Deflator'!AB116","v":-4.0550297363483034E-2},{"$f":"'CPI % trimestre'!AC116-'Inflation GDP Deflator'!AC116","v":3.9977393389278859E-2},{"$f":"'CPI % trimestre'!AD116-'Inflation GDP Deflator'!AD116","v":-2.8931807343822724E-3},{"$f":"'CPI % trimestre'!AE116-'Inflation GDP Deflator'!AE116","v":1.5587252933093598E-2},{"$f":"'CPI % trimestre'!AF116-'Inflation GDP Deflator'!AF116","v":-2.5904123785387423E-3},{"$f":"'CPI % trimestre'!AG116-'Inflation GDP Deflator'!AG116","v":-2.0765171503959179E-3},{"$f":"'CPI % trimestre'!AH116-'Inflation GDP Deflator'!AH116","v":1.3304305163743479E-2},{"$f":"'CPI % trimestre'!AI116-'Inflation GDP Deflator'!AI116","v":1.2676088807659469E-2}]
[39583,{"$f":"'CPI % trimestre'!B117-'Inflation GDP Deflator'!B117","v":6.201701292327777E-3},{"$f":"'CPI % trimestre'!C117-'Inflation GDP Deflator'!C117","v":-1.0909018014646943E-2},{"$f":"'CPI % trimestre'!D117-'Inflation GDP Deflator'!D117","v":1.8044394609522563E-2},{"$f":"'CPI % trimestre'!E117-'Inflation GDP Deflator'!E117","v":1.0637405490618979E-2},{"$f":"'CPI % trimestre'!F117-'Inflation GDP Deflator'!F117","v":1.3832691489249482E-3},{"$f":"'CPI % trimestre'!G117-'Inflation GDP Deflator'!G117","v":5.1877877474919676E-2},{"$f":"'CPI % trimestre'!H117-'Inflation GDP Deflator'!H117","v":1.3300886776313581E-2},{"$f":"'CPI % trimestre'!I117-'Inflation GDP Deflator'!I117","v":-6.8052681091249623E-3},{"$f":"'CPI % trimestre'!J117-'Inflation GDP Deflator'!J117","v":2.2621676171943772E-2},{"$f":"'CPI % trimestre'!K117-'Inflation GDP Deflator'!K117","v":1.9570590163587975E-2},{"$f":"'CPI % trimestre'!L117-'Inflation GDP Deflator'!L117","v":1.8330792525905859E-2},{"$f":"'CPI % trimestre'!M117-'Inflation GDP Deflator'!M117","v":8.5457386977039196E-4},{"$f":"'CPI % trimestre'!N117-'Inflation GDP Deflator'!N117","v":1.1286243059839385E-2},{"$f":"'CPI % trimestre'!O117-'Inflation GDP Deflator'!O117","v":9.6977467822833008E-3},{"$f":"'CPI % trimestre'!P117-'Inflation GDP Deflator'!P117","v":3.5994243075083587E-2},{"$f":"'CPI % trimestre'!Q117-'Inflation GDP Deflator'!Q117","v":1.5588949659276929E-2},{"$f":"'CPI % trimestre'!R117-'Inflation GDP Deflator'!R117","v":2.6415094339626854E-4},{"$f":"'CPI % trimestre'!S117-'Inflation GDP Deflator'!S117","v":1.3318273261518243E-2},{"$f":"'CPI % trimestre'!T117-'Inflation GDP Deflator'!T117","v":5.0040849325560632E-2},{"$f":"'CPI % trimestre'!U117-'Inflation GDP Deflator'!U117","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V117-'Inflation GDP Deflator'!V117","v":-6.5556999025656593E-3},{"$f":"'CPI % trimestre'!W117-'Inflation GDP Deflator'!W117","v":-4.0000000000000036E-2},{"$f":"'CPI % trimestre'!X117-'Inflation GDP Deflator'!X117","v":1.2027989930452065E-4},{"$f":"'CPI % trimestre'!Y117-'Inflation GDP Deflator'!Y117","v":2.0234040344265458E-2},{"$f":"'CPI % trimestre'!Z117-'Inflation GDP Deflator'!Z117","v":1.3644150229667584E-2},{"$f":"'CPI % trimestre'!AA117-'Inflation GDP Deflator'!AA117","v":6.4441449168810561E-3},{"$f":"'CPI % trimestre'!AB117-'Inflation GDP Deflator'!AB117","v":3.2290220033659667E-2},{"$f":"'CPI % trimestre'!AC117-'Inflation GDP Deflator'!AC117","v":-5.3485954708574202E-3},{"$f":"'CPI % trimestre'!AD117-'Inflation GDP Deflator'!AD117","v":1.6502365184484336E-2},{"$f":"'CPI % trimestre'!AE117-'Inflation GDP Deflator'!AE117","v":-6.1200286183239472E-3},{"$f":"'CPI % trimestre'!AF117-'Inflation GDP Deflator'!AF117","v":3.3414453670971289E-3},{"$f":"'CPI % trimestre'!AG117-'Inflation GDP Deflator'!AG117","v":1.6334691932556766E-2},{"$f":"'CPI % trimestre'!AH117-'Inflation GDP Deflator'!AH117","v":-4.313256622318129E-2},{"$f":"'CPI % trimestre'!AI117-'Inflation GDP Deflator'!AI117","v":-1.5901585068078816E-3}]
[39675,{"$f":"'CPI % trimestre'!B118-'Inflation GDP Deflator'!B118","v":4.0654455565910519E-3},{"$f":"'CPI % trimestre'!C118-'Inflation GDP Deflator'!C118","v":-9.2012482472879631E-3},{"$f":"'CPI % trimestre'!D118-'Inflation GDP Deflator'!D118","v":1.8662804927798149E-3},{"$f":"'CPI % trimestre'!E118-'Inflation GDP Deflator'!E118","v":-3.8771686894178981E-4},{"$f":"'CPI % trimestre'!F118-'Inflation GDP Deflator'!F118","v":6.7299409534842258E-3},{"$f":"'CPI % trimestre'!G118-'Inflation GDP Deflator'!G118","v":6.5881677375298819E-2},{"$f":"'CPI % trimestre'!H118-'Inflation GDP Deflator'!H118","v":-6.1386957855865676E-3},{"$f":"'CPI % trimestre'!I118-'Inflation GDP Deflator'!I118","v":-1.889395395954141E-2},{"$f":"'CPI % trimestre'!J118-'Inflation GDP Deflator'!J118","v":-5.2199425316330483E-3},{"$f":"'CPI % trimestre'!K118-'Inflation GDP Deflator'!K118","v":2.8577048638373292E-2},{"$f":"'CPI % trimestre'!L118-'Inflation GDP Deflator'!L118","v":4.3340110924335873E-3},{"$f":"'CPI % trimestre'!M118-'Inflation GDP Deflator'!M118","v":-2.0668717927955216E-3},{"$f":"'CPI % trimestre'!N118-'Inflation GDP Deflator'!N118","v":-8.2643357209333246E-4},{"$f":"'CPI % trimestre'!O118-'Inflation GDP Deflator'!O118","v":-2.6071909829355921E-2},{"$f":"'CPI % trimestre'!P118-'Inflation GDP Deflator'!P118","v":3.1892892805974071E-2},{"$f":"'CPI % trimestre'!Q118-'Inflation GDP Deflator'!Q118","v":1.596821533395465E-3},{"$f":"'CPI % trimestre'!R118-'Inflation GDP Deflator'!R118","v":1.301973515766619E-2},{"$f":"'CPI % trimestre'!S118-'Inflation GDP Deflator'!S118","v":1.7123837493881355E-2},{"$f":"'CPI % trimestre'!T118-'Inflation GDP Deflator'!T118","v":-5.7497176990426224E-2},{"$f":"'CPI % trimestre'!U118-'Inflation GDP Deflator'!U118","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V118-'Inflation GDP Deflator'!V118","v":6.5699927813869241E-3},{"$f":"'CPI % trimestre'!W118-'Inflation GDP Deflator'!W118","v":-1.0822490706319687E-2},{"$f":"'CPI % trimestre'!X118-'Inflation GDP Deflator'!X118","v":2.8477268420055157E-2},{"$f":"'CPI % trimestre'!Y118-'Inflation GDP Deflator'!Y118","v":-8.3262061011828425E-3},{"$f":"'CPI % trimestre'!Z118-'Inflation GDP Deflator'!Z118","v":-1.6051772710359957E-2},{"$f":"'CPI % trimestre'!AA118-'Inflation GDP Deflator'!AA118","v":-1.5852391890542328E-2},{"$f":"'CPI % trimestre'!AB118-'Inflation GDP Deflator'!AB118","v":3.5862017804154322E-2},{"$f":"'CPI % trimestre'!AC118-'Inflation GDP Deflator'!AC118","v":6.0745566858211308E-4},{"$f":"'CPI % trimestre'!AD118-'Inflation GDP Deflator'!AD118","v":-2.3709902370994129E-4},{"$f":"'CPI % trimestre'!AE118-'Inflation GDP Deflator'!AE118","v":-2.0083834655464261E-2},{"$f":"'CPI % trimestre'!AF118-'Inflation GDP Deflator'!AF118","v":-4.6713245820982796E-2},{"$f":"'CPI % trimestre'!AG118-'Inflation GDP Deflator'!AG118","v":-8.2716385844159301E-3},{"$f":"'CPI % trimestre'!AH118-'Inflation GDP Deflator'!AH118","v":-1.3322124178870909E-2},{"$f":"'CPI % trimestre'!AI118-'Inflation GDP Deflator'!AI118","v":2.8728483273788852E-3}]
[39767,{"$f":"'CPI % trimestre'!B119-'Inflation GDP Deflator'!B119","v":-1.006386581727281E-2},{"$f":"'CPI % trimestre'!C119-'Inflation GDP Deflator'!C119","v":-5.1991734934994094E-3},{"$f":"'CPI % trimestre'!D119-'Inflation GDP Deflator'!D119","v":-1.6926312360671436E-2},{"$f":"'CPI % trimestre'!E119-'Inflation GDP Deflator'!E119","v":-5.1113419615075317E-3},{"$f":"'CPI % trimestre'!F119-'Inflation GDP Deflator'!F119","v":2.0023454501491234E-2},{"$f":"'CPI % trimestre'!G119-'Inflation GDP Deflator'!G119","v":1.0238296427251603E-2},{"$f":"'CPI % trimestre'!H119-'Inflation GDP Deflator'!H119","v":-6.978981491163605E-4},{"$f":"'CPI % trimestre'!I119-'Inflation GDP Deflator'!I119","v":7.0000000000000062E-3},{"$f":"'CPI % trimestre'!J119-'Inflation GDP Deflator'!J119","v":-2.9637406121052479E-5},{"$f":"'CPI % trimestre'!K119-'Inflation GDP Deflator'!K119","v":-3.1014754549064549E-2},{"$f":"'CPI % trimestre'!L119-'Inflation GDP Deflator'!L119","v":-3.1406178774396998E-2},{"$f":"'CPI % trimestre'!M119-'Inflation GDP Deflator'!M119","v":1.4270550630238743E-3},{"$f":"'CPI % trimestre'!N119-'Inflation GDP Deflator'!N119","v":-9.8710590137429666E-3},{"$f":"'CPI % trimestre'!O119-'Inflation GDP Deflator'!O119","v":-6.1666025394381263E-3},{"$f":"'CPI % trimestre'!P119-'Inflation GDP Deflator'!P119","v":-7.29018798217973E-2},{"$f":"'CPI % trimestre'!Q119-'Inflation GDP Deflator'!Q119","v":-2.1722456372566201E-2},{"$f":"'CPI % trimestre'!R119-'Inflation GDP Deflator'!R119","v":-2.0449812092910191E-2},{"$f":"'CPI % trimestre'!S119-'Inflation GDP Deflator'!S119","v":-2.2041345724762573E-2},{"$f":"'CPI % trimestre'!T119-'Inflation GDP Deflator'!T119","v":0.10159499928793769},{"$f":"'CPI % trimestre'!U119-'Inflation GDP Deflator'!U119","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V119-'Inflation GDP Deflator'!V119","v":3.419492164860527E-2},{"$f":"'CPI % trimestre'!W119-'Inflation GDP Deflator'!W119","v":5.7495159956884478E-2},{"$f":"'CPI % trimestre'!X119-'Inflation GDP Deflator'!X119","v":-1.1133709356336841E-2},{"$f":"'CPI % trimestre'!Y119-'Inflation GDP Deflator'!Y119","v":-7.6709969942432288E-3},{"$f":"'CPI % trimestre'!Z119-'Inflation GDP Deflator'!Z119","v":2.8844383841829524E-3},{"$f":"'CPI % trimestre'!AA119-'Inflation GDP Deflator'!AA119","v":-2.0611910311017945E-2},{"$f":"'CPI % trimestre'!AB119-'Inflation GDP Deflator'!AB119","v":1.024903297108104E-2},{"$f":"'CPI % trimestre'!AC119-'Inflation GDP Deflator'!AC119","v":-1.0663186175734141E-2},{"$f":"'CPI % trimestre'!AD119-'Inflation GDP Deflator'!AD119","v":-1.152486187845303E-2},{"$f":"'CPI % trimestre'!AE119-'Inflation GDP Deflator'!AE119","v":-8.7470516470110615E-3},{"$f":"'CPI % trimestre'!AF119-'Inflation GDP Deflator'!AF119","v":3.0577457995015545E-2},{"$f":"'CPI % trimestre'!AG119-'Inflation GDP Deflator'!AG119","v":-1.3699704023676373E-3},{"$f":"'CPI % trimestre'!AH119-'Inflation GDP Deflator'!AH119","v":3.4219747971690029E-2},{"$f":"'CPI % trimestre'!AI119-'Inflation GDP Deflator'!AI119","v":-1.571766686271725E-2}]
[39859,{"$f":"'CPI % trimestre'!B120-'Inflation GDP Deflator'!B120","v":-3.9191122672953549E-3},{"$f":"'CPI % trimestre'!C120-'Inflation GDP Deflator'!C120","v":1.0636325852036776E-2},{"$f":"'CPI % trimestre'!D120-'Inflation GDP Deflator'!D120","v":-6.5935933488200371E-3},{"$f":"'CPI % trimestre'!E120-'Inflation GDP Deflator'!E120","v":1.1924010360369053E-3},{"$f":"'CPI % trimestre'!F120-'Inflation GDP Deflator'!F120","v":1.3366487016168493E-2},{"$f":"'CPI % trimestre'!G120-'Inflation GDP Deflator'!G120","v":-7.1262494482318806E-2},{"$f":"'CPI % trimestre'!H120-'Inflation GDP Deflator'!H120","v":-2.873925261082988E-3},{"$f":"'CPI % trimestre'!I120-'Inflation GDP Deflator'!I120","v":2.0534445729390449E-2},{"$f":"'CPI % trimestre'!J120-'Inflation GDP Deflator'!J120","v":-1.62894646429943E-2},{"$f":"'CPI % trimestre'!K120-'Inflation GDP Deflator'!K120","v":1.3308222017736071E-3},{"$f":"'CPI % trimestre'!L120-'Inflation GDP Deflator'!L120","v":-4.0983596460614224E-3},{"$f":"'CPI % trimestre'!M120-'Inflation GDP Deflator'!M120","v":-1.8596244556417396E-2},{"$f":"'CPI % trimestre'!N120-'Inflation GDP Deflator'!N120","v":2.1485276329313852E-4},{"$f":"'CPI % trimestre'!O120-'Inflation GDP Deflator'!O120","v":1.3521773405228088E-2},{"$f":"'CPI % trimestre'!P120-'Inflation GDP Deflator'!P120","v":1.7083047842779142E-2},{"$f":"'CPI % trimestre'!Q120-'Inflation GDP Deflator'!Q120","v":6.5228055601705859E-2},{"$f":"'CPI % trimestre'!R120-'Inflation GDP Deflator'!R120","v":-3.100009166743134E-3},{"$f":"'CPI % trimestre'!S120-'Inflation GDP Deflator'!S120","v":-1.3186490455213029E-2},{"$f":"'CPI % trimestre'!T120-'Inflation GDP Deflator'!T120","v":6.5932570355723419E-2},{"$f":"'CPI % trimestre'!U120-'Inflation GDP Deflator'!U120","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V120-'Inflation GDP Deflator'!V120","v":-4.5121225373597751E-3},{"$f":"'CPI % trimestre'!W120-'Inflation GDP Deflator'!W120","v":7.2369474217320762E-2},{"$f":"'CPI % trimestre'!X120-'Inflation GDP Deflator'!X120","v":-6.6895309848077344E-3},{"$f":"'CPI % trimestre'!Y120-'Inflation GDP Deflator'!Y120","v":-2.6628121778711211E-3},{"$f":"'CPI % trimestre'!Z120-'Inflation GDP Deflator'!Z120","v":-7.1180284248093528E-3},{"$f":"'CPI % trimestre'!AA120-'Inflation GDP Deflator'!AA120","v":1.831634503041768E-2},{"$f":"'CPI % trimestre'!AB120-'Inflation GDP Deflator'!AB120","v":-2.9978143733761842E-2},{"$f":"'CPI % trimestre'!AC120-'Inflation GDP Deflator'!AC120","v":-9.7704519582807459E-3},{"$f":"'CPI % trimestre'!AD120-'Inflation GDP Deflator'!AD120","v":-2.3296296296296259E-2},{"$f":"'CPI % trimestre'!AE120-'Inflation GDP Deflator'!AE120","v":1.04568536240498E-2},{"$f":"'CPI % trimestre'!AF120-'Inflation GDP Deflator'!AF120","v":-6.8622581807986638E-3},{"$f":"'CPI % trimestre'!AG120-'Inflation GDP Deflator'!AG120","v":-1.1063208330415852E-2},{"$f":"'CPI % trimestre'!AH120-'Inflation GDP Deflator'!AH120","v":-9.6620821013697622E-3},{"$f":"'CPI % trimestre'!AI120-'Inflation GDP Deflator'!AI120","v":-1.7673845402965127E-2}]
[39948,{"$f":"'CPI % trimestre'!B121-'Inflation GDP Deflator'!B121","v":-5.0220811258947506E-3},{"$f":"'CPI % trimestre'!C121-'Inflation GDP Deflator'!C121","v":2.0243074684268003E-2},{"$f":"'CPI % trimestre'!D121-'Inflation GDP Deflator'!D121","v":5.4324634473712496E-3},{"$f":"'CPI % trimestre'!E121-'Inflation GDP Deflator'!E121","v":-4.3853847640948906E-3},{"$f":"'CPI % trimestre'!F121-'Inflation GDP Deflator'!F121","v":1.9111656944019728E-3},{"$f":"'CPI % trimestre'!G121-'Inflation GDP Deflator'!G121","v":-4.2942750567628307E-3},{"$f":"'CPI % trimestre'!H121-'Inflation GDP Deflator'!H121","v":-1.5049871550876226E-4},{"$f":"'CPI % trimestre'!I121-'Inflation GDP Deflator'!I121","v":-4.9601577261160212E-4},{"$f":"'CPI % trimestre'!J121-'Inflation GDP Deflator'!J121","v":8.0744362525834168E-3},{"$f":"'CPI % trimestre'!K121-'Inflation GDP Deflator'!K121","v":6.6101556185360621E-4},{"$f":"'CPI % trimestre'!L121-'Inflation GDP Deflator'!L121","v":9.8408401927839728E-3},{"$f":"'CPI % trimestre'!M121-'Inflation GDP Deflator'!M121","v":1.8481590752942312E-3},{"$f":"'CPI % trimestre'!N121-'Inflation GDP Deflator'!N121","v":7.9538759492380207E-3},{"$f":"'CPI % trimestre'!O121-'Inflation GDP Deflator'!O121","v":-5.5558518328138184E-3},{"$f":"'CPI % trimestre'!P121-'Inflation GDP Deflator'!P121","v":2.6552709063164981E-2},{"$f":"'CPI % trimestre'!Q121-'Inflation GDP Deflator'!Q121","v":-2.8189200565550965E-2},{"$f":"'CPI % trimestre'!R121-'Inflation GDP Deflator'!R121","v":3.3844891050542891E-3},{"$f":"'CPI % trimestre'!S121-'Inflation GDP Deflator'!S121","v":1.0053510312193259E-2},{"$f":"'CPI % trimestre'!T121-'Inflation GDP Deflator'!T121","v":2.1733666242434113E-2},{"$f":"'CPI % trimestre'!U121-'Inflation GDP Deflator'!U121","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V121-'Inflation GDP Deflator'!V121","v":-3.6622094739950928E-3},{"$f":"'CPI % trimestre'!W121-'Inflation GDP Deflator'!W121","v":-2.9406502055069672E-2},{"$f":"'CPI % trimestre'!X121-'Inflation GDP Deflator'!X121","v":1.6655589811500393E-2},{"$f":"'CPI % trimestre'!Y121-'Inflation GDP Deflator'!Y121","v":2.8562773648304729E-2},{"$f":"'CPI % trimestre'!Z121-'Inflation GDP Deflator'!Z121","v":1.4389946417029731E-2},{"$f":"'CPI % trimestre'!AA121-'Inflation GDP Deflator'!AA121","v":4.4892584892581855E-3},{"$f":"'CPI % trimestre'!AB121-'Inflation GDP Deflator'!AB121","v":2.2306268223044934E-2},{"$f":"'CPI % trimestre'!AC121-'Inflation GDP Deflator'!AC121","v":6.0931284729601742E-3},{"$f":"'CPI % trimestre'!AD121-'Inflation GDP Deflator'!AD121","v":4.6225165562914228E-3},{"$f":"'CPI % trimestre'!AE121-'Inflation GDP Deflator'!AE121","v":-1.3536035525515966E-2},{"$f":"'CPI % trimestre'!AF121-'Inflation GDP Deflator'!AF121","v":-1.2968630326733677E-2},{"$f":"'CPI % trimestre'!AG121-'Inflation GDP Deflator'!AG121","v":5.1511657310474579E-3},{"$f":"'CPI % trimestre'!AH121-'Inflation GDP Deflator'!AH121","v":7.712111434992508E-3},{"$f":"'CPI % trimestre'!AI121-'Inflation GDP Deflator'!AI121","v":-1.9105370802143251E-2}]
[40040,{"$f":"'CPI % trimestre'!B122-'Inflation GDP Deflator'!B122","v":6.5445556591048337E-5},{"$f":"'CPI % trimestre'!C122-'Inflation GDP Deflator'!C122","v":6.9053431001790955E-3},{"$f":"'CPI % trimestre'!D122-'Inflation GDP Deflator'!D122","v":-2.0590924793228993E-4},{"$f":"'CPI % trimestre'!E122-'Inflation GDP Deflator'!E122","v":-6.4481349003575605E-3},{"$f":"'CPI % trimestre'!F122-'Inflation GDP Deflator'!F122","v":-7.0000000000000062E-3},{"$f":"'CPI % trimestre'!G122-'Inflation GDP Deflator'!G122","v":-1.3511995199886218E-2},{"$f":"'CPI % trimestre'!H122-'Inflation GDP Deflator'!H122","v":-9.7792242569055832E-3},{"$f":"'CPI % trimestre'!I122-'Inflation GDP Deflator'!I122","v":-1.2999999999999901E-2},{"$f":"'CPI % trimestre'!J122-'Inflation GDP Deflator'!J122","v":1.3084370677731716E-3},{"$f":"'CPI % trimestre'!K122-'Inflation GDP Deflator'!K122","v":-6.4226223156848006E-3},{"$f":"'CPI % trimestre'!L122-'Inflation GDP Deflator'!L122","v":9.2481187674613441E-3},{"$f":"'CPI % trimestre'!M122-'Inflation GDP Deflator'!M122","v":1.8468308078253282E-3},{"$f":"'CPI % trimestre'!N122-'Inflation GDP Deflator'!N122","v":2.9271535941416404E-3},{"$f":"'CPI % trimestre'!O122-'Inflation GDP Deflator'!O122","v":-6.3200288229581236E-3},{"$f":"'CPI % trimestre'!P122-'Inflation GDP Deflator'!P122","v":2.6844784672983235E-2},{"$f":"'CPI % trimestre'!Q122-'Inflation GDP Deflator'!Q122","v":-7.1154528547915374E-3},{"$f":"'CPI % trimestre'!R122-'Inflation GDP Deflator'!R122","v":3.7550125376906163E-4},{"$f":"'CPI % trimestre'!S122-'Inflation GDP Deflator'!S122","v":5.9506979506979141E-3},{"$f":"'CPI % trimestre'!T122-'Inflation GDP Deflator'!T122","v":-1.3039047376962598E-2},{"$f":"'CPI % trimestre'!U122-'Inflation GDP Deflator'!U122","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V122-'Inflation GDP Deflator'!V122","v":9.6853157845100402E-4},{"$f":"'CPI % trimestre'!W122-'Inflation GDP Deflator'!W122","v":-1.3222905142388997E-2},{"$f":"'CPI % trimestre'!X122-'Inflation GDP Deflator'!X122","v":5.0376899946447118E-4},{"$f":"'CPI % trimestre'!Y122-'Inflation GDP Deflator'!Y122","v":-1.6291716059552708E-2},{"$f":"'CPI % trimestre'!Z122-'Inflation GDP Deflator'!Z122","v":-1.2654490417851272E-2},{"$f":"'CPI % trimestre'!AA122-'Inflation GDP Deflator'!AA122","v":-2.2447679295047207E-2},{"$f":"'CPI % trimestre'!AB122-'Inflation GDP Deflator'!AB122","v":1.6355561850038502E-2},{"$f":"'CPI % trimestre'!AC122-'Inflation GDP Deflator'!AC122","v":6.5605467762646086E-3},{"$f":"'CPI % trimestre'!AD122-'Inflation GDP Deflator'!AD122","v":3.5187969924812545E-3},{"$f":"'CPI % trimestre'!AE122-'Inflation GDP Deflator'!AE122","v":-1.4858149708360191E-2},{"$f":"'CPI % trimestre'!AF122-'Inflation GDP Deflator'!AF122","v":-4.2101339710978958E-2},{"$f":"'CPI % trimestre'!AG122-'Inflation GDP Deflator'!AG122","v":-3.7560760053028108E-3},{"$f":"'CPI % trimestre'!AH122-'Inflation GDP Deflator'!AH122","v":-3.387804184795784E-3},{"$f":"'CPI % trimestre'!AI122-'Inflation GDP Deflator'!AI122","v":9.9143668831167542E-3}]
[40132,{"$f":"'CPI % trimestre'!B123-'Inflation GDP Deflator'!B123","v":-7.0319329086363513E-3},{"$f":"'CPI % trimestre'!C123-'Inflation GDP Deflator'!C123","v":-5.2257401315789487E-3},{"$f":"'CPI % trimestre'!D123-'Inflation GDP Deflator'!D123","v":-5.0779861596603748E-3},{"$f":"'CPI % trimestre'!E123-'Inflation GDP Deflator'!E123","v":3.4392057525739483E-3},{"$f":"'CPI % trimestre'!F123-'Inflation GDP Deflator'!F123","v":-1.1643918239696238E-2},{"$f":"'CPI % trimestre'!G123-'Inflation GDP Deflator'!G123","v":-4.073946967450337E-2},{"$f":"'CPI % trimestre'!H123-'Inflation GDP Deflator'!H123","v":1.3000000000000012E-2},{"$f":"'CPI % trimestre'!I123-'Inflation GDP Deflator'!I123","v":3.1854575163398069E-3},{"$f":"'CPI % trimestre'!J123-'Inflation GDP Deflator'!J123","v":9.1872582943208769E-3},{"$f":"'CPI % trimestre'!K123-'Inflation GDP Deflator'!K123","v":6.6076971271863405E-3},{"$f":"'CPI % trimestre'!L123-'Inflation GDP Deflator'!L123","v":-6.9652761641114669E-4},{"$f":"'CPI % trimestre'!M123-'Inflation GDP Deflator'!M123","v":-8.3191282508305875E-3},{"$f":"'CPI % trimestre'!N123-'Inflation GDP Deflator'!N123","v":-4.1113574472825265E-3},{"$f":"'CPI % trimestre'!O123-'Inflation GDP Deflator'!O123","v":-1.0845264609184557E-2},{"$f":"'CPI % trimestre'!P123-'Inflation GDP Deflator'!P123","v":-6.2944743893481259E-2},{"$f":"'CPI % trimestre'!Q123-'Inflation GDP Deflator'!Q123","v":-1.1877381799908493E-3},{"$f":"'CPI % trimestre'!R123-'Inflation GDP Deflator'!R123","v":-5.1731659490164006E-3},{"$f":"'CPI % trimestre'!S123-'Inflation GDP Deflator'!S123","v":8.2954872374818578E-4},{"$f":"'CPI % trimestre'!T123-'Inflation GDP Deflator'!T123","v":3.5264385723131175E-2},{"$f":"'CPI % trimestre'!U123-'Inflation GDP Deflator'!U123","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V123-'Inflation GDP Deflator'!V123","v":2.2890711178636947E-3},{"$f":"'CPI % trimestre'!W123-'Inflation GDP Deflator'!W123","v":1.5921696456988044E-2},{"$f":"'CPI % trimestre'!X123-'Inflation GDP Deflator'!X123","v":7.0572313712702339E-3},{"$f":"'CPI % trimestre'!Y123-'Inflation GDP Deflator'!Y123","v":9.2124611351580565E-3},{"$f":"'CPI % trimestre'!Z123-'Inflation GDP Deflator'!Z123","v":2.659466650293707E-2},{"$f":"'CPI % trimestre'!AA123-'Inflation GDP Deflator'!AA123","v":-2.2143555284056315E-2},{"$f":"'CPI % trimestre'!AB123-'Inflation GDP Deflator'!AB123","v":-1.6459903420685817E-3},{"$f":"'CPI % trimestre'!AC123-'Inflation GDP Deflator'!AC123","v":-2.127338897416875E-2},{"$f":"'CPI % trimestre'!AD123-'Inflation GDP Deflator'!AD123","v":1.0261194029850706E-2},{"$f":"'CPI % trimestre'!AE123-'Inflation GDP Deflator'!AE123","v":1.6081650079799781E-2},{"$f":"'CPI % trimestre'!AF123-'Inflation GDP Deflator'!AF123","v":4.6381684031296833E-2},{"$f":"'CPI % trimestre'!AG123-'Inflation GDP Deflator'!AG123","v":6.0243553297444352E-3},{"$f":"'CPI % trimestre'!AH123-'Inflation GDP Deflator'!AH123","v":3.1155905167704612E-2},{"$f":"'CPI % trimestre'!AI123-'Inflation GDP Deflator'!AI123","v":2.0697195616182218E-2}]
[40224,{"$f":"'CPI % trimestre'!B124-'Inflation GDP Deflator'!B124","v":7.0723828030118119E-3},{"$f":"'CPI % trimestre'!C124-'Inflation GDP Deflator'!C124","v":-8.8520711871673541E-3},{"$f":"'CPI % trimestre'!D124-'Inflation GDP Deflator'!D124","v":1.0788354860914451E-3},{"$f":"'CPI % trimestre'!E124-'Inflation GDP Deflator'!E124","v":6.4444240252381491E-3},{"$f":"'CPI % trimestre'!F124-'Inflation GDP Deflator'!F124","v":-4.5221611129083739E-3},{"$f":"'CPI % trimestre'!G124-'Inflation GDP Deflator'!G124","v":-2.2796911643773066E-2},{"$f":"'CPI % trimestre'!H124-'Inflation GDP Deflator'!H124","v":-3.4992118569469044E-3},{"$f":"'CPI % trimestre'!I124-'Inflation GDP Deflator'!I124","v":-9.858153137547454E-4},{"$f":"'CPI % trimestre'!J124-'Inflation GDP Deflator'!J124","v":-1.2079265774070369E-2},{"$f":"'CPI % trimestre'!K124-'Inflation GDP Deflator'!K124","v":4.7863604444629004E-3},{"$f":"'CPI % trimestre'!L124-'Inflation GDP Deflator'!L124","v":-1.1050106341158328E-3},{"$f":"'CPI % trimestre'!M124-'Inflation GDP Deflator'!M124","v":1.0796071664213591E-2},{"$f":"'CPI % trimestre'!N124-'Inflation GDP Deflator'!N124","v":1.9835982585805212E-3},{"$f":"'CPI % trimestre'!O124-'Inflation GDP Deflator'!O124","v":3.9963200362740814E-2},{"$f":"'CPI % trimestre'!P124-'Inflation GDP Deflator'!P124","v":5.6938642634946079E-2},{"$f":"'CPI % trimestre'!Q124-'Inflation GDP Deflator'!Q124","v":-4.8062848578158679E-3},{"$f":"'CPI % trimestre'!R124-'Inflation GDP Deflator'!R124","v":9.3557977694262995E-3},{"$f":"'CPI % trimestre'!S124-'Inflation GDP Deflator'!S124","v":-2.813906828647017E-5},{"$f":"'CPI % trimestre'!T124-'Inflation GDP Deflator'!T124","v":-5.0340847373787412E-2},{"$f":"'CPI % trimestre'!U124-'Inflation GDP Deflator'!U124","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V124-'Inflation GDP Deflator'!V124","v":6.9199864436022551E-3},{"$f":"'CPI % trimestre'!W124-'Inflation GDP Deflator'!W124","v":3.5662650602410473E-3},{"$f":"'CPI % trimestre'!X124-'Inflation GDP Deflator'!X124","v":-1.0171252082740612E-2},{"$f":"'CPI % trimestre'!Y124-'Inflation GDP Deflator'!Y124","v":-4.1205992055067808E-3},{"$f":"'CPI % trimestre'!Z124-'Inflation GDP Deflator'!Z124","v":-9.1565431746646331E-3},{"$f":"'CPI % trimestre'!AA124-'Inflation GDP Deflator'!AA124","v":3.5210624436406435E-2},{"$f":"'CPI % trimestre'!AB124-'Inflation GDP Deflator'!AB124","v":-1.5986266336414312E-2},{"$f":"'CPI % trimestre'!AC124-'Inflation GDP Deflator'!AC124","v":3.8258467877650415E-2},{"$f":"'CPI % trimestre'!AD124-'Inflation GDP Deflator'!AD124","v":2.8003693444136557E-2},{"$f":"'CPI % trimestre'!AE124-'Inflation GDP Deflator'!AE124","v":2.844868200794648E-2},{"$f":"'CPI % trimestre'!AF124-'Inflation GDP Deflator'!AF124","v":9.86493815461853E-3},{"$f":"'CPI % trimestre'!AG124-'Inflation GDP Deflator'!AG124","v":-2.0701242074523396E-3},{"$f":"'CPI % trimestre'!AH124-'Inflation GDP Deflator'!AH124","v":5.7000640104096778E-3},{"$f":"'CPI % trimestre'!AI124-'Inflation GDP Deflator'!AI124","v":-1.6953105234929211E-2}]
[40313,{"$f":"'CPI % trimestre'!B125-'Inflation GDP Deflator'!B125","v":5.0297762755513453E-3},{"$f":"'CPI % trimestre'!C125-'Inflation GDP Deflator'!C125","v":-2.2626877462349371E-2},{"$f":"'CPI % trimestre'!D125-'Inflation GDP Deflator'!D125","v":1.5823145586998488E-2},{"$f":"'CPI % trimestre'!E125-'Inflation GDP Deflator'!E125","v":-1.7945842174397209E-3},{"$f":"'CPI % trimestre'!F125-'Inflation GDP Deflator'!F125","v":6.0550495687918815E-3},{"$f":"'CPI % trimestre'!G125-'Inflation GDP Deflator'!G125","v":2.3068575414758707E-2},{"$f":"'CPI % trimestre'!H125-'Inflation GDP Deflator'!H125","v":-2.9406061585384169E-3},{"$f":"'CPI % trimestre'!I125-'Inflation GDP Deflator'!I125","v":-8.4581877498413061E-3},{"$f":"'CPI % trimestre'!J125-'Inflation GDP Deflator'!J125","v":2.0415655401684552E-2},{"$f":"'CPI % trimestre'!K125-'Inflation GDP Deflator'!K125","v":2.2325750589199611E-2},{"$f":"'CPI % trimestre'!L125-'Inflation GDP Deflator'!L125","v":1.6299787719949999E-3},{"$f":"'CPI % trimestre'!M125-'Inflation GDP Deflator'!M125","v":4.9232787679390766E-3},{"$f":"'CPI % trimestre'!N125-'Inflation GDP Deflator'!N125","v":5.6049858596430857E-3},{"$f":"'CPI % trimestre'!O125-'Inflation GDP Deflator'!O125","v":3.1954818272757368E-2},{"$f":"'CPI % trimestre'!P125-'Inflation GDP Deflator'!P125","v":7.9756097560975681E-3},{"$f":"'CPI % trimestre'!Q125-'Inflation GDP Deflator'!Q125","v":1.4196717352145116E-2},{"$f":"'CPI % trimestre'!R125-'Inflation GDP Deflator'!R125","v":4.584544473469121E-3},{"$f":"'CPI % trimestre'!S125-'Inflation GDP Deflator'!S125","v":6.0683866584065882E-3},{"$f":"'CPI % trimestre'!T125-'Inflation GDP Deflator'!T125","v":4.0079317442131668E-2},{"$f":"'CPI % trimestre'!U125-'Inflation GDP Deflator'!U125","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V125-'Inflation GDP Deflator'!V125","v":-1.2434411717366811E-2},{"$f":"'CPI % trimestre'!W125-'Inflation GDP Deflator'!W125","v":-2.6817817817818002E-2},{"$f":"'CPI % trimestre'!X125-'Inflation GDP Deflator'!X125","v":2.4338796040888067E-3},{"$f":"'CPI % trimestre'!Y125-'Inflation GDP Deflator'!Y125","v":3.8861823102871451E-3},{"$f":"'CPI % trimestre'!Z125-'Inflation GDP Deflator'!Z125","v":-1.6200766113139142E-3},{"$f":"'CPI % trimestre'!AA125-'Inflation GDP Deflator'!AA125","v":9.0967118578564321E-3},{"$f":"'CPI % trimestre'!AB125-'Inflation GDP Deflator'!AB125","v":9.3457665949878699E-3},{"$f":"'CPI % trimestre'!AC125-'Inflation GDP Deflator'!AC125","v":5.6196892754789562E-4},{"$f":"'CPI % trimestre'!AD125-'Inflation GDP Deflator'!AD125","v":1.3072992700730035E-2},{"$f":"'CPI % trimestre'!AE125-'Inflation GDP Deflator'!AE125","v":-3.3249659268903553E-3},{"$f":"'CPI % trimestre'!AF125-'Inflation GDP Deflator'!AF125","v":-6.5928519681236475E-3},{"$f":"'CPI % trimestre'!AG125-'Inflation GDP Deflator'!AG125","v":7.8889334282021828E-3},{"$f":"'CPI % trimestre'!AH125-'Inflation GDP Deflator'!AH125","v":-8.7866343385362145E-3},{"$f":"'CPI % trimestre'!AI125-'Inflation GDP Deflator'!AI125","v":-6.9565217391298617E-4}]
[40405,{"$f":"'CPI % trimestre'!B126-'Inflation GDP Deflator'!B126","v":-1.9972374584619201E-3},{"$f":"'CPI % trimestre'!C126-'Inflation GDP Deflator'!C126","v":-3.0226712914089848E-3},{"$f":"'CPI % trimestre'!D126-'Inflation GDP Deflator'!D126","v":-6.9085463258784507E-3},{"$f":"'CPI % trimestre'!E126-'Inflation GDP Deflator'!E126","v":-4.0307656951006354E-3},{"$f":"'CPI % trimestre'!F126-'Inflation GDP Deflator'!F126","v":2.4349119240513195E-3},{"$f":"'CPI % trimestre'!G126-'Inflation GDP Deflator'!G126","v":-2.9559663360384736E-2},{"$f":"'CPI % trimestre'!H126-'Inflation GDP Deflator'!H126","v":-9.9728829876849501E-3},{"$f":"'CPI % trimestre'!I126-'Inflation GDP Deflator'!I126","v":2.1486678259479142E-3},{"$f":"'CPI % trimestre'!J126-'Inflation GDP Deflator'!J126","v":-1.1898784777740756E-3},{"$f":"'CPI % trimestre'!K126-'Inflation GDP Deflator'!K126","v":-3.9762073263902797E-2},{"$f":"'CPI % trimestre'!L126-'Inflation GDP Deflator'!L126","v":-3.3803470056767981E-3},{"$f":"'CPI % trimestre'!M126-'Inflation GDP Deflator'!M126","v":-2.8573948602814703E-3},{"$f":"'CPI % trimestre'!N126-'Inflation GDP Deflator'!N126","v":-5.6286421329925229E-3},{"$f":"'CPI % trimestre'!O126-'Inflation GDP Deflator'!O126","v":-2.330354418844216E-2},{"$f":"'CPI % trimestre'!P126-'Inflation GDP Deflator'!P126","v":-2.4884535754100545E-3},{"$f":"'CPI % trimestre'!Q126-'Inflation GDP Deflator'!Q126","v":8.603123788314182E-3},{"$f":"'CPI % trimestre'!R126-'Inflation GDP Deflator'!R126","v":4.3853314781634456E-3},{"$f":"'CPI % trimestre'!S126-'Inflation GDP Deflator'!S126","v":-2.023233783717826E-4},{"$f":"'CPI % trimestre'!T126-'Inflation GDP Deflator'!T126","v":-3.5070867402596129E-2},{"$f":"'CPI % trimestre'!U126-'Inflation GDP Deflator'!U126","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V126-'Inflation GDP Deflator'!V126","v":-3.3613133533668682E-3},{"$f":"'CPI % trimestre'!W126-'Inflation GDP Deflator'!W126","v":-2.8679757885694768E-2},{"$f":"'CPI % trimestre'!X126-'Inflation GDP Deflator'!X126","v":-1.3109096795079211E-2},{"$f":"'CPI % trimestre'!Y126-'Inflation GDP Deflator'!Y126","v":-1.0080085976993503E-2},{"$f":"'CPI % trimestre'!Z126-'Inflation GDP Deflator'!Z126","v":-1.5708226632521471E-3},{"$f":"'CPI % trimestre'!AA126-'Inflation GDP Deflator'!AA126","v":-2.6390064397424196E-2},{"$f":"'CPI % trimestre'!AB126-'Inflation GDP Deflator'!AB126","v":-9.9999999999988987E-4},{"$f":"'CPI % trimestre'!AC126-'Inflation GDP Deflator'!AC126","v":4.9999999999998934E-3},{"$f":"'CPI % trimestre'!AD126-'Inflation GDP Deflator'!AD126","v":9.0250447227191444E-3},{"$f":"'CPI % trimestre'!AE126-'Inflation GDP Deflator'!AE126","v":-4.2606209799093131E-3},{"$f":"'CPI % trimestre'!AF126-'Inflation GDP Deflator'!AF126","v":-5.0845064214301572E-2},{"$f":"'CPI % trimestre'!AG126-'Inflation GDP Deflator'!AG126","v":-1.177066571309382E-2},{"$f":"'CPI % trimestre'!AH126-'Inflation GDP Deflator'!AH126","v":-2.0402933926531475E-2},{"$f":"'CPI % trimestre'!AI126-'Inflation GDP Deflator'!AI126","v":-8.2447920823688348E-3}]
[40497,{"$f":"'CPI % trimestre'!B127-'Inflation GDP Deflator'!B127","v":-2.0020756825800401E-3},{"$f":"'CPI % trimestre'!C127-'Inflation GDP Deflator'!C127","v":-8.0825487474944779E-4},{"$f":"'CPI % trimestre'!D127-'Inflation GDP Deflator'!D127","v":-1.4331511257235086E-3},{"$f":"'CPI % trimestre'!E127-'Inflation GDP Deflator'!E127","v":2.7997923654368151E-3},{"$f":"'CPI % trimestre'!F127-'Inflation GDP Deflator'!F127","v":-3.1437125748503547E-3},{"$f":"'CPI % trimestre'!G127-'Inflation GDP Deflator'!G127","v":-2.531008539854307E-2},{"$f":"'CPI % trimestre'!H127-'Inflation GDP Deflator'!H127","v":1.2990520051437082E-2},{"$f":"'CPI % trimestre'!I127-'Inflation GDP Deflator'!I127","v":6.2011328619722139E-3},{"$f":"'CPI % trimestre'!J127-'Inflation GDP Deflator'!J127","v":1.4313109100904775E-2},{"$f":"'CPI % trimestre'!K127-'Inflation GDP Deflator'!K127","v":2.9625454109944549E-2},{"$f":"'CPI % trimestre'!L127-'Inflation GDP Deflator'!L127","v":-2.752651870792544E-3},{"$f":"'CPI % trimestre'!M127-'Inflation GDP Deflator'!M127","v":8.6238311675312929E-4},{"$f":"'CPI % trimestre'!N127-'Inflation GDP Deflator'!N127","v":6.8741825007734292E-4},{"$f":"'CPI % trimestre'!O127-'Inflation GDP Deflator'!O127","v":1.1132549492511856E-3},{"$f":"'CPI % trimestre'!P127-'Inflation GDP Deflator'!P127","v":-4.2992855289679999E-2},{"$f":"'CPI % trimestre'!Q127-'Inflation GDP Deflator'!Q127","v":1.0002884644277454E-2},{"$f":"'CPI % trimestre'!R127-'Inflation GDP Deflator'!R127","v":-4.9999999999998934E-3},{"$f":"'CPI % trimestre'!S127-'Inflation GDP Deflator'!S127","v":6.0769994882756695E-3},{"$f":"'CPI % trimestre'!T127-'Inflation GDP Deflator'!T127","v":3.377024806636475E-2},{"$f":"'CPI % trimestre'!U127-'Inflation GDP Deflator'!U127","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V127-'Inflation GDP Deflator'!V127","v":5.5531287013426134E-3},{"$f":"'CPI % trimestre'!W127-'Inflation GDP Deflator'!W127","v":-3.1560721014822768E-3},{"$f":"'CPI % trimestre'!X127-'Inflation GDP Deflator'!X127","v":-6.7383466495363198E-3},{"$f":"'CPI % trimestre'!Y127-'Inflation GDP Deflator'!Y127","v":1.3897017450766436E-2},{"$f":"'CPI % trimestre'!Z127-'Inflation GDP Deflator'!Z127","v":1.422533120718894E-2},{"$f":"'CPI % trimestre'!AA127-'Inflation GDP Deflator'!AA127","v":1.8670194179604138E-3},{"$f":"'CPI % trimestre'!AB127-'Inflation GDP Deflator'!AB127","v":7.6586706646675218E-3},{"$f":"'CPI % trimestre'!AC127-'Inflation GDP Deflator'!AC127","v":-3.1457728275297026E-3},{"$f":"'CPI % trimestre'!AD127-'Inflation GDP Deflator'!AD127","v":5.2449888641425968E-3},{"$f":"'CPI % trimestre'!AE127-'Inflation GDP Deflator'!AE127","v":8.529075603526115E-3},{"$f":"'CPI % trimestre'!AF127-'Inflation GDP Deflator'!AF127","v":5.2969157507685605E-2},{"$f":"'CPI % trimestre'!AG127-'Inflation GDP Deflator'!AG127","v":6.5083677592499001E-3},{"$f":"'CPI % trimestre'!AH127-'Inflation GDP Deflator'!AH127","v":3.0091479341259886E-2},{"$f":"'CPI % trimestre'!AI127-'Inflation GDP Deflator'!AI127","v":2.1969512134150326E-2}]
[40589,{"$f":"'CPI % trimestre'!B128-'Inflation GDP Deflator'!B128","v":8.9692945727160023E-3},{"$f":"'CPI % trimestre'!C128-'Inflation GDP Deflator'!C128","v":-3.9748606958749377E-3},{"$f":"'CPI % trimestre'!D128-'Inflation GDP Deflator'!D128","v":7.6838031951933505E-3},{"$f":"'CPI % trimestre'!E128-'Inflation GDP Deflator'!E128","v":9.4927201087764423E-3},{"$f":"'CPI % trimestre'!F128-'Inflation GDP Deflator'!F128","v":-8.8952788763665414E-3},{"$f":"'CPI % trimestre'!G128-'Inflation GDP Deflator'!G128","v":-6.8369466132933709E-3},{"$f":"'CPI % trimestre'!H128-'Inflation GDP Deflator'!H128","v":1.8858960215470288E-2},{"$f":"'CPI % trimestre'!I128-'Inflation GDP Deflator'!I128","v":8.8471937811884782E-3},{"$f":"'CPI % trimestre'!J128-'Inflation GDP Deflator'!J128","v":1.0492237415948846E-3},{"$f":"'CPI % trimestre'!K128-'Inflation GDP Deflator'!K128","v":-1.2221101979168703E-2},{"$f":"'CPI % trimestre'!L128-'Inflation GDP Deflator'!L128","v":6.4507240166231661E-3},{"$f":"'CPI % trimestre'!M128-'Inflation GDP Deflator'!M128","v":8.7071931544699943E-3},{"$f":"'CPI % trimestre'!N128-'Inflation GDP Deflator'!N128","v":4.8379816989294611E-3},{"$f":"'CPI % trimestre'!O128-'Inflation GDP Deflator'!O128","v":2.7970140457715398E-2},{"$f":"'CPI % trimestre'!P128-'Inflation GDP Deflator'!P128","v":6.4801063323282171E-2},{"$f":"'CPI % trimestre'!Q128-'Inflation GDP Deflator'!Q128","v":-1.1978417695105215E-2},{"$f":"'CPI % trimestre'!R128-'Inflation GDP Deflator'!R128","v":6.7030137695514025E-3},{"$f":"'CPI % trimestre'!S128-'Inflation GDP Deflator'!S128","v":-1.1040352458195901E-3},{"$f":"'CPI % trimestre'!T128-'Inflation GDP Deflator'!T128","v":-6.1941310575198139E-2},{"$f":"'CPI % trimestre'!U128-'Inflation GDP Deflator'!U128","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V128-'Inflation GDP Deflator'!V128","v":1.6452241715398941E-3},{"$f":"'CPI % trimestre'!W128-'Inflation GDP Deflator'!W128","v":-1.332959511504006E-2},{"$f":"'CPI % trimestre'!X128-'Inflation GDP Deflator'!X128","v":2.0998906910100867E-2},{"$f":"'CPI % trimestre'!Y128-'Inflation GDP Deflator'!Y128","v":7.2400716631830786E-3},{"$f":"'CPI % trimestre'!Z128-'Inflation GDP Deflator'!Z128","v":-6.1955810958089774E-3},{"$f":"'CPI % trimestre'!AA128-'Inflation GDP Deflator'!AA128","v":3.365749408140406E-2},{"$f":"'CPI % trimestre'!AB128-'Inflation GDP Deflator'!AB128","v":6.200366840783067E-3},{"$f":"'CPI % trimestre'!AC128-'Inflation GDP Deflator'!AC128","v":2.6902322418035363E-2},{"$f":"'CPI % trimestre'!AD128-'Inflation GDP Deflator'!AD128","v":8.4126984126964288E-4},{"$f":"'CPI % trimestre'!AE128-'Inflation GDP Deflator'!AE128","v":6.2961311449302171E-3},{"$f":"'CPI % trimestre'!AF128-'Inflation GDP Deflator'!AF128","v":1.6691768618600777E-2},{"$f":"'CPI % trimestre'!AG128-'Inflation GDP Deflator'!AG128","v":-3.4014126661079391E-3},{"$f":"'CPI % trimestre'!AH128-'Inflation GDP Deflator'!AH128","v":-4.1608145380567896E-2},{"$f":"'CPI % trimestre'!AI128-'Inflation GDP Deflator'!AI128","v":-7.9117413409597326E-3}]
[40678,{"$f":"'CPI % trimestre'!B129-'Inflation GDP Deflator'!B129","v":3.9225332648951117E-3},{"$f":"'CPI % trimestre'!C129-'Inflation GDP Deflator'!C129","v":-5.0950888602894207E-3},{"$f":"'CPI % trimestre'!D129-'Inflation GDP Deflator'!D129","v":1.1700787401574653E-2},{"$f":"'CPI % trimestre'!E129-'Inflation GDP Deflator'!E129","v":6.8387575988584359E-3},{"$f":"'CPI % trimestre'!F129-'Inflation GDP Deflator'!F129","v":1.0173152403305741E-2},{"$f":"'CPI % trimestre'!G129-'Inflation GDP Deflator'!G129","v":4.6948890158154732E-2},{"$f":"'CPI % trimestre'!H129-'Inflation GDP Deflator'!H129","v":6.8015974037332061E-3},{"$f":"'CPI % trimestre'!I129-'Inflation GDP Deflator'!I129","v":1.0550038728907474E-2},{"$f":"'CPI % trimestre'!J129-'Inflation GDP Deflator'!J129","v":1.8668838967533796E-2},{"$f":"'CPI % trimestre'!K129-'Inflation GDP Deflator'!K129","v":1.1839012048893593E-2},{"$f":"'CPI % trimestre'!L129-'Inflation GDP Deflator'!L129","v":1.4036140779568607E-2},{"$f":"'CPI % trimestre'!M129-'Inflation GDP Deflator'!M129","v":-2.2015304130553748E-3},{"$f":"'CPI % trimestre'!N129-'Inflation GDP Deflator'!N129","v":1.0127752257246936E-2},{"$f":"'CPI % trimestre'!O129-'Inflation GDP Deflator'!O129","v":1.58972029786979E-2},{"$f":"'CPI % trimestre'!P129-'Inflation GDP Deflator'!P129","v":-1.2947006610747325E-3},{"$f":"'CPI % trimestre'!Q129-'Inflation GDP Deflator'!Q129","v":2.9250523487811542E-3},{"$f":"'CPI % trimestre'!R129-'Inflation GDP Deflator'!R129","v":7.5356305534215462E-3},{"$f":"'CPI % trimestre'!S129-'Inflation GDP Deflator'!S129","v":1.1113700281237371E-2},{"$f":"'CPI % trimestre'!T129-'Inflation GDP Deflator'!T129","v":3.9015827225947319E-2},{"$f":"'CPI % trimestre'!U129-'Inflation GDP Deflator'!U129","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V129-'Inflation GDP Deflator'!V129","v":-1.8555555555555325E-2},{"$f":"'CPI % trimestre'!W129-'Inflation GDP Deflator'!W129","v":-1.2560512389336642E-2},{"$f":"'CPI % trimestre'!X129-'Inflation GDP Deflator'!X129","v":2.0408002566418837E-3},{"$f":"'CPI % trimestre'!Y129-'Inflation GDP Deflator'!Y129","v":1.5532905169679756E-2},{"$f":"'CPI % trimestre'!Z129-'Inflation GDP Deflator'!Z129","v":1.2985008809757836E-2},{"$f":"'CPI % trimestre'!AA129-'Inflation GDP Deflator'!AA129","v":1.9837567639231279E-2},{"$f":"'CPI % trimestre'!AB129-'Inflation GDP Deflator'!AB129","v":6.6389872039203102E-3},{"$f":"'CPI % trimestre'!AC129-'Inflation GDP Deflator'!AC129","v":-1.5080180109012797E-3},{"$f":"'CPI % trimestre'!AD129-'Inflation GDP Deflator'!AD129","v":2.3861219195849603E-2},{"$f":"'CPI % trimestre'!AE129-'Inflation GDP Deflator'!AE129","v":5.4188775766087494E-3},{"$f":"'CPI % trimestre'!AF129-'Inflation GDP Deflator'!AF129","v":-7.005182163898338E-3},{"$f":"'CPI % trimestre'!AG129-'Inflation GDP Deflator'!AG129","v":8.4678950307088829E-3},{"$f":"'CPI % trimestre'!AH129-'Inflation GDP Deflator'!AH129","v":2.0400581959262976E-2},{"$f":"'CPI % trimestre'!AI129-'Inflation GDP Deflator'!AI129","v":5.2050685541753516E-3}]
[40770,{"$f":"'CPI % trimestre'!B130-'Inflation GDP Deflator'!B130","v":-1.0650783059229507E-3},{"$f":"'CPI % trimestre'!C130-'Inflation GDP Deflator'!C130","v":1.0748986870621202E-3},{"$f":"'CPI % trimestre'!D130-'Inflation GDP Deflator'!D130","v":-4.067632850241365E-3},{"$f":"'CPI % trimestre'!E130-'Inflation GDP Deflator'!E130","v":4.3237259129624839E-4},{"$f":"'CPI % trimestre'!F130-'Inflation GDP Deflator'!F130","v":-3.4915740374124038E-3},{"$f":"'CPI % trimestre'!G130-'Inflation GDP Deflator'!G130","v":6.5990840642708992E-3},{"$f":"'CPI % trimestre'!H130-'Inflation GDP Deflator'!H130","v":-7.4790526651031808E-3},{"$f":"'CPI % trimestre'!I130-'Inflation GDP Deflator'!I130","v":-4.1113997421706738E-3},{"$f":"'CPI % trimestre'!J130-'Inflation GDP Deflator'!J130","v":-3.5319559760572661E-3},{"$f":"'CPI % trimestre'!K130-'Inflation GDP Deflator'!K130","v":-1.2765031441739572E-2},{"$f":"'CPI % trimestre'!L130-'Inflation GDP Deflator'!L130","v":-3.4331014117938707E-3},{"$f":"'CPI % trimestre'!M130-'Inflation GDP Deflator'!M130","v":-1.2609558859133507E-4},{"$f":"'CPI % trimestre'!N130-'Inflation GDP Deflator'!N130","v":-1.4545107744072805E-3},{"$f":"'CPI % trimestre'!O130-'Inflation GDP Deflator'!O130","v":-2.5767441860464868E-2},{"$f":"'CPI % trimestre'!P130-'Inflation GDP Deflator'!P130","v":-1.493716184511662E-2},{"$f":"'CPI % trimestre'!Q130-'Inflation GDP Deflator'!Q130","v":-4.2667115514090082E-3},{"$f":"'CPI % trimestre'!R130-'Inflation GDP Deflator'!R130","v":2.3476317792392454E-3},{"$f":"'CPI % trimestre'!S130-'Inflation GDP Deflator'!S130","v":3.0000000000000027E-3},{"$f":"'CPI % trimestre'!T130-'Inflation GDP Deflator'!T130","v":-1.6080091925963602E-2},{"$f":"'CPI % trimestre'!U130-'Inflation GDP Deflator'!U130","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V130-'Inflation GDP Deflator'!V130","v":-2.6613665663943742E-3},{"$f":"'CPI % trimestre'!W130-'Inflation GDP Deflator'!W130","v":-1.0735105065555195E-2},{"$f":"'CPI % trimestre'!X130-'Inflation GDP Deflator'!X130","v":1.0695395820690123E-3},{"$f":"'CPI % trimestre'!Y130-'Inflation GDP Deflator'!Y130","v":-3.2954268738127901E-3},{"$f":"'CPI % trimestre'!Z130-'Inflation GDP Deflator'!Z130","v":-8.3487306737926037E-3},{"$f":"'CPI % trimestre'!AA130-'Inflation GDP Deflator'!AA130","v":-3.3434013500630466E-2},{"$f":"'CPI % trimestre'!AB130-'Inflation GDP Deflator'!AB130","v":2.3656347017040336E-3},{"$f":"'CPI % trimestre'!AC130-'Inflation GDP Deflator'!AC130","v":-7.0476638076215625E-3},{"$f":"'CPI % trimestre'!AD130-'Inflation GDP Deflator'!AD130","v":8.265306122448024E-4},{"$f":"'CPI % trimestre'!AE130-'Inflation GDP Deflator'!AE130","v":-2.4689313785498435E-2},{"$f":"'CPI % trimestre'!AF130-'Inflation GDP Deflator'!AF130","v":-4.453839196273135E-2},{"$f":"'CPI % trimestre'!AG130-'Inflation GDP Deflator'!AG130","v":-1.1508832698302718E-2},{"$f":"'CPI % trimestre'!AH130-'Inflation GDP Deflator'!AH130","v":-1.7210217285612783E-2},{"$f":"'CPI % trimestre'!AI130-'Inflation GDP Deflator'!AI130","v":2.0468165703463326E-3}]
[40862,{"$f":"'CPI % trimestre'!B131-'Inflation GDP Deflator'!B131","v":9.0972446216852632E-4},{"$f":"'CPI % trimestre'!C131-'Inflation GDP Deflator'!C131","v":1.2007198896040627E-2},{"$f":"'CPI % trimestre'!D131-'Inflation GDP Deflator'!D131","v":3.7859209257473658E-3},{"$f":"'CPI % trimestre'!E131-'Inflation GDP Deflator'!E131","v":2.1998805187795067E-3},{"$f":"'CPI % trimestre'!F131-'Inflation GDP Deflator'!F131","v":-2.0044050304477423E-3},{"$f":"'CPI % trimestre'!G131-'Inflation GDP Deflator'!G131","v":-1.4961308891421554E-2},{"$f":"'CPI % trimestre'!H131-'Inflation GDP Deflator'!H131","v":5.0955645698833596E-3},{"$f":"'CPI % trimestre'!I131-'Inflation GDP Deflator'!I131","v":9.1211107654016743E-3},{"$f":"'CPI % trimestre'!J131-'Inflation GDP Deflator'!J131","v":1.2445620200569163E-2},{"$f":"'CPI % trimestre'!K131-'Inflation GDP Deflator'!K131","v":1.9591141396935186E-4},{"$f":"'CPI % trimestre'!L131-'Inflation GDP Deflator'!L131","v":-3.3860414079873724E-3},{"$f":"'CPI % trimestre'!M131-'Inflation GDP Deflator'!M131","v":5.7179103757656335E-3},{"$f":"'CPI % trimestre'!N131-'Inflation GDP Deflator'!N131","v":1.4339834555769926E-3},{"$f":"'CPI % trimestre'!O131-'Inflation GDP Deflator'!O131","v":-1.1893427958606928E-3},{"$f":"'CPI % trimestre'!P131-'Inflation GDP Deflator'!P131","v":-3.2428593447455301E-2},{"$f":"'CPI % trimestre'!Q131-'Inflation GDP Deflator'!Q131","v":2.2716051030721385E-2},{"$f":"'CPI % trimestre'!R131-'Inflation GDP Deflator'!R131","v":-1.7885891412794397E-3},{"$f":"'CPI % trimestre'!S131-'Inflation GDP Deflator'!S131","v":-4.1867427655953859E-3},{"$f":"'CPI % trimestre'!T131-'Inflation GDP Deflator'!T131","v":1.3146158555249476E-2},{"$f":"'CPI % trimestre'!U131-'Inflation GDP Deflator'!U131","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V131-'Inflation GDP Deflator'!V131","v":-1.6861603113444978E-2},{"$f":"'CPI % trimestre'!W131-'Inflation GDP Deflator'!W131","v":-1.1441721696236806E-2},{"$f":"'CPI % trimestre'!X131-'Inflation GDP Deflator'!X131","v":1.138153925708818E-3},{"$f":"'CPI % trimestre'!Y131-'Inflation GDP Deflator'!Y131","v":-4.0470633994555971E-3},{"$f":"'CPI % trimestre'!Z131-'Inflation GDP Deflator'!Z131","v":8.8062686280161451E-3},{"$f":"'CPI % trimestre'!AA131-'Inflation GDP Deflator'!AA131","v":2.1938394373029135E-2},{"$f":"'CPI % trimestre'!AB131-'Inflation GDP Deflator'!AB131","v":1.2598461168550346E-2},{"$f":"'CPI % trimestre'!AC131-'Inflation GDP Deflator'!AC131","v":-8.785346728742871E-3},{"$f":"'CPI % trimestre'!AD131-'Inflation GDP Deflator'!AD131","v":2.1651842439645019E-3},{"$f":"'CPI % trimestre'!AE131-'Inflation GDP Deflator'!AE131","v":2.217447152229135E-2},{"$f":"'CPI % trimestre'!AF131-'Inflation GDP Deflator'!AF131","v":4.9418876755070285E-2},{"$f":"'CPI % trimestre'!AG131-'Inflation GDP Deflator'!AG131","v":2.2909309791332433E-3},{"$f":"'CPI % trimestre'!AH131-'Inflation GDP Deflator'!AH131","v":4.1454759495825E-2},{"$f":"'CPI % trimestre'!AI131-'Inflation GDP Deflator'!AI131","v":8.0910402933254133E-4}]
[40954,{"$f":"'CPI % trimestre'!B132-'Inflation GDP Deflator'!B132","v":3.7889960957657731E-3},{"$f":"'CPI % trimestre'!C132-'Inflation GDP Deflator'!C132","v":3.6741464824001646E-3},{"$f":"'CPI % trimestre'!D132-'Inflation GDP Deflator'!D132","v":9.5877277085332224E-4},{"$f":"'CPI % trimestre'!E132-'Inflation GDP Deflator'!E132","v":3.6859308248833322E-3},{"$f":"'CPI % trimestre'!F132-'Inflation GDP Deflator'!F132","v":1.475748263604304E-3},{"$f":"'CPI % trimestre'!G132-'Inflation GDP Deflator'!G132","v":-2.0931279078637566E-3},{"$f":"'CPI % trimestre'!H132-'Inflation GDP Deflator'!H132","v":1.6392222709840087E-3},{"$f":"'CPI % trimestre'!I132-'Inflation GDP Deflator'!I132","v":-4.2361562097159577E-4},{"$f":"'CPI % trimestre'!J132-'Inflation GDP Deflator'!J132","v":-7.6798411407246192E-3},{"$f":"'CPI % trimestre'!K132-'Inflation GDP Deflator'!K132","v":1.1211771130506865E-2},{"$f":"'CPI % trimestre'!L132-'Inflation GDP Deflator'!L132","v":1.3325911575052807E-3},{"$f":"'CPI % trimestre'!M132-'Inflation GDP Deflator'!M132","v":-4.5213728399788877E-3},{"$f":"'CPI % trimestre'!N132-'Inflation GDP Deflator'!N132","v":2.6186008070396838E-3},{"$f":"'CPI % trimestre'!O132-'Inflation GDP Deflator'!O132","v":2.1010076912800435E-2},{"$f":"'CPI % trimestre'!P132-'Inflation GDP Deflator'!P132","v":7.1537788263946966E-2},{"$f":"'CPI % trimestre'!Q132-'Inflation GDP Deflator'!Q132","v":-3.3611905908572659E-3},{"$f":"'CPI % trimestre'!R132-'Inflation GDP Deflator'!R132","v":6.3591492970231922E-3},{"$f":"'CPI % trimestre'!S132-'Inflation GDP Deflator'!S132","v":3.2137853289316842E-3},{"$f":"'CPI % trimestre'!T132-'Inflation GDP Deflator'!T132","v":-2.376037760986649E-2},{"$f":"'CPI % trimestre'!U132-'Inflation GDP Deflator'!U132","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V132-'Inflation GDP Deflator'!V132","v":1.6419514422711057E-2},{"$f":"'CPI % trimestre'!W132-'Inflation GDP Deflator'!W132","v":-2.0356522425773793E-2},{"$f":"'CPI % trimestre'!X132-'Inflation GDP Deflator'!X132","v":5.3002386497598142E-3},{"$f":"'CPI % trimestre'!Y132-'Inflation GDP Deflator'!Y132","v":2.4589947346946861E-3},{"$f":"'CPI % trimestre'!Z132-'Inflation GDP Deflator'!Z132","v":8.8029369966842186E-3},{"$f":"'CPI % trimestre'!AA132-'Inflation GDP Deflator'!AA132","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AB132-'Inflation GDP Deflator'!AB132","v":3.1091614034084447E-3},{"$f":"'CPI % trimestre'!AC132-'Inflation GDP Deflator'!AC132","v":3.4181787126055241E-2},{"$f":"'CPI % trimestre'!AD132-'Inflation GDP Deflator'!AD132","v":5.8700209643605117E-3},{"$f":"'CPI % trimestre'!AE132-'Inflation GDP Deflator'!AE132","v":1.8552151996898192E-2},{"$f":"'CPI % trimestre'!AF132-'Inflation GDP Deflator'!AF132","v":1.5236906670788142E-2},{"$f":"'CPI % trimestre'!AG132-'Inflation GDP Deflator'!AG132","v":-4.9987262935141663E-3},{"$f":"'CPI % trimestre'!AH132-'Inflation GDP Deflator'!AH132","v":-2.0865667908414265E-2},{"$f":"'CPI % trimestre'!AI132-'Inflation GDP Deflator'!AI132","v":-3.8939851000876491E-3}]
[41044,{"$f":"'CPI % trimestre'!B133-'Inflation GDP Deflator'!B133","v":8.6439826488526883E-4},{"$f":"'CPI % trimestre'!C133-'Inflation GDP Deflator'!C133","v":-4.3331889706945681E-3},{"$f":"'CPI % trimestre'!D133-'Inflation GDP Deflator'!D133","v":2.3678160919540225E-3},{"$f":"'CPI % trimestre'!E133-'Inflation GDP Deflator'!E133","v":5.3618064394456155E-4},{"$f":"'CPI % trimestre'!F133-'Inflation GDP Deflator'!F133","v":8.4281211562118319E-3},{"$f":"'CPI % trimestre'!G133-'Inflation GDP Deflator'!G133","v":2.8423796589708727E-2},{"$f":"'CPI % trimestre'!H133-'Inflation GDP Deflator'!H133","v":1.0980422112827348E-2},{"$f":"'CPI % trimestre'!I133-'Inflation GDP Deflator'!I133","v":-1.0863098419485295E-2},{"$f":"'CPI % trimestre'!J133-'Inflation GDP Deflator'!J133","v":2.0345870178012815E-2},{"$f":"'CPI % trimestre'!K133-'Inflation GDP Deflator'!K133","v":7.073744721224795E-3},{"$f":"'CPI % trimestre'!L133-'Inflation GDP Deflator'!L133","v":4.4534796850757008E-3},{"$f":"'CPI % trimestre'!M133-'Inflation GDP Deflator'!M133","v":-4.3757926817722392E-4},{"$f":"'CPI % trimestre'!N133-'Inflation GDP Deflator'!N133","v":5.097948122338547E-3},{"$f":"'CPI % trimestre'!O133-'Inflation GDP Deflator'!O133","v":2.1682049276495641E-2},{"$f":"'CPI % trimestre'!P133-'Inflation GDP Deflator'!P133","v":-1.2082802254051117E-2},{"$f":"'CPI % trimestre'!Q133-'Inflation GDP Deflator'!Q133","v":-3.840812194057186E-3},{"$f":"'CPI % trimestre'!R133-'Inflation GDP Deflator'!R133","v":7.2324126354341711E-3},{"$f":"'CPI % trimestre'!S133-'Inflation GDP Deflator'!S133","v":8.0827075197758003E-3},{"$f":"'CPI % trimestre'!T133-'Inflation GDP Deflator'!T133","v":5.1264153431678228E-3},{"$f":"'CPI % trimestre'!U133-'Inflation GDP Deflator'!U133","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V133-'Inflation GDP Deflator'!V133","v":-3.7133239202191692E-3},{"$f":"'CPI % trimestre'!W133-'Inflation GDP Deflator'!W133","v":1.8000000000000016E-2},{"$f":"'CPI % trimestre'!X133-'Inflation GDP Deflator'!X133","v":-4.983820534151695E-3},{"$f":"'CPI % trimestre'!Y133-'Inflation GDP Deflator'!Y133","v":1.1042960627484444E-2},{"$f":"'CPI % trimestre'!Z133-'Inflation GDP Deflator'!Z133","v":-7.4274841910870748E-3},{"$f":"'CPI % trimestre'!AA133-'Inflation GDP Deflator'!AA133","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AB133-'Inflation GDP Deflator'!AB133","v":5.8465565847762857E-3},{"$f":"'CPI % trimestre'!AC133-'Inflation GDP Deflator'!AC133","v":-4.9343552149283543E-3},{"$f":"'CPI % trimestre'!AD133-'Inflation GDP Deflator'!AD133","v":8.4210087536473743E-3},{"$f":"'CPI % trimestre'!AE133-'Inflation GDP Deflator'!AE133","v":1.3689545605178877E-3},{"$f":"'CPI % trimestre'!AF133-'Inflation GDP Deflator'!AF133","v":-2.4833615281255161E-2},{"$f":"'CPI % trimestre'!AG133-'Inflation GDP Deflator'!AG133","v":8.1462629514132967E-3},{"$f":"'CPI % trimestre'!AH133-'Inflation GDP Deflator'!AH133","v":-9.8205556092292312E-3},{"$f":"'CPI % trimestre'!AI133-'Inflation GDP Deflator'!AI133","v":-1.7675436060518468E-2}]
[41136,{"$f":"'CPI % trimestre'!B134-'Inflation GDP Deflator'!B134","v":-2.2571673291071903E-4},{"$f":"'CPI % trimestre'!C134-'Inflation GDP Deflator'!C134","v":1.8969832959361943E-2},{"$f":"'CPI % trimestre'!D134-'Inflation GDP Deflator'!D134","v":-4.0000000000000036E-3},{"$f":"'CPI % trimestre'!E134-'Inflation GDP Deflator'!E134","v":3.8463708691480747E-3},{"$f":"'CPI % trimestre'!F134-'Inflation GDP Deflator'!F134","v":-6.460963209554027E-3},{"$f":"'CPI % trimestre'!G134-'Inflation GDP Deflator'!G134","v":1.0685771810817757E-3},{"$f":"'CPI % trimestre'!H134-'Inflation GDP Deflator'!H134","v":-1.4058805812815267E-2},{"$f":"'CPI % trimestre'!I134-'Inflation GDP Deflator'!I134","v":-9.8500270349743957E-4},{"$f":"'CPI % trimestre'!J134-'Inflation GDP Deflator'!J134","v":-3.5794378361995172E-3},{"$f":"'CPI % trimestre'!K134-'Inflation GDP Deflator'!K134","v":-1.9866107863681481E-2},{"$f":"'CPI % trimestre'!L134-'Inflation GDP Deflator'!L134","v":-2.5425312876568018E-3},{"$f":"'CPI % trimestre'!M134-'Inflation GDP Deflator'!M134","v":-3.4551586145998847E-3},{"$f":"'CPI % trimestre'!N134-'Inflation GDP Deflator'!N134","v":-4.6786878956450728E-4},{"$f":"'CPI % trimestre'!O134-'Inflation GDP Deflator'!O134","v":-2.0408134310711423E-2},{"$f":"'CPI % trimestre'!P134-'Inflation GDP Deflator'!P134","v":-7.7356280017464307E-3},{"$f":"'CPI % trimestre'!Q134-'Inflation GDP Deflator'!Q134","v":7.2322331089094138E-3},{"$f":"'CPI % trimestre'!R134-'Inflation GDP Deflator'!R134","v":7.1161261056928993E-3},{"$f":"'CPI % trimestre'!S134-'Inflation GDP Deflator'!S134","v":-5.2151521812986434E-3},{"$f":"'CPI % trimestre'!T134-'Inflation GDP Deflator'!T134","v":-2.201991924127833E-2},{"$f":"'CPI % trimestre'!U134-'Inflation GDP Deflator'!U134","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V134-'Inflation GDP Deflator'!V134","v":7.2791633750894924E-3},{"$f":"'CPI % trimestre'!W134-'Inflation GDP Deflator'!W134","v":-1.1794249626059461E-2},{"$f":"'CPI % trimestre'!X134-'Inflation GDP Deflator'!X134","v":1.7857224492128454E-2},{"$f":"'CPI % trimestre'!Y134-'Inflation GDP Deflator'!Y134","v":4.0138580243969102E-3},{"$f":"'CPI % trimestre'!Z134-'Inflation GDP Deflator'!Z134","v":2.0865464325846572E-3},{"$f":"'CPI % trimestre'!AA134-'Inflation GDP Deflator'!AA134","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AB134-'Inflation GDP Deflator'!AB134","v":-5.1627906976747795E-4},{"$f":"'CPI % trimestre'!AC134-'Inflation GDP Deflator'!AC134","v":-9.9999999999988987E-4},{"$f":"'CPI % trimestre'!AD134-'Inflation GDP Deflator'!AD134","v":-1.0524752475247423E-2},{"$f":"'CPI % trimestre'!AE134-'Inflation GDP Deflator'!AE134","v":-1.4344819080507887E-2},{"$f":"'CPI % trimestre'!AF134-'Inflation GDP Deflator'!AF134","v":-4.0323552629045745E-2},{"$f":"'CPI % trimestre'!AG134-'Inflation GDP Deflator'!AG134","v":-8.9183371491985408E-3},{"$f":"'CPI % trimestre'!AH134-'Inflation GDP Deflator'!AH134","v":-3.7161113173823646E-3},{"$f":"'CPI % trimestre'!AI134-'Inflation GDP Deflator'!AI134","v":-5.2377304103768951E-3}]
[41228,{"$f":"'CPI % trimestre'!B135-'Inflation GDP Deflator'!B135","v":-3.0862892191101388E-3},{"$f":"'CPI % trimestre'!C135-'Inflation GDP Deflator'!C135","v":7.928103955230803E-3},{"$f":"'CPI % trimestre'!D135-'Inflation GDP Deflator'!D135","v":-1.6685552407933457E-3},{"$f":"'CPI % trimestre'!E135-'Inflation GDP Deflator'!E135","v":-3.5829796801660763E-3},{"$f":"'CPI % trimestre'!F135-'Inflation GDP Deflator'!F135","v":-6.1776551697758642E-3},{"$f":"'CPI % trimestre'!G135-'Inflation GDP Deflator'!G135","v":-1.9176193615218162E-2},{"$f":"'CPI % trimestre'!H135-'Inflation GDP Deflator'!H135","v":2.0692556512581284E-2},{"$f":"'CPI % trimestre'!I135-'Inflation GDP Deflator'!I135","v":8.999999999999897E-3},{"$f":"'CPI % trimestre'!J135-'Inflation GDP Deflator'!J135","v":1.9164419057706494E-2},{"$f":"'CPI % trimestre'!K135-'Inflation GDP Deflator'!K135","v":6.5463902487945536E-3},{"$f":"'CPI % trimestre'!L135-'Inflation GDP Deflator'!L135","v":-5.6909476394199077E-3},{"$f":"'CPI % trimestre'!M135-'Inflation GDP Deflator'!M135","v":1.1406239731108769E-3},{"$f":"'CPI % trimestre'!N135-'Inflation GDP Deflator'!N135","v":-4.1239141249855837E-3},{"$f":"'CPI % trimestre'!O135-'Inflation GDP Deflator'!O135","v":1.5979365218151464E-2},{"$f":"'CPI % trimestre'!P135-'Inflation GDP Deflator'!P135","v":-2.5375880081762503E-2},{"$f":"'CPI % trimestre'!Q135-'Inflation GDP Deflator'!Q135","v":1.1617091418576919E-2},{"$f":"'CPI % trimestre'!R135-'Inflation GDP Deflator'!R135","v":-3.0174722480270644E-3},{"$f":"'CPI % trimestre'!S135-'Inflation GDP Deflator'!S135","v":-1.0813223938224148E-3},{"$f":"'CPI % trimestre'!T135-'Inflation GDP Deflator'!T135","v":1.5027083940473585E-2},{"$f":"'CPI % trimestre'!U135-'Inflation GDP Deflator'!U135","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V135-'Inflation GDP Deflator'!V135","v":1.9344297594297455E-2},{"$f":"'CPI % trimestre'!W135-'Inflation GDP Deflator'!W135","v":1.0148218640337658E-2},{"$f":"'CPI % trimestre'!X135-'Inflation GDP Deflator'!X135","v":8.7150915980510613E-3},{"$f":"'CPI % trimestre'!Y135-'Inflation GDP Deflator'!Y135","v":-1.0075975847477769E-2},{"$f":"'CPI % trimestre'!Z135-'Inflation GDP Deflator'!Z135","v":8.541640413624263E-3},{"$f":"'CPI % trimestre'!AA135-'Inflation GDP Deflator'!AA135","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AB135-'Inflation GDP Deflator'!AB135","v":1.1783152542058195E-2},{"$f":"'CPI % trimestre'!AC135-'Inflation GDP Deflator'!AC135","v":-1.1015594597416412E-2},{"$f":"'CPI % trimestre'!AD135-'Inflation GDP Deflator'!AD135","v":2.6995884773659551E-3},{"$f":"'CPI % trimestre'!AE135-'Inflation GDP Deflator'!AE135","v":1.42621024506564E-2},{"$f":"'CPI % trimestre'!AF135-'Inflation GDP Deflator'!AF135","v":3.5861359787079827E-2},{"$f":"'CPI % trimestre'!AG135-'Inflation GDP Deflator'!AG135","v":1.0581584012738787E-3},{"$f":"'CPI % trimestre'!AH135-'Inflation GDP Deflator'!AH135","v":2.103357330809108E-2},{"$f":"'CPI % trimestre'!AI135-'Inflation GDP Deflator'!AI135","v":1.5640551944349212E-2}]
[41320,{"$f":"'CPI % trimestre'!B136-'Inflation GDP Deflator'!B136","v":-1.1798890257763706E-3},{"$f":"'CPI % trimestre'!C136-'Inflation GDP Deflator'!C136","v":-6.7281127716751765E-3},{"$f":"'CPI % trimestre'!D136-'Inflation GDP Deflator'!D136","v":2.0662931839403598E-3},{"$f":"'CPI % trimestre'!E136-'Inflation GDP Deflator'!E136","v":1.866337697764564E-5},{"$f":"'CPI % trimestre'!F136-'Inflation GDP Deflator'!F136","v":-1.4362012133950497E-3},{"$f":"'CPI % trimestre'!G136-'Inflation GDP Deflator'!G136","v":-5.4734100646891548E-4},{"$f":"'CPI % trimestre'!H136-'Inflation GDP Deflator'!H136","v":-6.8386151997597011E-3},{"$f":"'CPI % trimestre'!I136-'Inflation GDP Deflator'!I136","v":-1.9206830544129527E-3},{"$f":"'CPI % trimestre'!J136-'Inflation GDP Deflator'!J136","v":-1.2375893712171182E-2},{"$f":"'CPI % trimestre'!K136-'Inflation GDP Deflator'!K136","v":5.6728319918604164E-3},{"$f":"'CPI % trimestre'!L136-'Inflation GDP Deflator'!L136","v":4.4486498261966378E-3},{"$f":"'CPI % trimestre'!M136-'Inflation GDP Deflator'!M136","v":-1.0582476882863956E-2},{"$f":"'CPI % trimestre'!N136-'Inflation GDP Deflator'!N136","v":-2.0891833330138887E-3},{"$f":"'CPI % trimestre'!O136-'Inflation GDP Deflator'!O136","v":-9.7180970202149775E-3},{"$f":"'CPI % trimestre'!P136-'Inflation GDP Deflator'!P136","v":3.3704550387036125E-2},{"$f":"'CPI % trimestre'!Q136-'Inflation GDP Deflator'!Q136","v":-2.3501734605377855E-3},{"$f":"'CPI % trimestre'!R136-'Inflation GDP Deflator'!R136","v":-2.9568986591945734E-3},{"$f":"'CPI % trimestre'!S136-'Inflation GDP Deflator'!S136","v":-4.786949994461942E-5},{"$f":"'CPI % trimestre'!T136-'Inflation GDP Deflator'!T136","v":-2.0015089741787229E-2},{"$f":"'CPI % trimestre'!U136-'Inflation GDP Deflator'!U136","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V136-'Inflation GDP Deflator'!V136","v":0.18229628784073793},{"$f":"'CPI % trimestre'!W136-'Inflation GDP Deflator'!W136","v":-2.1585872184338717E-2},{"$f":"'CPI % trimestre'!X136-'Inflation GDP Deflator'!X136","v":-1.2720083216962719E-2},{"$f":"'CPI % trimestre'!Y136-'Inflation GDP Deflator'!Y136","v":4.7020834121072053E-3},{"$f":"'CPI % trimestre'!Z136-'Inflation GDP Deflator'!Z136","v":5.3658289606923759E-3},{"$f":"'CPI % trimestre'!AA136-'Inflation GDP Deflator'!AA136","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AB136-'Inflation GDP Deflator'!AB136","v":-5.4791609061917157E-3},{"$f":"'CPI % trimestre'!AC136-'Inflation GDP Deflator'!AC136","v":2.0325415676959446E-2},{"$f":"'CPI % trimestre'!AD136-'Inflation GDP Deflator'!AD136","v":6.1433224755702565E-3},{"$f":"'CPI % trimestre'!AE136-'Inflation GDP Deflator'!AE136","v":2.049045900925206E-2},{"$f":"'CPI % trimestre'!AF136-'Inflation GDP Deflator'!AF136","v":1.3626878372367313E-2},{"$f":"'CPI % trimestre'!AG136-'Inflation GDP Deflator'!AG136","v":-2.8020013288502232E-3},{"$f":"'CPI % trimestre'!AH136-'Inflation GDP Deflator'!AH136","v":-1.5610397245317875E-2},{"$f":"'CPI % trimestre'!AI136-'Inflation GDP Deflator'!AI136","v":-9.1405613399726526E-3}]
[41409,{"$f":"'CPI % trimestre'!B137-'Inflation GDP Deflator'!B137","v":-1.1944267379575546E-3},{"$f":"'CPI % trimestre'!C137-'Inflation GDP Deflator'!C137","v":-2.0902990545288436E-3},{"$f":"'CPI % trimestre'!D137-'Inflation GDP Deflator'!D137","v":3.2803738317754849E-3},{"$f":"'CPI % trimestre'!E137-'Inflation GDP Deflator'!E137","v":-4.9357086951640206E-4},{"$f":"'CPI % trimestre'!F137-'Inflation GDP Deflator'!F137","v":4.4489331004631261E-3},{"$f":"'CPI % trimestre'!G137-'Inflation GDP Deflator'!G137","v":1.7234080517452899E-2},{"$f":"'CPI % trimestre'!H137-'Inflation GDP Deflator'!H137","v":1.688387162657734E-3},{"$f":"'CPI % trimestre'!I137-'Inflation GDP Deflator'!I137","v":-4.9823122324677005E-3},{"$f":"'CPI % trimestre'!J137-'Inflation GDP Deflator'!J137","v":9.1224246296071065E-3},{"$f":"'CPI % trimestre'!K137-'Inflation GDP Deflator'!K137","v":-4.4187381697824435E-4},{"$f":"'CPI % trimestre'!L137-'Inflation GDP Deflator'!L137","v":1.3530257065303974E-3},{"$f":"'CPI % trimestre'!M137-'Inflation GDP Deflator'!M137","v":-1.4469764670854701E-4},{"$f":"'CPI % trimestre'!N137-'Inflation GDP Deflator'!N137","v":5.6764370623674232E-3},{"$f":"'CPI % trimestre'!O137-'Inflation GDP Deflator'!O137","v":2.8353411300329201E-2},{"$f":"'CPI % trimestre'!P137-'Inflation GDP Deflator'!P137","v":-2.5177177931727801E-2},{"$f":"'CPI % trimestre'!Q137-'Inflation GDP Deflator'!Q137","v":8.4200756669590149E-3},{"$f":"'CPI % trimestre'!R137-'Inflation GDP Deflator'!R137","v":-1.9865897512736375E-3},{"$f":"'CPI % trimestre'!S137-'Inflation GDP Deflator'!S137","v":7.2736396187401686E-3},{"$f":"'CPI % trimestre'!T137-'Inflation GDP Deflator'!T137","v":1.3066867017280215E-2},{"$f":"'CPI % trimestre'!U137-'Inflation GDP Deflator'!U137","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V137-'Inflation GDP Deflator'!V137","v":6.641418793231102E-3},{"$f":"'CPI % trimestre'!W137-'Inflation GDP Deflator'!W137","v":1.9460912004803044E-2},{"$f":"'CPI % trimestre'!X137-'Inflation GDP Deflator'!X137","v":-1.0440928090079238E-2},{"$f":"'CPI % trimestre'!Y137-'Inflation GDP Deflator'!Y137","v":1.0793759448623153E-2},{"$f":"'CPI % trimestre'!Z137-'Inflation GDP Deflator'!Z137","v":-3.2886937834635255E-3},{"$f":"'CPI % trimestre'!AA137-'Inflation GDP Deflator'!AA137","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AB137-'Inflation GDP Deflator'!AB137","v":1.8332309779371947E-3},{"$f":"'CPI % trimestre'!AC137-'Inflation GDP Deflator'!AC137","v":-6.0106397911343645E-3},{"$f":"'CPI % trimestre'!AD137-'Inflation GDP Deflator'!AD137","v":9.6930533117931539E-3},{"$f":"'CPI % trimestre'!AE137-'Inflation GDP Deflator'!AE137","v":-2.5031481411157186E-2},{"$f":"'CPI % trimestre'!AF137-'Inflation GDP Deflator'!AF137","v":-1.5330079789294349E-2},{"$f":"'CPI % trimestre'!AG137-'Inflation GDP Deflator'!AG137","v":3.6205940194644626E-3},{"$f":"'CPI % trimestre'!AH137-'Inflation GDP Deflator'!AH137","v":3.3433178778063954E-4},{"$f":"'CPI % trimestre'!AI137-'Inflation GDP Deflator'!AI137","v":-5.0320532833803E-3}]
[41501,{"$f":"'CPI % trimestre'!B138-'Inflation GDP Deflator'!B138","v":6.8671866854952412E-4},{"$f":"'CPI % trimestre'!C138-'Inflation GDP Deflator'!C138","v":7.0902282386864357E-3},{"$f":"'CPI % trimestre'!D138-'Inflation GDP Deflator'!D138","v":-2.7752081406104967E-3},{"$f":"'CPI % trimestre'!E138-'Inflation GDP Deflator'!E138","v":4.1098026823302991E-3},{"$f":"'CPI % trimestre'!F138-'Inflation GDP Deflator'!F138","v":-5.1951519742450269E-3},{"$f":"'CPI % trimestre'!G138-'Inflation GDP Deflator'!G138","v":-4.0520231213874158E-3},{"$f":"'CPI % trimestre'!H138-'Inflation GDP Deflator'!H138","v":-1.4533554174265939E-2},{"$f":"'CPI % trimestre'!I138-'Inflation GDP Deflator'!I138","v":-4.0204373518010206E-3},{"$f":"'CPI % trimestre'!J138-'Inflation GDP Deflator'!J138","v":4.0416340818538732E-4},{"$f":"'CPI % trimestre'!K138-'Inflation GDP Deflator'!K138","v":-2.4032981401264975E-2},{"$f":"'CPI % trimestre'!L138-'Inflation GDP Deflator'!L138","v":-9.9355974089210264E-4},{"$f":"'CPI % trimestre'!M138-'Inflation GDP Deflator'!M138","v":-2.1193303286349829E-3},{"$f":"'CPI % trimestre'!N138-'Inflation GDP Deflator'!N138","v":3.2161683825908671E-3},{"$f":"'CPI % trimestre'!O138-'Inflation GDP Deflator'!O138","v":-1.5545333624694679E-2},{"$f":"'CPI % trimestre'!P138-'Inflation GDP Deflator'!P138","v":4.103574046593228E-3},{"$f":"'CPI % trimestre'!Q138-'Inflation GDP Deflator'!Q138","v":1.2075108830983394E-2},{"$f":"'CPI % trimestre'!R138-'Inflation GDP Deflator'!R138","v":7.0374582940027075E-3},{"$f":"'CPI % trimestre'!S138-'Inflation GDP Deflator'!S138","v":3.1920975873787061E-3},{"$f":"'CPI % trimestre'!T138-'Inflation GDP Deflator'!T138","v":-2.5036088344566054E-2},{"$f":"'CPI % trimestre'!U138-'Inflation GDP Deflator'!U138","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V138-'Inflation GDP Deflator'!V138","v":-8.0944847918313911E-3},{"$f":"'CPI % trimestre'!W138-'Inflation GDP Deflator'!W138","v":-4.9999999999998934E-3},{"$f":"'CPI % trimestre'!X138-'Inflation GDP Deflator'!X138","v":-1.9193227261124823E-2},{"$f":"'CPI % trimestre'!Y138-'Inflation GDP Deflator'!Y138","v":7.4430595899879215E-3},{"$f":"'CPI % trimestre'!Z138-'Inflation GDP Deflator'!Z138","v":6.0000000000000053E-3},{"$f":"'CPI % trimestre'!AA138-'Inflation GDP Deflator'!AA138","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AB138-'Inflation GDP Deflator'!AB138","v":2.3869914087305544E-3},{"$f":"'CPI % trimestre'!AC138-'Inflation GDP Deflator'!AC138","v":-2.0000000000002238E-3},{"$f":"'CPI % trimestre'!AD138-'Inflation GDP Deflator'!AD138","v":-5.0000000000001155E-3},{"$f":"'CPI % trimestre'!AE138-'Inflation GDP Deflator'!AE138","v":-1.1297081482314564E-2},{"$f":"'CPI % trimestre'!AF138-'Inflation GDP Deflator'!AF138","v":-4.5228632622936638E-2},{"$f":"'CPI % trimestre'!AG138-'Inflation GDP Deflator'!AG138","v":-3.3060674879915597E-3},{"$f":"'CPI % trimestre'!AH138-'Inflation GDP Deflator'!AH138","v":1.7196776860843865E-3},{"$f":"'CPI % trimestre'!AI138-'Inflation GDP Deflator'!AI138","v":-9.0010096855016597E-3}]
[41593,{"$f":"'CPI % trimestre'!B139-'Inflation GDP Deflator'!B139","v":-4.9999999999998934E-3},{"$f":"'CPI % trimestre'!C139-'Inflation GDP Deflator'!C139","v":2.0083403686832479E-3},{"$f":"'CPI % trimestre'!D139-'Inflation GDP Deflator'!D139","v":7.4211502782930427E-3},{"$f":"'CPI % trimestre'!E139-'Inflation GDP Deflator'!E139","v":-6.5084399925801062E-3},{"$f":"'CPI % trimestre'!F139-'Inflation GDP Deflator'!F139","v":-1.8042007663559012E-3},{"$f":"'CPI % trimestre'!G139-'Inflation GDP Deflator'!G139","v":-1.560573476702487E-2},{"$f":"'CPI % trimestre'!H139-'Inflation GDP Deflator'!H139","v":2.6693815540816068E-2},{"$f":"'CPI % trimestre'!I139-'Inflation GDP Deflator'!I139","v":1.0019725355103537E-2},{"$f":"'CPI % trimestre'!J139-'Inflation GDP Deflator'!J139","v":2.7581324291081621E-4},{"$f":"'CPI % trimestre'!K139-'Inflation GDP Deflator'!K139","v":-2.3833512000213108E-3},{"$f":"'CPI % trimestre'!L139-'Inflation GDP Deflator'!L139","v":-8.459013947937466E-3},{"$f":"'CPI % trimestre'!M139-'Inflation GDP Deflator'!M139","v":-8.1889004303303814E-4},{"$f":"'CPI % trimestre'!N139-'Inflation GDP Deflator'!N139","v":-5.0025798619013351E-3},{"$f":"'CPI % trimestre'!O139-'Inflation GDP Deflator'!O139","v":1.0582707617819875E-2},{"$f":"'CPI % trimestre'!P139-'Inflation GDP Deflator'!P139","v":-2.1506894511287511E-2},{"$f":"'CPI % trimestre'!Q139-'Inflation GDP Deflator'!Q139","v":-4.9961294399538669E-3},{"$f":"'CPI % trimestre'!R139-'Inflation GDP Deflator'!R139","v":-1.0973372643914625E-2},{"$f":"'CPI % trimestre'!S139-'Inflation GDP Deflator'!S139","v":5.165278954978314E-3},{"$f":"'CPI % trimestre'!T139-'Inflation GDP Deflator'!T139","v":8.0079315736918399E-3},{"$f":"'CPI % trimestre'!U139-'Inflation GDP Deflator'!U139","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V139-'Inflation GDP Deflator'!V139","v":9.9423691104172374E-3},{"$f":"'CPI % trimestre'!W139-'Inflation GDP Deflator'!W139","v":-1.37094125321362E-2},{"$f":"'CPI % trimestre'!X139-'Inflation GDP Deflator'!X139","v":-2.7337925011972075E-2},{"$f":"'CPI % trimestre'!Y139-'Inflation GDP Deflator'!Y139","v":-8.2694313935850472E-3},{"$f":"'CPI % trimestre'!Z139-'Inflation GDP Deflator'!Z139","v":-1.2829981718464278E-2},{"$f":"'CPI % trimestre'!AA139-'Inflation GDP Deflator'!AA139","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AB139-'Inflation GDP Deflator'!AB139","v":6.1690011901489594E-3},{"$f":"'CPI % trimestre'!AC139-'Inflation GDP Deflator'!AC139","v":-2.0016252166174642E-2},{"$f":"'CPI % trimestre'!AD139-'Inflation GDP Deflator'!AD139","v":3.3824701195219742E-3},{"$f":"'CPI % trimestre'!AE139-'Inflation GDP Deflator'!AE139","v":1.258279714909194E-2},{"$f":"'CPI % trimestre'!AF139-'Inflation GDP Deflator'!AF139","v":3.4150647843744109E-2},{"$f":"'CPI % trimestre'!AG139-'Inflation GDP Deflator'!AG139","v":4.3088168573877095E-3},{"$f":"'CPI % trimestre'!AH139-'Inflation GDP Deflator'!AH139","v":2.875703493179893E-3},{"$f":"'CPI % trimestre'!AI139-'Inflation GDP Deflator'!AI139","v":1.3813124161923485E-2}]
[41685,{"$f":"'CPI % trimestre'!B140-'Inflation GDP Deflator'!B140","v":-1.1727186195327199E-3},{"$f":"'CPI % trimestre'!C140-'Inflation GDP Deflator'!C140","v":2.3718278778963597E-3},{"$f":"'CPI % trimestre'!D140-'Inflation GDP Deflator'!D140","v":-7.9999999999997851E-3},{"$f":"'CPI % trimestre'!E140-'Inflation GDP Deflator'!E140","v":4.5979994994111983E-3},{"$f":"'CPI % trimestre'!F140-'Inflation GDP Deflator'!F140","v":-5.0614525139665023E-3},{"$f":"'CPI % trimestre'!G140-'Inflation GDP Deflator'!G140","v":-2.3821813518159818E-2},{"$f":"'CPI % trimestre'!H140-'Inflation GDP Deflator'!H140","v":-1.7714888643594717E-2},{"$f":"'CPI % trimestre'!I140-'Inflation GDP Deflator'!I140","v":-1.0959272480667526E-2},{"$f":"'CPI % trimestre'!J140-'Inflation GDP Deflator'!J140","v":-7.8470321964250189E-3},{"$f":"'CPI % trimestre'!K140-'Inflation GDP Deflator'!K140","v":6.8406102004456848E-3},{"$f":"'CPI % trimestre'!L140-'Inflation GDP Deflator'!L140","v":2.3443420498665546E-3},{"$f":"'CPI % trimestre'!M140-'Inflation GDP Deflator'!M140","v":-5.194162729852847E-3},{"$f":"'CPI % trimestre'!N140-'Inflation GDP Deflator'!N140","v":3.1397009808609155E-4},{"$f":"'CPI % trimestre'!O140-'Inflation GDP Deflator'!O140","v":3.2403253108158614E-3},{"$f":"'CPI % trimestre'!P140-'Inflation GDP Deflator'!P140","v":5.5877877644654461E-3},{"$f":"'CPI % trimestre'!Q140-'Inflation GDP Deflator'!Q140","v":-1.1976293197368815E-3},{"$f":"'CPI % trimestre'!R140-'Inflation GDP Deflator'!R140","v":-3.9906260806177318E-3},{"$f":"'CPI % trimestre'!S140-'Inflation GDP Deflator'!S140","v":-2.0317153259328258E-3},{"$f":"'CPI % trimestre'!T140-'Inflation GDP Deflator'!T140","v":-1.8913941561191416E-2},{"$f":"'CPI % trimestre'!U140-'Inflation GDP Deflator'!U140","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V140-'Inflation GDP Deflator'!V140","v":3.0003172700665548E-4},{"$f":"'CPI % trimestre'!W140-'Inflation GDP Deflator'!W140","v":-6.866824120985715E-3},{"$f":"'CPI % trimestre'!X140-'Inflation GDP Deflator'!X140","v":1.1526032164809408E-2},{"$f":"'CPI % trimestre'!Y140-'Inflation GDP Deflator'!Y140","v":-2.3541523039369849E-3},{"$f":"'CPI % trimestre'!Z140-'Inflation GDP Deflator'!Z140","v":3.5150829011758589E-3},{"$f":"'CPI % trimestre'!AA140-'Inflation GDP Deflator'!AA140","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AB140-'Inflation GDP Deflator'!AB140","v":-6.9999999999998952E-3},{"$f":"'CPI % trimestre'!AC140-'Inflation GDP Deflator'!AC140","v":9.0601505172269725E-3},{"$f":"'CPI % trimestre'!AD140-'Inflation GDP Deflator'!AD140","v":1.3300277667591676E-3},{"$f":"'CPI % trimestre'!AE140-'Inflation GDP Deflator'!AE140","v":5.1326700454453755E-3},{"$f":"'CPI % trimestre'!AF140-'Inflation GDP Deflator'!AF140","v":8.2288509643708707E-3},{"$f":"'CPI % trimestre'!AG140-'Inflation GDP Deflator'!AG140","v":-2.0135192226446996E-3},{"$f":"'CPI % trimestre'!AH140-'Inflation GDP Deflator'!AH140","v":-2.1130067303177347E-2},{"$f":"'CPI % trimestre'!AI140-'Inflation GDP Deflator'!AI140","v":-8.6099323938920724E-3}]
[41774,{"$f":"'CPI % trimestre'!B141-'Inflation GDP Deflator'!B141","v":-6.0000000000000053E-3},{"$f":"'CPI % trimestre'!C141-'Inflation GDP Deflator'!C141","v":1.5070669602477826E-2},{"$f":"'CPI % trimestre'!D141-'Inflation GDP Deflator'!D141","v":-1.0865561694295423E-4},{"$f":"'CPI % trimestre'!E141-'Inflation GDP Deflator'!E141","v":-5.8035969696124123E-4},{"$f":"'CPI % trimestre'!F141-'Inflation GDP Deflator'!F141","v":1.2701972708673459E-2},{"$f":"'CPI % trimestre'!G141-'Inflation GDP Deflator'!G141","v":2.3107329371510721E-2},{"$f":"'CPI % trimestre'!H141-'Inflation GDP Deflator'!H141","v":1.9135725314315177E-2},{"$f":"'CPI % trimestre'!I141-'Inflation GDP Deflator'!I141","v":-9.9245764460875741E-4},{"$f":"'CPI % trimestre'!J141-'Inflation GDP Deflator'!J141","v":1.2379226099866747E-2},{"$f":"'CPI % trimestre'!K141-'Inflation GDP Deflator'!K141","v":5.6207972888613345E-3},{"$f":"'CPI % trimestre'!L141-'Inflation GDP Deflator'!L141","v":7.2906101978267301E-3},{"$f":"'CPI % trimestre'!M141-'Inflation GDP Deflator'!M141","v":-9.5215772783663333E-4},{"$f":"'CPI % trimestre'!N141-'Inflation GDP Deflator'!N141","v":4.3091174851457303E-3},{"$f":"'CPI % trimestre'!O141-'Inflation GDP Deflator'!O141","v":1.5926067962124368E-2},{"$f":"'CPI % trimestre'!P141-'Inflation GDP Deflator'!P141","v":-1.9673205016719653E-2},{"$f":"'CPI % trimestre'!Q141-'Inflation GDP Deflator'!Q141","v":-1.0789358638516378E-2},{"$f":"'CPI % trimestre'!R141-'Inflation GDP Deflator'!R141","v":5.0126536279013756E-3},{"$f":"'CPI % trimestre'!S141-'Inflation GDP Deflator'!S141","v":8.7857774158632829E-3},{"$f":"'CPI % trimestre'!T141-'Inflation GDP Deflator'!T141","v":2.4036199517838197E-2},{"$f":"'CPI % trimestre'!U141-'Inflation GDP Deflator'!U141","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V141-'Inflation GDP Deflator'!V141","v":-1.2330396513934638E-2},{"$f":"'CPI % trimestre'!W141-'Inflation GDP Deflator'!W141","v":2.5217511713044649E-2},{"$f":"'CPI % trimestre'!X141-'Inflation GDP Deflator'!X141","v":4.799630448780734E-3},{"$f":"'CPI % trimestre'!Y141-'Inflation GDP Deflator'!Y141","v":1.6533366783743064E-2},{"$f":"'CPI % trimestre'!Z141-'Inflation GDP Deflator'!Z141","v":-1.0000000000001119E-3},{"$f":"'CPI % trimestre'!AA141-'Inflation GDP Deflator'!AA141","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AB141-'Inflation GDP Deflator'!AB141","v":1.448867284233879E-3},{"$f":"'CPI % trimestre'!AC141-'Inflation GDP Deflator'!AC141","v":-1.1000728440949681E-2},{"$f":"'CPI % trimestre'!AD141-'Inflation GDP Deflator'!AD141","v":-2.3123524783632554E-3},{"$f":"'CPI % trimestre'!AE141-'Inflation GDP Deflator'!AE141","v":-7.1111427189713972E-3},{"$f":"'CPI % trimestre'!AF141-'Inflation GDP Deflator'!AF141","v":-1.8691202872531232E-2},{"$f":"'CPI % trimestre'!AG141-'Inflation GDP Deflator'!AG141","v":9.2514265515326599E-3},{"$f":"'CPI % trimestre'!AH141-'Inflation GDP Deflator'!AH141","v":2.1904152309670133E-2},{"$f":"'CPI % trimestre'!AI141-'Inflation GDP Deflator'!AI141","v":-1.2301550023487984E-3}]
[41866,{"$f":"'CPI % trimestre'!B142-'Inflation GDP Deflator'!B142","v":1.6386207933538621E-3},{"$f":"'CPI % trimestre'!C142-'Inflation GDP Deflator'!C142","v":9.7360191986037847E-3},{"$f":"'CPI % trimestre'!D142-'Inflation GDP Deflator'!D142","v":-2.7272727272726893E-3},{"$f":"'CPI % trimestre'!E142-'Inflation GDP Deflator'!E142","v":-1.0296524388549999E-2},{"$f":"'CPI % trimestre'!F142-'Inflation GDP Deflator'!F142","v":-7.79619308608126E-3},{"$f":"'CPI % trimestre'!G142-'Inflation GDP Deflator'!G142","v":-2.9418595395811487E-3},{"$f":"'CPI % trimestre'!H142-'Inflation GDP Deflator'!H142","v":-1.6077943949184492E-2},{"$f":"'CPI % trimestre'!I142-'Inflation GDP Deflator'!I142","v":3.9853574504737921E-3},{"$f":"'CPI % trimestre'!J142-'Inflation GDP Deflator'!J142","v":-8.5627363355105235E-3},{"$f":"'CPI % trimestre'!K142-'Inflation GDP Deflator'!K142","v":-2.9220871543328419E-2},{"$f":"'CPI % trimestre'!L142-'Inflation GDP Deflator'!L142","v":-5.2016480142252908E-3},{"$f":"'CPI % trimestre'!M142-'Inflation GDP Deflator'!M142","v":-9.5325455196548781E-4},{"$f":"'CPI % trimestre'!N142-'Inflation GDP Deflator'!N142","v":-1.9668846633646986E-4},{"$f":"'CPI % trimestre'!O142-'Inflation GDP Deflator'!O142","v":-2.7160674483961422E-2},{"$f":"'CPI % trimestre'!P142-'Inflation GDP Deflator'!P142","v":-7.6687407672679786E-3},{"$f":"'CPI % trimestre'!Q142-'Inflation GDP Deflator'!Q142","v":-1.8724211651523381E-2},{"$f":"'CPI % trimestre'!R142-'Inflation GDP Deflator'!R142","v":1.9993118647534391E-3},{"$f":"'CPI % trimestre'!S142-'Inflation GDP Deflator'!S142","v":-4.8020715577301587E-6},{"$f":"'CPI % trimestre'!T142-'Inflation GDP Deflator'!T142","v":-2.0987037329151859E-2},{"$f":"'CPI % trimestre'!U142-'Inflation GDP Deflator'!U142","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V142-'Inflation GDP Deflator'!V142","v":9.2947326374992478E-5},{"$f":"'CPI % trimestre'!W142-'Inflation GDP Deflator'!W142","v":1.40169587284249E-2},{"$f":"'CPI % trimestre'!X142-'Inflation GDP Deflator'!X142","v":9.0709958401966606E-3},{"$f":"'CPI % trimestre'!Y142-'Inflation GDP Deflator'!Y142","v":-2.7833001988053496E-4},{"$f":"'CPI % trimestre'!Z142-'Inflation GDP Deflator'!Z142","v":-2.8318852183087939E-3},{"$f":"'CPI % trimestre'!AA142-'Inflation GDP Deflator'!AA142","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AB142-'Inflation GDP Deflator'!AB142","v":-2.4428849831193977E-3},{"$f":"'CPI % trimestre'!AC142-'Inflation GDP Deflator'!AC142","v":-9.9412231189077715E-4},{"$f":"'CPI % trimestre'!AD142-'Inflation GDP Deflator'!AD142","v":2.2985541227040773E-3},{"$f":"'CPI % trimestre'!AE142-'Inflation GDP Deflator'!AE142","v":-1.8864961703473959E-2},{"$f":"'CPI % trimestre'!AF142-'Inflation GDP Deflator'!AF142","v":-4.4222458425533184E-2},{"$f":"'CPI % trimestre'!AG142-'Inflation GDP Deflator'!AG142","v":-3.7827699958891126E-3},{"$f":"'CPI % trimestre'!AH142-'Inflation GDP Deflator'!AH142","v":-6.3801388344704169E-3},{"$f":"'CPI % trimestre'!AI142-'Inflation GDP Deflator'!AI142","v":7.1122895153052923E-4}]
[41958,{"$f":"'CPI % trimestre'!B143-'Inflation GDP Deflator'!B143","v":-6.8035025091347512E-3},{"$f":"'CPI % trimestre'!C143-'Inflation GDP Deflator'!C143","v":1.8227885894197549E-3},{"$f":"'CPI % trimestre'!D143-'Inflation GDP Deflator'!D143","v":2.2926162260710203E-3},{"$f":"'CPI % trimestre'!E143-'Inflation GDP Deflator'!E143","v":-1.7881974388217481E-3},{"$f":"'CPI % trimestre'!F143-'Inflation GDP Deflator'!F143","v":3.6095174560818455E-3},{"$f":"'CPI % trimestre'!G143-'Inflation GDP Deflator'!G143","v":-6.8977108899750394E-3},{"$f":"'CPI % trimestre'!H143-'Inflation GDP Deflator'!H143","v":1.6345379471626398E-2},{"$f":"'CPI % trimestre'!I143-'Inflation GDP Deflator'!I143","v":1.896891726893557E-5},{"$f":"'CPI % trimestre'!J143-'Inflation GDP Deflator'!J143","v":2.4952770574524497E-3},{"$f":"'CPI % trimestre'!K143-'Inflation GDP Deflator'!K143","v":-3.4323627310125504E-3},{"$f":"'CPI % trimestre'!L143-'Inflation GDP Deflator'!L143","v":-8.1507806268851235E-3},{"$f":"'CPI % trimestre'!M143-'Inflation GDP Deflator'!M143","v":1.1004742118634336E-3},{"$f":"'CPI % trimestre'!N143-'Inflation GDP Deflator'!N143","v":-1.0184282840873804E-2},{"$f":"'CPI % trimestre'!O143-'Inflation GDP Deflator'!O143","v":-6.0555884559202466E-3},{"$f":"'CPI % trimestre'!P143-'Inflation GDP Deflator'!P143","v":-1.9368238284466321E-2},{"$f":"'CPI % trimestre'!Q143-'Inflation GDP Deflator'!Q143","v":-3.6970042404161352E-2},{"$f":"'CPI % trimestre'!R143-'Inflation GDP Deflator'!R143","v":-1.0992946766649081E-2},{"$f":"'CPI % trimestre'!S143-'Inflation GDP Deflator'!S143","v":-5.9961389961387113E-3},{"$f":"'CPI % trimestre'!T143-'Inflation GDP Deflator'!T143","v":7.0090078304585468E-3},{"$f":"'CPI % trimestre'!U143-'Inflation GDP Deflator'!U143","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V143-'Inflation GDP Deflator'!V143","v":1.2114631247093E-2},{"$f":"'CPI % trimestre'!W143-'Inflation GDP Deflator'!W143","v":1.4149105891427372E-2},{"$f":"'CPI % trimestre'!X143-'Inflation GDP Deflator'!X143","v":6.0000000000002274E-3},{"$f":"'CPI % trimestre'!Y143-'Inflation GDP Deflator'!Y143","v":-9.3011423493738477E-3},{"$f":"'CPI % trimestre'!Z143-'Inflation GDP Deflator'!Z143","v":9.2337652829633798E-3},{"$f":"'CPI % trimestre'!AA143-'Inflation GDP Deflator'!AA143","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AB143-'Inflation GDP Deflator'!AB143","v":6.9999999999998952E-3},{"$f":"'CPI % trimestre'!AC143-'Inflation GDP Deflator'!AC143","v":-1.6003724394785923E-2},{"$f":"'CPI % trimestre'!AD143-'Inflation GDP Deflator'!AD143","v":7.3891050583656526E-3},{"$f":"'CPI % trimestre'!AE143-'Inflation GDP Deflator'!AE143","v":1.7490812192760608E-2},{"$f":"'CPI % trimestre'!AF143-'Inflation GDP Deflator'!AF143","v":3.4668222624662404E-2},{"$f":"'CPI % trimestre'!AG143-'Inflation GDP Deflator'!AG143","v":3.9974208108325415E-3},{"$f":"'CPI % trimestre'!AH143-'Inflation GDP Deflator'!AH143","v":4.267013596217728E-3},{"$f":"'CPI % trimestre'!AI143-'Inflation GDP Deflator'!AI143","v":-3.0005419092022922E-3}]
[42050,{"$f":"'CPI % trimestre'!B144-'Inflation GDP Deflator'!B144","v":-8.874256154588589E-3},{"$f":"'CPI % trimestre'!C144-'Inflation GDP Deflator'!C144","v":1.8765619220326712E-3},{"$f":"'CPI % trimestre'!D144-'Inflation GDP Deflator'!D144","v":-1.7755656108597306E-2},{"$f":"'CPI % trimestre'!E144-'Inflation GDP Deflator'!E144","v":1.6890010765062691E-3},{"$f":"'CPI % trimestre'!F144-'Inflation GDP Deflator'!F144","v":8.999999999999897E-3},{"$f":"'CPI % trimestre'!G144-'Inflation GDP Deflator'!G144","v":-3.2810228674447384E-2},{"$f":"'CPI % trimestre'!H144-'Inflation GDP Deflator'!H144","v":-3.3927367270255138E-2},{"$f":"'CPI % trimestre'!I144-'Inflation GDP Deflator'!I144","v":-9.9944707370787089E-3},{"$f":"'CPI % trimestre'!J144-'Inflation GDP Deflator'!J144","v":-2.2803362940618022E-2},{"$f":"'CPI % trimestre'!K144-'Inflation GDP Deflator'!K144","v":3.5945371337968712E-3},{"$f":"'CPI % trimestre'!L144-'Inflation GDP Deflator'!L144","v":-6.0573043149060313E-3},{"$f":"'CPI % trimestre'!M144-'Inflation GDP Deflator'!M144","v":-2.2876322630249191E-2},{"$f":"'CPI % trimestre'!N144-'Inflation GDP Deflator'!N144","v":-6.6103960208070411E-3},{"$f":"'CPI % trimestre'!O144-'Inflation GDP Deflator'!O144","v":2.1361894535675274E-3},{"$f":"'CPI % trimestre'!P144-'Inflation GDP Deflator'!P144","v":2.5326615341570546E-2},{"$f":"'CPI % trimestre'!Q144-'Inflation GDP Deflator'!Q144","v":-3.2386105815267463E-2},{"$f":"'CPI % trimestre'!R144-'Inflation GDP Deflator'!R144","v":-3.0000000000001137E-3},{"$f":"'CPI % trimestre'!S144-'Inflation GDP Deflator'!S144","v":-1.2006086096951196E-2},{"$f":"'CPI % trimestre'!T144-'Inflation GDP Deflator'!T144","v":-1.2012132459224278E-2},{"$f":"'CPI % trimestre'!U144-'Inflation GDP Deflator'!U144","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V144-'Inflation GDP Deflator'!V144","v":4.8969347783783812E-3},{"$f":"'CPI % trimestre'!W144-'Inflation GDP Deflator'!W144","v":5.0448224009267406E-3},{"$f":"'CPI % trimestre'!X144-'Inflation GDP Deflator'!X144","v":-5.6699601992822313E-3},{"$f":"'CPI % trimestre'!Y144-'Inflation GDP Deflator'!Y144","v":-6.3840389797364949E-4},{"$f":"'CPI % trimestre'!Z144-'Inflation GDP Deflator'!Z144","v":-2.0876474848504079E-2},{"$f":"'CPI % trimestre'!AA144-'Inflation GDP Deflator'!AA144","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AB144-'Inflation GDP Deflator'!AB144","v":-6.8793909933045905E-3},{"$f":"'CPI % trimestre'!AC144-'Inflation GDP Deflator'!AC144","v":1.2009909320370271E-2},{"$f":"'CPI % trimestre'!AD144-'Inflation GDP Deflator'!AD144","v":-3.5558148580320248E-3},{"$f":"'CPI % trimestre'!AE144-'Inflation GDP Deflator'!AE144","v":-4.0952595259526881E-3},{"$f":"'CPI % trimestre'!AF144-'Inflation GDP Deflator'!AF144","v":3.9869928770517316E-3},{"$f":"'CPI % trimestre'!AG144-'Inflation GDP Deflator'!AG144","v":-1.2786019827889961E-2},{"$f":"'CPI % trimestre'!AH144-'Inflation GDP Deflator'!AH144","v":-3.025540427179485E-2},{"$f":"'CPI % trimestre'!AI144-'Inflation GDP Deflator'!AI144","v":-2.6098561211454152E-2}]
[42139,{"$f":"'CPI % trimestre'!B145-'Inflation GDP Deflator'!B145","v":-1.3666732388810665E-3},{"$f":"'CPI % trimestre'!C145-'Inflation GDP Deflator'!C145","v":6.9977937667156098E-3},{"$f":"'CPI % trimestre'!D145-'Inflation GDP Deflator'!D145","v":4.1941839849390927E-3},{"$f":"'CPI % trimestre'!E145-'Inflation GDP Deflator'!E145","v":4.9941818451331166E-3},{"$f":"'CPI % trimestre'!F145-'Inflation GDP Deflator'!F145","v":9.9624779418594489E-3},{"$f":"'CPI % trimestre'!G145-'Inflation GDP Deflator'!G145","v":3.1876551301842859E-2},{"$f":"'CPI % trimestre'!H145-'Inflation GDP Deflator'!H145","v":1.1205186740936846E-2},{"$f":"'CPI % trimestre'!I145-'Inflation GDP Deflator'!I145","v":7.0138983716643288E-3},{"$f":"'CPI % trimestre'!J145-'Inflation GDP Deflator'!J145","v":2.1497915063782846E-2},{"$f":"'CPI % trimestre'!K145-'Inflation GDP Deflator'!K145","v":1.8753977747996586E-2},{"$f":"'CPI % trimestre'!L145-'Inflation GDP Deflator'!L145","v":7.1360144180301344E-3},{"$f":"'CPI % trimestre'!M145-'Inflation GDP Deflator'!M145","v":1.4030936377864567E-3},{"$f":"'CPI % trimestre'!N145-'Inflation GDP Deflator'!N145","v":8.0501556061025603E-3},{"$f":"'CPI % trimestre'!O145-'Inflation GDP Deflator'!O145","v":1.80325288668437E-2},{"$f":"'CPI % trimestre'!P145-'Inflation GDP Deflator'!P145","v":-7.8064136244224702E-3},{"$f":"'CPI % trimestre'!Q145-'Inflation GDP Deflator'!Q145","v":2.8455094560410066E-2},{"$f":"'CPI % trimestre'!R145-'Inflation GDP Deflator'!R145","v":4.0106702482884948E-3},{"$f":"'CPI % trimestre'!S145-'Inflation GDP Deflator'!S145","v":7.0603035570357964E-3},{"$f":"'CPI % trimestre'!T145-'Inflation GDP Deflator'!T145","v":3.0129080535029384E-2},{"$f":"'CPI % trimestre'!U145-'Inflation GDP Deflator'!U145","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V145-'Inflation GDP Deflator'!V145","v":-1.4524147560011524E-2},{"$f":"'CPI % trimestre'!W145-'Inflation GDP Deflator'!W145","v":-9.0257279338512575E-4},{"$f":"'CPI % trimestre'!X145-'Inflation GDP Deflator'!X145","v":-1.0769661824974186E-2},{"$f":"'CPI % trimestre'!Y145-'Inflation GDP Deflator'!Y145","v":6.4518946108229613E-3},{"$f":"'CPI % trimestre'!Z145-'Inflation GDP Deflator'!Z145","v":1.9112119367747926E-3},{"$f":"'CPI % trimestre'!AA145-'Inflation GDP Deflator'!AA145","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AB145-'Inflation GDP Deflator'!AB145","v":3.746668141348275E-3},{"$f":"'CPI % trimestre'!AC145-'Inflation GDP Deflator'!AC145","v":-9.7476325978429479E-4},{"$f":"'CPI % trimestre'!AD145-'Inflation GDP Deflator'!AD145","v":-3.9879236462796452E-3},{"$f":"'CPI % trimestre'!AE145-'Inflation GDP Deflator'!AE145","v":-2.5505016849760587E-3},{"$f":"'CPI % trimestre'!AF145-'Inflation GDP Deflator'!AF145","v":-1.7810705973622998E-2},{"$f":"'CPI % trimestre'!AG145-'Inflation GDP Deflator'!AG145","v":6.7786197343763233E-3},{"$f":"'CPI % trimestre'!AH145-'Inflation GDP Deflator'!AH145","v":7.1325411981046916E-3},{"$f":"'CPI % trimestre'!AI145-'Inflation GDP Deflator'!AI145","v":-3.0429540316503356E-3}]
[42231,{"$f":"'CPI % trimestre'!B146-'Inflation GDP Deflator'!B146","v":-1.066371640105146E-3},{"$f":"'CPI % trimestre'!C146-'Inflation GDP Deflator'!C146","v":5.2775886168954234E-3},{"$f":"'CPI % trimestre'!D146-'Inflation GDP Deflator'!D146","v":-5.98228321672023E-3},{"$f":"'CPI % trimestre'!E146-'Inflation GDP Deflator'!E146","v":-8.789749965464555E-3},{"$f":"'CPI % trimestre'!F146-'Inflation GDP Deflator'!F146","v":2.1571798307606915E-3},{"$f":"'CPI % trimestre'!G146-'Inflation GDP Deflator'!G146","v":1.4898264715889953E-2},{"$f":"'CPI % trimestre'!H146-'Inflation GDP Deflator'!H146","v":-1.5595698200453478E-2},{"$f":"'CPI % trimestre'!I146-'Inflation GDP Deflator'!I146","v":-1.9883973894125884E-3},{"$f":"'CPI % trimestre'!J146-'Inflation GDP Deflator'!J146","v":-1.1950017219393705E-2},{"$f":"'CPI % trimestre'!K146-'Inflation GDP Deflator'!K146","v":-3.5072895851650521E-2},{"$f":"'CPI % trimestre'!L146-'Inflation GDP Deflator'!L146","v":-1.8543330551916704E-3},{"$f":"'CPI % trimestre'!M146-'Inflation GDP Deflator'!M146","v":-2.3949628459368766E-3},{"$f":"'CPI % trimestre'!N146-'Inflation GDP Deflator'!N146","v":-4.6960491477354704E-3},{"$f":"'CPI % trimestre'!O146-'Inflation GDP Deflator'!O146","v":-1.8240740007130496E-2},{"$f":"'CPI % trimestre'!P146-'Inflation GDP Deflator'!P146","v":-4.8714021088629433E-3},{"$f":"'CPI % trimestre'!Q146-'Inflation GDP Deflator'!Q146","v":5.575749351156345E-3},{"$f":"'CPI % trimestre'!R146-'Inflation GDP Deflator'!R146","v":-9.9936828806068689E-4},{"$f":"'CPI % trimestre'!S146-'Inflation GDP Deflator'!S146","v":-4.9997115800604064E-3},{"$f":"'CPI % trimestre'!T146-'Inflation GDP Deflator'!T146","v":-2.775137077992329E-2},{"$f":"'CPI % trimestre'!U146-'Inflation GDP Deflator'!U146","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V146-'Inflation GDP Deflator'!V146","v":-2.7415066469718141E-3},{"$f":"'CPI % trimestre'!W146-'Inflation GDP Deflator'!W146","v":3.0005813416997151E-2},{"$f":"'CPI % trimestre'!X146-'Inflation GDP Deflator'!X146","v":7.6162341094327957E-3},{"$f":"'CPI % trimestre'!Y146-'Inflation GDP Deflator'!Y146","v":-3.198900308605479E-3},{"$f":"'CPI % trimestre'!Z146-'Inflation GDP Deflator'!Z146","v":2.7102558695991652E-3},{"$f":"'CPI % trimestre'!AA146-'Inflation GDP Deflator'!AA146","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AB146-'Inflation GDP Deflator'!AB146","v":-3.6528426256523527E-3},{"$f":"'CPI % trimestre'!AC146-'Inflation GDP Deflator'!AC146","v":-2.9918842298357617E-3},{"$f":"'CPI % trimestre'!AD146-'Inflation GDP Deflator'!AD146","v":1.0029013539651688E-2},{"$f":"'CPI % trimestre'!AE146-'Inflation GDP Deflator'!AE146","v":-1.9634801972323701E-2},{"$f":"'CPI % trimestre'!AF146-'Inflation GDP Deflator'!AF146","v":-4.2548439431396856E-2},{"$f":"'CPI % trimestre'!AG146-'Inflation GDP Deflator'!AG146","v":-5.0113134797828973E-3},{"$f":"'CPI % trimestre'!AH146-'Inflation GDP Deflator'!AH146","v":-2.9266728675384379E-2},{"$f":"'CPI % trimestre'!AI146-'Inflation GDP Deflator'!AI146","v":6.3954976171487488E-4}]
[42323,{"$f":"'CPI % trimestre'!B147-'Inflation GDP Deflator'!B147","v":-5.9327575110298403E-3},{"$f":"'CPI % trimestre'!C147-'Inflation GDP Deflator'!C147","v":8.0198586364568225E-3},{"$f":"'CPI % trimestre'!D147-'Inflation GDP Deflator'!D147","v":2.0039768618944631E-3},{"$f":"'CPI % trimestre'!E147-'Inflation GDP Deflator'!E147","v":1.1734436021135775E-3},{"$f":"'CPI % trimestre'!F147-'Inflation GDP Deflator'!F147","v":4.263782913395131E-4},{"$f":"'CPI % trimestre'!G147-'Inflation GDP Deflator'!G147","v":-1.0082567885522087E-2},{"$f":"'CPI % trimestre'!H147-'Inflation GDP Deflator'!H147","v":2.5509593141924025E-2},{"$f":"'CPI % trimestre'!I147-'Inflation GDP Deflator'!I147","v":5.001241447546545E-3},{"$f":"'CPI % trimestre'!J147-'Inflation GDP Deflator'!J147","v":4.985183513839031E-3},{"$f":"'CPI % trimestre'!K147-'Inflation GDP Deflator'!K147","v":-5.6730235473184676E-3},{"$f":"'CPI % trimestre'!L147-'Inflation GDP Deflator'!L147","v":-6.1082980300298795E-3},{"$f":"'CPI % trimestre'!M147-'Inflation GDP Deflator'!M147","v":2.1945455213732146E-3},{"$f":"'CPI % trimestre'!N147-'Inflation GDP Deflator'!N147","v":-7.2761234178708722E-3},{"$f":"'CPI % trimestre'!O147-'Inflation GDP Deflator'!O147","v":6.2751184430620555E-3},{"$f":"'CPI % trimestre'!P147-'Inflation GDP Deflator'!P147","v":-5.7472315443749533E-2},{"$f":"'CPI % trimestre'!Q147-'Inflation GDP Deflator'!Q147","v":-1.8712537070175284E-2},{"$f":"'CPI % trimestre'!R147-'Inflation GDP Deflator'!R147","v":-9.983309715005273E-3},{"$f":"'CPI % trimestre'!S147-'Inflation GDP Deflator'!S147","v":-2.986311135087294E-3},{"$f":"'CPI % trimestre'!T147-'Inflation GDP Deflator'!T147","v":2.0998823814946999E-2},{"$f":"'CPI % trimestre'!U147-'Inflation GDP Deflator'!U147","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V147-'Inflation GDP Deflator'!V147","v":5.4166988530455207E-3},{"$f":"'CPI % trimestre'!W147-'Inflation GDP Deflator'!W147","v":2.5011928576037512E-2},{"$f":"'CPI % trimestre'!X147-'Inflation GDP Deflator'!X147","v":5.7826436431165362E-3},{"$f":"'CPI % trimestre'!Y147-'Inflation GDP Deflator'!Y147","v":-5.3502369538918071E-3},{"$f":"'CPI % trimestre'!Z147-'Inflation GDP Deflator'!Z147","v":-1.4958470811597957E-2},{"$f":"'CPI % trimestre'!AA147-'Inflation GDP Deflator'!AA147","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AB147-'Inflation GDP Deflator'!AB147","v":1.5558434637187313E-3},{"$f":"'CPI % trimestre'!AC147-'Inflation GDP Deflator'!AC147","v":-1.4987579254198136E-2},{"$f":"'CPI % trimestre'!AD147-'Inflation GDP Deflator'!AD147","v":4.0000000000002256E-3},{"$f":"'CPI % trimestre'!AE147-'Inflation GDP Deflator'!AE147","v":-1.1985895175510297E-3},{"$f":"'CPI % trimestre'!AF147-'Inflation GDP Deflator'!AF147","v":4.0007343739389301E-2},{"$f":"'CPI % trimestre'!AG147-'Inflation GDP Deflator'!AG147","v":2.1035723044223742E-3},{"$f":"'CPI % trimestre'!AH147-'Inflation GDP Deflator'!AH147","v":2.5448175841616738E-2},{"$f":"'CPI % trimestre'!AI147-'Inflation GDP Deflator'!AI147","v":7.2021498954912833E-3}]
[42415,{"$f":"'CPI % trimestre'!B148-'Inflation GDP Deflator'!B148","v":-9.6017701593703597E-3},{"$f":"'CPI % trimestre'!C148-'Inflation GDP Deflator'!C148","v":1.0000000000001119E-3},{"$f":"'CPI % trimestre'!D148-'Inflation GDP Deflator'!D148","v":-1.0988008966268614E-2},{"$f":"'CPI % trimestre'!E148-'Inflation GDP Deflator'!E148","v":7.3930961348591673E-3},{"$f":"'CPI % trimestre'!F148-'Inflation GDP Deflator'!F148","v":9.9999999999988987E-4},{"$f":"'CPI % trimestre'!G148-'Inflation GDP Deflator'!G148","v":-2.2422859229505043E-2},{"$f":"'CPI % trimestre'!H148-'Inflation GDP Deflator'!H148","v":-2.898778932021151E-2},{"$f":"'CPI % trimestre'!I148-'Inflation GDP Deflator'!I148","v":-3.0004858632481923E-3},{"$f":"'CPI % trimestre'!J148-'Inflation GDP Deflator'!J148","v":-2.1394217213918432E-2},{"$f":"'CPI % trimestre'!K148-'Inflation GDP Deflator'!K148","v":5.5022511345897973E-3},{"$f":"'CPI % trimestre'!L148-'Inflation GDP Deflator'!L148","v":-1.9463258668527272E-3},{"$f":"'CPI % trimestre'!M148-'Inflation GDP Deflator'!M148","v":-1.109332036197419E-2},{"$f":"'CPI % trimestre'!N148-'Inflation GDP Deflator'!N148","v":-4.905588765537483E-3},{"$f":"'CPI % trimestre'!O148-'Inflation GDP Deflator'!O148","v":5.3329495945932948E-3},{"$f":"'CPI % trimestre'!P148-'Inflation GDP Deflator'!P148","v":5.4010040142609683E-2},{"$f":"'CPI % trimestre'!Q148-'Inflation GDP Deflator'!Q148","v":-8.8048582448068125E-3},{"$f":"'CPI % trimestre'!R148-'Inflation GDP Deflator'!R148","v":-8.0066715740629846E-3},{"$f":"'CPI % trimestre'!S148-'Inflation GDP Deflator'!S148","v":-6.0049180169471361E-3},{"$f":"'CPI % trimestre'!T148-'Inflation GDP Deflator'!T148","v":-2.3019919241278441E-2},{"$f":"'CPI % trimestre'!U148-'Inflation GDP Deflator'!U148","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V148-'Inflation GDP Deflator'!V148","v":1.3163514464262782E-3},{"$f":"'CPI % trimestre'!W148-'Inflation GDP Deflator'!W148","v":2.0900071818834798E-2},{"$f":"'CPI % trimestre'!X148-'Inflation GDP Deflator'!X148","v":-1.155557098808313E-2},{"$f":"'CPI % trimestre'!Y148-'Inflation GDP Deflator'!Y148","v":-3.5036278079968453E-3},{"$f":"'CPI % trimestre'!Z148-'Inflation GDP Deflator'!Z148","v":-6.7093020031245842E-3},{"$f":"'CPI % trimestre'!AA148-'Inflation GDP Deflator'!AA148","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AB148-'Inflation GDP Deflator'!AB148","v":-9.0029014875858682E-4},{"$f":"'CPI % trimestre'!AC148-'Inflation GDP Deflator'!AC148","v":8.0236463139018444E-3},{"$f":"'CPI % trimestre'!AD148-'Inflation GDP Deflator'!AD148","v":-1.3230177059276649E-2},{"$f":"'CPI % trimestre'!AE148-'Inflation GDP Deflator'!AE148","v":2.3265629121604903E-3},{"$f":"'CPI % trimestre'!AF148-'Inflation GDP Deflator'!AF148","v":9.238018783066293E-3},{"$f":"'CPI % trimestre'!AG148-'Inflation GDP Deflator'!AG148","v":-2.1344057485812584E-3},{"$f":"'CPI % trimestre'!AH148-'Inflation GDP Deflator'!AH148","v":-3.0930226696910479E-2},{"$f":"'CPI % trimestre'!AI148-'Inflation GDP Deflator'!AI148","v":-2.2072138840266708E-2}]
[42505,{"$f":"'CPI % trimestre'!B149-'Inflation GDP Deflator'!B149","v":3.5722145546384088E-3},{"$f":"'CPI % trimestre'!C149-'Inflation GDP Deflator'!C149","v":-5.1534746635419904E-3},{"$f":"'CPI % trimestre'!D149-'Inflation GDP Deflator'!D149","v":1.0005422993492497E-2},{"$f":"'CPI % trimestre'!E149-'Inflation GDP Deflator'!E149","v":-9.3634344929660607E-4},{"$f":"'CPI % trimestre'!F149-'Inflation GDP Deflator'!F149","v":1.2378539356730611E-2},{"$f":"'CPI % trimestre'!G149-'Inflation GDP Deflator'!G149","v":2.0406376897542877E-2},{"$f":"'CPI % trimestre'!H149-'Inflation GDP Deflator'!H149","v":6.9006583641143537E-3},{"$f":"'CPI % trimestre'!I149-'Inflation GDP Deflator'!I149","v":6.0003729951509932E-3},{"$f":"'CPI % trimestre'!J149-'Inflation GDP Deflator'!J149","v":1.6005469820195239E-2},{"$f":"'CPI % trimestre'!K149-'Inflation GDP Deflator'!K149","v":9.3132279722050182E-3},{"$f":"'CPI % trimestre'!L149-'Inflation GDP Deflator'!L149","v":7.1507554787149097E-3},{"$f":"'CPI % trimestre'!M149-'Inflation GDP Deflator'!M149","v":5.4232527278088583E-3},{"$f":"'CPI % trimestre'!N149-'Inflation GDP Deflator'!N149","v":1.2776148293650369E-2},{"$f":"'CPI % trimestre'!O149-'Inflation GDP Deflator'!O149","v":1.4095898617979552E-3},{"$f":"'CPI % trimestre'!P149-'Inflation GDP Deflator'!P149","v":-1.862264423685045E-2},{"$f":"'CPI % trimestre'!Q149-'Inflation GDP Deflator'!Q149","v":-1.0276261707431456E-3},{"$f":"'CPI % trimestre'!R149-'Inflation GDP Deflator'!R149","v":6.0227895706841394E-3},{"$f":"'CPI % trimestre'!S149-'Inflation GDP Deflator'!S149","v":6.0121721939021544E-3},{"$f":"'CPI % trimestre'!T149-'Inflation GDP Deflator'!T149","v":2.9184811935359489E-2},{"$f":"'CPI % trimestre'!U149-'Inflation GDP Deflator'!U149","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V149-'Inflation GDP Deflator'!V149","v":-2.5148663565080054E-2},{"$f":"'CPI % trimestre'!W149-'Inflation GDP Deflator'!W149","v":-1.4230436194393459E-2},{"$f":"'CPI % trimestre'!X149-'Inflation GDP Deflator'!X149","v":3.352789126991329E-4},{"$f":"'CPI % trimestre'!Y149-'Inflation GDP Deflator'!Y149","v":7.8851953993306356E-3},{"$f":"'CPI % trimestre'!Z149-'Inflation GDP Deflator'!Z149","v":3.3750919913924093E-3},{"$f":"'CPI % trimestre'!AA149-'Inflation GDP Deflator'!AA149","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AB149-'Inflation GDP Deflator'!AB149","v":-5.3778937917114966E-4},{"$f":"'CPI % trimestre'!AC149-'Inflation GDP Deflator'!AC149","v":-1.0851907206399503E-5},{"$f":"'CPI % trimestre'!AD149-'Inflation GDP Deflator'!AD149","v":1.0769230769231974E-3},{"$f":"'CPI % trimestre'!AE149-'Inflation GDP Deflator'!AE149","v":6.9356298910541181E-3},{"$f":"'CPI % trimestre'!AF149-'Inflation GDP Deflator'!AF149","v":-7.411837440469693E-3},{"$f":"'CPI % trimestre'!AG149-'Inflation GDP Deflator'!AG149","v":6.7024986905750428E-3},{"$f":"'CPI % trimestre'!AH149-'Inflation GDP Deflator'!AH149","v":2.2704811443432504E-3},{"$f":"'CPI % trimestre'!AI149-'Inflation GDP Deflator'!AI149","v":4.4811320754718498E-3}]
[42597,{"$f":"'CPI % trimestre'!B150-'Inflation GDP Deflator'!B150","v":1.7310300441193416E-3},{"$f":"'CPI % trimestre'!C150-'Inflation GDP Deflator'!C150","v":-6.8503526742988985E-3},{"$f":"'CPI % trimestre'!D150-'Inflation GDP Deflator'!D150","v":-1.9709969842589548E-3},{"$f":"'CPI % trimestre'!E150-'Inflation GDP Deflator'!E150","v":-3.2427683157609799E-3},{"$f":"'CPI % trimestre'!F150-'Inflation GDP Deflator'!F150","v":-8.7776471652047938E-3},{"$f":"'CPI % trimestre'!G150-'Inflation GDP Deflator'!G150","v":-3.6396788223487242E-3},{"$f":"'CPI % trimestre'!H150-'Inflation GDP Deflator'!H150","v":-1.4503242471865407E-2},{"$f":"'CPI % trimestre'!I150-'Inflation GDP Deflator'!I150","v":-3.9813595370998822E-3},{"$f":"'CPI % trimestre'!J150-'Inflation GDP Deflator'!J150","v":-3.4007050528789273E-3},{"$f":"'CPI % trimestre'!K150-'Inflation GDP Deflator'!K150","v":-2.1056888347209091E-2},{"$f":"'CPI % trimestre'!L150-'Inflation GDP Deflator'!L150","v":-1.4221423449427562E-3},{"$f":"'CPI % trimestre'!M150-'Inflation GDP Deflator'!M150","v":-7.0698385664202945E-4},{"$f":"'CPI % trimestre'!N150-'Inflation GDP Deflator'!N150","v":-2.0835375278016599E-4},{"$f":"'CPI % trimestre'!O150-'Inflation GDP Deflator'!O150","v":-9.0285728557869538E-3},{"$f":"'CPI % trimestre'!P150-'Inflation GDP Deflator'!P150","v":1.8707503391161784E-2},{"$f":"'CPI % trimestre'!Q150-'Inflation GDP Deflator'!Q150","v":1.1068183334445258E-2},{"$f":"'CPI % trimestre'!R150-'Inflation GDP Deflator'!R150","v":4.0129983880135001E-3},{"$f":"'CPI % trimestre'!S150-'Inflation GDP Deflator'!S150","v":-1.0019305019304259E-3},{"$f":"'CPI % trimestre'!T150-'Inflation GDP Deflator'!T150","v":-3.3935213168085232E-2},{"$f":"'CPI % trimestre'!U150-'Inflation GDP Deflator'!U150","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V150-'Inflation GDP Deflator'!V150","v":-1.2459535503615893E-2},{"$f":"'CPI % trimestre'!W150-'Inflation GDP Deflator'!W150","v":1.4781959986436055E-2},{"$f":"'CPI % trimestre'!X150-'Inflation GDP Deflator'!X150","v":-5.3987922103106989E-3},{"$f":"'CPI % trimestre'!Y150-'Inflation GDP Deflator'!Y150","v":1.9868143075689737E-3},{"$f":"'CPI % trimestre'!Z150-'Inflation GDP Deflator'!Z150","v":-3.9743152588859187E-3},{"$f":"'CPI % trimestre'!AA150-'Inflation GDP Deflator'!AA150","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AB150-'Inflation GDP Deflator'!AB150","v":-1.6842445451943355E-3},{"$f":"'CPI % trimestre'!AC150-'Inflation GDP Deflator'!AC150","v":-1.0105048822250939E-3},{"$f":"'CPI % trimestre'!AD150-'Inflation GDP Deflator'!AD150","v":1.775276611979848E-3},{"$f":"'CPI % trimestre'!AE150-'Inflation GDP Deflator'!AE150","v":-1.2184444131323025E-2},{"$f":"'CPI % trimestre'!AF150-'Inflation GDP Deflator'!AF150","v":-4.7462577134576689E-2},{"$f":"'CPI % trimestre'!AG150-'Inflation GDP Deflator'!AG150","v":-4.0460248061066073E-3},{"$f":"'CPI % trimestre'!AH150-'Inflation GDP Deflator'!AH150","v":-1.0550394312151212E-2},{"$f":"'CPI % trimestre'!AI150-'Inflation GDP Deflator'!AI150","v":-2.9884822779289166E-3}]
[42689,{"$f":"'CPI % trimestre'!B151-'Inflation GDP Deflator'!B151","v":-2.8283879601120887E-4},{"$f":"'CPI % trimestre'!C151-'Inflation GDP Deflator'!C151","v":-1.6896746692970366E-2},{"$f":"'CPI % trimestre'!D151-'Inflation GDP Deflator'!D151","v":7.932100704572953E-3},{"$f":"'CPI % trimestre'!E151-'Inflation GDP Deflator'!E151","v":-2.5067242387439848E-3},{"$f":"'CPI % trimestre'!F151-'Inflation GDP Deflator'!F151","v":-1.2778252370954868E-2},{"$f":"'CPI % trimestre'!G151-'Inflation GDP Deflator'!G151","v":-2.2334181173096823E-2},{"$f":"'CPI % trimestre'!H151-'Inflation GDP Deflator'!H151","v":2.9849800944273364E-2},{"$f":"'CPI % trimestre'!I151-'Inflation GDP Deflator'!I151","v":-3.0032417930470068E-3},{"$f":"'CPI % trimestre'!J151-'Inflation GDP Deflator'!J151","v":1.0137536949522685E-2},{"$f":"'CPI % trimestre'!K151-'Inflation GDP Deflator'!K151","v":-1.3410615298097728E-2},{"$f":"'CPI % trimestre'!L151-'Inflation GDP Deflator'!L151","v":-2.908612713099723E-3},{"$f":"'CPI % trimestre'!M151-'Inflation GDP Deflator'!M151","v":3.9911754744097472E-3},{"$f":"'CPI % trimestre'!N151-'Inflation GDP Deflator'!N151","v":-4.2883079704685301E-3},{"$f":"'CPI % trimestre'!O151-'Inflation GDP Deflator'!O151","v":-1.2043563114949585E-4},{"$f":"'CPI % trimestre'!P151-'Inflation GDP Deflator'!P151","v":-4.3539323325117563E-2},{"$f":"'CPI % trimestre'!Q151-'Inflation GDP Deflator'!Q151","v":1.5772303595207315E-3},{"$f":"'CPI % trimestre'!R151-'Inflation GDP Deflator'!R151","v":-8.9866863219574267E-3},{"$f":"'CPI % trimestre'!S151-'Inflation GDP Deflator'!S151","v":6.0288220430053663E-3},{"$f":"'CPI % trimestre'!T151-'Inflation GDP Deflator'!T151","v":2.7048877023318152E-2},{"$f":"'CPI % trimestre'!U151-'Inflation GDP Deflator'!U151","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V151-'Inflation GDP Deflator'!V151","v":1.232569924640714E-4},{"$f":"'CPI % trimestre'!W151-'Inflation GDP Deflator'!W151","v":-1.3374217794401622E-2},{"$f":"'CPI % trimestre'!X151-'Inflation GDP Deflator'!X151","v":-1.81356924011149E-2},{"$f":"'CPI % trimestre'!Y151-'Inflation GDP Deflator'!Y151","v":-6.8676641487508405E-3},{"$f":"'CPI % trimestre'!Z151-'Inflation GDP Deflator'!Z151","v":1.3966376402144931E-2},{"$f":"'CPI % trimestre'!AA151-'Inflation GDP Deflator'!AA151","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AB151-'Inflation GDP Deflator'!AB151","v":3.3095458758107821E-3},{"$f":"'CPI % trimestre'!AC151-'Inflation GDP Deflator'!AC151","v":-4.0320389782961819E-3},{"$f":"'CPI % trimestre'!AD151-'Inflation GDP Deflator'!AD151","v":-1.8396369137669843E-3},{"$f":"'CPI % trimestre'!AE151-'Inflation GDP Deflator'!AE151","v":-1.6107655772930052E-3},{"$f":"'CPI % trimestre'!AF151-'Inflation GDP Deflator'!AF151","v":3.2438483746894731E-2},{"$f":"'CPI % trimestre'!AG151-'Inflation GDP Deflator'!AG151","v":-1.8595636691088879E-3},{"$f":"'CPI % trimestre'!AH151-'Inflation GDP Deflator'!AH151","v":-5.1529413626952847E-2},{"$f":"'CPI % trimestre'!AI151-'Inflation GDP Deflator'!AI151","v":2.4492203863160311E-2}]
[42781,{"$f":"'CPI % trimestre'!B152-'Inflation GDP Deflator'!B152","v":5.4067901748928726E-3},{"$f":"'CPI % trimestre'!C152-'Inflation GDP Deflator'!C152","v":-1.6141764196115238E-2},{"$f":"'CPI % trimestre'!D152-'Inflation GDP Deflator'!D152","v":-6.0434952456207558E-3},{"$f":"'CPI % trimestre'!E152-'Inflation GDP Deflator'!E152","v":8.1619315374870105E-3},{"$f":"'CPI % trimestre'!F152-'Inflation GDP Deflator'!F152","v":-2.4506692749373116E-3},{"$f":"'CPI % trimestre'!G152-'Inflation GDP Deflator'!G152","v":-1.7307691067267816E-2},{"$f":"'CPI % trimestre'!H152-'Inflation GDP Deflator'!H152","v":-2.3995270191436102E-2},{"$f":"'CPI % trimestre'!I152-'Inflation GDP Deflator'!I152","v":2.975431576008658E-3},{"$f":"'CPI % trimestre'!J152-'Inflation GDP Deflator'!J152","v":-1.1993619823058577E-3},{"$f":"'CPI % trimestre'!K152-'Inflation GDP Deflator'!K152","v":1.6592948803815011E-2},{"$f":"'CPI % trimestre'!L152-'Inflation GDP Deflator'!L152","v":3.323840844204895E-3},{"$f":"'CPI % trimestre'!M152-'Inflation GDP Deflator'!M152","v":-3.5138178469504844E-3},{"$f":"'CPI % trimestre'!N152-'Inflation GDP Deflator'!N152","v":-2.2066843481298726E-3},{"$f":"'CPI % trimestre'!O152-'Inflation GDP Deflator'!O152","v":1.3908559298273837E-2},{"$f":"'CPI % trimestre'!P152-'Inflation GDP Deflator'!P152","v":3.7686915098783302E-2},{"$f":"'CPI % trimestre'!Q152-'Inflation GDP Deflator'!Q152","v":1.1742109187308447E-2},{"$f":"'CPI % trimestre'!R152-'Inflation GDP Deflator'!R152","v":1.3011924154557875E-2},{"$f":"'CPI % trimestre'!S152-'Inflation GDP Deflator'!S152","v":-2.9799067442196625E-3},{"$f":"'CPI % trimestre'!T152-'Inflation GDP Deflator'!T152","v":-1.9109922581951544E-2},{"$f":"'CPI % trimestre'!U152-'Inflation GDP Deflator'!U152","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V152-'Inflation GDP Deflator'!V152","v":9.5943849753221677E-3},{"$f":"'CPI % trimestre'!W152-'Inflation GDP Deflator'!W152","v":-2.2905046177616906E-2},{"$f":"'CPI % trimestre'!X152-'Inflation GDP Deflator'!X152","v":-1.0261761390195634E-3},{"$f":"'CPI % trimestre'!Y152-'Inflation GDP Deflator'!Y152","v":3.9698499790374875E-3},{"$f":"'CPI % trimestre'!Z152-'Inflation GDP Deflator'!Z152","v":-7.7730149198578236E-3},{"$f":"'CPI % trimestre'!AA152-'Inflation GDP Deflator'!AA152","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AB152-'Inflation GDP Deflator'!AB152","v":9.8228210215500766E-4},{"$f":"'CPI % trimestre'!AC152-'Inflation GDP Deflator'!AC152","v":2.3816448831779802E-2},{"$f":"'CPI % trimestre'!AD152-'Inflation GDP Deflator'!AD152","v":5.9227871939737664E-3},{"$f":"'CPI % trimestre'!AE152-'Inflation GDP Deflator'!AE152","v":1.8408150270614487E-2},{"$f":"'CPI % trimestre'!AF152-'Inflation GDP Deflator'!AF152","v":2.2122872624589673E-2},{"$f":"'CPI % trimestre'!AG152-'Inflation GDP Deflator'!AG152","v":1.6870135190496516E-3},{"$f":"'CPI % trimestre'!AH152-'Inflation GDP Deflator'!AH152","v":1.5898343746900689E-2},{"$f":"'CPI % trimestre'!AI152-'Inflation GDP Deflator'!AI152","v":-8.2038142850529017E-3}]
[42870,{"$f":"'CPI % trimestre'!B153-'Inflation GDP Deflator'!B153","v":-9.000000000000119E-3},{"$f":"'CPI % trimestre'!C153-'Inflation GDP Deflator'!C153","v":1.3717912085997375E-2},{"$f":"'CPI % trimestre'!D153-'Inflation GDP Deflator'!D153","v":1.8168121381654245E-3},{"$f":"'CPI % trimestre'!E153-'Inflation GDP Deflator'!E153","v":-1.867373652216342E-3},{"$f":"'CPI % trimestre'!F153-'Inflation GDP Deflator'!F153","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!G153-'Inflation GDP Deflator'!G153","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!H153-'Inflation GDP Deflator'!H153","v":3.292371755116541E-3},{"$f":"'CPI % trimestre'!I153-'Inflation GDP Deflator'!I153","v":-1.1024226309181095E-2},{"$f":"'CPI % trimestre'!J153-'Inflation GDP Deflator'!J153","v":4.791597279721449E-3},{"$f":"'CPI % trimestre'!K153-'Inflation GDP Deflator'!K153","v":2.5962202466802697E-3},{"$f":"'CPI % trimestre'!L153-'Inflation GDP Deflator'!L153","v":1.6367574922124817E-3},{"$f":"'CPI % trimestre'!M153-'Inflation GDP Deflator'!M153","v":-1.6161689730516127E-3},{"$f":"'CPI % trimestre'!N153-'Inflation GDP Deflator'!N153","v":5.76340459209157E-3},{"$f":"'CPI % trimestre'!O153-'Inflation GDP Deflator'!O153","v":6.3369620786093428E-3},{"$f":"'CPI % trimestre'!P153-'Inflation GDP Deflator'!P153","v":-2.7124479505244548E-2},{"$f":"'CPI % trimestre'!Q153-'Inflation GDP Deflator'!Q153","v":7.3291694549770803E-4},{"$f":"'CPI % trimestre'!R153-'Inflation GDP Deflator'!R153","v":-2.0476558759696672E-5},{"$f":"'CPI % trimestre'!S153-'Inflation GDP Deflator'!S153","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!T153-'Inflation GDP Deflator'!T153","v":1.4739723532518623E-2},{"$f":"'CPI % trimestre'!U153-'Inflation GDP Deflator'!U153","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V153-'Inflation GDP Deflator'!V153","v":-3.8324548545052295E-3},{"$f":"'CPI % trimestre'!W153-'Inflation GDP Deflator'!W153","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!X153-'Inflation GDP Deflator'!X153","v":8.2734117133582696E-3},{"$f":"'CPI % trimestre'!Y153-'Inflation GDP Deflator'!Y153","v":4.5448343344838271E-3},{"$f":"'CPI % trimestre'!Z153-'Inflation GDP Deflator'!Z153","v":7.5798150931372099E-4},{"$f":"'CPI % trimestre'!AA153-'Inflation GDP Deflator'!AA153","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AB153-'Inflation GDP Deflator'!AB153","v":1.4352284171015306E-3},{"$f":"'CPI % trimestre'!AC153-'Inflation GDP Deflator'!AC153","v":-6.0527126166107781E-3},{"$f":"'CPI % trimestre'!AD153-'Inflation GDP Deflator'!AD153","v":7.2950819672130685E-3},{"$f":"'CPI % trimestre'!AE153-'Inflation GDP Deflator'!AE153","v":-1.2485219087635002E-2},{"$f":"'CPI % trimestre'!AF153-'Inflation GDP Deflator'!AF153","v":-1.670734901908677E-2},{"$f":"'CPI % trimestre'!AG153-'Inflation GDP Deflator'!AG153","v":7.0306122448978714E-3},{"$f":"'CPI % trimestre'!AH153-'Inflation GDP Deflator'!AH153","v":-1.0683914085654056E-3},{"$f":"'CPI % trimestre'!AI153-'Inflation GDP Deflator'!AI153","v":-3.28779567256543E-3}]
[42962,{"$f":"'CPI % trimestre'!B154-'Inflation GDP Deflator'!B154","v":-5.6670863623420331E-4},{"$f":"'CPI % trimestre'!C154-'Inflation GDP Deflator'!C154","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D154-'Inflation GDP Deflator'!D154","v":-2.9392429055298264E-3},{"$f":"'CPI % trimestre'!E154-'Inflation GDP Deflator'!E154","v":-3.8945133494932005E-3},{"$f":"'CPI % trimestre'!F154-'Inflation GDP Deflator'!F154","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!G154-'Inflation GDP Deflator'!G154","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!H154-'Inflation GDP Deflator'!H154","v":-2.1383701053116377E-2},{"$f":"'CPI % trimestre'!I154-'Inflation GDP Deflator'!I154","v":2.9529697952566103E-3},{"$f":"'CPI % trimestre'!J154-'Inflation GDP Deflator'!J154","v":-7.4912112437056644E-3},{"$f":"'CPI % trimestre'!K154-'Inflation GDP Deflator'!K154","v":-2.0988548426276399E-2},{"$f":"'CPI % trimestre'!L154-'Inflation GDP Deflator'!L154","v":-1.7835058894810629E-3},{"$f":"'CPI % trimestre'!M154-'Inflation GDP Deflator'!M154","v":-2.4999636337190712E-3},{"$f":"'CPI % trimestre'!N154-'Inflation GDP Deflator'!N154","v":-2.2368482559387282E-4},{"$f":"'CPI % trimestre'!O154-'Inflation GDP Deflator'!O154","v":-2.1967074410844223E-2},{"$f":"'CPI % trimestre'!P154-'Inflation GDP Deflator'!P154","v":1.19703730253784E-2},{"$f":"'CPI % trimestre'!Q154-'Inflation GDP Deflator'!Q154","v":-4.7454766062453579E-3},{"$f":"'CPI % trimestre'!R154-'Inflation GDP Deflator'!R154","v":-1.0319865474559542E-3},{"$f":"'CPI % trimestre'!S154-'Inflation GDP Deflator'!S154","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!T154-'Inflation GDP Deflator'!T154","v":-2.7770791184483778E-2},{"$f":"'CPI % trimestre'!U154-'Inflation GDP Deflator'!U154","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V154-'Inflation GDP Deflator'!V154","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!W154-'Inflation GDP Deflator'!W154","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!X154-'Inflation GDP Deflator'!X154","v":-1.1737268549987911E-2},{"$f":"'CPI % trimestre'!Y154-'Inflation GDP Deflator'!Y154","v":1.0999234130739666E-3},{"$f":"'CPI % trimestre'!Z154-'Inflation GDP Deflator'!Z154","v":-1.0673662005128537E-2},{"$f":"'CPI % trimestre'!AA154-'Inflation GDP Deflator'!AA154","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AB154-'Inflation GDP Deflator'!AB154","v":-7.3881055015707631E-3},{"$f":"'CPI % trimestre'!AC154-'Inflation GDP Deflator'!AC154","v":-5.1129943502823405E-3},{"$f":"'CPI % trimestre'!AD154-'Inflation GDP Deflator'!AD154","v":6.04158998895854E-3},{"$f":"'CPI % trimestre'!AE154-'Inflation GDP Deflator'!AE154","v":-1.727400175820093E-2},{"$f":"'CPI % trimestre'!AF154-'Inflation GDP Deflator'!AF154","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AG154-'Inflation GDP Deflator'!AG154","v":-5.2093091661510327E-3},{"$f":"'CPI % trimestre'!AH154-'Inflation GDP Deflator'!AH154","v":-4.2008247706896151E-2},{"$f":"'CPI % trimestre'!AI154-'Inflation GDP Deflator'!AI154","v":4.9315205154722985E-3}]
[43054,{"$f":"'CPI % trimestre'!B155-'Inflation GDP Deflator'!B155","v":2.6526678172571483E-3},{"$f":"'CPI % trimestre'!C155-'Inflation GDP Deflator'!C155","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D155-'Inflation GDP Deflator'!D155","v":9.6844409667578013E-3},{"$f":"'CPI % trimestre'!E155-'Inflation GDP Deflator'!E155","v":-8.3074967336416172E-4},{"$f":"'CPI % trimestre'!F155-'Inflation GDP Deflator'!F155","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!G155-'Inflation GDP Deflator'!G155","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!H155-'Inflation GDP Deflator'!H155","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!I155-'Inflation GDP Deflator'!I155","v":5.0087650865036082E-3},{"$f":"'CPI % trimestre'!J155-'Inflation GDP Deflator'!J155","v":8.6002482699842897E-3},{"$f":"'CPI % trimestre'!K155-'Inflation GDP Deflator'!K155","v":1.4050437202590693E-3},{"$f":"'CPI % trimestre'!L155-'Inflation GDP Deflator'!L155","v":-2.3195079710465194E-3},{"$f":"'CPI % trimestre'!M155-'Inflation GDP Deflator'!M155","v":3.5268567066792933E-4},{"$f":"'CPI % trimestre'!N155-'Inflation GDP Deflator'!N155","v":-6.0803710582058024E-4},{"$f":"'CPI % trimestre'!O155-'Inflation GDP Deflator'!O155","v":7.3881210347489512E-3},{"$f":"'CPI % trimestre'!P155-'Inflation GDP Deflator'!P155","v":-4.9480349344978247E-2},{"$f":"'CPI % trimestre'!Q155-'Inflation GDP Deflator'!Q155","v":-1.6492916271308555E-2},{"$f":"'CPI % trimestre'!R155-'Inflation GDP Deflator'!R155","v":-1.1898763169949533E-2},{"$f":"'CPI % trimestre'!S155-'Inflation GDP Deflator'!S155","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!T155-'Inflation GDP Deflator'!T155","v":2.4732029694006785E-2},{"$f":"'CPI % trimestre'!U155-'Inflation GDP Deflator'!U155","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V155-'Inflation GDP Deflator'!V155","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!W155-'Inflation GDP Deflator'!W155","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!X155-'Inflation GDP Deflator'!X155","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Y155-'Inflation GDP Deflator'!Y155","v":-4.6419014525982405E-3},{"$f":"'CPI % trimestre'!Z155-'Inflation GDP Deflator'!Z155","v":1.4653219323247813E-2},{"$f":"'CPI % trimestre'!AA155-'Inflation GDP Deflator'!AA155","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AB155-'Inflation GDP Deflator'!AB155","v":4.8858738807808777E-3},{"$f":"'CPI % trimestre'!AC155-'Inflation GDP Deflator'!AC155","v":-1.0155553554545227E-2},{"$f":"'CPI % trimestre'!AD155-'Inflation GDP Deflator'!AD155","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AE155-'Inflation GDP Deflator'!AE155","v":5.0916777636023092E-4},{"$f":"'CPI % trimestre'!AF155-'Inflation GDP Deflator'!AF155","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AG155-'Inflation GDP Deflator'!AG155","v":1.3732887874836619E-3},{"$f":"'CPI % trimestre'!AH155-'Inflation GDP Deflator'!AH155","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AI155-'Inflation GDP Deflator'!AI155","v":{"$error":"#N/A"}}]
[43146,{"$f":"'CPI % trimestre'!B156-'Inflation GDP Deflator'!B156","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!C156-'Inflation GDP Deflator'!C156","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!D156-'Inflation GDP Deflator'!D156","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!E156-'Inflation GDP Deflator'!E156","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!F156-'Inflation GDP Deflator'!F156","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!G156-'Inflation GDP Deflator'!G156","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!H156-'Inflation GDP Deflator'!H156","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!I156-'Inflation GDP Deflator'!I156","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!J156-'Inflation GDP Deflator'!J156","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!K156-'Inflation GDP Deflator'!K156","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!L156-'Inflation GDP Deflator'!L156","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!M156-'Inflation GDP Deflator'!M156","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!N156-'Inflation GDP Deflator'!N156","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!O156-'Inflation GDP Deflator'!O156","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!P156-'Inflation GDP Deflator'!P156","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Q156-'Inflation GDP Deflator'!Q156","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!R156-'Inflation GDP Deflator'!R156","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!S156-'Inflation GDP Deflator'!S156","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!T156-'Inflation GDP Deflator'!T156","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!U156-'Inflation GDP Deflator'!U156","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!V156-'Inflation GDP Deflator'!V156","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!W156-'Inflation GDP Deflator'!W156","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!X156-'Inflation GDP Deflator'!X156","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Y156-'Inflation GDP Deflator'!Y156","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!Z156-'Inflation GDP Deflator'!Z156","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AA156-'Inflation GDP Deflator'!AA156","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AB156-'Inflation GDP Deflator'!AB156","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AC156-'Inflation GDP Deflator'!AC156","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AD156-'Inflation GDP Deflator'!AD156","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AE156-'Inflation GDP Deflator'!AE156","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AF156-'Inflation GDP Deflator'!AF156","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AG156-'Inflation GDP Deflator'!AG156","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AH156-'Inflation GDP Deflator'!AH156","v":{"$error":"#N/A"}},{"$f":"'CPI % trimestre'!AI156-'Inflation GDP Deflator'!AI156","v":{"$error":"#N/A"}}]

{"sheet":"Trajectoire Remboursement","index":47,"n_rows":9509,"n_cols":27,"rows_kept":1125,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":500,"rows_last":125,"rows_between":500,"halvings":2}}
[]
[]
[]
[]
[null,"Pays","Inflation","Croissance","Déficit",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[null,"AUSTRALIA",0.01,-0.02,0,0.29646530322731751,0.29952041142384062,0.30395439505785316,0.30708667918554572,0.31066716121383947,0.31394108233095969,0.31717628039094736,0.32140978944489085,0.32472195336925724,0.3283894844432857,0.33177357490734055,0.33519253880313243,0.33944861106069169,0.34294666706475219,0.34707670983999128,0.35065337425741699,0.35426689660276517,0.35871434780099509,0.36241093938269858,0.3662414464573675,0.37031580723872309,0.37413195316096493]
[null,"AUSTRIA",0.01,-0.02,0,0.60598423765411769,0.61222897318055947,0.61853806140690981,0.62491216549495843,0.63135195544045108,0.63785810814351485,0.64443130747980903,0.65107224437240752,0.6577816168644246,0.66456013019238702,0.67140849686036264,0.67832743671485407,0.68531767702046287,0.69237995253633344,0.69951500559338597,0.70672358617234388,0.71400645198256596,0.72136436854169117,0.72879810925610355,0.73630845550222623,0.74389619670865448,0.75156213043913356]
[null,"BELGIUM",0.01,-0.02,0,0.85846553565878136,0.86731211927539043,0.87624986792825854,0.88527972108330844,0.89440262788776359,0.90361954726991667,0.91293144803992388,0.92233930899163874,0.93184411900549458,0.94144687715244968,0.95114859279899933,0.96095028571327479,0.97085298617223159,0.980857735069945,0.99096558402702051,1.0011775955011322,1.0114948428986987,1.0219184106877133,1.032449394511733,1.0430889013050446,1.0538380494090165,1.0646979686896509]
[null,"CANADA",0.01,-0.02,0,0.33456423164052368,0.33801195356690611,0.34149520465438077,0.34644282587016034,0.35001295804219068,0.35361988082662221,0.35726397335484161,0.3609456186652269,0.36624172893234863,0.37001589102076038,0.37382894627274232,0.37768129548670676,0.38157334359133838,0.38747950847928508,0.39147252826761469,0.3955066965726558,0.39958243743448757,0.40370017926296986,0.40986791832532787,0.41409165318784391,0.41835891411178405,0.42267014963809263]
[null,"CHILE",0.01,-0.02,0,0.16615157575258155,0.16786378656242928,0.16959364281502484,0.17134132547695852,0.17310701739224749,0.17489090490535283,0.17669317585969507,0.17851401896996466,0.18035363130075358,0.18221219571841862,0.18408991288993135,0.18598698162741656,0.18790360020350597,0.18983996828878036,0.19179629298729778,0.19377277581924218,0.19576962613146928,0.19778705914123712,0.199825281977799,0.20188450551945669,0.20396494821369254,0.20606683213949345]
[null,"CZECH REPUBLIC",0.01,-0.02,0,0.33453236189889551,0.33797975540401648,0.34146267468581171,0.34498148584139393,0.34853655874054756,0.35212826706460648,0.35575698834573294,0.35942310400660027,0.36312699940048515,0.36686906385177337,0.37064969069688153,0.37446927732560265,0.37832822522287601,0.382226940010988,0.38616583149220851,0.39014531369186556,0.39416580490186459,0.39822772772465603,0.40233150911765614,0.40647758043812504,0.41066637748850782,0.41489834056224267]
[null,"DENMARK",0.01,-0.02,0,0.30630010207568414,0.30945655897725216,0.31264554352116802,0.31586739090843408,0.3191224397943363,0.32466034682828748,0.32800600811101988,0.33138614680846629,0.33480111821425157,0.33825128128334164,0.34173699866977336,0.34525863676477403,0.34935276991273456,0.35295288938445601,0.35659010849106487,0.36026480954845919,0.36397737881234504,0.37057920201526212,0.37439806225021433,0.37825627626814945,0.38215424961421446,0.38609239201274442]
[null,"FINLAND",0.01,-0.02,0,0.46172628292403045,0.4664844240493336,0.47129159835252943,0.47614831112601474,0.4810550728692814,0.48601239934257567,0.49102081162111105,0.49608083614983939,0.50119300479878692,0.50635785491896035,0.51157592939882834,0.51684777672138649,0.52217395102180897,0.52755501214569511,0.53299152570791575,0.53848406315206687,0.54403320181053427,0.54963952496517909,0.55530362190864724,0.56102608800631182,0.56680752475885199,0.57264853986547992]
[null,"FRANCE",0.01,-0.02,0,0.7679954752357514,0.77647853812967194,0.78654979236643585,0.7951539398327736,0.80456305790108051,0.8142581842113783,0.82391792741924441,0.83293554837291695,0.8416916983609688,0.85220954740069987,0.86130509693581958,0.87300234568631774,0.88349238047496426,0.89314506707482044,0.90506390261587588,0.91439068762969888,0.92536444407877938,0.9367447448153059,0.9466090810877722,0.95967176596960446,0.97230533108162809,0.98320693439896945]
[null,"GERMANY",0.01,-0.02,0,0.35139774526784973,0.35501893843993709,0.35932841754578998,0.36303133718507774,0.36677241582650816,0.37122464637411806,0.3750501579855709,0.37933292908724126,0.38383060020070991,0.38778601758002618,0.39178219597901209,0.39581955544454644,0.40056508881661146,0.40550464538884173,0.41016472584698521,0.41439151934429713,0.41950236303795313,0.42382538193367664,0.4281929500239206,0.43334127859807409,0.43780690907059411,0.44287298234508587]
[null,"GREECE",0.01,-0.02,0,0.37655969880936163,0.38044018873445307,0.38436066754339571,0.38832154732612217,0.39232324441919791,0.39636617944958369,0.40045077737884793,0.40457746754783586,0.40874668372179823,0.4129588641359852,0.41721445154171066,0.42151389325289018,0.42585764119305936,0.43024615194287669,0.43467988678811542,0.43915931176815054,0.44368489772494502,0.44825712035254089,0.45287646024706091,0.45754340295722468,0.46225843903538555,0.4670220640890943]
[null,"HUNGARY",0.01,-0.02,0,0.55241087465477501,0.55810353066758422,0.56385485013900216,0.56966543760254806,0.57553590382152775,0.5814668658532306,0.58745894711379132,0.59351277744371722,0.59962899317409291,0.60580823719346633,0.61205115901542362,0.6183584148468616,0.62473066765696261,0.63116858724688085,0.6376728503201462,0.64424414055379498,0.65088314867023123,0.65759057250983155,0.66436711710429541,0.67121349475075309,0.67813042508663679,0.68511863516532301]
[null,"IRELAND",0.01,-0.02,0,0.40560648704079882,0.40978630737603444,0.41400920122856572,0.41827561247581918,0.42258598956942728,0.42694078558236737,0.43134045825658451,0.43578547005110585,0.44027628819065046,0.44481338471474086,0.44939723652731944,0.4540283254468776,0.45870713825710002,0.46343416675803201,0.46820990781777322,0.47303486342470519,0.47790954074025577,0.48283445215220833,0.48781011532855961,0.49283705327193333,0.4979157943745538,0.50304687247378643]
[null,"ISRAEL",0.01,-0.02,0,0.42763379328510481,0.4335234957816137,0.4385745432008758,0.44686865889692268,0.45321436884446759,0.45926522495542826,0.46656063684098564,0.47340738045475794,0.4782858966000787,0.4838530480488441,0.49018020971757964,0.49523157174942367,0.50288460566111737,0.50806688791787979,0.51330257417445924,0.52077118856355198,0.5278530117104292,0.53407844344556565,0.54894799059000809,0.5553867151974835,0.56275635288056536,0.56855562020667338]
[null,"ITALY",0.01,-0.02,0,1.1422941892338565,1.1555440477664982,1.1685228581226925,1.1820051556030282,1.1946223353787548,1.210400486500107,1.2250321719096104,1.2376562658209844,1.2531386348035674,1.2660523689670311,1.2803498594719926,1.2947285659862655,1.3080708890546229,1.3238847832492306,1.3411935875671277,1.3568392009583485,1.3713773367769286,1.3930072463043572,1.4073623421947437,1.4218653689581167,1.438058269586366,1.4576764197849681]
[null,"JAPAN",0.01,-0.02,0,1.9081786758949251,1.9278426711405587,1.9477093060623951,1.9677806688850221,1.988058869352417,2.008685316144224,2.0298048422373123,2.0511874696980379,2.0727012381338445,2.0944526660032894,2.1161426676983282,2.1379497552013826,2.1599815671866867,2.1822404194652321,2.2047286517127014,2.2276189451624697,2.2510881660056312,2.2748543311137386,2.2987567701746383,2.3229250517054494,2.3469933150951969,2.3711793444081599]
[null,"KOREA",0.01,-0.02,0,0.37450063260944277,0.3783599036264324,0.38233459220939831,0.38651484073294812,0.39049791951197022,0.39459187104288068,0.39865818452503604,0.40285956609637719,0.40729198680772788,0.41148917640708016,0.41572961851594276,0.42001375885627679,0.42443463110267832,0.42910251217198414,0.43352446168113162,0.43807743943075972,0.44259187657179194,0.44726685749034467,0.45221979025719838,0.45687996590947516,0.46158816519445861,0.46634488300106947]
[null,"LATVIA",0.01,-0.02,0,0.2716596963052092,0.27445917994060337,0.27728751256880518,0.28014499148192079,0.28303191703568475,0.28594859268103123,0.28889532499599035,0.29187242371791305,0.29488020177602853,0.29791897532433675,0.30098906377484014,0.30409078983111754,0.30722447952224441,0.31039046223706246,0.31358907075880221,0.31682064130006288,0.32008551353815201,0.32338403065079008,0.32671653935218231,0.33008338992946284,0.33348493627951387,0.33692153594616475]
[null,"LUXEMBOURG",0.01,-0.02,0,0.14656281263052956,0.1480731588508078,0.14959906935826206,0.15114070454461717,0.15269822645445255,0.15427179880223535,0.15586158698952857,0.15746775812237682,0.15909048102887127,0.16072992627689561,0.16238626619205457,0.1640596748757876,0.16575032822366903,0.16745840394389677,0.16918408157597165,0.17092754250956929,0.17268897000360606,0.17446854920550217,0.17626646717064273,0.17808291288203953,0.17991807727019554,0.18177215323317392]
[null,"MEXICO",0.01,-0.02,0,0.35174821863320072,0.3563763988425343,0.36104512996970206,0.36476574052303712,0.369198505679254,0.37300313768362697,0.3768469768474712,0.38361392235113806,0.38756710684091544,0.39156102934018527,0.39608321616633807,0.40139155339022864,0.40674441444798209,0.41093596125276027,0.41599336639744033,0.42028022468927095,0.42461125953654366,0.43237844111424906,0.436834149438522,0.44133577433675686,0.44588378898439773,0.451978292790432]
[null,"NETHERLANDS",0.01,-0.02,0,0.43779258474624283,0.44230408642780644,0.44686207964013586,0.45146704348366923,0.45611946199602876,0.46081982420289824,0.46556862416942646,0.47036636105215845,0.47521353915150377,0.48011066796474416,0.48505826223958787,0.49005684202827637,0.49510693274224726,0.5002090652073623,0.50536377571970326,0.51057160610194319,0.51583310376029812,0.52114882174206723,0.52651931879376368,0.53194515941984599,0.537426913942055,0.54296515855936045]
[null,"NEW ZEALAND",0.01,-0.02,0,0.2918182667632846,0.29482548672790931,0.29786369643151067,0.30093321522682431,0.30403436575755127,0.30716747399227246,0.31033286925871134,0.3167685780603931,0.32003291378095888,0.32333088884720035,0.32666284991634703,0.33002914721797033,0.33731304709277082,0.34078909587065154,0.34430096572100571,0.34784902578400256,0.35143364900384172,0.36013971890844504,0.3638509990992575,0.36760052444863356,0.37559417936707756,0.37946471950603911]
[null,"NORWAY",0.01,-0.02,0,0.14972743229459928,0.15127039027540845,0.15282924861124311,0.15440417115704497,0.15599532345629921,0.15760287275843526,0.15922698803640661,0.16086784000445203,0.16252560113603962,0.16420044568199599,0.16589254968882194,0.16760209101719736,0.16932924936067625,0.17107420626457492,0.17283714514505447,0.17461825130840017,0.17641771197049924,0.17823571627651974,0.18007245532079183,0.18192812216689414,0.1838029118679472,0.18569702148711578]
[null,"POLAND",0.01,-0.02,0,0.42307771678028355,0.42743758009727578,0.43184237229468148,0.43629255636965197,0.4407886000905758,0.44574930301185967,0.45034279956744766,0.45498363262017338,0.4596722899779484,0.46440926447559955,0.46919505402667161,0.47403016167576439,0.47891509565140872,0.48385036941948756,0.488836501737207,0.49387401670762482,0.49896344383473912,0.50410531807914638,0.5093001799142719,0.51454857538318044,0.52041745808656092,0.52578041835376921]
[null,"PORTUGAL",0.01,-0.02,0,0.77881794062954779,0.78684374684739122,0.7949522598983545,0.80314433208562785,0.81142082449548181,0.81978260708777706,0.8282305587874087,0.83676556757669096,0.84538853058869556,0.85410035420155139,0.86290195413371518,0.87179425554022549,0.88077819310994687,0.88985471116381787,0.89902476375410967,0.90828931476470987,0.91764933801243675,0.92710581734940056,0.93665974676641806,0.94631213049749252,0.95606398312537122,0.96591632968819063]
[null,"SLOVAK REPUBLIC",0.01,-0.02,0,0.44049182314998947,0.44503114078600681,0.44961723659931979,0.45425059264429157,0.45893169594290928,0.46366103853597623,0.46843911753483153,0.47326643517360223,0.47814349886199459,0.48307082123862866,0.4880489202249228,0.49307831907953398,0.49815954645335825,0.50329313644509821,0.50847962865740381,0.51371956825359044,0.51901350601494278,0.52436199839860864,0.52976560759608871,0.53522490159233049,0.54074045422542993,0.54631284524694879]
[null,"SLOVENIA",0.01,-0.02,0,0.69854539931396786,0.70574398799148097,0.71301675893259342,0.72036447659385072,0.72778791330960868,0.73528784937321534,0.7428650731190295,0.7505203810052834,0.75825457769780091,0.76606847615457774,0.77396289771123217,0.78193867216733903,0.78999663787365026,0.79813764182021651,0.80636253972541572,0.81467219612589981,0.82306748446746802,0.83154928719687615,0.84011849585459297,0.84877601116851187,0.85752274314862786,0.86635961118269122]
[null,"SPAIN",0.01,-0.02,0,0.77755000711910527,0.78602157893048186,0.79412161944886006,0.80257624403023387,0.81084688222896928,0.81920275028184419,0.82911160547917118,0.83816917865614993,0.84680660603773483,0.85668656713150426,0.86551481827793919,0.87443404554247239,0.88561565575736101,0.89474202440630535,0.90396244130764336,0.91362032392066739,0.9230352838155863,0.93500064716073117,0.9446359336843112,0.95437051291605501,0.96564191452383275,0.97559296274381968]
[null,"SWEDEN",0.01,-0.02,0,0.25859970901118856,0.26142437870020174,0.26725262166446012,0.27000668990145499,0.27369825672152515,0.27669250291751618,0.27954385018944861,0.28319325087366509,0.28654054997940054,0.28974026135951547,0.29621220797252923,0.29926470799406873,0.30234866437064933,0.30546440126353741,0.30953850222828855,0.31386027488257262,0.31709464021274258,0.32036233604035419,0.32537891917531531,0.32873198542666726,0.33242736871996154,0.33585307003431147]
[null,"SWITZERLAND",0.01,-0.02,0,0.1162584796218324,0.11745653629201092,0.11866693907053032,0.11988981518542162,0.12112529317581493,0.12237350290545052,0.12363457557632908,0.12490864374250261,0.12619584132400749,0.12749630362094108,0.12881016732768347,0.13013757054726555,0.13147865280588558,0.13283355506757485,0.13420241974901478,0.13558539073450676,0.13698261339109594,0.13839423458385122,0.1398204026913025,0.14126126762103708,0.14271698082545675,0.14418769531769726]
[null,"TURKEY",0.01,-0.02,0,0.29064277731591348,0.29383277262646401,0.29737256676847185,0.30198766149934103,0.30630828266523619,0.3108433013260557,0.31498652706609531,0.31868131930834082,0.32251930142216917,0.32613869240415949,0.3296909215374213,0.33332686520297344,0.33856453409526377,0.34276196553471727,0.34777284462121055,0.35304321587218823,0.35783134770087832,0.36206794578936946,0.36647680408422406,0.37061528457493526,0.37443451664471133,0.3788234323523858]
[null,"UNITED KINGDOM",0.01,-0.02,0,0.84567903734395,0.85469028458847629,0.86839560866914633,0.87734452280172393,0.88827954845665724,0.89743336881860702,0.91269931800224247,0.92210478682788699,0.93288874997040749,0.94539908708853626,0.95514153070169361,0.96691760046647779,0.97973891329195439,0.98983523266513884,1.0034933650003726,1.0138344766623284,1.0273221978557887,1.0431979371893769,1.056678746585779,1.0722580069895076,1.0863419328883144,1.0975368083333139]
[null,"UNITED STATES",0.01,-0.02,0,0.77579980847782981,0.78412762909348266,0.79268360762104773,0.80144771185954378,0.81035940858121525,0.81938970515470366,0.82851626758749597,0.83824168002456512,0.84788273724148988,0.85753739462178658,0.86758359061563384,0.87782816776066874,0.88774414685044722,0.89764974485933069,0.90786469567623129,0.91805061588835624,0.92834529011334421,0.93877340817208321,0.94923040052449281,0.95960331087364559,0.96984178328188342,0.98033473122958836]
[null,"AUSTRALIA",0.02,-0.02,0,0.29660268516139338,0.2967213737108777,0.29986602859711747,0.29998602300631999,0.30096922376851598,0.30123636697667033,0.30135690974056656,0.30355562256284241,0.30367709340020244,0.30446651258771157,0.30458834792688227,0.30471023201969016,0.30659694902821594,0.3067196368829691,0.30807469984927821,0.30819797904089458,0.30832130756392012,0.3102147232853158,0.31033885882884732,0.31065639592855027,0.31140435187166465,0.31152896345704745]
[null,"AUSTRIA",0.02,-0.02,0,0.60122674210664706,0.60146732903826228,0.60170801224315962,0.60194879175986349,0.60218966762691428,0.60243063988286727,0.60267170856629382,0.60291287371578017,0.60315413536992801,0.603395493567355,0.60363694834669368,0.60387849974659225,0.60412014780571455,0.60436189256273953,0.60460373405636203,0.60484567232529207,0.60508770740825546,0.60532983934399309,0.60557206817126141,0.60581439392883296,0.60605681665549516,0.60629933639005118]
[null,"BELGIUM",0.02,-0.02,0,0.85172584556492004,0.85206667223381349,0.85240763528792862,0.85274873478184132,0.85308997077014936,0.85343134330747228,0.85377285244845158,0.85411449824775065,0.85445628076005464,0.85479820004007068,0.85514025614252753,0.85548244912217652,0.85582477903378995,0.85616724593216276,0.85650984987211154,0.85685259090847488,0.85719546909611333,0.85753848448990921,0.85788163714476706,0.85822492711561327,0.85856835445739621,0.85891191922508614]
[null,"CANADA",0.02,-0.02,0,0.33903032785530784,0.33916599425300903,0.33930171493898464,0.34276621889855385,0.34290338025065398,0.34304059648924967,0.34317786763630426,0.3433151937137896,0.34714734611468062,0.3472862606189282,0.34742523071121267,0.34756425641377819,0.34770333774887768,0.35251508315541258,0.35265614561365793,0.35279726451946575,0.35293843989542389,0.35307967176412952,0.35799337604804765,0.35813663070032775,0.35827994267739871,0.35842331200219957]
[null,"CHILE",0.02,-0.02,0,0.16484716595256199,0.16491313159571888,0.16497912553917032,0.16504514593745709,0.16511119112064271,0.16517726265529156,0.16524336118780011,0.16530948523154498,0.16537564657041906,0.16544182334690535,0.16550802669024217,0.16557425961739999,0.16564051991541259,0.16570680349895914,0.16577311804768605,0.16583945491984162,0.1659058175236798,0.16597221745768492,0.16603864343704638,0.16610508873591853,0.16617155787859222,0.1662380578957543]
[null,"CZECH REPUBLIC",0.02,-0.02,0,0.33190599618948363,0.33203881171416932,0.33217168038632383,0.33230460222721475,0.33243757725811796,0.33257060550031803,0.33270368697510805,0.33283682170378959,0.3329700097076726,0.33310325100807586,0.33323654562632632,0.33336989358375985,0.33350329490172048,0.33363674960156109,0.33377025770464291,0.33390381923233586,0.33403743420601828,0.33417110264707706,0.3343048245769078,0.33443860001691461,0.33457242898850997,0.3347063115131152]
[null,"DENMARK",0.02,-0.02,0,0.30536620698283456,0.30548840234377206,0.30561064660241294,0.30573293977832428,0.30585528189108069,0.31071571329259873,0.31084004931232362,0.31096443508635818,0.31108887063461199,0.31121335597700278,0.31133789113345617,0.31146247612390571,0.31272433421530998,0.31284947400491192,0.31297466387046008,0.31309990383199288,0.31322519390955667,0.31932401418751732,0.31945179490547954,0.31957962675618196,0.31970750976008599,0.31983544393766106]
[null,"FINLAND",0.02,-0.02,0,0.45810133593916336,0.45828464979908301,0.4584680370138885,0.45865149761293367,0.45883503162558387,0.45901863908121637,0.45920232000922007,0.45938607443899554,0.45956990239995554,0.45975380392152415,0.45993777903313737,0.4601218277642431,0.46030595014430076,0.46049014620278189,0.46067441596916947,0.46085875947295868,0.46104317674365608,0.4612276678107804,0.46141223270386189,0.46159687145244283,0.46178158408607728,0.46196637063433105]
[null,"FRANCE",0.02,-0.02,0,0.77126371675066574,0.77275477360441569,0.77752744423608877,0.77886382200805993,0.78173649415781488,0.78506007571425784,0.78802246860643244,0.78943213577783389,0.7900971518162615,0.79438915230285256,0.79536123488022814,0.80205139010025517,0.80555148220827988,0.80698662270751775,0.81360565176116939,0.81393122425086961,0.81753131670490242,0.82172636970130408,0.8224815301740962,0.82986703440975274,0.8360460261109417,0.83820865154915247]
[null,"GERMANY",0.02,-0.02,0,0.35115426504052488,0.35129478295370636,0.35279436140209641,0.35293553561634294,0.35307676632287205,0.35462381631528911,0.35476572260433087,0.3557629203830161,0.35713568334859014,0.35727859478650476,0.35742156341186948,0.35756458924756851,0.35913757448830752,0.3609731777147076,0.36210277572684285,0.36224767479676157,0.36415035620751041,0.36429607463736535,0.36444185137791646,0.36612707460517385,0.36627358403878946,0.36755495452681392]
[null,"GREECE",0.02,-0.02,0,0.37360338249100722,0.37375288364446496,0.37390244462231392,0.37405206544849329,0.37420174614695206,0.3743514867416487,0.3745012872565513,0.37465114771563751,0.37480106814289466,0.37495104856231959,0.37510108899791872,0.37525118947370822,0.37540135001371366,0.37555157064197042,0.37570185138252338,0.37585219225942718,0.37600259329674585,0.37615305451855324,0.37630357594893282,0.37645415761197754,0.37660479953179032,0.37675550173248329]
[null,"HUNGARY",0.02,-0.02,0,0.54807397591510099,0.54829329323239384,0.54851269831171856,0.54873219118819383,0.54895177189695255,0.54917144047314181,0.54939119695192251,0.54961104136846983,0.54983097375797307,0.5500509941556353,0.55027110259667389,0.55049129911632044,0.55071158374982032,0.55093195653243332,0.551152417499433,0.55137296668610747,0.5515936041277586,0.55181432985970236,0.55203514391726927,0.55225604633580361,0.55247703715066387,0.55269811639722266]
[null,"IRELAND",0.02,-0.02,0,0.40242212854396409,0.40258316180868758,0.40274425951249254,0.402905421681165,0.40306664834050115,0.40322793951630764,0.40338929523440137,0.40355071552060962,0.40371220040076988,0.40387374990073022,0.40403536404634871,0.40419704286349412,0.40435878637804534,0.40452059461589168,0.40468246760293275,0.40484440536507882,0.4050064079282501,0.40516847531837741,0.40533060756140199,0.40549280468327525,0.40565506670995921,0.4058173936674262]
[null,"ISRAEL",0.02,-0.02,0,0.44138138837993007,0.44466076858340225,0.44602628769579722,0.45449803586668958,0.45833779319371953,0.46141074910433277,0.4672258600992204,0.47164064372925929,0.47182937547945109,0.473347160076386,0.47633816548856622,0.47652877699936591,0.48197971863329814,0.48217258766836546,0.48236553388191822,0.48714814692104003,0.49091537944937391,0.49270262073122922,0.51419735039426562,0.51603159145379784,0.51968809031753227,0.51989604873702699]
[null,"ITALY",0.02,-0.02,0,1.1439891182000228,1.1475582329485992,1.150201477903833,1.1536899419470812,1.1550441712975348,1.1628609771372271,1.1677945626955832,1.16826186744256,1.1744543671899828,1.1749243369247526,1.1779917688584445,1.1808846063426703,1.1813571492023514,1.1866828423517588,1.1948327074543572,1.1991227557088697,1.2007380831804384,1.2180012401479954,1.2184886356022362,1.2189762260926731,1.2226059005962682,1.2333352658750114]
[null,"JAPAN",0.02,-0.02,0,1.894492945099133,1.8952510455173397,1.8960094492970587,1.8967681565596826,1.8975271674266529,1.8985770067751486,1.9002105609366653,1.9019362460801048,1.9034778488274449,1.9050532014438528,1.9060370885510505,1.9067998084744402,1.9075628336078834,1.9083261640735125,1.9090897999935099,1.9102087229790903,1.9120408000154345,1.9139833086151619,1.9157026917601447,1.917463292671719,1.918501749108269,1.9192694568910251]
[null,"KOREA",0.02,-0.02,0,0.3719496171146115,0.37209845649721035,0.37240483137859626,0.37305397923596562,0.3732032605401816,0.37349796057141116,0.37364741953922687,0.37399087944073717,0.37472530441840946,0.37487525452021758,0.375025264626068,0.375175334759972,0.37551819677827009,0.37628055933095833,0.37643113178367177,0.37675966661688132,0.37691043078919695,0.37729861617831112,0.37816528347869299,0.37831661012274209,0.37846799732167075,0.37861944509971063]
[null,"LATVIA",0.02,-0.02,0,0.26952693489774676,0.26963478881327202,0.26974268588762707,0.26985062613808231,0.26995860958191503,0.27006663623640959,0.27017470611885713,0.27028281924655573,0.27039097563681047,0.27049917530693324,0.27060741827424289,0.27071570455606531,0.27082403416973322,0.27093240713258621,0.271040823461971,0.27114928317524106,0.27125778628975694,0.27136633282288614,0.27147492279200292,0.27158355621448871,0.27169223310773177,0.27180095348912742]
[null,"LUXEMBOURG",0.02,-0.02,0,0.14541216895832151,0.14547035710116199,0.1455285685285734,0.14558680324987336,0.14564506127438309,0.14570334261142764,0.14576164727033578,0.14581997526043997,0.14587832659107638,0.14593670127158501,0.14599509931130952,0.14605352071959735,0.14611196550579966,0.14617043367927138,0.14622892524937109,0.14628744022546128,0.14634597861690804,0.14640454043308126,0.14646312568335462,0.14652173437710544,0.14658036652371492,0.14663902213256794]
[null,"MEXICO",0.02,-0.02,0,0.3604410127492455,0.36267295690862167,0.3648997123063859,0.36504573059862533,0.36659268316000376,0.36673937891156838,0.36688613336491438,0.37338899947814724,0.3735384148440849,0.37368789000008495,0.37486491595148264,0.37756441508828981,0.38025156161988649,0.38040372310913012,0.38226217175509614,0.38241513781022018,0.38256816507625069,0.39061822891331205,0.39077453872880363,0.39093091109324091,0.39108734603165357,0.39435726220724915]
[null,"NETHERLANDS",0.02,-0.02,0,0.43435553780141001,0.43452934954122646,0.43470323083355994,0.43487718170624234,0.43505120218711724,0.43522529230403878,0.43539945208487274,0.43557368155749571,0.43574798074979554,0.43592234968967147,0.43609678840503341,0.43627129692380295,0.43644587527391249,0.43662052348330582,0.43679524157993771,0.43697002959177444,0.43714488754679309,0.43731981547298227,0.43749481339834162,0.43766988135088192,0.43784501935862535,0.43802022744960523]
[null,"NEW ZEALAND",0.02,-0.02,0,0.29972339275202925,0.29984333008406283,0.29996331541022686,0.30008334874972681,0.30020343012177547,0.3003235595455937,0.30044373704040989,0.30742477739888702,0.30754779651749403,0.30767086486343942,0.30779398245642192,0.30791714931614839,0.31644610515508576,0.31657273424878524,0.31669941401439095,0.31682614447217983,0.31695292564243677,0.32832188687928587,0.32845326818656045,0.32858470206738744,0.33761805625057689,0.33775315751358231]
[null,"NORWAY",0.02,-0.02,0,0.14855194364619262,0.14861138820147321,0.14867085654409085,0.14873034868356425,0.14878986462941601,0.14884940439117247,0.14890896797836381,0.14896855540052401,0.1490281666671909,0.14908780178790607,0.14914746077221491,0.14920714362966681,0.14926685036981471,0.14932658100221557,0.14938633553643016,0.14944611398202295,0.14950591634856236,0.14956574264562061,0.14962559288277372,0.14968546706960154,0.14974536521568782,0.14980528733062007]
[null,"POLAND",0.02,-0.02,0,0.41989131856902223,0.42005934230594455,0.42022743327925632,0.42039559151586264,0.42056381704267964,0.42162786018774934,0.42179657881927707,0.4219653649652631,0.42213421865272416,0.42230313990868767,0.42247212876019175,0.4226411852342854,0.42281030935802866,0.42297950115849198,0.42314876066275703,0.4233180878979162,0.42348748289107258,0.42365694566934031,0.42382647625984426,0.42399607468972011,0.42537855952659598,0.42554877903821126]
[null,"PORTUGAL",0.02,-0.02,0,0.77270355240852906,0.77301275751153364,0.77332208634607214,0.77363153896165682,0.77394111540781996,0.77425081573411347,0.77456063999010949,0.77487058822539956,0.77518066048959544,0.77549085683232832,0.7758011773032496,0.77611162195203032,0.77642219082836172,0.7767328839819545,0.77704370146253932,0.77735464331986737,0.77766570960370873,0.77797690036385425,0.7782882156501143,0.77859965551231913,0.7789112200003192,0.77922290916398484]
[null,"SLOVAK REPUBLIC",0.02,-0.02,0,0.43703358487064758,0.43720846825795073,0.43738342162660138,0.43755844500460322,0.43773353841997115,0.43790870190073145,0.43808393547492136,0.43825923917058962,0.43843461301579589,0.43861005703861133,0.43878557126711815,0.43896115572940991,0.43913681045359132,0.43931253546777843,0.43948833080009841,0.43966419647868987,0.43984013253170251,0.44001613898729741,0.44019221587364687,0.44036836321893447,0.44054458105135497,0.44072086939911459]
[null,"SLOVENIA",0.02,-0.02,0,0.69306121932967069,0.69333855475157125,0.69361600115203204,0.6938935585754622,0.69417122706628875,0.69444900666895615,0.69472689742792737,0.6950048993876824,0.69528301259271941,0.69556123708755446,0.69583957291672105,0.69611802012477098,0.69639657875627348,0.69667524885581578,0.69695403046800286,0.69723292363745781,0.69751192840882137,0.69779104482675203,0.69807027293592638,0.6983496127810388,0.6986290644068015,0.69890862785794461]
[null,"SPAIN",0.02,-0.02,0,0.77441738164687901,0.77566328185711886,0.77597367132564909,0.77683844713139694,0.77714930685413863,0.77746029097052671,0.7808476514140027,0.78219865359733742,0.78251165826064151,0.78522550923879852,0.78553972512884995,0.78585406675555225,0.79077110216704372,0.79108753718191638,0.79140409882144502,0.79241478431087187,0.79273187706169645,0.79813263715093641,0.79845201795811971,0.79877152656874717,0.80207227267315007,0.80239322996513618]
[null,"SWEDEN",0.02,-0.02,0,0.25963566850822656,0.26006256855390325,0.26726980429428449,0.26737675499628294,0.26938264688796054,0.26984279730569322,0.26995077761673991,0.27166942439725666,0.27267224956825187,0.27329989990593506,0.28145667381791278,0.28156930153852822,0.28168197432825953,0.28179469220514158,0.28387930305719461,0.28635017903279297,0.28646476493876849,0.28657939669744742,0.29027599079014521,0.2903921476492049,0.29115361994817923,0.29127012799937896]
[null,"SWITZERLAND",0.02,-0.02,0,0.11534575093222535,0.11539190769530347,0.11543808292847485,0.1154842766391305,0.11553048883466435,0.11557671952247334,0.11562296870995732,0.11566923640451912,0.11571552261356453,0.11576182734450234,0.11580815060474423,0.11585449240170491,0.11590085274280203,0.1159472316354562,0.11599362908709103,0.11604004510513306,0.11608647969701187,0.11613293287015994,0.11617940463201275,0.11622589499000872,0.11627240395158937,0.11631893152419905]
[null,"TURKEY",0.02,-0.02,0,0.29158480463163017,0.29209573280594048,0.29327585929050637,0.29661345878794287,0.29924835687174567,0.30224077463567472,0.30430718062129719,0.30536171357347452,0.30663222799174006,0.30737048699437364,0.30789542534143471,0.30850082657806865,0.31238631980967674,0.31398710425605081,0.31719017524411031,0.32083058938945025,0.32333831366478927,0.32460847374474588,0.32614277269131942,0.32702615352057401,0.32715701632710492,0.32837819595865753]
[null,"UNITED KINGDOM",0.02,-0.02,0,0.90474556614021595,0.90571564385699155,0.91785376916144645,0.91822105758448025,0.92266133296819475,0.92303054518626915,0.93760252472433236,0.93797771581065659,0.94100822949887797,0.94782584933550085,0.94820513138805584,0.95275826076477366,0.9600916442182742,0.96047583455209495,0.96857260715767168,0.96896019123416521,0.97610935810180421,0.98854423576553896,0.99484965377549894,1.0062224009675533,1.013069944813084,1.0134753349470629]
[null,"UNITED STATES",0.02,-0.02,0,0.77704564078039462,0.77804154465321829,0.77933396626198559,0.78087625297378027,0.78253834019784296,0.78425522153783156,0.78597937036786192,0.78880913443520961,0.79123705510477405,0.79348169645844324,0.79646573319680558,0.79966806377629185,0.80179111199681663,0.80368293626508913,0.80604835337614178,0.80809195910773757,0.8101441912014925,0.81225416156808383,0.81420210736358412,0.81574958052196722,0.8167917453229363,0.81814317308160345]
[null,"AUSTRALIA",0.03,-0.02,0,0.29706984925624619,0.29430339732142485,0.29667639124112533,0.29391360336945244,0.29252059914722695,0.2900192918111284,0.2873184979305809,0.28800369514026108,0.28532167142883003,0.28370657442026881,0.28106456748590125,0.27844716414295739,0.27877358992379647,0.27617752122428813,0.27551768503084234,0.27295193682469021,0.27041008205338829,0.27084942851653404,0.26832715327574203,0.2661210006718015,0.26461487467436218,0.26215065848460678]
[null,"AUSTRIA",0.03,-0.02,0,0.59655246842566823,0.59099709572584536,0.58549345722790302,0.58004107115900827,0.57463946023281975,0.56928815160770729,0.56398667684536086,0.5587345718697847,0.55353137692667398,0.54837663654316826,0.5432698994879811,0.53821071873190107,0.53319865140865974,0.52823325877616378,0.52331410617808971,0.51844076300583486,0.51361280266082299,0.5088298025171617,0.50409134388464594,0.49939701197210812,0.49474639585110763,0.49013908841995996]
[null,"BELGIUM",0.03,-0.02,0,0.84510405144880385,0.83723405136596374,0.82943734036651851,0.82171323594860146,0.81406106196611983,0.80648014856956596,0.79896983214738049,0.79152945526786245,0.7841583666216192,0.77685592096455236,0.76962147906137535,0.76245440762965644,0.75535407928438325,0.74831987248304266,0.74135117147121321,0.73444736622866369,0.7276078524159536,0.72083203132153117,0.71411930980932337,0.70746910026681542,0.70088082055361134,0.69435389395047675]
[null,"CANADA",0.03,-0.02,0,0.34522200110347134,0.34200713404346278,0.3388222053135157,0.34151684316723963,0.33833648025286267,0.33518573434997295,0.33206432965125121,0.32897199291782353,0.33244155867043784,0.32934570900578347,0.32627868932611787,0.32324023115327699,0.3202300685092897,0.32559902131481944,0.32256689252508364,0.31956300032205626,0.31658708175357259,0.31363887631620035,0.31928704689561233,0.31631369813316063,0.31336803857059692,0.31044981035327612]
[null,"CHILE",0.03,-0.02,0,0.16356557841240993,0.16204238064647039,0.1605333705634942,0.15903841307613939,0.15755737486148075,0.15609012870410136,0.15463654705286786,0.15319650035070156,0.15176988087856177,0.15035652957882398,0.14895634020126344,0.14756919488134823,0.14619496895503659,0.14483353508944963,0.14348478651315788,0.14214859147259704,0.14082483844942789,0.13951343052241305,0.13821423347292733,0.13692712354943454,0.13565199570478556,0.13438874918467797]
[null,"CZECH REPUBLIC",0.03,-0.02,0,0.32932557294165621,0.32625874077833983,0.32322046837560908,0.32021048977175454,0.31722854148182539,0.31427436247456447,0.3113476941495586,0.30844828031460125,0.30557586716326651,0.30273020325269123,0.2999110394815645,0.29711812906832225,0.29435122752954446,0.29161009265855409,0.28889448450421445,0.28620416534992515,0.28353889969281265,0.28089845422311532,0.27828259780375997,0.27569110145012882,0.27312373831001457,0.27058028364376319]
[null,"DENMARK",0.03,-0.02,0,0.30455398176354359,0.30171783412278935,0.29890809800157458,0.29612452744360462,0.29336687878304402,0.29812416742074332,0.29534789718718379,0.29259748086703363,0.28987267769668473,0.28717324915463122,0.28449895894058963,0.28184957295481433,0.28103508520775983,0.27841795641743589,0.27582519954174356,0.2732565876181331,0.27071189579763516,0.27758320913883361,0.27499822581616162,0.27243731505464791,0.26990025267946094,0.26738681660338909]
[null,"FINLAND",0.03,-0.02,0,0.45453979938758093,0.45030691439229337,0.4461134479812694,0.44195903307040751,0.43784330599406329,0.43376590647321506,0.42972647758392613,0.42572466572610074,0.42176012059253093,0.41783249513823151,0.4139414455500609,0.41008663121662459,0.40626771469845907,0.40248436169849322,0.39873624103278499,0.3950230246015306,0.39134438736034327,0.38770000729180037,0.38408956537725408,0.38051274556890641,0.37696923476214222,0.37345872276812181]
[null,"FRANCE",0.03,-0.02,0,0.77586985769325745,0.77048879850310537,0.77054367194304463,0.76494942896886409,0.76187722968545391,0.75963029337826538,0.75670434031949607,0.75136242035523837,0.74489487413665489,0.74439586879393405,0.73848834920993955,0.74247702940750604,0.74064475714547384,0.73544189330701371,0.73960423637920325,0.73271669940479822,0.73108163579176344,0.73036056361660329,0.7242050140340297,0.72876862191667846,0.73133683817455719,0.72736965505447171]
[null,"GERMANY",0.03,-0.02,0,0.35131047016578848,0.34803890446382857,0.34692674419486885,0.34369600177815413,0.34049534553017052,0.33952925426278929,0.33636740069624455,0.3345480766269095,0.3333626501539978,0.33025822285912204,0.3271827054280978,0.32413582863889218,0.32342095156117645,0.32305543501867456,0.3215595450995628,0.31856503378201184,0.31835681853433168,0.31539213248893566,0.31245505497219694,0.31196221527431839,0.30905707873421673,0.30792131540840395]
[null,"GREECE",0.03,-0.02,0,0.37069878039066917,0.3672466617700309,0.36382669087579839,0.36043856833346377,0.35708199755643327,0.35375668472006466,0.35046233873594673,0.34719867122641834,0.34396539649932467,0.34076223152300839,0.3375888959015339,0.33444511185014253,0.33133060417093568,0.32824510022878517,0.32518832992746693,0.32216002568601837,0.31915992241531432,0.31618775749486261,0.31324327074981434,0.31032620442818931,0.30743630317831316,0.30457331402646431]
[null,"HUNGARY",0.03,-0.02,0,0.54381294163064298,0.53874870381478412,0.53373162652544492,0.5287612705819742,0.52383720089357466,0.51895898642121518,0.51412620013990007,0.50933841900128785,0.50459522389665934,0.49989619962022913,0.49524093483280068,0.49062902202575853,0.48606005748539571,0.48153364125757453,0.477049377112715,0.47260687251111055,0.46820573856856595,0.46384559002235576,0.45952604519749918,0.45524672597334975,0.45100725775049505,0.44680726941796611]
[null,"IRELAND",0.03,-0.02,0,0.39929347335889109,0.39557506772230144,0.39189128960006087,0.38824181652472833,0.38462632903182914,0.38104451063188938,0.37749604778273166,0.37398062986202851,0.37049794914011147,0.36704770075303295,0.36362958267587964,0.36024329569633406,0.3568885433884823,0.35356503208686574,0.35027247086077451,0.3470105714887799,0.34377904843350493,0.34057761881662857,0.33740600239412377,0.33426392153172557,0.33115110118062763,0.32806726885340559]
[null,"ISRAEL",0.03,-0.02,0,0.45793979927358491,0.45854622705020337,0.45608871908720494,0.46553793500172141,0.46697063775414815,0.46716025401385031,0.47210865942842589,0.47429068617234871,0.46987387177763884,0.46757408624519237,0.46761139467151452,0.46325678093076533,0.46708599608730156,0.46273627510134885,0.45842706073048228,0.46141184952207637,0.46269763393584473,0.46080411858799941,0.49307005104349694,0.49102359975125609,0.49187538091446587,0.48729480970325523]
[null,"ITALY",0.03,-0.02,0,1.1469345290476936,1.1411676973417275,1.1338819011208674,1.1280994788734229,1.1189633487383031,1.1202606626958878,1.1167687473590568,1.1063688798881086,1.105088210613959,1.0947971177075084,1.0886497778713953,1.0822243922023773,1.0721462177554757,1.0697335880150094,1.0718402674736021,1.0678356562335374,1.0596318607934201,1.0781556279298208,1.0681153436990498,1.0581685592421735,1.0531210730182554,1.0597251281164439]
[null,"JAPAN",0.03,-0.02,0,1.8811367670084396,1.8636187507513766,1.8462638703698995,1.8290706066672273,1.8120374545940434,1.7956176028050745,1.7802606680880564,1.7651847182433784,1.7499620280705208,1.7349327159225258,1.7191222761389058,1.7031130138091002,1.6872528371399842,1.6715403577768815,1.6559742002941169,1.6411081069324855,1.6274914548843029,1.6141652418540078,1.6006169012458533,1.5872578533545516,1.5729001058069216,1.5582525320060643]
[null,"KOREA",0.03,-0.02,0,0.36946612051820854,0.36602548099683829,0.3628628444812767,0.36026484663133101,0.35690989363119779,0.3538132201831522,0.35051834771463458,0.3475570758949767,0.34523381575805423,0.34201883867451388,0.33883380094562493,0.33567842376225965,0.33285345938310029,0.33070980732675831,0.32763008453215603,0.32485690744908319,0.32183168956715186,0.31920537865041748,0.3173506249789439,0.3143953090736516,0.31146751443793497,0.30856698478099359]
[null,"LATVIA",0.03,-0.02,0,0.26743148143589135,0.26494103570030847,0.26247378214811612,0.26002950480296821,0.25760798969979015,0.25520902486604929,0.2528324003031992,0.25047790796829716,0.24814534175579267,0.24583449747948552,0.24354517285465177,0.24127716748033654,0.23903028282181152,0.2368043221931955,0.23459909074023724,0.23241439542325862,0.23025004500025614,0.22810585001016062,0.22598162275625183,0.22387717728972839,0.22179232939343013,0.2197268965657124]
[null,"LUXEMBOURG",0.03,-0.02,0,0.14428165325325767,0.14293803571751307,0.14160693057015361,0.14028822129002735,0.13898179244108119,0.13768752966225595,0.13640531965747568,0.1351350501857298,0.13387661005124807,0.13262988909376666,0.13139477817888512,0.13017116918851307,0.12895895501140583,0.12775802953378823,0.12656828763006561,0.12538962515362156,0.12422193892770116,0.12306512673637919,0.12191908731561241,0.12078372034437529,0.11965892643587803,0.11854460712886665]
[null,"MEXICO",0.03,-0.02,0,0.37153965074520356,0.3713388564827601,0.37114400750241344,0.36768774272083743,0.36644881872878055,0.36303627771822916,0.35965551586905997,0.36683708440628265,0.3634209276860339,0.3600365837983297,0.35831017617983169,0.35894916520442743,0.35957314545558033,0.35622463389694892,0.35556242058214643,0.35225125874989738,0.34897093198919882,0.35958797549615318,0.35623932583331991,0.35292186034606682,0.34963528863291743,0.35122920057063001]
[null,"NETHERLANDS",0.03,-0.02,0,0.43097861439408031,0.42696514205872826,0.42298904503539553,0.41904997526787741,0.41514758794122986,0.41128154145158491,0.40745149737624814,0.40365712044407381,0.39989807850611631,0.39617404250655469,0.39248468645388807,0.38882968739239948,0.3852087253738849,0.38162148342964625,0.37806764754274447,0.37454690662051165,0.37105895246731874,0.36760347975759733,0.36418018600911162,0.3607887715564807,0.3574289395249462,0.3541003958043849]
[null,"NEW ZEALAND",0.03,-0.02,0,0.30912270694011645,0.30624401321588718,0.30339212722001896,0.30056679930653746,0.29776778215428712,0.29499483074528143,0.29224770234325487,0.30043808673732808,0.29764026821609674,0.29486850427590328,0.29212255228442957,0.28940217186886225,0.3003750560383267,0.29757782448813813,0.29480664205284146,0.29206126615102185,0.28934145646029497,0.30533541897272254,0.3024919942269888,0.29967504876856432,0.311027163355235,0.30813073445139189]
[null,"NORWAY",0.03,-0.02,0,0.14739701757286028,0.14602438832262757,0.14466454163129341,0.14331735846175289,0.14198272088542985,0.14066051207195349,0.1393506162789315,0.13805291884181842,0.13676730616387794,0.1354936657062393,0.13423188597804564,0.1329818565266947,0.13174346792816991,0.13051661177746177,0.12930118067907842,0.12809706823764452,0.12690416904858778,0.12572237868891201,0.12455159370805627,0.12339171161883919,0.12224263088848739,0.12110425092974775]
[null,"POLAND",0.03,-0.02,0,0.41676690063947364,0.41288577436048512,0.40904079092578272,0.40523161375647182,0.40145790940803627,0.39915947862810763,0.39544232081247038,0.39175977889089586,0.38811153050415681,0.38449725629498399,0.38091663988011082,0.37736936782257852,0.37385512960429818,0.37037361759886878,0.36692452704464906,0.3635075560180791,0.36012240540725088,0.356768778885725,0.35344638288659103,0.35015492657676939,0.34884401532398296,0.34559541839110647]
[null,"PORTUGAL",0.03,-0.02,0,0.76669612189143921,0.75955629273968628,0.75248295298165868,0.74547548343734737,0.73853327069283481,0.73165570704659666,0.72484219045630738,0.71809212448613757,0.71140491825454488,0.70477998638254891,0.69821674894248931,0.69171463140726097,0.6852730646000208,0.67889148464436377,0.67256933291496312,0.66630605598866954,0.66010110559606638,0.65395393857347572,0.64786401681541073,0.64183080722747254,0.63585378167968343,0.62993241696025692]
[null,"SLOVAK REPUBLIC",0.03,-0.02,0,0.43363584082435508,0.42959762316658923,0.42559701126073818,0.42163365490463461,0.41770720715735549,0.41381732430885221,0.40996366584986349,0.40614589444210758,0.40236367588875332,0.39861667910516474,0.39490457608991947,0.39122704189609603,0.38758375460282946,0.3839743952871304,0.38039864799596829,0.37685619971861334,0.37334674035923648,0.36986996270976463,0.36642556242298852,0.36301323798592089,0.35963269069340281,0.3562836246219564]
[null,"SLOVENIA",0.03,-0.02,0,0.68767297294949703,0.68126904393649401,0.67492475127451346,0.6686395396022522,0.6624128587301884,0.65624416359241966,0.65013291419894947,0.6440785755884183,0.63808061778127423,0.63213851573338053,0.62625174929005389,0.62041980314053269,0.61464216677286776,0.60891833442923304,0.60324780506165343,0.59763008228814485,0.59206467434926169,0.58655109406505013,0.58108885879240157,0.57567749038280314,0.57031651514048254,0.56500546378094163]
[null,"SPAIN",0.03,-0.02,0,0.77159509990495023,0.76584174388957815,0.75870987110122645,0.75249428427520626,0.7454867092086449,0.73854439192455401,0.73650721286252985,0.73122401665672676,0.72441452016715546,0.72141761094455625,0.71469943624386378,0.70804382429548618,0.70878231709231809,0.70218180809621378,0.69564276609492137,0.69021956184433131,0.68379191781685278,0.68532826711651162,0.67894617308947047,0.67262351207595639,0.6710018344820261,0.66475315482665542]
[null,"SWEDEN",0.03,-0.02,0,0.26090592838172166,0.25896602562678489,0.26867258921440496,0.26617058570874269,0.2666680159948292,0.26472058182794272,0.2622553812442468,0.26234563996639482,0.26130090888367097,0.25968475976144778,0.27128427834284985,0.26875795357920523,0.26625515512106718,0.26377566388058965,0.26447386849220961,0.26569461931722144,0.26322034804559286,0.26076911833326016,0.26395401408653318,0.26149595213645049,0.26007592285253789,0.25765397548299768]
[null,"SWITZERLAND",0.03,-0.02,0,0.11444898841313635,0.1133831864604085,0.11232730974877006,0.11128126584978208,0.11024496319574212,0.10921831107166843,0.10820121960735923,0.10719359976952567,0.10619536335399808,0.10520642297800485,0.10422669207252311,0.10325608487470089,0.10229451642034962,0.10134190253650645,0.10039815983406622,9.9463205700481686E-2,9.8536958292531882E-2,9.7619336529157774E-2,9.6710260084364744E-2,9.5809649380190959E-2,9.4917425579741366E-2,9.4033510580286667E-2]
[null,"TURKEY",0.03,-0.02,0,0.29267494345027406,0.29054761888683345,0.28949916686993671,0.29182099117904303,0.29303387746681897,0.29479660450221173,0.2950727100371433,0.2937793316713187,0.29282966563152069,0.29106382442620088,0.28898686698620629,0.28702709218789196,0.29024464296866037,0.28984818239052618,0.29195447835844845,0.29472742681670455,0.29567672980414672,0.29470145704199308,0.29414075537199141,0.29257672383896377,0.28985211396766769,0.28883494319783104]
[null,"UNITED KINGDOM",0.03,-0.02,0,0.98671041631233913,0.97845716225275048,0.99076218380467362,0.98153574777558295,0.97897185781619567,0.96985521875985303,0.98623753258556313,0.977053232202856,0.97208232212436407,0.97379944416659536,0.96473097302020516,0.96251596590395927,0.96635869178766998,0.95735951237137895,0.96139731612507606,0.95244433933532402,0.95488803914192033,0.96672159737854635,0.96733423698825793,0.9776994119418061,0.97887504598907549,0.96975930848927605]
[null,"UNITED STATES",0.03,-0.02,0,0.77952409263696976,0.77332158502043946,0.76763905840647373,0.76239833436022575,0.75739248590522179,0.75251536988648204,0.74769380080407311,0.74473544646124357,0.74114286041264454,0.73728610214145041,0.73485773130353449,0.73282729428768123,0.72880721528431613,0.72446556438079235,0.72097864689876634,0.71694149183022793,0.71295401457189378,0.70909252733485462,0.70501372631950576,0.70034324837086892,0.69492061659717885,0.69002892969933238]
[null,"AUSTRALIA",0.04,-0.02,0,0.29791144207489145,0.29229929559938328,0.2944990243520052,0.28895116204082133,0.28536890348295629,0.28029375759256364,0.275013498422845,0.27467005471796352,0.26949573657570985,0.26586437403261293,0.26085593998490281,0.25594185634311495,0.2554224311985489,0.2506107056500676,0.2485278246041456,0.2438459817544599,0.239252336886244,0.23914934796522697,0.23464417971470466,0.23061759273168178,0.22762066991451255,0.22333268241219831]
[null,"AUSTRIA",0.04,-0.02,0,0.59195917385264396,0.58080766665290806,0.56986623494202127,0.55913092125394548,0.54859784267459322,0.53826318943739504,0.52812322354532482,0.51817427741888222,0.50841275256954677,0.49883511829822097,0.48943791041819168,0.48021773000215029,0.47117124215281614,0.46229517479671917,0.45358631750070549,0.44504152031073935,0.43665769261257781,0.42843180201391062,0.4203608732475575,0.41244198709532714,0.40467227933214983,0.39704893969009986]
[null,"BELGIUM",0.04,-0.02,0,0.83859697611408113,0.82279923088116258,0.80729908838418629,0.79209094229217625,0.77716929188792805,0.7625287400784222,0.74816399144272194,0.73406985031664229,0.7202412189135029,0.70667309548028145,0.69336057248850214,0.68029883485920528,0.66748315822135529,0.6549089072030565,0.64257153375496112,0.6304665755052602,0.61858965414566336,0.60693647384778571,0.59550281970936592,0.5842845562297545,0.57327762581412323,0.56247804730585083]
[null,"CANADA",0.04,-0.02,0,0.35357441742086754,0.34691367486348851,0.34037840940295183,0.34315237107111496,0.33668796219693381,0.33034533182587689,0.32412218585741454,0.31801627340798128,0.3223513517146141,0.31627879877807508,0.31032064244316632,0.3044747276718664,0.29873894002341678,0.30646196522404262,0.30068874138936669,0.29502427530353881,0.28946651815496344,0.28401345972818232,0.29242973577275544,0.28692085535003475,0.28151575289446107,0.27621247340508343]
[null,"CHILE",0.04,-0.02,0,0.16230619908128663,0.15924862630932241,0.15624865711862412,0.15330520214847509,0.15041719357921216,0.14758359021407599,0.14480336822378911,0.14207551883627412,0.13939908080514302,0.13677303858023757,0.1341964667446901,0.13166843990752955,0.12918803956444036,0.12675435781377892,0.12436653229970919,0.12202368005336829,0.11972496146881569,0.11746957273150622,0.11525666839399844,0.11308543495562753,0.11095509850417233,0.10886490344711934]
[null,"CZECH REPUBLIC",0.04,-0.02,0,0.32678985404513888,0.32063368724994001,0.31459349219970562,0.30866708418338462,0.30285231964617798,0.29714709541422485,0.29154934793389403,0.2860570525254062,0.28066822265051622,0.27538090919399155,0.27019319975862593,0.26510321797353403,0.26010912281547682,0.2552091079429718,0.25040140104294711,0.24568426318970482,0.24105598821595839,0.23651490209572049,0.23205936233881524,0.22768775739679672,0.22339850608005957,0.21919005698592967]
[null,"DENMARK",0.04,-0.02,0,0.30386826619079149,0.29814390324842177,0.29252737759852998,0.28701665776935825,0.28160975055863247,0.28683270660140497,0.28142926471880386,0.27612761452001949,0.2709258384223111,0.26582205496694572,0.260814418138683,0.2559011166980798,0.25364346465360238,0.24886525181868363,0.24417705241236615,0.23957717073426821,0.23506394302812814,0.24377003396139324,0.23917781982083325,0.23467211520882378,0.23025129043251938,0.22591374649972465]
[null,"FINLAND",0.04,-0.02,0,0.45103996441202476,0.44254313619704155,0.43420637381970323,0.42602666191101168,0.41800104190640858,0.4101266109756756,0.40240052097299411,0.39481997740678376,0.38738223842894792,0.38008461384315922,0.37292446413182806,0.36589919950140115,0.35900627894564474,0.35224320932657449,0.34560754447269865,0.339096884294249,0.33270887391507947,0.32644120282091776,0.32029160402366341,0.31425785324142796,0.30833776809402269,0.3025292073136015]
[null,"FRANCE",0.04,-0.02,0,0.7820592624409104,0.7698841573839238,0.76580509358093851,0.75354757465058464,0.74505251335950085,0.73796400331403844,0.72984048174577731,0.71845338112734658,0.70563281356120722,0.7016183639961292,0.6898283305691213,0.69341319764964759,0.68758150444458277,0.67692214420762098,0.68137603540290015,0.66854006613314376,0.66325794772726787,0.65928280512389004,0.64773293509789398,0.65166256117400345,0.65270607911166845,0.64434307458650197]
[null,"GERMANY",0.04,-0.02,0,0.35194524581607067,0.34531519408955125,0.34177599638775308,0.3353375160790355,0.32902032582322949,0.32589739041019311,0.31975803611675141,0.31552664468126629,0.31227517055238097,0.30639243578530312,0.30062052176736964,0.29495734082355729,0.29270395265472965,0.29087103338208681,0.28745608845815368,0.28204090311828267,0.28057749796793224,0.27529189361060846,0.27010586107791251,0.26839220267492275,0.26333614862139204,0.26075353749848351]
[null,"GREECE",0.04,-0.02,0,0.36784449885414527,0.36091493215673587,0.35411590674718979,0.34744496344896952,0.34089968941225424,0.33447771724122266,0.32817672413777738,0.32199443106139841,0.31592860190482575,0.30997704268526854,0.30413760075085217,0.29840816400201348,0.29278666012756421,0.2872710558551454,0.28185935621580194,0.27654960382241162,0.27133987816170685,0.26622829489963379,0.26121300519979768,0.25629219505474654,0.25146408462985331,0.24672692761955778]
[null,"HUNGARY",0.04,-0.02,0,0.53962572731884173,0.52946009352319623,0.51948596303296335,0.50969972825055265,0.50009784953939618,0.49067685394367755,0.48143333393217963,0.47236394616579624,0.4634654102882616,0.45473450773966007,0.44616808059228807,0.43776303040844583,0.42951631711974669,0.42142495792753798,0.41348602622403641,0.40569665053378767,0.3980540134750663,0.39055535074084208,0.38319795009894236,0.37597915041105012,0.36889634067018262,0.36194695905630159]
[null,"IRELAND",0.04,-0.02,0,0.39621902032869305,0.38875492575421222,0.38143144206653468,0.37424592039495153,0.36719576176898694,0.36027841617836232,0.35349138165066946,0.34683220334641823,0.34029847267113239,0.33388782640417231,0.32759794584396806,0.32142655596935638,0.31537142461671541,0.30943036167260146,0.30360121828159475,0.29788188606906862,0.29227029637859947,0.2867644195237436,0.28136226405390852,0.27606187603405463,0.27086133833796566,0.26575876995483283]
[null,"ISRAEL",0.04,-0.02,0,0.47788394295818176,0.47568114738065176,0.46917953174450483,0.48049038344962469,0.47952752290781653,0.47683233063780223,0.48152932544645943,0.48156123547095447,0.47248943825643092,0.46647197489798842,0.46380588534762157,0.4550685688261592,0.45770659054733909,0.4490841743988806,0.44062418995180574,0.4425192778503057,0.44194149712219022,0.43687603804262898,0.48477430804182192,0.47917943412688441,0.47773641168392394,0.46873666766476046]
[null,"ITALY",0.04,-0.02,0,1.1513011202423782,1.1365152424123808,1.1196493702887804,1.1052584147519886,1.0863048128751389,1.0824605716034315,1.0716553826522328,1.0514672121784072,1.0443152153767707,1.024642087300599,1.0109509567910371,0.99696642130192192,0.9781852642287302,0.97026426589488568,0.96887975120573211,0.95896254492183908,0.94326901544430997,0.96852394878436365,0.9502785996706864,0.93237696200028097,0.92134963057960129,0.92740354086367705]
[null,"JAPAN",0.04,-0.02,0,1.8681068079451235,1.8329148429602857,1.7983858349296367,1.7645072948681675,1.7312669690621734,1.6992855762240981,1.6691691143056517,1.6398048607927791,1.6105970169651207,1.5820109068343744,1.5526891367482816,1.5234391059147188,1.4947400960701711,1.4665817269134331,1.438953813690574,1.4126182370939488,1.3883188320992885,1.3646938707561476,1.3410378934906479,1.3179149808878188,1.2936759349915636,1.2693052737358352]
[null,"KOREA",0.04,-0.02,0,0.36704960931996317,0.36013501699368439,0.35369229722186274,0.34811426057823042,0.34155637811835787,0.33543736304539656,0.32911829184202956,0.3233389787009846,0.31851636240839915,0.31251605416836647,0.306628781562369,0.30085241519070732,0.29560295991511559,0.29136212249826798,0.2858733540995565,0.28087390878419893,0.27558272054964572,0.27090611751365967,0.26735525002941779,0.26231873040562964,0.25737709027239958,0.25252854226098859]
[null,"LATVIA",0.04,-0.02,0,0.2653723305022323,0.26037316572040059,0.25546817672723759,0.25065558941055488,0.24593366307942982,0.24130068983460537,0.23675499395075095,0.23229493127035997,0.22791888860906589,0.22362528317216038,0.21941256198210402,0.21527920131682099,0.2112237061585763,0.20724460965323419,0.20334047257970386,0.19950988282937976,0.19575145489538828,0.19206382937145627,0.18844567246022004,0.18489567549079672,0.18141255444544419,0.1779950494951375]
[null,"LUXEMBOURG",0.04,-0.02,0,0.1431707230837386,0.14047362939927255,0.13782734438704136,0.13523091089780351,0.13268338981338645,0.13018385970701182,0.12773141651001946,0.12532517318486994,0.12296425940430721,0.12064782123656514,0.11837502083650427,0.11614503614256695,0.11395706057944167,0.11181030276632815,0.10970398623069873,0.10763734912745164,0.10560964396335522,0.10362013732668289,0.1016681096219416,9.9752854809597322E-2,9.7873680150703801E-2,9.6029905956342018E-2]
[null,"MEXICO",0.04,-0.02,0,0.38560441518466743,0.38286453497039524,0.38020057685776609,0.37303824259984891,0.36904169749829718,0.3620895776082193,0.35526842386991692,0.36411712634085419,0.35725777702203115,0.35052764621470872,0.34621391949368208,0.34520490680741089,0.34421861712512608,0.33773412198305153,0.33504580641412679,0.3287341114738293,0.3225413181650601,0.33822179172848432,0.33185026660958039,0.32559877022133082,0.31946504142595245,0.32016486480590733]
[null,"NETHERLANDS",0.04,-0.02,0,0.42766019424604185,0.4196038012618149,0.41169917706222026,0.40394346258067132,0.39633385261054871,0.38886759479056976,0.38154198860927169,0.37435438442824925,0.36730218252379238,0.36038283214657801,0.35359383059907579,0.34693272233033329,0.34039709804781521,0.33398459384597251,0.32769289035122889,0.32151971188307388,0.3154628256309594,0.30952004084670265,0.30368920805210231,0.29796821826148179,0.29235500221887928,0.2868475296496068]
[null,"NEW ZEALAND",0.04,-0.02,0,0.32025099941148005,0.31421801355129514,0.30829867891610591,0.30249085450952301,0.29679243966789931,0.29120137330052909,0.28571563314416115,0.29577104403257498,0.29019921902725176,0.28473235775829253,0.27936848288686472,0.27410565432384676,0.28872513475487227,0.28328604273437236,0.27794941398584405,0.27271331827496476,0.26757586172975345,0.29021472217848659,0.28474756885644281,0.27938340743371548,0.29410759565290828,0.28856710719476875]
[null,"NORWAY",0.04,-0.02,0,0.14626209993068853,0.14350676994769282,0.14080334571005967,0.1381508494015499,0.13554832162632444,0.13299482106193528,0.13048942411885328,0.12803122460641017,0.12561933340503351,0.1232528781446561,0.12093100288918378,0.11865286782690714,0.11641764896674561,0.11422453784021351,0.11207274120900067,0.10996148077806188,0.10788999291411094,0.1058575283694181,0.10386335201081053,0.10190674255377799,9.9986992301587488E-2,9.8103406889312669E-2]
[null,"POLAND",0.04,-0.02,0,0.41370301674639043,0.40590955332259654,0.39826290553629956,0.39076030762980718,0.38339904594761293,0.37823673882942671,0.37111139995037939,0.36412029037517596,0.35726088145131074,0.35053069216180405,0.3439272882278297,0.33744828122824733,0.33109132773572147,0.32485412846911438,0.31873442746184694,0.31273001124592514,0.30683870805133939,0.30105838702054483,0.29538695743774024,0.28982236797266508,0.28715216329646903,0.28174270339135504]
[null,"PORTUGAL",0.04,-0.02,0,0.76079276665910489,0.74646072081937276,0.7323986664240314,0.71860151729202426,0.70506428305732372,0.69178206736393599,0.67875006609491362,0.6659635656347267,0.65341794116437069,0.64110865498858982,0.6290312548946132,0.61718137254181038,0.60555472188168191,0.59414709760761575,0.58295437363384572,0.5719725016030669,0.56119750942216129,0.55062549982551134,0.54025264896537606,0.53007520502882277,0.52008948688071288,0.51029188273225368]
[null,"SLOVAK REPUBLIC",0.04,-0.02,0,0.43029696074297041,0.42219089554844036,0.41423753487876802,0.40643400203960744,0.39877747452865714,0.39126518301477348,0.38389441033631622,0.37666249051836359,0.36956680780844142,0.36260479573041737,0.355773936156218,0.34907175839503324,0.34249583829967939,0.33604379738979534,0.32971330199155735,0.32350206239360024,0.31740783201883849,0.31142840661189014,0.30556162344180737,0.2998053605198267,0.29415753583185505,0.28861610658541509]
[null,"SLOVENIA",0.04,-0.02,0,0.68237807484438928,0.66952322885046034,0.65691054636034185,0.64453546542419704,0.6323935100315905,0.62048028849253378,0.60879149184903225,0.59732289231655433,0.58607034175486095,0.57502977016764223,0.56419718423041809,0.55356866584617148,0.54314037072819021,0.53290852700960578,0.52286943387912643,0.51301946024247103,0.50335504340901782,0.49387268780319632,0.48456896370015334,0.47544050598523679,0.46648401293684921,0.45769624503223033]
[null,"SPAIN",0.04,-0.02,0,0.76909749385034143,0.75655666241764508,0.7423044175997302,0.72947902998362235,0.71573688185206275,0.70225361249221208,0.69579723809129135,0.68481431016751615,0.67191356963060833,0.66446288036676271,0.65194552626252233,0.63966397788709006,0.63801341169957504,0.62599432074134131,0.61420164907902386,0.60405671695637209,0.59267731255531009,0.59244203593518308,0.58128143243247943,0.57033107577755038,0.56601535671403636,0.55535258704281421]
[null,"SWEDEN",0.04,-0.02,0,0.2624265080405811,0.25814299120983231,0.2717212804206352,0.26660251218665149,0.2657282773718132,0.26144690981967655,0.25652169330815988,0.25523072932490565,0.25236738282823412,0.24875849708020464,0.26590281400866334,0.26089365581697732,0.25597886167285844,0.25115665391763975,0.25092015670781115,0.25131248695849695,0.24657818579130389,0.24193307083134208,0.24519903736029514,0.2405799032184999,0.23746799507071684,0.23299450065808167]
[null,"SWITZERLAND",0.04,-0.02,0,0.11356776178984615,0.11142833770589299,0.10932921674440049,0.10726963966287331,0.10524886152165747,0.10326615141449907,0.10132079220417885,9.9412080263126784E-2,9.7539325218923445E-2,9.5701849704595207E-2,9.3898989113613829E-2,9.2130091359511196E-2,9.0394516640022737E-2,8.8691637205673801E-2,8.7020837132725459E-2,8.5381512100397822E-2,8.3773069172289841E-2,8.219492658191703E-2,8.0646513522289062E-2,7.91272699394516E-2,7.7636646329917181E-2,7.6174103541912438E-2]
[null,"TURKEY",0.04,-0.02,0,0.29391754799435821,0.28918751026966072,0.28603675024306341,0.28760105216078541,0.28764265626161084,0.28846881520443757,0.28720745030970279,0.2838137313032057,0.28093772860639588,0.27697978555916619,0.27265003578585628,0.26849999484570108,0.27164320658695262,0.26973119862446726,0.27132266578363606,0.2738443862645728,0.27378564475077694,0.27109279596433017,0.26900526802274732,0.26556873613277127,0.26056587140185566,0.25796539571983307]
[null,"UNITED KINGDOM",0.04,-0.02,0,1.100997999020412,1.0815363950495114,1.0960625988256156,1.0754146377802352,1.0646057550969779,1.0445503876540203,1.0657221898053331,1.0456457906253267,1.031654756952898,1.0282665434517919,1.0088957451450078,0.99966341905378986,1.0019823803401084,0.98310673110293212,0.98399889132670326,0.96546202053247965,0.96414977100236809,0.97792659414090222,0.97344142193076266,0.98567124098486369,0.98169768823704928,0.96320416820746579]
[null,"UNITED STATES",0.04,-0.02,0,0.78348733697569251,0.77017766258026388,0.75776029821037094,0.74611616929026225,0.73494971409170895,0.72410436018870505,0.71347717861966775,0.70571623837507025,0.69713271403395516,0.68828252711674553,0.68192221947704235,0.67626241172922319,0.66740160690170425,0.65821383822690127,0.650453672687755,0.64190300603166806,0.63353004468762297,0.62543817683479008,0.61714848113956933,0.60813634858478727,0.59818151076469717,0.58907883348670964]
[null,"AUSTRALIA",0.05,-0.02,0,0.29917969345462814,0.29074800141363277,0.29347372355649676,0.28520284116277628,0.27958195277804238,0.27208314891194485,0.26441511070159851,0.26349819920423301,0.25607210807019726,0.25073603191687249,0.24366961313593052,0.23680234512724055,0.23608386581690474,0.22943038466171503,0.22637842272295472,0.21999846717488308,0.21379831601057642,0.21393650928146321,0.20790720046789432,0.20254444144808875,0.19858807537706358,0.19299132689704915]
[null,"AUSTRIA",0.05,-0.02,0,0.58744469687351297,0.57088891824442456,0.55479972618505802,0.53916397102532365,0.5239688736883612,0.50920201524622088,0.49485132676989396,0.48090507946539746,0.46735187508784987,0.45418063662570451,0.44138059924752626,0.42894130150391285,0.41685257677736914,0.40510454497314785,0.39368760444426426,0.38259242414408584,0.37180993600008344,0.36133132750251062,0.35114803450195398,0.34125173420986787,0.33163433839637307,0.32228798677976006]
[null,"BELGIUM",0.05,-0.02,0,0.83220155745911417,0.80874786925083997,0.78595516933998055,0.7638048292905546,0.74227874566623375,0.72135932523443524,0.70102947058740062,0.68127256616851384,0.6620724646924333,0.64341347394794302,0.6252803439727338,0.60765825458963441,0.5905328032941054,0.57388999348309566,0.55771622301564217,0.54199827309586224,0.52672329746925384,0.51187881192347318,0.49745268408500803,0.48343312350340911,0.46980867201497495,0.4565681943780126]
[null,"CANADA",0.05,-0.02,0,0.36463607271168058,0.35435964306285772,0.34437283096487636,0.34825679696348349,0.33844197955634941,0.3289037702199703,0.31963437339161355,0.31062621320856515,0.31725260314708564,0.30831156768424267,0.29962251475630969,0.29117834281468391,0.28297215045158786,0.29512395499818156,0.28680656462408316,0.2787235807814219,0.2708683972608571,0.26323459403387472,0.27667767920597047,0.26888015471911608,0.2613023855384996,0.25393817836588883]
[null,"CHILE",0.05,-0.02,0,0.16106843637246498,0.1565290937683218,0.15211768741301501,0.1478306061240911,0.14366434222442398,0.1396154950591379,0.13568075668048171,0.13185690714538684,0.12814085423801191,0.12452949893000248,0.12101992165495426,0.1176092625747289,0.11429472932113108,0.11107359752502881,0.10794325884564737,0.10490112926647931,0.10194473294671053,9.9071691435326459E-2,9.6279614072264069E-2,9.3566203075233501E-2,9.09292567634922E-2,8.8366639203367264E-2]
[null,"CZECH REPUBLIC",0.05,-0.02,0,0.32429764624050467,0.31515806243003369,0.30627605678331754,0.29764437005181493,0.28925594757222051,0.28110393350070029,0.27318166520962128,0.26548266784219754,0.25800064902060016,0.25072949370320718,0.24366325918679027,0.23679617024955327,0.23012261443105275,0.2236371374451436,0.21733443872219982,0.21120936707696777,0.20525691649851099,0.19947222205880563,0.19385055593664302,0.18838732355358892,0.18307805981884251,0.17791842547992473]
[null,"DENMARK",0.05,-0.02,0,0.30331439995816784,0.29476618071736427,0.28645887338908094,0.27838568842476286,0.27054002762367618,0.2767969185369436,0.26899603356359919,0.26141499860408091,0.25404761769104078,0.24688786947623012,0.23992990230926153,0.23316802945506468,0.23000119480271145,0.22351913974996257,0.21721976652085775,0.2110979266480639,0.20514861676196686,0.21659533967822928,0.21049109784084483,0.20455889002997554,0.19879386786197817,0.19319131959375915]
[null,"FINLAND",0.05,-0.02,0,0.44760018405900831,0.43498560161225297,0.42272653217906031,0.41081295644223548,0.39923513745601119,0.38798361268805753,0.37704918628577028,0.36642292156051526,0.35609613368368837,0.34606038258861849,0.3363074660725156,0.32682941309282371,0.31761847725250114,0.30866713046890298,0.2999680568210914,0.29151414657054558,0.28329849035038446,0.27531437351835225,0.26755527066895268,0.26001484030024558,0.25268691963094808,0.24556551956360362]
[null,"FRANCE",0.05,-0.02,0,0.79013333097484151,0.77119143851643523,0.76356570208416341,0.74483605633887662,0.73136868708288494,0.72009959288951086,0.7073557046916954,0.69048924096232023,0.67193177429455597,0.66554776161088647,0.64865560506815456,0.65424610813348927,0.6454662654887261,0.63018611775419575,0.63775303756307566,0.61977943397772184,0.61197899258977395,0.60591595750220117,0.58993805060462168,0.59491958313794346,0.59595291954868523,0.58425938277953227]
[null,"GERMANY",0.05,-0.02,0,0.35315758291518717,0.34320464811971541,0.33740781729162184,0.32789875344180941,0.31865768070146694,0.31370035937174151,0.30485943573541446,0.29856152573882422,0.29367043636672929,0.28539401007456688,0.27735083583534198,0.26953433997603693,0.26638379920333077,0.26367921744729139,0.25889032983314447,0.25159410090684592,0.24954305096297474,0.24251025360833309,0.23567565948331692,0.23345335915362175,0.22687401278291719,0.22352378028178163]
[null,"GREECE",0.05,-0.02,0,0.36503919471269708,0.35475140399679023,0.34475355101728883,0.33503746454547023,0.32559520363991279,0.31641905115637786,0.30750150744060045,0.29883528419883426,0.29041329854114123,0.28222866719255707,0.27427470086740241,0.26654489880214038,0.25903294344231331,0.25173269527921605,0.24463818783208563,0.23774362277170619,0.2310433651814443,0.2245319389518409,0.21820402230499608,0.2120544434450885,0.20607817633147574,0.20027033657091911]
[null,"HUNGARY",0.05,-0.02,0,0.53551036255901752,0.52041823377941454,0.50575144196250199,0.49149799996355886,0.47764625846798731,0.46418489647034722,0.45110291202171748,0.43838961323782072,0.42603460956056438,0.41402780326585459,0.40235938121074311,0.39101980681316145,0.37999981225768847,0.36929039092098015,0.35888279001067069,0.34876850341173055,0.33893926473443203,0.32938704055824303,0.32010402386612541,0.31108262766387312,0.30231547877927417,0.29379541183602936]
[null,"IRELAND",0.05,-0.02,0,0.39319732267625834,0.38211595984087304,0.37134689974817597,0.36088134086314477,0.35071072970179284,0.34082675384042066,0.33122133512188601,0.3218866230533392,0.31281498839002841,0.30399901689993042,0.29543150330411122,0.2871054453878632,0.2790140382778068,0.27115066888027878,0.26350891047646141,0.25608251746983618,0.24886542028166783,0.24185172039034775,0.23503568551054205,0.22841174490820415,0.22197448484762311,0.21571864416678632]
[null,"ISRAEL",0.05,-0.02,0,0.50191140192043937,0.49666824789770569,0.48579912135665326,0.4999536466561893,0.49650290170053912,0.49081231350965038,0.49588455777661927,0.49372382508024609,0.47980935381948109,0.47004321796170362,0.46479858114269262,0.45169930140203374,0.45344462781865108,0.44066533315709527,0.42824619354431037,0.42961798611302537,0.42762310965768507,0.41969671987868595,0.48914702356916051,0.4799723939599424,0.47638932348974211,0.46296338531559006]
[null,"ITALY",0.05,-0.02,0,1.1572897776458104,1.1337696288103865,1.1076112063056525,1.0852137063972287,1.0570181422724354,1.0493615830380598,1.0322064254182763,1.0031160596873434,0.99151094553304564,0.96356748837030681,0.94370871828564462,0.92357827512881596,0.89754934414850907,0.88592811699526575,0.88316362104783153,0.86917629286356513,0.84771129650393529,0.88541392332983981,0.86046056689002903,0.83621046344997985,0.82097924760147101,0.82919131025054982]
[null,"JAPAN",0.05,-0.02,0,1.8554001539651572,1.8031099649807167,1.7522934547917559,1.7029090911484508,1.6549165122919836,1.609102270125979,1.5662217430034873,1.5247817518189462,1.4839954980947021,1.4444516174253688,1.4043691184388842,1.3647902025645136,1.3263267274679431,1.2889472570145224,1.252621241024803,1.2183255413609066,1.186998511249906,1.156822962783975,1.1268839332404543,1.0979022262011555,1.0677265861038301,1.0376351662816621]
[null,"KOREA",0.05,-0.02,0,0.36469963356924767,0.35442141260373927,0.34487782903916969,0.33657141399374813,0.32708592224854049,0.31827848859134655,0.30930854090509868,0.30113939721593497,0.2943048179208867,0.28601051304264991,0.27794996408420786,0.27011658317221371,0.26304855771315278,0.25736469559827635,0.25011146316644939,0.24356533271782657,0.23670100361304819,0.23070082483693666,0.22622132313623253,0.2198457950789432,0.21364994662676695,0.20762871392299997]
[null,"LATVIA",0.05,-0.02,0,0.26334851310085028,0.25592664052560765,0.24871393637085296,0.24170450570539651,0.23489261973313558,0.22827271111091896,0.22183936939836635,0.21558733663592453,0.20951150304754576,0.20360690286447594,0.19786871026674049,0.19229223543900925,0.18687292073761833,0.18160633696561548,0.17648817975278475,0.17151426603769171,0.16668053064887436,0.16198302298238521,0.1574179037729691,0.1529814419562382,0.14867001161927912,0.14448008903720033]
[null,"LUXEMBOURG",0.05,-0.02,0,0.142078855667882,0.13807468966752384,0.13418337188291921,0.13040172194647154,0.1267266491219354,0.12315514977836289,0.11968430493524092,0.11631127787681333,0.11303331183363785,0.10984772772948286,0.1067519219917229,0.10374336442344306,0.10081959613551318,9.7978227536941867E-2,9.5216936381867734E-2,9.2533465871591572E-2,8.9925622810098721E-2,8.739127581156339E-2,8.4928353558370639E-2,8.253484310823192E-2,8.0208788249010635E-2,7.7948287899913149E-2]
[null,"MEXICO",0.05,-0.02,0,0.40332903243492396,0.39785209210246036,0.39258519225253374,0.38152108090625247,0.37471126099729529,0.36415088532293033,0.35388812956552995,0.36545936559498954,0.35515973332846412,0.3451503725252324,0.33844641734607511,0.33607772260663771,0.33380151308863248,0.32439408463423952,0.32001969867547919,0.31100067898491668,0.3022358396354875,0.3258750190981517,0.31669098065903956,0.30776577323521825,0.29909210226940552,0.29939022501936907]
[null,"NETHERLANDS",0.05,-0.02,0,0.42439871577405669,0.41243801338586661,0.4008143959046323,0.38951836336698964,0.37854068354420767,0.36787238439670328,0.35750474674120825,0.34742929712459503,0.33763780089853745,0.32812225548934643,0.31887488385747959,0.30988812814137962,0.30115464348044668,0.29266729201209585,0.2844191370379941,0.27640343735470757,0.26861364174412788,0.26104338361917195,0.2536864758203809,0.24653690555916516,0.23958882950356186,0.23283656900248967]
[null,"NEW ZEALAND",0.05,-0.02,0,0.33338171832284902,0.32398612081909522,0.31485531663663296,0.30598184318428867,0.29735844818686941,0.28897808375789058,0.28083390063934943,0.29340903186406381,0.28513997265701058,0.27710395787853315,0.26929441970702933,0.26170497541985355,0.28121064436290572,0.27328536867143421,0.26558344866028588,0.25809858956296011,0.25082467401648212,0.28227486107824956,0.27431959288459629,0.2665885256410071,0.28557523502355181,0.27752695337565775]
[null,"NORWAY",0.05,-0.02,0,0.14514665664976251,0.14105603172960399,0.1370806916711409,0.13321738743551109,0.12946296155054529,0.12581434553017037,0.1222685573665407,0.11882269909284811,0.11547395441481839,0.1122195864089586,0.10905693528567406,0.1059834162154267,0.10299651721615811,0.10009379710025085,9.7272883479349717E-2,9.4531470825412744E-2,9.1867318586406968E-2,8.9278249355108821E-2,8.676214708951295E-2,8.431695538339451E-2,8.1940675785611775E-2,7.9631366166775297E-2]
[null,"POLAND",0.05,-0.02,0,0.41069827881900428,0.39912369175802165,0.38787530783092483,0.3769439337521136,0.36632063532761283,0.35876279588936821,0.34865189104894867,0.33882593882307943,0.3292769084772395,0.31999699560470313,0.31097861574801083,0.30221439820020496,0.29369717998076283,0.28541999998130502,0.27737609327629259,0.26955888559406471,0.26196198794369752,0.25457919139329205,0.24740446199542476,0.24043193585561201,0.23740108283691078,0.23071047894743518]
[null,"PORTUGAL",0.05,-0.02,0,0.75499070870869134,0.73371303081505479,0.71303501536934377,0.69293976226369669,0.67341084768094917,0.65443231067147645,0.63598864010833478,0.61806476201004357,0.60064602722064497,0.58371819943697278,0.5672674435733458,0.55128031445417469,0.53574374582524276,0.52064503967467712,0.50597185585488547,0.49171220199697335,0.47785442370940079,0.46438719505286763,0.45129950928364204,0.43858066985776684,0.42622028168879189,0.41420824265188722]
[null,"SLOVAK REPUBLIC",0.05,-0.02,0,0.42701537341521367,0.4149809265453972,0.40328564290126062,0.3919199639468034,0.38087460053139305,0.37014052529775809,0.35970896530394375,0.34957139485320088,0.33971952852594844,0.33014531440811318,0.32084092751031412,0.31179876337251133,0.3030114318488934,0.29447175106792367,0.28617274156260802,0.2781076205661886,0.27026979646859928,0.26265286342915378,0.25525059614106299,0.24805694474350146,0.24106602987706657,0.23427213787858756]
[null,"SLOVENIA",0.05,-0.02,0,0.67717403333946691,0.6580894395913186,0.63954270125492585,0.62151866011168699,0.60400258514255301,0.58698016048838975,0.57043747374964993,0.55436100461579196,0.53873761381515262,0.52355453237624161,0.50879935119168285,0.49446001087627106,0.48052479191085623,0.46698230506400024,0.45382148208357659,0.44103156665070614,0.42860210558863576,0.41652294031937392,0.40478419856110204,0.39337628625957433,0.38228987974691397,0.37151591812139351]
[null,"SPAIN",0.05,-0.02,0,0.76694033206085455,0.74780917573865979,0.72673389284612233,0.70773276739271829,0.68778694595988177,0.66840325166169268,0.65845361045106987,0.64258312800215822,0.62447339941900704,0.61365705344812793,0.59636253979409914,0.57955543225859973,0.57707273081503263,0.56080926221091609,0.54500414209029757,0.5314506797227706,0.51647296377334373,0.51609334864070322,0.50154844377133456,0.48741345361645738,0.48202614247305997,0.46844134351123423]
[null,"SWEDEN",0.05,-0.02,0,0.26421481496399218,0.25760274458549126,0.27673934915821974,0.26894008664550029,0.26678323717879843,0.26018282744918203,0.2528501724481847,0.2503694164506623,0.24584998495461952,0.24042664413877748,0.26569646575736561,0.25820842153291124,0.25093141062479229,0.24385948554401582,0.24300267504473336,0.24282696752924954,0.2359834475502911,0.22933279645314975,0.23309763869312228,0.22652831748602748,0.22200764994779337,0.21575087458483322]
[null,"SWITZERLAND",0.05,-0.02,0,0.11270165637444242,0.1095254192171452,0.10643869700402839,0.10343896696212673,0.10052377741703278,9.7690745789147507E-2,9.4937556646401869E-2,9.2261959811857988E-2,8.9661768524643332E-2,8.7134857652714628E-2,8.46791619559909E-2,8.2292674398436239E-2,7.9973444507712585E-2,7.7719576781061797E-2,7.5529229136114498E-2,7.3400611405359084E-2,7.1331983873040905E-2,6.9321655853295347E-2,6.7367984308353113E-2,6.5469372505688156E-2,6.3624268713010843E-2,6.1831164930039699E-2]
[null,"TURKEY",0.05,-0.02,0,0.295317228268343,0.28801477532689101,0.28288368553920151,0.28394652620515903,0.28305622098360844,0.28322163633564573,0.28064517536875927,0.27535851407211481,0.27080311121059059,0.26490875317821366,0.25861042388194261,0.2525688833121289,0.25615948592313931,0.25311773409241867,0.25467385571118883,0.25744596631522121,0.25679466171220389,0.25276169011797867,0.24955374853728282,0.24464381620532868,0.23774909252218535,0.23401976109523415]
[null,"UNITED KINGDOM",0.05,-0.02,0,1.2611955487984712,1.2272920063188897,1.2464140138864386,1.211286699598094,1.1898931737281238,1.1563587694150863,1.1859411975238261,1.1525181705770902,1.1274381798844078,1.1181315941532093,1.0866196250274145,1.0692450924018315,1.0721218348506592,1.0419065450443725,1.03991681138208,1.0106091461439071,1.0057914673814694,1.023927311278843,1.0140528240351916,1.0309228025993418,1.0213171180732121,0.99253364244238274]
[null,"UNITED STATES",0.05,-0.02,0,0.78924810585980487,0.76887067333752512,0.74990272107801059,0.7321707656814419,0.7152748673044621,0.6989951765531619,0.68319208944729992,0.67150721792215173,0.65881845324332133,0.64590796218144964,0.63698166258555988,0.62915461019964747,0.61645525713940685,0.60347655696516378,0.59268669463547508,0.58078698068551016,0.56924409071690418,0.55818713909790585,0.54698746755117333,0.53495372089510074,0.5218005762896798,0.50988042310720116]
[null,"AUSTRALIA",0.06,-0.02,0,0.30093566192197629,0.289695477398899,0.29377151380230676,0.2827989158666796,0.27525041803847489,0.26543197112432831,0.25551787747817517,0.25445888441404219,0.24495464421836943,0.23815548064102568,0.22926018544573129,0.22069713654768128,0.22038286839516091,0.21215139429645832,0.20847029066807138,0.20068376075093516,0.19318806387267537,0.19427261648559732,0.18701638090642794,0.18063259673710261,0.17607317685658183,0.16949670471369066]
[null,"AUSTRIA",0.06,-0.02,0,0.58300695353618792,0.56123118361204094,0.54026875588375134,0.52008929137827431,0.50066354580118833,0.48196336715555288,0.46396165494373592,0.44663232089308436,0.4299502511485217,0.41389126987728309,0.39843210423304104,0.38355035062864951,0.36922444226862688,0.35543361789432698,0.34215789169650263,0.32937802435165836,0.31707549514021793,0.30523247510610119,0.29383180121881136,0.28285695150058854,0.27229202108258427,0.26212169915535644]
[null,"BELGIUM",0.06,-0.02,0,0.82591484326017617,0.79506627191006563,0.76536991905089113,0.7367827484124867,0.70926333116334883,0.68277178587153342,0.65726972070806067,0.63272017780906886,0.60908757971608474,0.58633767781679325,0.56443750271158377,0.54335531643394663,0.52306056645547438,0.50352384140881234,0.4847168284643939,0.46661227229918562,0.44918393559798381,0.43240656103001912,0.41625583464576354,0.40070835064089672,0.38574157743636572,0.37133382502538093]
[null,"CANADA",0.06,-0.02,0,0.37909772400203096,0.36493812476129284,0.3513073977293924,0.35757159930710108,0.34421601781584626,0.33135927783581659,0.31898274724279613,0.3070684898371161,0.31769829456909343,0.30583201248468755,0.29440894540304924,0.28341253889396351,0.27282685684825136,0.29192061747127246,0.28101715197465577,0.27052093952123207,0.26041676888836351,0.25068999700458555,0.27184546105858171,0.26169181850075246,0.25191742250746291,0.2425081079201607]
[null,"CHILE",0.06,-0.02,0,0.15985172019289051,0.1538811336085196,0.14813355976128825,0.14260066181340414,0.13727441697885501,0.13214711198141721,0.12721131742585268,0.12245987526467798,0.11788594085555687,0.11348280811577867,0.1092441362352078,0.10516379316995648,0.10123586033218503,9.7454624123726324E-2,9.3814636476509228E-2,9.0310589601422922E-2,8.6937418990782597E-2,8.3690285981768781E-2,8.0564426311963117E-2,7.7555291963938483E-2,7.4658543526150797E-2,7.1870006751123011E-2]
[null,"CZECH REPUBLIC",0.06,-0.02,0,0.32184779908625616,0.30982652973263014,0.29825426427861973,0.28711423207414299,0.27639028886613687,0.26606689340213413,0.2561290849077148,0.24656246140519333,0.23735315884211911,0.22848783099934455,0.21995363014954231,0.21173818843814238,0.20382959995970584,0.19621640350375993,0.18888756594509043,0.18183246625441901,0.17504088010629479,0.16850296506189333,0.16220924630524966,0.15615060291225419,0.15031825463251267,0.14470374916491402]
[null,"DENMARK",0.06,-0.02,0,0.30289825618819771,0.29158476722005944,0.28069384599543656,0.27020970927554538,0.26011716333802987,0.26798055362068013,0.25797126840650764,0.24833583789613753,0.23906029832127218,0.23013120747138252,0.22153562521311371,0.21326109473730626,0.20963947950547851,0.20180927946233973,0.19427154357175561,0.18701534806676515,0.1800301771917262,0.19501157886686801,0.18772774245944168,0.18071596309149179,0.17396607921783963,0.16746830883504005]
[null,"FINLAND",0.06,-0.02,0,0.44421887047295516,0.4276269450066954,0.41165474105380773,0.39627911152657658,0.38147777389928439,0.36722927791613824,0.35351297450533142,0.34030898585418889,0.32759817660203011,0.31536212610900094,0.30358310176068626,0.29224403326981735,0.28132848793782961,0.27082064684042129,0.26070528190260039,0.25096773382999654,0.24159389086445568,0.23257016833313024,0.2238834889614269,0.21552126392128118,0.20747137458729417,0.19972215497429166]
[null,"FRANCE",0.06,-0.02,0,0.80046256710006169,0.77471865534966478,0.76413589466887943,0.73904042162981964,0.72097601523457322,0.70612189511444501,0.68922363093399941,0.66730968823560266,0.64348026803225666,0.63576896215211798,0.61436254675898405,0.62461423744930433,0.61368547711822219,0.59431079528840602,0.60806295859966664,0.58535132710788096,0.57576303295724685,0.56835948530345615,0.5484624612564718,0.5558010340137568,0.55790162220860218,0.54342015500728991]
[null,"GERMANY",0.06,-0.02,0,0.35507155686337089,0.34180935393085382,0.33390633191640889,0.32143466684290428,0.3094288283046826,0.30292688762973646,0.2916123292546558,0.28353907573678017,0.27737646624582579,0.26701623627823046,0.25704296907800389,0.24744221128032723,0.24395083462595968,0.24085752676234609,0.23510818540716233,0.22632670909430341,0.22420931587241139,0.21583492093994164,0.20777331626871551,0.20557212708442255,0.19789384586486572,0.19424245576404003]
[null,"GREECE",0.06,-0.02,0,0.36228157299473723,0.34875007026832622,0.3357239798501408,0.32318442419151022,0.31111323083510806,0.29949290607923379,0.28830660962575455,0.27753813017496587,0.26717186193200415,0.25719278199076256,0.24758642856253615,0.23833888001784384,0.22943673471105491,0.22086709155858195,0.21261753134249323,0.20467609871245018,0.19703128485988658,0.18967201083932092,0.18258761151263089,0.17576782009302164,0.16920275326628959,0.16288289686781823]
[null,"HUNGARY",0.06,-0.02,0,0.53146494763542951,0.51161431231751009,0.49250511389825785,0.47410965912423741,0.45640128910689015,0.43935434068818846,0.42294410924931508,0.4071468129084666,0.39193955805589781,0.37730030617625893,0.36320784191014532,0.3496417423085727,0.33658234723582281,0.3240107308777655,0.31190867431436803,0.30025863911664236,0.28904374192976745,0.27824773000555197,0.26785495764877937,0.25785036354329932,0.24821944892500902,0.23894825657008956]
[null,"IRELAND",0.06,-0.02,0,0.3902269855394227,0.37565169959513156,0.36162081208618752,0.34811398930129722,0.33511165700933504,0.32259497209215932,0.31054579523696507,0.29894666464859943,0.28778077074374225,0.27703193179027941,0.26668457045656468,0.25672369123658517,0.24713485871831464,0.23790417666376074,0.22901826787038959,0.22046425478474169,0.21222974084014407,0.20430279249147484,0.19667192192094232,0.18932607038981739,0.18225459221199208,0.17544723932613795]
[null,"ISRAEL",0.06,-0.02,0,0.53086807552072779,0.52223169050181961,0.50654593878985166,0.52463846556336979,0.5184830917688007,0.50956080800610271,0.51565613835182766,0.51112303650354007,0.49203218762373901,0.47835343594200797,0.47053313503690536,0.45295835101742904,0.45399089762005224,0.43703397922608028,0.42071041511944585,0.42201408614993446,0.4189112393184074,0.40827605953702867,0.50666434881137967,0.49351161590371295,0.48759931675600571,0.46938709737774903]
[null,"ITALY",0.06,-0.02,0,1.1651367935120489,1.1331295576103781,1.0978996019240905,1.0680364000621914,1.0310781072887036,1.0209044634122182,0.99822282384729744,0.96093841340710173,0.94614211576652318,0.91080296088421575,0.88589922069411675,0.8607421575434161,0.82859275851310754,0.81473757946160807,0.81236417875975098,0.79571985626623698,0.76971797184417079,0.8262518676084708,0.7953907081329139,0.76568223732471485,0.74728764135664949,0.75972924140098341]
[null,"JAPAN",0.06,-0.02,0,1.8430143057651001,1.774176266620235,1.7079093825762757,1.6441176189606044,1.582708528071433,1.5246280341108882,1.4707691970505983,1.4192014251051845,1.3689199221847563,1.3206323957846171,1.2720888483850541,1.2245753257461052,1.1788364706835823,1.1348059979626324,1.0924200981542473,1.0528778274373274,1.0173121016696802,0.98339389091740781,0.94998230527918837,0.91796032580002518,0.88463222276513331,0.85159051094063654]
[null,"KOREA",0.06,-0.02,0,0.36241582573580111,0.34887930856353594,0.33640499543332564,0.32560771797765348,0.31344601268545774,0.30225233333034718,0.29096297009082323,0.2807807654510634,0.27236026870467012,0.26218739767488464,0.25239449140824477,0.24296735792091331,0.23457355298891763,0.2279755182711137,0.21946045270611639,0.21189223310770322,0.20397789093925994,0.19719811639479209,0.19236223447487896,0.18517735317181264,0.17826083285696248,0.17160265003558189]
[null,"LATVIA",0.06,-0.02,0,0.26135909500647031,0.25159712649833493,0.24219977521980648,0.23315342242954032,0.2244449580569314,0.21606176170286046,0.20799168435007745,0.20022303075671688,0.19274454250742862,0.18554538169756318,0.17861511522676474,0.1719436996792113,0.16552146676859006,0.15933910932671355,0.15338766781547319,0.14765851734258109,0.14214335516228446,0.13683418864293845,0.13172332368399928,0.12680335356565198,0.12206714821491335,0.11750784387265435]
[null,"LUXEMBOURG",0.06,-0.02,0,0.14100554698287632,0.13573887849718552,0.13066892423679777,0.12578833677011722,0.12109004309791802,0.11656723440307859,0.11221335618317155,0.10802209875160911,0.10398738809357827,0.10010337706351394,9.6364436911353407E-2,9.2765149125292101E-2,8.9300297579218424E-2,8.5964860973448631E-2,8.2754005557805765E-2,7.9663078126497658E-2,7.6687599274641582E-2,7.3823256906663054E-2,7.1065899987161202E-2,6.841153252518406E-2,6.5856307783196052E-2,6.3396522702345068E-2]
[null,"MEXICO",0.06,-0.02,0,0.42557177989317452,0.41704000963514598,0.40892628841766482,0.39365256875015869,0.38387407182636119,0.36953607222406737,0.35573360822493971,0.37117252165294945,0.35730893497588506,0.34396316420474116,0.33495013028289627,0.33139357759146693,0.32802776877566775,0.31577567267584494,0.30992325379022778,0.29834737561631475,0.2872038656298756,0.32230856963269167,0.31027009013543672,0.29868125735024709,0.28752527661748856,0.28767401224833677]
[null,"NETHERLANDS",0.06,-0.02,0,0.42119267342944244,0.4054607945990012,0.39031651386118721,0.37573788396340702,0.36170377740027637,0.34819385579541429,0.33518854042685242,0.32266898385334275,0.31061704260044548,0.29901525086681313,0.28784679521256562,0.27709549019307428,0.26674575490284402,0.25678259039549867,0.24719155794714928,0.23795875813164161,0.22907081067736007,0.22051483507639591,0.21227843191797835,0.20434966491911663,0.19671704362641185,0.18936950676396982]
[null,"NEW ZEALAND",0.06,-0.02,0,0.34883323059640059,0.33580403407431708,0.32326148832722096,0.3111874165645177,0.29956432091308982,0.2883753570591932,0.27760430983749823,0.29335974487516647,0.28240252683400702,0.27185456953600984,0.26170058676935876,0.25192586327431532,0.27762629917050385,0.26725673774596059,0.25727448762606908,0.24766508242786786,0.23841459609921825,0.28107634738647985,0.27057792393769725,0.2604716248918918,0.28449420781876927,0.27386812458487603]
[null,"NORWAY",0.06,-0.02,0,0.14405017282428817,0.13866978516007719,0.13349035922225375,0.12850438893170366,0.12370464856729273,0.11908418229427487,0.11463629408382256,0.11035453800907062,0.10623270890361053,0.10226483336889731,9.8445161117536886E-2,9.4768156639908452E-2,9.122849118204511E-2,8.7821035023147004E-2,8.4540850041535415E-2,8.1383182558274397E-2,7.8343456448088558E-2,7.5417266507593922E-2,7.2600372071230199E-2,6.9888690865643241E-2,6.7278293093611122E-2,6.4765395738940246E-2]
[null,"POLAND",0.06,-0.02,0,0.40775135441626598,0.39252151946117247,0.37786053086366239,0.3637471417632484,0.35016089888645402,0.34065063343632435,0.32792706337728567,0.31567872870358654,0.30388787899844677,0.29253742683716483,0.28161092302383978,0.27109253275302253,0.26096701266174677,0.25121968873868578,0.24183643505841912,0.23280365330999153,0.2241082530900958,0.2157376329323217,0.20767966204497665,0.19992266273101333,0.19728706123654013,0.18991823376640365]
[null,"PORTUGAL",0.06,-0.02,0,0.74928726972090931,0.72130079873017838,0.69435964452269772,0.66842476369146875,0.64345857113156413,0.61942488557139419,0.59628887713842338,0.57401701688334938,0.5525770281895932,0.53193783999768318,0.51206954177674535,0.49294334017784508,0.4745315173063584,0.45680739055290565,0.43974527392462998,0.42332044082078368,0.4075090881986751,0.39228830207804688,0.37763602433389193,0.36353102072958404,0.34995285014399696,0.33688183494801405]
[null,"SLOVAK REPUBLIC",0.06,-0.02,0,0.42378956400984469,0.4079606892663119,0.39272303548932602,0.37805452010909324,0.3639338853572327,0.35034066745979275,0.33725516698093255,0.32465842027429015,0.31253217200066435,0.30085884867218365,0.28962153318462036,0.2788039403009438,0.26839039305058127,0.258365800010186,0.24871563343298614,0.23942590819501947,0.23048316152774306,0.22187443350764635,0.21358724827459222,0.2056095959516675,0.1979299152403422,0.19053707666571257]
[null,"SLOVENIA",0.06,-0.02,0,0.67205844616903965,0.6469565327002692,0.62279219551431386,0.59953041539691365,0.57713748112910446,0.55558094063256114,0.53482955393970077,0.51485324792038967,0.49562307269964351,0.47711115970316093,0.4592906812698892,0.44213581177309319,0.42562169019358226,0.40972438409085699,0.39442085491996243,0.37968892464378379,0.36550724359239872,0.35185525952290975,0.33871318783491511,0.32606198289845506,0.31388331045288315,0.30215952103666072]
[null,"SPAIN",0.06,-0.02,0,0.76514091247434735,0.73960188502098401,0.71197717079417033,0.68720007421001583,0.66153260898153254,0.63682384384052038,0.62423844646698379,0.60418391325536558,0.58161716716920064,0.56837978018945201,0.54715034673609153,0.5267138493801421,0.52477765824424472,0.50517679846384744,0.48630804626862484,0.47034122884718371,0.45277361267537897,0.45352161030886068,0.4365822201664043,0.42027552961725478,0.41499300934318434,0.39949269286020828]
[null,"SWEDEN",0.06,-0.02,0,0.26628974858064236,0.25735565408471561,0.28412732964386583,0.27351494959940881,0.27010694610016084,0.26113552706373666,0.25138190899474072,0.24784473632534798,0.24176507052150228,0.23463521677778915,0.2712576682637477,0.26112598023079292,0.2513727187435435,0.24198374927179775,0.24068926241220784,0.24005286528753605,0.23108670127795156,0.222455430571767,0.22698978048876189,0.21851153300804957,0.21269827676417913,0.20475382822889793]
[null,"SWITZERLAND",0.06,-0.02,0,0.11185027235932914,0.10767257639519556,0.10365092067308006,9.977947696676942E-2,9.6052634738900119E-2,9.2464993010107924E-2,8.9011352531871327E-2,8.5686708251705171E-2,8.2486242059785483E-2,7.9405315806493543E-2,7.643946458076005E-2,7.3584390239468681E-2,7.0835955178541285E-2,6.8190176336678163E-2,6.5643219423063309E-2,6.3191393360669354E-2,6.0831144937109505E-2,5.8559053655284472E-2,5.6371826776361648E-2,5.4266294547903014E-2,5.2239405610226226E-2,5.0288222574341769E-2]
[null,"TURKEY",0.06,-0.02,0,0.29687885802512642,0.28702906549755108,0.28003583949115463,0.28085232437555707,0.27925963188686409,0.27902509798249497,0.27532829680918425,0.26831990913511433,0.26229077175391052,0.25466681310466011,0.24662885871420112,0.23893036021984684,0.24343386973971676,0.23957002257047211,0.24148930060862303,0.24492400419752275,0.24398947834706938,0.23887648157838476,0.2348307255880826,0.22871371217811376,0.2201710744879801,0.21562115487903136]
[null,"UNITED KINGDOM",0.06,-0.02,0,1.4869480956520507,1.4334286283851294,1.4597690059523645,1.4052454812787492,1.3692730194801208,1.3181295913362736,1.3605818523063129,1.3097630461169745,1.2700605407566508,1.2528904093503341,1.2060939635640491,1.1783124090560999,1.1841170828599323,1.1398893751058263,1.1344999143033878,1.09212544696129,1.0832724824976687,1.1082071676119141,1.0916903884211362,1.1160931819567161,1.0993151629402798,1.0582548738354638]
[null,"UNITED STATES",0.06,-0.02,0,0.79719378829541621,0.76972367102087569,0.74432369664192777,0.72074850184607153,0.69847436882248548,0.67720220330134284,0.65674651240477155,0.6419225378906791,0.62588634768427709,0.60969524816134069,0.59950903863025506,0.59089835466270624,0.57509722284818587,0.55909660618355228,0.54625174021260925,0.53183434308295052,0.51798204769621814,0.50484801757812803,0.49163854626176512,0.47747771092798102,0.46200969613141857,0.4481938506036659]
[null,"AUSTRALIA",7.0000000000000007E-2,-0.02,0,0.30325068009588263,0.28919576587438739,0.29560056736168761,0.28190021682403926,0.27249099022165302,0.2604078816745577,0.24833862452275191,0.24755033116949915,0.23607698948073538,0.2279915195222787,0.21742468007083607,0.20734758732675576,0.20801932754820537,0.1983781494833162,0.19431239627477156,0.18530650035740182,0.17671800529983009,0.17941838153326492,0.17110278612746993,0.16388074550747697,0.15894148381949974,0.15157494165506366]
[null,"AUSTRIA",7.0000000000000007E-2,-0.02,0,0.57864393396785685,0.55182522789229138,0.52624950209068422,0.50185914752115601,0.47859922517752812,0.45641734233981324,0.43526353456018807,0.41509015311862302,0.39585175769466241,0.37750501401360143,0.36000859623650716,0.34332309387422011,0.32741092301565905,0.31223624167047404,0.29776486903535576,0.28396420850215126,0.27080317423436129,0.25825212114663482,0.24628277812953925,0.23486818436919632,0.22398262861834473,0.21360159128203771]
[null,"BELGIUM",7.0000000000000007E-2,-0.02,0,0.81973398623769511,0.78174135632051789,0.74550959023509256,0.71095707632566518,0.67800598543359269,0.64658209558801516,0.61661462482168139,0.58803607173534367,0.56078206345159609,0.53479121061567436,0.5100049691166072,0.486367508217249,0.46382558479615582,0.44232842341803913,0.42182760196265418,0.40227694255450525,0.38363240754768763,0.36585200033157311,0.34889567073390543,0.33272522480822564,0.31730423880242764,0.30259797711465541]
[null,"CANADA",7.0000000000000007E-2,-0.02,0,0.39782851824477566,0.37939015663243919,0.36180636718714398,0.37203457125547135,0.35479169488410389,0.33834798291446111,0.32266639606566955,0.3077116117353324,0.32445508280382768,0.30941739729527723,0.29507667108075264,0.2814006018317306,0.26835838435221299,0.29754575251536169,0.28375524748747066,0.27060389804260027,0.25806208091035693,0.24610154578519639,0.27832106225405023,0.26542157376888248,0.25311994446774982,0.24138846506556347]
[null,"CHILE",7.0000000000000007E-2,-0.02,0,0.15865550103538412,0.15130221509039427,0.14428974366077135,0.13760228199459218,0.13122476168554734,0.12514282428589379,0.11934277128264795,0.11381153208318148,0.1085366976458691,0.10350629212841142,9.8709033870250096E-2,9.4134130105678782E-2,8.9771270458990068E-2,8.5610599284757144E-2,8.1642785173543425E-2,7.7858849976950445E-2,7.4250287615226937E-2,7.0809033659184423E-2,6.7527258551956237E-2,6.4397550765895095E-2,6.1412888635629555E-2,5.8566577705405611E-2]
[null,"CZECH REPUBLIC",7.0000000000000007E-2,-0.02,0,0.31943920303620837,0.30463399107019679,0.29051496382814879,0.27705031835604493,0.26420972568762635,0.25196426252873005,0.24028634610788677,0.22914967204643027,0.21852915510817306,0.20840087269518701,0.19874201096241367,0.18953081342972888,0.18074653197570939,0.17236938010271732,0.16438048836803104,0.15676186188063232,0.14949633976791182,0.1425675565209916,0.13595990513159606,0.12965850193743664,0.12364915309692601,0.11791832261770555]
[null,"DENMARK",7.0000000000000007E-2,-0.02,0,0.30262627743114917,0.28860030271900544,0.27522439702365586,0.26246843126421493,0.25030367276770454,0.26035516458524754,0.24828835073931679,0.23678080368044704,0.2258066027850916,0.21534102878608774,0.20536050809277873,0.19584255969175923,0.19215739317450328,0.18325137628695715,0.17475813111477892,0.16665852671636366,0.15893431882163234,0.17816787396695297,0.16991023647430195,0.16203531992590303,0.15452538615859532,0.14736351912892934]
[null,"FINLAND",7.0000000000000007E-2,-0.02,0,0.44089449224257582,0.42046012992807147,0.40097284944504252,0.38238875590791765,0.36466598884981666,0.3477646279323065,0.33164660302527799,0.31627560845439445,0.30161702122295864,0.2876378230239926,0.27430652586686305,0.26159310115092799,0.24946891202644289,0.23790664889037086,0.22688026787180135,0.21636493216841632,0.20633695610186564,0.19677375176603629,0.18765377814804146,0.17895649260732543,0.17066230460359094,0.1627525315693219]
[null,"FRANCE",7.0000000000000007E-2,-0.02,0,0.81350268052367913,0.7808439400966547,0.76789335577969131,0.73644212386724017,0.71407457960796372,0.69616631614797198,0.67546844450374355,0.64880897636214219,0.62003049136944721,0.6119536580375522,0.58644732560745005,0.60441772157486673,0.59190391850288282,0.56867313838710454,0.5921298258687836,0.56468608227044015,0.55367661298816229,0.54530914619974113,0.52160507456173866,0.53231158699141534,0.53621429705926804,0.5190648128288986]
[null,"GERMANY",7.0000000000000007E-2,-0.02,0,0.35784249092017884,0.34125738214779594,0.33137793745180233,0.31601939486153185,0.30137268249240118,0.29358352276700705,0.27997665722583159,0.27036828606852814,0.26324992696506344,0.25104894808798722,0.23941345421322452,0.22831723651842889,0.22497567786270181,0.22188406462121998,0.21547974100273748,0.20549279134344597,0.20371702098863229,0.19427524412419633,0.18527107011653285,0.18348576314963788,0.17498165472977098,0.17134045729760136]
[null,"GREECE",7.0000000000000007E-2,-0.02,0,0.35957038476167319,0.34290519241052181,0.32701239024463269,0.3118561799014235,0.29740242218331442,0.28361856015955983,0.27047354583211886,0.25793777020038033,0.24598299656721376,0.23458229693611846,0.22370999135620678,0.21334159007839673,0.20345373839252023,0.19402416402109501,0.18503162695126363,0.17645587159189743,0.16827758114809979,0.16047833411033738,0.15304056276019207,0.14594751359926764,0.13918320961211866,0.13273241427819824]
[null,"HUNGARY",7.0000000000000007E-2,-0.02,0,0.52748765036247069,0.50303991070233711,0.47972526292422013,0.4574911910396911,0.43628761304567149,0.41606676811526938,0.39678310901704117,0.37839319952035211,0.360855616555743,0.34413085690992085,0.32818124824520395,0.31297086424299442,0.29846544368013966,0.28463231325590277,0.27144031399571122,0.25885973106590815,0.24686222684141532,0.23542077707554387,0.2245096100281746,0.21410414841519607,0.20418095404844178,0.1947176750414284]
[null,"IRELAND",7.0000000000000007E-2,-0.02,0,0.38730666363987648,0.36935596379923369,0.35223723421632058,0.33591191514049262,0.32034323396957148,0.30549612241996138,0.29133713753572515,0.27783438635869268,0.26495745408992244,0.25267733558070044,0.24096636999876064,0.22979817852256404,0.21914760492329208,0.20899065890071722,0.19930446204531493,0.19006719630489693,0.18125805483968813,0.17285719515514789,0.16484569440696922,0.15720550677757889,0.14991942282813167,0.14297103073443801]
[null,"ISRAEL",7.0000000000000007E-2,-0.02,0,0.5657790278299849,0.55324092171398997,0.53213464461873183,0.5553870098007968,0.54616023417365711,0.53362358273713928,0.54142106851889871,0.53418284905756852,0.50942480360248765,0.49153141817805002,0.48101681680828817,0.4587228846159529,0.4591137132695719,0.4378349354087086,0.41754237593811622,0.4191461176675127,0.41513345021979275,0.40181242421635183,0.53848683873368841,0.52055546150563003,0.51176130292490007,0.48804244032510019]
[null,"ITALY",7.0000000000000007E-2,-0.02,0,1.1751199736934941,1.1348282899899387,1.0906748674608753,1.0538237539085733,1.0084855231994301,0.99707034700880814,0.96955276609313279,0.92461640863354266,0.9077586265790224,0.86568627367825901,0.83664119980802631,0.80732563546261549,0.76990810171906854,0.75500857539443089,0.75454012966175954,0.7363097418365786,0.70662117969354254,0.7895032392157576,0.75291172917772053,0.71801614455247043,0.69688378323399314,0.71514866731265292]
[null,"JAPAN",7.0000000000000007E-2,-0.02,0,1.8309471744159569,1.7460873301697089,1.6651605284853224,1.5879844826295273,1.5143853544054238,1.4454587415745488,1.3822205883306053,1.3222401318328734,1.2642652827722554,1.2091180960473233,1.1540311690290292,1.1005446967661923,1.0495371893631436,1.0008937529688571,0.95450481877632776,0.91180099451076169,0.87411144150174558,0.83853659203146058,0.80369494190782753,0.77063997339400259,0.73608870467219034,0.70197282535970862]
[null,"KOREA",7.0000000000000007E-2,-0.02,0,0.36019789972681143,0.34350362361893139,0.32826021467113697,0.31519665827854237,0.30058807770221474,0.2872815959587573,0.27396680903944043,0.26210305461421801,0.2524696710271131,0.24076833018034821,0.22960931735680734,0.21896749700248649,0.20964762396602324,0.20256291952088618,0.19317463238688368,0.18498642834517742,0.17641276782870252,0.16925710053822851,0.16448983166143819,0.1568661373845491,0.14959578236176721,0.14266239019813773]
[null,"LATVIA",7.0000000000000007E-2,-0.02,0,0.25940317520318484,0.24738048369557966,0.23591501401447618,0.22498094031515939,0.21455363371653577,0.20460960682484813,0.19512646082857921,0.18608283504537404,0.1774583588073374,0.16923360557632791,0.16139004918589347,0.15391002211128504,0.14677667567355049,0.13997394208807026,0.13348649827204873,0.12729973132943803,0.12139970563555029,0.1157731314472156,0.11040733496778145,0.10529022979952454,0.10041028971917275,9.5756522715213399E-2]
[null,"LUXEMBOURG",7.0000000000000007E-2,-0.02,0,0.13995031092265778,0.13346396235233432,0.12727823989350975,0.12137921027418438,0.1157535859948354,0.11038869539846977,0.10527245412785596,0.10039333790564177,9.5740356576045946E-2,9.1303029349652828E-2,8.7071361195549132E-2,8.3035820327626492E-2,7.9187316734337682E-2,7.5517181703545377E-2,7.2017148296343106E-2,6.867933272586603E-2,6.5496216599147464E-2,6.2460629982021218E-2,5.9565735248923543E-2,5.6805011681216433E-2,5.4172240779340478E-2,5.1661492255712836E-2]
[null,"MEXICO",7.0000000000000007E-2,-0.02,0,0.45339364086682676,0.44133320807372484,0.42998841703130963,0.41005952415726638,0.39703697003705563,0.37863529471395724,0.36108649123970743,0.38165256413331189,0.36396391773155817,0.34709509606290123,0.33573789411732913,0.33105290557501932,0.32668629641387203,0.31154519970806022,0.30430784688569162,0.29020393561481167,0.27675370552623657,0.32769416304965804,0.31250635423389095,0.29802246255377735,0.28420986320215269,0.28424823045625586]
[null,"NETHERLANDS",7.0000000000000007E-2,-0.02,0,0.41804061518199942,0.39866547318519868,0.38018832079458204,0.36256753842702844,0.34576343546350224,0.3297381608463687,0.31445561782030201,0.29988138262473968,0.28598262695473942,0.27272804401558215,0.26008777800456051,0.24803335686111053,0.23653762813380749,0.2255746978197668,0.21511987203868668,0.2051496014101532,0.19564142800891973,0.18657393477867606,0.17792669729036437,0.16968023773637647,0.16181598105700598,0.15431621310032995]
[null,"NEW ZEALAND",7.0000000000000007E-2,-0.02,0,0.36697606746085093,0.34996764014958126,0.33374751110965217,0.31827914467828744,0.30352769852974198,0.28945994519334534,0.27604419720898854,0.29565289868041078,0.28195012271639402,0.26888243631164799,0.25642040464585919,0.24453595712937168,0.27784051669350446,0.2649633002989743,0.25268291083251415,0.24097168685152981,0.22980324895244117,0.2863998906023138,0.27312596853167448,0.26046725970977919,0.29021455976116789,0.27676383726985304]
[null,"NORWAY",7.0000000000000007E-2,-0.02,0,0.14297215185208231,0.13634574847614181,0.13002646240333954,0.12400005951110006,0.11825296539300025,0.11277223478256747,0.10754552239420891,0.10256105511559119,9.7807605488833868E-2,9.3274466420783783E-2,8.8951427065405084E-2,8.4828749823960603E-2,8.0897148411177386E-2,7.7147766937991025E-2,7.3572159963752659E-2,7.0162273472966483E-2,6.691042673370827E-2,6.3809294996860833E-2,6.0851892997197059E-2,5.8031559219146531E-2,5.534194089180481E-2,5.2776979679386632E-2]
[null,"POLAND",7.0000000000000007E-2,-0.02,0,0.40486096432072927,0.3860966663367626,0.368202046859396,0.3511367984545069,0.33486248183721812,0.32382241356188202,0.30881405069796114,0.29450128809647258,0.28085188641662462,0.26783510053082649,0.25542161027162547,0.24358345438835161,0.23229396756470685,0.22152772035543281,0.21126046190676412,0.2014690653316461,0.19213147561667571,0.18322665994342521,0.17473456031224985,0.1666360483618633,0.16497863057648038,0.15733228168651575]
[null,"PORTUGAL",7.0000000000000007E-2,-0.02,0,0.74367986658400842,0.70921215581156627,0.67634193764215755,0.64499517226984304,0.61510125144940209,0.58659283945203333,0.55940572139236444,0.53347865858512733,0.50875325060569065,0.48517380374374475,0.4626872055538287,0.44124280522013037,0.42079229946607899,0.4012896237517441,0.38269084851396545,0.36495408021549253,0.34803936698025228,0.33190860860218602,0.31652547072495335,0.30185530299919255,0.28786506103298926,0.27452323195974565]
[null,"SLOVAK REPUBLIC",7.0000000000000007E-2,-0.02,0,0.42061807154407826,0.40112347086026912,0.38253239639545028,0.36480297195827799,0.34789526221464617,0.33177118273378425,0.3163944142034944,0.30173032062129929,0.28774587127722606,0.27440956635249486,0.26169136596652193,0.24956262251241837,0.23799601612856991,0.22696549316094783,0.21644620747753945,0.20641446450270784,0.19684766784542043,0.18772426840112569,0.17902371581263182,0.17072641218065213,0.16281366791975216,0.15526765966026337]
[null,"SLOVENIA",7.0000000000000007E-2,-0.02,0,0.66702899646194302,0.63611386273311377,0.60663156850382782,0.578515705229666,0.55170294223695016,0.52613288407109504,0.50174793445650867,0.47849316656161428,0.45631619927676353,0.43516707922636239,0.41499816824943958,0.39576403609521232,0.37742135809194383,0.35992881755859601,0.34324701273945846,0.32733836805212513,0.31216704944890822,0.29769888370103775,0.28390128142383925,0.27074316366950146,0.25819489192208794,0.24622820133710469]
[null,"SPAIN",7.0000000000000007E-2,-0.02,0,0.76371816169088291,0.73193888130112617,0.69801533597284604,0.66782973574947435,0.63687748974773439,0.60735980330701356,0.59293769424326703,0.56930580600458869,0.54291989891721226,0.52808438688331694,0.503608989970739,0.48026796678498862,0.48012512576831645,0.4578725212362354,0.43665126953674938,0.41901229969549819,0.39959212254005172,0.40246989861426474,0.38381642057435134,0.3660274848124655,0.36169950881417562,0.34493563686265077]
[null,"SWEDEN",7.0000000000000007E-2,-0.02,0,0.2686718118479875,0.25741323262416738,0.29437965014740342,0.28073588608373395,0.27603767457432482,0.2645657037767743,0.25230374191948718,0.24778119168742044,0.24016829183908311,0.23137004248333989,0.28342929338861028,0.27029305110491159,0.25776564095452181,0.24581884508346544,0.24413456221027643,0.24299102204571241,0.23172899298656538,0.22098893094274777,0.22643347925412766,0.21593885109110014,0.20880877522535299,0.19913100822558938]
[null,"SWITZERLAND",7.0000000000000007E-2,-0.02,0,0.11101322414906857,0.10586803752533719,0.1009613174950765,9.6282011725230293E-2,9.1819580130870007E-2,8.7563971133768834E-2,8.3505599021332103E-2,7.9635322354884713E-2,7.594442337868082E-2,7.2424588383254648E-2,6.9067888978881026E-2,6.5866764236964553E-2,6.2814003659130813E-2,5.9902730935657823E-2,5.7126388456663978E-2,5.4478722541163427E-2,5.1953769350718514E-2,4.9545841455958903E-2,4.7249515025709433E-2,4.5059617609869762E-2,4.2971216488527329E-2,4.0979607561059832E-2]
[null,"TURKEY",7.0000000000000007E-2,-0.02,0,0.29860758315598801,0.28623031011690347,0.27748984772261431,0.27831532944659976,0.27624132062950457,0.2758546733447827,0.27120715461842909,0.26261552490504503,0.25528190756581132,0.246092635329096,0.2364968953729967,0.22732167991796201,0.23316052187718653,0.22871850015237266,0.23133580869307557,0.23577599587167122,0.23478395957568207,0.2287592053342323,0.22406342291847237,0.21690534986429369,0.20685232678265655,0.20168403293164605]
[null,"UNITED KINGDOM",7.0000000000000007E-2,-0.02,0,1.8067242980672895,1.7254037605756365,1.7616236693469933,1.6799767970122004,1.622940316765463,1.5477210726353834,1.6085620682212818,1.53400922012329,1.4740792471799904,1.4454849320744272,1.3784903033324689,1.3365076210266658,1.3481166445407613,1.2856347935731081,1.2753223731854735,1.2162143555077947,1.2018568724283705,1.2362019786752272,1.2106697257960457,1.2458265558217116,1.2191370068020571,1.1626330410090189]
[null,"UNITED STATES",7.0000000000000007E-2,-0.02,0,0.80780369503112848,0.7731354352125851,0.74134343695953731,0.71208904645346194,0.68470185388610783,0.65878468202719087,0.63409501721047734,0.61683410373010017,0.59809350188432098,0.57926561522523523,0.56912261854393831,0.56109674745542704,0.54268867170112545,0.52418201329565495,0.51004198120238653,0.49365669917024618,0.47806290953503461,0.46343616834284418,0.44880149802150576,0.43307952593824212,0.41583866963435806,0.4006989121979202]
[null,"AUSTRALIA",0.08,-0.02,0,0.30620803062578372,0.28931219824809495,0.29921323092978486,0.28270335499790705,0.27145012805085988,0.25710415927706692,0.24291776197757645,0.24279883048036011,0.22940176727169323,0.22014545503115004,0.20799835131438968,0.19652149595085946,0.19876030642533019,0.18779318445325976,0.18350604873075263,0.17338062049390834,0.16381388935554456,0.16880156006479999,0.15948749061300074,0.15150418695881041,0.14630540801216657,0.13823262283840376]
[null,"AUSTRIA",0.08,-0.02,0,0.57435369907948852,0.54266222513179174,0.5127194115001813,0.48442877125867462,0.45769914140086415,0.43244438907866989,0.40858313405014157,0.38603848644193267,0.36473779898141784,0.34461243290005467,0.325597536753642,0.30763183744675165,0.2906574427879362,0.2746196549394711,0.259466794160498,0.24515003227560281,0.23162323533220219,0.21884281493972241,0.20676758781152912,0.19535864305700029,0.18457921679610759,0.17439457369246747]
[null,"BELGIUM",0.08,-0.02,0,0.81365623938770659,0.7687606192249683,0.72634223282782351,0.68626439231653769,0.64839795192416638,0.61262089184067114,0.57881792501953055,0.54688012567982847,0.51670457830671634,0.48819404601919525,0.46125665723657905,0.43580560963395598,0.4117588904326871,0.3890390121246099,0.36757276277835405,0.3472909701231614,0.32812827865000133,0.31002293901171701,0.29291660904357242,0.27675416576301248,0.26148352774283112,0.24705548728536575]
[null,"CANADA",0.08,-0.02,0,0.42192105261857177,0.39864045031989009,0.37664441640201257,0.392828130078201,0.37115280619633495,0.350673475242191,0.33132414516457953,0.31304246519707057,0.33855016369752833,0.31986976917755883,0.30222011449126873,0.28554432586098705,0.26978866766911103,0.31311334368823712,0.29583649252478939,0.27951293700376928,0.26409007653417343,0.24951821290076859,0.29711452790056103,0.28072045342078705,0.26523096506121219,0.25059614990666307]
[null,"CHILE",0.08,-0.02,0,0.15747924913153144,0.14878991985525639,0.14058005665987663,0.13282319300425899,0.12549432797287488,0.11856985349037548,0.11202745694854312,0.10584604923301942,0.10000577104655764,9.4487690291107845E-2,8.9274084748082752E-2,8.4348169741801399E-2,7.9694066958080872E-2,7.5296741993945884E-2,7.1142075693592544E-2,6.7216630387398904E-2,6.3507778197605849E-2,6.0003648111785678E-2,5.6692846192841463E-2,5.3564684138687799E-2,5.0609117516738078E-2,4.7816655734869463E-2]
[null,"CZECH REPUBLIC",0.08,-0.02,0,0.31707078762021851,0.29957557409317692,0.28304570492552616,0.26742791470665739,0.25267187708489924,0.23873004259722155,0.2255574854471103,0.21311175873687668,0.20135275768790314,0.19024259040807173,0.17974545578993928,0.16982752814620114,0.16045684821069647,0.15160322015371927,0.14323811427978012,0.13533457509427449,0.12786713444281414,0.12081172944332401,0.11414562494645125,0.10784734027442484,0.10189658000229104,9.6274168558476036E-2]
[null,"DENMARK",0.08,-0.02,0,0.30250551428689876,0.28581397797326025,0.27004344101781963,0.25514308486188553,0.24106489499422293,0.25389980778209192,0.23989021899290619,0.22665364606283653,0.21414743581144796,0.20233128855956914,0.19116712826867829,0.18061897984569,0.17721209824436629,0.16743395525733776,0.15819534699294954,0.14946650320573462,0.14121929630171448,0.16537390118027315,0.15624896181053774,0.1476275149381498,0.13948177904209164,0.13178550551973889]
[null,"FINLAND",0.08,-0.02,0,0.43762557188988516,0.41347843149082109,0.39066367298830418,0.36910777871154965,0.34874128752036065,0.32949857097539742,0.3113176218588411,0.29413985436398438,0.27790991530988701,0.2625755057727579,0.24808721255929511,0.23439834897892581,0.22146480440185737,0.20924490211815699,0.19769926503983085,0.18679068881314329,0.17648402193229712,0.16674605246815677,0.15754540104701131,0.14885241973451563,0.14063909649897544,0.13287896494612192]
[null,"FRANCE",0.08,-0.02,0,0.82981440859718991,0.7900310475802137,0.77529616121209255,0.73738832345685623,0.7109214147790982,0.69042397942363443,0.66616751367751759,0.63493589609270207,0.60139535129388644,0.59385487497004164,0.56450387389988366,0.59383809772939322,0.5800712063880672,0.55294233841261942,0.59029556012843287,0.55772445212436972,0.54530621780465394,0.53600279319071731,0.50823998986637742,0.52308954266607854,0.52924969892604756,0.50919382997460061]
[null,"GERMANY",0.08,-0.02,0,0.36166457134703944,0.34170877867256183,0.32995597774063623,0.31174979000438041,0.29454817649695808,0.28569624390434911,0.26993220323540162,0.2589803350361089,0.25117442872653073,0.23731521988523308,0.2242207292944379,0.21184876161605998,0.20909849234621369,0.20632275344431197,0.19947957484505682,0.18847276534869314,0.18735907739176194,0.17702104817815753,0.16725344688034535,0.16617974201579591,0.15701033826133398,0.15357794562553598]
[null,"GREECE",0.08,-0.02,0,0.35690442506008191,0.33721128596001687,0.31860476753591921,0.30102491263786774,0.28441507240917208,0.268721723742604,0.2538942968089607,0.23988501210219265,0.22664872647599457,0.21414278767573183,0.20232689689694994,0.19116297892757927,0.18061505945538484,0.17064914914529936,0.16123313411309462,0.15233667244245525,0.14393109641199475,0.13598932011715301,0.128485752189298,0.12139621333078043,0.11469785840020824,0.10836910279687099]
[null,"HUNGARY",0.08,-0.02,0,0.52357670308052062,0.4946869832582394,0.46739132960906982,0.44160178534492606,0.41723524692453329,0.39421319626278661,0.37246144771616269,0.35190990902887631,0.33249235546945982,0.31414621642995072,0.29681237380002906,0.28043497146639174,0.26496123532349936,0.25034130321570236,0.23652806426275735,0.22347700705098011,0.21114607620085044,0.19949553684887605,0.18848784660702575,0.17808753458713697,0.16826108710046953,0.15897683966408685]
[null,"IRELAND",0.08,-0.02,0,0.38443505907737607,0.36322284493327284,0.34318107042070384,0.32424515345871485,0.30635407545230048,0.28945018466770644,0.27347901045701667,0.25838908773338681,0.24413179113131789,0.23066117831757169,0.21793384194781906,0.20590876979196812,0.19454721257744534,0.1838125591245704,0.17367021837166516,0.16408750790973656,0.15503354866755154,0.14647916540773953,0.13839679271328378,0.13076038616145483,0.12354533839895578,0.11672839984784182]
[null,"ISRAEL",0.08,-0.02,0,0.60788554372026615,0.59073906068729476,0.56341755115302916,0.59319497185471581,0.58034845645388589,0.56364300088237318,0.57386333497211084,0.56341418153948153,0.53232632420585935,0.50976997427641668,0.4963184579070854,0.46893278335892413,0.46865060154086624,0.44279157364027427,0.41835938552558044,0.42056369905469143,0.41574867326665504,0.39965801150094338,0.5865414222847235,0.56255894713532417,0.54991569100906879,0.51957264834568095]
[null,"ITALY",0.08,-0.02,0,1.1875657781404558,1.1391390021308276,1.0861291908792337,1.0427017391239741,0.98926841408009392,0.9778816651370954,0.94609045446121853,0.89388742862926929,0.8759868345769295,0.82765196010669828,0.7951787268885927,0.76235676988417345,0.72029173269479729,0.70531396912902755,0.7080760402483729,0.6890570258118216,0.6562247908760982,0.77464593358268508,0.73190280950745001,0.69151814957242064,0.66752478130196935,0.69283206036072298]
[null,"JAPAN",0.08,-0.02,0,1.8191970778897661,1.718818100802878,1.6239777974328022,1.5343705569092991,1.4497076312446135,1.3712226481079637,1.3000378422736441,1.2331548373785601,1.1690440154593336,1.1086379542618365,1.0486016220882235,0.99074227332598597,0.93607546610542891,0.8844250435614408,0.83562456874663726,0.79134870913427668,0.7531270432662438,0.7174289446105091,0.68262004555755063,0.64993612913802601,0.61546413208558093,0.58150428201585502]
[null,"KOREA",0.08,-0.02,0,0.35804565004305333,0.33828954085700425,0.32043071852493415,0.30531366412171301,0.28846718076503491,0.27329532884653351,0.25821554123822138,0.24496192575351761,0.23444292126369554,0.22150691729374103,0.20928469132061697,0.19773685876853456,0.18781411483300609,0.18058846085005117,0.17062401818787903,0.16212128220640606,0.15317581463190291,0.14594060337569015,0.14155642472438157,0.13374567717723126,0.12636590814175286,0.11939333724655408]
[null,"LATVIA",0.08,-0.02,0,0.25747988440710085,0.24327275548667879,0.22984954222097392,0.21716699000469944,0.20518423091902821,0.19386265203989819,0.18316577101275336,0.17305911849277528,0.16351012707178314,0.15448802633388431,0.14596374370170476,0.13790981075368927,0.13030027471059077,0.12311061480592476,0.116317663270904,0.10989953067923658,0.10383553541122124,9.8106137009846217E-2,9.2692873214140423E-2,8.7578300466874925E-2,8.2745937704908276E-2,7.8180213251047126E-2]
[null,"LUXEMBOURG",0.08,-0.02,0,0.13891267850086567,0.13124780659567806,0.12400586413045925,0.11716351486248983,0.11069871018753763,0.10459061809102195,9.8819556019484084E-2,9.3366927456050713E-2,8.821516199551277E-2,8.3347658725919094E-2,7.8748732734239504E-2,7.4403564563718341E-2,7.0298152460051347E-2,6.6419267252505063E-2,6.2754409724589053E-2,5.9291770336913317E-2,5.6020191172442668E-2,5.2929129981521793E-2,5.000862621081046E-2,4.7249268906661437E-2,4.4642166389513821E-2,4.2178917601581468E-2]
[null,"MEXICO",0.08,-0.02,0,0.48810504768409924,0.47183955016391582,0.45670049190798173,0.43150084269461608,0.41481330186211157,0.39192488838067985,0.37029940323193489,0.39739324040503005,0.37546602457013423,0.35474870046308976,0.34089236160627018,0.33502668519608952,0.32964149666848297,0.31145266125140109,0.30282105786724378,0.28611211060775105,0.2703251234011253,0.34264091051251039,0.32373479829224333,0.30587188047264102,0.28899459606258604,0.28875553281568728]
[null,"NETHERLANDS",0.08,-0.02,0,0.41494114013918593,0.39204567284503583,0.37041352309621678,0.3499749840289274,0.33066419503866912,0.31241892955278638,0.29518039451321465,0.2788930409232942,0.26350438484816163,0.24896483829191388,0.23522754940657015,0.22224825151792338,0.20998512048178705,0.1983986399109855,0.18745147383879959,0.17710834640854081,0.16733592820156917,0.15810272883746143,0.149378995500247,0.14113661706372543,0.13334903350692121,0.12599115032777894]
[null,"NEW ZEALAND",0.08,-0.02,0,0.38824130307576821,0.36681906942154968,0.34657886377697439,0.32745546464188813,0.30938724928371886,0.29231599516602313,0.27618669233373305,0.3003401656104569,0.28376810809755942,0.26811045738620509,0.25331675867933207,0.23933934115583144,0.28179040498902441,0.26624187924133069,0.25155128424162004,0.23767128140742633,0.22455714418691072,0.29822955432815806,0.28177395533650612,0.26622633724159683,0.30232495060164749,0.28564337736361245]
[null,"NORWAY",0.08,-0.02,0,0.1419121146203173,0.13408174094890143,0.12668342871211402,0.11969333778544407,0.1130889434858693,0.10684896398891658,0.10095329175067703,9.5382928713791601E-2,9.0119925088616409E-2,8.5147321512298188E-2,8.0449094399374699E-2,7.6010104307799226E-2,7.1816047154005316E-2,6.78534081198085E-2,6.4109418102615737E-2,6.0572012568608974E-2,5.7229792676312334E-2,5.4071988545268644E-2,5.1088424551463195E-2,4.8269486537663643E-2,4.5606090833015527E-2,4.308965498206304E-2]
[null,"POLAND",0.08,-0.02,0,0.40202588026233588,0.37984304635519256,0.35888420857444503,0.33908182971886336,0.3203720991296895,0.30820891464413308,0.29120267823519752,0.27513480558881093,0.25995352001966265,0.24560990175705089,0.23205773030711535,0.21925333551314752,0.20715545683403963,0.19572511038741458,0.18492546332900095,0.17472171516345517,0.16508098560417153,0.15597220862072142,0.1473660323325032,0.13923472442602347,0.13901812429684557,0.13134743414290018]
[null,"PORTUGAL",0.08,-0.02,0,0.73816600715837233,0.69743575884199949,0.65895290895880532,0.62259345139720834,0.58824022240854901,0.55578252306174336,0.52511576252999181,0.49614112106008285,0.46876523153824917,0.44289987862646368,0.41846171449968222,0.39537199026802922,0.37355630221847064,0.35294435205826774,0.33346972038763018,0.31506965267160825,0.29768485702154973,0.2812593131344952,0.26574009177484431,0.25107718421659514,0.23722334109655627,0.22413392015925571]
[null,"SLOVAK REPUBLIC",0.08,-0.02,0,0.41749948648807927,0.39446285571436057,0.37269733155173901,0.3521327773542508,0.33270292644959448,0.31434516860316941,0.29700034826452132,0.28061257394607075,0.26512903811987032,0.25049984705203171,0.23667786002648494,0.22361853743998955,0.21127979727890173,0.19962187951521324,0.18860721798489538,0.17820031933569103,0.16836764865428103,0.15907752140427153,0.15030000132678717,0.14200680397466664,0.13417120556941292,0.12676795688720041]
[null,"SLOVENIA",0.08,-0.02,0,0.6620834489426749,0.62555125561477221,0.59103482200942203,0.5584229232893253,0.52761047173972531,0.49849817813655078,0.4709922317994622,0.44500399829881154,0.42044973384241452,0.39725031542178252,0.37533098584824492,0.35462111285737424,0.33505396150545569,0.31656647912458019,0.29909909214340535,0.28259551411886369,0.26700256436022646,0.25226999656106053,0.23835033688686746,0.22519873099666238,0.21277279950553887,0.20103250142246681]
[null,"SPAIN",0.08,-0.02,0,0.76269274117805119,0.72482577750979715,0.68483161140381443,0.64957448267752238,0.61373250441942784,0.57986820145448581,0.56435899808669387,0.53766997328008748,0.50800262025707432,0.49228899344388288,0.46512565518129517,0.43946112545473848,0.44226690313027128,0.41786366508906958,0.39480693980448756,0.37603364128478262,0.35528499743460185,0.36109138974120047,0.34116722386734732,0.32234242617852171,0.31958129960082821,0.30194756198113015]
[null,"SWEDEN",0.08,-0.02,0,0.27138323103466233,0.25778819790851698,0.30810498043805457,0.29110447887193364,0.28498979104171313,0.27079630137015687,0.25585440416681482,0.2503487104479038,0.2411565416060682,0.23065677731498344,0.3033594599216996,0.28662080491468211,0.27080574916353189,0.2558633306533748,0.25369027481044604,0.2518294550220383,0.23793410338438994,0.22480546427096548,0.23117915413054194,0.21842323708479019,0.20982793876352196,0.19825013110688017]
[null,"SWITZERLAND",0.08,-0.02,0,0.1101901397281386,0.10411010934253456,9.836556060330176E-2,9.2937982429423416E-2,8.7809885137399304E-2,8.2964744082954747E-2,7.8386946412466685E-2,7.4061740752519534E-2,6.9975189675471977E-2,6.6114124787860912E-2,6.2466104296920726E-2,5.9019372918481409E-2,5.5762823997053491E-2,5.2685963716036933E-2,4.9778877282725745E-2,4.7032196979143757E-2,4.4437071975759405E-2,4.1985139810808203E-2,3.9668499443318413E-2,3.7479685793006812E-2,3.5411645685002657E-2,3.3457715121884592E-2]
[null,"TURKEY",0.08,-0.02,0,0.3005088305104433,0.28561871193964911,0.27524309591397772,0.27633434985390554,0.27399294945889763,0.2736909640249775,0.26823938950987702,0.258173248129281,0.24967218265780247,0.23904476784053805,0.22803285603430115,0.21751512448096869,0.2250796801570786,0.22025140640511739,0.22385202830411197,0.22958732980388558,0.22869746188344051,0.22185707197540633,0.21662638088432387,0.2085174611640454,0.19701196255106329,0.19135101929769913]
[null,"UNITED KINGDOM",0.08,-0.02,0,2.2618518408550941,2.1398815757745777,2.1882279614739026,2.0674867360864537,1.9791583230521421,1.8699530641082218,1.9559971518471699,1.8480698713597596,1.7593566031881567,1.7134534218902295,1.6189091287700579,1.5568419429927896,1.5779183785425777,1.4908525874362974,1.47274365181816,1.3914811525114887,1.3689558332805205,1.415644116675604,1.3773467694658938,1.4270290111146908,1.3862487577099567,1.3097588413737307]
[null,"UNITED STATES",0.08,-0.02,0,0.82167017079209193,0.77959692124992908,0.74135764443429009,0.70649486111811577,0.67416498447113282,0.64385109593032774,0.61524077199708349,0.59617182454790396,0.57526542905877875,0.5543228095602174,0.54558489341218064,0.53956380499421386,0.51881432487545553,0.49808562190753353,0.48323934540261515,0.46519049764282427,0.44817544818138411,0.43239045067554793,0.41666199884544891,0.39968719076149484,0.38095352093866908,0.36479971492400293]
[null,"AUSTRALIA",0.01,-0.01,0,0.29406719429936423,0.29409660395976017,0.29543564620726237,0.29546519272653504,0.29589087916297657,0.29598878879745055,0.29601839063651419,0.29693949994947616,0.29696919686916307,0.29728970947737987,0.29731944142152206,0.29734917633915592,0.29808307244919774,0.2981128837375715,0.29865549655179685,0.29868536508830562,0.29871523661196686,0.29941008969205407,0.29944003369542366,0.29954835312609213,0.299821365271837,0.29985135040687771]
[null,"AUSTRIA",0.01,-0.01,0,0.60108242892743846,0.60114254318175664,0.60120266344810147,0.60126278972707403,0.60132292201927595,0.60138306032530853,0.60144320464577306,0.60150335498127128,0.60156351133240449,0.60162367369977443,0.60168384208398284,0.60174401648563136,0.60180419690532183,0.60186438334365633,0.60192457580123637,0.60198477427866426,0.60204497877654195,0.60210518929547141,0.60216540583605505,0.60222562839889493,0.60228585698459336,0.60234609159375274]
[null,"BELGIUM",0.01,-0.01,0,0.85152140478413085,0.85160656544067481,0.85169173461413628,0.85177691230536667,0.85186209851521832,0.85194729324454277,0.8520324964941921,0.85211770826501865,0.85220292855787427,0.85228815737361174,0.85237339471308315,0.85245864057714071,0.85254389496663729,0.85262915788242566,0.85271442932535824,0.85279970929628779,0.85288499779606741,0.85297029482554987,0.85305560038558848,0.85314091447703611,0.85322623710074619,0.85331156825757193]
[null,"CANADA",0.01,-0.01,0,0.3318579403405405,0.33189112945348581,0.33192432188567439,0.33333193281433093,0.33336526934126509,0.33339860920218528,0.33343195239742501,0.33346529892731774,0.33494043433932569,0.33497393173249895,0.33500743247574655,0.33504093656940348,0.33507444401380482,0.33682389932708223,0.33685758508559083,0.33689127421301213,0.33692496670968308,0.33695866257594065,0.33865110000006926,0.33868496849691898,0.33871884038095706,0.33875271565252235]
[null,"CHILE",0.01,-0.01,0,0.16480757504535459,0.16482405763651725,0.16484054276683174,0.16485702957985032,0.16487351725667687,0.16489000652693661,0.16490649770522484,0.16492299011322237,0.16493948895077271,0.16495598456874316,0.16497248187128014,0.16498898213602242,0.16500548432915019,0.16502198688675959,0.16503849291795727,0.16505499886408279,0.16507150612175397,0.16508801914513532,0.16510453373882397,0.16512104715343359,0.16513756109148936,0.16515407831127027]
[null,"CZECH REPUBLIC",0.01,-0.01,0,0.33182632839336951,0.33185951434480399,0.33189270361516554,0.33192589620478596,0.33195909211399743,0.33199229134313168,0.33202549389252095,0.33205869976249719,0.33209190895339252,0.33212512146553907,0.33215833729926902,0.33219155645491444,0.33222477893280772,0.3322580047332811,0.33229123385666676,0.33232446630329715,0.33235770207350446,0.33239094116762119,0.3324241835859798,0.3324574293289127,0.33249067839675228,0.33252393078983133]
[null,"DENMARK",0.01,-0.01,0,0.30382243942368248,0.30385282470615305,0.3038832130274558,0.30391360438789461,0.3039439987877734,0.3060950867429319,0.30612569931286315,0.30615631494435763,0.30618693363772131,0.30621755539326068,0.30624818021128181,0.30627880809209101,0.30678030084974056,0.30681098194793538,0.30684166611454683,0.30687235334988183,0.30690304365424725,0.30931339321546836,0.30934432764823316,0.30937526517475061,0.30940620579533018,0.30943714951028117]
[null,"FINLAND",0.01,-0.01,0,0.457991377323621,0.45803718104172514,0.45808298934065927,0.45812880222088126,0.45817461968284962,0.45822044172702225,0.45826626835385764,0.45831209956381408,0.45835793535734976,0.4584037757349233,0.45844962069699297,0.45849547024401738,0.45854132437645495,0.45858718309476448,0.45863304639940444,0.45867891429083346,0.4587247867695104,0.45877066383589399,0.45881654549044298,0.4588624317336164,0.45890832256587299,0.45895421798767172]
[null,"FRANCE",0.01,-0.01,0,0.76178315701253463,0.7624178266383056,0.7645056296611108,0.76506187993260411,0.76629557373957291,0.76769593811574111,0.76895680405418509,0.76952063486045219,0.76975549413950761,0.77150195351142159,0.77185999634234859,0.77444005573298202,0.77582913783184271,0.77638326046594586,0.77879702550904606,0.77887491300034606,0.78026048020862748,0.7818779198074024,0.78213051631423358,0.78491415927516117,0.78721433470446744,0.78799986079268947]
[null,"GERMANY",0.01,-0.01,0,0.34855528761423576,0.34859014662889864,0.34925773393757897,0.34929266320389935,0.34932759596349572,0.34999667019113578,0.35003167335847157,0.35045270547631741,0.35102605134243797,0.35106115745818378,0.35109626708489222,0.35113138022291451,0.35175183665427612,0.35249259087572438,0.35294200501767109,0.35297730274794586,0.35372130118799044,0.35375667685567597,0.35379205606128211,0.35442920947702833,0.35446465594262261,0.35494445393644763]
[null,"GREECE",0.01,-0.01,0,0.37351370602102613,0.37355106112713882,0.37358841996913572,0.37362578254739043,0.37366314886227664,0.37370051891416811,0.37373789270343838,0.37377527023046148,0.37381265149561105,0.37385003649926096,0.37388742524178514,0.37392481772355746,0.37396221394495194,0.37399961390634262,0.37403701760810343,0.37407442505060845,0.37411183623423189,0.37414925115934783,0.37418666982633042,0.37422409223555397,0.37426151838739269,0.37429894828222099]
[null,"HUNGARY",0.01,-0.01,0,0.54794242105839464,0.54799722078047264,0.54805202598307101,0.54810683666673776,0.5481616528320209,0.54821647447946886,0.54827130160962978,0.5483261342230521,0.54838097232028404,0.54843581590187418,0.54849066496837107,0.54854551952032315,0.54860037955827901,0.54865524508278729,0.54871011609439668,0.54876499259365608,0.54881987458111414,0.54887476205731989,0.5489296550228222,0.54898455347816988,0.54903945742391236,0.54909436686059843]
[null,"IRELAND",0.01,-0.01,0,0.40232553467564985,0.40236577125277506,0.40240601185396052,0.40244625647960841,0.40248650513012141,0.40252675780590202,0.40256701450735277,0.40260727523487622,0.40264753998887509,0.40268780876975208,0.4027280815779099,0.40276835841375119,0.40280863927767896,0.40284892417009599,0.40288921309140519,0.40292950604200933,0.40296980302231161,0.40301010403271481,0.40305040907362222,0.40309071814543679,0.40313103124856159,0.40317134838339991]
[null,"ISRAEL",0.01,-0.01,0,0.42417466195874787,0.42567311937121521,0.42628287561344141,0.42995721851109914,0.43165810484352257,0.43300276810551164,0.43543775934878381,0.43736487014727365,0.43740861100837441,0.43803026253426874,0.43927581088945483,0.43931974286374115,0.44160259744314434,0.44164676211935627,0.4416909312124776,0.44359114727750343,0.44508176970941238,0.44578220981376049,0.45356524027473771,0.45424999681154865,0.45562834407250075,0.45567391146364716]
[null,"ITALY",0.01,-0.01,0,1.1330541673367565,1.1346191017784906,1.1357733637367762,1.1372729746215744,1.1378024368647091,1.141185381979811,1.1433139059442305,1.1434282487691074,1.146037617974514,1.146152233197834,1.1473876578285458,1.148553228700909,1.1486680955104602,1.1508119144257507,1.154081577676616,1.1557510688799453,1.1563352646491998,1.1627090667392364,1.1628253492741638,1.1629416434385078,1.1643051290270554,1.1682676104939247]
[null,"JAPAN",0.01,-0.01,0,1.8927434115689512,1.8929327048394351,1.8931220170411391,1.8933113481759567,1.8935006982457812,1.8938213800702079,1.8944025762729835,1.895021874121229,1.8955553070918494,1.896099765940519,1.8963847741762874,1.8965744316194493,1.8967641080302522,1.8969538034105933,1.8971435177623694,1.897478326916185,1.8981009532391122,1.898765252883015,1.899335063922571,1.8999170640145122,1.9002125382190127,1.9004025784768606]
[null,"KOREA",0.01,-0.01,0,0.37147129561516989,0.37150844645981584,0.37161912824216403,0.37188744953611086,0.37192464200031089,0.37202767191894909,0.37206487840678976,0.3721881598974513,0.37248228202173611,0.37251953397513365,0.37255678965409905,0.37259404905900489,0.37271261325122235,0.37300548338168765,0.37304278766045368,0.37315288983151401,0.37319020885239923,0.37332270297635356,0.37364409988010827,0.37368146802691099,0.37371883991090205,0.3737562155324553]
[null,"LATVIA",0.01,-0.01,0,0.26946224002286284,0.269489188941757,0.26951614055581258,0.26954309486529909,0.26957005187048616,0.26959701157164334,0.2696239739690402,0.26965093906294652,0.26967790685363185,0.269704877341366,0.26973185052641863,0.26975882640905957,0.26978580498955851,0.26981278626818533,0.26983977024520983,0.2698667569209019,0.26989374629553148,0.26992073836936842,0.26994773314268267,0.26997473061574423,0.27000173078882311,0.27002873366218932]
[null,"LUXEMBOURG",0.01,-0.01,0,0.14537726550022773,0.14539180468069576,0.14540634531522728,0.14542088740396769,0.14543543094706241,0.14544997594465686,0.14546452239689656,0.14547907030392696,0.14549361966589353,0.14550817048294182,0.14552272275521735,0.14553727648286563,0.14555183166603222,0.14556638830486271,0.14558094639950267,0.14559550595009765,0.14561006695679335,0.14562462941973531,0.14563919333906922,0.14565375871494071,0.14566832554749545,0.14568289383687913]
[null,"MEXICO",0.01,-0.01,0,0.34890292599924572,0.34992302572223283,0.3509263330845464,0.35096142922746909,0.35163829354946696,0.35167346089555651,0.35170863175873235,0.35440776857898176,0.35444321290027175,0.35447866076634837,0.35495063348521694,0.35607429752539421,0.35717814364109041,0.35721386502759322,0.35795748283126627,0.35799328215948223,0.35802908506798903,0.3608957060918786,0.36093179927180574,0.36096789606141189,0.36100399646105796,0.36224198522144924]
[null,"NETHERLANDS",0.01,-0.01,0,0.43425127891840132,0.43429470838924022,0.43433814220346056,0.43438158036149677,0.43442502286378315,0.4344684697107542,0.43451192090284441,0.43455537644048853,0.43459883632412094,0.4346423005541763,0.43468576913108947,0.43472924205529495,0.43477271932722766,0.43481620094732243,0.43485968691601401,0.43490317723373734,0.4349466719009274,0.43499017091801923,0.43503367428544781,0.43507718200364814,0.43512069407305537,0.43516421049410481]
[null,"NEW ZEALAND",0.01,-0.01,0,0.28945774773037675,0.28948669640001679,0.28951564796481327,0.2895446024250557,0.28957355978103383,0.2896025200330371,0.28963148318135529,0.29265164365843788,0.2926809117496128,0.29271018276788957,0.29273945671356094,0.29276873358691963,0.29620775038798641,0.29623737412539908,0.29626700082548157,0.29629663048853044,0.29632626311484189,0.3005998120818672,0.30062987506937422,0.30065994106348048,0.30409493044783248,0.30412534298213068]
[null,"NORWAY",0.01,-0.01,0,0.14851628654419799,0.14853113965816381,0.14854599425758958,0.14856085034262384,0.14857570791341515,0.14859056697011216,0.14860542751286346,0.14862028954181766,0.14863515305712335,0.14865001805892925,0.148664884547384,0.14867975252263624,0.14869462198483471,0.14870949293412813,0.14872436537066519,0.14873923929459465,0.14875411470606525,0.14876899160522578,0.14878386999222498,0.14879874986721173,0.14881363123033475,0.14882851408174291]
[null,"POLAND",0.01,-0.01,0,0.41965543957352747,0.41969740931445892,0.4197393832527842,0.41978136138892308,0.41982334372329538,0.42025973576372866,0.4203017659403227,0.42034380032035479,0.42038583890424513,0.42042788169241435,0.42046992868528293,0.42051197988327127,0.42055403528679985,0.42059609489628952,0.42063815871216076,0.42068022673483424,0.42072229896473068,0.42076437540227091,0.4208064560478757,0.42084854090196588,0.42134920990349706,0.42139134903840086]
[null,"PORTUGAL",0.01,-0.01,0,0.77251807944396489,0.77259533897786259,0.77267260623848655,0.77274988122660904,0.77282716394300344,0.77290445438844224,0.77298175256369861,0.77305905846954559,0.77313637210675612,0.7732136934761038,0.77329102257836158,0.77336835941430293,0.77344570398470147,0.77352305629033058,0.77360041633196375,0.7736777841103748,0.77375515962633734,0.77383254288062542,0.77390993387401286,0.77398733260727359,0.77406473908118156,0.77414215329651137]
[null,"SLOVAK REPUBLIC",0.01,-0.01,0,0.43692868317277461,0.43697238041081565,0.43701608201901759,0.43705978799781736,0.43710349834765211,0.43714721306895904,0.43719093216217519,0.437234655627738,0.43727838346608455,0.43732211567765239,0.43736585226287861,0.43740959322220085,0.43745333855605645,0.43749708826488293,0.43754084234911789,0.43758460080919875,0.43762836364556335,0.4376721308586492,0.43771590244889408,0.43775967841673574,0.43780345876261201,0.43784724348696069]
[null,"SLOVENIA",0.01,-0.01,0,0.69289486301026071,0.69296415942620326,0.69303346277248057,0.69310277304978551,0.69317209025881144,0.69324141440025155,0.69331074547479887,0.69338008348314728,0.69344942842598978,0.69351878030402014,0.69358813911793205,0.69365750486841893,0.69372687755617435,0.69379625718189275,0.69386564374626725,0.69393503724999228,0.69400443769376163,0.69407384507826941,0.69414325940420984,0.69421268067227715,0.69428210888316533,0.69435154403756916]
[null,"SPAIN",0.01,-0.01,0,0.7712604022523506,0.77178805912972692,0.77186524565429238,0.77220329207719429,0.77228052012920734,0.77235775590479783,0.77380402724152031,0.77435580668862736,0.77443325001362873,0.77555498187605298,0.77563254513056601,0.77571011614218022,0.77769366871872603,0.77777144586331237,0.7778492307863909,0.77821871978341173,0.77829654943835558,0.78042216416676746,0.78050021418818638,0.78057827201538788,0.78181938636394133,0.78189757612155342]
[null,"SWEDEN",0.01,-0.01,0,0.25650789501408705,0.25669042587960311,0.2597624915638963,0.25978847041093739,0.26068032903858285,0.26087021870413618,0.26089630833496963,0.26163254843210376,0.26205101353608401,0.2623007197367998,0.26545106324765211,0.265477611008753,0.26550416142489547,0.26553071449634513,0.2663543028499607,0.26734512676098759,0.26737186394738233,0.26739860380776309,0.26884253187167528,0.26886941881355664,0.26914548500245894,0.26917240224268324]
[null,"SWITZERLAND",0.01,-0.01,0,0.1153180643526715,0.11532959731240273,0.11534113142554529,0.1153526666922145,0.11536420311252576,0.11537574068659441,0.11538727941453586,0.11539881929646553,0.11541036033249877,0.11542190252275103,0.11543344586733778,0.11544499036637441,0.11545653601997641,0.11546808282825924,0.11547963079133837,0.11549117990932929,0.11550273018234752,0.11551428161050858,0.11552583419392796,0.11553738793272124,0.11554894282700393,0.11556049887689163]
[null,"TURKEY",0.01,-0.01,0,0.2882917668214679,0.28851195866995644,0.28903828290041333,0.29055914389574156,0.29173932223345894,0.2930681501833724,0.29397470926691521,0.29441875980844462,0.29495479724843521,0.29525207629146893,0.29545306813729655,0.29569413798327288,0.29730672996450513,0.29795232843542874,0.29925451248360013,0.30072102413970597,0.30172075551134775,0.30220925588277275,0.3027994319114366,0.3031257090415157,0.30315602464398012,0.30361137774233515]
[null,"UNITED KINGDOM",0.01,-0.01,0,0.83883833650118589,0.83921329080701323,0.84405760200271751,0.84414201620433793,0.84603025150256372,0.84611486298886263,0.85181585116343739,0.85190104126756416,0.85315827886744222,0.85586607749393673,0.85595167266120309,0.85775224327234734,0.8603469743462524,0.86043301764801716,0.86349444002965903,0.86358079810947008,0.8662305068636279,0.87073179496493691,0.87307496849249089,0.87699828412883196,0.879542582584528,0.87963054563909171]
[null,"UNITED STATES",0.01,-0.01,0,0.76952436097432009,0.76992840551719433,0.77046753612776098,0.77111746843874995,0.77181623222172713,0.77253402001769,0.77324840257639271,0.77442278822058397,0.77541740835583228,0.77632523265868747,0.77748647890465727,0.77872104069789616,0.77956277981252398,0.78029903692221725,0.78120707555983993,0.78199242758422571,0.78277390761902788,0.78357119547739196,0.78429636699687322,0.78485816995047952,0.78521975534735211,0.78569790825507435]
[null,"AUSTRALIA",0.02,-0.01,0,0.29420346495047023,0.29134825208008536,0.29146186195903778,0.28863325604975015,0.28665420533638841,0.28401057530015433,0.28125428332358321,0.28044464646313277,0.27772296144101088,0.27563233708972218,0.27295735501061813,0.27030833334384841,0.26923474597319941,0.26662185182531134,0.26509471782462563,0.26252200220303584,0.25997425450884909,0.25892863971580038,0.25641576521667692,0.25408542012002128,0.25212447350260181,0.24967763270212107]
[null,"AUSTRIA",0.02,-0.01,0,0.59636341677894533,0.59057577419186491,0.58484430005136168,0.57916844924872413,0.57354768196546257,0.56798146362196733,0.56246926482666593,0.55701056132567439,0.55160483395293558,0.54625156858084323,0.54095025607134406,0.53570039222751442,0.53050147774560752,0.52535301816756519,0.52025452383399218,0.51520550983758384,0.51020549597700904,0.50525400671123888,0.50035057111431869,0.49549472283057888,0.49068600003028212,0.48592394536569827]
[null,"BELGIUM",0.02,-0.01,0,0.84483623206822145,0.83663718762945261,0.82851771403193986,0.82047703904925695,0.81251439794935332,0.80462903342181935,0.79682019550586192,0.78908714151897608,0.78142913598631014,0.77384545057071707,0.7663353640034829,0.75889816201572879,0.75153313727047799,0.74423958929538325,0.7370168244161055,0.72986415569034013,0.72278090284248364,0.71576639219893412,0.70881995662401875,0.70194093545654446,0.69512867444696425,0.68838252569515168]
[null,"CANADA",0.02,-0.01,0,0.33628791028662081,0.33302427241693477,0.32979230780049007,0.32979446453232492,0.32659384485276777,0.32342428684171887,0.32028548904903831,0.31717715295012694,0.31747797616167656,0.3143968866722881,0.31134569882381469,0.30832412242405893,0.30533187009710727,0.306430410593866,0.30345653653581506,0.30051152360449102,0.29759509170577436,0.29470696346382885,0.29579004642949652,0.29291943595711678,0.29007668444951157,0.28726152153843487]
[null,"CHILE",0.02,-0.01,0,0.16351371662100395,0.16192683403482236,0.16035535381910432,0.15879912467165452,0.15725799698122986,0.15573182568911817,0.15422046624006289,0.15272377349283187,0.15124161589373311,0.14977383237953171,0.14832029362213203,0.1468808640430852,0.14545540470525239,0.14404377645309693,0.14264585171472868,0.14126149005032931,0.13989056277097553,0.13853294918374243,0.13718851056267303,0.13585711354626748,0.1345386353448049,0.13323295625490941]
[null,"CZECH REPUBLIC",0.02,-0.01,0,0.32922120736583871,0.32602615108520366,0.32286210248089103,0.31972876062674876,0.31662582751708146,0.31355300803830594,0.31051000994088529,0.3074965438115323,0.3045123230456846,0.30155706382024611,0.29863048506659351,0.29573230844384385,0.2928622583123825,0.29002006170764749,0.28720544831416867,0.28441815043985808,0.2816579029905506,0.27892444344479167,0.27621751182886878,0.27353685069208628,0.27088220508227995,0.26825332252156853]
[null,"DENMARK",0.02,-0.01,0,0.30289609861167299,0.29995652466990785,0.29704547897594358,0.29416268466621465,0.29130786756408661,0.29294785809796714,0.29010483075655297,0.28728939468860459,0.2845012821237915,0.28174022789046488,0.27900596939043854,0.2762982465740132,0.27461544202890409,0.27195032880659942,0.26931108022043909,0.26669744525692129,0.26410917533860295,0.26653194196110747,0.26394527823441022,0.26138371779997049,0.25884701703304663,0.2563349346732488]
[null,"FINLAND",0.02,-0.01,0,0.45439575254824405,0.44998589081822538,0.4456188263202866,0.44129414371190984,0.43701143168143186,0.43277028290892428,0.42857029402745522,0.42441106558472497,0.42029220200507522,0.41621331155186686,0.41217400629022266,0.40817390205013138,0.40421261838991024,0.40028977856002196,0.39640500946724305,0.39255794163917906,0.38874820918912562,0.38497544978126913,0.38123930459622613,0.37753941829691634,0.37387543899476761,0.37024701821624839]
[null,"FRANCE",0.02,-0.01,0,0.76502496170981704,0.75876149318304076,0.75573614550975099,0.74938825053460312,0.74455471130701112,0.74016748371572594,0.7354558249272759,0.72932932144591622,0.72257053823729012,0.7191573771019566,0.71276429459147184,0.7114994894562886,0.70738619339855502,0.7014884013657986,0.70009825792143221,0.69330387989842779,0.68933638183255408,0.68587489617528763,0.67957081408385467,0.67874705573502647,0.6768937649401674,0.67178970939594373]
[null,"GERMANY",0.02,-0.01,0,0.34831377689936516,0.34493342929230053,0.34290680389493494,0.33957893037723791,0.33628335351281236,0.33434513600624355,0.33110035255124137,0.328677181431063,0.32661264801134798,0.32344290751767474,0.32030392901334392,0.31719541395656958,0.31537271960228125,0.31378276943606592,0.3115852525435675,0.30856135130081946,0.30704889691917503,0.3040690205180977,0.30111806349583847,0.29945480855242379,0.29654863195922343,0.29458015690038281]
[null,"GREECE",0.02,-0.01,0,0.37058130335624168,0.36698485180851814,0.36342330343485663,0.35989631950372009,0.35640356457092509,0.35294470644773718,0.34951941616927829,0.34612736796323856,0.34276823921889338,0.33944171045642041,0.33614746529651457,0.33288519043029763,0.32965457558952033,0.3264553135170532,0.32328709993766414,0.32014963352907916,0.3170426158933245,0.31396575152834671,0.31091874779990764,0.30790131491375278,0.30491316588804995,0.30195401652609416]
[null,"HUNGARY",0.02,-0.01,0,0.54364060350857335,0.53836463013326719,0.5331398595100687,0.52796579472179495,0.52284194367379189,0.51776781904712987,0.51274293825225781,0.50776682338310342,0.5028390011716215,0.49795900294278217,0.4931263645699962,0.48834062643097265,0.4836013333640054,0.4789080346246834,0.47426028384302182,0.46965763898100799,0.46509966229056043,0.46058592027189582,0.45611598363229927,0.45168942724529537,0.4473058301102153,0.44296477531215611]
[null,"IRELAND",0.02,-0.01,0,0.39916693446640539,0.39529306245435264,0.39145678595202288,0.38765774009905207,0.38389556357600724,0.38016989857002098,0.37648039074076156,0.37282668918673156,0.36920844641189499,0.36562531829262723,0.36207696404498629,0.35856304619230178,0.35508323053307761,0.3516371861092073,0.34822458517449728,0.34484510316349504,0.34149841866062086,0.33818421336959886,0.33490217208318362,0.33165198265318241,0.3284333359607669,0.32524592588707357]
[null,"ISRAEL",0.02,-0.01,0,0.43781105270629922,0.43660871502163806,0.43352577450230112,0.43729786689980227,0.43653784343289248,0.43502560337592217,0.43605860753476389,0.43573264257661376,0.43150390431433333,0.42851932344793087,0.42687123991224041,0.42272850060629874,0.42324520032496438,0.41913765134181458,0.41506996567816856,0.41495115346697603,0.41393623038142091,0.41124682290792453,0.42485271606430713,0.42206149761647777,0.42075868679856676,0.41667526916079095]
[null,"ITALY",0.02,-0.01,0,1.134735386016283,1.1267778965443265,1.1179654659324445,1.1100293309632558,1.1001067315320563,1.0963643547607296,1.0898944480246979,1.0793171400521866,1.0740781969467867,1.0636543839837458,1.0556592845405492,1.0475622944990803,1.0373958155071106,1.0315465295033353,1.0281397322961261,1.0214087311524656,1.0124535034624644,1.0166358351522087,1.0067694941099314,0.996998904842475,0.98986692747326621,0.98846741598127885]
[null,"JAPAN",0.02,-0.01,0,1.879168384699891,1.8609312583678852,1.8428711213783775,1.8249862560689019,1.8072749614467241,1.7900094645199838,1.77345314544219,1.7571337787259413,1.7407948004726601,1.7246371751407501,1.7080983096829638,1.6915213999633232,1.675105367363164,1.6588486505874074,1.6427497034931744,1.6271093669813945,1.6122187126864818,1.5975550395867675,1.5828387508063642,1.5682904735535108,1.5532899283536188,1.5382154172644271]
[null,"KOREA",0.02,-0.01,0,0.36894091529405676,0.36536038353540973,0.36196766290581583,0.35893600518489543,0.35545256999890623,0.35213998800993423,0.34872250743705119,0.34551736871050881,0.34269895073322515,0.33937309440802649,0.33607951515946372,0.33281789974199216,0.32975718329345494,0.32708900073771136,0.32391463729224734,0.32092261713529269,0.31780809777707725,0.31492192381807665,0.31245697334682948,0.30942461214778116,0.30642167968685008,0.3034478903613092]
[null,"LATVIA",0.02,-0.01,0,0.26734673053026781,0.26475215936845692,0.26218276823970782,0.25963831277451749,0.25711855097496289,0.25462324319168433,0.25215215210109365,0.24970504268280216,0.24728168219726893,0.24488184016366499,0.24250528833795304,0.24015180069117947,0.2378211533879773,0.23551312476527755,0.23322749531122755,0.23096404764431328,0.22872256649268494,0.22650283867368282,0.22430465307356193,0.22212780062741325,0.21997207429928031,0.21783726906246811]
[null,"LUXEMBOURG",0.02,-0.01,0,0.14423592938891525,0.14283613526333455,0.14144992598864586,0.14007716972533751,0.13871773591338635,0.13737149525983991,0.13603831972652,0.13471808251784512,0.13341065806877117,0.13211592203284922,0.13083375127039931,0.12956402383679869,0.12830661897088402,0.12706141708346605,0.12582829974595569,0.1246071496791005,0.12339785074183054,0.12220028792021245,0.12101434731651066,0.11983991613835476,0.11867688268801224,0.11752513635176495]
[null,"MEXICO",0.02,-0.01,0,0.35752540407172112,0.35610556378389208,0.35467288533716479,0.3512308232691273,0.34915641193329927,0.34576788664418623,0.34241224662723935,0.34496131242040723,0.34161350011923863,0.33829817797508283,0.33593581842781861,0.33493725201149666,0.33391373568176258,0.33067313892034311,0.32893217977984895,0.32573992848073774,0.32257865763590576,0.32603947868617056,0.32287530073892906,0.31974183079711727,0.3166387708428573,0.31606110255097108]
[null,"NETHERLANDS",0.02,-0.01,0,0.43084203425894385,0.42666075882248344,0.42252006221279803,0.41841955061675379,0.41435883404313117,0.41033752628553294,0.4063552448856535,0.40241161109690382,0.39850624984838962,0.39463878970923905,0.39080886285327687,0.38701610502404127,0.38326015550013992,0.37954065706094259,0.37585725595260711,0.37220960185443369,0.36859734784554721,0.36502015037190261,0.36147766921360924,0.35796956745257397,0.35449551144045749,0.35105517076694148]
[null,"NEW ZEALAND",0.02,-0.01,0,0.29729892912593014,0.29441367510985345,0.29155642217256245,0.2887268985666096,0.28592483518182771,0.28314996551973431,0.28040202566818606,0.28401922614294428,0.28126285021087766,0.27853322460970253,0.27583008973034517,0.27315318848320974,0.27788367433427102,0.27518684327022286,0.27251618466054944,0.26987144450440631,0.26725237126599949,0.27404224615215894,0.27138269573396601,0.26874895596550408,0.27334805748709878,0.27069524409496803]
[null,"NORWAY",0.02,-0.01,0,0.14735030642779076,0.14592028760922038,0.14450414696892494,0.14310174982068222,0.14171296278538545,0.14033765377835755,0.13897569199678902,0.13762694790729749,0.13629129323360814,0.13496860094435345,0.13365874524099172,0.13236160154584248,0.13107704649023813,0.12980495790279076,0.12854521479777262,0.12729769736360924,0.12606228695148466,0.12483886606405692,0.12362731834428295,0.12242752856435228,0.12123938261472796,0.12006276749329367]
[null,"POLAND",0.02,-0.01,0,0.41649481614911393,0.41245277891573962,0.40844996921740911,0.40448600635512871,0.40056051332454823,0.3975176448193245,0.39365977898526888,0.38983935332270636,0.386056004478814,0.38230937262706866,0.378599101433025,0.37492483802042481,0.37128623293763602,0.36768294012441666,0.36411461687900254,0.36058092382551249,0.35708152488167205,0.3536160872268489,0.35018428127039902,0.34678578062031984,0.34440220477116895,0.341059818549385]
[null,"PORTUGAL",0.02,-0.01,0,0.76645315053174956,0.75901480543845257,0.75164864868137515,0.74435397968050609,0.73713010465488826,0.72997633655663319,0.72289199500557855,0.7158764062245776,0.70892890297541844,0.70204882449536388,0.69523551643430759,0.68848833079254068,0.68180662585912133,0.67518976615084303,0.66863712235179551,0.66214807125351105,0.65572199569569312,0.64935828450751942,0.64305633244951432,0.63681554015598552,0.63063531407802098,0.62451506642703591]
[null,"SLOVAK REPUBLIC",0.02,-0.01,0,0.43349841859559074,0.42929136323587908,0.42512513689431491,0.42099934332968386,0.41691359014625062,0.41286748875643747,0.40886065434386765,0.40489270582676534,0.40096326582171254,0.39707196060775646,0.39321842009086599,0.38940227776873237,0.38562317069591245,0.38188073944930917,0.37817462809398811,0.3745044841493248,0.37086995855548099,0.36727070564020697,0.36370638308596448,0.36017665189737025,0.35668117636895452,0.35321962405323282]
[null,"SLOVENIA",0.02,-0.01,0,0.68745504457802276,0.68078336757577995,0.67417643847868891,0.66763362891531863,0.66115431661251611,0.65473788533622113,0.648383724832859,0.64209123077130026,0.6358598046853835,0.6296888539169968,0.6235777915597116,0.61752603640296266,0.61153301287677031,0.60559815099699965,0.59972088631115039,0.59390065984467255,0.58813691804780399,0.58242911274292331,0.57677670107241374,0.57117914544703274,0.56563591349478393,0.56014647801028306]
[null,"SPAIN",0.02,-0.01,0,0.76815311659908836,0.76161733327635073,0.75422591926752902,0.7474395245922606,0.7401857046863346,0.73300228231960241,0.72875961852812032,0.7226465549213501,0.71563334810987334,0.7108615670552817,0.7039627322789479,0.69713084994944341,0.6944069648758886,0.68766782023756035,0.68099407827050951,0.67497624870854211,0.66842567707322442,0.66618178486713631,0.65971656255410605,0.65331408452575346,0.64938735840818518,0.64308512419111219]
[null,"SWEDEN",0.02,-0.01,0,0.25753547463094417,0.25535327580906053,0.25977919262638538,0.25725806360307518,0.25656998283144428,0.25441220418558635,0.25194316120576976,0.25098607970655806,0.24936798427887885,0.24741732513443054,0.25222786675301873,0.24978002253220316,0.24735593437532494,0.24495537173234791,0.24427485858792017,0.24391211962136819,0.24154497882884546,0.23920081088219991,0.23983893149369742,0.23751132055228502,0.23572873242331452,0.23344101052021637]
[null,"SWITZERLAND",0.02,-0.01,0,0.11441271872879091,0.11330235564348476,0.11220276851206652,0.11111385275506684,0.11003550480794895,0.10896762211125861,0.10791010310087008,0.10686284719832649,0.10582575480127399,0.1047987272739889,0.10378166693799652,0.10277447706278127,0.10177706185658671,0.10078932645730511,9.9811176923455272E-2,9.8842520225247837E-2,9.788326423573758E-2,9.6933317722061388E-2,9.5992590336761122E-2,9.5060992609191042E-2,9.4138435937008366E-2,9.3224832577746441E-2]
[null,"TURKEY",0.02,-0.01,0,0.28922617407476375,0.28680637369920148,0.28505639140368244,0.28538832422982147,0.28501518814185028,0.28495754727413186,0.28400775037660242,0.2821132321104044,0.28042553186220831,0.27826129370552216,0.27592099794061054,0.27367096836488486,0.27431861838821103,0.27293923544242354,0.27293847902544005,0.2732824172196236,0.27263648339232949,0.27094275106228566,0.26947366161339958,0.26747422134717802,0.2648784129007507,0.26318159855224871]
[null,"UNITED KINGDOM",0.02,-0.01,0,0.89742707592882232,0.88931466722193142,0.89212962807914287,0.88347160633703969,0.87877673299923009,0.87024829966253714,0.87505783876249466,0.86656549689294371,0.8605838172073883,0.8580630158173238,0.84973560686999794,0.84519149829621643,0.84309394063249377,0.83491180494404194,0.83344553159588675,0.82535703267566518,0.82304821777203463,0.82511368756101389,0.82198902261568318,0.82298785679216968,0.8202188727361519,0.81225873711244978]
[null,"UNITED STATES",0.02,-0.01,0,0.77076011573480852,0.76395252976039574,0.75749203721846237,0.75132452241950698,0.74531841909257257,0.73940865403000866,0.73354901571774589,0.72875375183596047,0.7236130183055014,0.71833586089291801,0.71375409259641398,0.70938524156190408,0.70408406556637193,0.69861660937333947,0.6935952900247645,0.68833001348457279,0.68310761204403037,0.67796867579649567,0.67272998679099971,0.66720041047320466,0.66130478753131039,0.65570805487747463]
[null,"AUSTRALIA",0.03,-0.01,0,0.29466685015324201,0.28897406114861429,0.28836161867005677,0.28279064300289969,0.2786074231881121,0.27343493331202295,0.26815233236444336,0.26607675318866969,0.26093630792259459,0.25683844666710326,0.25187648001088875,0.24701037561134526,0.24480196852925271,0.2400725395010814,0.23707978293796378,0.23249954196132563,0.22800778852733711,0.22607139129591322,0.22170382592518703,0.21765998429340858,0.21424198331603717,0.21010295510055618]
[null,"AUSTRIA",0.03,-0.01,0,0.59172695331495995,0.58029513907517893,0.56908418071509159,0.5580898114299222,0.54730784684703548,0.53673418343339752,0.52636479693380167,0.516195740839268,0.50622314488503284,0.49644321357755505,0.4868522247499803,0.47744652814551369,0.46822254402815894,0.45917676182029904,0.45030573876659702,0.44160609862370998,0.43307453037531618,0.42470778697196837,0.41650268409529112,0.40845609894605384,0.40056496905565736,0.39282629112058187]
[null,"BELGIUM",0.03,-0.01,0,0.8382680016690599,0.82207316040900236,0.80619119388938154,0.79061605755553754,0.77534182363002591,0.76036267885655184,0.74567292228748827,0.73126696311413963,0.71713931853892288,0.7032846116886563,0.68969756956816342,0.67637302105341124,0.66330589492341985,0.65049121793019493,0.63792411290594764,0.62559979690688206,0.61351357939284301,0.60166086044213296,0.59003712900081684,0.57863796116584953,0.56745901850137248,0.55649604638753802]
[null,"CANADA",0.03,-0.01,0,0.34242949906711223,0.33581396397676982,0.32932623710578579,0.32859237057559698,0.32224416061154942,0.31601859430376522,0.30991330224945107,0.30392596082127193,0.30402903671877018,0.29815537581521057,0.2923951905611557,0.28674628867427254,0.28120652022582382,0.28303311420712784,0.27756508208995573,0.27220268911440204,0.26694389439482397,0.2617866964742806,0.26380915610269445,0.25871251946915219,0.25371434683647365,0.24881273593848546]
[null,"CHILE",0.03,-0.01,0,0.16224249584717673,0.15910806752413695,0.15603419737105215,0.15301971252902072,0.15006346336774457,0.14716432712574923,0.14432120124416481,0.14153300148919964,0.13879868350687896,0.13611717522652725,0.13348747222319543,0.1309085778212174,0.12837950753889177,0.12589929267127226,0.1234670000861525,0.12108169222866962,0.11874246603806032,0.11644844707782827,0.11419874576307097,0.11199249772049108,0.10982886973506779,0.10770704715825179]
[null,"CZECH REPUBLIC",0.03,-0.01,0,0.32666165717115159,0.32035074744645631,0.31416176075949431,0.30809234162939519,0.302140180081784,0.2963030107696224,0.29057861211103503,0.28496480544379232,0.27945945419612855,0.27406046307357906,0.26876577726152695,0.26357338164315675,0.25848130003251613,0.25348759442239499,0.24859036424673431,0.24378774565728578,0.23907791081424512,0.23445906719059045,0.22992945688986019,0.22548735597711111,0.22113107382280192,0.21685895245935266]
[null,"DENMARK",0.03,-0.01,0,0.30209044348516756,0.29625423505459209,0.29053077871392768,0.28491789615958385,0.27941345117150518,0.28107634264027043,0.27564611419071344,0.27032079453830871,0.26509835690723615,0.2599768136777838,0.25495421562987525,0.25002865120121137,0.24678787579358571,0.24202008021338209,0.23734439561967449,0.23275904248276402,0.22826227565241147,0.23169191323056365,0.22721576270526983,0.22282608875676163,0.21852122070879831,0.21429952016161447]
[null,"FINLAND",0.03,-0.01,0,0.45086302527892369,0.44215261869071648,0.43361049199834906,0.42523339413391098,0.41701813683819844,0.40896159344728683,0.40106069770254671,0.39331244258364878,0.38571387916411565,0.3782621154889827,0.37095431547414209,0.36378769782695114,0.35675953498769353,0.34986715209149122,0.34310792595027079,0.33647928405439914,0.32997870359360509,0.32360371049681769,0.3173518784905538,0.31122082817549651,0.30520822612091447,0.29931178397657593]
[null,"FRANCE",0.03,-0.01,0,0.76959384356138671,0.75653655105377227,0.74894810324450534,0.73600043823384687,0.72564001430042202,0.71619186887383579,0.70622683617118176,0.69415801480859085,0.68123152817071497,0.67389865404819371,0.6617975634277774,0.65865109627255836,0.65038906511784078,0.6392967906982967,0.6364208954541386,0.62412562072583955,0.61644264793691117,0.60961409322077809,0.59837038631924178,0.59605880933665523,0.5921173360923595,0.58295681903232854]
[null,"GERMANY",0.03,-0.01,0,0.34846871848079608,0.34173650924859866,0.33720363490149369,0.33068906041138929,0.32430034364164878,0.32011373594170095,0.3139293281766215,0.30907751364457603,0.30487140599894258,0.29898147101985151,0.29320532609576483,0.28754077287022145,0.28400855915878742,0.28082205365864926,0.27669827127540186,0.27135262457134629,0.26843612340711615,0.26325009650594883,0.25816426057266728,0.25515344788773753,0.25022403440986324,0.24678625138587981]
[null,"GREECE",0.03,-0.01,0,0.36770019659297398,0.36059644659505141,0.35362993683931687,0.3467980159255829,0.34009808367714311,0.33352759015116518,0.32708403466820157,0.32076496486045064,0.31456797573840412,0.30849070877552626,0.302530851010617,0.29668613416751694,0.29095433379181812,0.28533326840425433,0.27982079867044646,0.2744148265866887,0.26911329468146389,0.26391418523238586,0.25881551949826992,0.25381535696603891,0.24891179461217899,0.24410296617846325]
[null,"HUNGARY",0.03,-0.01,0,0.53941403674611088,0.52899287706787379,0.51877304802184343,0.50875066001946001,0.49892189861671082,0.48928302306238181,0.47983036487435704,0.47056032644342149,0.46146937966404,0.4525540645915857,0.44381098812551301,0.43523682271796904,0.42682830510735409,0.41858223507635006,0.41049547423394134,0.40256494482096827,0.39478762853875482,0.38716056540036753,0.37968085260406736,0.37234564342852544,0.36515214614938252,0.35809762297674069]
[null,"IRELAND",0.03,-0.01,0,0.39606358698462901,0.38841187308485725,0.38090798576528112,0.37354906910393371,0.36633232235356838,0.35925499887571671,0.35231440509533851,0.34550789947566785,0.33883289151286444,0.33228684075008769,0.32586725581061843,0.31957169344966013,0.31339775762445826,0.30734309858238534,0.30140541196664244,0.29558243793923938,0.28987196032091733,0.28427180574768779,0.27877984284366758,0.27339398140989268,0.26811217162880518,0.26293240328410822]
[null,"ISRAEL",0.03,-0.01,0,0.45423552255334743,0.45024273134826442,0.44330619212044725,0.44791996856264521,0.44476008345556511,0.44044633067200456,0.44061568979025578,0.43818092605688652,0.42971553011364771,0.42329298240057195,0.41905072971800911,0.41095491783662752,0.41016644132564489,0.40224226863356372,0.39447118626415972,0.39302906188320147,0.39014323530183409,0.3846219236077017,0.40739640185849629,0.40160749711503713,0.39824048924357941,0.39054671888161163]
[null,"ITALY",0.03,-0.01,0,1.1376569714247764,1.1205030827160116,1.102103268211017,1.0854073215551201,1.0657420234429835,1.0562000813236208,1.0422724136209378,1.0221363279601232,1.010640503269028,0.99111552737964892,0.97559531059936122,0.96004085527846872,0.94149343461652313,0.92988617584051836,0.9223061595061115,0.90957882128430223,0.89347377656175486,0.89991012414018967,0.88252439358653512,0.8654745450490684,0.85264574651367564,0.84932604136355527]
[null,"JAPAN",0.03,-0.01,0,1.865920244782886,1.8298717708962298,1.7945197321724331,1.7598506738966684,1.7258514012912312,1.6929376539428556,1.6615047544896839,1.6307937242948152,1.6003993959616132,1.5706277682849694,1.5405942894025413,1.5108309202731602,1.48164256180559,1.4530181051344413,1.424946656011024,1.3978903671084226,1.3722888017246495,1.3473042347038344,1.3225008595460852,1.2982159189188287,1.273478063698317,1.2488752218282995]
[null,"KOREA",0.03,-0.01,0,0.36647750771075432,0.35939737933779964,0.35269310359380363,0.34663086860308245,0.33993416554190686,0.33358089271073821,0.32713630745389644,0.321096082662572,0.31572798800320456,0.3096283102904821,0.30364647473814066,0.29778020470544342,0.29229161238346957,0.28747576171621442,0.28192190028068492,0.27671202140395484,0.27136610905556025,0.26643291978086436,0.26220919820693284,0.25714347181223185,0.25217561225088936,0.24730372879365434]
[null,"LATVIA",0.03,-0.01,0,0.2652682271991707,0.26014340217629756,0.25511758573727328,0.25018886509490373,0.24535536441591024,0.24061524410700227,0.23596670011474186,0.23140796323893481,0.22693729845928687,0.22255300427506802,0.21825341205753457,0.21403688541486179,0.20990181956934564,0.20584664074663692,0.20186980557677445,0.19796980050679067,0.19414514122466478,0.19039437209440493,0.18671606560204468,0.18310882181234153,0.17957126783597285,0.17610205730702447]
[null,"LUXEMBOURG",0.03,-0.01,0,0.14311455842954679,0.14034966993188855,0.13763819744227573,0.13497910899507282,0.1323713925616091,0.12981405566500839,0.12730612500245994,0.12484664607478664,0.12243468282317017,0.12006931727289417,0.11774964918396995,0.11547479570851225,0.11324389105473399,0.11105608615743257,0.10891054835484215,0.1068064610717291,0.10474302350860948,0.10271945033697115,0.10073497140038357,9.8788831421382339E-2,9.6880289714016216E-2,9.5008619901947838E-2]
[null,"MEXICO",0.03,-0.01,0,0.36853426514411847,0.36461453859096787,0.36074217538969439,0.35377285023996702,0.34901939013521605,0.34227654225283516,0.33566396219754357,0.33890822241182023,0.33236071630069652,0.32593970412934836,0.32110026082453286,0.31842367077225253,0.31575521146692215,0.30965500781300587,0.30595735254916878,0.30004643772596717,0.29424971827593133,0.3001392853547542,0.29434077214352666,0.28865428277290045,0.28307765300863047,0.28149573754295348]
[null,"NETHERLANDS",0.03,-0.01,0,0.42749242679747351,0.41923352632879618,0.41113418292517029,0.40319131403860969,0.39540189667412928,0.38776296623921669,0.38027161541553073,0.37292499305239846,0.36572030308168918,0.35865480345365225,0.35172580509331391,0.34493067087703627,0.33826681462884794,0.33173170013616549,0.32532284018453023,0.3190377956109936,0.31287417437579051,0.30682963065194713,0.30090186393247731,0.29508861815482723,0.28938768084223521,0.28379688226168009]
[null,"NEW ZEALAND",0.03,-0.01,0,0.30662221222698721,0.30069845270862727,0.29488913671533512,0.28919205326599501,0.28360503409433657,0.2781259528237095,0.27275272415780083,0.27756446185300743,0.2722020808600642,0.26694329789159965,0.26178611149514525,0.25672855888510859,0.26377105892766695,0.25867515830898002,0.25367770747178581,0.2487768044246208,0.24397058392136978,0.25485600378466433,0.249932336750676,0.24510379204734331,0.25181908773793782,0.24695409212311253]
[null,"NORWAY",0.03,-0.01,0,0.14620472255571243,0.14338013391753693,0.14061011465875936,0.1378936105312929,0.13522958765449924,0.1326170321217017,0.1300549496143,0.12754236502334018,0.12507832207839578,0.12266188298361851,0.12029212806082033,0.11796815539945114,0.11568908051333836,0.11345403600405841,0.11126217123081142,0.10911265198667393,0.10700466018110615,0.10493739352859284,0.10291006524329983,0.10092190373962914,9.8972152338559521E-2,9.70600689796602E-2]
[null,"POLAND",0.03,-0.01,0,0.41339567164768642,0.40540911213855685,0.39757684822845624,0.38989589901780547,0.38236334119623955,0.3763340870807218,0.36906353543269765,0.36193344653593956,0.35494110673329371,0.34808385479385479,0.34135908090012229,0.33476422565472419,0.32829677910632948,0.32195427979438018,0.31573431381227834,0.30963451388867147,0.30365255848648764,0.29778617091937593,0.29203311848521707,0.28639121161637454,0.28243700889041989,0.27698049317487483]
[null,"PORTUGAL",0.03,-0.01,0,0.76049431414220259,0.74580201445739192,0.73139356129978617,0.71726347092261067,0.70340636552183056,0.68981697118939933,0.67649011590605013,0.66342072757286463,0.65060383208087147,0.63803455141793808,0.62570810181223702,0.61361979191157878,0.60176502099791984,0.59013927723636339,0.57873813595799095,0.56755725797586631,0.55659238793357491,0.54583935268566719,0.53529405970939214,0.52495249554711398,0.51481072427882124,0.50486488602414537]
[null,"SLOVAK REPUBLIC",0.03,-0.01,0,0.4301281589133828,0.4218183376614521,0.41366905723394343,0.40567721607722212,0.39783977255783282,0.39015374380487672,0.38261620457475409,0.37522428613783865,0.3679751751866614,0.36086611276518715,0.35389439321877725,0.3470573631644378,0.34035242048096281,0.33377701331858667,0.32732863912776955,0.32100484370674665,0.31480322026747731,0.30872140851964036,0.30275709377232551,0.29690800605307988,0.29117191924397356,0.28554665023435671]
[null,"SLOVENIA",0.03,-0.01,0,0.68211038374263167,0.66893241516390278,0.65600903713239456,0.64333533110953678,0.63090647358001051,0.61871773421595599,0.60676447407664613,0.59504214384294007,0.5835462820858488,0.57227251356854847,0.56121654758119877,0.55037417630793251,0.53974127322539223,0.52931379153220781,0.51908776260881406,0.50905929450702569,0.49922457046879049,0.4895798474735612,0.48012145481373075,0.47084579269758819,0.46174933087926662,0.452828607315158]
[null,"SPAIN",0.03,-0.01,0,0.76535366430454799,0.75197364673030032,0.73744596129283146,0.72401665001773552,0.7100290771969554,0.69631173599779872,0.68737699923532258,0.6755528331358589,0.66250155255061194,0.65309652753699121,0.64047908947434651,0.62810541284137145,0.62240941306654729,0.61038483187853998,0.59859255847655191,0.58792670185236029,0.57656830621982968,0.57202673710640339,0.56097551937472134,0.55013780462363571,0.54326788698117279,0.53277227319914955]
[null,"SWEDEN",0.03,-0.01,0,0.25879545936765164,0.25427658941754355,0.26114266252879198,0.25609754097165049,0.25398446810103892,0.24958289562882785,0.24476110192098446,0.24237215450123534,0.23896850904972633,0.23509159227818413,0.24311185761513238,0.23841508052871663,0.2338090423935634,0.22929199018688182,0.22757670647485889,0.22631778331186014,0.22194545779333152,0.21765760301395651,0.21809054386366328,0.21387716373802421,0.21056708015089859,0.20649904888780873]
[null,"SWITZERLAND",0.03,-0.01,0,0.11352321012501634,0.11133000894872644,0.10917917912006123,0.10706990204968249,0.10500137496291309,0.1029728105942072,0.100983436887523,9.9032496702484041E-2,9.7119247526217548E-2,9.5242961190759604E-2,9.3402923595919965E-2,9.1598434437501181E-2,8.9828806940768044E-2,8.8093367599066441E-2,8.6391455917491838E-2,8.4722424161510088E-2,8.3085637110434526E-2,8.1480471815665895E-2,7.9906317363602916E-2,7.836257464313319E-2,7.6848656117616154E-2,7.5363985601271097E-2]
[null,"TURKEY",0.03,-0.01,0,0.29030749475649509,0.2852862935017022,0.28138554609287614,0.28077722429720708,0.27909628841817369,0.27793906187857276,0.27538928395997103,0.27141266603184783,0.26780262227349383,0.26349893617858688,0.25897606189549949,0.25462162658465198,0.2548751478689949,0.25195602056170058,0.25122345358425574,0.25104783111443935,0.24931243972008452,0.2459800959349232,0.24303217184837358,0.23929808228078575,0.23467498507481194,0.23148931020415101]
[null,"UNITED KINGDOM",0.03,-0.01,0,0.97872891212650626,0.96073895989491609,0.96299468199609317,0.94439019515160649,0.9324089567537549,0.9143953680040745,0.92044854937279119,0.90266602860918999,0.88900212473073237,0.88157680912440795,0.86454526735746562,0.85384755489120356,0.84859727967646115,0.83220288288365318,0.82727127660991717,0.81128888556430034,0.80515455800560254,0.8068988652188881,0.79925456171903053,0.79965894502769874,0.79253341872544203,0.77722214251784039]
[null,"UNITED STATES",0.03,-0.01,0,0.77321851938520214,0.75931804060411878,0.74612489558206696,0.7335458880651321,0.72136857867533455,0.70948380259884158,0.69781736304527664,0.68803558052412295,0.67780018486084537,0.66746221024381291,0.65854397914744767,0.65009081984153627,0.63999405764618256,0.6297554089521078,0.62039379102118974,0.6106883519594043,0.60115757130730663,0.59186218368683063,0.58251369101726225,0.57280973713304695,0.56263341707527881,0.5530297656803963]
[null,"AUSTRALIA",0.04,-0.01,0,0.29550163532448254,0.28700625031515392,0.28624527554629614,0.27801600189034203,0.27179588408195438,0.26426554053173551,0.25666816290961098,0.25375825932343532,0.24646295583084238,0.24068597278787507,0.23376648483670848,0.22704592544357857,0.22429640476712512,0.2178481009781712,0.21385532004814642,0.20770718730394946,0.20173580740476832,0.19961210964382362,0.19387345536501904,0.18862179792291908,0.18429010775082863,0.17899194614493844]
[null,"AUSTRIA",0.04,-0.01,0,0.58717081391862702,0.57029022330868995,0.55389493328349815,0.53797099192258946,0.52250484840966349,0.5074833415012272,0.49289368832675512,0.47872347351083444,0.46496063860803644,0.45159347184152726,0.43861059813668141,0.42600096944122129,0.41375385532364151,0.40185883384192056,0.39030578267474808,0.3790848705077195,0.36818654866717121,0.35760154299453301,0.34732084595428614,0.33733570896880932,0.32763763497359105,0.31821837118647145]
[null,"BELGIUM",0.04,-0.01,0,0.83181356209064716,0.80789973008027116,0.78467339751386067,0.7621147994501366,0.7402047391706843,0.71892457184409897,0.69825618865976968,0.67818200141780283,0.65868492756196828,0.63974837564293741,0.62135623119943406,0.60349284304529338,0.58614300995075108,0.56929196770663459,0.55292537656044538,0.53702930901364165,0.52159023796973736,0.5065950252231326,0.49203091027887785,0.4778854994938595,0.46414675553016654,0.45080298711166134]
[null,"CANADA",0.04,-0.01,0,0.35071435265820383,0.34063165565093612,0.33083882638979806,0.33016600303861943,0.32067405112531028,0.31145498361044122,0.3025009553325963,0.29380434667113081,0.29480120156680817,0.28632595334771582,0.27809436028332929,0.27009941752460104,0.26233432160509035,0.26639786585700481,0.25873918595280188,0.25130068565734454,0.24407603502073083,0.23705908607297088,0.24161845137039509,0.23467215556565177,0.22792555901869832,0.22137292056983129]
[null,"CHILE",0.04,-0.01,0,0.16099330364009382,0.15636490334728756,0.15186956903870907,0.14750347106854142,0.14326289098430156,0.1391442234622626,0.13514396463543374,0.13125870743130924,0.12748516890057038,0.12382009421766271,0.12026038705589012,0.11680302400573513,0.11344505914084223,0.11018362551117897,0.10701596334573479,0.10393936035363277,0.10095120525364028,9.8048978311678234E-2,9.5230184624964437E-2,9.2492414856845673E-2,8.9833348906834115E-2,8.725073609654721E-2]
[null,"CZECH REPUBLIC",0.04,-0.01,0,0.32414644971411238,0.31482755411238572,0.30577656770822231,0.29698578837239925,0.2884477354044282,0.28015514316669404,0.27210095490160641,0.26427831672650198,0.25668057180118681,0.24930125466315733,0.24213408572567727,0.23517296593403,0.22841197157539816,0.22184534923795468,0.2154675109148744,0.20927302924910099,0.20325663291482224,0.19741320213172323,0.1917377643082005,0.1862254898098295,0.18087168784948474,0.17567180249561454]
[null,"DENMARK",0.04,-0.01,0,0.30141027466820491,0.29274502201651603,0.28432888696242808,0.27615470761696592,0.26821552798850612,0.27043056864071952,0.26265595244825118,0.2551048489202129,0.24777083228458907,0.24064766150406861,0.23372927496510157,0.22700978531964019,0.22273422481934155,0.21633083218661764,0.21011153087278325,0.20407102843121913,0.19820418456800615,0.20346888319367468,0.19761935042120693,0.19193798603458326,0.18641995535604433,0.18106056270012075]
[null,"FINLAND",0.04,-0.01,0,0.44739150048135412,0.43452942937194466,0.42203713031463141,0.40990397272205847,0.39811963162593089,0.38667407889076422,0.37555757468022943,0.36476065916883199,0.3542741444918725,0.34408910692683814,0.33419687929957076,0.32458904360875174,0.315257423862424,0.30619407912045832,0.2973912967370419,0.28884158579743774,0.28053767074343205,0.27247248518204359,0.26463916587222569,0.25703104688444606,0.24964165392817217,0.24246469884243607]
[null,"FRANCE",0.04,-0.01,0,0.77573318219127629,0.75594285896140234,0.74434233019672258,0.72503007933542385,0.70961553303274394,0.69576453612009281,0.68115498599538238,0.66375448021487149,0.64532504733213603,0.63517234709879167,0.61819080672363214,0.61512658939261655,0.60379215211293913,0.58842739077400708,0.58631620164188947,0.56946018030486545,0.55925421395573871,0.55028722721758239,0.53518575416547864,0.53299387298135037,0.5284549671797667,0.51641443455367653]
[null,"GERMANY",0.04,-0.01,0,0.34909835942850886,0.33906212065705993,0.33219724403632372,0.32264689591717532,0.3133711110306675,0.30726139167116651,0.29842792508854554,0.29150426393112661,0.2855861934769367,0.27737586779034262,0.2694015809929512,0.26165654719595105,0.25703476367957945,0.25284515315289274,0.24735264107720087,0.24024149288772417,0.23658087870248493,0.22977940821919668,0.22317347340636817,0.21951759715026165,0.21320667943887106,0.20898322017593565]
[null,"GREECE",0.04,-0.01,0,0.36486900335029454,0.3543793738833475,0.34419131107551221,0.33429614517823641,0.32468545568981777,0.31535106418979969,0.3062850273793703,0.29747963032184371,0.28892737987747052,0.28062099832699156,0.27255341717850773,0.26471777115239681,0.25710739233915769,0.24971580452521139,0.24253671768182927,0.23556402261249926,0.22879178575417561,0.22221424412798724,0.21582580043510802,0.20962101829361693,0.20359461761229306,0.19774147009740972]
[null,"HUNGARY",0.04,-0.01,0,0.53526069282627464,0.51987246777998697,0.50492663925795156,0.49041048878977422,0.47631166354873178,0.46261816583987148,0.44931834289031802,0.43640087693309837,0.42385477557604728,0.41166936244759833,0.39983426811149797,0.38833942124271364,0.37717504005702568,0.36633162398701008,0.35579994559732914,0.34557104273244865,0.33563621089010159,0.32598699581400697,0.31661518629954061,0.30751280720623597,0.29867211267116933,0.29008557951745273]
[null,"IRELAND",0.04,-0.01,0,0.39301400321629743,0.38171523233906118,0.37074129015060325,0.36008283814161152,0.34973080627584646,0.33967638527180116,0.32991101910625592,0.3204263977333488,0.31121445001296494,0.30226733684242907,0.29357744448565365,0.28513737809406925,0.27693995541382016,0.26897820067387346,0.26124533864983823,0.25373478889844425,0.24644016015777412,0.23935524490848303,0.23247401409137822,0.22579061197686304,0.2192993511818794,0.21299470783010818]
[null,"ISRAEL",0.04,-0.01,0,0.47401833798634185,0.46706736728659787,0.4560301163658968,0.46230655177136831,0.45671972467786354,0.44956532275747396,0.44940793109513855,0.4448979376227592,0.4321075540236588,0.42229524532997909,0.41564041620277437,0.40369115792810256,0.40193001928708444,0.39037492160750231,0.37915202176330842,0.37693643286119399,0.37264181369316102,0.36464974020838425,0.40054209009798136,0.39192017105936594,0.38679305714542755,0.37567313242562894]
[null,"ITALY",0.04,-0.01,0,1.1419882412472304,1.1159348758672953,1.0882696240462666,1.0634306619663108,1.0346368276090547,1.0205615369960757,1.0001684277861465,0.97141455690185186,0.95506154594981552,0.92760445410821235,0.90596538275120531,0.88440854104462574,0.85898265447224731,0.84342058422404509,0.83370982549860573,0.81684107116482929,0.79535748284471486,0.80840324384043072,0.78516243574245403,0.7625897783046367,0.74595871613711962,0.74327573934978086]
[null,"JAPAN",0.04,-0.01,0,1.8529956851063458,1.7997238588833975,1.7479835459240449,1.6977307167094455,1.6489226075266563,1.6021142431983892,1.557823789054805,1.5149595667869864,1.4729453849524798,1.4321882556019032,1.3914449544940248,1.3514422634945853,1.312589611008727,1.2748539345461603,1.2382031221310803,1.2032634642981206,1.1706202086626223,1.1390765848930489,1.1080251404597918,1.0779207703110307,1.0474078542330512,1.0172958957197464]
[null,"KOREA",0.04,-0.01,0,0.36408054368047738,0.35361358166324536,0.34377957380212709,0.33494011321297129,0.32531091026900866,0.31625583395469636,0.30716378589228466,0.29872181185105762,0.29129397428373804,0.28291955544263597,0.27478589300955319,0.26688606547159405,0.25958049508949194,0.2532720416654709,0.24599071645830503,0.23924745103807724,0.23236931919005169,0.22611870821484331,0.2209007962447814,0.21455011290285678,0.20838200553890518,0.20239122527088693]
[null,"LATVIA",0.04,-0.01,0,0.26322573274498579,0.25565824858681607,0.24830832224826727,0.24116969915332873,0.23423630453897507,0.22750223828571781,0.22096176989677327,0.21460933362157469,0.20843952371947808,0.20244708985963292,0.19662693265310113,0.1909740993134238,0.1854837794419423,0.18015130093428736,0.17497212600455259,0.16994184732376902,0.16505618426939492,0.16031097928262908,0.15570219433044782,0.15122590746935488,0.14687830950792047,0.14265570076526848]
[null,"LUXEMBOURG",0.04,-0.01,0,0.14201261457825398,0.13792988983901902,0.13396453947068665,0.1301131890740935,0.12637256126077456,0.12273947286400014,0.11921083222999235,0.11578363658701668,0.1124549694901094,0.10922199833926712,0.10608197196898511,0.10303221830709511,0.10007014210090821,9.7193222708729793E-2,9.4399011954865789E-2,9.1685132046295414E-2,8.9049273549237973E-2,8.6489193423890817E-2,8.4002713115667066E-2,8.1587716701308322E-2,7.9242149088294786E-2,7.6964014266020578E-2]
[null,"MEXICO",0.04,-0.01,0,0.38248525965231323,0.37593150655796559,0.36954492166816238,0.35892086409106683,0.35148894364604627,0.34138397790020036,0.33156952010508961,0.33639534628185919,0.32672430680056247,0.31733130031134665,0.31026018025988333,0.30623114426692449,0.30227180092519601,0.29358178023037679,0.28830304323312061,0.28001461075477913,0.27196446266004187,0.28230545451561634,0.27418944688773922,0.26630676659648328,0.25865070570754006,0.25659895193069326]
[null,"NETHERLANDS",0.04,-0.01,0,0.42420084936221475,0.41200548694853806,0.40016072935949681,0.38865649704690836,0.37748300023980996,0.36663073061364604,0.35609045319895682,0.34585319852268537,0.33591025497541305,0.32625316139803134,0.3168736998815378,0.30776388877383232,0.29891597588756053,0.29032243190322504,0.2819759439619513,0.27386940944245458,0.2659959299169139,0.25834880528060794,0.25092152805031848,0.2437077778266496,0.23670141591554936,0.22989648010445737]
[null,"NEW ZEALAND",0.04,-0.01,0,0.31766048789962947,0.3085280574005726,0.29965817540848144,0.29104329390878148,0.28267608188498589,0.27454941908021163,0.26665638993804541,0.27325274088960527,0.26539698998601907,0.25776708429100531,0.25035653097416982,0.24315902386768634,0.25354080840723547,0.24625175641728386,0.23917225759254454,0.23229628748304634,0.22561799483590356,0.24223512811821304,0.23527110345591784,0.22850728773884793,0.23812038033965857,0.23127465067954403]
[null,"NORWAY",0.04,-0.01,0,0.14507898526652147,0.14090810534821432,0.13685713417658732,0.13292262449163492,0.12910122813872854,0.12538969321943333,0.12178486132423592,0.11828366484482898,0.11488312436366449,0.11158034611855526,0.1083725195401663,0.10525691486030139,0.10223088078894851,9.9291842258108498E-2,9.6437298230486093E-2,9.3664819571179184E-2,9.0972046980554749E-2,8.8356688986552787E-2,8.5816519994709392E-2,8.3349378394239879E-2,8.0953164718570197E-2,7.8625839858751156E-2]
[null,"POLAND",0.04,-0.01,0,0.41035657152268074,0.39855921865062227,0.38710102821544501,0.37597224962650061,0.36516341261315127,0.35660778568252777,0.34635565819981318,0.33639826942483803,0.32672714590601976,0.31733405779527946,0.30821101184467697,0.29935024460438719,0.29074421581622684,0.28238560199711227,0.27426729020698548,0.26638237199590659,0.25872413752516182,0.25128606985738328,0.24406183941082291,0.23704529857306028,0.2324890052149689,0.22580517212021065]
[null,"PORTUGAL",0.04,-0.01,0,0.75463871117205006,0.73294358116943481,0.71187216508297835,0.69140653174337441,0.6715292654850179,0.65222345132577497,0.63347266057281948,0.61526093684228778,0.59757278248085433,0.58039314537767517,0.56370740615547299,0.54750136572986896,0.53176123322636848,0.51647361424472449,0.50162549946068813,0.48720425355544689,0.4731976044633322,0.4595936329286443,0.44638076236270813,0.43354774899252924,0.4210836722926663,0.40897792569217778]
[null,"SLOVAK REPUBLIC",0.04,-0.01,0,0.42681628704525393,0.41454573333843631,0.40262794613290226,0.39105278373436503,0.37981039601239808,0.36889121601825758,0.3582859518436845,0.34798557871375729,0.33798133130706798,0.32826469629668609,0.31882740510556146,0.30966142687020343,0.30075896160664667,0.29211243357288907,0.28371448482215333,0.27555796894148538,0.26763594497036264,0.25994167149413616,0.25246860090728068,0.24521037384157013,0.23816081375443873,0.23131392167292031]
[null,"SLOVENIA",0.04,-0.01,0,0.67685831608776625,0.65739929689953991,0.63849970561338365,0.62014345922045799,0.60231493708280692,0.58499896764064385,0.56818081550179078,0.55184616890228322,0.53598112752746996,0.52057219068324589,0.50560624580734836,0.49107055731094434,0.47695275574101048,0.46324082725428356,0.4499231033938263,0.4369882511595049,0.42442526336393249,0.41222344926566867,0.40037242547170615,0.38886210710150171,0.37768269920503267,0.36682468842757637]
[null,"SPAIN",0.04,-0.01,0,0.76287626139449893,0.74285670236111989,0.7215002936685313,0.70187239236726184,0.68169424278094581,0.662096195397189,0.64938266624238461,0.63267649429904516,0.61448765957560703,0.6015356338148935,0.58424206858478389,0.56744567655864797,0.56026447546489144,0.54415741595269163,0.5285134187574706,0.51453348030727264,0.49974114248958096,0.49449687252293489,0.48028056771846822,0.46647296786953002,0.45826695403642181,0.44509222420009881]
[null,"SWEDEN",0.04,-0.01,0,0.26030373905205917,0.25346845876021346,0.26410590988182864,0.25651312148584754,0.25308942632623022,0.24649642409903516,0.23940989131607918,0.23579893216187275,0.23079849765885491,0.22520008962033553,0.23828924939409782,0.23143866491268245,0.22478502808147088,0.2183226768468054,0.21591389416758658,0.21406713132993901,0.20791290921711247,0.20193561501273549,0.20259434810194757,0.1967699573639739,0.19226286617727514,0.18673549551017402]
[null,"SWITZERLAND",0.04,-0.01,0,0.11264911174712236,0.1094105591949518,0.10626511188320878,0.10321009312665964,0.10024290319217137,9.7361017086413523E-2,9.4561982407161543E-2,9.1843417256372906E-2,8.9203008213260382E-2,8.6638508365637495E-2,8.4147735397860815E-2,8.1728569733742054E-2,7.93789527328497E-2,7.7096884938665206E-2,7.4880424377102947E-2,7.2727684903946141E-2,7.0636834599792281E-2,6.8606094211142471E-2,6.6633735636307742E-2,6.471808045484434E-2,6.2857498499266071E-2,6.1050406467818633E-2]
[null,"TURKEY",0.04,-0.01,0,0.29154004786785287,0.28395081414847423,0.2780201685552216,0.27671698600022004,0.27396149021182881,0.27197311859995738,0.26804869240127893,0.26220578905677316,0.25692704410291634,0.25074871115190223,0.24433578342111428,0.23818624543229464,0.23854050065597002,0.23446895152577552,0.23347001737087544,0.23325972739327452,0.23085403811915151,0.22627452415028462,0.2222641144833595,0.21720828792000074,0.21096376060606134,0.20674863938060192]
[null,"UNITED KINGDOM",0.04,-0.01,0,1.0920920221578008,1.061951602332853,1.0653439049829287,1.0347163024309722,1.0139698435032936,0.98481919532176898,0.99463102065182196,0.96603634484442713,0.94348312899610398,0.93088566001536366,0.90412360141352321,0.88680104674588645,0.87987983081874788,0.85458414026684892,0.84671967079288257,0.82237730263488973,0.8129639820603497,0.81625140187147116,0.8043005894909373,0.80617909255428044,0.79481873422080784,0.77196846758042714]
[null,"UNITED STATES",0.04,-0.01,0,0.77714970502589542,0.75623104927563767,0.73652300151599581,0.71787991045528821,0.69999325385243372,0.68269743782453551,0.66588323033030572,0.65198707012391488,0.63755141914431379,0.62309946639059577,0.61110573210800023,0.59991213358993933,0.58607139655440266,0.57216484157505487,0.55970786599325439,0.54677082207998828,0.53418786517852757,0.52203794403793269,0.50991551828508219,0.49739384620930216,0.48430986129151593,0.47212242158077083]
[null,"AUSTRALIA",0.05,-0.01,0,0.29675962781414483,0.28548304744025477,0.28524871024570159,0.27440953366589854,0.26628417848339825,0.2565244443342512,0.2467767622263119,0.24343696451942667,0.23418659405428252,0.22699034413494301,0.2183649294227446,0.21006727217195242,0.20731445581259039,0.19943670592841789,0.19479601578021608,0.18739395457452238,0.18027316457385514,0.17856757005968299,0.17178217417958916,0.16566080780177761,0.1607842461012596,0.15467459942401116]
[null,"AUSTRIA",0.05,-0.01,0,0.58269285456038056,0.56055108663817266,0.53925068459660674,0.51875967734161288,0.49904730864994024,0.48008399100523341,0.46184126118829577,0.444291737554878,0.42740907893687152,0.41116794510521548,0.395543958735176,0.38051366881690807,0.36605451545638107,0.35214479601383453,0.33876363252894132,0.32589094038378191,0.31350739815659634,0.30159441862106423,0.29013412084758461,0.27910930336467971,0.26850341834024022,0.25830054674385783]
[null,"BELGIUM",0.05,-0.01,0,0.8254698760006971,0.7941028148154855,0.76392767178016863,0.73489915515167736,0.70697369422960776,0.68010937395825644,0.65426587201371478,0.62940439828159178,0.60548763663452787,0.58247968892210467,0.56034602108908571,0.53905341134111184,0.51856990028004979,0.49886474293415084,0.4799083626110156,0.46167230650410351,0.4441292029861505,0.42725272052539731,0.41101752816296033,0.39539925749202531,0.38037446608179437,0.36592060229128848]
[null,"CANADA",0.05,-0.01,0,0.36168653017869407,0.34794278997469369,0.33472129867695399,0.33507725540569344,0.32234464204491914,0.31009585574306786,0.29831251153734289,0.28697692307584688,0.29013822374400894,0.27911325035498696,0.2685072153487128,0.2583041994696611,0.24848888837870239,0.25654208579298809,0.24679373332658786,0.23741580887598637,0.22839423653293539,0.21971547526015911,0.22860340177734234,0.21991669242649578,0.21156006967435859,0.20352099054772349]
[null,"CHILE",0.05,-0.01,0,0.15976555319837524,0.15369461693553921,0.14785437556138831,0.14223605740626655,0.13683122593023467,0.13163177298454304,0.12662989547451342,0.12181808195779587,0.11718914035330986,0.11273606589756016,0.10845220424012496,0.10433113302975545,0.10036666220060235,9.6552827728868529E-2,9.2883926394335403E-2,8.9354429169509378E-2,8.5959047586843113E-2,8.2692716922075193E-2,7.9550498478571513E-2,7.6527663131950197E-2,7.3619687232008527E-2,7.0822221604384131E-2]
[null,"CZECH REPUBLIC",0.05,-0.01,0,0.32167440138757397,0.30945108358592976,0.29769224010190448,0.28638022135825347,0.27549804844468828,0.26502938763317768,0.2549585258616428,0.24527034714924748,0.23595030990788593,0.22698442511581138,0.21835923532064588,0.21006179444025572,0.20207964833117434,0.1944008160954058,0.18701377209755243,0.17990742866527412,0.17307111944711312,0.1664945834027062,0.16016794940135276,0.15408172140582277,0.14822676421916567,0.14259428977312716]
[null,"DENMARK",0.05,-0.01,0,0.30086088866157351,0.28942846432089803,0.27843046110716502,0.26785037143546414,0.2576723149932314,0.26096866345847125,0.25105210529915462,0.24151236681015351,0.23233512920649685,0.22350661780326778,0.21501358134032494,0.20684327209266465,0.20197302501709297,0.19429824436468782,0.18691509799392764,0.17981250408266247,0.17297980190732312,0.18078683074008745,0.17391710508906918,0.16730842240410695,0.16095086330361416,0.15483488533296214]
[null,"FINLAND",0.05,-0.01,0,0.44397954452426175,0.42710874894108874,0.4108790273603547,0.39526601958668073,0.38024629108867797,0.3657972978246059,0.35189735240462333,0.3385255915388391,0.32566194472230792,0.3132871041099643,0.30138249553628121,0.28993025063615308,0.2789131800251593,0.26831474749895068,0.25811904521303575,0.24831076980571024,0.23887519942829263,0.22979817164818916,0.22106606219162009,0.21266576449410302,0.20458467002799713,0.19681064937758261]
[null,"FRANCE",0.05,-0.01,0,0.78374193955514682,0.75722646744626143,0.74216570079205491,0.71664824250767101,0.69658255146017733,0.67892167769303791,0.66017010178787983,0.63791936856048892,0.61450430835581826,0.60251777254089256,0.58129380023006694,0.58038147886951985,0.56680911722684313,0.5478012148740794,0.5487791162899579,0.52792603779697733,0.51601617685997481,0.5057432251977434,0.48743305059210673,0.48658387272991493,0.4825055114691289,0.46825983034642749]
[null,"GERMANY",0.05,-0.01,0,0.35030088992837261,0.33698979310088756,0.32795148929483037,0.31548964819127501,0.30350134506135157,0.29576183125304184,0.28452316618859247,0.27583077139671192,0.26857153551571589,0.25836607553219421,0.24854841321038401,0.23910381261220204,0.23392200978256972,0.22920815229860894,0.22277213600538476,0.21430700914418929,0.21041286168168341,0.2024173753551548,0.1947257098173687,0.19094116720719531,0.1836855865389084,0.17914510321631399]
[null,"GREECE",0.05,-0.01,0,0.36208639132436199,0.34832745678149307,0.33509134851514477,0.32235819962976892,0.31010889815273579,0.29832505834799011,0.28698899311975962,0.2760836874648962,0.26559277293400302,0.25550050306301392,0.24579172973834917,0.23645188046017229,0.22746693646962221,0.21882341170718828,0.21050833257064766,0.20250921844218148,0.19481406295544154,0.18741131597445071,0.1802898662572878,0.17343902477853565,0.16684850868545997,0.16050842586383834]
[null,"HUNGARY",0.05,-0.01,0,0.53117861726712545,0.51099434080531558,0.49157704743176089,0.47289759252694652,0.45492793893886135,0.4376411149002995,0.42101117354526169,0.40501315396369558,0.38962304373611883,0.37481774289188918,0.36057502923702661,0.3468735249995446,0.33369266474222659,0.32101266449468646,0.30881449205838041,0.29707983844000035,0.2857910903703707,0.27493130386760051,0.2644841788048104,0.25443403444426205,0.24476578590116596,0.23546492150184314]
[null,"IRELAND",0.05,-0.01,0,0.39001674808728432,0.3751964868564544,0.36093938129529035,0.34722403203010133,0.33402985284281034,0.32133703977182326,0.30912654138703538,0.2973800301943581,0.28607987512684763,0.27520911508114249,0.26475143345949248,0.25469113367916546,0.24501311561247277,0.2357028529220517,0.22674637125738495,0.21813022727983161,0.20984148848468648,0.20186771378998217,0.19419693486289766,0.18681763815574567,0.17971874762457496,0.17288960810444923]
[null,"ISRAEL",0.05,-0.01,0,0.49785143874470117,0.4876744269513682,0.47218391863557602,0.48103324102297251,0.47288770244377154,0.46274587933491801,0.46280556841640741,0.45613453773662332,0.43880186410449562,0.42552827763819867,0.41653002219196195,0.40070228205094938,0.39818742349073727,0.38305668445477364,0.3685008989463911,0.36594715594115529,0.36056865489571971,0.35031058365151152,0.40415502211122706,0.39256873176811347,0.38570240475191142,0.37104608441742326]
[null,"ITALY",0.05,-0.01,0,1.1479284563789047,1.1132389806784035,1.0765688465173626,1.0441445319625793,1.0067431207926267,0.98935526904559001,0.96335099358743792,0.92674458257569758,0.90677025722095572,0.87231385976041909,0.84570613878356804,0.81930594390582745,0.78817310621051218,0.77010978996273038,0.75995208639070388,0.74036144357610456,0.7147839184019118,0.73903333898941592,0.71095078305860104,0.68393533723771149,0.66469514415580855,0.66456268175870958]
[null,"JAPAN",0.05,-0.01,0,1.8403918152971475,1.7704586967745528,1.7031829694800888,1.6384636551035006,1.5762036124131797,1.5170879467240961,1.4617437318211282,1.4086936545995763,1.3571640187982421,1.3076563715994427,1.2585277231934404,1.2107048804169698,1.1646992596603847,1.1204418082350982,1.0778660973882617,1.0377655993997379,1.0008683976579578,0.96557182384332774,0.93108161556908309,0.89797265419632977,0.86447090976140173,0.83162184681231532]
[null,"KOREA",0.05,-0.01,0,0.36174957689225057,0.3480034409737861,0.33521214347090367,0.32383409780474098,0.3115287136168744,0.30007816638385021,0.28867548473674864,0.27821237859252673,0.26915169887914742,0.25892419324593302,0.2490853229879105,0.23962032033469022,0.23099320407131427,0.22371913462147155,0.21521802272387833,0.20746813139825271,0.19958454198966108,0.19256033409284848,0.18691411671490629,0.17981156009129995,0.17297889378672432,0.16640586222869103]
[null,"LATVIA",0.05,-0.01,0,0.26121828601000541,0.25129224243386766,0.24174337896475959,0.23255736312146183,0.2237204070432533,0.21521924679485643,0.2070411224577744,0.19917375897813788,0.19160534774231636,0.18432452885263717,0.17732037407661103,0.17058237044407024,0.16410040446760005,0.15786474696257818,0.15186603844403865,0.14609527507844025,0.14054379516925466,0.13520326615608913,0.13006567210782982,0.12512330169103397,0.12036873659551127,0.11579484039972224]
[null,"LUXEMBOURG",0.05,-0.01,0,0.14092957928193917,0.13557439084361633,0.13042269441425333,0.12546675749326919,0.12069914140766634,0.11611269014686515,0.1117005196218039,0.10745600733218266,0.10337278242634212,9.9444716138857261E-2,9.5665912591493277E-2,9.203069994371646E-2,8.8533621879477109E-2,8.5169429417486398E-2,8.1933073032694939E-2,7.8819695077147603E-2,7.5824622488838478E-2,7.2943359777622382E-2,7.0171582277654992E-2,6.7505129656233759E-2,6.4939999669296533E-2,6.2472342154205426E-2]
[null,"MEXICO",0.05,-0.01,0,0.40006650240845631,0.39064766440924431,0.38158244082127468,0.36708267515274134,0.356888845333866,0.34332741253859161,0.33028130114342624,0.33763539517278962,0.32480557496179857,0.31246327557652576,0.30329932028056711,0.29813442256158279,0.29312413534035714,0.28198570018312374,0.27537325122836243,0.26490933259101729,0.25484303279559134,0.27199990548107783,0.26166417073696757,0.25172118397014676,0.24215602113530224,0.23994893382456725]
[null,"NETHERLANDS",0.05,-0.01,0,0.4209657530015824,0.40496945935698159,0.3895810094824258,0.3747773058993995,0.36053612881135105,0.34683610275262239,0.33365666450468728,0.32097803223154131,0.30878117578791853,0.29704778815576571,0.2857602579661046,0.27490164306503567,0.26445564508420938,0.25440658497759433,0.24473937948782523,0.23543951850680642,0.22649304329659101,0.21788652553784607,0.20960704717445505,0.20164218102400677,0.19397997212506662,0.18660891979323388]
[null,"NEW ZEALAND",0.05,-0.01,0,0.33068499237744076,0.31811928078637869,0.30603105414755055,0.29440216849211209,0.28321516930458102,0.27245326532427222,0.26210030334225326,0.2710705587183535,0.26077013825719431,0.25086112386454473,0.24132864248633454,0.23215838623024002,0.24694204113896379,0.23755848113416431,0.22853148738255338,0.21984751070952704,0.21149351679608178,0.23560792031696953,0.22665504599997066,0.21804237229434406,0.23121226579828669,0.22242642212437388]
[null,"NORWAY",0.05,-0.01,0,0.14397256481039644,0.13850174584934724,0.13323881274588478,0.12817586603740719,0.12330530643329213,0.11861982340865043,0.11411238423150595,0.10977622340693209,0.1056048325223012,0.10159195047840422,9.7731554091778958E-2,9.4017849054140387E-2,9.0445261235344285E-2,8.700842831682952E-2,8.3702191742981713E-2,8.0521588978337402E-2,7.746184605900662E-2,7.4518370427134786E-2,7.1686744037647701E-2,6.8962716726933812E-2,6.6342199833510154E-2,6.3821260061096827E-2]
[null,"POLAND",0.05,-0.01,0,0.40737613893143793,0.39189623754828085,0.37700455752600365,0.36267874701876246,0.34889730352935305,0.33824743366634213,0.32539435658137772,0.31302968406096937,0.30113485720150973,0.28969202231987462,0.27868400415572353,0.26809428009208608,0.2579069553555422,0.24810673915877071,0.23867892174965913,0.22960935233252444,0.22088441782830631,0.21249102244185308,0.20441656800563066,0.19664893507035175,0.19220869155955353,0.1849049461852367]
[null,"PORTUGAL",0.05,-0.01,0,0.74888358608973227,0.72042673024505266,0.69305120754694816,0.66671592837609239,0.64138136447916527,0.61700948963844648,0.59356372259590828,0.57100887214613572,0.54931108431566678,0.52843779154946302,0.50835766382824721,0.48904056164333537,0.47045749075837939,0.45258055869011965,0.43538293284282786,0.41883880023360065,0.40292332874805248,0.3876126298682564,0.37288372281698534,0.35871450006444,0.3450836941456854,0.33197084573899505]
[null,"SLOVAK REPUBLIC",0.05,-0.01,0,0.42356124448945826,0.40746632466518345,0.39198299631090278,0.37708801953910798,0.36275903755565941,0.34897454310308734,0.33571384617901623,0.32295704298125649,0.31068498603295475,0.2988792554429579,0.28752213125825676,0.27659656686700984,0.26608616341222691,0.25597514517770742,0.24624833590929041,0.23689113603587342,0.22788950075601092,0.21922991895720145,0.2108993929362207,0.20288541889006323,0.19517596814820895,0.18775946911804611]
[null,"SLOVENIA",0.05,-0.01,0,0.67169637009371297,0.64617255420270614,0.62161861876162205,0.59799770924638962,0.57527437156939831,0.55341449886425997,0.53238528029269838,0.51215515179672744,0.49269374872220051,0.47397186024261712,0.45596138551478316,0.43863529150051284,0.42196757239106575,0.40593321057341575,0.39050813907976506,0.37566920546393939,0.36139413705044671,0.34766150750403724,0.33445070466958837,0.32174189963404365,0.30951601696396697,0.29775470607404225]
[null,"SPAIN",0.05,-0.01,0,0.76073654889465925,0.73426761785351191,0.70636615474123321,0.68094910228986572,0.65507369147654215,0.63018152138195493,0.61453012133908247,0.59366055101954807,0.57110202118282638,0.5555413184061494,0.53443128273799845,0.51412340811736257,0.50675008535309007,0.48749406960374225,0.46896976392856388,0.45268790193615521,0.4354861971487784,0.43077049120909561,0.41440162694477689,0.39865476377563908,0.39026618175071259,0.37543644228062778]
[null,"SWEDEN",0.05,-0.01,0,0.26207758035419082,0.25293799508742343,0.26898334019474957,0.2587622320295811,0.25409420901246821,0.24530462655853821,0.23598328673260055,0.23130773164035465,0.22483811711752658,0.21765729590218569,0.23810433006521081,0.22905659457932734,0.22035266433797726,0.21197947507260917,0.20910099272393573,0.20683919441344351,0.19897950400523662,0.1914184742715119,0.19259563440187963,0.18527718557179376,0.17974559931553186,0.1729154394569811]
[null,"SWITZERLAND",0.05,-0.01,0,0.11179001226160859,0.1075420993377668,0.10345560301853468,9.9524389628219981E-2,9.5742558564906169E-2,9.210443344387316E-2,8.8604553577559572E-2,8.5237665779278063E-2,8.1998716478381958E-2,7.8882844135047578E-2,7.5885371943287719E-2,7.3001800811243578E-2,7.0227802608218939E-2,6.7559213668320267E-2,6.4992028540952637E-2,6.2522393978790419E-2,6.0146603154199528E-2,5.7861090095430036E-2,5.5662424334228022E-2,5.3547305756833107E-2,5.1512559650633095E-2,4.9555131939040972E-2]
[null,"TURKEY",0.05,-0.01,0,0.29292840612295451,0.28279931544969106,0.27495547291842554,0.2732007630931661,0.2695931998481807,0.26702599251360437,0.26192416737520147,0.25439430334907059,0.24765859410321381,0.23982085298461253,0.23175416184316752,0.2240537623239599,0.22494364128455371,0.22002738292004845,0.21914390876659656,0.21929160842160866,0.21652736642809431,0.21097399859490373,0.20619240412032222,0.20009382596002509,0.19249045306399717,0.18755719952128888]
[null,"UNITED KINGDOM",0.05,-0.01,0,1.2509937333666346,1.2050678262944465,1.2114815104556707,1.1654463785047333,1.133298208632018,1.0902339669379681,1.1068305746187279,1.0647720775552931,1.0310803052455439,1.0122401371859249,0.9737759857488455,0.94852692325918031,0.94147202303625177,0.90569699185786601,0.89483639457991038,0.86083347241934627,0.84807595358828403,0.85464707499857306,0.83785553580486738,0.8431902798164449,0.82689608904220535,0.79547483313343448]
[null,"UNITED STATES",0.05,-0.01,0,0.78286387502932075,0.75494772739492089,0.72888564401938671,0.70446226115881727,0.6812542030608103,0.65902408868272888,0.63761836971072283,0.62038252738551425,0.60251173322972484,0.58473793931490003,0.57083217724191493,0.55812282039703687,0.54133341863260653,0.52458342343632547,0.51000004917531039,0.49471239719837551,0.47998242251555651,0.46590514822387863,0.45194536896011955,0.43753788011389189,0.42246903352399834,0.40864815775023067]
[null,"AUSTRALIA",0.06,-0.01,0,0.29850139224610378,0.28444958285315775,0.28553815450160169,0.27209658328721331,0.26215866480757916,0.25025360509646793,0.23847303706543546,0.23508585107536847,0.22401929776574084,0.21560122051485439,0.20545189681232545,0.19578034763896077,0.19352679724074978,0.18441661639103277,0.17938627516802691,0.17094175259007713,0.16289475184874891,0.16215459984592562,0.15452125009140993,0.14773914147858994,0.14255535205619391,0.13584462745968542]
[null,"AUSTRIA",0.06,-0.01,0,0.5782910081452296,0.55106823722625264,0.5251269651479441,0.50040686596907191,0.47685045356305689,0.45440294793506458,0.43301214783215608,0.41262830935025346,0.39320403025562556,0.37469413975188254,0.35705559343613724,0.34024737320005449,0.32423039184300984,0.30896740217553814,0.29442291040169444,0.28056309357889697,0.2673557209633094,0.25477007905785148,0.2427769001885377,0.23134829444305099,0.22045768481327516,0.21007974539096161]
[null,"BELGIUM",0.06,-0.01,0,0.81923401505603166,0.78066896803509767,0.74391935204411808,0.70889970654099288,0.67552859399751564,0.64372841051792973,0.61342520537252698,0.58454850902661226,0.55703116926492491,0.53080919503042201,0.50582160761427664,0.48201029885103541,0.45931989598917028,0.43769763292278469,0.41709322748502442,0.39745876451784301,0.37874858444620063,0.36091917709758009,0.34392908051989712,0.32773878456250916,0.31231063899610167,0.29760876595778696]
[null,"CANADA",0.06,-0.01,0,0.37603120111857924,0.35832971328242724,0.34146151446772172,0.34403954539158904,0.3278440493535249,0.31241094849773665,0.29770435343790419,0.28369006426329729,0.2905458236068203,0.27686851877913116,0.26383506649431215,0.25141515770374701,0.23957991014269767,0.25375752399536222,0.2418120106683459,0.23042882663269096,0.21958150050761471,0.20924480703984624,0.22461080826638946,0.21403736255611727,0.20396165671442465,0.19436025987652431]
[null,"CHILE",0.06,-0.01,0,0.15855867904045143,0.15109460685036152,0.14398190868313809,0.13720403678002341,0.13074522510765119,0.1245904592289909,0.11872542741448455,0.11313648594142622,0.10781067560969756,0.10273554012428682,9.7899314534317203E-2,9.3290761755749491E-2,8.8899159715401146E-2,8.4714277236581689E-2,8.0726410174958241E-2,7.6926256544843474E-2,7.3304991048555521E-2,6.9854234116267663E-2,6.6565911532907529E-2,6.3432361926069519E-2,6.0446316391747745E-2,5.7600850170645174E-2]
[null,"CZECH REPUBLIC",0.06,-0.01,0,0.31924437105596476,0.3042160959176336,0.28989526959942208,0.27624858928856683,0.26324431988618907,0.25085222020791786,0.23904347265858386,0.22779061621744218,0.21706748257808475,0.20684913529453475,0.19711181179200943,0.18783286810749897,0.17899072623165516,0.17056482392953606,0.16253556692351442,0.15488428332715307,0.14759318022408333,0.14064530229091224,0.13402449236793618,0.12771535388596927,0.12170321506191087,0.11597409477978926]
[null,"DENMARK",0.06,-0.01,0,0.30044811108008901,0.28630466083484751,0.27282700670368537,0.25998380665493176,0.2477451940679738,0.25265645037127121,0.24076276955524223,0.22942897804006307,0.21862871930633032,0.20833687755510799,0.19852951930160848,0.18918383771832326,0.18409260819296924,0.17542653725268653,0.16716841743156707,0.15929904462699362,0.15180011876023783,0.1627713936658875,0.1551090086391152,0.1478073267001288,0.14084936792465103,0.13421895171016865]
[null,"FINLAND",0.06,-0.01,0,0.44062558239623995,0.41988334514602615,0.400117538732634,0.38128219814430525,0.36333352215009068,0.34622977144090972,0.3299311715655705,0.31439982043603054,0.29959960018680254,0.2854960931835358,0.27205650198545434,0.25924957307552343,0.24704552418098286,0.23541597501523043,0.22433388127999848,0.2137734717743458,0.2037101884642136,0.19412062937317856,0.18498249416159571,0.17627453226757739,0.16797649348921034,0.16006908089309158]
[null,"FRANCE",0.06,-0.01,0,0.79398762245136822,0.76068981235538236,0.74271991292870154,0.7110719396513383,0.68668418692742728,0.66574327554222612,0.6432475649385293,0.61650457342431231,0.58848444466392658,0.57555914244136097,0.55056201894228407,0.55409505742114262,0.53890116670456578,0.51661591155322084,0.52323114656428305,0.49860029213291707,0.48547914657433083,0.47439575672184742,0.45316407434900058,0.45458886757640554,0.4516977746783693,0.43552887140635443]
[null,"GERMANY",0.06,-0.01,0,0.35219938173425164,0.33561976532709314,0.32454813796538368,0.30927019055210941,0.29471144516114867,0.28560442583039658,0.27215973492509682,0.26195204418268658,0.25367014935931897,0.24172874915124731,0.23034948461144206,0.21950589347383459,0.21422274813447537,0.20936996556221082,0.20230787565244243,0.19278432976219023,0.18905164293838125,0.18015212782388149,0.17167155310070653,0.16813714753590678,0.1602221722278509,0.15567732767838949]
[null,"GREECE",0.06,-0.01,0,0.3593510760186191,0.34243479704461505,0.32631484376273578,0.31095372952423839,0.29631573234632969,0.28236681184136614,0.2690745300565715,0.25640797604018628,0.24433769395862992,0.23283561459751279,0.22187499008720479,0.21143033170116712,0.20147735058239671,0.19199290126014551,0.18295492782556266,0.17434241264109271,0.16613532746435361,0.15831458687283551,0.15086200388110871,0.14376024764733059,0.13699280317069806,0.13054393288612354]
[null,"HUNGARY",0.06,-0.01,0,0.52716592571973009,0.50234984345314471,0.47870196631708078,0.45616730161719149,0.4346934454137521,0.41423046065728231,0.39473076106087507,0.37614900043917948,0.35844196725669858,0.34156848414017399,0.32548931212137783,0.3101670593876289,0.29556609432783393,0.28165246267184474,0.26839380853044092,0.25575929915231649,0.24371955322309549,0.2322465725396374,0.22131367690074077,0.21089544206283664,0.20096764061638706,0.19150718564549937]
[null,"IRELAND",0.06,-0.01,0,0.38707043801847102,0.36884928341763956,0.35148588090112393,0.33493985220232891,0.31917271984212775,0.30414781765020743,0.28983020549857774,0.27618658804895907,0.26318523732509919,0.25079591892995917,0.23898982173619127,0.22773949088640291,0.21701876394740127,0.20680271006994594,0.19706757201252706,0.18779071089434637,0.1789505535490245,0.17052654235660805,0.16249908743720984,0.15484952109511135,0.14756005440738645,0.1406137358560953]
[null,"ISRAEL",0.06,-0.01,0,0.52657388170575892,0.51277495889725799,0.49234927736958756,0.50478387975199035,0.49382244732654518,0.48042226668944205,0.48125824544193824,0.47220907345151625,0.4499800585587157,0.43305148531108334,0.42166905220996481,0.40181918449586873,0.39866712432167906,0.37990006129376697,0.36201644872666944,0.35947017952140625,0.35322287002367708,0.34077803788577848,0.41862861518134337,0.40364244195328014,0.39477842964763682,0.37619442505015882]
[null,"ITALY",0.06,-0.01,0,1.155711997704947,1.1126105000839761,1.0671294234893456,1.0276172890998629,0.98203687335126444,0.96252543107670185,0.93163433737129786,0.88777809926748397,0.86527892964404596,0.82454634042695429,0.79390006128757651,0.76356404739737727,0.72761963731406254,0.70822606728179427,0.69902998475534794,0.67779149788651227,0.64902052178396907,0.68965221855615011,0.65718717224714118,0.62625040237006024,0.60503169592727046,0.60889169463605441]
[null,"JAPAN",0.06,-0.01,0,1.828106156268726,1.7420489386970892,1.660042823229549,1.5818971061840568,1.5074300611626228,1.4374442549299213,1.3726585423476136,1.3111516056376167,1.2519235168775973,1.1955633169399795,1.1399845389917542,1.0863203154104766,1.0351823093295944,0.9864516002759619,0.94001486590047811,0.89683779301276056,0.85779006752420062,0.82081482072622436,0.78491762414066801,0.7507984322590755,0.71623094560994638,0.68251471851529089]
[null,"KOREA",0.06,-0.01,0,0.35948424278876673,0.34256169505314149,0.32697677292765914,0.31328531540564097,0.29853755994438819,0.28496844500058005,0.27155369258679246,0.25940373574951525,0.24908266723906911,0.23735722054418629,0.22618374360985921,0.21553625272523269,0.20598819117795522,0.19817203577178052,0.18884318255363114,0.18048909165405488,0.17199265452073073,0.16459644304393464,0.15893823202742538,0.15145629124016144,0.1443265592149432,0.13753245589378996]
[null,"LATVIA",0.06,-0.01,0,0.25924496032590633,0.24704112857433416,0.23541178632964946,0.22432988977477555,0.21376966816731036,0.20370656391014899,0.1941171754432523,0.1849792028237586,0.17627139586788507,0.16797350473402425,0.16006623283211763,0.15253119194979758,0.14535085949094489,0.13850853772722022,0.13198831496781036,0.12577502855709011,0.11985422961415101,0.1142121494322003,0.10883566745969153,0.10371228078872836,9.8830075079786847E-2,9.4177696855142795E-2]
[null,"LUXEMBOURG",0.06,-0.01,0,0.13986495259483323,0.13328087725827445,0.12700674409974694,0.12102796274037252,0.11533062963633743,0.10990149574646219,0.10472793572180501,9.97979185456499E-2,9.5099979555603092E-2,9.0623193782735936E-2,8.6357150545774641E-2,8.2291929241256556E-2,7.8418076273352913E-2,7.4726583069709279E-2,7.1208865132179583E-2,6.7856742073736986E-2,6.4662418595137189E-2,6.1618466357096613E-2,5.8717806705828671E-2,5.5953694211767359E-2,5.3319700983197396E-2,5.0809701718312741E-2]
[null,"MEXICO",0.06,-0.01,0,0.42212932820072724,0.40948812124688344,0.39746555481395646,0.37875505509239221,0.36561584480565817,0.34840465485578248,0.33200367339030162,0.34291358444609682,0.32677109247769848,0.3113885005505036,0.30016611680900085,0.29397911926310388,0.2880539851371593,0.27449398240628858,0.26668537712121554,0.25413129132953638,0.24216818308513091,0.26902307737012654,0.25635894546419524,0.24429097147340884,0.23279109155079927,0.23055887186550003]
[null,"NETHERLANDS",0.06,-0.01,0,0.41778564434528298,0.3981185861876147,0.37937734532839212,0.36151833936381933,0.34450003751078651,0.32828286402781248,0.31282910618240184,0.29810282655079262,0.28406977944615264,0.27069733128087731,0.25795438467779425,0.24581130615379662,0.23423985720773452,0.22321312865231036,0.21270547803726922,0.20269247001836216,0.19315081953341157,0.18405833765333673,0.17539387998221526,0.1671372974863877,0.15926938963825774,0.15177185976582591]
[null,"NEW ZEALAND",0.06,-0.01,0,0.34601151731139412,0.32972319164417196,0.31420163106934618,0.29941074048918065,0.28531612396529504,0.27188500473155613,0.25908614897232329,0.27102502415681301,0.25826665156929002,0.24610887323164668,0.2345234164585922,0.22348333948789037,0.24379448774544393,0.23231797955540684,0.22138172246560586,0.21096028441548112,0.20102943054648476,0.23460755026166027,0.2235635127326665,0.21303936795565703,0.23033702621602131,0.21949402155138292]
[null,"NORWAY",0.06,-0.01,0,0.14288495044661839,0.13615871016449244,0.12974910440679666,0.1236412277556667,0.11782087645861129,0.11227451539795244,0.10698924661516335,0.10195277931690809,9.7153401293032279E-2,9.257995168003838E-2,8.8221795006707043E-2,8.4068796461508499E-2,8.0111298324288635E-2,7.6340097507421975E-2,7.2746424154204264E-2,6.932192124471534E-2,6.6058625161726059E-2,6.2948947171456118E-2,5.9985655776115983E-2,5.7161859897194571E-2,5.4470992850385515E-2,5.190679707488613E-2]
[null,"POLAND",0.06,-0.01,0,0.40445305221102978,0.3854136194120733,0.36727045874983155,0.34998137864477941,0.33350617366569407,0.32117099057334325,0.30605202074837362,0.29164476915225229,0.27791573199185465,0.2648329826489943,0.25236609743567207,0.2404860848443606,0.22916531812879795,0.21837747105850766,0.20809745669764401,0.19830136906579382,0.18896642754506743,0.18007092390419996,0.17159417181646647,0.16351645875401799,0.15973089696459086,0.15221164185686187]
[null,"PORTUGAL",0.06,-0.01,0,0.74322628224089493,0.70823926266523241,0.67489924019938263,0.6431286832469818,0.61285370997425359,0.58400391649919337,0.55651221316866151,0.5303146685426543,0.50535036072294082,0.48156123568033243,0.45889197225112671,0.43728985348878086,0.41670464407164171,0.39708847348164822,0.37839572468234051,0.36058292803729808,0.34360866022231562,0.32743344789624124,0.31201967590646196,0.29733149981557266,0.28333476254580958,0.26999691494740763]
[null,"SLOVAK REPUBLIC",0.06,-0.01,0,0.42036152866823123,0.40057321199564622,0.38171642080774359,0.36374730399060756,0.3466240747004074,0.33030691318887684,0.31475787420323692,0.29994079874522284,0.2858212299840126,0.2723663331275134,0.25954481906566934,0.24732687160822306,0.23568407814772541,0.22458936358654982,0.21401692737426126,0.2039421835089206,0.19434170336279832,0.18519316119954099,0.1764752822560901,0.16816779326862025,0.16025137532744449,0.15270761895125257]
[null,"SLOVENIA",0.06,-0.01,0,0.66662216292671839,0.63524124540377191,0.60533756947186179,0.57684159469397922,0.54968705421572239,0.52381080066297159,0.49915265929385511,0.47565528806351726,0.45326404427626954,0.43192685751502718,0.41159410855253203,0.39221851396277102,0.37375501616425671,0.35616067863946704,0.33939458608678003,0.32341774927270822,0.30819301436316771,0.29368497652293468,0.27985989758236579,0.26668562757991782,0.2541315299980158,0.24216841051840649]
[null,"SPAIN",0.06,-0.01,0,0.75895168481980435,0.72620894727308438,0.69202301055182402,0.6611934549120243,0.63006809120642671,0.60040793901889322,0.58259734955220888,0.55818483123808771,0.53190854892137196,0.51455198089487375,0.49032969401074294,0.46724765962525522,0.46082774129887605,0.4391344971401524,0.418462452010818,0.40063507716646901,0.38177537370542114,0.37854339212322885,0.36072364410446806,0.34374275214834005,0.3359936794686485,0.3201769386970158]
[null,"SWEDEN",0.06,-0.01,0,0.26413572982518613,0.25269537897721123,0.27616426215025558,0.26316396240733336,0.25725983215390741,0.24620284734221556,0.23461296678312898,0.22897526611328414,0.22110232486235193,0.21241433947644514,0.24308801094844962,0.23164475981365498,0.22074019421922522,0.21034895580257787,0.20711032789708916,0.20447622345212543,0.19485060363267145,0.18567810523410658,0.18754905035108971,0.17872026905954799,0.17220838669004726,0.16410175975800195]
[null,"SWITZERLAND",0.06,-0.01,0,0.11094551509492427,0.10572280836184891,0.10074595803492369,9.6003390542141853E-2,9.1484077131829475E-2,8.7177508225490238E-2,8.3073668977978118E-2,7.916301598816286E-2,7.5436455105929917E-2,7.1885320283904999E-2,6.8501353424723646E-2,6.5276685176980778E-2,6.220381663520181E-2,5.9275601901278632E-2,5.6485231466817831E-2,5.3826216377756649E-2,5.1292373144422185E-2,4.8877809361942227E-2,4.6576910007568348E-2,4.4384324383045883E-2,4.2294953671665587E-2,4.0303939081061162E-2]
[null,"TURKEY",0.06,-0.01,0,0.29447740385089305,0.28183145515622876,0.27218744175591053,0.27022365922678271,0.26597718816137417,0.26306942749488005,0.25696196202846111,0.24789157723750893,0.23987377208641181,0.2305488648936623,0.22101686227365433,0.21195503356808368,0.21376878109316644,0.20825077816567228,0.20779875151652744,0.20862544319600035,0.2057301301763968,0.19938435474676008,0.19402758786086727,0.18706461675217262,0.17825863993917723,0.17281147445578179]
[null,"UNITED KINGDOM",0.06,-0.01,0,1.4749201670385896,1.407471663192329,1.418856929194211,1.352064922045179,1.3041461993121257,1.2427541445703501,1.269821468845427,1.2100452342723718,1.161513272663828,1.1342367628920935,1.08084311310472,1.0452804992441045,1.0398194209590117,0.99087042210692933,0.97622406124701577,0.93026878334954821,0.91340737457431742,0.92499340906245997,0.9020031438637085,0.91285101078615982,0.89004618915527689,0.84814769311537686]
[null,"UNITED STATES",0.06,-0.01,0,0.79074528481049344,0.7557852787346323,0.72346297957932648,0.69347226512759286,0.66525278776224717,0.63847731694706611,0.61293689874469082,0.59305025443302239,0.57239421010692348,0.55195471165255128,0.5372510229076628,0.52418571035769068,0.50501531471265215,0.48600531092433064,0.47004330769036773,0.45301470509625308,0.43675864559206107,0.42138428850295134,0.4062136289521166,0.39052833409869619,0.37406012693822505,0.35920891068544236]
[null,"AUSTRALIA",7.0000000000000007E-2,-0.01,0,0.3007976842294886,0.28395892025817859,0.28731594626592383,0.27123189489844596,0.25953048383242872,0.24551681136432441,0.23177269079989088,0.22870327526972184,0.21590038258257513,0.20639982646518132,0.19484548896930168,0.18393796749674468,0.18266988953240537,0.17244396255301173,0.16720357071024816,0.15784345389431526,0.149007319828486,0.14975613335957247,0.14137273044422968,0.13403782641393422,0.12868490014625222,0.12148107254437096]
[null,"AUSTRIA",7.0000000000000007E-2,-0.01,0,0.57396328105822991,0.54183260743720374,0.51150062063362944,0.48286662950403986,0.45583557963186982,0.43031773778143095,0.40622839401626637,0.38348758049302961,0.36201980599738465,0.34175380534068217,0.32262230278550186,0.30456178871471895,0.28751230880271778,0.27141726498887725,0.25622322759263411,0.24187975794641181,0.22833924095762465,0.21555672704392015,0.20348978291694528,0.19209835071929127,0.18134461504700392,0.17119287741622194]
[null,"BELGIUM",7.0000000000000007E-2,-0.01,0,0.8131031550087332,0.7675853441034014,0.72461563683885721,0.6840513894447815,0.64575794340109649,0.60960817842074599,0.57548209045666576,0.54326639333207372,0.51285414267164509,0.48414438088515527,0.45704180202506867,0.43145643540552114,0.40730334693242815,0.38450235715324088,0.36297777509038126,0.34265814697477698,0.32347601904538553,0.30536771362728732,0.28827311774500836,0.27213548356934608,0.25690124003525538,0.24251981500543318]
[null,"CANADA",7.0000000000000007E-2,-0.01,0,0.39461048189781839,0.37252004332844174,0.35166623555974863,0.35795517600590732,0.33791671481724461,0.31900001398776984,0.30114227696381551,0.28428422256567121,0.29672513472103462,0.28011435355521058,0.26443344997187818,0.24963036908512995,0.23565597006053993,0.25864727913938901,0.24416811020427545,0.23049949042223677,0.21759604495632659,0.20541493906950492,0.22996123792911452,0.21708792403390392,0.20493526294147446,0.19346291224532658]
[null,"CHILE",7.0000000000000007E-2,-0.01,0,0.15737213610410875,0.14856238817964013,0.14024582092779589,0.13239481724499644,0.12498330995583498,0.11798670219281784,0.1113817686670851,0.10514657778044492,9.9260476836539102E-2,9.370383941526772E-2,8.8458265013291987E-2,8.3506351759118858E-2,7.8831655938928519E-2,7.4418634389182753E-2,7.0252672837417596E-2,6.631990660283546E-2,6.2607295364542181E-2,5.9102567959355021E-2,5.5794023796850695E-2,5.2670664295017787E-2,4.9722144602247179E-2,4.6938699742974543E-2]
[null,"CZECH REPUBLIC",7.0000000000000007E-2,-0.01,0,0.31685525814822241,0.299117585337697,0.28237287391456334,0.26656553753852857,0.25164310161288445,0.23755602908796794,0.22425755601620687,0.21170353631285455,0.19985229520707495,0.18866449089688944,0.17810298394872973,0.16813271400805219,0.15872058341173623,0.14983534731590314,0.14144750997442002,0.13352922682377041,0.12605421204924988,0.11899765132563944,0.11233611944268804,0.10604750254195035,0.10011092470683502,9.4506678662168428E-2]
[null,"DENMARK",7.0000000000000007E-2,-0.01,0,0.30017833236020625,0.28337423993222521,0.26751084672163244,0.25253549204345543,0.23839846317705596,0.24546710883002093,0.23172577063156891,0.21875367755269412,0.20650776697129619,0.19494738692655167,0.18403416116921706,0.1737318617664656,0.16874090594244079,0.15929472854001769,0.15037735159068977,0.14195917265240229,0.13401224643859366,0.14871236528928117,0.14038739289085356,0.13252845548083972,0.12510946425076913,0.11810579085317575]
[null,"FINLAND",7.0000000000000007E-2,-0.01,0,0.43732809507359022,0.41284630895269531,0.38973502213980488,0.36791751358425834,0.34732135710776763,0.32787818097589688,0.30952344092881801,0.2921962059178872,0.27583895583676687,0.26039739057563188,0.24582024976459158,0.23205914260794067,0.21906838724435065,0.20680485909973625,0.19522784772938379,0.18429892167410905,0.17398180088181728,0.16424223627094994,0.15504789603601429,0.14636825831777045,0.13817450988178084,0.13043945046897085]
[null,"FRANCE",7.0000000000000007E-2,-0.01,0,0.80692225434955134,0.76670417856773088,0.7463720659142179,0.70857197269993044,0.68011100472475916,0.65635699280985915,0.63040994623333901,0.5994123991569924,0.56703883167084135,0.5539992412364324,0.52554574703982671,0.53617873571055741,0.51977393005303107,0.49432989286542778,0.50952087003906976,0.48099770606916797,0.46685604001189623,0.45515620262878309,0.43097330717585663,0.43537688258823465,0.43413891462361659,0.41600906781804625]
[null,"GERMANY",7.0000000000000007E-2,-0.01,0,0.35494790169528484,0.33507778881835626,0.32209060530698685,0.30405985585479733,0.28703847432719459,0.27679534857144622,0.26130024409652242,0.24978400255338509,0.24075095193142543,0.22727362591468458,0.21455076551938501,0.20254013548511748,0.19755992246986909,0.1928769243503283,0.18541782615057473,0.175038068677971,0.17177269090072006,0.1621567930715756,0.15307919670685888,0.15007274219018804,0.14167161539713777,0.13732231921370663]
[null,"GREECE",7.0000000000000007E-2,-0.01,0,0.35666181859714158,0.33669576002751017,0.3178474086920704,0.30005419493256902,0.28325705176302174,0.26740021878884329,0.25243105710265579,0.23829987454229754,0.224959760730952,0.21236643135179084,0.2004780811401782,0.18925524510542638,0.17866066752140694,0.16865917825111573,0.15921757599463396,0.15030451807291034,0.14189041638148808,0.13394733916877943,0.1264489183128287,0.11937026178875547,0.11268787103630272,0.10637956295317916]
[null,"HUNGARY",7.0000000000000007E-2,-0.01,0,0.52322080081903721,0.49393070973193354,0.46628028861694848,0.44017774815156085,0.41553643741297153,0.39227455622861462,0.37031488362939169,0.349584521504193,0.33001465260473234,0.31154031209735888,0.29410017190348237,0.27763633711269919,0.26209415379278694,0.24742202755856404,0.23357125229733222,0.22049584848233003,0.2081524105374587,0.1964999627465861,0.18549982322910044,0.1751154755301618,0.16531244739937864,0.15605819635549761]
[null,"IRELAND",7.0000000000000007E-2,-0.01,0,0.38417373861350873,0.36266755273624912,0.34236529098107155,0.32319955723692201,0.30510672825160196,0.28802674242575466,0.27190290043024135,0.25668167698502903,0.24231254317476542,0.22874779871119172,0.21594241358556757,0.20385387858545032,0.19244206417960003,0.18166908730255826,0.17149918559667543,0.16189859869411441,0.15283545614473179,0.14427967161779642,0.13620284302633479,0.12857815824255145,0.12138030609133525,0.11458539232638085]
[null,"ISRAEL",7.0000000000000007E-2,-0.01,0,0.5612024391934135,0.54322266544102771,0.51722082377615897,0.5343687662513571,0.52018318003770203,0.50310904439583037,0.50530447346856666,0.49351324474184327,0.46588619346912408,0.44498146083113571,0.43106402108046354,0.40693290010427963,0.4031656686628331,0.3805963076209129,0.35929038763420457,0.3570272536118867,0.35003746609436742,0.33538299962493306,0.44492177142778355,0.42576156443548552,0.41434086673303827,0.39114591403099985]
[null,"ITALY",7.0000000000000007E-2,-0.01,0,1.1656144239051942,1.1142784712966567,1.0601071723571991,1.0139425108708944,0.96051886178345269,0.9400542361826687,0.9048767742099455,0.85422144266019573,0.83017593202168849,0.78370238083799537,0.74975740387589973,0.71617827055299155,0.6760863499981038,0.65630549958058582,0.64927305896232201,0.62718616218729328,0.59581777160473082,0.6589790375401896,0.62208915089227756,0.58726437354127958,0.56422286934763533,0.57316220072525625]
[null,"JAPAN",7.0000000000000007E-2,-0.01,0,1.816136635989438,1.7144686453218521,1.6184920658187971,1.5278882902093804,1.442356546973832,1.3628021506414532,1.2900167489131047,1.2215723865713251,1.156213313448202,1.0946098597131875,1.0341869531187458,0.97629279063414098,0.92163956446157003,0.87004584580531463,0.82134036231975316,0.77666902110971436,0.73704432612059789,0.69990597747010952,0.66404849946207134,0.63030532758170432,0.59596462284885121,0.56260230609728223]
[null,"KOREA",7.0000000000000007E-2,-0.01,0,0.35728425759141935,0.33728335466007675,0.31906026108634927,0.30326825517807349,0.28629118774480639,0.27085378887108941,0.25569129507324589,0.24214803820006431,0.23089204367246746,0.21796662293256627,0.2057647719555992,0.19424598504257448,0.1840997601616135,0.17608165314308538,0.16622453803746376,0.15757081763057404,0.14874994584213538,0.14127476072209477,0.13590881340158265,0.12830058850333487,0.1211182748072641,0.114338029649074]
[null,"LATVIA",7.0000000000000007E-2,-0.01,0,0.25730486196510177,0.24290084203257031,0.22930316438456558,0.21646668968617533,0.20434880551890428,0.19290928492297202,0.18211015285846505,0.17191556014204193,0.16229166444070789,0.15320651792760115,0.14462996122684899,0.13653352329542995,0.1288903269096856,0.12167499944273159,0.11486358863658226,0.10843348308938189,0.10236333719379012,9.6633000277343631E-2,9.1223449709566348E-2,8.6116727753767885E-2,8.1295881953901514E-2,7.6744908858587285E-2]
[null,"LUXEMBOURG",7.0000000000000007E-2,-0.01,0,0.13881825234298603,0.13104715599262345,0.12371108844767625,0.11678569663709641,0.11024799078362729,0.10407626808612035,9.8250040674143627E-2,9.2749967595717547E-2,8.7557790612402098E-2,8.2656273588598214E-2,7.8029145273858388E-2,7.366104528826431E-2,6.9537473131562638E-2,6.564474004678808E-2,6.196992357857839E-2,5.8500824675331242E-2,5.5225927192798292E-2,5.2134359664682606E-2,4.9215859213332012E-2,4.6460737480725017E-2,4.3859848466652508E-2,4.1404558167329845E-2]
[null,"MEXICO",7.0000000000000007E-2,-0.01,0,0.4497261380386583,0.43334141099813384,0.41793738768970168,0.39454110043396734,0.3781526752472068,0.35698355069121745,0.33699948144172326,0.3525957368750654,0.33285729904188172,0.31422382615112027,0.3008720726805349,0.29367690924418699,0.28687598590493318,0.27081656367878132,0.26185338439491657,0.24719473651932072,0.23335668509328866,0.2735183004296553,0.25820664630383772,0.24375214415542118,0.23010681030437191,0.22781324886303814]
[null,"NETHERLANDS",7.0000000000000007E-2,-0.01,0,0.4146590831085939,0.39144631653789663,0.36953300909836362,0.34884641659432042,0.32931786707667354,0.31088253287706363,0.29347921540362848,0.27705014198397848,0.26154077408097653,0.24689962624466771,0.23307809519934644,0.22003029849839179,0.20771292221126383,0.19608507713703743,0.18510816306715513,0.17474574064679987,0.16496341040951559,0.15572869858351324,0.14701094929058173,0.13878122277974292,0.13101219935782396,0.12367808869803072]
[null,"NEW ZEALAND",7.0000000000000007E-2,-0.01,0,0.36400759670173388,0.34363031879706774,0.32439376833481326,0.30623408697707283,0.28909099119897358,0.2729075721693322,0.25763010683407173,0.27314359044383413,0.2578529127195639,0.2434182127060926,0.22979157245925855,0.21692775649887516,0.24398260051228948,0.23032436563040637,0.21743072371415686,0.20525887257071351,0.19376840608960019,0.23905098153644339,0.22566882048186859,0.21303579767947567,0.23496843458606628,0.22181481599741923]
[null,"NORWAY",7.0000000000000007E-2,-0.01,0,0.14181564959002071,0.13387675784954278,0.12638228816156216,0.11930736161763629,0.11262849203968307,0.10632350801442751,0.10037147929238885,9.4752647307079038E-2,8.9448359583761947E-2,8.4441007820033928E-2,7.971396943267621E-2,7.5251552376735767E-2,7.1038943053654074E-2,6.7062157135517858E-2,6.33079931421862E-2,5.9763988617187007E-2,5.6418378756902671E-2,5.3260057355709114E-2,5.0278539937420104E-2,4.7463928950646737E-2,4.4806880912533494E-2,4.2298575391799764E-2]
[null,"POLAND",7.0000000000000007E-2,-0.01,0,0.40158604249160418,0.37910510949835186,0.35788266732592455,0.33784826519958883,0.31893539620465283,0.30530506954997638,0.28821398050597219,0.27207965685450025,0.25684853852024947,0.24247006374044125,0.22889650121820185,0.21608279167204927,0.20398639825549822,0.19256716535022958,0.18178718526407023,0.17161067239126798,0.16200384441732082,0.15293481017400246,0.14437346377230478,0.13629138466185664,0.13357279730765401,0.12609534344156895]
[null,"PORTUGAL",7.0000000000000007E-2,-0.01,0,0.73766423740858755,0.69636952459981827,0.65738650486152961,0.62058576877327432,0.58584515130111792,0.5530493262542413,0.52208942344401144,0.49286266727462597,0.46527203556558661,0.43922593747341321,0.41463790944341838,0.39142632818221312,0.36951413969811486,0.34882860350997336,0.3293010511752793,0.310866658335957,0.29346422952511747,0.27703599502040727,0.2615274190695811,0.24688701885167663,0.23306619357280906,0.22001906312924477]
[null,"SLOVAK REPUBLIC",7.0000000000000007E-2,-0.01,0,0.41721569041668222,0.39385980403727194,0.37181138868806946,0.35099725166437212,0.33134829761575763,0.31279929917469801,0.29528868042546774,0.27875831249454142,0.26315332058391511,0.24842190180677348,0.23451515322078115,0.22138690948813466,0.20899358962346332,0.1972940523208376,0.18624945937962578,0.17582314677581964,0.16598050295083508,0.1566888539137497,0.14791735477555906,0.13963688735538471,0.13181996351872435,0.12444063392686144]
[null,"SLOVENIA",7.0000000000000007E-2,-0.01,0,0.66163339645679642,0.6245949178295066,0.58962986673228224,0.55662217193645069,0.52546225992301576,0.49604669113850247,0.46827781661333184,0.4420634538028243,0.41731658057474202,0.3939550463275201,0.37190129928020393,0.35108212902879621,0.33142842351439272,0.31287493959633023,0.2953600864687343,0.27882572120148613,0.26321695572688197,0.24848197463124888,0.2345718631466524,0.22144044477169109,0.20904412798233837,0.19734176152396712]
[null,"SPAIN",7.0000000000000007E-2,-0.01,0,0.75754044267265863,0.71868470757460123,0.67845247576191947,0.6425561737326474,0.60658564498503476,0.57262875954407122,0.55338457775364858,0.52596214211552883,0.49651858974372581,0.4780727197225309,0.45131003466679015,0.42604553447256682,0.42161660995421885,0.39801435849543926,0.37573336967378379,0.35691326791329991,0.33693313311932394,0.33593177741889668,0.31712619410827592,0.29937335420397987,0.29284529158894296,0.27645170545543551]
[null,"SWEDEN",7.0000000000000007E-2,-0.01,0,0.26649852457400242,0.25275191486681292,0.2861292469714492,0.27011162746289924,0.26290847701048237,0.24943687406823328,0.23547330696519708,0.2289165593979621,0.21964201681118489,0.2094583900219873,0.25399563306490958,0.23977686497206599,0.22635406869825922,0.21368268545101404,0.21007496854507837,0.20697893549891827,0.1953921792683076,0.18445405387360289,0.18708940953360387,0.17661607621410727,0.16905930247921319,0.15959530112264056]
[null,"SWITZERLAND",7.0000000000000007E-2,-0.01,0,0.11011523777071444,0.10395094663524443,9.8131734763753822E-2,9.2638284493301054E-2,8.7452359570755256E-2,8.2556744615080946E-2,7.7935187968546149E-2,7.3572347747140693E-2,6.9453740911111755E-2,6.5565695186549366E-2,6.1895303678419111E-2,5.8430382024373728E-2,5.5159427947110103E-2,5.2071583070999801E-2,4.9156596876238835E-2,4.6404792670857009E-2,4.3807035467626737E-2,4.1354701659234147E-2,3.9039650391045164E-2,3.685419653643459E-2,3.4791085184966097E-2,3.2843467558733214E-2]
[null,"TURKEY",7.0000000000000007E-2,-0.01,0,0.29619214531781424,0.28104716388296846,0.26971280498273964,0.26778267514496362,0.26310243703531977,0.2600802992752711,0.25311572902078505,0.24262149195565758,0.23346392899662857,0.22278669545566657,0.21193708645982848,0.20165697759561058,0.2047473534148106,0.19881788683976909,0.19906178909928415,0.20083320046505787,0.19796810458410954,0.19093971179821126,0.18513116359815421,0.17740657417278713,0.16747528950513274,0.16164144526848381]
[null,"UNITED KINGDOM",7.0000000000000007E-2,-0.01,0,1.7921096985766261,1.6941596201490257,1.7122516916673574,1.6163992180377207,1.5457483027188386,1.4592167494749724,1.5012596594136631,1.4172185966333077,1.3480952723228654,1.3085918272896215,1.2353363799581059,1.1856154128678034,1.1838338361996228,1.1175623866700863,1.0974001591835885,1.0359672983891137,1.0133968583119259,1.0318275462959243,1.0003091631391932,1.0189597509701429,0.98705838283910718,0.93180249489201061]
[null,"UNITED STATES",7.0000000000000007E-2,-0.01,0,0.80126936797160608,0.75913526165407141,0.72056624586055629,0.68514052093318478,0.65213533583431404,0.62111297656156483,0.59179641767006308,0.56987190909692009,0.54697671366024547,0.52440688456419504,0.51002018196625698,0.49774871570288992,0.47655610119766312,0.45565513997961898,0.43888522865301466,0.42049511638724424,0.40309912245988871,0.38681883114151683,0.37081975483141721,0.3542151223524338,0.33667835729794909,0.32114367381344733]
[null,"CANADA",0.08,-0.01,0,0.41850813167247292,0.39142174679430669,0.36608842760410287,0.37796181674109919,0.35349964154610841,0.33062068981117509,0.30922249327644502,0.2892092155597128,0.30961556239115984,0.28957684473546552,0.2708350586751454,0.25330626512826915,0.23691195765831383,0.27217970252496815,0.25456388189765061,0.2380881798518992,0.22267880644584653,0.20826674751762675,0.24548923494827307,0.22960085573164332,0.21474079286536032,0.20084249239184462]
[null,"NEW ZEALAND",0.08,-0.01,0,0.38510081774756666,0.36017659721994633,0.33686550432093737,0.31506313535441199,0.2946718437658174,0.27560030281127701,0.25776309653131024,0.27747399587654192,0.2595155217700541,0.2427193432192799,0.22701023496004474,0.21231784040408225,0.24745115157007894,0.23143579458481006,0.21645697211448744,0.20244759831134251,0.18934492921000981,0.24892491242015274,0.23281417173602015,0.21774613892257766,0.24477345463866007,0.2289314016448373]
[null,"GERMANY",0.01,0,0,0.34576404565551067,0.34234063926288183,0.33956629551744855,0.33620425298757278,0.33287549800749783,0.33017793058635075,0.32690884216470373,0.32402904060281462,0.32131356538853489,0.31813224295894549,0.31498241877123312,0.31186378096161693,0.3092907022233623,0.30684261716297201,0.30416149109614948,0.30114999118430641,0.29876690157164443,0.29580881343727167,0.29288001330422936,0.29047339393445382,0.28759741973708297,0.28510684017942772]
[null,"AUSTRIA",0.02,0,0,0.59158771934811372,0.57998796014520959,0.56861564720118574,0.5574663207854762,0.54653560861321204,0.53581922413060001,0.52531296483392154,0.51501271062149179,0.50491442217793303,0.49501413939013045,0.4853079797942455,0.47579213705318185,0.46646287946390386,0.45731654849402337,0.44834955734708171,0.43955838955596238,0.43093959760388473,0.42248980157243599,0.41420568781611372,0.40608400766285657,0.3981215761400555,0.39031527072554456]
[null,"GREECE",0.02,0,0,0.36761367635472053,0.36040556505364757,0.35333878926828188,0.34641057771400185,0.33961821344509985,0.3329590327893136,0.32643042430324859,0.32002982774828298,0.31375473308655188,0.30760267949661951,0.30157125440845051,0.29565809255730435,0.2898608750561808,0.28417732848645177,0.27860522400632526,0.27314237647678941,0.26778664360469556,0.26253592510264268,0.25738816186533597,0.25234133516209406,0.24739346584519026,0.2425426135737159]
[null,"PORTUGAL",0.02,0,0,0.76031536904002528,0.7454072245490444,0.73079139661671,0.71646215354579423,0.70241387602528849,0.68864105492675343,0.67513828914387586,0.66190028347438812,0.6489218465435177,0.63619788876815464,0.62372342036093587,0.61149354937346645,0.59950347977790841,0.58774850958618474,0.5762240290060634,0.56492551863339546,0.55384854767979952,0.54298877223509745,0.53234193356382109,0.52190385643511872,0.51167044748541046,0.50163769361314747]
[null,"KOREA",0.03,0,0,0.36354274403681058,0.35295412042408797,0.34290633822672689,0.33364219898630798,0.32392446503525046,0.31469170486173548,0.30552592705022863,0.29688586785216392,0.28900329514088569,0.28058572343775301,0.27241332372597382,0.26447895507376096,0.25700811944000168,0.25024587006715732,0.24295715540500706,0.23608266638577108,0.22920647221919518,0.22278930976378197,0.21706488922983519,0.21074261090275262,0.20460447660461417,0.19864512291710112]
[null,"CHILE",0.04,0,0,0.15970406408424079,0.15356160088820889,0.1476553901295215,0.14197634112550531,0.13651571399866352,0.13126511098155644,0.12621645515853738,0.12136197659517527,0.11669422824017502,0.11220598878571475,0.10789037408953689,0.10374074988983825,9.9750728636360142E-2,9.5914163575355191E-2,9.2225165946739227E-2,8.8678045898465716E-2,8.5267352297575608E-2,8.1987857277806664E-2,7.8834494054023277E-2,7.5802402675287359E-2,7.2886926577324734E-2,7.0083590251757283E-2]
[null,"LATVIA",0.04,0,0,0.26111781260731415,0.25107481981472518,0.2414180959756973,0.23213278459201661,0.22320460056924674,0.21461980823966031,0.20636520023044261,0.1984280771446563,0.19079622802370802,0.18345791156125771,0.17640183803967086,0.16961715196122198,0.1630934153473288,0.15682059168012386,0.15078903046165754,0.14498945236697841,0.13941293496824844,0.13405089900793121,0.12889509519993383,0.12393759153839792,0.1191707610946134,0.11458727028328211]
[null,"UNITED KINGDOM",0.04,0,0,1.0833465141039693,1.0429129851335039,1.0357820260375408,0.99594425580532775,0.96621543937804044,0.92905330709426936,0.92892643749238946,0.89319849758883618,0.86362230638526671,0.84357023460871194,0.81112522558529998,0.78762862841628678,0.77366660920545216,0.74391020115908868,0.72969358689938191,0.70162844894171339,0.68666130423519767,0.68254360822316584,0.66582491979385261,0.66070620273868164,0.64488183317662118,0.62007868574675118]
[null,"MEXICO",0.05,0,0,0.39686275698417578,0.3836441518893054,0.37099403470144515,0.35332765209661443,0.34008063919532411,0.32388632304316578,0.308463164803015,0.31217813833879637,0.29731251270361553,0.28315477400344335,0.27210187766121885,0.26479356016496536,0.25774014578107785,0.24546680550578842,0.23731360254900732,0.22601295480857839,0.21525043315102702,0.22744438355359556,0.21661369862247193,0.20629876059283042,0.19647501008840984,0.19273743135987681]
[null,"HUNGARY",0.06,0,0,0.52294436402387767,0.49334373964516759,0.4654186223067619,0.4390741719875112,0.41422091696935015,0.39077444997108501,0.36865514148215561,0.34778786932278832,0.32810176351206444,0.30952996557741924,0.29200940148813143,0.27548056744163335,0.2598873277751258,0.24517672431615642,0.23129879652467583,0.21820641181573194,0.20585510548653957,0.19420292970428257,0.18321031104177601,0.17283991607714716,0.16305652460108222,0.15382691000102094]
[null,"POLAND",0.06,0,0,0.40121417915478363,0.37850394259885251,0.3570791911309929,0.33686716144433293,0.317799208909748,0.30298451974975565,0.28583445259410911,0.2696551439567067,0.25439164524217611,0.23999211815299634,0.2264076586349022,0.21359213078764352,0.20150201017702221,0.19009623601605868,0.17933607171326291,0.16918497331439897,0.15960846539094245,0.15057402395371924,0.14205096599407474,0.13401034527742903,0.12959879934190757,0.12226301824708262]
[null,"AUSTRIA",7.0000000000000007E-2,0,0,0.56936696463502223,0.53211865853740381,0.49730715751159238,0.46477304440335726,0.4343673312180909,0.40595077683933722,0.37939324938255814,0.35457313026407306,0.33137675725614302,0.30969790397770369,0.28943729343710628,0.27050214339916473,0.25280574149454643,0.23626704812574428,0.22081032535116291,0.2063647900478158,0.19286428976431383,0.18024699977973255,0.16845513998105846,0.15743471026267145,0.14713524323614152,0.13750957311788928]
[null,"SLOVENIA",7.0000000000000007E-2,0,0,0.65633501492850388,0.61339721021355487,0.57326842076033169,0.53576487921526317,0.50071484038809644,0.46795779475523025,0.437343733416103,0.40873246113654493,0.38199295433321945,0.35700276105908357,0.33364744024213422,0.31182003760947119,0.29142059589670205,0.27235569709972146,0.25453803467263691,0.23788601371274476,0.22232337730163063,0.20777885729124354,0.19418584793574162,0.18148210087452488,0.1696094400696494,0.1585134953921957]
[null,"ITALY",0.08,0,0,1.1685264161808695,1.0984585101640303,1.0263949295166073,0.96564875641107151,0.89784073662662478,0.86975621825472593,0.82465059263591678,0.76356536355177462,0.73330905067013252,0.67898986173160436,0.63930245253976825,0.60065618645532548,0.55616313560678288,0.53370630070495739,0.52508041437904407,0.50075715250413944,0.46735910159060101,0.54066392484950321,0.50061474523102145,0.46353217151020498,0.43850017150380605,0.44602214941739671]
[null,"NEW ZEALAND",0.08,0,0,0.38201691800760329,0.35371936852555874,0.32751793381996175,0.30325734612959415,0.28079383900888344,0.25999429537859575,0.24073545868388488,0.25655282801684953,0.23754891483041612,0.21995269891705202,0.20365990640467774,0.18857398741173867,0.21758049982923677,0.20146342576781184,0.18654020904427018,0.17272241578173161,0.15992816276086258,0.2081492387153534,0.19273077658829019,0.17845442276693529,0.1985986833779155,0.18388766979436619]
[null,"JAPAN",0.01,0.01,0,1.8626995076800363,1.8259969686109563,1.7900176145583335,1.7547471959203349,1.7201717438685766,1.6863944951742849,1.653507835298557,1.621294949096991,1.5896374424773074,1.558607022230055,1.5279731563827341,1.4978660488018174,1.4683521701811759,1.4394198315666853,1.4110575743227973,1.3833599333841002,1.356411605549513,1.330017287986103,1.3040715406718064,1.2786400266349509,1.253515337947263,1.2288161336606833]
[null,"SWITZERLAND",0.01,0.01,0,0.11348759709499105,0.1112514430889041,0.10905935015087155,0.10691045010378548,0.10480389187705665,0.10273884116954871,0.10071448011915371,9.8730006978878265E-2,9.6784635799312083E-2,9.4877596117353288E-2,9.3008132651066847E-2,9.1175505000555671E-2,8.9378987354725686E-2,8.7617868203828719E-2,8.5891450057669572E-2,8.4199049169365325E-2,8.2539995264547916E-2,8.0913631275902259E-2,7.9319313082935272E-2,7.7756409256872147E-2,7.6224300810579501E-2,7.4722380953415837E-2]
[null,"NEW ZEALAND",0.02,0.01,0,0.29257984232402029,0.28400295313921597,0.27567749285499515,0.26759609090952741,0.25975159280676319,0.25213705378253076,0.24474573265631014,0.24299399552077872,0.2358707003696163,0.22895622245157859,0.22224444035292043,0.21572941210728055,0.2151195789393007,0.20881341384129365,0.20269211205716717,0.19675025437504096,0.19098258044558428,0.19195681217965219,0.18632965655178815,0.18086745928148726,0.18031981989726054,0.17503379916255143]
[null,"GERMANY",0.03,0.01,0,0.34293740313063364,0.32965241096859904,0.31883863836213266,0.30648720403934704,0.294614249773476,0.28505224822297992,0.27400965896662494,0.2644327321993491,0.25566914365592658,0.24576482135530764,0.23624418086639201,0.22709235880649051,0.21986106887266307,0.21308944500956342,0.20580266481140572,0.19783011132500788,0.19182850760217979,0.18439729655116768,0.1772539618871169,0.17171771209518683,0.16506556963874536,0.15957404536446382]
[null,"NORWAY",0.03,0.01,0,0.14388398504542935,0.1383100884796975,0.13295211811948238,0.12780170923722231,0.12285082114507577,0.11809172464200304,0.11351698994713356,0.10911947510058019,0.10489231481359239,0.10082890975064153,9.6922916226705333E-2,9.3168236303667509E-2,8.955900827037154E-2,8.6089597491465483E-2,8.2754587610752162E-2,7.9548772095311138E-2,7.6467146107191311E-2,7.3504898689984929E-2,7.0657405258084144E-2,6.7920220376895254E-2,6.5289070822738882E-2,6.2759848911601343E-2]
[null,"CANADA",0.04,0.01,0,0.34514739189673871,0.32858662594891352,0.31282047405646751,0.30600242721748017,0.29131990405319896,0.27734187362261897,0.26403453315176978,0.25136570178195899,0.24722413867040549,0.23536189896268614,0.22406882993401195,0.21331762179551783,0.20308227512901542,0.20214428549192012,0.19244505473335888,0.18321120976138508,0.17442042056491344,0.16605142856522601,0.16589371307798506,0.15793384718010767,0.15035590934892196,0.14314157401839483]
[null,"PORTUGAL",0.04,0.01,0,0.742660176326424,0.70702606276316082,0.67310173530384698,0.64080515546824723,0.61005822112361696,0.58078657761197361,0.55291943793980725,0.52638941159539909,0.50113234157977826,0.47708714925721468,0.45419568665005206,0.43240259582068935,0.41165517500065624,0.39190325114304664,0.37309905859010539,0.35519712356255267,0.33815415419131067,0.32192893582569554,0.30648223136490438,0.29177668637176735,0.27777673873930631,0.26444853269164725]
[null,"UNITED KINGDOM",0.04,0.01,0,1.0747570217816209,1.0244000759846454,1.0073224748937892,0.95898940869553451,0.92115216833303049,0.8769537017641188,0.86815242255128677,0.82649697501074537,0.79121727685109544,0.76519440203270439,0.7284790575330391,0.70037281839150367,0.68114609171039264,0.6484635298080661,0.62977323202706526,0.59955562835783049,0.580956338638692,0.57175497296654854,0.5522277394987577,0.542556765187448,0.52431896653382692,0.49916124003601192]
[null,"SWEDEN",0.05,0.01,0,0.25791756923621595,0.2439938890037536,0.25433380027129832,0.23982442269806536,0.23083470686270083,0.21843684743582673,0.20597533940200538,0.19789642648293709,0.18855218211198313,0.17891579120810558,0.19184768287130136,0.18090304844064248,0.17058278966585808,0.16085128681363328,0.15552515496009167,0.15079648085890443,0.1421937584713856,0.13408180902535183,0.13223495445949518,0.12469114046157016,0.11857298125278111,0.11180856318036879]
[null,"DENMARK",0.06,0.01,0,0.29567903666792988,0.27618068061641132,0.25796813059631163,0.24095659499001654,0.22506687370634831,0.22498343907205828,0.2101470568578912,0.19628904993264637,0.18334489999313125,0.17125434335244841,0.15996109037217301,0.149412563396388,0.14251259796094179,0.1331147001316475,0.12433654038076543,0.11613725049576448,0.10847865729101856,0.11401555154672963,0.10649687235823802,9.9474007433437331E-2,9.2914260632764201E-2,8.6787091941681452E-2]
[null,"UNITED KINGDOM",0.06,0.01,0,1.4515084570986789,1.35770224890959,1.3415822503429229,1.2531125073257268,1.1847661022827483,1.1066374951267963,1.1083492888280768,1.0352599372576843,0.97406020349440003,0.93235040437769956,0.87086718137278119,0.8255358425113043,0.80496098428774621,0.75187837127568302,0.72609601907371801,0.67821410337541399,0.65273470378529475,0.64792486773091018,0.61930970045899936,0.61434673273530027,0.58713776861684008,0.54841936168208472]
[null,"MEXICO",7.0000000000000007E-2,0.01,0,0.44258754292588182,0.41801808423152903,0.39517541870667727,0.3656661596249442,0.34353699865608428,0.31788377778854837,0.29414618098320378,0.30166495441313573,0.27913847914604956,0.25829414189511385,0.24242150476069846,0.23193852260167208,0.22208084531598241,0.20549721968722337,0.19476133352752906,0.18021776027346076,0.16676021122740886,0.19158980690196584,0.17728306366426008,0.1640446596319608,0.15179481783284984,0.1473059439273787]
[null,"SLOVENIA",7.0000000000000007E-2,0.01,0,0.65113115402322408,0.60250870178886284,0.55751707392325611,0.51588514289188125,0.47736202728960975,0.44171557998483363,0.40873098915964984,0.37820948381572123,0.3499671359449627,0.32383375214672222,0.2996518480121424,0.2772756990951627,0.25657046275114531,0.23741136555116618,0.21968295137518848,0.20327838565299203,0.18809881156009256,0.17405275428897249,0.16105556980565608,0.14902893476973816,0.13790037454403462,0.12760282644955545]
[null,"NETHERLANDS",0.08,0.01,0,0.40505151179879101,0.37133435258415015,0.34042386558869653,0.31208641876484827,0.28610782798390938,0.2622917381590662,0.24045813912638997,0.22044200506636408,0.2020920471822186,0.18526957020738782,0.16984742409918208,0.15570904299521646,0.1427475641686986,0.13086502032333938,0.11997159912297339,0.10998496435916151,0.10082963362592735,9.2436407797879858E-2,8.4741847999523154E-2,7.7687796112507465E-2,7.12209351966515E-2,6.5292386502247446E-2]
[null,"AUSTRIA",0.01,0.02,0,0.58689721810296136,0.56969250446802699,0.55299214178608713,0.53678134516218889,0.5210457631160833,0.5057714648768038,0.49094492804970274,0.47655302664502308,0.46258301945740932,0.44902253878606996,0.43585957948560472,0.42308248833780304,0.41067995373500582,0.39864099566589584,0.38695495599485136,0.37561148902625829,0.36460055234542643,0.35391239792800083,0.34353756350999887,0.33346686421083171,0.32369138440189449,0.31420246981352601]
[null,"FRANCE",0.01,0.02,0,0.74380549843409183,0.72253033167429914,0.70319982138654291,0.68301406981953516,0.66399441526497049,0.64564289355063864,0.62768261395862535,0.60966806680565633,0.59191725231856296,0.57581139338107945,0.55913513027424577,0.54450400314998504,0.52943710939453081,0.51423244926217859,0.50065968536610628,0.48598299880227741,0.47252848555516902,0.45958130639894174,0.4462083163817,0.43462591265677458,0.42307899955888167,0.4110452544295144]
[null,"SWITZERLAND",0.01,0.02,0,0.11259662220765292,0.10929588643724805,0.10609191073310818,0.10298185860328883,9.9962976706745157E-2,9.7032592415788335E-2,9.4188111449998377E-2,9.1427015579497548E-2,8.8746860395551894E-2,8.6145273146526771E-2,8.3619950637280893E-2,8.1168657190138702E-2,7.8789222665636482E-2,7.647954054128954E-2,7.4237566046679818E-2,7.206131435321278E-2,6.9948858816941156E-2,6.7898329272899599E-2,6.5907910379440493E-2,6.3975840011105123E-2,6.2100407698607175E-2,6.0279953114547827E-2]
[null,"SLOVENIA",0.02,0.02,0,0.67123148808995448,0.64516675133598078,0.62011414007687515,0.59603435224613133,0.57288961192438626,0.5506436100772647,0.52926144759444893,0.50870958054060844,0.48895576753230335,0.46996901915830763,0.45171954936400205,0.43417872872356983,0.41731903952669147,0.40111403260927675,0.38553828586051198,0.37056736434113036,0.35617778195033678,0.34234696458125408,0.32905321470708776,0.31627567734245265,0.3039943073264636,0.29218983787626251]
[null,"FRANCE",0.03,0.02,0,0.75143185712698413,0.71695674741342541,0.68888985508554557,0.65706927490799172,0.6287664101163416,0.60232725952944799,0.57647751374135825,0.54996052837849085,0.52384516566309192,0.50296505565410732,0.47940593967282774,0.46309350342176625,0.44383497580421533,0.4234341094486484,0.40913135880330087,0.38942638378383859,0.37331983132525492,0.35832606889656704,0.3413724910138986,0.33005214766961161,0.3182264335537946,0.30408842174098433]
[null,"SWITZERLAND",0.03,0.02,0,0.11084412554094651,0.10550554496568294,0.10042408620377208,9.5587365509015879E-2,9.098359557302102E-2,8.6601556798992022E-2,8.2430569959063421E-2,7.8460470168535523E-2,7.4681582113587969E-2,7.1084696472099723E-2,6.7661047470112062E-2,6.4402291519238583E-2,6.1300486882960775E-2,5.8348074322254688E-2,5.5537858673381582E-2,5.2862991312946486E-2,5.0316953467491425E-2,4.7893540326947863E-2,4.5586845923232304E-2,4.3391248737133362E-2,4.1301397998413633E-2,3.9312200645739231E-2]
[null,"CANADA",0.04,0.02,0,0.34243768910557959,0.32281079289741665,0.30430881683391464,0.29475789000403746,0.27786377262824041,0.26193794553944233,0.2469249109534713,0.23277235195462984,0.22669265570712607,0.21369971314774328,0.20145146412871728,0.18990522636568372,0.1790207639193851,0.17644690968176002,0.16633381380256412,0.15680035237798279,0.14781330352373942,0.13934134947562166,0.1378442090468473,0.12994363597930553,0.12249588610417189,0.11547500575430983]
[null,"KOREA",0.04,0.02,0,0.35548844545792024,0.3351135420983411,0.31621184398754321,0.2990200085404337,0.28188160684430025,0.26597552702694677,0.25073107751409013,0.23666831179510084,0.22399571057005721,0.21115734405171305,0.19905481151179585,0.18764593845380456,0.17714151257511754,0.16775310461627416,0.15813829620689493,0.14927967478551249,0.1407236753257094,0.13291068680928766,0.1260247111239933,0.11880157534313095,0.11199243527821544,0.10557356266800098]
[null,"HUNGARY",0.05,0.02,0,0.51864309749684434,0.48426059523514881,0.45215741852021357,0.42218246360430767,0.39419464388824238,0.3680622258527006,0.34366220901279226,0.32087974697739702,0.29960760688832583,0.27974566469498202,0.26120043388887204,0.24388462547980586,0.22771673714267579,0.21262066960100445,0.19852536844164742,0.18536448967474078,0.17307608746474393,0.16160232256278612,0.15088919006796087,0.14088626523619124,0.13154646614023457,0.12282583206371105]
[null,"LUXEMBOURG",0.05,0.02,0,0.13760371963722062,0.12848153094044876,0.11996408117688959,0.1120112802772078,0.10458569587040877,9.7652377096553444E-2,9.1178690099489673E-2,8.5134164425293798E-2,7.9490349603448904E-2,7.4220681235713251E-2,6.9300355962383972E-2,6.4706214717445351E-2,6.0416633723104886E-2,5.6411422710648813E-2,5.2671729888560968E-2,4.9179953210607801E-2,4.591965752624444E-2,4.2875497223384164E-2,4.003314399942498E-2,3.7379219420564866E-2,3.4901231951974664E-2,3.2587518162441313E-2]
[null,"DENMARK",0.06,0.02,0,0.29335770285589274,0.2713260292784801,0.25094897269559746,0.23210226849389334,0.21467098454855096,0.21248756648670358,0.19652938076831625,0.18176968254561249,0.16811846332372593,0.15549247440226219,0.1438147192029802,0.13301398372454692,0.12562747851281483,0.11619263643434595,0.10746636740135583,9.9395456346056066E-2,9.1930684744779917E-2,9.5675664768448562E-2,8.8490255982656821E-2,8.1844483890729569E-2,7.5697820838632579E-2,7.0012782869619442E-2]
[null,"UNITED KINGDOM",0.06,0.02,0,1.440112871879341,1.333836817683661,1.3050786030505817,1.2070649306794132,1.130041491439675,1.0451734105065433,1.0365274806379292,0.95868246451898742,0.89316640169652506,0.84653894639201621,0.78296239954866453,0.73493024029385823,0.70958792558801254,0.65629663853867237,0.62757819475656929,0.58044598109190648,0.55316271213315826,0.54370339483694807,0.51459608824765757,0.50546763489268187,0.47834475906790458,0.44242023591186125]
[null,"FRANCE",7.0000000000000007E-2,0.02,0,0.78787933819355016,0.72659243407147944,0.6865203905319015,0.63258233030309863,0.58931556487231096,0.55200530183873842,0.51458984539965846,0.47489642520067671,0.43603464964642696,0.41347798741988323,0.38070516820236316,0.37698394580323435,0.35470130425232538,0.32741621889057859,0.32755204517439729,0.30012098696572953,0.28272965651178372,0.26753701175145667,0.24587184592492095,0.24107868702396193,0.2333228062183253,0.21700327834352365]
[null,"DENMARK",0.08,0.02,0,0.29297733136273768,0.26595618315426439,0.24142718151258571,0.21916047704483083,0.19894741924912021,0.20132263911740483,0.18275475591630794,0.1658993790089941,0.15059856482297937,0.13670893684003207,0.12410034208427023,0.11265463152166867,0.10619521245197136,9.6400882763227447E-2,8.750987905158629E-2,7.9438888027946866E-2,7.211228034490455E-2,8.113496656306772E-2,7.3651930431252469E-2,6.6859050863518926E-2,6.0692675075816008E-2,5.5095020947545405E-2]
[null,"ISRAEL",0.08,0.02,0,0.58873863768394663,0.54969566896139344,0.50371270221157838,0.50953719981338708,0.47895330292483268,0.44692470407493029,0.4371843677180014,0.41239161366213978,0.37435694776882694,0.34443566149573401,0.32219603321361651,0.29248005919899828,0.28084115412791033,0.25493931928822655,0.23142639732046708,0.22352240723688085,0.21229807586332777,0.19607833623301607,0.27648124844211824,0.25477741920946329,0.23928469067944971,0.21721558703653751]
[null,"AUSTRIA",0.01,0.03,0,0.58233435017329149,0.55977540149311877,0.53809035998569521,0.51724537151369343,0.49720789340929872,0.47794664366942102,0.45943155211902431,0.44163371346633118,0.42452534217661364,0.40807972909412055,0.39227119974442048,0.37707507425206233,0.36246762881097983,0.3484260586474861,0.33492844241803915,0.32195370798619544,0.30948159952532489,0.29749264589572705,0.28596813024678175,0.27489006079667572,0.26424114274408894,0.25400475126798899]
[null,"ITALY",0.01,0.03,0,1.097713608804961,1.0565411988280839,1.0165435639458757,0.97835620683867397,0.9407995804479472,0.90695225573333826,0.8733567497476149,0.83952393516064105,0.80876250429535368,0.77743199490084935,0.74804590322623488,0.7197259667395175,0.6918446282221643,0.66621795654417792,0.64216475082456392,0.61811919176988928,0.59441486916544983,0.57448001249739189,0.55222533163259835,0.53083277096279746,0.51081610871161964,0.49264953812980788]
[null,"SWEDEN",0.01,0.03,0,0.24850727815132875,0.23902648021826969,0.23249346866618492,0.22348694479110345,0.21554527943034538,0.20732550297559915,0.19929395652753931,0.19209494505866462,0.18493025938812774,0.17791787679020357,0.17306232903467977,0.16635809769747165,0.15991358040706685,0.15371871614636823,0.1482073259197482,0.14298161440358215,0.13744267461653573,0.13211830685046214,0.12767321972508863,0.12272730916571048,0.11808231871412025,0.11350794839384819]
[null,"KOREA",0.02,0.03,0,0.35743345308475138,0.34021840194627001,0.32396947298784684,0.30878010501161457,0.29390834286275896,0.27986176610976843,0.26638279660172137,0.25368456775355608,0.24184377307286342,0.23019586243371729,0.21910894958473001,0.20855601521485817,0.19861327808348708,0.18935550018900574,0.18023557984866337,0.17163594658544121,0.16336945229910643,0.1555989850823844,0.14838570197585962,0.14123900816282092,0.13443652023874064,0.12796166023104952]
[null,"FRANCE",0.03,0.03,0,0.74558980469180725,0.70447609541802403,0.6703259632518721,0.63315546315665383,0.60000031542493026,0.56919045868438267,0.53947386716478118,0.50966229743120894,0.48074732285144839,0.45710365499698369,0.43146268195367826,0.41273515685902606,0.39173037252005444,0.37009610014056743,0.35412320381338852,0.33379508324383872,0.31688273040136472,0.30120270144122141,0.28416587687095718,0.27207517350692717,0.25977990303636417,0.2458284429579268]
[null,"NEW ZEALAND",0.03,0.03,0,0.29705850331461736,0.28000612999775409,0.26393263266825728,0.24878181984000119,0.23450072564803584,0.22103942468473545,0.20835085746511026,0.20379241944252227,0.19209390087899164,0.18106692513808245,0.17067294291458429,0.16087561779110593,0.1588697300054128,0.14974995758828616,0.14115369741567174,0.13305089774311601,0.12541323191923465,0.12592116499946859,0.11869277500185561,0.11187932416048225,0.11048070071210214,0.10413865652945815]
[null,"KOREA",0.04,0.03,0,0.35272467903150717,0.32927994681806122,0.30769071042028762,0.28813727749944745,0.2689855092414557,0.25134298644487379,0.23463684320843334,0.21932649580197419,0.20556711266095737,0.19190357791351509,0.17914822434047334,0.1672406873977533,0.15634574671381157,0.14662203261280909,0.13687643074384717,0.12795440562471488,0.11944959449655979,0.11172242656149362,0.1049057070697019,9.7932885613986054E-2,9.1423530259509E-2,8.5346835567129395E-2]
[null,"POLAND",0.04,0.03,0,0.39755733309889751,0.37113268586528897,0.34646441921703597,0.32343579090462649,0.30193781824554372,0.28341252941370138,0.26457480341084888,0.24698917420728983,0.23057241804265288,0.21524684283294704,0.20093992049378917,0.18758394370219303,0.17511570547254762,0.16347620003038424,0.15261034356831985,0.14246671356265853,0.13299730541697022,0.12415730528096548,0.11590487796953458,0.10820096897828096,0.10200000498270244,9.5220318318430211E-2]
[null,"HUNGARY",0.05,0.03,0,0.51461087535722982,0.47583067531875156,0.43997288517683913,0.40681727709370236,0.37616021922672427,0.3478134250825004,0.32160279711742989,0.29736735748259807,0.27495825934590667,0.25423787271928483,0.2350789391764076,0.21736379026944758,0.20098362484461174,0.18583784081794888,0.1718334173073961,0.15888434332630241,0.14691108952963697,0.13584011976850388,0.125603439453078,0.11613817795014147,0.1073862024504313,9.929376093428692E-2]
[null,"CANADA",0.06,0.03,0,0.3643025891457301,0.33367154162459245,0.30561599342791024,0.29596520109327118,0.27108005229279275,0.24828727998973504,0.2274109543778485,0.20828993806360921,0.20503914027544048,0.18779917592548129,0.17200877076889656,0.15754604393560778,0.14429936246163011,0.14690308379215855,0.13455127660025509,0.12323802582914002,0.11287600826995786,0.10338524296570603,0.1066675904172506,9.7698837165461253E-2,8.9484188647610582E-2,8.1960238732011872E-2]
[null,"ISRAEL",0.06,0.03,0,0.51014976393257383,0.47748876160565346,0.44066404892327654,0.43424793597315303,0.40832040449904072,0.38181356452585663,0.36762444228410651,0.34670371314451276,0.31755240258702389,0.29373766448183525,0.27490953460307133,0.25179477432045366,0.24011784560635935,0.21992841693200157,0.20143654234475319,0.19225196741239561,0.18157443821888897,0.16837416776364109,0.19880657571983082,0.18424538939608412,0.17320131656931295,0.15863831889477276]
[null,"SLOVENIA",0.06,0.03,0,0.64582986521788177,0.59152762888613453,0.54179119700140543,0.49623667063693477,0.4545124295996838,0.41629641839135711,0.38129366036944229,0.34923398092090335,0.31986992207446718,0.29297483245508993,0.2683411178375984,0.245778638796115,0.22511324308125572,0.20618542139701018,0.18884907620169458,0.17297039402976236,0.15842681263030073,0.14510607494989991,0.13290536265790429,0.12173050252601599,0.11149523953655979,0.1021205711087743]
[null,"LUXEMBOURG",7.0000000000000007E-2,0.03,0,0.1344884376583623,0.12202925111910194,0.11072430008084742,0.10046665464190856,9.1159291027954406E-2,8.2714173875287539E-2,7.5051423532608227E-2,6.8098560505043301E-2,6.1789819893878321E-2,5.6065529347498699E-2,5.0871544639777416E-2,4.6158737537226588E-2,4.1882531110812617E-2,3.8002478097098814E-2,3.4481878320568746E-2,3.1287431558450908E-2,2.8388922564604752E-2,2.575893527321001E-2,2.3372593479003733E-2,2.1207325541242838E-2,1.9242650885802407E-2,1.7459986286001636E-2]
[null,"DENMARK",0.08,0.03,0,0.2906995613748064,0.26132646653614389,0.23492131116158205,0.21118420636603921,0.18984556487418122,0.19024695211753687,0.17102386921749088,0.15374314025304825,0.13820850436268267,0.12424353142995569,0.11168961832969766,0.10040418763906658,9.372828281114931E-2,8.4257715579961617E-2,7.574408088813521E-2,6.8090687601703712E-2,6.1210614528680068E-2,6.8200650835687271E-2,6.1309466770664567E-2,5.5114587172478038E-2,4.9545655494856206E-2,4.4539424213283163E-2]
[null,"MEXICO",0.08,0.03,0,0.46905565870784471,0.43141403821710783,0.39730155253088623,0.35715709504754239,0.32667745177589663,0.29366905049972725,0.26399591019392959,0.26955879932443588,0.24232182607374669,0.21783695260135449,0.19916676106470463,0.18623780398527898,0.17434888324288733,0.15673218558332191,0.14499100724340167,0.13034071129396047,0.11717072212689722,0.14130605212252934,0.12702809432086415,0.11419282121616697,0.1026544599210419,9.7590437729012464E-2]
[null,"AUSTRALIA",0.01,-0.02,0.01,0.3044670789735669,0.31759994578542816,0.33233171784773058,0.34577798366224805,0.35983461188286381,0.37364550900708071,0.38750618576688861,0.40270278851693825,0.41687358729345325,0.43159996162149034,0.44605994742050059,0.46066020345208325,0.47651173703215627,0.491429639184228,0.50734779584460721,0.52258119967884786,0.53796291491407067,0.55469635599410405,0.57041085180525386,0.58642768895325414,0.60292783831973018,0.61912268256442404]
[null,"NEW ZEALAND",0.01,-0.02,0.01,0.29981826676328466,0.31288894243267407,0.3260707929290162,0.33936519679217869,0.35277354446238485,0.36629723842567802,0.37993769336065569,0.39774115293297929,0.41175665961633873,0.42589371410540938,0.44015379553388506,0.45453839603483109,0.474444803228393,0.48924216116585961,0.50416920900818818,0.51922750895239345,0.53441863705917481,0.55745469731306363,0.57311833297263315,0.58892047818599513,0.61153544782047109,0.62778380028697223]
[null,"ISRAEL",0.02,-0.02,0.01,0.44942283700445151,0.46282230827549381,0.47425351065652172,0.49336894583702573,0.50764511291203285,0.5211374020729358,0.53781779936341034,0.55301755426033805,0.56330003862057765,0.57511109032600505,0.58870299787663083,0.59885107374431124,0.61555465933722675,0.6256607384870555,0.63569854220689481,0.65168690883611835,0.66641347954229835,0.67852931226740543,0.71742780446317189,0.72988513570354674,0.74485649489259331,0.75501512180519181]
[null,"SLOVENIA",0.02,-0.02,0.01,0.7010612193296708,0.71134175603208349,0.72162640659472121,0.73191517266378692,0.74220805588614136,0.75250505790930478,0.76280618038145731,0.77311142495143792,0.78342079326874547,0.79373428698353887,0.80405190774663748,0.81437365720952104,0.82469953702433085,0.83502954884386837,0.84536369432159697,0.85570197511164159,0.86604439286878898,0.87639094924848837,0.88674164590685123,0.89709648450065138,0.90745546668732624,0.91781859412497613]
[null,"CANADA",0.03,-0.02,0.01,0.35322200110347152,0.35989970325776388,0.36647513582082614,0.37942707954026289,0.38589972619837531,0.39227087754598094,0.39854267930862941,0.40471722226228146,0.41887311411661898,0.4249412257331654,0.43091269261529452,0.43678958376361471,0.4425739148626962,0.45956634467549123,0.46524786088123127,0.47083655506755712,0.47633445415386827,0.4817435323242078,0.49956311479534876,0.50485239910527258,0.51005308967549767,0.51516715728366325]
[null,"SWEDEN",0.03,-0.02,0.01,0.26890592838172173,0.27687886749561408,0.29761235532039704,0.3051369731734847,0.31602921280967239,0.32400424934392613,0.33120816783764562,0.34152209772752884,0.35035452242743154,0.3583499587756907,0.38442733909491245,0.39133745787744251,0.39811139456681677,0.40475250954406949,0.41598362539976558,0.42802980382990979,0.43438327886256911,0.44061014185884473,0.45573194530538941,0.46177700548130812,0.46938352953761986,0.47519679713739621]
[null,"KOREA",0.04,-0.02,0.01,0.37504960931996295,0.37797763776608206,0.38120971573511714,0.38520898443041085,0.38795767860108288,0.39100904070376213,0.39363929398919539,0.39671637245053532,0.40078364965021507,0.40324397528640243,0.40564924364016108,0.40800082685575795,0.41084837011061548,0.41486429577590589,0.41705433415984905,0.4197246849227072,0.42181398415692051,0.42458327478803481,0.42879789981704008,0.43073048447677248,0.4326179535993146,0.43446149204331103]
[null,"UNITED STATES",0.04,-0.02,0.01,0.79149762377472288,0.78804371698598497,0.78530714091398179,0.78319090029885119,0.78140459342788537,0.77979227044715793,0.77824869488543058,0.77967213558863102,0.78007852305704539,0.78005552041424686,0.78269288811477444,0.78603072841616173,0.78561340606517494,0.78466279942429107,0.78521161040065002,0.78469123361179483,0.78422335830478185,0.78393393221053409,0.7832523857341307,0.78153596064122466,0.77849562014639495,0.77631135845378052]
[null,"GREECE",0.05,-0.02,0.01,0.37303919471269714,0.37252594238357356,0.37202715489171384,0.37154242457892495,0.37107135527592333,0.3706135619785455,0.37016867053308605,0.36973631733050155,0.36931614900923382,0.36890782216640799,0.36851100307717005,0.36812536742193402,0.36775060002131615,0.36738639457853822,0.36703245342909474,0.36668848729746811,0.36635421506070753,0.36602936351866627,0.36571366717071563,0.36540686799875194,0.36510871525631866,0.36481896526367219]
[null,"UNITED KINGDOM",0.05,-0.02,0.01,1.2691955487984712,1.2448813756389387,1.2742372629306322,1.2480355225574562,1.2355395276953725,1.2100387678876865,1.250380391262643,1.2244383075139624,1.2068828856227309,1.2058494572877936,1.1807052278433858,1.1704347859136404,1.1819796745015247,1.1571992671031037,1.16312133841228,1.1386600527882689,1.1410873335928242,1.1691051763619931,1.1657119741272826,1.1923898084487827,1.1890697668084538,1.1636617322575475]
[null,"POLAND",0.06,-0.02,0.01,0.41575135441626587,0.41021926061749964,0.4048896995095364,0.39975533815043301,0.39480910436787259,0.39409956159381704,0.38943339852662212,0.3849341861324494,0.38059610381532105,0.37641352488442864,0.37238101064173423,0.36849330461512037,0.36474532693590078,0.36113216885933541,0.35764908742659074,0.35429150026644263,0.35105498053488227,0.34793525199065145,0.34492818420464477,0.34202978790099892,0.34611525755833694,0.34324134612434987]
[null,"SLOVENIA",0.06,-0.02,0.01,0.68005844616903977,0.6646577263852903,0.64983223564236658,0.63556048868152359,0.62182180273539034,0.60859626755428431,0.59586471655206419,0.58360869902971146,0.57181045343637982,0.56045288162916829,0.54951952409430893,0.53899453609386694,0.52886266470337606,0.5191092267071391,0.50972008731915575,0.50068163969884105,0.49198078523184541,0.48360491454740606,0.47554188924471136,0.46778002430180127,0.46030807114151068,0.45311520132991029]
[null,"PORTUGAL",7.0000000000000007E-2,-0.02,0.01,0.75167947549391578,0.72684051389717308,0.70315277634544537,0.68056290646967943,0.65902002083572386,0.63847559432994871,0.61888335085696078,0.6001991591032052,0.58238093313166683,0.56538853758375718,0.54918369727485916,0.53372991097989675,0.51899236921472192,0.50493787582813487,0.49153477322791872,0.47875287107245745,0.46656337826732613,0.4549388381136627,0.44385306646225758,0.43328109273404358,0.42319910367414054,0.41358438971276112]
[null,"CZECH REPUBLIC",0.08,-0.02,0.01,0.32507078762021852,0.31713415308032722,0.30963544319758818,0.302550494328787,0.29585647612319255,0.28953181795464145,0.28355613941292657,0.2779101846305051,0.27257576023290353,0.26753567671287176,0.26277369303937254,0.25827446432291423,0.25402349236858862,0.25000707895747237,0.24621228170585072,0.24262687236002511,0.239239297392314,0.23603864077127165,0.23301458878616002,0.23015739681232039,0.22745785791035569,0.22490727315793244]
[null,"SLOVENIA",0.08,-0.02,0.01,0.67008344894267491,0.64310983460192261,0.61762456028148394,0.59354550291145491,0.57079507077801872,0.54929995349397076,0.52899088576527853,0.50980242419244004,0.49167273638741493,0.47454340172658249,0.45835922309767807,0.44306804903408742,0.42862060566334798,0.41497033792833316,0.40207325956947593,0.38988781138461437,0.37837472730972632,0.3674969078890083,0.35721930072657615,0.34750878753455805,0.3383340774136035,0.32966560602192319]
[null,"AUSTRALIA",0.01,-0.01,0.01,0.30206897004561367,0.31209447938253293,0.32354561653087699,0.33359952452144243,0.34410518754811997,0.35423788693890362,0.3642835321577681,0.37544156917015153,0.38550001846205956,0.3959342308107805,0.40598612798681172,0.41603028891040444,0.42706005104074701,0.43711015658096503,0.44790642227108352,0.45795634529494073,0.46799860287774736,0.47906873518510451,0.4891149345066253,0.49928000717167764,0.50971228988011386,0.51974487146288395]
[null,"UNITED KINGDOM",0.01,-0.01,0.01,0.84683833650118567,0.85719657863660881,0.87215039299402963,0.88221393489523392,0.89415415312281821,0.9041818819535179,0.92024019195656359,0.93027530859877228,0.94157265181280714,0.95448052778845804,0.96447371746883093,0.97638286691453813,0.98920941634657256,0.99916534604617457,1.0125596235778807,1.0224923035455811,1.0354360763924113,1.0506178912714612,1.0632599986921358,1.0778398204075557,1.0907786832450959,1.1007057236402735]
[null,"FRANCE",0.02,-0.01,0.01,0.77303082208215002,0.77670229947915947,0.7836337550653184,0.78706485977861174,0.79200257477412739,0.79735508798101518,0.80229972709857622,0.80562457016037015,0.80814585755769253,0.81430654476765374,0.81704690544407432,0.82555626278517547,0.83077432163955667,0.83384459460733285,0.8421362511093563,0.8439821519954307,0.8491056102140303,0.85478100425798365,0.85691951140437683,0.86571824217373605,0.8732341502022487,0.8766382366766835]
[null,"AUSTRALIA",0.03,-0.01,0.01,0.30267234907139995,0.30680761550032226,0.31627349896163448,0.32024961675833713,0.32560199696580217,0.32962534020271761,0.33329527022884231,0.34076597838566269,0.34425553249497409,0.34889042986614915,0.35218847316518576,0.35539177481826534,0.36212148480423501,0.3651488879906537,0.37050756411689589,0.37336007478354949,0.37612726392215512,0.3826585178497186,0.38525727031838203,0.38816271397150448,0.39189637488209683,0.39425796452054379]
[null,"CANADA",0.03,-0.01,0.01,0.35042949906711229,0.3536264776325132,0.35672160872770037,0.36596422468909723,0.3689000598804057,0.37173795744583743,0.37448101003655399,0.37713221558792953,0.38715120192236413,0.38964052195320625,0.39204161412513067,0.39435735194822141,0.39659051936950246,0.40875851759758514,0.41082275587525485,0.41280720118129088,0.41471455758643383,0.41654744306063479,0.42896126125244366,0.43061543102942834,0.43219830575007312,0.43371240854436671]
[null,"NETHERLANDS",0.03,-0.01,0.01,0.43549235766407246,0.43707881685290884,0.43863462658992602,0.4401603790043786,0.44165665478593447,0.44312402340568119,0.44456304333286267,0.44597426224742698,0.44735821724847086,0.44871543505865419,0.45004643222466689,0.45135171531382329,0.45263178110685692,0.45388711678699195,0.45511820012536114,0.45632549966284186,0.45750947488837951,0.45867057641386499,0.45980924614563484,0.46092591745265621,0.462021015331465,0.46309495656791572]
[null,"JAPAN",0.04,-0.01,0.01,1.8609973672152056,1.8174941782190623,1.7752375310117607,1.7341917476753539,1.6943221698840127,1.6562100119856868,1.6204102554909794,1.5858130564771928,1.5518259783628559,1.5188788376306945,1.4856677093484021,1.4529544457008641,1.4211775408056462,1.3903102335582473,1.3603265261214503,1.3319110357334154,1.3057158064003798,1.2804632893977612,1.2554985311253613,1.231322300259081,1.206447952422683,1.1817615499202425]
[null,"CANADA",0.05,-0.01,0.01,0.36968653017869396,0.36556259278681491,0.36150419398717182,0.37195081401513408,0.36781748974028805,0.36374641057283963,0.3597397263651973,0.35579929027236762,0.36930756604159548,0.36518877041909265,0.36113575888764338,0.35715035200937417,0.35323409543849954,0.37319362658091476,0.36892295399932407,0.36472403718222141,0.36059846022650155,0.3565475417612371,0.37807479070987454,0.37358959351457433,0.36918568691140097,0.36486422682112762]
[null,"GREECE",0.05,-0.01,0.01,0.37008639132436205,0.36602346447750067,0.36211492494228059,0.35835490614938004,0.354737764453468,0.35125807066230685,0.34791060188774103,0.34469033370634056,0.34159243261793237,0.33861224879069951,0.33574530908196193,0.33298731032415763,0.33033411286595266,0.32778173435878066,0.32532634377949071,0.32296425568012571,0.32069192465620561,0.31850594002520971,0.31640302070727239,0.31438001030040635,0.31243387234286335,0.31056168575552012]
[null,"UNITED KINGDOM",0.05,-0.01,0.01,1.2589937333666346,1.2225785598218806,1.239045343644652,1.2016725207909411,1.1780718480889834,1.1426263332485689,1.1694098188036177,1.1342703844323472,1.1074700892717837,1.0961671027944828,1.0633536734497677,1.0443947636495012,1.0450366678905694,1.0138572529638965,1.0098495998555708,0.97979490257898594,0.97315250097175943,0.98818762907032598,0.97667806300875892,0.99024899533083455,0.97893536743794407,0.94983992914264348]
[null,"IRELAND",0.06,-0.01,0.01,0.39507043801847103,0.38647268726745876,0.3782796714955769,0.3704723379984533,0.36303253096860427,0.35594294927444647,0.34918710622684063,0.34274929123960418,0.33661453329483892,0.33076856612811023,0.32519779505251595,0.31988926534449758,0.31483063211787454,0.31001013161604218,0.30541655385557659,0.30103921655762961,0.296867940306489,0.29289302487753854,0.28910522667956773,0.28549573725897454,0.28205616281587048,0.27877850468445814]
[null,"GREECE",7.0000000000000007E-2,-0.01,0.01,0.36466181859714142,0.35424791711237757,0.34441698962746864,0.33513640104547215,0.32637534319406397,0.31810473255363353,0.31029711371059521,0.30292656821542074,0.29596862854283085,0.28940019686852708,0.28319946839283205,0.27734585895669972,0.27181993670980797,0.26660335760389686,0.26167880449721215,0.25702992966790528,0.25264130054555389,0.2484983484806513,0.24458732038199876,0.24089523306145444,0.23740983013447969,0.23411954133340857]
[null,"ISRAEL",7.0000000000000007E-2,-0.01,0.01,0.56934365647240204,0.56123506515630528,0.54422451543367034,0.57253883325567589,0.56754271593332628,0.558950876487881,0.57143508984670088,0.5681224622912362,0.5461440933924091,0.53112553881649283,0.52371462668523738,0.50352575741089756,0.5073963738069297,0.48784886759333906,0.46912312652075716,0.47384546414376522,0.47237290056665299,0.46065937132891588,0.61182629529868238,0.5949782875126528,0.58788284744444008,0.56433722112388474]
[null,"AUSTRIA",0.08,-0.01,0.01,0.57770774989564955,0.55031776084516359,0.52470048713539452,0.50074119634810554,0.4783325816948239,0.45737428142052328,0.43777242931212446,0.41943923429865726,0.40229258726024814,0.38625569328493065,0.37125672772627244,0.35722851452139204,0.34410822532864932,0.33183709813753215,0.32036017409047179,0.30962605133788962,0.29958665482406438,0.29019702097275002,0.28141509630822104,0.27320154910982114,0.2655195932564734,0.25833482347219711]
[null,"MEXICO",0.08,-0.01,0.01,0.49215676415854687,0.48088874769186585,0.47056431993392922,0.44958986102291654,0.43711476695221407,0.41783831426297208,0.39953591414526268,0.43299194522644252,0.41401578875987383,0.39599177064797209,0.38510483485579644,0.38271758109364951,0.38069942081448388,0.36437753547299029,0.35837804298490816,0.3431975760288048,0.32880013501863431,0.41290862819282931,0.39483565406105892,0.37768574358977003,0.36141742472457195,0.36376079178024384]
[null,"ISRAEL",0.01,0,0.01,0.42879834442918485,0.43604103256075483,0.44230719457384599,0.45171312077509918,0.45902137388728648,0.46589578212666627,0.47389380003221515,0.48129922570175881,0.48657079225007377,0.49240039756710596,0.49885890945228828,0.50388750145862149,0.51140118227642406,0.51628189737399321,0.52107923352563812,0.52797513959905618,0.53433652647442409,0.53969948289789449,0.55348755729658472,0.55874698244010934,0.56477819210391256,0.56912172304317066]
[null,"NETHERLANDS",0.01,0,0.01,0.43877371157045986,0.44442933097974391,0.45002895415725258,0.4555731355211225,0.46106242400020175,0.46649736308839906,0.47187849089849526,0.4772063402154223,0.48248143854901343,0.48770430818623234,0.49287546624288475,0.49799542471481772,0.50306469052861302,0.50808376559177637,0.51305314684243342,0.51797332629852921,0.52284479110654514,0.52766802358972908,0.53244350129585161,0.53717169704448808,0.54185307897383117,0.54648811058704183]
[null,"FRANCE",0.02,0,0.01,0.76690447757246694,0.76301985681762519,0.76240609972709206,0.75845549425881831,0.75604215167164412,0.75409079830844195,0.75181811052795122,0.74810803648357627,0.74375063824948984,0.74281400360980732,0.73882799938637345,0.74010349979966128,0.73845892976516847,0.73497656117624099,0.73613387507005679,0.73171861982074249,0.73021293065507464,0.72922508609021852,0.72529306086159928,0.7270201264484365,0.72767664116988373,0.72496074827851364]
[null,"SLOVAK REPUBLIC",0.02,0,0.01,0.43802694931074038,0.43943818559876513,0.44082175058702444,0.44217818685002425,0.44350802632355307,0.44481179051328712,0.44608999069930128,0.44734312813656985,0.44857169425153903,0.44977617083484228,0.45095703023023748,0.4521147355198406,0.45324974070572632,0.45436249088796671,0.45545342243918313,0.45652296317566965,0.45757153252516641,0.45859954169133943,0.4596073938150389,0.46059548413239093,0.46156420012979504,0.46251392169587741]
[null,"NETHERLANDS",0.03,0,0.01,0.43206898455479698,0.42948436460732364,0.42697502485249506,0.424538772663341,0.42217347927581284,0.41987707792869811,0.41764756205771286,0.41548298354219326,0.41338145100285395,0.41134112814912621,0.40936023217463352,0.40743703219939781,0.40556984775742128,0.40375704732831796,0.40199704691171273,0.40028830864316406,0.3986293394503983,0.39701868974868404,0.39545495217420407,0.39393676035432063,0.39246278771365722,0.39103174631495485]
[null,"POLAND",0.03,0,0.01,0.41808518580724396,0.41590643079452705,0.41378928866983233,0.41173201864989145,0.40973292908783826,0.40925335833088344,0.4073536381534214,0.40550676876756286,0.40371128308803983,0.4019657546556149,0.40026879651510033,0.39861906012426679,0.39701523429280072,0.39545604415048152,0.39394025014377809,0.39246664706008511,0.39103406307883931,0.38964135884877577,0.38828742659061349,0.38697118922446189,0.38762588225032951,0.38635608856065023]
[null,"JAPAN",0.04,0,0.01,1.8461585181447826,1.7851510991088539,1.7264859866243305,1.6700732509254776,1.6158264149703279,1.5642429823966861,1.5157757813475059,1.4693171754443937,1.4242754345333297,1.3810094163928974,1.3383033611812651,1.2968283950220056,1.2569445040641196,1.2185906514077349,1.1817081416375832,1.1468500601364431,1.1145207723282513,1.083578983146811,1.0534444273703176,1.0245139215949819,0.99553997040996089,0.96724777591400624]
[null,"CANADA",0.05,0,0.01,0.36679013280698725,0.35924773112276798,0.35197332436208756,0.35888682490395246,0.35179742493969041,0.34495079821113284,0.33833989919461699,0.33195780286252985,0.34185934679767471,0.33549486689634317,0.32934273128618863,0.32339714862859764,0.31765239763468778,0.3332444590034993,0.32728600145728415,0.3215207542994773,0.31594382778230806,0.31055035972947503,0.32715180546558731,0.32145442920582701,0.31593921399095243,0.31060173037056732]
[null,"LATVIA",0.05,0,0.01,0.2671264415703814,0.26440613482893471,0.26181536650374726,0.25934796809880695,0.25699806485600657,0.25476006176762533,0.25262863025488119,0.2505986954808393,0.24866542426746593,0.24682421358806278,0.24507067960767884,0.24340064724540836,0.24181014023372224,0.24029537165116399,0.2388527349058705,0.23747879514844805,0.23617028109376001,0.23492407723215239,0.23373721641157372,0.23260687277292735,0.2315303550218355,0.23050510002079574]
[null,"TURKEY",0.05,0,0.01,0.29858262602112512,0.29530878338181066,0.29415305215902632,0.29940406138793468,0.30262603121415593,0.30695556637439725,0.30831488667016188,0.30665589646245184,0.30567194625684885,0.30310057406315571,0.29994995995002249,0.29694958646459274,0.30456338570913366,0.30470378467686005,0.30989839455539453,0.31637828748035945,0.31891112321095044,0.31751732869939991,0.31693831920795684,0.31431948735914528,0.30934156244878841,0.30783688426296629]
[null,"LUXEMBOURG",0.06,0,0.01,0.14674490955400044,0.14843859391886835,0.15003640935742296,0.15154378241266317,0.15296583246477655,0.15430738911771374,0.15557300860161669,0.15676698924680821,0.15789338608189452,0.15895602460556085,0.15995851377883097,0.16090425828191599,0.16179647007727921,0.16263817931818797,0.16343224463979988,0.16418136286773577,0.16488807817710924,0.16555479073312185,0.16618376484256775,0.16677713664393184,0.16733692136219983,0.16786502015301866]
[null,"DENMARK",7.0000000000000007E-2,0,0.01,0.30577449461578721,0.29571765621696017,0.28625651953577602,0.27735618404891493,0.26898376614281089,0.28416174938125627,0.27585851237542736,0.26801403321701517,0.26060382412174632,0.25360463789983756,0.24699441043925982,0.24075220540499659,0.24083362827172602,0.23501042876990139,0.22950693407622086,0.2243062360740794,0.21939227063526198,0.24455721347439999,0.2388123077622448,0.23336092642571937,0.22818925173971261,0.22328401766553227]
[null,"PORTUGAL",7.0000000000000007E-2,0,0.01,0.73975660736940541,0.70136082643589304,0.66547691902139583,0.63194055695177254,0.60059816249418063,0.57130620505717822,0.54393054390110163,0.51834581384869383,0.49443485118289149,0.47208815710270291,0.4512033962800967,0.43168492822158588,0.41344336928839859,0.39639518336953178,0.3804622993332078,0.36557175350486765,0.35165535553445615,0.33864937612285667,0.32649425517743647,0.31513432906022154,0.30451757567964688,0.29459537625854881]
[null,"AUSTRALIA",0.08,0,0.01,0.30931430210072031,0.29632430180052849,0.3109263184837664,0.29836286187695366,0.29115796716694053,0.28055795277577167,0.26994772168487835,0.27432386142684423,0.26427631620614461,0.25854662693721381,0.24948669990805969,0.2409719701309225,0.24743494593777676,0.23916352223640783,0.23813593854971574,0.2304566325474772,0.22322998015204723,0.23210149028251356,0.22485191992225192,0.21893786219540604,0.21599319724571955,0.20969779897221866]
[null,"SLOVAK REPUBLIC",0.08,0,0.01,0.41880602664989275,0.39778335800916004,0.37831792408255532,0.36029437415051419,0.34360590199121693,0.32815361295483025,0.3138459379211393,0.30059809066772153,0.28833156543307537,0.27697367169729209,0.26645710342341855,0.25671954020686893,0.24770327796932318,0.23935488700863261,0.23162489537836345,0.22446749572070682,0.21784027381546922,0.21170395723654553,0.20602218262643102,0.20076128020965828,0.19589007426820215,0.19137969839648339]
[null,"ISRAEL",0.01,0.01,0.01,0.42546213747198275,0.42854141602543783,0.43066536788999998,0.43583062749733747,0.43894662132424767,0.44164395112871263,0.44539624739519257,0.44857683462146408,0.44977500425153449,0.45150593087646984,0.45382027552814147,0.4548460123706155,0.45811704539063713,0.45903442290232149,0.45989866941877477,0.46261973491217401,0.46486858741371268,0.46625481310916961,0.47486651696527993,0.47613380527659749,0.47806373895683141,0.47857938889150148]
[null,"TURKEY",0.01,0.01,0.01,0.2917156525518797,0.29614600816934689,0.3007941754683352,0.30639914082505521,0.3115767865489748,0.31684182250761883,0.32157784192877276,0.32572688274859452,0.32989094144382591,0.33370377692130809,0.3373209238059654,0.34089665734780528,0.34595978200246075,0.3498454768028712,0.35441766537368274,0.35911594113296641,0.36320234740032092,0.36661596243678063,0.37007589181953415,0.37314936588879932,0.37579530290527396,0.37887694578084979]
[null,"FINLAND",0.02,0.01,0.01,0.45518303568781437,0.45183948329238449,0.44859394611957326,0.44544355088290949,0.44238550852544112,0.43941711175057369,0.43653573262529005,0.43373882025363053,0.43102389851837541,0.42838856388892971,0.42583048329346701,0.42334739205345262,0.42093709187871559,0.41859744892129258,0.41632639188632548,0.41412191019833561,0.41198205222125389,0.40990492353062913,0.40788868523648691,0.40593155235535511,0.40403179223000907,0.40218772299554345]
[null,"SWEDEN",0.02,0.01,0.01,0.26144756128753721,0.26408169330637554,0.27354571228367708,0.27569612198990473,0.27970523184785939,0.28202767182833466,0.28388876985192385,0.28733670841983716,0.28995212168334217,0.29208891938900611,0.30202451312714806,0.30345365566319821,0.30479861688971144,0.30606269370189287,0.30930562993787497,0.31286627530455052,0.31389552765337669,0.31485393051324323,0.3194351283667427,0.32024655523410805,0.32165313149912356,0.32233629345930193]
[null,"NETHERLANDS",0.03,0.01,0.01,0.42870668280426899,0.42209900308076775,0.41574729710797009,0.40964164876345666,0.40377252606374148,0.39813076628318289,0.3927075616493671,0.38749444559263757,0.38248327952830063,0.37766624015087413,0.37303580722053997,0.36858475182273737,0.36430612508256371,0.36019324731636776,0.35623969760359653,0.35243930376261678,0.34878613271486159,0.34527448122225823,0.34189886698347782,0.3386540200751047,0.33553487472436633,0.33253656140057686]
[null,"FRANCE",0.04,0.01,0.01,0.77143190366405623,0.7468617634390029,0.73089803218843208,0.70785904532123411,0.68910706298272195,0.67229816875160209,0.65516480563042701,0.6357779725313053,0.61583226732204588,0.60401760969420182,0.58615161682093209,0.58144426256081094,0.56933665663767019,0.55382590847857138,0.55053666441598781,0.5341792645915362,0.52400933321879284,0.5151222377333311,0.50104263553932349,0.49839572859742076,0.49379113791196017,0.48286553049005193]
[null,"NORWAY",0.04,0.01,0.01,0.15077611681483016,0.15354161920680712,0.15617442803389861,0.1586809101617466,0.16106712696282047,0.1633388489745054,0.16550156985387035,0.16756051966286206,0.16952067751605299,0.17138678362152801,0.17316335074402897,0.17485467511807784,0.1764648468374693,0.17799775974625795,0.17945712085515803,0.18084645930612911,0.1821691349068251,0.18342834625554555,0.18462713847633816,0.18576841058295712,0.18685492248948699,0.18788930168458393]
[null,"BELGIUM",0.05,0.01,0.01,0.82036702356640812,0.7835662645604996,0.74886493593634906,0.71614326820966401,0.68528832457299893,0.65619361110136609,0.6287587091950646,0.60288892899110302,0.57849498254700848,0.55549267566903182,0.53380261732110512,0.51334994561160319,0.49406406941216735,0.47587842471680097,0.4587302449003306,0.4425603440832917,0.42731291285553186,0.41293532565349556,0.39937795912635166,0.38659402086407479,0.37453938789634578,0.3631724544048518]
[null,"POLAND",0.05,0.01,0.01,0.40890977402963241,0.39557930267954144,0.38300601753125224,0.37114687924933359,0.35996129635204788,0.35208093466462315,0.34203602312185094,0.33255878721177473,0.32361709767140096,0.31518064598429768,0.3072208410896991,0.29971071195658844,0.29262481568948029,0.28593915085158167,0.27963107570887974,0.27367923111556292,0.26806346777707152,0.26276477764207756,0.25776522918881989,0.2530479063845667,0.25175750616723147,0.24743590195505091]
[null,"HUNGARY",0.06,0.01,0.01,0.52679811299401813,0.50205876423876139,0.47895083526878529,0.45736674319894005,0.43720599962538781,0.41837474278478221,0.40078530056490025,0.38435578233224377,0.3690096976762971,0.35467560029543915,0.34128675536656,0.32878082884976645,0.31709959728167997,0.30618867670622069,0.29599726948087124,0.28647792777962949,0.27758633269160232,0.26928108788679456,0.26152352688846864,0.25427753305479972,0.24750937143172042,0.24118753169411578]
[null,"SWITZERLAND",0.06,0.01,0.01,0.11718445420730243,0.11945680385513023,0.12157930492726528,0.12356183908767543,0.12541363636061589,0.1271433181025742,0.12875893714045786,0.13026801526289733,0.13167757823920914,0.13299418852905767,0.13422397583509965,0.13537266564085526,0.13644560586666843,0.13744779176785768,0.13838388919097486,0.13925825629644581,0.14007496384872578,0.14083781416843438,0.14155035883470421,0.14221591522016086,0.14283758193551363,0.14341825325566371]
[null,"CZECH REPUBLIC",7.0000000000000007E-2,0.01,0.01,0.31982574972974565,0.30594313845632065,0.29309719483327529,0.28121050692447064,0.27021144343894743,0.26003372206805542,0.25061601005649614,0.2419015546002555,0.23383784084413398,0.2263762754179087,0.21947189360406094,0.21308308837240769,0.2071713596487533,0.20170108230660996,0.19663929148386219,0.19195548393065809,0.18762143419141122,0.18361102451319625,0.17990008745553462,0.17646626025310877,0.17328885005376962,0.17034870921973683]
[null,"TURKEY",7.0000000000000007E-2,0.01,0.01,0.29949062672200877,0.28844953623636999,0.28119843894876845,0.28373170085715921,0.2834405370619732,0.2849257696225781,0.28213199652437942,0.27535908964593986,0.26986387393833239,0.26248868253149565,0.25469787866843213,0.24732252809100258,0.2549697377564622,0.25224104985384016,0.2564727275222734,0.26238825832962465,0.26281050197618061,0.25820499982705247,0.25484608911769469,0.24904418749904828,0.240430522344495,0.23649820962179735]
[null,"LUXEMBOURG",0.08,0.01,0.01,0.14360186009977505,0.14164820324511829,0.13985717202522768,0.13821522921271329,0.13670996444143135,0.13533000040468587,0.13406490686164821,0.13290512180202441,0.13184187917310636,0.13086714262294313,0.1299735447588404,0.1291543314620833,0.12840331083799347,0.1277148064154689,0.12708361424227071,0.12650496355176999,0.12597448070385961,0.12548815612748401,0.12504231401492852,0.12463358453880502,0.12425887838174278,0.12391536338626953]
[null,"BELGIUM",0.01,0.02,0.01,0.83942597349699166,0.82481845612210503,0.81063915368094064,0.79687551318281924,0.78351534962416847,0.77054683520109646,0.75795848883818207,0.74573916602425028,0.73387804894607878,0.72236463691135655,0.71118873705237362,0.70034045530224664,0.6898101876356495,0.67958861156634598,0.66966667789394907,0.6600356026926314,0.65068685953468353,0.64161217194203468,0.63280350605905133,0.62425306354013921,0.61595327464583394,0.60789679154128828]
[null,"IRELAND",0.01,0.02,0.01,0.40083087594867928,0.39908064060248422,0.39738171287369856,0.39573258869510625,0.3941318080907652,0.39257795388348399,0.39106965044019015,0.38960556245407707,0.38818439376245112,0.38680488619923409,0.38546581848110473,0.3841660051262909,0.38290429540505799,0.38167957232096494,0.3804907516219812,0.37933678084059513,0.37821663836206099,0.37712933251995834,0.37607390071826652,0.37504940857917535,0.37405494911587606,0.37308964192960198]
[null,"AUSTRALIA",0.02,0.02,0.01,0.29526403716645244,0.29378817342161134,0.29532683981859231,0.29390875233172464,0.29336314975448124,0.29215030000150322,0.29082853490756144,0.29150589901568486,0.29023149566318862,0.28960802792482571,0.28838738499273942,0.28719512975706007,0.28762342482265202,0.28646990087172142,0.28643140593990607,0.28531773990212761,0.28422862860009834,0.28467589448532155,0.28361710224709352,0.28274233421564859,0.28224058178338385,0.28124025413414178]
[null,"NEW ZEALAND",0.02,0.02,0.01,0.29828283984335402,0.29665845211663178,0.29504593493898318,0.29344583140969865,0.29185864385166183,0.29028483578077036,0.28872483379131303,0.29365623708246535,0.29206906529275989,0.29049511186658172,0.28893481280212696,0.28738856855385081,0.29341606994103253,0.29182208016504929,0.29024189005172368,0.28867590681986605,0.28712450338378781,0.29514944777528235,0.29351878518334207,0.29190274559129781,0.29760208647419661,0.29592810289898364]
[null,"SWEDEN",0.02,0.02,0.01,0.25945778074636261,0.25967563431093821,0.2666134003484612,0.26642979622657986,0.26809329730471859,0.26818678205945856,0.26790141599254758,0.26916119195566857,0.2696818111787298,0.26980439207318091,0.27711925133547977,0.27664127243963199,0.27613956761655123,0.27561588731860071,0.27690696353848082,0.27850438215643364,0.27789054971967675,0.27725987587548889,0.27982827264767357,0.27913777037991366,0.27900143437545427,0.27827979442627832]
[null,"GREECE",0.03,0.02,0.01,0.36702267657599369,0.35934578010279217,0.35203862564514787,0.34508340533518728,0.33846316898456835,0.33216178277609781,0.32616388994488654,0.32045487335321388,0.31502081986789821,0.30984848645335827,0.304925267897733,0.30023916609340684,0.29577876079707482,0.29153318179809129,0.28749208242727131,0.28364561434158692,0.27998440352330761,0.27649952743509204,0.27318249327535882,0.2700252172809432,0.26702000502659728,0.26415953267332709]
[null,"FINLAND",0.04,0.02,0.01,0.44483331004026705,0.42933758487958806,0.41473000082917422,0.40095965387365606,0.38797855757320493,0.37574147584201101,0.36420576531109622,0.35333122672614664,0.3430799648625063,0.33341625646918005,0.32430642578165542,0.31571872716973554,0.30762323451144008,0.29999173690746606,0.29279764037279987,0.28601587516289584,0.27962280841147802,0.27359616177552609,0.26791493380045828,0.26255932673497195,0.25751067754050905,0.25275139285492942]
[null,"SWEDEN",0.04,0.02,0.01,0.26216071566765925,0.25772900718552755,0.27119213374982931,0.26610896370399872,0.26532111869679426,0.26123726514496276,0.25660227357885462,0.25559303718506798,0.25309786253968664,0.24993432142164412,0.26668891998056959,0.26216021647796622,0.2577818192158905,0.25354931556700705,0.25362963885225664,0.25427165466495366,0.25020870954196928,0.24627883484313273,0.24947615785231989,0.24560087602157357,0.24309602477763192,0.23943225560307424]
[null,"UNITED KINGDOM",0.04,0.02,0.01,1.0743192581765262,1.0238087621507095,1.0068605856560517,0.9589645538088154,0.9218059610804834,0.87851794314274545,0.87079228426570676,0.8304231427977592,0.79657880682086324,0.77212587530223087,0.73709525339847282,0.71077666805838535,0.69344074032000569,0.66269202080237199,0.64603457888978433,0.61784968689177289,0.60137277499630215,0.59439574581261723,0.57705058365496198,0.56967160268198269,0.55365621560209366,0.53062428918906146]
[null,"LATVIA",0.05,0.02,0.01,0.26305367982633698,0.25561501384345187,0.2486694807128402,0.24218438908761913,0.23612921483437826,0.23047545736169772,0.22519650547310704,0.22026751211307846,0.21566527741650646,0.21136813951121045,0.20735587255948681,0.2036095915588112,0.20011166345360515,0.19684562413968729,0.19379610097076305,0.19094874040220636,0.18829014043156517,0.18580778751780122,0.18348999768235402,0.18132586151480296,0.17930519282427906,0.17741848069493832]
[null,"GREECE",0.06,0.02,0.01,0.35887059060096588,0.34191878523951674,0.32624008993665993,0.31173889191329995,0.29832675907630407,0.28592190073650009,0.27444866882769159,0.26383709658499033,0.2540224718692104,0.24494494253534058,0.23654915143853172,0.22878389885176809,0.22160183023655944,0.21495914746259662,0.20881534171531307,0.20313294646255367,0.1978773089738749,0.19301637899914434,0.18852051331774353,0.1843622949664665,0.18051636604371654,0.17695927307039996]
[null,"LATVIA",0.06,0.02,0.01,0.26112692353024064,0.25151583752334494,0.24262656078740741,0.23440488419109079,0.22680066980308061,0.21976754513788435,0.21326262036430288,0.20724622675203747,0.20168167476141086,0.1965350303009718,0.1917749077885422,0.18737227875373855,0.1833002948147785,0.1795341239500356,0.17605079906588558,0.17282907793737104,0.1698493136675647,0.16709333487566094,0.16454433488314921,0.16218676922229852,0.16000626084193342,0.15798951243242079]
[null,"CZECH REPUBLIC",7.0000000000000007E-2,0.02,0.01,0.31737765038368193,0.30079865345765255,0.28560807536893201,0.27168964208258384,0.25893681700804821,0.24725198553055541,0.23654570783448353,0.22673603429950842,0.21774787822934619,0.20951244111173367,0.20196668601038442,0.19505285505807615,0.18871802735759227,0.18291371390653488,0.1775954864454232,0.17272263738814658,0.16825786823176339,0.16416700406062243,0.16041873195952205,0.15698436133362834,0.15383760430055735,0.15095437447366433]
[null,"POLAND",7.0000000000000007E-2,0.02,0.01,0.40010883536865466,0.3765972597439779,0.35504973368439252,0.33530209993222737,0.31720392753225335,0.30472954215867798,0.28927863614815791,0.27511195349464335,0.26212258215063827,0.25021252187530141,0.23929194063170656,0.22927849307950179,0.22009669597440282,0.21167735571970453,0.20395704371248596,0.19687761549142047,0.19038577002688564,0.18443264579993912,0.17897345059701256,0.17396712220403751,0.17376021293140001,0.16927741823787934]
[null,"LATVIA",0.08,0.02,0.01,0.25736989856533554,0.24363280552408814,0.23116267749100231,0.21984266293663965,0.20956668748787186,0.20023845995631068,0.19177057004022388,0.1840836692449381,0.17710572734653054,0.17077135743149105,0.165021203187628,0.15980138270481842,0.15506298357372761,0.15076160455131407,0.14685693949828799,0.14331239968980389,0.14009477096024311,0.13717390246935646,0.13452242417334462,0.13211549035343556,0.12993054679868868,0.12794711946140949]
[null,"CZECH REPUBLIC",0.01,0.03,0.01,0.32947648977220217,0.32671295758166119,0.32405648138196791,0.3215029139497913,0.31904826872036079,0.31668871356374195,0.31442056480221275,0.31224028145939897,0.31014445973219157,0.3081298276768159,0.30619324010075549,0.30433167365255731,0.30254222210185272,0.30082209180222325,0.29916859732983098,0.29757915729100348,0.29605129029222671,0.29458261106625655,0.29317082674830014,0.2918137332964531,0.2905092120508056,0.28925522642584411]
[null,"FRANCE",0.01,0.03,0.01,0.74602561493078079,0.72765179708053618,0.71132236574497865,0.69420262244793085,0.67832752494677007,0.6631875876838792,0.6484924490349222,0.63377192592931131,0.61934161377568453,0.60663864522656108,0.59334393357344939,0.58220683018467456,0.57060680729977387,0.55884231166227016,0.54881181169885784,0.53755896992105745,0.52759828845331569,0.51815664583832388,0.50819542372669024,0.50018059275326976,0.49216220845789521,0.48353449837988016]
[null,"TURKEY",0.01,0.03,0.01,0.28729979419271301,0.28634194137706226,0.28570683939437963,0.28606631158929813,0.28609887837617143,0.28628467414110592,0.28606756107442893,0.28541435730588027,0.28486274562442321,0.28409562778187103,0.2832512628477431,0.28245911444358307,0.28296347718687265,0.2825660792210577,0.2827829576598973,0.28315009656750978,0.28308856382688463,0.28256606702311493,0.28214282332246299,0.28149005241779074,0.28058391212834227,0.28006460741271672]
[null,"NETHERLANDS",0.02,0.03,0.01,0.42540377428822806,0.41491498524537351,0.40493136727197288,0.39542858983679219,0.38638349423886675,0.37777403716869207,0.36957923698767686,0.36177912259493422,0.35435468475680121,0.34728782978047062,0.34056133541883843,0.33415880889910488,0.32806464697284027,0.32226399789015953,0.31674272520533092,0.31148737332561588,0.30648513471937672,0.30172381870353865,0.29719182173434217,0.292878099128977,0.28877213814918923,0.28486393238125862]
[null,"SPAIN",0.02,0.03,0.01,0.75219401476518377,0.72683414380236311,0.70181951185665492,0.6784821283367285,0.65578125044158997,0.63416307512924941,0.61598950125740104,0.59708883124933321,0.57831219087360242,0.56212730710356185,0.54503872928506047,0.52876238619188809,0.51619991506782159,0.50133746714797756,0.48717975988189588,0.47409433001583945,0.46123373734507722,0.45173492608491805,0.4399761310636961,0.4287726185721587,0.41956354825609121,0.40934699614735176]
[null,"JAPAN",0.03,0.03,0.01,1.8157224084849073,1.7214916068457817,1.6326671042305583,1.5489386424289864,1.4700137708318883,1.3959693920700038,1.3268357250595302,1.2617295591396338,1.2001242113710568,1.1420567235708545,1.0867146445366727,1.0343315606637251,0.98495255465520326,0.93840526535945956,0.89452722337829849,0.85344624671530156,0.81525085642296258,0.77929497258253311,0.74521790080272954,0.71309983021962076,0.6823392307829873,0.65316864087129112]
[null,"CANADA",0.04,0.03,0.01,0.34777538657400414,0.33460783030982766,0.32225299364445692,0.31915974783484491,0.30795081008755226,0.29742223019969621,0.28753127387470018,0.27823795158923703,0.27813661081375962,0.26959573902968059,0.26156014077779211,0.25399863243586418,0.24688201074668267,0.25026546256877608,0.243569541314412,0.23725655567958176,0.23130344233267885,0.22568857900259753,0.22978498214668391,0.22442500668063453,0.21936014448658167,0.21457313207954479]
[null,"NORWAY",0.04,0.03,0.01,0.1485538950119254,0.14867988705370183,0.14879750471779482,0.14890730462826252,0.14900980641174613,0.14910549515659646,0.14919482370854778,0.14927821481380485,0.14935606311968336,0.14942873704227347,0.14949658050996398,0.14955991459107912,0.14961903901332999,0.14967423358227219,0.14972575950548178,0.14977386062871711,0.14981876458991511,0.1498606838964853,0.14989981693099819,0.1499363488900281,0.14997045266059378,0.15000228963834364]
[null,"JAPAN",0.05,0.03,0.01,1.7909912277367765,1.6660233747702891,1.5504674326351138,1.4436143954560252,1.3448086744670584,1.2540847721868003,1.1713903992758998,1.0950223923660258,1.0239853959900571,0.95830439059527428,0.89648061430411974,0.83892098030882656,0.78569351601846416,0.7364720148938233,0.69095484046077482,0.64937343966351613,0.61187789552438643,0.57728072512444206,0.54496131661028824,0.51508272118020304,0.48658295451458083,0.45991193524878227]
[null,"NORWAY",0.05,0.03,0.01,0.14748198439479812,0.1463679929679132,0.14533795003967931,0.14438552939406313,0.14350488154790858,0.14269059782515814,0.14193767713838015,0.1412414952735831,0.14059777648967456,0.1400025672581364,0.1394522119816333,0.13894333054242555,0.13847279754269584,0.13803772310928877,0.13763543514497339,0.13726346291721994,0.13691952188369846,0.13660149966130222,0.13630744305252174,0.13603554604948837,0.13578413874201414,0.13555167706150173]
[null,"GREECE",0.06,0.03,0.01,0.3561427259665203,0.3361977706233012,0.31792981372348533,0.3011978510015435,0.28587273401863289,0.27183617330887794,0.25897982534244179,0.24720445625796097,0.2364191759094714,0.22654073631569102,0.21749288909662109,0.20920579693773686,0.20161549453905178,0.19466339488830536,0.18829583704735786,0.18246367196130958,0.17712188309334087,0.17222923895708084,0.16774797486451806,0.16364350143297121,0.15988413760118264,0.15644086609377411]
[null,"SWEDEN",0.06,0.03,0.01,0.26389719676178752,0.25259478543615904,0.27641916440766212,0.26411469177818225,0.25910313090516573,0.24916608035256094,0.23887972148809247,0.23462189283980592,0.22827009798304945,0.22121742486866136,0.25269662169921492,0.24298193955065056,0.23386619793616878,0.22531137013105795,0.22368540573094808,0.2226256812233732,0.21488501070517874,0.20760868393484461,0.21077032037747448,0.20381802667567583,0.19904856916461786,0.19279852996644278]
[null,"CHILE",7.0000000000000007E-2,0.03,0.01,0.16046361597542544,0.15559805505487964,0.15118325311739569,0.14717744269732003,0.14354272895842621,0.1402447396067501,0.13725228124546296,0.13453704287095283,0.13207339566695303,0.12983793549673431,0.12780957076561117,0.12596912994567033,0.12429919903598789,0.12278395230008651,0.12140910085832712,0.12016159700864956,0.11902965953159655,0.11800264890394552,0.11707076799435541,0.11622518246634944,0.11545792378017514,0.11476176403971074]
[null,"SLOVAK REPUBLIC",7.0000000000000007E-2,0.03,0.01,0.41220251244813777,0.38401552712833475,0.35843982136678582,0.33523348277541609,0.31417701004937476,0.29507123677467983,0.27773544757706187,0.26200566879326903,0.24773311749684152,0.23478279420818579,0.22303220597784734,0.21237020776503721,0.20269595115237912,0.19391793045311598,0.18595311718820071,0.17872617474657534,0.17216874580035862,0.16621880573483225,0.16082007597752676,0.15592149167727679,0.1514767186981914,0.14744371535994136]
[null,"ISRAEL",0.08,0.03,0.01,0.59231856054056686,0.55778939556186968,0.51594353136303506,0.52711255227533138,0.50083280825708387,0.47276066160510527,0.46793966931198477,0.447049596969404,0.41155266024179349,0.38426777236254206,0.36493256873341967,0.33690583087278769,0.3286095302642244,0.30392706824220805,0.28142904845153971,0.27651078013620822,0.26754171343604061,0.25239155865094431,0.35277302809610345,0.33148674255813854,0.31726515131236127,0.29446444670549465]
[null,"BELGIUM",0.01,-0.02,0.02,0.87446553565878071,0.90347700106969264,0.93278743288512167,0.96239991198739228,0.9923175510076705,1.0225434946531318,1.0530809200375151,1.0839330370150682,1.115103088517952,1.1465943508971024,1.1784101342666211,1.2105537828517088,1.2430286753401791,1.2758382252376024,1.3089858812261086,1.3424751275268834,1.3763094842663999,1.410492507846433,1.4450277913178764,1.4799189647584103,1.5151696956540839,1.5507836892847873]
[null,"SLOVAK REPUBLIC",0.01,-0.02,0.02,0.45649182314998954,0.48119602258030864,0.50615480155618164,0.53137078354837519,0.55684661906281574,0.5825849859191915,0.60858858953242256,0.63486016319703209,0.66140246837445127,0.68821829498328102,0.71531046169254475,0.74268181621796803,0.77033523562130535,0.79827362661275558,0.82649992585649146,0.85501710027934075,0.8838281473826437,0.91293609555732846,0.94234400440223132,0.97205496504569744,1.0020721004704971,1.0323985658420858]
[null,"UNITED STATES",0.01,-0.02,0.02,0.79180462896639892,0.82030323564236918,0.84924537810293632,0.87862131053434722,0.90837358591368111,0.9384747302779991,0.96890215823075898,1.0002545448074327,1.0317403887444991,1.0634696366196181,1.0959115420402818,1.1288398428802471,1.1615801382057718,1.1945256691682926,1.228097476087382,1.261851690654227,1.2959711167592576,1.3304918651890616,1.3652699471776233,1.4001419622827034,1.4350270741362472,1.4704820155986851]
[null,"NETHERLANDS",0.02,-0.02,0.02,0.45035539953460801,0.47053544094661753,0.49072355760529057,0.51091975274201828,0.53112402958948512,0.55133639138166857,0.57155684135384099,0.59178538274256876,0.61202201878571394,0.63226675272243404,0.65251958779318187,0.67278052723970894,0.69304957430506164,0.71332673223358622,0.73361200427092521,0.75390539366402187,0.774206903661117,0.79451653751175255,0.81483429846677013,0.83516018977831252,0.85549421469982312,0.87583637648604851]
[null,"FRANCE",0.03,-0.02,0.02,0.79188773291067682,0.80639410461182381,0.82653911714385297,0.84057550176734441,0.85723384972875927,0.8747506887313502,0.89142398083052798,0.9051375763251458,0.91728847016357762,0.93654303140369966,0.94902206883139983,0.97388103452358776,0.99137885468987252,1.0043756118687279,1.0296584472324128,1.0401400262399372,1.0575527095863484,1.0761561043470607,1.0870541800625197,1.1129907520386371,1.1361714274041061,1.1498541904548867]
[null,"SPAIN",0.03,-0.02,0.02,0.78759509990495002,0.80173076377352415,0.81423752191439203,0.82752471630974489,0.83974363416715114,0.85181570764079484,0.86939011811438416,0.8831050245600861,0.89481980229094737,0.911015312476121,0.9224833850835561,0.93381082908421675,0.95450081840465939,0.96561101458932097,0.97658254359453667,0.98884690364136019,0.99955441153237479,1.0211328784821383,1.0316170255781107,1.0419684969274408,1.0588992887106397,1.0690080947656937]
[null,"BELGIUM",0.04,-0.02,0.02,0.85459697611408181,0.85849781800832048,0.86232517465494629,0.86608043039143001,0.8697649434766781,0.87338004658229862,0.87692704727462489,0.88040722848766184,0.88382184898710925,0.88717214382565546,0.89045932478969436,0.89368458083761171,0.89684907852983886,0.89995396245078363,0.90300035562282577,0.90598935991250529,0.90892205642906687,0.91179950591548875,0.91462274913215202,0.91739280723327277,0.92011068213625591,0.92277735688408213]
[null,"POLAND",0.04,-0.02,0.02,0.42970301674639061,0.44160391597341703,0.45327552486973699,0.46472235893668423,0.47594884107042651,0.48957187271808605,0.50040859421123352,0.51103362460068757,0.52145124200500026,0.53166563278803025,0.5416808937167602,0.55150103406195017,0.56112997764334582,0.57057156482109106,0.57982955443494433,0.58890762569285249,0.59780938001036898,0.60653834280238161,0.61509796522852611,0.62349162589366258,0.63683383325266907,0.64489638908425528]
[null,"JAPAN",0.05,-0.02,0.02,1.8714045663351304,1.8386597275106098,1.806826818798638,1.7758806589692451,1.7457967517330593,1.7174264957825927,1.6916192743362066,1.6668268340126695,1.6422133387484927,1.6184243273981984,1.5935063721673071,1.568592297259177,1.5443695155223118,1.5208190612460251,1.4979224786151455,1.4768174327850596,1.4586283196192025,1.4413013453758674,1.423783021582631,1.4069209989554508,1.3881787178873601,1.3690501799274035]
[null,"AUSTRALIA",0.06,-0.02,0.02,0.31695850246842355,0.32502533226767261,0.35028069757834546,0.35772800021805623,0.36866259279012542,0.3758810230624684,0.38205140957947664,0.40045645198179353,0.40585964007744291,0.4146535755510819,0.41931718727363865,0.42364671189805103,0.44164673651922148,0.44524431859435598,0.4564685016739124,0.45941121845536037,0.4620931291368886,0.48123519383466118,0.48319931131101623,0.48620819312361813,0.49242789208980575,0.4936723159326738]
[null,"GERMANY",0.06,-0.02,0.02,0.3711825863566261,0.37734526564369547,0.38877081835128174,0.39427091429748867,0.39943287102729741,0.41092741985251108,0.41547132026025152,0.42371183231142695,0.43415361652733148,0.43780351285135916,0.44119315654252755,0.44433928292837521,0.45675039169152942,0.46954559299374504,0.47744453885157917,0.4794177924996057,0.49274103563720595,0.49415694439734903,0.49539862858469597,0.50727377254994943,0.50800808688541499,0.51614720355276522]
[null,"TURKEY",0.06,-0.02,0.02,0.31287885802512666,0.3223324200780297,0.33424914028931185,0.35534537210228284,0.37364174010314655,0.39381353906462657,0.40914353476006771,0.41919616399585169,0.43002601202310631,0.43764277804804719,0.44373002208070428,0.44950750961136393,0.47605622215625143,0.48774638715719798,0.5098043426216502,0.53486826973988866,0.55150553436670202,0.55943948328196236,0.56893126640634462,0.57347993758224514,0.57203344333222017,0.57844710948710065]
[null,"LUXEMBOURG",7.0000000000000007E-2,-0.02,0.02,0.15595031092265776,0.16872240217686227,0.18090253879159099,0.1925181563909889,0.20359541902631023,0.21415927811015664,0.2242335286192606,0.23384086269240953,0.24300292074423943,0.25174034021003194,0.26007280203131022,0.26801907498694477,0.27559705796962114,0.28282382030290021,0.28971564018968171,0.29628804137867804,0.30255582813148768,0.3085331185690327,0.31423337647247063,0.31966944161021427,0.32485355865936894,0.32979740478673369]
[null,"FINLAND",0.08,-0.02,0.02,0.45362557188988512,0.44859558946512196,0.44384314953242821,0.43935293795580893,0.43511048559694721,0.43110212169023726,0.42731492979047359,0.4237367061512412,0.42035592039988767,0.41716167838235796,0.41414368705816129,0.41129222133235199,0.40859809271764169,0.40605261972566292,0.40364759989197185,0.40137528334464462,0.39922834783129668,0.39719987512405219,0.3952833287264288,0.39347253281030703,0.39176165231510468,0.39014517414503469]
[null,"IRELAND",0.08,-0.02,0.02,0.40043505907737614,0.39834000290757371,0.39636054696482781,0.39449031270297408,0.39272327352888708,0.3910537353825464,0.38947631838864916,0.38798593952064342,0.38657779622131866,0.38524735092717172,0.3839903164466853,0.38280264214539428,0.38168050089322969,0.38062027673207632,0.37961855322380611,0.37867210244123783,0.37777787456655121,0.37693298806363496,0.37613472039270135,0.37538049923724609,0.37466789421508517,0.37399460904675463]
[null,"CHILE",0.01,-0.01,0.02,0.18080757504535461,0.20082565768774518,0.22084574338865295,0.2408678314186801,0.26089192070092021,0.28091801239188074,0.30094610723990867,0.32097620423498463,0.3410083139763293,0.36104241762687583,0.38107852479083054,0.40111663869265324,0.42115675741009834,0.44119887720802464,0.46124300619886549,0.48128913525612049,0.50133726806513446,0.52138741802976962,0.54143957364362116,0.56149372630161476,0.58154988094834736,0.60160804679236313]
[null,"SLOVAK REPUBLIC",0.01,-0.01,0.02,0.45292868317277474,0.47297398057083151,0.49302128269910156,0.5130705897580774,0.53312190194827225,0.55317521947021941,0.57323054252447159,0.59328787131160265,0.61334720603220605,0.63340854688689463,0.65347189407630235,0.67353724780108248,0.69360460826190884,0.71367397565947444,0.73374535019449405,0.75381873206770067,0.77389412147984893,0.793971518631712,0.81405092372408416,0.83413233695778022,0.85421575853363341,0.8743011886524984]
[null,"ISRAEL",0.02,-0.01,0.02,0.45389394995534332,0.47276813389943229,0.48944969426224827,0.51392362019492444,0.53324662173999915,0.55157713637713934,0.57311294582857941,0.59292154241719441,0.60728968048991505,0.62308802971356947,0.64060951386011333,0.65421746855360108,0.67473081258026968,0.68790214039195619,0.70080100293044112,0.71998277924013121,0.73760627845674809,0.75219889313327959,0.7957672936942527,0.81034307140955175,0.82745939010424974,0.83915011622087698]
[null,"JAPAN",0.02,-0.01,0.02,1.8951699137522673,1.8967763901763466,1.8983635731723003,1.8999317225836634,1.9014810943086284,1.9033023864727321,1.9056878291765826,1.9081452877307807,1.9103988489015087,1.9126658718355118,1.9143243395429925,1.9157445338809276,1.9171472502941884,1.9185327308569176,1.9199012138733353,1.9216026468831136,1.9239865737935735,1.9264569791295629,1.9286866498788982,1.9309349711735324,1.9324591217960883,1.9337029305274063]
[null,"FINLAND",0.03,-0.01,0.02,0.46686302527892376,0.4778435081680138,0.48861185463176782,0.49917216302026873,0.5095284525059024,0.51968466461302565,0.52964466471807936,0.53941224352072115,0.54899111848653659,0.55838493526187749,0.56759726906136843,0.57663162602860496,0.58549144457056446,0.59418009666623961,0.60270088914998488,0.61105706497007461,0.61925180442294248,0.62728822636357973,0.63516938939254675,0.64289829302005141,0.65047787880754282,0.65791103148724395]
[null,"SWEDEN",0.03,-0.01,0.02,0.27479545936765171,0.28994185865135996,0.31848218651619942,0.33292154303055749,0.35081901906526691,0.3653053549186529,0.37869026390078581,0.39539620778232254,0.41023036672620267,0.42390125084250008,0.45853979757683916,0.47066124848717739,0.48240485640841974,0.49378210542401013,0.51042853599486804,0.5278865794774098,0.53836709680389927,0.54851024567121942,0.56915813799383264,0.57874043386939944,0.59003018789456441,0.59899992271891844]
[null,"BELGIUM",0.04,-0.01,0.02,0.84781356209064729,0.8434397456202869,0.83919167212537549,0.83506572661749734,0.83105839803564263,0.82716627625839378,0.82338604920201419,0.81971450000195611,0.81614850427540375,0.81268502746251314,0.8093211222440887,0.80605392603349679,0.80288065854069202,0.79979861940626706,0.79680518590352334,0.79389781070660737,0.79107401972281177,0.78833140998719076,0.78566764761770624,0.78308046582916346,0.78056766300423652,0.77812710081996672]
[null,"NEW ZEALAND",0.04,-0.01,0.02,0.33366048789962954,0.34386851900278131,0.35354228253736442,0.36270639958433348,0.3713844271845067,0.37959890262899365,0.38737138594938031,0.41579021638790653,0.42294512467125484,0.42968015404384585,0.43601561339527961,0.44197091091666274,0.47821147045377188,0.48351974050017971,0.48846322406887199,0.49306056914253515,0.49732957371839814,0.54834945454890738,0.55184722916630247,0.55502434792603805,0.59340773887385978,0.59578249258425231]
[null,"ITALY",0.05,-0.01,0.02,1.1639567664303738,1.148851684148926,1.131017324385569,1.1169430626971186,1.0968186157665216,1.0978318081657454,1.0889932628261871,1.0675902651775639,1.0643593312259458,1.0438364140047431,1.0316681180538512,1.019063240841668,1.0000221715590321,0.99616181721410479,1.0016495204363893,0.99501208303745292,0.98019208381674883,1.0287970153315731,1.0099323233212871,0.99162293762710929,0.98284258991978379,0.99917248729975572]
[null,"BELGIUM",0.06,-0.01,0.02,0.83523401505603156,0.81591577573473473,0.79750693323302446,0.77996467813324177,0.76324821625046857,0.7473186737664087,0.73213900682905286,0.71767391540790226,0.7038897612044045,0.69075448942672435,0.67823755424692678,0.66630984776722491,0.65494363233011699,0.64411247601497712,0.63379119117112237,0.62395577584440942,0.61458335796112951,0.60565214213944085,0.59714135900461351,0.58903121689023596,0.58130285581306951,0.57393830361451281]
[null,"POLAND",0.06,-0.01,0.02,0.42045305221102991,0.42065352205432338,0.42083636411729014,0.42100287184706864,0.42115425155931174,0.4256058753197462,0.42567821685152885,0.42573248453875984,0.42577035948586667,0.42579339666272181,0.42580303350259768,0.42580059794479413,0.42578731595660774,0.42576431856719493,0.42573264844388897,0.42569326603966839,0.425647055338713,0.42559482922534164,0.42553733450006281,0.42547525656502327,0.43300395865969393,0.43272803897840845]
[null,"SWEDEN",0.06,-0.01,0.02,0.28013572982518609,0.2878666979923869,0.33676907527891142,0.34279027180328508,0.35697433814123369,0.36328735151795982,0.36751348917681337,0.37972290789352786,0.38766836149819683,0.39328086344470681,0.46810763384822363,0.4691364658399319,0.46968110026823079,0.46978899648866379,0.48320409056139146,0.49743842229229313,0.49597773523923327,0.49421280502208592,0.51675167636101627,0.51396495169959633,0.51560213452735248,0.51230287205412528]
[null,"LATVIA",7.0000000000000007E-2,-0.01,0.02,0.27330486196510179,0.27800515620230509,0.28244232625536203,0.28663110191198149,0.2905853883809888,0.29431831245255236,0.29784226607434383,0.30116894748828826,0.30430940006446539,0.30727404896107363,0.31007273573215666,0.31271475099797658,0.31520886528648784,0.31756335814829389,0.31978604564173868,0.32188430627937181,0.32386510552192177,0.32573501890108719,0.32750025384790638,0.32916667029916558,0.33073980015025545,0.33222486561904591]
[null,"CZECH REPUBLIC",0.08,-0.01,0.02,0.3305060008532415,0.32911522713546715,0.32781446608255432,0.32659789195899203,0.32546005607836886,0.32439586240027007,0.32340054470657514,0.3224696452549336,0.32159899481381715,0.32078469398972803,0.32002309576293286,0.31931078915351002,0.31864458394454737,0.31802149639407706,0.3174387358717517,0.31689369236041115,0.31638392476656479,0.31590714998743419,0.31546123268559123,0.31504417572539395,0.31465411122838916,0.31428929220762153]
[null,"IRELAND",0.08,-0.01,0.02,0.39732536247087363,0.39160995367646234,0.38626445349463367,0.38126492096392967,0.37658896461272867,0.37221564217426933,0.36812536679224578,0.36429981929690008,0.36072186615871682,0.35737548275226044,0.35424568158647618,0.35131844518001876,0.3485806632809752,0.34602007414980829,0.34362520964254417,0.34138534384824554,0.33929044505073469,0.33733113079941501,0.33549862588796758,0.33378472305271933,0.33218174621466434,0.33068251610050903]
[null,"AUSTRALIA",0.01,0,0.02,0.30771584623767412,0.32465975352861254,0.34293687749460761,0.35958456325221355,0.37655169383713383,0.39294720992413634,0.40907707926411879,0.42629578383755512,0.44211683626292947,0.45820455732094745,0.47369247812201504,0.48900957008720702,0.50532134809363327,0.52033295695751236,0.53606983850881229,0.55077247214959446,0.56531219409254574,0.58092687431189738,0.59517169839475814,0.60940988819904751,0.6238218611843025,0.63760861762546939]
[null,"NETHERLANDS",0.01,0,0.02,0.44677364243705914,0.46234996819328861,0.47777207290242679,0.49304148350553406,0.50815971182544217,0.5231282547164402,0.53794859421247787,0.55262219767390153,0.56715051793273652,0.58153499343653359,0.59577704839078816,0.60987809289995121,0.62383952310704327,0.63766272133188684,0.65134905620796957,0.66489988281795265,0.67831654282783693,0.69160036461980146,0.70475266342372633,0.71777474144741493,0.73066788800552218,0.74343337964721246]
[null,"IRELAND",0.02,0,0.02,0.41197039281115022,0.423892541971716,0.43558092350168243,0.44704012108008073,0.45827462850988315,0.46928885148027749,0.48008710929438969,0.49067363656312707,0.50105258486581117,0.51122802437824599,0.5212039454688685,0.53098426026359669,0.54057280417999665,0.54997333743136945,0.55918954650134256,0.56822504558955123,0.57708337802897192,0.58576801767546294,0.59428237027006126,0.60262977477456992,0.61081350468095086,0.61883676929504983]
[null,"AUSTRALIA",0.03,0,0.02,0.30831814637199595,0.31930344004788991,0.33567276701731041,0.34606855922410595,0.35771943422052854,0.36770409748040983,0.3770704621014726,0.39051418587528713,0.3992858882175726,0.40916951843212751,0.41732875913365469,0.42518830124185231,0.43699945786028888,0.44431806986501426,0.45422510854916487,0.4610162457031014,0.46754915732255992,0.47842729813536089,0.484475499207491,0.49075181243399146,0.4978904648483875,0.50325439176121123]
[null,"FINLAND",0.03,0,0.02,0.46325249966500998,0.46975970841263098,0.47607738680837963,0.48221105515376655,0.48816607296482184,0.4939476436551668,0.49956081908268646,0.50501050396377301,0.51030146015900313,0.51543831083398317,0.52042554449901302,0.5252675189310807,0.52996846498163142,0.53453249027342853,0.53896358278973677,0.54326561435896747,0.54744234403783243,0.55149742139595392,0.55543438970480952,0.55925668903379555,0.56296765925611236,0.56657054296709897]
[null,"SLOVENIA",0.03,0,0.02,0.69264802184126317,0.69247380761287702,0.6923046675853175,0.69214045396632751,0.69198102326827926,0.69182623618279526,0.69167595745902466,0.69153005578546078,0.6913884036752046,0.69125087735456758,0.69111735665491991,0.69098772490768912,0.69086186884241663,0.69073967848778295,0.69062104707551752,0.69050587094710436,0.69039404946320804,0.69028548491573616,0.6901800824424621,0.69007774994413806,0.6899783980040175,0.68988193980972567]
[null,"MEXICO",0.04,0,0.02,0.39542230538573769,0.40480328643845703,0.41397633126365452,0.41785201429981517,0.42480250494288124,0.42795619783767769,0.43077291654202771,0.45204629444970162,0.45420784224771965,0.45606843324512131,0.46054439351663223,0.46890980611149213,0.4770677697143923,0.47777636597134193,0.48312457412580179,0.48334914236779319,0.48337577845005281,0.51275917277602845,0.51207332918837833,0.51121574695651673,0.51020065130690162,0.5183736778474155]
[null,"NORWAY",0.04,0,0.02,0.15991718808428118,0.17376652700411652,0.18708319904241974,0.19988769138694201,0.21219970325667506,0.22403817620834135,0.23542132327725127,0.24636665699735699,0.2568910163436125,0.26701059263808896,0.27674095445970082,0.28609707159586628,0.29509333807294819,0.3037435943009118,0.31206114836626125,0.32005879650602043,0.32774884279425043,0.33514311807139469,0.3422529981455717,0.34908942129381892,0.35566290509021048,0.36198356258674091]
[null,"GREECE",0.05,0,0.02,0.37518679185173415,0.37732075414450866,0.37935309918524629,0.38128866589071092,0.38313206275305789,0.38488767881243618,0.3865596941070818,0.3881520896257924,0.38966865678646884,0.39111300646330355,0.39248857758409861,0.39379864531818903,0.39504632887446578,0.39623459892806256,0.39736628469339297,0.39844408066037434,0.39947055300988021,0.40044814572369541,0.40137918640351949,0.40226589181287575,0.40311037315511949,0.40391464110011405]
[null,"AUSTRALIA",0.06,0,0.02,0.3121338240385248,0.31437135179918085,0.333101734801455,0.33477748282017461,0.33980955700174553,0.34150397070006711,0.34238339670269302,0.35416163197785683,0.35447529983534265,0.3578191599856283,0.35771649535491895,0.35745974441074035,0.36854761772554229,0.36777986812440039,0.37322993809828636,0.37209589082964606,0.37087514161060137,0.38242720239946409,0.38071901146197262,0.37990876906659365,0.38156299162345381,0.37960208075860635]
[null,"NORWAY",0.06,0,0.02,0.15774072316581367,0.16881200298661661,0.17925660659114775,0.1891100062180639,0.19840566624345651,0.20717515683344948,0.21544826116363161,0.22325307656946378,0.2306161099711922,0.23756236789735111,0.24411544141259531,0.25029758623829745,0.25612979833801652,0.26163188522454384,0.26682253323070165,0.2717193709723601,0.27633902921920755,0.28069719737661092,0.28480867677038763,0.28868743091545995,0.29234663293911317,0.29579871031991806]
[null,"GREECE",7.0000000000000007E-2,0,0.02,0.36980565927746056,0.3656127656798695,0.36169417353258848,0.35803193788092369,0.35460928773918104,0.3514105492889541,0.34842107410182627,0.34562717205778176,0.34301604865213225,0.3405757464038619,0.33829509009706715,0.33616363560473567,0.33417162206050049,0.33230992715934643,0.33057002538256669,0.32894394895566959,0.3274242513604389,0.32600397323405506,0.32467661049911689,0.32343608457861378,0.32227671455945206,0.32119319117705802]
[null,"LATVIA",7.0000000000000007E-2,0,0.02,0.27124435635115213,0.27349939845902066,0.27560691444768293,0.27757655555858213,0.2794173416435346,0.28113770247059311,0.2827455163276571,0.28424814610061411,0.28565247299122815,0.28696492802918511,0.2881915215226028,0.28933787058187183,0.29040922484287079,0.29141049050735585,0.29234625281061294,0.29322079701926446,0.29403812805538726,0.29480198883681047,0.29551587741757984,0.29618306300708397,0.29680660094119993,0.29738934667401856]
[null,"DENMARK",0.08,0,0.02,0.31365566757752511,0.31029447206705618,0.30703359849276785,0.30387662711931668,0.30082605733848139,0.33031036573444827,0.32654316446354542,0.32284505032703925,0.31922645870842553,0.31569589992953417,0.31226018718622817,0.30892464127860703,0.31517710042174957,0.31167025609423232,0.30827696325140674,0.30499964139527991,0.30183972852970381,0.34815786811923077,0.34298623706746117,0.33799382813883222,0.33318246648410899,0.32855272347521586]
[null,"SWITZERLAND",0.08,0,0.02,0.12442354288501763,0.13520698415279409,0.14519165199332787,0.15443671480863685,0.16299695815614523,0.17092310940383815,0.17826213833688712,0.1850575354971177,0.19134956990473864,0.19717552768957272,0.20256993304590071,0.20756475282027842,0.21218958594470216,0.21647183883768714,0.22043688781267326,0.22410822945617884,0.22750761986683227,0.23065520358040023,0.23356963294481503,0.23626817865260644,0.23876683208574662,0.24108040007939496]
[null,"UNITED STATES",0.08,0,0.02,0.82454052641563191,0.78657723471459462,0.7527722384508243,0.72262195552504105,0.69522747044500233,0.67001836517246793,0.64663385860026201,0.63304424320343411,0.61759729486027959,0.60209287375479947,0.59901594852683693,0.59862559430618489,0.5830729256262418,0.56742582821749332,0.55764246712984467,0.54445503306663712,0.5321733586940155,0.52098777003746888,0.5097067633963861,0.49702442237682876,0.4824463055665793,0.47032647309324915]
[null,"NETHERLANDS",0.01,0.01,0.02,0.44335818114757014,0.45462210061769853,0.46566407637510304,0.47648848158773399,0.48709960325485541,0.49750164390491053,0.50769872325993015,0.5176948798671448,0.52749407269844983,0.53710018271835513,0.54651701442103651,0.55574829733710474,0.56479768751068415,0.57366876894738583,0.58236505503375147,0.5908899899287281,0.59924694992772498,0.60743924479979317,0.61547011909845828,0.62334275344672341,0.63106026579675278,0.63862571266473567]
[null,"IRELAND",0.02,0.01,0.02,0.40883087594867928,0.41684612303308027,0.42462640558443043,0.43217861151662829,0.43950942682646899,0.44662534151278283,0.45353265532205678,0.46023748332562286,0.4667457613333556,0.47306325114866565,0.4791955456694485,0.48514807383949571,0.49092610545476167,0.49653475582873413,0.50197899032103888,0.50726362873329311,0.51239334957609517,0.51737269421092524,0.5222060708706322,0.52689775856205812,0.53145191085425947,0.53587255955567814]
[null,"UNITED KINGDOM",0.02,0.01,0.02,0.89918203212007652,0.89331227655122958,0.8984106820242832,0.89195506470117614,0.88947014503051669,0.88309101501042386,0.89018119041312882,0.88379482976927182,0.87992475005834625,0.87953869506520943,0.87324217723447706,0.87075673775385865,0.87072633993722837,0.86450378568787845,0.86505969381066139,0.85888484691500644,0.85853217552891581,0.86256444179168068,0.86131952349141805,0.86419422809353807,0.86323570255990689,0.85703367145874676]
[null,"DENMARK",0.03,0.01,0.02,0.31329529999432071,0.321121950619908,0.32860078649673191,0.33574658115660089,0.34257349796971487,0.35791328229793595,0.36423518536290217,0.37026105027874934,0.37600383458603215,0.38147595048568439,0.38668928722832241,0.39165523259941215,0.39874822661571241,0.40325119337316423,0.40753548947232515,0.41161087423964021,0.41548669141393507,0.4318761260513293,0.43531439383548615,0.43856886808279705,0.44164814249864509,0.44456043495332304]
[null,"SPAIN",0.03,0.01,0.02,0.76920504881295626,0.76080052477685811,0.75130085222340959,0.74297065588269828,0.73411405644742134,0.72556749510560659,0.72200124804505728,0.71548331583473201,0.70770499309378698,0.70374894102934449,0.69643840258034873,0.689377233196797,0.68935238356302775,0.68264663157486527,0.67616544865151063,0.67085469353624638,0.66478267868034013,0.66593023046095157,0.66012628466622059,0.65451213439760136,0.65308620870382006,0.64775618247586908]
[null,"JAPAN",0.04,0.01,0.02,1.839586069239372,1.7713169188830844,1.7063151745845353,1.6444243784726098,1.5854955675674129,1.5299530544672162,1.4781717592865411,1.4290129405992362,1.3818549475138997,1.3369988435660309,1.2932387743842924,1.2511834320833675,1.2111377458842478,1.1730056056284224,1.1366955005112676,1.1026900020369048,1.0714190813497828,1.0417808198329457,1.0132099131543457,0.98604922521225935,0.95913096294594857,0.93310581717247987]
[null,"CZECH REPUBLIC",0.05,0.01,0.02,0.33256839772128655,0.33359584886495669,0.33456468539835615,0.33547825120071295,0.33633969938775388,0.3371520031944874,0.33791796623714043,0.3386402321896656,0.33932129390821836,0.33996350203509512,0.34056907311182949,0.34114009722944777,0.34167854524228936,0.34218627557028702,0.34266504061318909,0.3431164927988582,0.34354219028652339,0.34394360234467097,0.34432211442213201,0.34467903292987445,0.34501558974999952,0.34533294648750545]
[null,"GERMANY",0.05,0.01,0.02,0.36083122305399867,0.3602744314236111,0.36380143615664068,0.36307982687898932,0.36229711260177211,0.36602235786646831,0.36508080695324641,0.36677112354133573,0.36986533353293988,0.36869285948344915,0.36748999819968203,0.36626311538169443,0.3704619421607413,0.37500337870355027,0.37675405902216241,0.37514522416355045,0.37982970981070768,0.37805931783161528,0.37629405205212146,0.38009715823628815,0.37820228277595563,0.38015699567674199]
[null,"TURKEY",0.05,0.01,0.02,0.30427869352794618,0.30780683951810223,0.31315582602026543,0.32509849784807593,0.33471453999746126,0.34538295827376281,0.35254893198431231,0.35603410797734691,0.35999044273681002,0.36182320085483177,0.36267970250129855,0.3634223852510356,0.37652615142534962,0.38058125101803103,0.39051786491447443,0.40187492702370659,0.40830880562090438,0.40978245860031282,0.41205973520891814,0.41164964595691161,0.40814496505923537,0.40874728987219056]
[null,"NORWAY",0.06,0.01,0.02,0.15661690835905823,0.16628891122646952,0.17532310034230295,0.183761535907251,0.19164350449024006,0.19900570193371947,0.20588240419738416,0.21230562693572214,0.21830527455232782,0.22390927942492794,0.22914373194930682,0.23403300200757227,0.23859985242627704,0.242865544952622,0.24684993924212775,0.25057158531863238,0.25404780993707488,0.25729479725114407,0.26032766416135261,0.26316053069433265,0.2658065857410169,0.268278148459758]
[null,"HUNGARY",7.0000000000000007E-2,0.01,0.02,0.5309156098690091,0.5112701118432581,0.49309161825044706,0.47627058226191077,0.46070563732942599,0.44630298633240129,0.43297583633978098,0.42064387558043964,0.40923278947019481,0.39867381277893482,0.3889033152391364,0.3798624180985809,0.37149663930654314,0.36375556519528357,0.35659254667834139,0.34996441813485829,0.34383123728588721,0.3381560444951302,0.33290464004361092,0.32804537803609773,0.32354897569732377,0.31938833690878471]
[null,"KOREA",7.0000000000000007E-2,0.01,0.02,0.36761301138314373,0.36013515885456665,0.35390766578424854,0.34976981240865007,0.34367434691550591,0.33870377209996255,0.33339709663338263,0.32942040067371581,0.32772913984193114,0.32329934671161903,0.31916427421514909,0.31530427408729123,0.31270607584955057,0.31251267313877662,0.30919934065116494,0.30704059867406075,0.30409833340038278,0.30260776103735898,0.30379133789602297,0.30114907193979779,0.29866804513046169,0.29633857677565312]
[null,"CHILE",0.08,0.01,0.02,0.16972591861165853,0.17559765083096268,0.18098061892552872,0.18591549692224221,0.19043957653548652,0.19458706345985055,0.19838930747131975,0.20187503638929918,0.20507069676427722,0.20800025462268279,0.21068594968157431,0.21314811063381581,0.21540533999017933,0.21747462784446947,0.21937171203158401,0.22111083358252318,0.22270517877717061,0.22416696544695805,0.22550703224207108,0.22673546310892922,0.22786161671005131,0.2288940772225467]
[null,"SLOVAK REPUBLIC",0.08,0.01,0.02,0.42354888300661231,0.40829197195325678,0.39430507146429838,0.38148246375531564,0.36972723116548928,0.35895052362072732,0.349070887074374,0.34001364784962795,0.33171034823031526,0.3240982290340258,0.31711975525671593,0.3107221812034433,0.30485715181833811,0.29948033720053002,0.29455109754357361,0.29003217596587227,0.28588941691040737,0.28209150798533861,0.27860974329422317,0.27541780646701797,0.27249157175194166,0.26980892166477971]
[null,"LATVIA",0.01,0.02,0.02,0.27910308111219434,0.29092125908774447,0.30239299076659337,0.31352843211666992,0.32433744138678899,0.3348295878341962,0.3450141601962689,0.35490017491386999,0.36449638411363805,0.37381128335627839,0.38285311915771553,0.39162989628976463,0.40014938486678753,0.40841912722460455,0.41644644459775243,0.4242384436010021,0.4318020225208718,0.43914387742270611,0.44627050807872859,0.4531882237223146,0.45990314863358045,0.46642122756123117]
[null,"CANADA",0.02,0.02,0.02,0.34435170274575033,0.35094289728335848,0.35723245758360012,0.36677741695931382,0.37254530818278081,0.3780426033831098,0.38328072428616711,0.38827063117372301,0.39713884486467643,0.40168613873202852,0.40601105005737931,0.41012311237447419,0.41403147140756907,0.42302971848212062,0.42656006319077644,0.4299077416930992,0.43308074083891335,0.43608671981543062,0.44429679448472953,0.44697481087555346,0.44950377765127675,0.45189036609941979]
[null,"FINLAND",0.02,0.02,0.02,0.45967226565619584,0.46182263134966944,0.46388949572248123,0.46587610123268064,0.46778556442971997,0.4696208808436374,0.47138492968438805,0.47308047835869665,0.47471018681151161,0.47627661169887697,0.47778221039876706,0.47922934486617352,0.48062028533849799,0.48195721389705676,0.48324222789028909,0.48447734322403813,0.48566449752406599,0.48680555317576485,0.48790230024583331,0.48895645929049741,0.48996968405468799,0.49094356406640521]
[null,"UNITED STATES",0.02,0.02,0.02,0.76858047015958375,0.75938279807950382,0.7507940556467193,0.74274564361238893,0.73509398814136628,0.72776298862730837,0.72069638937668101,0.71486728161747515,0.70889170105509391,0.70296612124920443,0.69787901347221448,0.6931535330533668,0.68769513888031941,0.68223119691355916,0.67733065751706911,0.67233763836548199,0.66751521842156081,0.6628941659219566,0.65829981456846509,0.65355449362944085,0.64858989400051392,0.64400503566848244]
[null,"NETHERLANDS",0.03,0.02,0.02,0.43340370515482729,0.43252952938887235,0.43169745651056046,0.43090545872042896,0.43015160588382945,0.42943406082710067,0.42875107486029201,0.42810098351552867,0.42748220249062535,0.42689322378807126,0.42633261203997097,0.42579900100998785,0.42529109026376377,0.42480764199970117,0.42434747803238498,0.42390947692128988,0.42349257123778061,0.42309574496373759,0.42271803101547684,0.42235850888692095,0.42201630240628529,0.42169057760080669]
[null,"SLOVENIA",0.03,0.02,0.02,0.68201295827601194,0.66916519919666073,0.65693622615330394,0.64529623658224233,0.63421686329929783,0.62367110536769277,0.61363326229553816,0.60407887140256855,0.59498464820347263,0.58632842966254772,0.57808912018137049,0.57024664018786464,0.5627818772014701,0.55567663925515909,0.54891361056078347,0.54247630930971202,0.53634904750591295,0.53051689273359304,0.52496563176622224,0.51968173592825262,0.51465232812512163,0.50986515146118572]
[null,"ITALY",0.04,0.02,0.02,1.1310602523424778,1.0928030812610396,1.0543801086849429,1.0200134740654452,0.98312963927436736,0.96123246718980682,0.93436200676733971,0.9008037284344983,0.87949413527266973,0.84903978699939164,0.8246507726156691,0.80110834370455808,0.77496669963043752,0.75799425930304254,0.74649010544685335,0.72942991972271587,0.70908208515302429,0.71738962750403146,0.69642016132063467,0.67653332446546866,0.66183318239848499,0.65836476693226031]
[null,"BELGIUM",0.05,0.02,0.02,0.82198924629535131,0.78749696199379171,0.75529128103995591,0.72522061721751174,0.69714343344305485,0.67092757557708227,0.64644965039876912,0.62359444481677817,0.60225438358242556,0.58232902295277822,0.56372457792042785,0.54635348078471269,0.53013396898665954,0.51498970026765656,0.50084939334048195,0.48764649238140234,0.47531885376414762,0.46380845356129513,0.45306111443631669,0.4430262506408183,0.43365662991673037,0.42490815118275493]
[null,"SPAIN",0.05,0.02,0.02,0.75878358968536841,0.73085303918467515,0.70234711181765508,0.67707440100863914,0.65204501789866331,0.62861584907068713,0.6147849655591604,0.59632770451507078,0.5766779125824063,0.56419207947798966,0.54669670201232923,0.53029967240956388,0.5264973711837545,0.51159769515134279,0.49761968018341413,0.48594644404933479,0.473579507869341,0.47293854880276237,0.46157156215590533,0.45089289551191825,0.44701944985924197,0.43732398707758197]
[null,"UNITED STATES",0.05,0.02,0.02,0.78041491709595778,0.75042338357368032,0.72311382265207147,0.6981817124655626,0.67512720058973907,0.65364425887408295,0.63351734770980794,0.61792487038446453,0.60213684856161176,0.58682312014161964,0.57554228000762286,0.56566979497630754,0.55217761534319654,0.53896756981309712,0.52800147432712152,0.51655944228706319,0.50579863469687836,0.49578079495377764,0.48599250814323663,0.47590650717798905,0.46532649519964514,0.45596396980587345]
[null,"NEW ZEALAND",0.06,0.02,0.02,0.35384583805585929,0.34691807561216037,0.34009148740375544,0.33338219843400685,0.32680377985854148,0.32036751679301134,0.31408265170561089,0.33666813579705701,0.32979148187546053,0.32308229404572941,0.31654774904382416,0.31019336648465806,0.34329851375090642,0.3358733526895043,0.32865971311990716,0.32166130116584246,0.31488043564740503,0.36574547246437505,0.35709065269078283,0.34871388427954542,0.37779640916216611,0.36841573951303663]
[null,"GERMANY",7.0000000000000007E-2,0.02,0.02,0.36270313204138194,0.35234903174779342,0.34889250409152894,0.33967158193986779,0.331054971159988,0.32966404758257872,0.3218800982118889,0.31827373355610217,0.31724566809621046,0.31045375155652793,0.30407720394748078,0.29809127704701305,0.30051406034780431,0.30302031649704197,0.30163926629171423,0.29607424109899799,0.29940422231800951,0.29403907184417422,0.28897421271776441,0.29165035804035161,0.28676346002987579,0.28700086126168617]
[null,"TURKEY",7.0000000000000007E-2,0.02,0.02,0.3052021755171922,0.30087858060134387,0.29997868984353138,0.30922167881434331,0.31526028803376999,0.32305771985374904,0.32582048060302793,0.32369038399963551,0.32261092810701286,0.31894151635989654,0.31436586525790866,0.30988393469347486,0.32313886106016709,0.32371392252947351,0.33254087265300697,0.34330039585956951,0.34713815081036264,0.34451885522676773,0.34321002077474588,0.33860713657320157,0.33021709517993431,0.3275174001550275]
[null,"CHILE",0.08,0.02,0.02,0.16851903841926763,0.17297661336766107,0.17702307678722107,0.18069633398368357,0.18403079782499987,0.1870577248692252,0.18980548057262372,0.19229980254144222,0.19456415847685554,0.19661958898482004,0.19848544656995848,0.2001792424830901,0.20171684126862269,0.20311258567692062,0.20437964428273789,0.20552980051380348,0.206573870078751,0.20752178715507885,0.20838224378237422,0.20916326351028855,0.20987223159192225,0.21051585565790709]
[null,"PORTUGAL",0.08,0.02,0.02,0.73091480337452563,0.68350193020371197,0.64046192187871809,0.60139147132952198,0.56592446828922094,0.53372856865205542,0.50450208023778054,0.47797113578037781,0.45388712665056408,0.43202437326474918,0.41217801035097373,0.3941620672556802,0.37780772530279932,0.36296173587571079,0.34948498439868775,0.33725118676159327,0.32614570597265519,0.31606447795074305,0.30691303639127349,0.29860562756822523,0.29106440677751344,0.28421870889197265]
[null,"IRELAND",0.01,0.03,0.02,0.40577678853718319,0.41005747239948392,0.41417232759731237,0.41812777813833729,0.42192999917171692,0.42558492662858499,0.42909826648907529,0.43247550369035404,0.43572191068956462,0.43884255569505376,0.44184231057873108,0.4447258584819101,0.4474977011265116,0.45016216584303737,0.45272341232628777,0.45518543912937404,0.45755208990615603,0.45982705941185803,0.46201389927122771,0.46411602352324105,0.46613671395101519,0.46807912520524381]
[null,"CHILE",0.02,0.03,0.02,0.17441363734890816,0.18601336137023522,0.1970544103278527,0.20756368979052553,0.21756680916432158,0.22708814835964494,0.23615091220195192,0.24477718500510626,0.25298800649076225,0.26080335519182779,0.26824229335250455,0.27532295467073292,0.28206259177254078,0.28847762301703572,0.29458369420422403,0.30039567236254106,0.30592772689957431,0.311193358521134,0.31620538154892103,0.32097599940714466,0.32551684561092764,0.32983899790986276]
[null,"FINLAND",0.02,0.03,0.02,0.45622290878449345,0.45424986558584929,0.45237184997701257,0.45058428514849858,0.44888281472349001,0.44726329214114807,0.44572177055125456,0.44425449319555921,0.44285788425238826,0.44152854012220499,0.44026322113288108,0.43905884364447068,0.43791247253423832,0.43682131404363067,0.43578270896976062,0.43479412618480945,0.43385315646755118,0.43295750663197335,0.43210499393867657,0.43129354077543935,0.43052116959398368,0.42978599809059953]
[null,"UNITED KINGDOM",0.02,0.03,0.02,0.88543585095550292,0.86325996182052533,0.8523778618637905,0.83120584454542956,0.81450424879595151,0.79497073475800673,0.78811637690946945,0.76986739420019812,0.75447334775989716,0.7426170028698299,0.72633726573775848,0.71378401300911787,0.70369965308891569,0.68910992257190296,0.68036077521869243,0.66677670535883571,0.65811540631503818,0.65309868461455967,0.64441419532423638,0.63908475729702807,0.63122937513903943,0.61993096471100118]
[null,"MEXICO",0.03,0.03,0.02,0.37303948656798808,0.37478388853027256,0.37645432418353825,0.37473696343547197,0.37517759961909947,0.37333119241481466,0.37144024398495157,0.3801518149332464,0.37806191433769748,0.37594022536585298,0.37541805388051153,0.37717957972410276,0.37883457716253371,0.37649642106347325,0.37673908347035467,0.37434591147276358,0.37195289922913372,0.38276185412448294,0.38014027054187122,0.37752854138263503,0.37493019713339881,0.37678905662981133]
[null,"FINLAND",0.04,0.03,0.02,0.44943712304276007,0.43956415519301711,0.43034741896286138,0.42174329626854107,0.41371106821185666,0.40621272237850692,0.39921277294483482,0.39267809274163079,0.38657775648023751,0.38088289439902695,0.37556655563762742,0.37060358069233335,0.36597048234907892,0.36164533453050662,0.35760766853109283,0.35383837614926489,0.35031961925808913,0.34703474538656542,0.34396820891202873,0.34110549749069152,0.33843306337816592,0.33593825931494209]
[null,"ITALY",0.04,0.03,0.02,1.1223913223067998,1.0742458659357645,1.0269433726230679,0.98453541916300913,0.94060124283564406,0.91177506529098751,0.8788997744078868,0.84047639069130631,0.81414472882657896,0.77998461712600486,0.75201548180840783,0.7253735564228676,0.69693384801417324,0.67719499944060157,0.66269113561850423,0.64363984464044066,0.62210528556118339,0.62574887084506148,0.60430478762649043,0.5841667987610788,0.56878088246676317,0.56314315479885235]
[null,"CHILE",0.05,0.03,0.02,0.17078238112510774,0.17791251138767908,0.18450533218712822,0.19060132852267384,0.19623793510006984,0.20144977573484002,0.20626886179013623,0.21072478501225786,0.21484496112778115,0.21865460403985637,0.22217715792138723,0.22543427082717782,0.22844593992358361,0.23123063733559124,0.23380550482923843,0.23618631498019169,0.23838770692205644,0.24042326380712559,0.24230541700166308,0.24404569922329591,0.24565482526306795,0.24714271020171641]
[null,"NORWAY",0.05,0.03,0.02,0.1554819843947981,0.16376512657863904,0.17142406525995282,0.1785058393527072,0.18505394299834221,0.19110859269379768,0.19670697428922576,0.201883471372377,0.20666987644232729,0.21109558616951191,0.21518778194129626,0.21897159680193826,0.22247026981224058,0.22570528877692142,0.22869652221629347,0.23146234139278168,0.23401973314173058,0.23638440419947332,0.23857087766941598,0.24059258221859989,0.24246193455256568,0.24419041567504912]
[null,"ITALY",0.06,0.03,0.02,1.1356991821236497,1.0709668139387576,1.007297065909424,0.95230209686073397,0.89455742847513209,0.86264816249417531,0.82252994603286844,0.77332082442676908,0.74412800704725446,0.70143748811429663,0.66869202982047671,0.63763234031404659,0.603590724973188,0.58347449927723383,0.57178412151703162,0.55184854783324211,0.52732944979181218,0.55245543040812939,0.52634505059236536,0.50221849410070529,0.48541435620077161,0.4855823080120939]
[null,"LATVIA",0.06,0.03,0.02,0.26715897294896951,0.26469589022620393,0.26243990678348045,0.26037360943714999,0.25848104912726688,0.25674761781211469,0.25515993571360568,0.25370574804323653,0.252373830411464,0.25115390219038652,0.2500365471610061,0.24901314083257561,0.24807578387303131,0.24721724113668375,0.2464308858185415,0.24571064830421463,0.24505096932058484,0.24444675702563176,0.24389334770620236,0.24338646978036479,0.24292221082649271,0.24249698738458741]
[null,"GERMANY",7.0000000000000007E-2,0.03,0.02,0.36000869227837146,0.34667771986843615,0.34046130061457519,0.32891782255056617,0.31827584681761334,0.31481454245167739,0.30547368718076923,0.30030492186976543,0.29772021886593292,0.28991505191195893,0.28267954141638979,0.27597095077045053,0.2770862217210428,0.27833396461679016,0.27612389345716792,0.27023936173842422,0.27241225101507677,0.26688427026913181,0.26171939230807845,0.2634567042560414,0.25858727726969066,0.25826381034783957]
[null,"SWITZERLAND",7.0000000000000007E-2,0.03,0.02,0.12268068528605651,0.13131538452595631,0.13915015382084775,0.14625909973763521,0.15270946351296177,0.1585622570664747,0.16387284009298128,0.16869144369202554,0.17306364548772837,0.17703080073289931,0.18063043347509236,0.18389659148452259,0.18686016830099131,0.18954919544595888,0.1919891075637046,0.19420298299945973,0.19621176209006411,0.19803444523188829,0.19968827259948121,0.20118888721484549,0.20255048290975899,0.20378593858067229]
[null,"LATVIA",0.08,0.03,0.02,0.26343115720195565,0.25681333800966888,0.25086420173468971,0.2455161827891853,0.24070854260084973,0.23638667979220576,0.23250151006131412,0.22900890872106625,0.22586920956586318,0.22304675437420279,0.22050948793078279,0.21822859396870087,0.21617816789707014,0.21433492259715042,0.21267792394565835,0.21118835306154116,0.20984929257599885,0.20864553449838075,0.20756340749584751,0.20659062162517758,0.20571612875330594,0.20492999708136095]
[null,"PORTUGAL",0.08,0.03,0.02,0.7253566489019373,0.67206361136316839,0.62415545104424597,0.58108806492511444,0.54237232767310828,0.50756853654401235,0.47628141758581777,0.44815563642958323,0.4228717626825193,0.40014264209004907,0.37971013526474295,0.36134218594318079,0.34483018547431826,0.32998660360730803,0.31664285867112463,0.30464740295718784,0.29386400156026526,0.28417018513009379,0.27545585896129537,0.26762205262472716,0.26057979593957042,0.25424910852033589]
[null,"IRELAND",0.01,-0.02,0.03,0.42960648704079879,0.46403363006748721,0.49881554866385852,0.5339558988319445,0.56945837424928702,0.60532670665719024,0.64156466625297082,0.67817606208625025,0.71516474245933581,0.75253459533171929,0.79028954872875257,0.82843357115452843,0.86697067200902045,0.90590490200951757,0.94524035361640524,0.98498116146333137,1.0251315027918075,1.0656955978902882,1.1066777105377734,1.1480821484519836,1.1899132637421532,1.2321754533664919]
[null,"CANADA",0.02,-0.02,0.03,0.36303032785530781,0.39311978435154615,0.42315274626606247,0.45754705025083164,0.48774560031532543,0.51788630196768093,0.54797050328801644,0.57799952600905979,0.61433127586381064,0.64453012555327316,0.67467235124776526,0.70475927751153933,0.73479220302275017,0.77447394715769891,0.80471951707678202,0.83490882213709294,0.86504318037128847,0.89512388405420262,0.93659596223821828,0.96686665415751716,0.99708187073666155,1.0272429150406022]
[null,"PORTUGAL",0.02,-0.02,0.03,0.79670237913824993,0.82701972102544619,0.85734919470211324,0.88769080502290854,0.9180445568444322,0.94841045502522847,0.97878850442578491,1.0091787099085341,1.039581076337855,1.0699956085800735,1.1004223115034606,1.1308611899782377,1.1613122488765744,1.1917754930725897,1.2222509274423523,1.2527385568638842,1.2832383862171575,1.3137504203840968,1.3442746642485821,1.374811122696447,1.405359800615479,1.4359207028954233]
[null,"SPAIN",0.02,-0.02,0.03,0.79841738164687903,0.82971089309642221,0.86001845381917452,0.89093889925966141,0.92122589537410848,0.9514930948355822,0.98558195472767218,1.0172485728503526,1.0475984006168833,1.0811639643942768,1.111552005329387,1.1419198013329523,1.1789014938516071,1.2093710384596705,1.2398195395150784,1.2713089068633865,1.3017372068435622,1.3402031198101509,1.3707336965889492,1.4012433231455359,1.4366945249955767,1.4672420366987722]
[null,"MEXICO",0.03,-0.02,0.03,0.39553965074520347,0.42539328560028555,0.45524626378933047,0.48084578609708206,0.50897373401394874,0.53376941774756159,0.55810839376881971,0.59873977066290507,0.62276258189002864,0.64633404575009035,0.67238058136832823,0.70254484713548693,0.73270388258114405,0.75499335248260979,0.7822917250592456,0.80385645130659222,0.82501452967863609,0.87658069676237571,0.89744334059695907,0.91790074903767527,0.93796284008033348,0.9694760993951832]
[null,"GERMANY",0.04,-0.02,0.03,0.3760518208652267,0.39900697068325097,0.42508212831605863,0.44712775049688014,0.46864423248736375,0.49418115706035393,0.51482717387562149,0.53788867078715286,0.56220049600976696,0.58156167005760129,0.60044817323437549,0.61887317596443714,0.64338560495538444,0.66854590177012307,0.69019302608434308,0.70709747213556562,0.73218482751799452,0.74831721100163717,0.76403677062951347,0.7875099170562504,0.8024764776549882,0.82307478769405573]
[null,"SPAIN",0.04,-0.02,0.03,0.79309749385034189,0.81018041021173126,0.82485784906579518,0.84051220205476695,0.85451757259253314,0.8681906454809486,0.89001399321774388,0.90584683000927024,0.91865076689494496,0.93818105003432417,0.95040347354851518,0.96232499601700161,0.98899105542281707,1.0003608899320353,1.0114418622133887,1.0244303053077142,1.0349568100459934,1.0626081257057345,1.0725752731176481,1.0822805927910086,1.102476981872665,1.1116415443004528]
[null,"AUSTRIA",0.05,-0.02,0.03,0.6114446968735131,0.62421253340477456,0.63662053780833272,0.64867885112568768,0.66039732859639244,0.67178554771272458,0.68285281604735071,0.69360817886039883,0.7040604264921273,0.7142181015472574,0.72408950587682908,0.733682707363294,0.74300554651437689,0.75206564287111488,0.76087040123529148,0.76942701772137123,0.77774248563787318,0.78582360120298667,0.79367696909911245,0.80130900787085824,0.80872595517090184,0.81593387285801977]
[null,"NORWAY",0.05,-0.02,0.03,0.1691466566497625,0.19437964688995379,0.21890150329441577,0.24273226753587546,0.26589141645857672,0.28839787799667321,0.31027004664399732,0.33152579848784969,0.35218250581909594,0.37225705133051118,0.39176584191497688,0.41072482207480759,0.42914948695316574,0.44705489499821749,0.4644556802703767,0.48136606440269847,0.49779986822419692,0.51377052305558502,0.52929108168667161,0.54437422904438459,0.55903229256014042,0.57327725224503467]
[null,"ITALY",0.06,-0.02,0.03,1.1891884725005684,1.1866446099279599,1.1797502168830365,1.1776159227605456,1.1666202251490678,1.1849503707963132,1.1885859668926086,1.1741167825380241,1.1854620043311219,1.1709991970764233,1.1682352784093177,1.1641767451336402,1.1500508679813708,1.1586973469229629,1.1820890437922154,1.1859680470129184,1.1762407266487298,1.2803307734737885,1.2630206226995144,1.2460396613742866,1.2441472155548758,1.286490737197383]
[null,"AUSTRIA",7.0000000000000007E-2,-0.02,0.03,0.60264393396785698,0.60471288762908326,0.60668595043780627,0.60856756669636292,0.61036197472474019,0.6120732164073428,0.61370514629729433,0.61526144029877439,0.6167456039469531,0.61816098030417044,0.61951075749014906,0.62079797586319785,0.62202553486858425,0.62319619956950612,0.6243126068753635,0.6253772714813689,0.62639259153287152,0.62736085402715236,0.62828423996486005,0.6291648292626929,0.63000460543838754,0.63080546007856886]
[null,"CHILE",7.0000000000000007E-2,-0.02,0.03,0.18265550103538419,0.20418987173279399,0.22472618645180123,0.24431069205099698,0.26298749274026745,0.28079866896401662,0.29778434307817486,0.31398276184481594,0.32943053783927428,0.34416223330356399,0.3582111495891564,0.37160897162276174,0.38438586696603622,0.3965705250510031,0.40819052318753712,0.41927189738767795,0.42983966427332015,0.4399178742110772,0.44952893890967899,0.45869441980372433,0.46743506727815615,0.47577069155494628]
[null,"SWITZERLAND",7.0000000000000007E-2,-0.02,0.03,0.13501322414906858,0.15875569726212913,0.18139776584219827,0.20299043090043703,0.22358232967808223,0.24321984520129908,0.26194721075843902,0.27980660953503611,0.29683826963097104,0.31308055467382323,0.32857005023252267,0.34334164622594193,0.35742861551205607,0.37086268883469004,0.38367412629667186,0.39589178552038135,0.40754318664922889,0.41865457433647613,0.42925097686103014,0.43935626250336657,0.44899319330857002,0.45818347635759121]
[null,"LATVIA",0.08,-0.02,0.03,0.28147988440710087,0.29594849244813004,0.30961875703715991,0.32253472887108831,0.33473802803390806,0.34626797811215809,0.3571617329102022,0.36745439617366044,0.37717913470678416,0.38636728524828445,0.39504845545000417,0.4032506192838286,0.41100020718426733,0.41832219121718373,0.42524016554911553,0.43177642247648856,0.43795202425972085,0.4437868709936893,0.44929976473326649,0.45450847008056172,0.45942977142910213,0.46407952704941624]
[null,"FRANCE",0.01,-0.01,0.03,0.78579178904696345,0.81644840150580011,0.84872516122434727,0.87936358108002355,0.91080627129668901,0.94250465504808156,0.97409054732541245,1.0048243227950717,1.0351196658959301,1.0674614638779918,1.0979367530495983,1.13159782684698,1.1636420740006435,1.1944811142755882,1.2281897287723398,1.2583350094468329,1.2905528608507271,1.3232041893575437,1.3536313317976478,1.3883648336972307,1.4223953872265735,1.4538439487856034]
[null,"HUNGARY",0.01,-0.01,0.03,0.57194242105839455,0.60199962102049653,0.63205982700319707,0.66212303930712779,0.69218925823295108,0.7222584840813594,0.7523307171530742,0.78240595774884936,0.81248420616946648,0.84256546271573773,0.87264972768850657,0.90273700138864554,0.93282728411705707,0.96292057617467475,0.9930168778624614,1.0231161894814091,1.0532185113325421,1.0833238437169137,1.1134321869356074,1.1435435412897363,1.1736579070804452,1.2037752846089049]
[null,"UNITED STATES",0.01,-0.01,0.03,0.7935315917071738,0.82394671497409921,0.85451082518218602,0.88521136070854833,0.91598720281948776,0.94680704024154794,0.97764435111173464,1.0090979817596561,1.0403663460347716,1.0715562564519188,1.1031344805527326,1.1348683688802934,1.1660791288442944,1.1971578750450167,1.2285200515139187,1.2597195223516333,1.2909342790545324,1.3221957628511523,1.3533581510637227,1.3842585732362049,1.414817062188521,1.4455742631797344]
[null,"PORTUGAL",0.02,-0.01,0.03,0.79045197726147021,0.81277925955739772,0.83488985798869841,0.85678587544888896,0.87846939442313277,0.89994247718629639,0.92120716599909613,0.94226548330232285,0.96311943190920279,0.9837709951958733,1.0042221372900211,1.0244748032576856,1.044530919288251,1.06439239287764,1.0840611130097344,1.1035389503360313,1.1228277573535561,1.1419293685810517,1.1608456007334542,1.1795782528946763,1.1981291066887174,1.2164999264491057]
[null,"TURKEY",0.02,-0.01,0.03,0.31322617407476366,0.3405339638936285,0.36835099681920863,0.39883944469371163,0.4284692704359877,0.45864145454551991,0.48740424740070881,0.51439533577311547,0.54150068838726073,0.56742696690385919,0.5926576971497759,0.61771747900291329,0.64895874542090282,0.67562264995020227,0.70544649524851155,0.73618577923877238,0.76443606490943317,0.78977236914650351,0.81546547630554123,0.83940061849049419,0.86124433041506043,0.8853974923690856]
[null,"ITALY",0.03,-0.01,0.03,1.1616816360970614,1.1742256620378877,1.1849642235373263,1.1970243925284196,1.2052636049041747,1.2244957208623526,1.238418516606993,1.2444990789568136,1.2604425959811587,1.2660558652050899,1.2760570824283572,1.2854867479901633,1.2904259057203007,1.3039956061715385,1.3226886583572175,1.3340254647208083,1.340140802863522,1.3779657291679328,1.3814797204225508,1.384801252305685,1.3937743984958655,1.4167116986308592]
[null,"DENMARK",0.04,-0.01,0.03,0.32541027466820488,0.34597770260104571,0.36586050948528775,0.38508196702928049,0.4036645398439706,0.43717753726689024,0.45501018069735422,0.47221842487199034,0.48882451789669251,0.50484990298769827,0.52031524796823914,0.53524047367269656,0.55461436809814968,0.56856583069674538,0.58202389675752508,0.59500630116475739,0.6075301323953588,0.64854727488045716,0.66026226542840805,0.67153030938448033,0.68236849264416322,0.69279324695331179]
[null,"SPAIN",0.04,-0.01,0.03,0.78687626139449918,0.79624197885968895,0.80329065948244327,0.81134384871208298,0.81785769646035378,0.82411581719865457,0.83809960805545525,0.84642142480218108,0.85195618627413794,0.86372406237871246,0.86878899833836498,0.87363767099932998,0.89176985969789435,0.89613309157498244,0.90029621095073176,0.90618713804399198,0.90996017278293517,0.92858866725613831,0.93187752786918454,0.9349977733538275,0.94704417822120102,0.94975093748944461]
[null,"CHILE",0.05,-0.01,0.03,0.1837655531983752,0.20678263846118441,0.22892510256404053,0.25022617380476159,0.2707178172138428,0.2904307967328103,0.30939470344410475,0.32763799297355689,0.34518812526903664,0.36207129910448244,0.37831292744722644,0.39393741221308359,0.40896819450178373,0.42342779013910087,0.43733797411194508,0.45071954696003252,0.46359262474224416,0.47597665822651153,0.48789009610814088,0.49935076062941214,0.51037590665558885,0.52098215363079625]
[null,"NEW ZEALAND",0.05,-0.01,0.03,0.35468499237744078,0.37080003676719886,0.38581549445053093,0.39979635011792086,0.41280401427301283,0.42489651165927905,0.43612866002136819,0.47851911165573674,0.48850770387855419,0.49769716938663239,0.50613785374157572,0.51387723801659402,0.57060237071867326,0.57701007816586591,0.58275862476618823,0.58789285200380847,0.59245495485791388,0.67676529437299004,0.67961382337261256,0.68191582209565571,0.74215835672897201,0.74279982958745283]
[null,"GERMANY",0.06,-0.01,0.03,0.37636592597413471,0.38868864395962704,0.4060918302610097,0.41700674211881927,0.42720878031670156,0.44384300652743669,0.45278785645552377,0.4654260555163709,0.48020268808084032,0.48739619254138861,0.4940651770551226,0.50024485517552397,0.51629368799579689,0.53256720590129591,0.5433231265065428,0.54745572787168262,0.56373967582090989,0.56693216496461585,0.56979236032380587,0.58399532192380388,0.58602610843091807,0.59589401716655011]
[null,"AUSTRIA",7.0000000000000007E-2,-0.01,0.03,0.59796328105822982,0.59448907869180545,0.591209363439824,0.58811324784274932,0.58519045392499669,0.58243127907580128,0.57982656384008491,0.57736766151239949,0.57504640943302088,0.57285510189089095,0.5707864645434636,0.56883363026853884,0.56699011636792096,0.56524980304722072,0.5636069131003687,0.56205599273139684,0.56059189344982263,0.55920975497953596,0.55790498912445519,0.55667326453738863,0.55551049234153504,0.55441281255691]
[null,"NORWAY",7.0000000000000007E-2,-0.01,0.03,0.16581564959002068,0.18653322910414488,0.20609103096775686,0.22455397995634552,0.24198336633280984,0.25843704930879807,0.27396964911620697,0.28863272832644854,0.30247496301939814,0.31554230437024261,0.32787813119063774,0.33952339393055564,0.35051675061885734,0.3608946951938613,0.37069167864992086,0.37994022340217198,0.38867103124910019,0.39691308529132457,0.40469374614493003,0.41203884276874347,0.41897275820706442,0.42551851053248774]
[null,"SWEDEN",7.0000000000000007E-2,-0.01,0.03,0.2904985245740026,0.30526035029753368,0.37994588840261045,0.39249506009892582,0.41576786631146867,0.42776053139864839,0.43647012117277889,0.45634512742457234,0.46979848735334462,0.47965043243376648,0.60629600100653669,0.60860647951421587,0.60989939483310407,0.61028981848691111,0.63137615711769812,0.6529780881689341,0.65029643992531772,0.64703231503959036,0.68162413368381736,0.67643517051396862,0.67819664008074965,0.67209990535024722]
[null,"KOREA",0.08,-0.01,0.03,0.37914941746326702,0.3845623204025429,0.39053901394811985,0.39842323822706105,0.40267933374656301,0.40763952446120477,0.41123129940769459,0.41604320958427427,0.42377282126585253,0.42642356955918226,0.42883737155293361,0.43103440615793603,0.43479636988438952,0.44230925359751916,0.44372498972342217,0.44673868059028193,0.4477999078336925,0.45117334376745416,0.45939999291614358,0.45974490481010893,0.46000210710374345,0.46018211991664409]
[null,"CHILE",0.01,0,0.03,0.18748779068135593,0.21563147594077589,0.24349651194947752,0.27108565665857637,0.29840164020806403,0.32544716820061959,0.35222491904886022,0.37873754260682541,0.40498767616270492,0.43097789629083927,0.45671078733616888,0.48218890072508591,0.50741475652457546,0.5323908476300766,0.55711965638952865,0.58160362002790156,0.60584516687400858,0.62984671287374139,0.65361062038055273,0.67713923174222934,0.70043488221547423,0.723499889022864]
[null,"SWITZERLAND",0.01,0,0.03,0.13839459358273049,0.16702435008191133,0.19537064364545675,0.22343628083708589,0.25122404043275837,0.2787366736958003,0.30597690464930732,0.33294743034584873,0.35965092113450364,0.38609002092525124,0.41226734745074373,0.43818549252548888,0.46384702230246405,0.48925447752719231,0.51441037378929921,0.53931720177158338,0.56397742749661706,0.58839349257090812,0.61256781442664165,0.63650278656103121,0.6602007787732983,0.68366413739930521]
[null,"BELGIUM",0.02,0,0.03,0.86207075633741059,0.87516740817393224,0.88800726291561993,0.90059535579962724,0.91293662333296732,0.92503590522839874,0.9368979463023529,0.94852739833563982,0.95992882189768614,0.97110668813498535,0.98206538052449555,0.99280919659264322,1.0033423496006306,1.0136689701966963,1.023793108035977,1.0337187333686055,1.0434497385966721,1.0529899398006584,1.0623430782359387,1.0715128217999403,1.0805027664705298,1.0893164377162052]
[null,"MEXICO",0.02,0,0.03,0.37866232913177161,0.40344208527070335,0.42787535616277311,0.44941620980682379,0.47218087182496926,0.49267534446549355,0.51262829433910828,0.54107743932359265,0.56026219008282485,0.57893029122562545,0.59867813280152993,0.62041013651120513,0.64181465095746448,0.65874188673522727,0.67805746960258351,0.69411216509366991,0.70972029386223845,0.73873506026242786,0.7536712857282013,0.76818147747873144,0.78227660022508849,0.80168176810999492]
[null,"HUNGARY",0.03,0,0.03,0.5590943917830502,0.57281008910975728,0.58612630010656086,0.59905466029763155,0.61160646630838034,0.62379268573629165,0.63562396673426325,0.64711064731481882,0.65826276438331921,0.6690900625080769,0.679602002435026,0.68980776935439447,0.69971628092659643,0.70933619507436529,0.71867591754792781,0.72774360926983261,0.73654719346585673,0.74509436258821038,0.7533925850370975,0.76144911168650209,0.76927098221990542,0.77686503128146112]
[null,"UNITED STATES",0.03,0,0.03,0.79104924237628715,0.79904710123506162,0.80725439039970381,0.81561779473641738,0.82393750464726379,0.83211025243880521,0.84006279458569444,0.84981792390185074,0.85862313388706324,0.86687876964526989,0.87651733119577402,0.88638586121217866,0.89371888190028637,0.9004228843386185,0.90787537030205523,0.91443687568129106,0.92081179797842772,0.92709453475619541,0.93288098355512294,0.93772613258721182,0.94143843097844215,0.94555447960228389]
[null,"GERMANY",0.04,0,0.03,0.37040934358237654,0.38620215891470971,0.40476382107205383,0.41924943057395475,0.43306406320321472,0.45036290487369979,0.46299680664237214,0.47761216956260399,0.49310345123965277,0.50409001209556503,0.51454407374070565,0.52449034534386862,0.53936448263828696,0.55452690280518346,0.56660103227934921,0.57471519736066323,0.58918896633316176,0.59645335649663689,0.60332942993589866,0.61602514179972701,0.6221337793695505,0.63236050972296165]
[null,"SLOVENIA",0.04,0,0.03,0.69543801291317453,0.69869039703189861,0.70181768945374856,0.70482470139783526,0.70771605903637991,0.71049621061190371,0.71316943328067661,0.71573983969295818,0.71821138432015208,0.72058786953860787,0.72287295147943043,0.72507014565329853,0.72718283235894077,0.72921426188359706,0.73116755950345858,0.7330457302917871,0.73485166374210265,0.73658813821356039,0.73825782520534644,0.73986329346667934,0.74140701294873002,0.74289135860454802]
[null,"ITALY",0.05,0,0.03,1.162778273440378,1.1464667818240863,1.1276284376141341,1.1127148647517389,1.0919558258610604,1.092304507761795,1.0829877289750682,1.0613834328274656,1.057803485819176,1.0373144614323822,1.0251348229566335,1.0126154660899607,0.99391921228473545,0.99006038068447044,0.9952598775489282,0.98873471534043866,0.97438051722643304,1.0208063612800797,1.0025394418553502,0.98490007498791332,0.97637966154622335,0.99157717680159685]
[null,"DENMARK",0.06,0,0.03,0.32204211293900048,0.33368428602665934,0.34451441546854344,0.35458712936061876,0.36395347326353361,0.39751664050032243,0.40570539053580318,0.41323123105955739,0.42014297178123589,0.42648602073656183,0.432302612996808,0.43763202438555471,0.45023368903880062,0.45458079970598614,0.45853099868354263,0.46211529128343021,0.46536244448226038,0.510895675781604,0.51259097981381363,0.51399521645302526,0.5151359049924692,0.51603838190988538]
[null,"GERMANY",0.06,0,0.03,0.37354550199243991,0.38244137980714082,0.39635257300573862,0.40394901104837105,0.41091640259521095,0.42407579603028411,0.42991005155991124,0.43927456871652043,0.4506385069725517,0.45492948187051585,0.4587916822108517,0.46225990028093722,0.47477502245100028,0.48743146533351783,0.49505431541186196,0.49674164911353502,0.50929310317871901,0.5101954547740517,0.51086472096959923,0.52150217222501527,0.52150526659650009,0.52833528929533935]
[null,"AUSTRALIA",7.0000000000000007E-2,0,0.03,0.32242922694770859,0.33115191177960646,0.36307714798448831,0.37039344043219075,0.38181412469115444,0.3883024902317655,0.39330691774617493,0.41411041151980965,0.41769237096761319,0.42539295053876275,0.42781884380106683,0.42978178303988579,0.44963548192753361,0.45037847002462583,0.46031970221333463,0.46015022563817193,0.45970789488968339,0.48043380351237897,0.47887631797425245,0.47857508245721803,0.48209211937232643,0.47985087293177725]
[null,"NEW ZEALAND",7.0000000000000007E-2,0,0.03,0.38509261215462509,0.38923181664839374,0.39231471716684896,0.39446180653336615,0.39578233297750254,0.3963752556990805,0.39633012353036751,0.44156243217672775,0.43965605708351213,0.43724270608208249,0.43439687146784206,0.43118546866144414,0.49925669776655429,0.49351722902831702,0.48752538786394639,0.48133875902866297,0.47500847293980286,0.5858283587099109,0.57536479438046595,0.56489644988704235,0.63003475494550232,0.61690567704591581]
[null,"GERMANY",0.08,0,0.03,0.38009555456702632,0.38195375222725347,0.39168395992312743,0.39260712761959876,0.39314893702446813,0.4032356414974691,0.40295877892641424,0.40804917254406015,0.41668202410487232,0.41529292991233718,0.4137278711556156,0.4120205385750399,0.42473106536443711,0.4368311328735302,0.44146058891887813,0.43807807668803939,0.45088754898892108,0.44682144162583137,0.44278827960648931,0.45362035984956944,0.44904266095206841,0.45426761495340084]
[null,"KOREA",0.08,0,0.03,0.37630536950053073,0.37838283886705665,0.38119705015327299,0.38601702669401428,0.38746573311058624,0.38973873120853175,0.39084392514211413,0.39323054717520839,0.39844985589840598,0.39901292241512121,0.39946889384229728,0.39983054659091483,0.40171566272713816,0.40706873748389588,0.40695805791603201,0.40836024304843505,0.40808606573461725,0.40992980732787526,0.41608194939384735,0.4153389349108989,0.41458557207912855,0.41382747088427735]
[null,"FINLAND",0.01,0.01,0.03,0.47472158637458961,0.49536769569119665,0.51560699508988972,0.53544750033319255,0.55489706924143967,0.57396340480486208,0.59265405823435136,0.61097643195211393,0.6289377825233935,0.64654522353043231,0.66380572838979701,0.68072613311420194,0.69731313901990155,0.71357331538074897,0.72951310202994668,0.74513881191054465,0.76045663357567406,0.77547263363951957,0.79019275918000143,0.80462284009410978,0.81876859140683256,0.83263561553458698]
[null,"PORTUGAL",0.01,0.01,0.03,0.78425456845299879,0.7988001885959557,0.81305920255826936,0.82703725761396363,0.84073988976345349,0.8541725259260744,0.86734048608941228,0.88024898541628049,0.89290313631018059,0.90530795044007073,0.91746834072522865,0.92938912328101586,0.94107501932629223,0.95253065705325701,0.96376057346043753,0.97476921614956646,0.98556094508705183,0.99614003433073894,1.006510673722649,1.0166769705483625,1.0266429511637067,1.0364125625893958]
[null,"KOREA",0.02,0.01,0.03,0.38708464057027164,0.40572823595137808,0.42399274679242549,0.44213286568550364,0.45917888026208142,0.47589591971262951,0.4919397682418431,0.50775807871686285,0.52364836491214939,0.53831175043381718,0.55253361172302151,0.56632712078223524,0.57998395553970761,0.59386010840888737,0.60645828496348309,0.61894239073464308,0.63079287542686735,0.64264691468778656,0.65489357610476984,0.66570954813583738,0.67619678169197861,0.68636514249545433]
[null,"MEXICO",0.02,0.01,0.03,0.37585033009596647,0.39699981492171721,0.41764745901787642,0.43533481715828526,0.45408082766452201,0.47052250727009748,0.48634253367122743,0.51006175723534486,0.52490356410584615,0.53916980988432506,0.55434371754167722,0.5712372757689651,0.58770679978886697,0.59999019028970879,0.61435627753866073,0.62569654991220114,0.636572616874852,0.65928972287956988,0.66938407160911462,0.67904934102331682,0.68830072056074998,0.70211822260684786]
[null,"ITALY",0.03,0.01,0.03,1.1436233739474624,1.1341351420822985,1.123442729746517,1.1145257292887416,1.1025898376346739,1.10110586089714,1.095141882687563,1.0827234471097706,1.0792958052641737,1.0674494271540618,1.0597612556372744,1.051997333062775,1.0410181923878827,1.037331342545581,1.0378805860069689,1.0329126796471657,1.0242796604003666,1.0396264711040704,1.02948803575255,1.0196177803354263,1.0141717167495614,1.0188119118600036]
[null,"UNITED KINGDOM",0.03,0.01,0.03,0.98719334761760336,0.9796001821646777,0.99246866785075316,0.98368464157472801,0.98145689823255977,0.97259492655648305,0.9889923910103251,0.97985129955639583,0.97480602876347044,0.97625228147883547,0.96700222317072226,0.9643914343211254,0.96755626637735104,0.95817849320704429,0.961280096770187,0.95184015643919195,0.95318241944645865,0.9632084770667283,0.96248876622112534,0.97068381060188669,0.97016894753665905,0.96013617721763034]
[null,"MEXICO",0.04,0.01,0.03,0.40041399277605177,0.41582421973033068,0.4307098066991808,0.43974038324974574,0.45165007166103377,0.45921749998630423,0.46609831261028295,0.49259444121470847,0.49828082765510023,0.50336764096612596,0.51105812906419668,0.52279010699799666,0.53411092263048476,0.53706939617062688,0.54494039378740866,0.5470026396625236,0.54868199305142817,0.58255916766231575,0.58316047065483911,0.58343574622918204,0.58341206758302855,0.5933821975610033]
[null,"SLOVENIA",0.04,0.01,0.03,0.69011440538615842,0.68700152835696737,0.6840380125256732,0.6812166912849138,0.67853074189348217,0.67597366897703925,0.67353928882048675,0.67122171441402023,0.6690153412166987,0.66691483360310222,0.66491511196030295,0.66301134040394416,0.66119891508372441,0.65947345305000415,0.65783078165461195,0.65626692846021684,0.6547781116338699,0.65336073080147528,0.65201135834108459,0.65072673109394974,0.64950374247329568,0.64833943495172819]
[null,"ITALY",0.05,0.01,0.03,1.1537496179217801,1.1268312421095987,1.0981482797474131,1.073968989823977,1.0448216809988529,1.0363871372695477,1.0191967458576943,0.99101958520170008,0.98015223404409746,0.95411852872774283,0.93622637664258213,0.91846529421581224,0.89559170022905421,0.88641063431855349,0.88550744649287805,0.87447244467572327,0.85690918589596765,0.89226063618266827,0.87170135726297604,0.85207265489274375,0.84053930806942745,0.84921247217964413]
[null,"CZECH REPUBLIC",0.06,0.01,0.03,0.338176939758908,0.34587608794966201,0.35306752096923394,0.35978471975456189,0.36605895736461969,0.37191944457745157,0.37739346588590655,0.38250650652522572,0.38728237112387981,0.3917432945300578,0.39591004532977553,0.39980202253855357,0.40343734591682595,0.40683294032955886,0.41000461454283471,0.41296713482424313,0.41573429368974696,0.41831897411708119,0.42073320952464144,0.42298823979510697,0.42509456360462067,0.42706198730115885]
[null,"SLOVENIA",0.06,0.01,0.03,0.68004073278105004,0.6651959020932654,0.65133000382333761,0.63837848292858002,0.62628104140536156,0.61498135756151839,0.60442682380115675,0.59456830170106167,0.58535989323842863,0.57675872710482767,0.56872475911155196,0.56122058575710065,0.55421127008882942,0.5476641790480381,0.54154883154122735,0.53583675653019558,0.53050136048028729,0.52551780354968003,0.52086288394328395,0.51651492989284886,0.51245369876036695,0.50866028279503728]
[null,"SWITZERLAND",0.06,0.01,0.03,0.13318445420730238,0.15440169457061687,0.17421977822773854,0.19273097163061698,0.21002145678182041,0.22617173246947547,0.24125698904303708,0.25534745847472173,0.2685087413363737,0.28080211221406098,0.29228480498230991,0.30301027926612178,0.31302846933132988,0.32238601656204913,0.33112648660755584,0.33929057220956077,0.34691628265417584,0.35403912073059585,0.36069224802035865,0.36690663928671635,0.37271122668290346,0.37813303445068502]
[null,"NEW ZEALAND",7.0000000000000007E-2,0.01,0.03,0.38222962955452494,0.38301926115505935,0.38296441304931567,0.38217953458999465,0.38076716687339851,0.37881905191090703,0.37641714458601255,0.41680162673299326,0.41265834285615793,0.40819276178839403,0.40347027634013838,0.39854869264369452,0.45885205912210675,0.45151000628184446,0.44408836090294368,0.43663414087409452,0.42918816596760428,0.52586266947345128,0.51445614922125604,0.50321208502814085,0.55816009235979025,0.5445682937432722]
[null,"IRELAND",0.08,0.01,0.03,0.39927250688017107,0.3960364016136515,0.39306967511335861,0.39034990384429652,0.38785653084368948,0.38557071034441648,0.38347516533224846,0.38155405696025707,0.37979286483338554,0.37817827725832931,0.37669809062919796,0.37534111718848373,0.3740971004661568,0.37295663775775284,0.37191110905551217,0.37095261189540918,0.37007390162762116,0.36926833665898534,0.36852982825356184,0.36785279451188285,0.36723211818104406,0.36666310797675483]
[null,"SWITZERLAND",0.08,0.01,0.03,0.13156388886199905,0.15061229268610105,0.16807507580317294,0.18408422790903281,0.19876075165844592,0.21221557724463325,0.2245504008476652,0.235858453289022,0.24622520470207368,0.2557290105446221,0.26444170383628712,0.27242913809707298,0.27975168509082604,0.286464691135704,0.29261889543060499,0.29826081355941053,0.30343308907170036,0.30817481579730499,0.31252183333086264,0.3165069979197494,0.3201604308028505,0.32350974587720083]
[null,"CANADA",0.01,0.02,0.03,0.34802627762515026,0.36780031836918847,0.3869653595742209,0.40721277771232145,0.4252842650417154,0.44279634107557148,0.45976569836164888,0.47620853720405454,0.49423181918607317,0.5097263356692161,0.5247372417374403,0.53927900530660888,0.55336566728860781,0.56981038341188528,0.58308029514905824,0.59593189960927662,0.60837774948036183,0.62043002659926205,0.63503432814160921,0.6463727166122557,0.65734961292408989,0.66797590233512405]
[null,"PORTUGAL",0.01,0.02,0.03,0.77828590939977127,0.78546922784019524,0.79244196948300605,0.79921030732304832,0.80578023339569627,0.81215756408162898,0.81834794525609245,0.82435685728721664,0.83018961988780271,0.83585139682488918,0.84134720049125122,0.84668189634289392,0.85186020720645672,0.85688671746035194,0.86176587709333119,0.86650200564407809,0.87109929602531133,0.87556181823578816,0.87989352296348955,0.88409824508317514,0.88817970705142057,0.89214152220211407]
[null,"LUXEMBOURG",0.02,0.02,0.03,0.16483204172163302,0.18843141265055077,0.2111143912442818,0.23291656213406559,0.25387212815654131,0.27401396401051648,0.29337366783017732,0.31198161075564906,0.32986698457867081,0.34705784753813029,0.3635811683373032,0.37946286845184862,0.39472786279493327,0.40940009880328071,0.42350259400546025,0.43705747213135354,0.45008599781944786,0.46260860997640113,0.47464495384121602,0.48621391180432144,0.49733363302991301,0.50802156192802106]
[null,"CANADA",0.03,0.02,0.03,0.35834835344877392,0.37099044475697041,0.38290340438267761,0.40092722449004431,0.41163552653919666,0.42170442803705749,0.43116832606601185,0.44005985614053483,0.45696456209410502,0.46486235447173424,0.47225935882314213,0.47918320157958005,0.48566007645610437,0.50336652047555663,0.50900653380381178,0.51425516809428429,0.51913476087113541,0.52366647223814378,0.54016190574107614,0.54397045422293888,0.54747755932935671,0.55070117671909902]
[null,"DENMARK",0.03,0.02,0.03,0.31896127713015815,0.33354417344910009,0.34735778515033744,0.36044111264941975,0.37283122120814777,0.39420994401102705,0.40550419320485098,0.4161777754129023,0.4262628178465811,0.43578983530628579,0.44478780973512155,0.45328426588586562,0.46399672014885057,0.47157427422089426,0.47872052437757739,0.48545817591276197,0.49180878428210995,0.51239917728402662,0.51797348142045085,0.52320341197784037,0.52810776564470518,0.53270436941794341]
[null,"UNITED KINGDOM",0.03,0.02,0.03,0.97963145445618505,0.96308326356879725,0.9669641385271539,0.95005533282014298,0.93989798958501913,0.92378824115809544,0.93190298717332942,0.91619109804451315,0.90468123327617578,0.89947406191086721,0.88472154190189911,0.87634682782430717,0.87342945879911105,0.8594667355524882,0.85690666319320608,0.84343442800070234,0.839708505657632,0.84370850076224824,0.83846280285328922,0.841057748681452,0.83627150188077615,0.82354463067297967]
[null,"MEXICO",0.04,0.02,0.03,0.39745882037491798,0.40922315085688499,0.42048371015967978,0.42608036244358488,0.43452854521002038,0.43886181622051745,0.44262320732517457,0.46494834853559752,0.46762164084853408,0.46981498226730817,0.47449436235272602,0.48293364412738615,0.49099121936195744,0.49143597778331105,0.49640084355165348,0.4961589370991798,0.49564695319210039,0.52389182742614782,0.52241833944511051,0.52073212890658016,0.51885681789465599,0.52578340147581226]
[null,"SLOVENIA",0.04,0.02,0.03,0.68488483649506215,0.67563050197498309,0.66690658180145468,0.6586826751522008,0.65093012363518188,0.64362191142079739,0.63673257109803705,0.63023809492650518,0.62411585117506152,0.61834450525552553,0.61290394537662685,0.60777521245911281,0.60294043406779108,0.59838276213027086,0.59408631422536817,0.59003611823658386,0.58621806017777534,0.58261883500921519,0.57922590027263865,0.57602743238370913,0.57301228542959015,0.5701699523280449]
[null,"ISRAEL",0.05,0.02,0.03,0.51041437132753187,0.51564895964358315,0.51445622777250422,0.53939509592092849,0.54530051154096493,0.54828358331596638,0.56269432959422605,0.56871752549050048,0.56104842528789722,0.55748005492739983,0.55855430521997218,0.55020698025549208,0.55841070124960834,0.5495583644663844,0.54071504762974143,0.5473635578236532,0.54978985338097253,0.54506753479499948,0.62862829212549654,0.6216436505305426,0.62071625647323847,0.60830778590753198]
[null,"AUSTRIA",0.06,0.02,0.03,0.58864366216794461,0.57443549960039242,0.56129439474694121,0.54914020971785138,0.53789882511824894,0.52750168804869535,0.51788539405169742,0.50899130045476937,0.50076516875209898,0.49315683384396858,0.4861198981168785,0.47961144849877724,0.47359179476394492,0.46802422749162476,0.46287479420239042,0.45811209230705702,0.45370707760549112,0.44963288716749067,0.44586467551562198,0.4423794631110079,0.43915599621809853,0.43617461729383827]
[null,"SLOVENIA",0.06,0.02,0.03,0.6748902508522665,0.65420481950820053,0.63507290002608241,0.61737782096382021,0.60101167310749182,0.58587465141277439,0.57187444636771567,0.55892568106521967,0.54694939055236724,0.53587254028150866,0.5256275807265155,0.51615203544812727,0.50738812009630707,0.49928239002618102,0.49178541437863554,0.48485147463802764,0.47843828582873421,0.47250673865032761,0.46702066097884504,0.46194659727973092,0.45725360458724618,0.45291306380618379]
[null,"AUSTRALIA",7.0000000000000007E-2,0.02,0.03,0.31773936652583873,0.32094626310742042,0.3465520970827432,0.34859887028244302,0.35469668960641354,0.35639331176892058,0.35695431717124321,0.37181588301141338,0.37135121581020764,0.37467295048347671,0.37355106015981593,0.37221887254211017,0.38612146112649715,0.38394386269496933,0.38951394242922077,0.38683874146336833,0.38410363550946813,0.39842423641238056,0.39493070392784785,0.39257238681666923,0.39329516596736253,0.38965589786084975]
[null,"KOREA",7.0000000000000007E-2,0.02,0.03,0.37285254793847777,0.37158759414111731,0.37113706642095118,0.37245258552200189,0.37129607757927041,0.3709432679437708,0.36985682852414054,0.36986874893028354,0.37207497047534549,0.37097980278627801,0.36992224719649636,0.36890269333299791,0.36904425914147393,0.37165563247289907,0.3705658658795245,0.37057485816842073,0.36951927146408076,0.36992974983540267,0.37320356954511341,0.37201388659585055,0.37086973098756559,0.36977082948021134]
[null,"FRANCE",0.08,0.02,0.03,0.82775220861397214,0.78704955741850646,0.77242970105105013,0.73584346806388334,0.71143764167033907,0.69357831272869219,0.67260956565668295,0.64539985221790985,0.61648140846817157,0.6127846152504508,0.58855646023688135,0.6196407511489479,0.61007758919389798,0.58823296640164668,0.62544906265527123,0.59856784979056543,0.59001768925063225,0.58416168280206582,0.56199027951007208,0.57700674291649046,0.5839838395638044,0.56829057441862862]
[null,"SWITZERLAND",0.08,0.02,0.03,0.13071942016045227,0.14866323543977145,0.16495210188795517,0.17973865458238483,0.19316145114595568,0.20534627010344556,0.21640728949114518,0.22644815676392988,0.23556296002535385,0.24383710968169359,0.25134813878149381,0.25816642954020858,0.26435587285785078,0.26997446700966837,0.27507486111988771,0.27970484851115435,0.28390781455260905,0.28772314320316722,0.29118658605951991,0.2943305973670296,0.29718463813274271,0.29977545219021673]
[null,"DENMARK",0.01,0.03,0.03,0.31834605690530432,0.33599724568215511,0.3529442578711684,0.36921457433003757,0.38483460934145963,0.40259381042490777,0.41707894714220639,0.43098159000397812,0.44432451559017344,0.45712961604920377,0.46941793338050897,0.4812096923888538,0.49325442358696026,0.50412323050270891,0.51455066805171013,0.52455403559797986,0.53414996035608553,0.54731741790180966,0.55618875507077792,0.56469514342397265,0.57285093137888177,0.58066990942572794]
[null,"POLAND",0.01,0.03,0.03,0.43056616453887103,0.44388514902135445,0.45668645206582809,0.46899014506908382,0.48081552171700609,0.4926398156855637,0.50357231082541187,0.51407939441030215,0.52417756519143777,0.53388268259157112,0.54320999147367988,0.55217414595011582,0.56078923226939548,0.56906879081637274,0.57702583726012258,0.58467288288257069,0.59202195411959546,0.5990846113451137,0.60587196692747614,0.61239470258636375,0.61928785302246236,0.62531415196440876]
[null,"HUNGARY",0.02,0.03,0.03,0.55068416565907963,0.55416158924336545,0.55747152983377657,0.56062205390612641,0.56362083943092178,0.56647519458492457,0.5691920755615123,0.57177810352323633,0.57423958073789882,0.57658250593746319,0.57881258893723897,0.58093526455096045,0.58295570583567535,0.58487883669871987,0.58670934389750629,0.58845168846136109,0.59011011656326029,0.59168866986794255,0.5931911953816319,0.59462135482736733,0.59598263356878645,0.59727834910411826]
[null,"CANADA",0.03,0.03,0.03,0.35574894194667062,0.36522870410887714,0.37404403792853436,0.38883115546905256,0.39652879820983544,0.40366090768036711,0.41026354946660809,0.41637061393954344,0.43004833679709614,0.43526835878559833,0.44006832314627881,0.44447584990570294,0.44851687144227992,0.46287184295458028,0.46618473777403352,0.46918771954577854,0.47190206609993784,0.47434773225291804,0.48752523767240363,0.48936363640135416,0.49097849109442732,0.49238607134896234]
[null,"ISRAEL",0.03,0.03,0.03,0.46425546756758268,0.47256381633024575,0.47722398152560613,0.49393796797426975,0.50186779360058442,0.50805234161548229,0.51895982386407358,0.52651017688364743,0.52649124353489329,0.52837735970499133,0.53244868521463007,0.53137191165278042,0.53891012747024336,0.53720083372288474,0.53525547850544597,0.54095868788729207,0.5445284679878134,0.5444070421770647,0.58053652872557049,0.57958207222189728,0.58146400929214714,0.57741288119253131]
[null,"SLOVENIA",0.03,0.03,0.03,0.68483500023783128,0.67552266965579344,0.66674490494466343,0.65847101983661382,0.65067208958112344,0.64332084982667859,0.63639160130707773,0.6298601199991305,0.62370357243767616,0.61790043589186183,0.61243042312363261,0.6072744114653903,0.60241437596888525,0.59783332639163478,0.59351524780057952,0.58944504458533287,0.58560848768529816,0.58199216484616667,0.57858343373189425,0.5753703777282444,0.57234176428338612,0.5694870056399155]
[null,"LUXEMBOURG",0.04,0.03,0.03,0.16158316604663361,0.18084313484562506,0.19882294141675227,0.21560767495962682,0.23127676900637298,0.24590437733978054,0.25955972492511248,0.27230743551634845,0.28420783748725575,0.29531724933463005,0.30568824620484497,0.31536990870504561,0.32440805517648019,0.33284545852920094,0.3407220486643025,0.34807510144165654,0.35493941508743121,0.36134747487624264,0.36732960686729133,0.37291412142204167,0.37812744718263774,0.38299425614510613]
[null,"DENMARK",0.05,0.03,0.03,0.31547687847725525,0.32160110972851541,0.32714184088220788,0.33214885248675641,0.33666789709534928,0.35791042128152134,0.36147593240339193,0.36462033567756114,0.36738262302715996,0.36979850239356105,0.37190066166959751,0.37371901195951296,0.37996548422149734,0.38119704482867467,0.38221537624688851,0.38304228139251578,0.38369764708803611,0.40844157103153245,0.40814221769712405,0.4077157167431697,0.40717877867307745,0.40654651524490465]
[null,"SPAIN",0.05,0.03,0.03,0.76100877372864006,0.73602156156902898,0.71047320030205097,0.68818059322837088,0.66610452659833341,0.64560347996599288,0.63484086897044645,0.61930007394437347,0.60245467941948916,0.59288051136003062,0.57806211247090356,0.56426818829060599,0.56339187853179884,0.5509408916464833,0.5393290611003988,0.529995435300883,0.51982788223014365,0.52176139357275175,0.51242076598905362,0.50368618160783851,0.50195292110523027,0.49403492271277666]
[null,"CZECH REPUBLIC",0.06,0.03,0.03,0.33328697033630766,0.33526375740639985,0.33707433358344019,0.33873267410097097,0.34025157913626214,0.34164277261060816,0.34291699268236669,0.3440840746312207,0.34515302677342058,0.34613209999397387,0.3470288514324727,0.34785020281413509,0.34860249387629155,0.34929153130270313,0.34992263354341735,0.35050067186610856,0.35103010795576894,0.35151502835296655,0.35195917599648857,0.35236597911383832,0.35273857768257755,0.35307984766676814]
[null,"NEW ZEALAND",0.06,0.03,0.03,0.35921923514807874,0.3584856157069039,0.35718501081125908,0.35540067840080825,0.35320686172870114,0.35066966134246902,0.34784782729398145,0.37644560565562729,0.37240511983006785,0.36818088957877415,0.36381799497407574,0.3593560484921573,0.39930699719470991,0.39326846374133645,0.38721847671131382,0.38118738676997654,0.37520132920729926,0.43523058933036002,0.42685577272056274,0.41862721088220789,0.45345452370618372,0.44381620902814822]
[null,"ISRAEL",7.0000000000000007E-2,0.03,0.03,0.56812189024082727,0.55896032918507277,0.54109767601711389,0.568150670318878,0.56220652946566529,0.55275956530475612,0.56380291999290522,0.55937403879447378,0.53702888952137606,0.52150545137783377,0.51326808780747335,0.49310485316131236,0.49543227655124666,0.47610495897815963,0.45775061549932478,0.46071709518962262,0.45797721584310475,0.44613162250200045,0.57654098531355102,0.55899617112643751,0.5499943689867145,0.52713497313523505]
[null,"AUSTRIA",0.08,0.03,0.03,0.57593826396848624,0.54774385470018494,0.52239828721699466,0.49961370659564441,0.47913134357753007,0.46071857567199764,0.4441662852139498,0.42928648437068428,0.41591018012467129,0.40388545498442247,0.39307574162569414,0.38335827186775839,0.37462268236943358,0.36676976120948768,0.3597103211160439,0.35336418654804375,0.34765928312481426,0.34253081906222077,0.33792054931878907,0.33377611409456048,0.33005044416986717,0.32670122633033699]
[null,"HUNGARY",0.08,0.03,0.03,0.52714295357678498,0.5038789586270993,0.48296562264212434,0.46416542848087428,0.44726485839704622,0.43207196907321654,0.41841421168034548,0.40613647220455373,0.395099309784748,0.38517737305353122,0.37625797649544335,0.36823982065394051,0.36103184165222968,0.35455217696173097,0.34872723567217823,0.34349086270422358,0.33878358747233317,0.33455194846488062,0.33074788607055061,0.32732819675525943,0.32425404239056044,0.32149050916087774]
[null,"SWEDEN",0.08,0.03,0.03,0.28479189469396982,0.2870836876214794,0.36224575977328138,0.36072015660427104,0.37089960094348878,0.36961420526474081,0.36573301712784378,0.3731802766466657,0.37456869049328068,0.37299800645402559,0.49045269331797009,0.47923711493469989,0.4679651561117133,0.45673063470633851,0.4636149294767658,0.47020313391752139,0.45770195414793713,0.44552108531013496,0.4625024651796521,0.44951200127676438,0.44229598252385399,0.42995207700479965]
[null,"KOREA",0.01,-0.02,0.04,0.40650063260944252,0.45068384799617678,0.49541298767538772,0.54084067297971716,0.58641844557808176,0.63256956738501313,0.67908475727650752,0.72623761274729204,0.77423699094779819,0.82222440611111403,0.87069898288053882,0.919665814323814,0.96933506240939649,1.019987012647668,1.0705024420096323,1.1217410521160749,1.1732972090153047,1.2256749983701343,1.2792191972517044,1.3324105106816382,1.3861426124729059,1.440421148322975]
[null,"POLAND",0.01,-0.02,0.04,0.45507771678028319,0.49976549292237449,0.54491148877646645,0.59052044904939027,0.63659716711794845,0.68378302473133379,0.73085186270279912,0.77840321761441744,0.8264420869337431,0.87497351937950685,0.92400261545223694,0.97353452797029882,1.0235744626114498,1.0741276784599472,1.1251994885592731,1.1767952604705227,1.228920416836538,1.2815804359518195,1.3347808523382891,1.3885272573269802,1.4443084698059698,1.499214607777194]
[null,"LUXEMBOURG",0.02,-0.02,0.04,0.17741216895832151,0.21748316222321082,0.25757019029933048,0.29767325960317181,0.33779237655379324,0.37792754757282232,0.41807877908445606,0.45824607751546226,0.49842944929518018,0.53862890085552251,0.57884443863097468,0.61907606905859813,0.65932379857802925,0.69958763363148191,0.73986758066374725,0.78016364612219624,0.82047583645677868,0.86080415812002664,0.90114861756705356,0.94150922125555569,0.98188597564581381,1.022278887200694]
[null,"UNITED KINGDOM",0.02,-0.02,0.04,0.93674556614021587,0.97755624697146404,1.0306892710010407,1.0708637494082325,1.1156888903496431,1.1555261785647468,1.2133479828868092,1.2532515772818253,1.296518805086561,1.3450305677132384,1.3845425788107306,1.4299460637427308,1.4795866336453363,1.5187837528432158,1.569866915794573,1.608863344244259,1.6586950629734849,1.7175442446516735,1.7665040212116663,1.8243562083459137,1.8746785620281037,1.9136356560159693]
[null,"POLAND",0.03,-0.02,0.04,0.44876690063947355,0.48458170918472393,0.52005560967257003,0.55519199186410806,0.58999420768930955,0.62667085680203083,0.66091612993186144,0.69483257177170776,0.7284235335834458,0.76169232700202183,0.79464222464967338,0.82727646073728978,0.85959823165323646,0.89161069653996572,0.92331697785872469,0.95472016194265308,0.98582329953857617,1.0166294063377694,1.0471414634959679,1.0773624181429056,1.112460931798789,1.1421823029026965]
[null,"HUNGARY",0.04,-0.02,0.04,0.57162572731884198,0.60085726777751303,0.62953813557448335,0.65767870444906096,0.68528915271689683,0.71237946695142917,0.73895944559598592,0.76503870250783579,0.7906266704354743,0.8157326044304104,0.8403655851946723,0.86453452236525918,0.88824815773671406,0.91151506842299235,0.9343436699597647,0.95674221934827808,0.97871881804187377,1.0002814148762496,1.0214378089445144,1.0421956524180871,1.0625624533144498,1.0825455782127642]
[null,"ITALY",0.04,-0.02,0.04,1.183345716402642,1.2082571336338293,1.2303529804057216,1.2545425122143214,1.2728732059097236,1.3083549202355667,1.3353692628145812,1.3502029670027456,1.3807838749981167,1.3946803752458612,1.4156228010763916,1.4355124482070902,1.44801796338489,1.4750466100050881,1.5111832517658197,1.5346599974441995,1.5489414618434689,1.6249462787237809,1.6346308219086232,1.6438944436626306,1.6632067315675541,1.7095989413790815]
[null,"GREECE",0.05,-0.02,0.04,0.39703919471269705,0.42584955754392317,0.45384796651498865,0.48105730467928937,0.50749981018395451,0.53319709444504837,0.55817015981054274,0.58243941672550337,0.6060247004135112,0.6289452870879606,0.65121990970647292,0.67286677328131494,0.69390356975832379,0.71434749247650509,0.7342152502201218,0.75352308087475384,0.77228676469849766,0.7905216372191427,0.8082426017678741,0.82546414165974169,0.84220033203084788,0.85846485134193151]
[null,"SLOVENIA",0.05,-0.02,0.04,0.70917403333946705,0.72918759313845183,0.74863711675262568,0.76753850024550596,0.78590719168659484,0.80375820377706042,0.82110612611959199,0.83796513714246079,0.85434901568752264,0.8702711522716452,0.88574456003075319,0.90078188535544557,0.91539541822686654,0.92959710226128933,0.94339854447161287,0.95681102475375412,0.96984550510568912,0.98251263858667548,0.99482277802398045,1.0067859844742277,1.0184120354462858,1.0297104328924063]
[null,"AUSTRALIA",0.06,-0.02,0.04,0.33298134301487087,0.36035518713644621,0.40678988135438415,0.43265708456943297,0.46207476754177579,0.48633007500060849,0.50858494168077806,0.54645401954954487,0.56676463593651649,0.59115167046113837,0.60937418910154617,0.62659628724842098,0.66291060464328211,0.67833724289225406,0.70446671267975347,0.71813867615978566,0.7309981944011017,0.76819777118372523,0.77938224171560444,0.79178378951013362,0.80878260732302953,0.81784792715165688]
[null,"NEW ZEALAND",0.06,-0.02,0.04,0.38083323059640062,0.40590215934345969,0.42919651827253347,0.45083003569583135,0.47090950641943785,0.48953520273395162,0.50680126144946402,0.57090076699350334,0.58639258964952767,0.60060781535086816,0.61363363346279454,0.62555174048756423,0.71773716089550255,0.72764341987767223,0.73648743023744934,0.74434805131050297,0.75129897903947618,0.89891444294723899,0.9029658812647573,0.90612211385958707,1.0090799838816487,1.0093750451331169]
[null,"KOREA",7.0000000000000007E-2,-0.02,0.04,0.39219789972681202,0.41396693574876242,0.43554920491117943,0.45829460455879145,0.47710015715261639,0.4959763511006805,0.51296034152645131,0.53060711324057497,0.55074471038981287,0.56530505287235611,0.57911842181763873,0.59222415689202634,0.60654585485059698,0.62454571002099291,0.63564593768113054,0.64809809897770487,0.65803162502542778,0.67018775108074791,0.68757400111408318,0.69579264654417572,0.70355824031069547,0.7108964995327447]
[null,"AUSTRALIA",0.08,-0.02,0.04,0.33826994216442785,0.35929369050672832,0.4139473613574044,0.43297921857833649,0.45734361649170946,0.47438313540871391,0.48889515783521376,0.52816448574013197,0.54011258620298241,0.55828486562281676,0.56784673163236954,0.57637736275420326,0.61676579774492013,0.62296248810363908,0.6447816775153643,0.64904572746927258,0.65260976176763918,0.69759581872739851,0.69887666761412648,0.70222538119634381,0.71276847182281799,0.71225599050300614]
[null,"NEW ZEALAND",0.08,-0.02,0.04,0.42024130307576824,0.43595904027879029,0.44953300801936669,0.46117605011420065,0.47108226203699871,0.4794285442317141,0.48637603128623136,0.56134386651051815,0.56541126042602852,0.56826399270633665,0.57004243605260019,0.5708737843590429,0.69254651928989797,0.68933555937899693,0.68531442181460622,0.68060094737310783,0.67530105709383481,0.89091938736469234,0.87841906608372156,0.86549843704950713,0.99378474915869053,0.97580377929253614]
[null,"SWEDEN",0.08,-0.02,0.04,0.3033832310346623,0.32777291574960454,0.43943947302857561,0.461961204797396,0.49876122547455043,0.5196388724032347,0.5355873160929312,0.56750762875518712,0.58994827837961139,0.60700690025822091,0.82601952108272214,0.83156323143327449,0.83521487463729227,0.83719634516313779,0.8726446610903813,0.90802976814322256,0.9046061165412419,0.90011424970235898,0.95768510656765526,0.94983174965609951,0.95357128587014628,0.94408470514478426]
[null,"POLAND",0.01,-0.01,0.04,0.45165543957352766,0.49169875887098602,0.5317437900682439,0.57179055603782081,0.61183907942976001,0.65249662813574194,0.69258426154371022,0.73267337140231159,0.77276398293557846,0.81285612112178585,0.85294981069588294,0.89304507615190254,0.9331419417453507,0.97324043149556605,1.013340569188057,1.0534423783768199,1.0935458823866295,1.133651104315313,1.1737580670359893,1.2138667931993052,1.2552603949544736,1.295408310767364]
[null,"CANADA",0.02,-0.01,0.04,0.36828791028662089,0.40463929754708478,0.4405465182772868,0.48064779542257491,0.51600377112692497,0.55092337734897656,0.58541267731244384,0.61947763954899027,0.65991083441529097,0.69344382946186778,0.7265597792530154,0.75926452746513873,0.79156382584087936,0.83379296916217649,0.86561530689761479,0.89703765504301058,0.92806568285097202,0.95870496950761896,1.000993994895353,1.0311406610497991,1.0609046391137518,1.0902914100524417]
[null,"GREECE",0.02,-0.01,0.04,0.4025813033562417,0.43867429526266749,0.47441700857859731,0.50981284271994165,0.54486516411164754,0.57957730650787032,0.61395257130904168,0.64799422787585859,0.68170551384022449,0.71508963541317516,0.74814976768981489,0.78088905495129235,0.81331061096384605,0.84541751927495168,0.87721283350658741,0.90869957764565945,0.9398807463316099,0.97075930514122555,1.0013381908706929,1.0316203118149072,1.0616085480440747,1.0913057516776341]
[null,"UNITED KINGDOM",0.02,-0.01,0.04,0.92942707592882257,0.96083169144007308,1.0039051926778981,1.0339244388691777,1.0680769653291,1.0971022277484324,1.1427473627705571,1.1710751839539943,1.2022107429994104,1.2378115042112943,1.2647724607543795,1.2967684491969935,1.3321940098607052,1.3578702585107445,1.3937820328087909,1.4186237590323851,1.4526379443420612,1.4940471547137548,1.5264195082213119,1.5659882013327702,1.5986641212977071,1.6213561810582389]
[null,"MEXICO",0.03,-0.01,0.04,0.40053426514411838,0.43636405311156756,0.47183132694971197,0.50250114016211456,0.53541394207604542,0.56445070548791398,0.59262543072502294,0.63768152384871557,0.66482663199023695,0.69114379828138817,0.71974832676463618,0.75238642554064961,0.78468731209810783,0.80834461480636044,0.83698465472565675,0.85928099213399367,0.88087214129272196,0.93400782380305802,0.95466437123240955,0.97464057600331189,0.99395777427461851,1.0248552797478137]
[null,"UNITED KINGDOM",0.03,-0.01,0.04,1.0107289121265068,1.0318060187603622,1.0742444254552759,1.0930413849333329,1.1184852069292388,1.1357547561544588,1.1823906453306199,1.1984426411533793,1.2188259428983368,1.2469380704423165,1.2609397099358679,1.2830091948812192,1.3125128347863289,1.3246281576449188,1.3535716187473186,1.3644866454216471,1.3904184162578086,1.4290989197425708,1.451868238023337,1.4880976961480694,1.5109594023089321,1.5185024750962208]
[null,"UNITED KINGDOM",0.04,-0.01,0.04,1.1240920221578006,1.132528384890338,1.176103835553308,1.1815416646106185,1.1966829287831784,1.2004614817671351,1.2508668418121383,1.253067722550198,1.2613923789323376,1.2817128886209712,1.2817607005430933,1.2934374082749014,1.3190564984276405,1.3171188997544361,1.3398679586870055,1.3367189799219374,1.3554796969802592,1.3939725604329678,1.4077050190010738,1.4436463054010824,1.4571675004794267,1.4500793862006949]
[null,"CZECH REPUBLIC",0.05,-0.01,0.04,0.35367440138757394,0.38023511436996049,0.40578654581044782,0.43036704743669807,0.45401351364761716,0.47676143689044453,0.49864496093356864,0.51969693211502521,0.53994894864360243,0.55943140802655367,0.57817355269509729,0.59620351389619741,0.61354835391649587,0.63023410670177549,0.64628581693292453,0.66172757761705114,0.67658256625016955,0.69087307960574262,0.7046205672012914,0.7178456634933057,0.73056821884877887,0.74280732933985438]
[null,"SLOVENIA",0.05,-0.01,0.04,0.70369637009371278,0.71695658498673709,0.72971292447016545,0.74198453532483455,0.75378983677232747,0.76514654812152694,0.77607171536462405,0.78658173676250498,0.79669238745791693,0.80641884315335943,0.81577570288923462,0.8247770109564545,0.83343627797638709,0.84176650117978558,0.84978018391513743,0.85748935441571639,0.86490558385350291,0.87204000370707346,0.87890332246952696,0.88550584172152658,0.89185747159357975,0.8979677456407692]
[null,"CHILE",0.06,-0.01,0.04,0.19055867904045146,0.22158821927979147,0.25115706619261807,0.27933397246437019,0.30618445336281036,0.33177095897060122,0.35615299362530567,0.37938724485688408,0.40152786055636525,0.42262611147403306,0.44273117031048403,0.46188982799866884,0.48014662438172823,0.49754393893724458,0.51412234511630373,0.5299202712259744,0.54497450482840715,0.5593202681419096,0.57299068060151059,0.5860174452351844,0.59843094522249529,0.61026015964577152]
[null,"NETHERLANDS",0.06,-0.01,0.04,0.44978536781167899,0.46861159240396782,0.48655158153326927,0.50364705430752255,0.51993776592773733,0.53546160013796673,0.55025465732324341,0.56435133846034691,0.5777844251166302,0.5905851556829379,0.60278329801789887,0.61440721867252113,0.62548394885607583,0.63603924729666539,0.64609766014266268,0.65568257804431829,0.66481629054827829,0.67352003793150672,0.68181406059515093,0.68971764613321496,0.69724917418549637,0.70442615917909368]
[null,"FRANCE",7.0000000000000007E-2,-0.01,0.04,0.83900939493666582,0.83709425333143028,0.85531425130978034,0.85204452884466764,0.8577138964305554,0.86758372176188892,0.87300686801709759,0.86961571236416779,0.86184081009466051,0.87987819270460566,0.87360140373956685,0.9259611784918732,0.93591610836202999,0.92949531039679056,0.98963282880735204,0.97500035554242936,0.98334607266973395,0.99472177527594741,0.98157216207491416,1.0206276651223873,1.0487422508975779,1.0428165356427475]
[null,"SWITZERLAND",7.0000000000000007E-2,-0.01,0.04,0.14211523777071444,0.17415957497471388,0.20441005850534683,0.23296710894491326,0.2599255252949243,0.28537479967424167,0.30939941440030361,0.33207912243963328,0.35348921215862655,0.37370075725349422,0.39278085268903457,0.41079283742946687,0.42779650470071451,0.44384830048212442,0.45900151088655167,0.47330643905083702,0.48681057212389006,0.49955873890672142,0.5115932586677252,0.52295408162723023,0.53367892157767405,0.54380338107965065]
[null,"HUNGARY",0.08,-0.01,0.04,0.55134148920403203,0.55565795847739596,0.55969506030433591,0.56347087570551424,0.56700231547466706,0.57030519591719697,0.57339430968686589,0.57628349203784668,0.57898568278885765,0.58151298427689635,0.58387671556013487,0.58608746311273352,0.58815512823862104,0.59008897141659244,0.59189765377533854,0.59358927588415522,0.59517141403306673,0.59665115416485837,0.59803512361097833,0.59932952077345492,0.60054014288576019,0.60167241197695487]
[null,"FRANCE",0.01,0,0.04,0.78769428235841799,0.82046962124518008,0.85454390252415457,0.88664187072401213,0.91922385357413261,0.9517400002380324,0.98382083644336982,1.0147229456893152,1.0448672602965154,1.0767573672765223,1.1064578870341366,1.1390451376458615,1.1696982287665145,1.1988396012112688,1.2305387085148871,1.2583850895034201,1.287993464144132,1.3177298743101664,1.3449742485403497,1.376163438952233,1.4063551671720251,1.4337241103978426]
[null,"JAPAN",0.01,0,0.04,1.9095877198510076,1.9306799064930515,1.9515597570042886,1.9722294084018506,1.9926909762009217,2.0130857653994281,2.0335576853105382,2.0538758622380326,2.0739082041270831,2.0937603451749407,2.1131356729102158,2.1322121648280308,2.1510962816366295,2.1697899626831436,2.1882951277702545,2.2067791953210101,2.2254107065644608,2.2439128946195894,2.2621301026638565,2.2801865267285875,2.2977339456279835,2.3149823638696385]
[null,"CANADA",0.02,0,0.04,0.36559490588026444,0.3983519599899854,0.43037533868033728,0.4661729937797961,0.4970529575196983,0.52723418822001711,0.55673221483357693,0.58556222597481522,0.62010745595133876,0.64788584468917521,0.67502794797990784,0.70154803830599011,0.72746007307576999,0.76218588368818208,0.78715527093913162,0.81154390512433916,0.8353649609556314,0.85863131977015084,0.89200628287976924,0.91437716843306049,0.93621929122202241,0.95754478616261285]
[null,"PORTUGAL",0.02,0,0.04,0.79231380467965318,0.81677628443154748,0.84075910771771811,0.86427167956690532,0.88732322059552049,0.90992277062357385,0.93207919221970514,0.95380117417669652,0.97509723491884526,0.99597572584252014,1.0164448345912209,1.036512588266417,1.0561868565754344,1.0754753549176077,1.094385647409934,1.112925149853391,1.1311011326410949,1.1489207236094314,1.1663909108332906,1.1835185453664867,1.2003103439284428,1.2167728915382037]
[null,"CANADA",0.03,0,0.04,0.3716873126201829,0.40072974423166313,0.42876594482478941,0.46368307536243336,0.49020193203159756,0.51578351870132377,0.54045993671477566,0.56426221255414333,0.59838714724998088,0.62083380310950476,0.64246613019434007,0.66331252281874975,0.68340041208394919,0.71940172769927713,0.7382931221888136,0.75647462944410748,0.77397157586353593,0.79080841474441754,0.82591870239969645,0.84162860689296348,0.85672359144818899,0.87122614936175202]
[null,"LUXEMBOURG",0.03,0,0.04,0.17396849244062657,0.20890144897148213,0.24281694074901178,0.27574460266894346,0.30771320647470241,0.3387506858977693,0.36888416106579536,0.39813996219980136,0.42654365262116645,0.45412005108851106,0.48089325348399142,0.50688665386795273,0.53212296492034239,0.55662423778674008,0.58041188134634958,0.60350668091878601,0.62592881642600584,0.64769788002524842,0.66883289322839645,0.68935232352271492,0.70927410050749029,0.72861563156067]
[null,"GREECE",0.04,0,0.04,0.39394712063102644,0.41879530829906386,0.44268779644140738,0.46566134273212251,0.48775129108857945,0.50899162604671078,0.52941502504491433,0.54905290869703305,0.56793548913176251,0.58609181647284858,0.60354982353158515,0.62033636878037057,0.63647727767343276,0.65199738237830063,0.66692055997913546,0.68126976921070703,0.69506708577952603,0.70833373632646701,0.72109013108314157,0.73335589527225165,0.74514989930024145,0.75649028778869398]
[null,"UNITED KINGDOM",0.04,0,0.04,1.1153465141039691,1.1131785993042125,1.1455251010228509,1.1407161153286789,1.1454980938218526,1.1396224997357205,1.1779209984782275,1.170778432225128,1.169592707125928,1.1796108896221331,1.1711370526263682,1.1734590951706467,1.1884071949727733,1.1786832204570445,1.1910784086014068,1.1806386242774036,1.189578402219067,1.2155980351033833,1.2200346627737577,1.2434873435456268,1.2476653145373198,1.2344822231398171]
[null,"GERMANY",0.05,0,0.04,0.37967713094711791,0.4016534891070917,0.42723714727254547,0.44695800022850174,0.46553522140609721,0.48903441479753373,0.50562605823706541,0.52497620834352965,0.54567310180838413,0.55954429111266701,0.57256039720737473,0.58477140264465655,0.60479024241137891,0.62499784261805935,0.64032342378362384,0.64960071704670064,0.66888030159875311,0.67682555220573537,0.68420071331175003,0.70085896237679324,0.70706296774708777,0.71974117178534425]
[null,"SLOVAK REPUBLIC",0.05,0,0.04,0.45216935241459966,0.47063747849009491,0.48822616999056651,0.50497730475292046,0.52093076643135261,0.53612453945843119,0.5505947994842203,0.56437599950878103,0.57750095191312456,0.59000090658392845,0.60190562531802683,0.61324345268383484,0.62404138350841409,0.63432512715087075,0.64411916871511499,0.6534468273477283,0.66233031175974133,0.6707907731045154,0.67884835533763355,0.6865222431786987,0.69383070778923661,0.70079115027546368]
[null,"ISRAEL",0.06,0,0.04,0.55485047884118177,0.57543904177025607,0.58664485506671704,0.63649020539682943,0.65731007176652245,0.6734524858833435,0.70833699828329366,0.7284671676415142,0.72697909369160574,0.73128771919714552,0.74269935671247878,0.7381250792074745,0.76063441520242481,0.75416395475601561,0.74712697662324268,0.76733825826066082,0.77968884693267504,0.77864188455994332,0.96132089008579613,0.95590049122738452,0.96178412483217113,0.94523707778696897]
[null,"AUSTRIA",7.0000000000000007E-2,0,0.04,0.60136696463502226,0.60202520059347842,0.60264037438642848,0.60321530316488681,0.60375261978026751,0.60425478484137141,0.60472409798259064,0.60516270839494424,0.60557262466817208,0.60595572398894582,0.60631376073733212,0.6066483745208715,0.60696109768305728,0.60725336232061344,0.60752650684169529,0.60778178209504286,0.60802035709817026,0.60824332439081352,0.60845170503814294,0.60864645330667566,0.60882846103427646,0.60899856171427702]
[null,"KOREA",7.0000000000000007E-2,0,0.04,0.38642311376024402,0.40108952945296511,0.41557751737055693,0.43113802994743244,0.44297910507336058,0.45490007110712777,0.46511151316893201,0.47593737705272365,0.48894496413425481,0.49704389939319915,0.50454085986167752,0.51147994637019334,0.5194781449051904,0.53051971917791152,0.53585918846633152,0.54233984042641437,0.54683092374770514,0.55312555967957988,0.56349139200225073,0.56671345814833618,0.56965259701601068,0.57233203716863523]
[null,"SWEDEN",7.0000000000000007E-2,0,0.04,0.2963643958140551,0.31792834428612882,0.40214868833419276,0.42093147027700045,0.45060009569164394,0.4676332597081127,0.48058146989263312,0.50525529291379934,0.52254479539176635,0.53552820315143568,0.67635303847616179,0.68044050953324142,0.68307628026171163,0.68443279899858556,0.70819603016454791,0.73223186559948616,0.72949191711705674,0.72595442255015585,0.7633843444355296,0.75740145150572435,0.75883088164353463,0.75167968693425435]
[null,"NETHERLANDS",0.08,0,0.04,0.44028841983829525,0.44767411714623151,0.45451272576469076,0.46084477078178276,0.46670777542723824,0.47213648343228964,0.4771630649184484,0.48181730703526215,0.48612679047675605,0.49011705292258395,0.49381174037242453,0.49723274727042505,0.50040034625005525,0.50333330826823131,0.50604901384061651,0.50856355603726944,0.51089183584898534,0.51304765048946266,0.51504377515657163,0.516892038737228,0.51860339390450216,0.52018798202234884]
[null,"FRANCE",0.01,0.01,0.04,0.78170272629382453,0.80686442053893659,0.83310735039036588,0.85723220675226897,0.88164525778340586,0.90581164459289432,0.92938391627089367,0.95167450182587954,0.97309916051248635,0.99598657963352588,1.016690703954358,1.0398817739882731,1.0611406472865206,1.080882777500042,1.1027746199725197,1.1210755359032671,1.1408101267263646,1.1605154886570124,1.1779033054640469,1.1985986252414706,1.2182781671618148,1.2353924101521812]
[null,"SWITZERLAND",0.01,0.01,0.04,0.14548759709499107,0.18262091666992555,0.21902256315059854,0.25470695338750948,0.28968822016224838,0.32398021778477443,0.35759652758040816,0.39055046326870729,0.42285507623635643,0.45452316070616255,0.48556725880419815,0.5159996655271033,0.54583243361151179,0.57507737830753058,0.6037460820581616,0.63184989908652234,0.65939995989267974,0.68640717566187581,0.71288224258589938,0.73883564609930319,0.76427766503215677,0.7892183756809692]
[null,"FRANCE",0.02,0.01,0.04,0.78490500527117735,0.80306532050320822,0.82413785608325107,0.84108630387732553,0.85917100852074058,0.87727355005902352,0.89451064045059892,0.90952721734696862,0.92320383648370374,0.94056714604109515,0.95366495348778357,0.97297805580825525,0.98817294484258222,1.0005221386054213,1.0185806655145897,1.0287962519791054,1.0424947129693249,1.0565164882770304,1.0660622448252199,1.0831336309545831,1.0983984174729491,1.1085170920402239]
[null,"POLAND",0.02,0.01,0.04,0.44188370861592613,0.46892615198148907,0.49517110229499095,0.52064203100022921,0.54536171965575209,0.57054262408508127,0.59386654462649724,0.61650093881221213,0.63846613348042325,0.65978185736713513,0.68046725868300884,0.70054092217410024,0.72002088568162503,0.738924656215461,0.7572692255556468,0.77507108539574354,0.79234624204149451,0.80911023067783483,0.8253781292169291,0.84116457173952186,0.85859349822264408,0.87347329490563186]
[null,"JAPAN",0.03,0.01,0.04,1.8683069211552068,1.8359272755989053,1.8047902415731834,1.7748480236476667,1.7460546679731261,1.7187974714069465,1.6934452646604785,1.6692055304344462,1.6456424881228604,1.6230379273227187,1.6004765693770544,1.5784711164079017,1.5573064270695434,1.5369502719947357,1.5173716604170271,1.499014346357133,1.482297655086358,1.4663631726052999,1.4507589663936873,1.4358061170954108,1.4205249315806392,1.4054893575417584]
[null,"LUXEMBOURG",0.03,0.01,0.04,0.17284287172743984,0.20614714190852618,0.23816124378402978,0.26893515695859826,0.29851692488570436,0.32695272987186813,0.35428696517530345,0.38056230431154803,0.40581976767427469,0.43009878657529055,0.45343726480370145,0.47587163780034736,0.49743692953988983,0.51816680720935282,0.53809363376848296,0.55724851847398149,0.57566136544648805,0.59336092035613575,0.6103748152995635,0.62672961193844401,0.64245084296687882,0.6575630519723914]
[null,"ITALY",0.04,0.01,0.04,1.1559058241247693,1.1472767498373031,1.1367058526867724,1.1287702403781223,1.1163054258018106,1.1193109082052155,1.1153072867014699,1.1017827204151638,1.1015812520139701,1.0886336148529252,1.0817888787824477,1.0746409054067889,1.0626259209068956,1.0615774443709638,1.0670342693008859,1.0638165818157967,1.0547660585443546,1.08632256753289,1.074494716976016,1.0629959059906728,1.0581996742087989,1.0698871214032593]
[null,"TURKEY",0.04,0.01,0.04,0.31891237296782476,0.34425419924706324,0.37009606274389006,0.40122944942409838,0.42978163782345463,0.45889359288327014,0.48408100811194177,0.50479609631278144,0.52526661080026371,0.54271718223166432,0.55831794359834375,0.57311299182481756,0.60125291097377886,0.61878477069450144,0.64272654894599324,0.66808929568073927,0.68742849422514762,0.70034677251156552,0.71376518499383168,0.72338945491057083,0.72864917391799922,0.73854108706179844]
[null,"LUXEMBOURG",0.05,0.01,0.04,0.17069257520142203,0.200954809242265,0.22949062634819892,0.25639851612277131,0.28177134947927518,0.30569669917894876,0.32825714208293144,0.34953054416118007,0.36959032924203677,0.38850573243002057,0.40634203906649752,0.42316081005798911,0.43902009434982475,0.45397462927847693,0.46807602949408472,0.48137296510521904,0.49391132966074397,0.50573439854855629,0.51688297835790331,0.52739554772079511,0.53730839011861864,0.54665571911232325]
[null,"DENMARK",0.06,0.01,0.04,0.32767903666792986,0.3458984246250682,0.36271227695684405,0.37822483191715867,0.39253279999948093,0.43248841772386087,0.44488784792976044,0.45620374553648574,0.46652261208195089,0.4759243930045185,0.48448295819645565,0.49226654813841519,0.50778776943413906,0.5140780936691508,0.51975247492299337,0.52486291595978274,0.52945734583259307,0.5799759588447837,0.58254840224526627,0.584691065205314,0.58644701434879809,0.58785564280705915]
[null,"NEW ZEALAND",0.06,0.01,0.04,0.3725192056187363,0.38724702661605248,0.40016540578062276,0.41144111227100311,0.42122723210138752,0.42966422248610986,0.43688088805127079,0.48346397971970329,0.48839768831808911,0.49230808165748274,0.49530214903860764,0.4974775881530093,0.56136864440405199,0.56106387361095322,0.56008695869401248,0.55852140725844435,0.55644300212177134,0.65360024751455037,0.64812561925980472,0.64226813039542607,0.70345958148675991,0.69505540569438806]
[null,"AUSTRALIA",7.0000000000000007E-2,0.01,0.04,0.32807684797423742,0.3433330098685583,0.38232871983154965,0.39520411027963087,0.41192734548275994,0.42292478601030392,0.43188656781954393,0.45762319701439552,0.46434844999289165,0.47524406585825951,0.48009622632905485,0.48418038979540196,0.5076101390315938,0.50991614087474135,0.52208904548311641,0.52302918938224241,0.52352054057482378,0.54693982868174007,0.54592809203735504,0.54617567254438193,0.55046193155412648,0.5484201554263185]
[null,"SLOVAK REPUBLIC",7.0000000000000007E-2,0.01,0.04,0.4425931402985786,0.44954301869027352,0.45597392309639445,0.46192460728823398,0.46743093114484502,0.47252607675103636,0.47724074835850505,0.48160335741510618,0.48564019377727941,0.48937558413739185,0.49283203862070135,0.49603038643536712,0.49898990139295563,0.50172841805584867,0.50426243921148195,0.50660723532107155,0.50877693654212242,0.51078461787926555,0.51264237797655743,0.51436141202605479,0.51595207923203013,0.51742396523737388]
[null,"SWEDEN",7.0000000000000007E-2,0.01,0.04,0.29426833890282261,0.31322465843583924,0.39340437592745725,0.40911894201746735,0.43531885482044858,0.44923310341561823,0.45922819063883857,0.480350123961306,0.49438733753036984,0.50433821721215366,0.63345547039333805,0.63448779511889419,0.63425873653109355,0.63293996423108745,0.65215939886187224,0.67149766709453607,0.6665174402400833,0.66093231091127047,0.69209072941663041,0.68436780806790187,0.68333333902779936,0.67479817362605599]
[null,"SPAIN",0.08,0.01,0.04,0.7765148672134744,0.75605932336486947,0.73288821468246867,0.71414188313240723,0.69412667192357591,0.67556817571156635,0.67692100234249886,0.66520935405647397,0.64937578780401606,0.64893419506915972,0.63454308389577585,0.62112600208814628,0.64065357960098268,0.62737549135436321,0.61494739513578933,0.60692650414723792,0.59585502553038372,0.6160775156208308,0.60472716731194365,0.59407508441996015,0.60218798268545337,0.59180224986506791]
[null,"FINLAND",0.01,0.02,0.04,0.47918303568781462,0.50513593058417239,0.53032802425176895,0.55478161934747505,0.57851836473255203,0.60155927463847036,0.62392474727088909,0.64563458286826758,0.66670800123108886,0.68716365873722474,0.70701966485849777,0.72629359819306727,0.74500252202782669,0.76316299944460009,0.78079110798349816,0.79790245387643,0.81451218586335694,0.8306350086035299,0.84628519569358396,0.86147660230400291,0.87622267744515903,0.89053647587377083]
[null,"SWEDEN",0.01,0.02,0.04,0.28245445143662246,0.3143099735096207,0.34907798770414655,0.37913531540852557,0.40958919160810442,0.43812799065314945,0.46550880916154541,0.49333164211844788,0.51981497360552054,0.54519667175198638,0.57593729056838106,0.59954513583979596,0.62238570007936311,0.64448222069167327,0.66777108181586842,0.69087419170632658,0.71097829902372334,0.73041916699235554,0.75295460018102289,0.7712023087657488,0.78952370419869855,0.80658459414111738]
[null,"KOREA",0.02,0.02,0.04,0.39223411500618155,0.41699100496528868,0.44095722972003704,0.46442578041912908,0.48640090161208999,0.50770102284980134,0.52797916380148657,0.54772939148640021,0.5672903076723026,0.58528037128932675,0.60255629675584299,0.61914612006492353,0.63537867716542062,0.65165236117689507,0.66635724605438718,0.68076462243616875,0.69432249289257308,0.70773063196741437,0.72141810100007797,0.73342319455708616,0.74494655364526674,0.75600718973949477]
[null,"POLAND",0.02,0.02,0.04,0.43866577026447684,0.4616279738044709,0.48369377495458993,0.504898075289407,0.52527441928581287,0.54599350255726964,0.56484111363847289,0.58295105629923205,0.6003520886859306,0.61707185000397158,0.63313690401128442,0.64857278082207692,0.6634040170864498,0.67765419460897336,0.69134597746684368,0.70450114768590621,0.71714063953056661,0.72928457246141021,0.74095228281230185,0.75216235423669298,0.76479347269439635,0.77514481427008231]
[null,"BELGIUM",0.03,0.02,0.04,0.85048534332001069,0.84952345642490945,0.84860789684457461,0.84773643331864978,0.84690694205087602,0.84611740153329129,0.84536588761973253,0.84465056883660139,0.84396970191947607,0.84332162756470219,0.84270476638559055,0.84211761506338267,0.84155874268359365,0.84102678724880442,0.8405204523594173,0.84003850405427127,0.8395797678034187,0.83914312564574389,0.83872751346444263,0.83833191839372134,0.83795537635039108,0.83759696968436259]
[null,"BELGIUM",0.04,0.02,0.04,0.84418322492379694,0.83579866602922004,0.82789467008787687,0.82044369352175428,0.81341977141945199,0.8067984270545363,0.8005565865898725,0.79467249867069378,0.78912565862621942,0.78389673701566775,0.77896751226967165,0.77432080719237428,0.76994042910291793,0.76581111340772801,0.76191847040698313,0.75824893514987068,0.75478972016390511,0.7515287708935765,0.74845472369304011,0.74555686622646988,0.74282510013807546,0.74024990586168515]
[null,"CZECH REPUBLIC",0.04,0.02,0.04,0.34849677388611461,0.36852259981722718,0.3874006408533438,0.40519668255405722,0.42197273996423185,0.43778727372193799,0.4526953937801077,0.46674905145183604,0.47999722044856341,0.49248606754200919,0.50425911344457885,0.51535738446887169,0.52581955549478832,0.53568208474244761,0.54497934082055777,0.55374372249298442,0.56200577158086751,0.56979427939372906,0.57713638706045334,0.58405768010977877,0.59058227762988236,0.59673291631776215]
[null,"SLOVENIA",0.04,0.02,0.04,0.69288483649506216,0.69317198010469649,0.69344266601121474,0.69369783749171821,0.69393838375916128,0.69416514306104959,0.69437890560053706,0.69458041629009892,0.69477037734737845,0.69494945074224967,0.69511826050362902,0.69527739489406948,0.69542740845971873,0.69556882396278186,0.69570213420322546,0.69582780373607223,0.69594627049026425,0.69605794729474402,0.69616322331706648,0.69626246541955739,0.69635601943774283,0.69644421138550383]
[null,"GERMANY",0.05,0.02,0.04,0.3742154456830537,0.38946373384751515,0.40813584608922787,0.42114470038838225,0.43308661277426702,0.44954351048531926,0.4596208363807025,0.47218346968378178,0.48588295576763402,0.49352785033123159,0.50047139010775832,0.50676933444319627,0.51971647064004445,0.53271929202035928,0.54157100715587159,0.54543742563360531,0.55748323154709589,0.56032258667479917,0.56278196767678179,0.57262392985620836,0.57424110801961725,0.58093629530127822]
[null,"CZECH REPUBLIC",0.06,0.02,0.04,0.34371038155632638,0.35789713425483377,0.37101843715763377,0.38315430739699752,0.39437875267942801,0.40476022260398437,0.41436202608581574,0.42324271743046221,0.43145645341330202,0.43905332354171467,0.44607965551397927,0.45257829773767971,0.45858888063048409,0.46414805829678502,0.46928973205400015,0.47404525717166102,0.47844363408403706,0.48251168524235755,0.4862742186851251,0.48975417932401488,0.49297278886793822,0.49594967523856615]
[null,"IRELAND",0.06,0.02,0.04,0.40993579108325429,0.41914890037296898,0.42767008913519144,0.4355513218046535,0.44284066019668267,0.44958255660070523,0.45581812486191758,0.46158539110425223,0.4669195256236145,0.47185305736553296,0.47641607229516542,0.4806363968693721,0.48453976772971902,0.48814998865123821,0.49148907570406764,0.49457739151319602,0.49743376943506817,0.50007562840831299,0.50251907917897976,0.50477902254807572,0.50686924024054336,0.508802478949818]
[null,"AUSTRALIA",7.0000000000000007E-2,0.02,0.04,0.32575281327661776,0.33822734712242752,0.37397744868885263,0.38408380240688356,0.39796794368412197,0.40636340522132658,0.41287543083228795,0.43535626732999194,0.43979480107670998,0.44821501596611529,0.45101941060354628,0.45318328176079992,0.47327641664655073,0.47385276782567382,0.48352226785938573,0.48295591093816992,0.48205839537632689,0.50189051403625851,0.49968971887076735,0.49868985599653348,0.50134016394666636,0.49841842760731619]
[null,"JAPAN",7.0000000000000007E-2,0.02,0.04,1.8052904324174048,1.6940933215483132,1.5921744831735196,1.4987591267555569,1.4131372015707302,1.3357976556384259,1.2671265201012178,1.2044758551626609,1.1463905716409997,1.0932647629638073,1.0424995854724384,0.99517926391883738,0.95178804886263757,0.91199910362649983,0.87551281817543081,0.84321433983995042,0.81584936190353896,0.79102582865922755,0.76760522288786703,0.74624115919577372,0.72455035470086249,0.70385330304212834]
[null,"IRELAND",0.08,0.02,0.04,0.40432629612148518,0.4070354903063591,0.40949481690845946,0.41172732108611043,0.41375392255456672,0.41559361161453029,0.4172636271010623,0.41877961792035423,0.42015578968804829,0.42140503784318112,0.42253906848509531,0.4235685080656274,0.42450300296444027,0.42535130988057374,0.42612137788723092,0.42682042291869177,0.42745499538733783,0.42803104156439531,0.42855395929955986,0.42902864860163381,0.42945955755413362,0.429850723996127]
[null,"JAPAN",0.08,0.02,0.04,1.793913155613331,1.6684467558268048,1.5545110823101758,1.4510456973168429,1.3570877418977614,1.2731254046340847,1.1995204679058697,1.1330135293885,1.071831936013919,1.0164064605922472,0.9636084818889693,0.91471627807013434,0.87029272605597896,0.82992869557570148,0.79325256718196369,0.76131426902155963,0.73498113321290071,0.7113587862223012,0.68911544980421047,0.66903708263731454,0.64829307824600602,0.62847791654473451]
[null,"CANADA",0.01,0.03,0.04,0.35350711572602705,0.37978109909215779,0.40499815314913562,0.43096890447658698,0.45428541694201086,0.47665914025680944,0.49812698839934533,0.51872444146823726,0.54076608605694565,0.55979447257047854,0.57804653057994348,0.59555272217097766,0.61234232552190659,0.6315278078291704,0.64702813572443574,0.66188892732986659,0.67613534437954725,0.68979157004134317,0.70611527182967537,0.71870016479334831,0.73075871945902693,0.74231170985438089]
[null,"SWEDEN",0.01,0.03,0.04,0.28050727815132881,0.30977357175465181,0.34166835454828998,0.36872296669311383,0.39596200719665547,0.42115806207865603,0.44506730091212021,0.46922997215367618,0.49195636896162465,0.51349171655207348,0.53990329405072113,0.55947934660319143,0.57822182165464908,0.59616375581257364,0.61509629976028313,0.63374542465595796,0.64955174568368057,0.66467185485098534,0.6825105406748293,0.69639122797068498,0.7102720393209857,0.72296247230102351]
[null,"FINLAND",0.02,0.03,0.04,0.4722229087844933,0.48947925831381428,0.50590449106588076,0.52153863608022188,0.53641979447955601,0.55058423232396392,0.56406646899292179,0.57689936131060504,0.58911418361946111,0.60074070399720236,0.61180725680297166,0.62234081172946132,0.6323670395292792,0.64191037457574673,0.65099407441057167,0.65964027642354073,0.66787005180234171,0.6757034568840109,0.68315958203313476,0.69025659816593821,0.69701180103363625,0.7034416533729646]
[null,"NORWAY",0.02,0.03,0.04,0.17475437246531353,0.20633768557520799,0.23639985301276226,0.26501413764778431,0.29225027379381724,0.31817463715383326,0.34285040658084265,0.36633771804763254,0.38869381120086849,0.40997316885671847,0.43022764977795414,0.44950661505611483,0.46785704840673409,0.48532367067079191,0.50194904880143909,0.51777369960159825,0.53283618846525638,0.54717322336308438,0.56081974430143178,0.57380900847271277,0.58617267130469508,0.59794086360622045]
[null,"GREECE",0.03,0.03,0.04,0.38823143305593066,0.40594536059565545,0.42264243622929154,0.43838103141605372,0.45321616685460825,0.46719970483043483,0.48038053052166541,0.49280472289722449,0.50451571580471721,0.51555444981121434,0.52595951532775398,0.53576728751791325,0.54501205346207304,0.55372613202193721,0.5619399868243351,0.56968233275929436,0.57698023636468487,0.58385921044837863,0.59034330327870554,0.5964551826550154,0.60221621515224377,0.6076465408165177]
[null,"UNITED KINGDOM",0.03,0.03,0.04,0.9802018398974105,0.9644736621138672,0.96921121473860594,0.95312525156866135,0.94380066143312258,0.92850066341413762,0.9374876210950237,0.92256707923152614,0.91184838488741837,0.90743630813375897,0.89343749626064428,0.88581785494552556,0.8836487923872558,0.87039603019973011,0.86854442423988565,0.85575164977543938,0.852691870002807,0.85732897164180943,0.85269957920030803,0.85587265222993059,0.85165244753172442,0.83949802649883865]
[null,"ITALY",0.04,0.03,0.04,1.1384136203869342,1.1093490189427628,1.0798601326459678,1.0542385932148601,1.0257060815566832,1.0124631654760283,0.9937890327623643,0.96772414429018583,0.95429939350175486,0.93077761349827093,0.91338168444085421,0.89654398469294694,0.87650107153918633,0.8661243395797652,0.86148173534151262,0.85041646128303339,0.83535655744811699,0.85207580639309899,0.83573622266053882,0.82024420936640585,0.81028696459394611,0.8128526010838244]
[null,"SLOVAK REPUBLIC",0.04,0.03,0.04,0.44550366139197106,0.45589214095591019,0.46559012411866135,0.47464350645879499,0.48309513298991297,0.49098500092411596,0.49835044895828606,0.50522633397898242,0.51164519602220138,0.51763741226867177,0.52323134080346478,0.52845345482026229,0.5333284679053979,0.53787945099458334,0.54212794155580946,0.54609404551513174,0.5497965324077031,0.55325292420435324,0.55647957823408623,0.55949176459492711,0.56230373841946124,0.56492880733706197]
[null,"ISRAEL",0.05,0.03,0.04,0.51473912180163428,0.5251339492164423,0.52853554460845165,0.5584816795562384,0.56855180679362549,0.57525090767488596,0.59361623496270077,0.60294196000368494,0.59754927347389541,0.59618304075288031,0.59948032960940278,0.59254586966644918,0.6029957549798981,0.59511033618440701,0.58704870960811029,0.59534647475559299,0.59900358201112103,0.59490329467324643,0.68487777767209013,0.67811513324952855,0.67770339191366735,0.66495386583593308]
[null,"CZECH REPUBLIC",0.06,0.03,0.04,0.34128697033630762,0.35259110673777933,0.36294477627567268,0.37242789547139821,0.38111366135867203,0.38906911646700126,0.39635566630060559,0.40302955330702106,0.40914229099379079,0.41474106154404738,0.41986908000004308,0.42456592782564867,0.42886785842246611,0.43280807695774509,0.43641699666399064,0.43972247358856076,0.44275002160520283,0.44552300934713585,0.44806284058173251,0.45038911941906246,0.45251980162947641,0.45447133323820871]
[null,"NETHERLANDS",0.06,0.03,0.04,0.4367544126787633,0.44003117354783589,0.44303241999322202,0.44578131763508522,0.4482990842973521,0.45060515378101851,0.45271732586717583,0.45465190370758346,0.45642381966326007,0.45804675056239597,0.45953322326722834,0.46089471136471166,0.46214172372730855,0.46328388562747069,0.46433001303190563,0.4652881806490835,0.46616578425521837,0.46696959777979685,0.46770582559128121,0.468380150386559,0.46899777705378531,0.46956347284717803]
[null,"UNITED STATES",0.06,0.03,0.04,0.7981454052737742,0.77314433231058244,0.7510652644674537,0.73154905030801642,0.71396452589375869,0.69791534572854874,0.68312934090130306,0.67429617222081395,0.66453316038948818,0.65483651891089423,0.65116005500692631,0.64906197207018201,0.64005021089997061,0.63091144163280077,0.62480037897135543,0.61719490604086746,0.6101049549044778,0.6036471187552469,0.59707320426723176,0.58959289675377424,0.58091570925168123,0.57368757743050358]
[null,"NETHERLANDS",7.0000000000000007E-2,0.03,0.04,0.43372537054007843,0.43354413354547883,0.43337968658549381,0.43323047420913491,0.43309508506444849,0.43297223854899025,0.43286077269701856,0.43275963318883243,0.4326678633783016,0.4325845952442568,0.43250904118015659,0.43244048654437012,0.43237828290061142,0.43232184188458872,0.43227062963885526,0.43222416176322398,0.43218199873298024,0.43214374174156073,0.432109028928368,0.43207753195604931,0.43204895290485695,0.43202302145472332]
[null,"FRANCE",0.08,0.03,0.04,0.82952894487079321,0.79127005319672294,0.77928252538966303,0.74518956847927564,0.72333862081150146,0.7080544424815407,0.68954781850687885,0.6646082680799158,0.6378081917694095,0.63650910778249192,0.61422509694276239,0.64807827532036721,0.64046941291456916,0.62023349404957329,0.65997750049314186,0.63436304119161724,0.62728246079690664,0.62282502170523046,0.60166395725274302,0.61820557427961442,0.62645717028517078,0.61157914415039838]
[null,"AUSTRALIA",0.01,-0.02,0.05,0.33647418195856477,0.38991808323177851,0.44584100900724039,0.50054320156905852,0.55650441455896116,0.6124632157115657,0.66882580727065422,0.72787478480512779,0.78548012299023706,0.84444187033431028,0.90320543747314108,0.96253086204788663,1.0247642409180158,1.085361527662132,1.1484321398630715,1.2102925013645713,1.2727469881592939,1.3386243887665397,1.4024105014954742,1.4671726589368008,1.5333759626437586,1.5990856001782603]
[null,"IRELAND",0.01,-0.02,0.05,0.44560648704079886,0.50019851186178899,0.55535311362072026,0.61107608973602801,0.66737329736919404,0.72425065404040578,0.78171413825056146,0.83976979010968034,0.89842371197179238,0.95768206907637188,1.0175510901963745,1.0780370682929625,1.1391463611769672,1.2008853921771752,1.2632606508154931,1.3262786934890807,1.3899461441595087,1.4542696950490086,1.5192561073439166,1.5849122119053507,1.65124490998722,1.7182611739616285]
[null,"SPAIN",0.01,-0.02,0.05,0.8175500071191053,0.87646537236989008,0.93547914392748088,0.99541042818062186,1.055614423775862,1.116413152859947,1.1798840291673858,1.2427493682713922,1.3055115461719007,1.3707130680554176,1.4348040002237157,1.4995295291111983,1.5686538277596893,1.6348163802431757,1.7016345626899818,1.7697581089580809,1.8379314261301811,1.9116128363330582,1.9813081088672528,2.0516954314013924,2.12580011025607,2.1976860591508816]
[null,"JAPAN",0.02,-0.02,0.05,1.9344967677300724,1.9852681157512537,2.036050523568715,2.0868441771153861,2.1376492588396458,2.1887988521272508,2.2406560779831413,2.2926748225269651,2.344524691158111,2.3964617891088449,2.4477005122144346,2.4986762477503284,2.5496631440099988,2.6006613865914754,2.6516711576154499,2.7031756158477842,2.7556891324598287,2.8084087278158982,2.8608668125801344,2.9134295006864761,2.964989159922816,3.0161709199611897]
[null,"CANADA",0.03,-0.02,0.05,0.3852220011034716,0.43146998011496773,0.47708685785006794,0.53106802503235528,0.57615270998042678,0.62061145033001297,0.66445607793814065,0.70769813964011419,0.76459933590134244,0.8073232926426932,0.84944870577200027,0.89098699420496563,0.93194930027632139,0.99543563811817715,1.0359717343058219,1.0759307740495627,1.1153239437550488,1.1541621563562383,1.2206673863942932,1.2590072029937218,1.2967932940950997,1.3340365450052087]
[null,"MEXICO",0.03,-0.02,0.05,0.41153965074520343,0.46142957167863557,0.51131443464727466,0.55628448168124489,0.60399034420406095,0.64759151110044988,0.69041031236865968,0.75334156150065279,0.79565701802602551,0.83719902038459737,0.88176085149399297,0.93160863508952763,0.98145770733152016,1.0208391648730513,1.0667779280439789,1.1049265796777208,1.1423769281382603,1.2212425109398577,1.258246017106051,1.2945533414987473,1.3301812077119439,1.3816406986115508]
[null,"TURKEY",0.03,-0.02,0.05,0.33267494345027382,0.38007101902211454,0.42843036710913357,0.48201537539236317,0.5343986596523016,0.58824897299018331,0.6395147980342295,0.68731044419273635,0.73550685367541369,0.781304541121843,0.82570421060936217,0.86978274868709915,0.92851514327005247,0.9768640366207012,1.0330283305082042,1.0918223598967975,1.1448441760931807,1.1910330437989729,1.2383454392394548,1.2815061654007935,1.3195453021894317,1.3636829171318392]
[null,"LUXEMBOURG",0.04,-0.02,0.05,0.18317072308373858,0.22972009721716888,0.27539256006394119,0.32020463114593917,0.36417251878526191,0.40731212596670124,0.44963905608977756,0.49116861861241901,0.53191583458832314,0.57189544210000298,0.61112190158948487,0.64960940108858378,0.6873718613506512,0.72442294088564652,0.76077604090035966,0.79644431014556472,0.83144064967186482,0.86577771749594234,0.89946793317890739,0.93252348231839388,0.96495632095603767,0.99677817990192075]
[null,"GREECE",0.05,-0.02,0.05,0.40503919471269706,0.44362409593070667,0.48112157038941361,0.51756226471274391,0.55297596181996533,0.5873916052672159,0.6208373229030284,0.65334044985717021,0.68492755088160429,0.71562444206181175,0.74545621191624045,0.7744472419011087,0.80262122633732602,0.83000119177582721,0.85660951581713052,0.88246794540051599,0.90759761457776078,0.93201906178596794,0.95575224663359393,0.97881656621340529,1.0012308709556903,1.0230134800346853]
[null,"SLOVAK REPUBLIC",0.05,-0.02,0.05,0.46701537341521371,0.50385361847931365,0.53965366227338551,0.57444476411407719,0.60825535871144532,0.6411130794085963,0.67304478076637153,0.70407656051153689,0.73423378086641111,0.76354108927736764,0.79202243855915233,0.81970110647147965,0.84659971474390638,0.8727402475645345,0.89814406954765291,0.92283194319499817,0.94682404586491598,0.9701399862632808,0.99279882046966095,1.0148190675118183,1.0362187245012815,1.0570152813423532]
[null,"CHILE",0.06,-0.02,0.05,0.1998517201928906,0.24238709832472391,0.28333375434831048,0.32275101895815872,0.36069600476847014,0.39722371313865157,0.43238708454082736,0.4662370630664851,0.49882284874082633,0.5301913987413831,0.56038830606836532,0.58945737945131216,0.61744073033799618,0.64437881447152623,0.6703108207882853,0.69527416862692626,0.71930509916875818,0.74243872326710947,0.76470824815739491,0.78614582793805343,0.80678264878185357,0.82664877006883786]
[null,"SLOVAK REPUBLIC",0.06,-0.02,0.05,0.46378956400984478,0.49646665769141779,0.52792323612958958,0.55820488653214262,0.58735549338866266,0.6154173020684085,0.64243098004274968,0.66843567582089902,0.69346907568434613,0.71756745830222024,0.7407657473067194,0.76309756190481282,0.78459526559955051,0.80529001309159665,0.82521179542895295,0.84438948347030562,0.86285086972497671,0.88062270863012748,0.89773075532357316,0.91419980296839953,0.93005371868348041,0.94531547813196026]
[null,"ISRAEL",7.0000000000000007E-2,-0.02,0.05,0.60648511422492579,0.64370498097378004,0.66841473377074845,0.74897294208079879,0.78754006701144907,0.81964092274854017,0.88181762486290893,0.92011585945895302,0.92659744736814853,0.94147341950558872,0.96729457623491411,0.96810721207804618,1.0114604737599391,1.0088654367750864,1.0050281163964851,1.0470299862248065,1.0758180484206228,1.0815156282199929,1.4500429281443488,1.4491452467035515,1.4687044323187002,1.4474549860292645]
[null,"NETHERLANDS",7.0000000000000007E-2,-0.02,0.05,0.45804026951499449,0.48681081101656276,0.51424790953036048,0.54041336681988716,0.56536612029073086,0.58916237574642771,0.61185573399141802,0.63349731156627054,0.65413585588712941,0.67381785504873415,0.69258764253834404,0.71048749709643078,0.72755773794907885,0.74383681562659953,0.75936139857292839,0.77416645574089404,0.78828533535940082,0.80174984004994665,0.81459029846168196,0.82683563358635825,0.83851342790704886,0.84964998552739113]
[null,"LATVIA",0.08,-0.02,0.05,0.29747988440710083,0.33106565042243086,0.36279823358128388,0.39277988811534759,0.42110722611049467,0.4478715288269981,0.47315904084183491,0.49705124796091732,0.51962513979678493,0.54095345785788451,0.56110492994887051,0.58014449163725479,0.5981334955000519,0.61512990882468987,0.63118850040125651,0.64636101700799009,0.66069635015872064,0.67424069364958472,0.6870376924126842,0.69912858315635318,0.71055232724523132,0.72134573624832898]
[null,"UNITED STATES",0.08,-0.02,0.05,0.86177913202485057,0.86741046909751718,0.87420507813265047,0.88208530401333152,0.89037688425531103,0.89865946249308493,0.90669324612773006,0.92599282724034904,0.9408737719748862,0.9537356644736007,0.98412009658802113,1.0180786212340744,1.0262123367741809,1.0321393450160927,1.0463607790481095,1.0529208877218637,1.0593543571438275,1.0661637520333267,1.0711831403726131,1.0717880249062472,1.0667708774353846,1.0650333857810723]
[null,"NETHERLANDS",0.01,-0.01,0.05,0.47425093325139639,0.52429793100394895,0.57434993395679679,0.62440694261050989,0.67446895746570878,0.72453597902306333,0.77460800778329364,0.8246850442471706,0.87476708891551436,0.92485414228919549,0.97494620486913441,1.0250432771563021,1.0751453596517195,1.1252524528564574,1.1753645572716369,1.2254816733984284,1.2756038017380547,1.3257309427917858,1.375863097060944,1.426000265046901,1.476142447251078,1.5262896441749478]
[null,"POLAND",0.01,-0.01,0.05,0.45965543957352761,0.50969909626011767,0.55974489177210862,0.60979285470004507,0.6598430133563753,0.71055585122874487,0.76065488544455617,0.81075576417280038,0.86085851894341181,0.91096318097912898,0.96106978119853226,1.0111783502190597,1.0612889183599885,1.1114015156453858,1.1615161718070308,1.2116329162873174,1.2617517782421048,1.3118727865435735,1.3619959697830182,1.4121213562736403,1.4637381912172156,1.5139125511996057]
[null,"FINLAND",0.02,-0.01,0.05,0.49439575254824414,0.53959769513591194,0.58436095774996244,0.62868979773218658,0.67258843110733524,0.71606103298409118,0.75911173795215958,0.80174464047549987,0.84396379528173915,0.88577321774780982,0.92717688428184808,0.96817873270137444,1.008782662607818,1.0489925357573953,1.0888121764283969,1.1282453717849048,1.1672958722369828,1.2059673917973679,1.2442636084347078,1.2821881644233586,1.3197446666897994,1.3569366871556734]
[null,"BELGIUM",0.03,-0.01,0.05,0.87826800166905938,0.9113003841022449,0.9436946004729293,0.97546297977143159,1.0066176127992856,1.0371703567708983,1.06713283982632,1.0965164654568202,1.125332416844975,1.1535916611208936,1.1813049535362281,1.2084828415575457,1.2351356688805974,1.2612735793670662,1.2869065209052326,1.3120442491960695,1.3366963314661862,1.3608721501090382,1.3845809062557994,1.4078316232772361,1.430633150217943,1.452994165164208]
[null,"POLAND",0.03,-0.01,0.05,0.45339567164768613,0.49462875287606695,0.53505600541953247,0.57469326624530415,0.61355605852965045,0.65395028588103288,0.69141775646599812,0.72814897339215667,0.7641585219349718,0.79946069506798834,0.83406949941642972,0.86799866108684698,0.90126163137547466,0.93387159235789052,0.96584146236251733,0.99718390133045043,1.0279113160640279,1.058035865366538,1.0875694650753565,1.1165237929908183,1.1501043466046748,1.1779864146239289]
[null,"TURKEY",0.03,-0.01,0.05,0.33030749475649512,0.37440859002372517,0.41902016420531241,0.46826387565341082,0.5158416898795023,0.56434145030522653,0.60988257181170813,0.65167732041269866,0.69343246205385034,0.73252546433781551,0.76993012873545186,0.80666774065591407,0.85650707692823913,0.89634086373580912,0.94286808788934107,0.99128502248386419,1.0340126232451814,1.0701995141842668,1.1070138029876284,1.1397888968231968,1.1677419658139345,1.2007320430686927]
[null,"ISRAEL",0.04,-0.01,0.05,0.51443623297886576,0.55743571302431894,0.59419428635741789,0.65337540803609662,0.696420406360864,0.73615566193066695,0.78669273870958301,0.82958595921701561,0.85600258169856347,0.88604512052695905,0.92095258620436871,0.94304322911818916,0.98629474284592678,1.0058722200374743,1.0241282305263051,1.0634801132118268,1.0968547909945014,1.1192049185535706,1.2648997371744912,1.2862634292376982,1.3165167010369827,1.3270772118637011]
[null,"GERMANY",0.05,-0.01,0.05,0.39052771719958573,0.42575831655705104,0.46467035764184406,0.49709517983547735,0.52803221055050897,0.5644467996977931,0.59284710996405221,0.62435219488704818,0.65743547622875476,0.6822730889902856,0.70592370837873286,0.72844401938047809,0.7606051519763618,0.79308693628377025,0.81944239790733631,0.83801548118100855,0.86943993619954707,0.8861479219513394,0.90198134002520114,0.93003207776241836,0.94416455559163825,0.96691347225795932]
[null,"TURKEY",0.05,-0.01,0.05,0.33292840612295443,0.37108288618102137,0.41032152306805331,0.45795606425426838,0.50255548378446235,0.54880542289306189,0.58948533424926819,0.62352671326015829,0.65760868288169028,0.68709871618486007,0.71384620269508803,0.73944339585609709,0.78931416539975752,0.82087389434932112,0.86466685850352443,0.91187174419869332,0.9484168869389622,0.97345193526099683,0.99984271996435892,1.0193314466610619,1.0305461809147383,1.051147616755755]
[null,"AUSTRALIA",0.06,-0.01,0.05,0.33855849361222207,0.37238471561084813,0.42551642269440404,0.45681184985661383,0.4913374232940465,0.51994810115922296,0.54599639310660619,0.58824826198314739,0.61145813984750585,0.63865040197515677,0.65896436685187354,0.67792231781020262,0.71679868391091339,0.73328932157857851,0.76080426363328713,0.77497020814904194,0.78809206438067514,0.82637936052853622,0.83732452940761148,0.84937936189774932,0.86601513721655343,0.8743403771857341]
[null,"NETHERLANDS",0.06,-0.01,0.05,0.457785298678278,0.48623484395805638,0.51334514058448866,0.53917923304344828,0.56379719803197503,0.58725628416550524,0.60961104510845388,0.63091346643773583,0.65121308653424992,0.67055711178345345,0.6889905263529249,0.70655619680220216,0.72329497176816115,0.73924577695775417,0.75444570566901104,0.76893010505080739,0.78273265830199479,0.79588546300104901,0.80841910574838494,0.82036273329492193,0.83174412032230594,0.84258973403241055]
[null,"IRELAND",7.0000000000000007E-2,-0.01,0.05,0.42417373861350866,0.45042833816058575,0.47521319565806264,0.49861058780143741,0.52069818540681334,0.5415493112497054,0.56123318346993822,0.5798151453506446,0.59735688223415906,0.61391662629487309,0.6295493498488367,0.64430694784181675,0.65823841012160533,0.671389984066464,0.68380532810956651,0.69552565666908928,0.70658987696506126,0.71703471817715558,0.72689485337218496,0.73620301460604598,0.74499010158222023,0.75328528422752761]
[null,"AUSTRALIA",0.08,-0.01,0.05,0.34380850216338404,0.37116762457018615,0.43294186248472455,0.45726192067365817,0.4866285217175943,0.50776829461630879,0.52576407454507934,0.56965449840331184,0.58414943020808252,0.60491140813644673,0.61621913814602081,0.62616547504773301,0.66953266915105947,0.67648510721558286,0.69966507794559762,0.70418381941948915,0.70782918275563145,0.7544436718676103,0.75533076961609369,0.75826793713022256,0.76851079131838129,0.76729227296815328]
[null,"FINLAND",0.08,-0.01,0.05,0.47408561702965291,0.49340218577408596,0.51146856133004681,0.52836565780962064,0.5441691524594281,0.55894982459729514,0.57277387261250956,0.58570321044941009,0.59779574490217924,0.60910563496275627,0.61968353438342316,0.62957681854042569,0.63882979661468908,0.64748391003992611,0.65557791810692645,0.66314807155529953,0.67022827493013404,0.67685023843072756,0.68304361993146923,0.68883615781095142,0.69425379518420394,0.69932079609446696]
[null,"SWEDEN",0.08,-0.01,0.05,0.30918801108090599,0.3402171876004052,0.46213342892610537,0.49068475732591083,0.53366266010160857,0.55911179166786285,0.57870146116736254,0.6148739059368139,0.64044230554000747,0.65982722322567411,0.89473848718309046,0.900731744632569,0.9043543877884348,0.9059067142259134,0.94265711978746669,0.97890775941161456,0.97390068428843013,0.96764626825276046,1.026108251349688,1.0159339976601709,1.0177346751901959,1.0057771017808173]
[null,"IRELAND",0.01,0,0.05,0.43910369884828443,0.48475613747354895,0.52995657175598909,0.57470947698612773,0.61901928414468099,0.66289038034126824,0.70632710924878062,0.74933377153344594,0.79191462528063938,0.83407388641647495,0.87581572912522254,0.9171442862625967,0.95806364976494729,0.99857787105440332,1.0386909614400033,1.0784068925148544,1.117729596549361,1.1566629668805553,1.1952108582975793,1.2333770874233461,1.2711654330924218,1.3085796367251696]
[null,"FINLAND",0.02,0,0.05,0.49075693674068438,0.53113425170655348,0.57071985461426811,0.60952926922967454,0.64757771493105365,0.68488011267750315,0.72145109086029713,0.75730499103950688,0.79245587356814395,0.82691752310602351,0.8607034540255134,0.89382691571128758,0.92630089775616442,0.9581381350550634,0.98935111279908139,1.0199520713716483,1.0499530111486755,1.0793656972045833,1.1082016639260617,1.1364722195353552,1.1641884505248572,1.1913612260047624]
[null,"GREECE",0.02,0,0.05,0.40761367635472073,0.44962125132815745,0.49080514836093858,0.53118151800092006,0.57076619411854923,0.60957470011622483,0.64762225501590642,0.68492377942735949,0.72149390139937175,0.75734696215624719,0.79249702172181069,0.82695786443314789,0.8607430043462232,0.89386569053551301,0.92633891228971887,0.95817540420560632,0.98938765118196703,1.0199878933156539,1.0499881307016214,1.0794001281388448,1.1082354197439657,1.1365053134744756]
[null,"BELGIUM",0.03,0,0.05,0.87155512453863238,0.89617002382391409,0.92006798429506209,0.94326988766510922,0.96579600744185434,0.98766602664257619,1.0088990549927934,1.0295136456240701,1.0495278112855051,1.0689590400830153,1.0878243107602081,1.1061401075341837,1.123922434499206,1.14118682961088,1.1579483782629914,1.1742217264689228,1.190021093659148,1.2053602851059688,1.2202527039863784,1.23471136309357,1.2487488962073494,1.2623775691333494]
[null,"LUXEMBOURG",0.03,0,0.05,0.18196849244062663,0.22666843926274427,0.27006644588615952,0.31220043289918392,0.35310721640697462,0.39282254020094626,0.43138110699120991,0.46881660872932995,0.50516175604789326,0.54044830684261469,0.57470709402195608,0.60796805244850116,0.64026024509563206,0.67161188844236108,0.70205037712850582,0.73160230789175329,0.7602935028075275,0.78814903185196861,0.81519323480773642,0.84144974253178284,0.86694149760367256,0.89169077437249755]
[null,"SWITZERLAND",0.03,0,0.05,0.15261411260548363,0.19816904136454722,0.24239712753839543,0.28533701702756831,0.32702623012385273,0.36750119429500266,0.40679727601456572,0.4449488116646268,0.48198913753847267,0.51795061896939087,0.55286467861105903,0.58676182389423215,0.61967167368372034,0.65162298415895159,0.68264367394072989,0.71276084848614563,0.74200082377295662,0.77038914929413282,0.79795063038265301,0.82470934988607092,0.8506886892097778,0.87591134874735677]
[null,"LATVIA",0.04,0,0.05,0.30111781260731424,0.33953635827626361,0.37647726757333039,0.41199737266666386,0.44615131987179218,0.47899165372287705,0.51056889781045867,0.54093163251005627,0.57012656972120812,0.59819862473193086,0.62519098531916417,0.65114517819150408,0.67610113287644591,0.70009724315042887,0.72317042610618165,0.74535617894825146,0.76668863360408779,0.78720060923470003,0.80692366272567284,0.82588813723622423,0.84412320888098458,0.86165693161633128]
[null,"CZECH REPUBLIC",0.05,0,0.05,0.359098422430702,0.39199849755304944,0.42333190243147545,0.4531732404109291,0.48159356229612299,0.50866053552011703,0.5344386052572544,0.55898914786405163,0.58237061701338244,0.60463868286988798,0.62584636463798859,0.64604415679808436,0.66528014933150859,0.6836001422204846,0.70104775449569956,0.71766452809114201,0.73349002675346864,0.74856193024139894,0.76291612403942766,0.77658678479945464,0.78960646171376636,0.80200615401311048]
[null,"SLOVAK REPUBLIC",0.05,0,0.05,0.4601693524145995,0.4882565261091425,0.51500621534204039,0.54048210984956213,0.56474486652339262,0.5878522538318024,0.6098592893636211,0.63081837082249659,0.65077940078333008,0.66978990550793305,0.6878951481027934,0.7051382362883748,0.72156022503654715,0.7372002143205213,0.75209544221002023,0.76628137353335235,0.77979178431747853,0.79265884220712224,0.80491318305440207,0.81658398386133524,0.82769903224889019,0.83828479261799105]
[null,"LATVIA",0.06,0,0.05,0.29716891834185655,0.33034803617156278,0.36164909072788942,0.39117838747914097,0.4190362146029632,0.44531718358770106,0.47011055055443485,0.49350051939097622,0.51556652772733613,0.53638351672390183,0.55602218558858663,0.57454923168734573,0.59202757706353382,0.60851658213540916,0.62407224729755573,0.63874740311090161,0.65259188972726567,0.66565272615779758,0.67797426996018639,0.68959836788696816,0.70056449800657372,0.71090990377978636]
[null,"NETHERLANDS",0.06,0,0.05,0.45443965779521617,0.47871622621361748,0.50161864924984512,0.52322470871798454,0.54360778368792728,0.56283709969730722,0.58097796385709966,0.5980919866493567,0.61423729117035386,0.62946871052978493,0.64383797407641841,0.6573938830826761,0.67018247648480589,0.68224718724153244,0.69362898984221777,0.70436653946550587,0.71449630326106062,0.72405268420026314,0.73306813791649195,0.74157328293180191,0.74959700464435886,0.75716655342978967]
[null,"IRELAND",7.0000000000000007E-2,0,0.05,0.42109726295308181,0.44354884388138477,0.4645316297956868,0.48414171008942686,0.50246888793404354,0.51959709152714362,0.53560475843658273,0.55056519480054478,0.56454691102854604,0.5776139355406974,0.58982610798196011,0.60123935325416811,0.61190593762071788,0.62187470805674572,0.63119131594088373,0.63989842611297543,0.64803591225511703,0.65564103949076347,0.66274863503809689,0.66939124769915581,0.6755992969150989,0.68140121207018567]
[null,"AUSTRALIA",0.08,0,0.05,0.34137621363936449,0.36569993783205218,0.42360244542756825,0.44456509920767268,0.47033844788876722,0.48808628085964395,0.50279093896215665,0.54201695977837028,0.55323125940493512,0.5703206266401919,0.57853302912744931,0.58550756323530695,0.62329482387846358,0.62741029098720591,0.6463571814273037,0.64828083743990905,0.64948108104035007,0.68924743426765145,0.68790773188448562,0.68846966327969528,0.69553114094756574,0.69253080478606321]
[null,"LATVIA",0.08,0,0.05,0.2933519002509597,0.32162212986199978,0.34779826839074046,0.37203543369512998,0.39447725342141665,0.41525671613094134,0.43449695938050109,0.45231199942638994,0.46880740687628686,0.48408093229285809,0.49822308545634997,0.51131767171884268,0.52344228862855791,0.53466878576718313,0.54506369052516945,0.55468860233811967,0.56360055772048123,0.57185236825970465,0.57949293357380061,0.58656753108685222,0.59311808433967794,0.59918341142562759]
[null,"SPAIN",0.08,0,0.05,0.79046505372651799,0.78621649698966978,0.77768389115605552,0.77243453289420139,0.76450608862800684,0.75690320608043449,0.77059111962102556,0.76877641077899928,0.76125446368442728,0.77081380681976541,0.76325054633608747,0.755967639142754,0.78792830579505835,0.77962696810914434,0.77162142176836301,0.76843926473708213,0.76083044968012792,0.79260089108324461,0.78380592051510312,0.77535423376140444,0.79099507827584126,0.78207959148588524]
[null,"JAPAN",0.01,0.01,0.05,1.9027013307112339,1.9152093423843661,1.92746651856385,1.9394778450488603,1.9512482089694416,1.9629180459502531,1.9746278326676647,1.9861536027859519,1.9973703240432323,2.0083827401959886,2.0189104267648013,2.029128199580434,2.0391402682158137,2.0489507291598019,2.0585635977554939,2.0681371007296279,2.0778277385199075,2.0873777945574692,2.0966454653601203,2.1057477620973599,2.1143688470811366,2.1227052518920488]
[null,"FINLAND",0.02,0.01,0.05,0.48718303568781457,0.52290141301476845,0.55757271696250077,0.59122764216899704,0.62389598346825581,0.65560666226776887,0.68638775215275605,0.71626650373981371,0.74526936880199357,0.77342202368665625,0.80074939204684203,0.8272756669062723,0.85302433207753059,0.87801818295236922,0.90227934668255605,0.9258293017691287,0.94868889707739168,0.97087837029449753,0.99241736584594953,1.0133249522868859,1.033619639183543,1.053319393499847]
[null,"POLAND",0.02,0.01,0.05,0.44988370861592603,0.48669066691922053,0.52241270037151455,0.55708172968678038,0.59072873754920163,0.62468371892272123,0.65643281077377436,0.68724394675410472,0.7171447647333089,0.74616208960134789,0.7743219571553811,0.80164963728530114,0.82816965647853702,0.85390581966410839,0.87888123141532415,0.90311831652993058,0.92663884000600505,0.94946392643129252,0.97161407880324224,0.99310919679639809,1.0164438255308987,1.0367085888830516]
[null,"TURKEY",0.02,0.01,0.05,0.32463522776743653,0.36542518383196643,0.40582828636890539,0.44835503603839205,0.48915534202041711,0.52980595720826773,0.56807250075542459,0.60351532305671096,0.63833395893192812,0.67104346751011013,0.70223119727174288,0.73253794724175869,0.7694061280748401,0.80027725281801987,0.8341903787484457,0.86852531811354361,0.89935683748931783,0.92624631186391282,0.95298825685497313,0.97719177783248135,0.99852903829394968,1.0219924833594698]
[null,"NORWAY",0.03,0.01,0.05,0.18388398504542933,0.22676053546614372,0.26797609868897793,0.30759501940688061,0.34567914967497898,0.38228794547243961,0.41747855952363705,0.45130593052353846,0.48382286890660231,0.51508013929309071,0.54512653974150804,0.57400897793089289,0.60177254439189931,0.62846058290098961,0.65411475814763964,0.67877512078019764,0.7024801699319404,0.72526691332494519,0.74717092504560734,0.76822640108200257,0.78846621270979755,0.80792195781005272]
[null,"GREECE",0.04,0.01,0.05,0.39907736291889878,0.42992894413451926,0.45930021338015919,0.48726219857212416,0.51388251958503817,0.53922555177555043,0.56335258165989188,0.58632195512175556,0.60818921850890661,0.62900725295973592,0.64882640228459254,0.66769459471115078,0.68565745878822382,0.70275843372831692,0.71903887445574721,0.7345381516143823,0.74929374677683047,0.76334134308532919,0.77671491154353489,0.78944679316787458,0.80156777719713868,0.81310717554944645]
[null,"TURKEY",0.04,0.01,0.05,0.32691237296782477,0.36184023206309102,0.39690046363000131,0.43742052740417792,0.47500620748677008,0.5130708943511102,0.54661044373713363,0.57491226889106006,0.60271766963411744,0.62686718736974911,0.64868029233053015,0.66936288640129638,0.70540047948587681,0.72900185453241706,0.75999559861281096,0.79259701530075499,0.81804267230500582,0.83580915867289496,0.85405519454780843,0.86769164302084723,0.87601979220960369,0.88975501082438213]
[null,"CHILE",0.05,0.01,0.05,0.19722956184544674,0.23597789737568062,0.27251570215095022,0.30696907686332497,0.33945692641778014,0.37009138874843089,0.39897820025235209,0.42621705135874793,0.45190205375203535,0.476121675473413,0.49895960041827214,0.52049468266206855,0.54080123551893644,0.5599492890479697,0.57800502209854399,0.59503065453627757,0.61108498836076297,0.62622359351560863,0.64049854592469013,0.65395904237235503,0.66665160683670943,0.67862013323166004]
[null,"SLOVAK REPUBLIC",0.05,0.01,0.05,0.45683797009170879,0.4807760208314088,0.5033484401993481,0.52463313550150692,0.54470356954408938,0.56362901418584577,0.58147478942559738,0.59830248885016224,0.61417019222080393,0.6291326659319223,0.64324155203387312,0.65654554647229901,0.66909056715916926,0.68091991245560524,0.69207441061348918,0.70259256069164455,0.71251066543295105,0.72186295656100974,0.73068171292881678,0.73899737192721937,0.74683863453768984,0.75423256439197506]
[null,"LATVIA",0.06,0.01,0.05,0.29512991196588551,0.32566776757508453,0.35419182474788391,0.38083488207349525,0.40572098082710184,0.42896598246506801,0.45067810803761255,0.47095844203027515,0.48990140297989454,0.50759518305613172,0.52412215865508283,0.53955927391657266,0.55397839895065637,0.56744666444111402,0.58002677418374149,0.59177729701451687,0.60275293948675213,0.61300480056674023,0.62258060953366356,0.63152494819135385,0.63987945842644689,0.6476830360792516]
[null,"CZECH REPUBLIC",7.0000000000000007E-2,0.01,0.05,0.35182574972974567,0.37555357613560253,0.39750955504358537,0.41782599707928697,0.43662533272812692,0.45402085012318588,0.47011737773960011,0.48501191610955852,0.49879422236472548,0.51154735112864369,0.52334815501863963,0.53426774777333186,0.54437193279664264,0.55372159970078916,0.56237309123789125,0.57037854283139755,0.57778619675339837,0.58464069284111986,0.59098333750450627,0.59685235264597614,0.60228310599239021,0.60730832422725101]
[null,"NORWAY",7.0000000000000007E-2,0.01,0.05,0.1795645807339972,0.21615580710095048,0.25001462672429947,0.28134507886027527,0.31033596637390143,0.33716199349856707,0.3619848186347433,0.38495402853219512,0.40620803972628411,0.42587493266057563,0.44407322352232398,0.46091257844205058,0.47649447436110898,0.49091281054974473,0.50425447446076122,0.51659986532873248,0.52802337867005877,0.53859385460355214,0.54837499269321011,0.5574257358130934,0.5658006253475466,0.57355012986725884]
[null,"UNITED STATES",7.0000000000000007E-2,0.01,0.05,0.82864506268023608,0.81935893345895194,0.8118492593421458,0.80591056214463608,0.8009144243241354,0.79647952506039565,0.79237207773806928,0.79608383627867474,0.79712636031503326,0.79710380504351963,0.80695649246548429,0.8187186405900887,0.81648641980511538,0.81312079870279597,0.81441600281425519,0.81188249101690446,0.80946336964086452,0.8074275394624626,0.80452742550882494,0.79936085842041338,0.79137663104619205,0.78541036579222612]
[null,"NETHERLANDS",0.08,0.01,0.05,0.44505116613178619,0.45800393730732025,0.46987849834099621,0.48076460123215553,0.49074452687494891,0.49989370696551855,0.50828129414059153,0.5159706846567933,0.52301999756126882,0.52948251397534618,0.53540707981150093,0.54083847496749138,0.54581775178816472,0.55038254535313846,0.55456735793562262,0.55840381978241771,0.56192092818615402,0.56514526665675879,0.5681012058487328,0.57081108776290013,0.5732953946149052,0.57557290364681357]
[null,"SPAIN",0.08,0.01,0.05,0.78451486721347441,0.77344063707357424,0.75876380966908075,0.74786459352468293,0.73490003371559376,0.72275293490451475,0.73121754035639885,0.7252657222682718,0.71431785512326285,0.71958235083585664,0.70921718178520143,0.69943493835961645,0.72565388319572355,0.71531297319047471,0.70551373511658355,0.70027854577537263,0.69129881087459077,0.7173179336569705,0.70752340645468259,0.69823599644423218,0.71006335481679494,0.70063324546296191]
[null,"SWEDEN",0.01,0.02,0.05,0.29045445143662246,0.3320721855319923,0.37661445893891826,0.41593717406917463,0.45551667271138507,0.49281112352410622,0.52864502446655948,0.56484365182031115,0.5993915137649255,0.6325537267669108,0.67184844724328241,0.70276750408707389,0.7326861478980089,0.76163463647302232,0.79190652985691035,0.82188989869854512,0.8482425389569368,0.87373029263413715,0.9028493386232761,0.92678301447300637,0.95074236874262419,0.97312856687970684]
[null,"BELGIUM",0.02,0.02,0.05,0.86489856713692626,0.88131350166947808,0.89709102428823451,0.91225588647465861,0.92683187858002491,0.94084186714727525,0.95430783078361803,0.96725089464015501,0.97969136355262931,0.99164875389525986,1.0031418241976744,1.0141886045729285,1.0248064250028137,1.0350119425248121,1.0448211673633334,1.0542494880462647,1.0633116955461983,1.0720220064842347,1.0803940854327512,1.0884410663521258,1.096175573195046,1.1036097397107316]
[null,"SPAIN",0.02,0.02,0.05,0.79002513051924139,0.810279918780342,0.82877500126012893,0.84709818514153989,0.8640884601138632,0.88036578816978051,0.8994366890916724,0.9155977972455982,0.92994862807021794,0.94647739557347343,0.95965019526248618,0.97225747073181312,0.98975280269397259,1.0013158206102539,1.0123744387023159,1.0237733023218674,1.0338848921343788,1.049585400999212,1.058819189037874,1.0676391389335882,1.0795803980131569,1.0876133152902048]
[null,"JAPAN",0.03,0.02,0.05,1.861891578678055,1.8222128417132777,1.7844304775726922,1.7484535786890887,1.7141956034251693,1.681995447569123,1.6521696855816577,1.6239059631315049,1.5967497743042351,1.5709442218836298,1.5455831840146341,1.5211372430821617,1.497854063680232,1.4756780698134049,1.4545563497815865,1.4348837254901792,1.4170271173418196,1.4001562010096085,1.3838310609606777,1.3683349777209466,1.3527461947397512,1.3375863077783574]
[null,"LUXEMBOURG",0.03,0.02,0.05,0.17973713449287049,0.22108046306193649,0.26043257477816156,0.29788937252823289,0.33354214023246997,0.36747776530789067,0.39977895041680062,0.43052441501694344,0.45978908720440076,0.48764428631677192,0.51415789674164492,0.53939453335393561,0.56341569898528054,0.5862799343092332,0.60804296050755136,0.62875781506524964,0.64847498102536616,0.6672425100184336,0.68510613936648912,0.70210940354701057,0.71829374028841686,0.73369859155569839]
[null,"GERMANY",0.04,0.02,0.05,0.38103745749874296,0.40926375411944677,0.43945896181652022,0.46436034997057024,0.48764477916490462,0.51406017888101507,0.53452261947533874,0.55657257801771443,0.57903208464886124,0.59576485569985915,0.61135535210309833,0.62587609098025854,0.64562908454986878,0.66529361551004551,0.68101009425173697,0.69182202895031708,0.70958167130071115,0.71878767234199681,0.72728450077713347,0.74211587688127689,0.74925118565903792,0.76079826276248674]
[null,"TURKEY",0.04,0.02,0.05,0.32465986497818977,0.35665110803675892,0.38856466007131274,0.42557266088740281,0.45946178719988928,0.493566392475701,0.52309890050774754,0.54745552463349445,0.57119895569529167,0.59136413287849121,0.60923788101322696,0.62597475964173976,0.65686356086101438,0.67607149769229136,0.7019614863048298,0.7291541543233816,0.74966417355935622,0.76311001312946591,0.77693619124053215,0.7865730095857375,0.79145188138602462,0.80115679007321516]
[null,"CHILE",0.05,0.02,0.05,0.19599517505131794,0.23300202925685837,0.26755558714924293,0.29981847874573592,0.32994255102537567,0.35806960046590497,0.38433201926029742,0.40885340961956351,0.43174928305757604,0.45312723244556208,0.4730879672587221,0.49172546754985608,0.50912744343479766,0.52537574986164637,0.5405469489093544,0.55471235739105085,0.56793868574625472,0.58028833346863584,0.59181926804143248,0.60258569825629971,0.61263836023255558,0.62202464777467348]
[null,"SLOVAK REPUBLIC",0.05,0.02,0.05,0.45356543482840705,0.47349713802839133,0.49210750516189672,0.50948413180382501,0.52570880653951924,0.54085789592858935,0.55500270394826234,0.56820980760808837,0.58054137031567488,0.59205543446841691,0.60280619464838192,0.61284425270623877,0.6222168559348632,0.6309681194536535,0.63913923385028304,0.64676865905722036,0.65389230537555554,0.66054370249818417,0.66675415732790311,0.67255290133324253,0.6779672281356135,0.68302262197536245]
[null,"GREECE",0.06,0.02,0.05,0.39087059060096568,0.41151552959763721,0.43060999777805897,0.44827043819650281,0.46460454883139357,0.47971193935570988,0.49368473858278744,0.50660815629188594,0.51856100285967976,0.5296161698665186,0.53984107460832242,0.5492980712248634,0.55804483095159385,0.56613469381390469,0.57361699390853149,0.58053736025576319,0.58693799505712452,0.59285793105542395,0.59833326956661448,0.60339740063504821,0.60808120665468746,0.61241325069800867]
[null,"CHILE",7.0000000000000007E-2,0.02,0.05,0.1936582412685561,0.22744020274589419,0.25839307960751473,0.28675378440253957,0.31273938877018359,0.33654880880280463,0.35836429385323354,0.37835281223033151,0.39666750743086737,0.41344829789146625,0.42882376645460957,0.44291164681273942,0.45581975904806593,0.46764680776264428,0.47848346371810269,0.48841252713989586,0.49751005955090893,0.50584594672777938,0.51348369432227836,0.52048168099198389,0.52689358008494336,0.53276858789404036]
[null,"SLOVAK REPUBLIC",7.0000000000000007E-2,0.02,0.05,0.44736963230049204,0.45990437264109546,0.47138938303197325,0.48191257378777091,0.49155449311688726,0.50038894366583031,0.50848354743066715,0.5159002633595996,0.52269586160857573,0.52892235808005816,0.53462741257106272,0.53985469357803062,0.54464421255087991,0.5490326301547368,0.55305353688357795,0.55673771017370122,0.5601133499850659,0.56320629465371619,0.56604021866750598,0.56863681387896781,0.57101595554239304,0.57319585444602617]
[null,"UNITED STATES",7.0000000000000007E-2,0.02,0.05,0.82245426430997581,0.80612181366219493,0.79218050753262492,0.78034129061443958,0.76992277283569688,0.7605031882832165,0.75181516552497274,0.75086509409132074,0.74768120233401014,0.74377839889764907,0.7492440579432077,0.75658889640259519,0.75127355119936479,0.74515969801665238,0.74346751280344492,0.73850417567930482,0.73382576958063739,0.72965525110848106,0.72487468622608253,0.71825445415660749,0.70933296708149685,0.70233579571235416]
[null,"KOREA",0.08,0.02,0.05,0.38676808884932662,0.40101656940662678,0.4148801060953724,0.42992020623175287,0.44033982102665625,0.45081195087245957,0.4591916797193879,0.46832179820694236,0.48006777759117408,0.48592115842233508,0.49112570752640505,0.49574933872133253,0.5016992778880508,0.51124504746734312,0.51416411408728613,0.51850168342255176,0.52063842313813402,0.52493172394824472,0.53386217470805708,0.53475412603025374,0.53545483571079056,0.5359900142699745]
[null,"FINLAND",0.01,0.03,0.05,0.48370638412209793,0.51496816699230774,0.54501890511612794,0.57390551294446579,0.60167308751751059,0.62836497886908627,0.65402285770363,0.67868678045143715,0.70239525180374529,0.72518528482528666,0.7470924587381399,0.76815097446711489,0.78839370803337006,0.80785226187962123,0.82655701420707606,0.84453716640111132,0.86182078861973588,0.87843486361601031,0.89440532886283897,0.90975711704588891,0.92451419498787724,0.93869960106495931]
[null,"ITALY",0.01,0.03,0.05,1.1377268109905587,1.1450853876992764,1.1517518615451185,1.1584996085266888,1.1639999329419952,1.1721625810467378,1.1788072851866724,1.1831546964825306,1.18983461951311,1.1937357326047264,1.1985769056047306,1.2031432624945007,1.2064355152931334,1.2116211027605752,1.2177748053150466,1.2221101312058353,1.2251663050663324,1.233953208756269,1.2362027877901876,1.2383045739877643,1.2415234093591483,1.2472122814377684]
[null,"BELGIUM",0.02,0.03,0.05,0.85848534332000981,0.8671381527888915,0.875374217389008,0.88321360878451138,0.89067543192890908,0.89777787162469935,0.90453823684056678,0.91097300289412375,0.91709785160301216,0.92292770950220115,0.92847678422063706,0.93375859910587855,0.93878602618111495,0.94357131751486323,0.94812613507982269,0.95246157917363838,0.95658821547081418,0.96051610077176341,0.96425480751167214,0.96781344708897044,0.97120069207021698,0.97442479732554388]
[null,"POLAND",0.02,0.03,0.05,0.44350412263010547,0.47213881628601551,0.49938843844299752,0.52531981470822708,0.54999654988644742,0.57467351387368504,0.59705704484842803,0.61835527794997402,0.63862062630863314,0.65790297589961677,0.67624980731288198,0.69370631165710583,0.7103155008803369,0.7261183127762465,0.74115371093195748,0.75545877986110865,0.76906881555405671,0.78201741166595662,0.79433654155284861,0.80605663635572411,0.81916350129340276,0.82977167212780911]
[null,"ITALY",0.03,0.03,0.05,1.1422139567870873,1.1314026466276896,1.1196417633618307,1.1098772529429581,1.0973259523666337,1.0953153375130831,1.0890210822044011,1.0765169412744406,1.073000011636801,1.0613458774342615,1.0538880066186158,1.0464616141085916,1.0360137703035261,1.0327242752189614,1.0335723849618159,1.0291437039898661,1.0212578753809711,1.0363119081578676,1.0270491534332316,1.0181105001526598,1.0134114318087279,1.0182267782448891]
[null,"BELGIUM",0.04,0.03,0.05,0.84586885730419958,0.83964605797628844,0.8338368726440325,0.82841380941377263,0.8233512037096451,0.81862509681632212,0.81421312249470068,0.81009440113396136,0.80624944093909812,0.80266004568623794,0.79930922860925846,0.7961811320101353,0.79326095221259851,0.7905348695039196,0.78798998273330745,0.78561424825738202,0.78339642294378464,0.78132601096320498,0.779393214118002,0.77758888547236971,0.77590448606457119,0.77433204449642534]
[null,"GERMANY",0.04,0.03,0.05,0.37838742210945536,0.40330249876347724,0.43006684546730106,0.45157045308530236,0.47145503930683902,0.49429940250845483,0.51137047043887085,0.52991962967656536,0.54880461283819393,0.56224706541393343,0.57461279963432332,0.5859804296739155,0.60219969220243008,0.61829218496396532,0.63071339095058165,0.63863562785561612,0.65290279298851639,0.65938180848448891,0.66524865142906997,0.67683863027260516,0.68152070352642957,0.690170262693379]
[null,"TURKEY",0.04,0.03,0.05,0.32244675963587549,0.35159963026990343,0.38052025429283354,0.41423361372098022,0.44470337074832095,0.4751905506275852,0.50111296905574931,0.52196622927957703,0.54214502722892099,0.55886237788311799,0.57337212700568496,0.58678005995637328,0.61330219630789129,0.62886780241285867,0.65053007464956025,0.6732764779898065,0.68980374413967116,0.69984373190073956,0.71021502569810868,0.71679262338087768,0.71911068805253153,0.7257887191409006]
[null,"FINLAND",0.05,0.03,0.05,0.47013158779589115,0.48470327119361167,0.49817685732187827,0.51063509692268017,0.52215450478287551,0.53280582966516443,0.54265448882585721,0.55176096978812483,0.56018120183830289,0.5679668995268633,0.57516588028373827,0.58182235809869509,0.58797721507045264,0.5936682524923278,0.59893042301648425,0.60379604532268527,0.60829500260997238,0.61245492613034858,0.61630136489167686,0.61985794257205418,0.62314650260938897,0.62618724235727097]
[null,"FRANCE",0.05,0.03,0.05,0.79937314343004573,0.79229614820407912,0.79676071342014188,0.78960355937994431,0.78774320876294468,0.78801856966183614,0.78651438255953465,0.78034639331407896,0.77207395470742868,0.77658968528234829,0.76953330263101094,0.78633319936871304,0.78736980920994126,0.78112915785445658,0.79894647370050975,0.78919108996898213,0.78993298134254641,0.79215925009524157,0.78368063185083292,0.79671135221483524,0.80516771850393876,0.80017351690039029]
[null,"GERMANY",0.05,0.03,0.05,0.37960164723652962,0.4010657898555382,0.42548321687447016,0.4435013743134294,0.45990603463486002,0.48066948174409085,0.49429579303883464,0.51022839522098928,0.52708168585078286,0.53718123515527083,0.54627651162499469,0.55445477593226544,0.56956876762713482,0.58455929822670571,0.5949289746212707,0.59980724536048347,0.61330845397628098,0.61683643925660137,0.61985888127604249,0.63065759236665653,0.6326051112617932,0.63987574434461569]
[null,"GREECE",0.05,0.03,0.05,0.39079272534169945,0.41134325043152969,0.4303451229140357,0.44791504661491982,0.46416093075813192,0.47918255271209603,0.4930721707925067,0.50591509088535036,0.5177901903701807,0.52877040256142405,0.53892316464301815,0.54831083184745089,0.55699106042297808,0.56501716174107997,0.5724384297189824,0.57930044356817589,0.585645347728318,0.59151211070579546,0.596936764406653,0.60195262543379802,0.60659049970762624,0.61087887166678345]
[null,"HUNGARY",0.05,0.03,0.05,0.55461087535722986,0.56281634337238096,0.57040346127820696,0.5774188268869227,0.58390552647889271,0.58990339942569825,0.59544928287165799,0.60057723797656759,0.60531875910916988,0.60970296727616247,0.61375678897472274,0.61750512156701109,0.62097098619233571,0.62417566915611244,0.62713885266399638,0.62987873570411101,0.63241214581979766,0.63475464245935953,0.63692061253754939,0.63892335879569939,0.64077518150318902,0.64248745400202412]
[null,"IRELAND",0.05,0.03,0.05,0.41785191951023826,0.4363633097644366,0.45347971314326069,0.46930625348429095,0.48394013267155911,0.49747122762048901,0.50998264227507051,0.52155121800746229,0.53224800555475005,0.54213870139135467,0.55128405121715618,0.55974022303944171,0.56755915214002906,0.57478886004625873,0.58147374946487174,0.58765487699017238,0.59337020526137052,0.59865483611777193,0.60354122618379258,0.60805938620785249,0.61223706537942857,0.61609992175629114]
[null,"ISRAEL",0.05,0.03,0.05,0.52284310496373987,0.54288856086498216,0.55501553474285392,0.59464807663095232,0.61293716594089853,0.62712230198425989,0.65363809943114237,0.66995206922632122,0.66952061331414237,0.67307012773239561,0.68146063331631623,0.67790861660646762,0.69378746346741205,0.68844896483757512,0.68254971697505762,0.69525409689161366,0.70241684162721074,0.70035809848135144,0.80811395416951171,0.80284623714833303,0.8048243928626958,0.79207550656270165]
[null,"ITALY",0.05,0.03,0.05,1.1521947360364313,1.1241549711734387,1.0949292690739592,1.0706879891915639,1.0419580069041887,1.0341142235896017,1.0178965760824172,0.99113386871326237,0.98163756719032191,0.95746731385354056,0.94145770304113419,0.92572666995228003,0.90517136690499156,0.89798981150558499,0.89882403564368973,0.88991373628377057,0.87479270258719799,0.91016683000162568,0.89214971836808954,0.87508651103293489,0.86571901801924667,0.87533810524884315]
[null,"JAPAN",0.05,0.03,0.05,1.8230000524767187,1.735612864413471,1.6547837563905612,1.5800198212144771,1.51086523450298,1.4476269441343135,1.3905539303718173,1.3379672249623615,1.2889065898073122,1.2436026725472868,1.2003858700694994,1.1599149325648446,1.1224666841336632,1.0878146320662925,1.0557492902346903,1.0267945518117514,1.0014013635046202,0.97809576324601433,0.95612531288272418,0.93587024629971904,0.91583594088306663,0.89680532424220982]
[null,"KOREA",0.05,0.03,0.05,0.390466416329802,0.41099787783431252,0.43047777954917343,0.44978811908658756,0.46592890000770948,0.48138266314590639,0.49508211263620561,0.50853285545674554,0.52274053856449454,0.53341646093539841,0.54323028622401892,0.55224972239669468,0.56146473744530467,0.57205120427831047,0.57897844711055146,0.5862147991159381,0.59201427719471778,0.59852491258512652,0.60699673385449582,0.61132325269684229,0.61526615470431789,0.61885709038587633]
[null,"LATVIA",0.05,0.03,0.05,0.29307074956167234,0.32098543648790778,0.34679652009977596,0.3706625243641018,0.39273002715127292,0.41313456047274411,0.43200144287817299,0.44944654912452403,0.46557702184422006,0.48049192958318993,0.49428287525029102,0.50703455871501701,0.51882529700879965,0.52972750532482615,0.53980814177052816,0.54912911860427904,0.55774768248199635,0.56571676604900223,0.57308531303652532,0.57989857885947771,0.58619840856169891,0.59202349381571773]
[null,"LUXEMBOURG",0.05,0.03,0.05,0.17653391119381817,0.21323061599058543,0.24716191954746686,0.27853621779701049,0.30754620230884,0.3343700437437262,0.35917248612457342,0.3821058586450054,0.4033110112297783,0.42291817959295258,0.44104778510675208,0.45781117439366803,0.47331130318415898,0.48764336863999885,0.50089539402681349,0.51314876932668829,0.52447875111113107,0.53495492474445738,0.54464163175631752,0.55359836500815285,0.5618801340805849,0.5695378031258298]
[null,"MEXICO",0.05,0.03,0.05,0.4275882166807673,0.45137625993980751,0.47372953431111614,0.48718695814006024,0.50402578722188796,0.51412534001157473,0.52274242404985949,0.56117061972188054,0.56713099235546849,0.57191285794547753,0.58030542319275147,0.5942788106571435,0.6074388878075504,0.60818916406954004,0.61598777995506759,0.61525849834237667,0.61397667475890516,0.66556553794210827,0.66208250095723686,0.65820766222035265,0.65400170331601282,0.66412227775638466]
[null,"NETHERLANDS",0.05,0.03,0.05,0.4478352629313293,0.46408672735344131,0.47911350906598149,0.49300789807434026,0.50585522956611928,0.51773440801436599,0.52871839178528313,0.53887464122672257,0.54826553298949621,0.55694874312613385,0.56497760131997343,0.57240141842014891,0.57926578929409756,0.58561287285761898,0.5914816510023454,0.59690816801087643,0.60192575192999898,0.60656521926159646,0.61085506422839952,0.61482163377699173,0.61848928939288894,0.62188055672150377]
[null,"NEW ZEALAND",0.05,0.03,0.05,0.36037075263004137,0.38253504731327581,0.4022170275876934,0.41964242553295183,0.43501812105803866,0.44853365025378922,0.46036259590304646,0.50358522124125915,0.51258899262171576,0.52021497207724454,0.5266002868552232,0.53187014485115713,0.5848854535063861,0.58762622851037727,0.58946767315956405,0.59051054946958359,0.59084645524914037,0.66454255077315405,0.6620720199884178,0.65905718267560232,0.70722024460950839,0.7019966242935578]
[null,"NORWAY",0.05,0.03,0.05,0.17948198439479812,0.21595652741081656,0.2496824109207734,0.28086676922863935,0.30970112734964328,0.33636257729971641,0.36101486574176272,0.38380939966875871,0.40488617630028534,0.42437464290363869,0.44239449182028534,0.45905639558047628,0.47446268662087493,0.4887079857798195,0.50187978343025352,0.514058976819467,0.52532036691582695,0.53573311781398658,0.54536118152009849,0.55426369072593473,0.56249532198422036,0.57010663151569141]
[null,"POLAND",0.05,0.03,0.05,0.43466986177594841,0.45190009674234793,0.46781540041872688,0.4825156490326914,0.49609315491674633,0.51236585891565489,0.52395883693231882,0.53465132721811548,0.54451246807408105,0.55360612674805154,0.5619912995526678,0.56972248169305373,0.57685000909337203,0.58342037433863847,0.58947651868838602,0.59505810197106035,0.60020175203140191,0.60494129527684404,0.60930796975217161,0.61333062206374611,0.6232113030656079,0.62645115699700005]
[null,"PORTUGAL",0.05,0.03,0.05,0.76552355564986574,0.75783255859941556,0.75072114200168072,0.74414562965980824,0.73806563674083248,0.73244382174409106,0.7272456571608813,0.72243921741681327,0.71799498279446583,0.71388565813210136,0.7100860051849317,0.70657268761935565,0.70332412768817176,0.70032037370649436,0.69754297751446759,0.69497488117417405,0.69260031220487817,0.69040468671315758,0.68837451982298614,0.68649734285565278,0.68476162675085928,0.68315671125867916]
[null,"SLOVAK REPUBLIC",0.05,0.03,0.05,0.45035014533445128,0.46641252458109206,0.48126447025528613,0.49499719857169333,0.50769505184622576,0.51943601650136428,0.53029220203547356,0.54033028389780224,0.54961191298918355,0.55819409430345224,0.56612953703509183,0.57346697830336746,0.58025148248115332,0.58652471796685435,0.59232521309926445,0.5976885927871145,0.60264779730662432,0.6072332846108407,0.61147321739328742,0.61539363605481956,0.61901861863598628,0.62237042869716708]
[null,"SLOVENIA",0.05,0.03,0.05,0.69074580518057405,0.68869237649613857,0.68679369070378038,0.68503808664242305,0.68341478191624838,0.68191380667244406,0.68052594236934294,0.67924266515889264,0.6780560935357306,0.67695893993132739,0.67594446595591962,0.67500644101333285,0.67413910403451938,0.6733371280947934,0.67259558769745087,0.67190992852283926,0.67127593945708686,0.67068972672869764,0.67014768999417262,0.66964650022577188,0.66918307926562337,0.6687545809205947]
[null,"SPAIN",0.05,0.03,0.05,0.77700877372864019,0.77087621529172123,0.7626459142127785,0.75643650725516764,0.74907282576795831,0.74211640074844021,0.74511584138625853,0.74158319186745791,0.73540541989255503,0.73691939178316279,0.73115317976136396,0.72566780863338776,0.73550887379823671,0.7300909540188244,0.72491610470780177,0.72192125724231304,0.71713850158176162,0.72771011343928116,0.72283515627674289,0.71816448325761939,0.72244043115114354,0.71784574895873665]
[null,"SWEDEN",0.05,0.03,0.05,0.29390324206094853,0.3223737053351628,0.383434090797032,0.40789159597206814,0.43842573297253412,0.45986086001601717,0.47762433968030882,0.50200340899180784,0.52095550707699823,0.53637487435245845,0.61289809729169187,0.62220005041469595,0.63001640966585915,0.63649648946758952,0.65519104699910857,0.67430856259819238,0.6770986729871884,0.67898362777718313,0.70395735781325897,0.70382015738517345,0.70744072412442227,0.70597516964809759]
[null,"SWITZERLAND",0.05,0.03,0.05,0.14830322267511628,0.18712734412863266,0.22302574584247126,0.25621890507856787,0.28691068430750605,0.31528958327092554,0.34152989669063855,0.36579278473475579,0.38822726281530806,0.40897111679640125,0.42815174923384292,0.44588696184359017,0.46228567900470646,0.47744861674036648,0.49146890128559073,0.5044326410407679,0.51641945542373358,0.52750296386845441,0.53775123797360547,0.54722721957799825,0.5559891073305574,0.56409071412904055]
[null,"TURKEY",0.05,0.03,0.05,0.3237918142629671,0.35012259470180651,0.37672329509891794,0.41004265591255878,0.43957482635233724,0.46954727361715848,0.49389026031454614,0.51207783005273788,0.52979924620264074,0.54344750751143267,0.55466578234317021,0.56477484385164822,0.59245639495499292,0.60606113046311971,0.62790342706884017,0.65139658035209014,0.66689946014568413,0.67428699591526031,0.68238731592927382,0.68587358034031431,0.68413566285949257,0.68832627472107477]
[null,"UNITED KINGDOM",0.05,0.03,0.05,1.2519745774150086,1.2081993481165907,1.217260595255129,1.1740784489816007,1.1450920596838057,1.1054002806613745,1.1256539909571401,1.087311690169078,1.0574864895831377,1.042582796662515,1.008214861132944,0.98707252335524509,0.98396858565035539,0.95247325273602057,0.94555324876748015,0.91589104485681949,0.90703499674276256,0.91688045205461366,0.90387320072116439,0.91212239748956114,0.89937114024768539,0.87211188090825353]
[null,"UNITED STATES",0.05,0.03,0.05,0.79851142150981613,0.7900633666079292,0.7829303911694816,0.77694330901533382,0.77168187840529323,0.76690224461087397,0.76244127529131123,0.76218522788134113,0.76065016880564362,0.75864752777615985,0.76068298089749387,0.76363643004463488,0.76108003353565545,0.75795079594426906,0.75688343541744085,0.75435131685474743,0.7519225288600343,0.74973267143528288,0.74712328317027665,0.74338845860168834,0.73826307108205746,0.73418904642369542]
[null,"AUSTRALIA",0.06,0.03,0.05,0.32924807736858225,0.35132816010738671,0.39068715872785631,0.40916406940078381,0.43012848539677412,0.44557578912722456,0.45863578116372272,0.48469917355673853,0.49484640237619015,0.50799922641029893,0.51566409921098832,0.52228475548744113,0.54348457632544234,0.54802125913878119,0.5603606788855513,0.56322524482687575,0.56547172098064946,0.58451090161980412,0.58521102512057011,0.58675579508505682,0.59126533073348475,0.59064343903069005]
[null,"AUSTRIA",0.06,0.03,0.05,0.60025380585524124,0.5997836653739157,0.5993530549312287,0.59895865078881549,0.59859740867266531,0.59826654027538484,0.59796349173418561,0.59768592391847009,0.59743169437485788,0.59719884079030816,0.5969855658456753,0.59679022334280529,0.5966113054980815,0.5964474313043423,0.59629733587135203,0.59615986066253213,0.59603394455260272,0.59591861563711501,0.59581298373064218,0.59571623349573311,0.59562761814959997,0.59554645369994519]
[null,"BELGIUM",0.06,0.03,0.05,0.83368167299247686,0.81358460614808181,0.79517732748496261,0.7783177573593727,0.76287576237348598,0.74873215091911127,0.73577775317742378,0.72391257847355228,0.71304504348191222,0.7030912653250696,0.69397441410979188,0.68562411990272176,0.67797592956834751,0.67097080927674202,0.66455468884112689,0.65867804436813215,0.65329551599938818,0.64836555779390748,0.64385011704882444,0.63971434058327992,0.63592630571833642,0.63245677387647581]
[null,"CANADA",0.06,0.03,0.05,0.40430258914573014,0.41977211854459573,0.43330494630432415,0.47000090325592286,0.48044125410582161,0.4893397544888814,0.49686363082462726,0.5031639214267819,0.54234463985418535,0.54610412197777458,0.54891734531915959,0.55089954181516654,0.55215423553431786,0.60204622778790418,0.60080714881055075,0.59904089514776959,0.59682752960098162,0.59423836032124311,0.64472908963085107,0.63975272273857076,0.63457182048084093,0.62923884206376923]
[null,"CHILE",0.06,0.03,0.05,0.19361315001025126,0.22733389566589005,0.2582193626863622,0.28650793643792827,0.31241795735853661,0.33614942647560409,0.35788552261321654,0.37779400740011931,0.39602866040990437,0.41273001947138999,0.42802710298660612,0.44203801805404674,0.45487089675509063,0.4666247232227993,0.47739032492603883,0.48725068873986832,0.49628196818692749,0.50455405004857556,0.51213057862731048,0.51906996622988588,0.5254258513415796,0.53124738076867484]
[null,"CZECH REPUBLIC",0.06,0.03,0.05,0.34928697033630762,0.36991845606915874,0.38881521896790494,0.40612311684182539,0.42197574358108197,0.43649546032339437,0.44979433991884427,0.4619750319828213,0.47313155521416111,0.48335002309412084,0.49270930856761386,0.50128165283716231,0.50913322296864094,0.51632462261278689,0.52291135978456393,0.52894427531101285,0.53446993525463704,0.53953099034130503,0.5441665051669764,0.54841225972428675,0.55230102557637517,0.55586281880964938]
[null,"DENMARK",0.06,0.03,0.05,0.33107697564677524,0.35302453523966737,0.37287162689274167,0.39080929968701328,0.40701172174375144,0.44913759970483619,0.46252299794614327,0.47445060845489634,0.48506181485062438,0.49448504826262418,0.50283693666243934,0.51022335414743236,0.52519015491568399,0.53075152707828277,0.53559387695013683,0.53979189190523658,0.54341317397408062,0.5915699913391711,0.59285320954566201,0.59370335507507821,0.59417524755634177,0.59431805544479288]
[null,"FINLAND",0.06,0.03,0.05,0.46688223751990204,0.47762615636554495,0.48746671218679716,0.49647986095145369,0.50473517214824493,0.51229636577051174,0.51922180414957997,0.5255649424341271,0.5313747411926425,0.53669604432372442,0.54156992519117431,0.54603400365559096,0.55012273644952459,0.5538676831375019,0.55729774971377721,0.560439411718059,0.56331691859137112,0.56595248084939631,0.56836644151804028,0.57057743315446052,0.5726025216655618,0.57445733803403687]
[null,"FRANCE",0.06,0.03,0.05,0.80931546940617782,0.79518975891803723,0.79670982613589281,0.78324101918354216,0.77699252224172488,0.77401295899007783,0.76870520304237866,0.75782257759835436,0.74460958800369326,0.74834055123832677,0.73712849684419957,0.75943057304622086,0.75872030381844391,0.74865631072789041,0.77336168798497384,0.75900585758580219,0.7581489490525537,0.75917294855221695,0.74682546618680989,0.76227870719154012,0.77175282351156371,0.7638669404769648]
[null,"GERMANY",0.06,0.03,0.05,0.38149167054116451,0.39948194685522653,0.42167841803702777,0.43627561654899744,0.44931369741562532,0.46827007046644609,0.47862820825210084,0.49219217531904513,0.50736291747252305,0.51436785828908627,0.52047399903008551,0.52577444872015844,0.54039148411151516,0.55475131282387979,0.56341334409719068,0.56555625890922379,0.57879995801086315,0.57968412416002169,0.58019060028294001,0.59070428810170317,0.59024055922836127,0.59651889889895104]
[null,"GREECE",0.06,0.03,0.05,0.38814272596652027,0.40550716794881858,0.42141158449241484,0.43597873648325242,0.44932106290827273,0.46154154873445025,0.4727345198153966,0.48298637096116193,0.49237623279095233,0.50097658251598498,0.50885380336690311,0.5160686969837911,0.52267695272375048,0.52872957750847283,0.5342732895296507,0.53935087885111799,0.54400153769107706,0.54826116293375782,0.55216263320549319,0.5557360626538681,0.55900903338877828,0.56200680837953676]
[null,"HUNGARY",0.06,0.03,0.05,0.5507233417807319,0.55441778877150727,0.55780160173246696,0.56090089918709207,0.56373960357857844,0.56633962591919607,0.56872103491408299,0.5709022118648861,0.57289999254889712,0.57472979716880146,0.57640574937607747,0.57794078528675341,0.57934675333097019,0.58063450570706143,0.58181398214605395,0.58289428663313203,0.58388375767826728,0.58479003267839103,0.58562010686791577,0.58638038731261743,0.58707674236363561,0.5877145469533207]
[null,"IRELAND",0.06,0.03,0.05,0.41499750641020322,0.43010396263986367,0.44394024788410291,0.45661315981324679,0.46822051640707707,0.4788519109791875,0.48858940371788567,0.497508155081412,0.50567700593644604,0.51315900891779265,0.52001191511063616,0.52628861981190356,0.53203757081141556,0.53730314234421606,0.54212597760049086,0.54654330243679317,0.55058921271001393,0.55429493745192671,0.5576890799156683,0.5607978383547062,0.56364520823841924,0.56625316746512067]
[null,"ISRAEL",0.06,0.03,0.05,0.55076653608727622,0.56616962947526073,0.57207194769846281,0.61505700670414831,0.62942729591925806,0.63904675836435676,0.66592467798949873,0.67857460873040454,0.67120154653560715,0.66921411182544399,0.67360066714450484,0.66379506065725169,0.67780995809696543,0.66654919012375369,0.65506927983326124,0.6667779093378291,0.67168340258583747,0.66546962452155445,0.80859070977611747,0.79741982897114794,0.79545950707014812,0.77594316565166799]
[null,"ITALY",0.06,0.03,0.05,1.1597508611121681,1.1233463827511745,1.0855842022925173,1.0547203646676662,1.018387902762012,1.0091758831537845,0.98883701339558527,0.95557001152800902,0.94437475141071614,0.91466235354511227,0.89534859044867054,0.87636460771355695,0.85160710820915919,0.84368619813985046,0.84601920483271875,0.83587633986646126,0.81787951410430848,0.87001576834399252,0.84771570609592162,0.82676173224298222,0.81536715166923501,0.8288082968326701]
[null,"JAPAN",0.06,0.03,0.05,1.8111004508405733,1.7088089611916095,1.6150837418851136,1.5292064842710984,1.4505191654006364,1.3793331309349099,1.315884907361754,1.2579956852176561,1.2044298736275609,1.1554425619570778,1.1089170390983487,1.0656623933504272,1.0260103293290481,0.98965988017179529,0.95633527472951319,0.9266853239674413,0.9012572102666383,0.87817485670245254,0.85651021603674082,0.83674192037271222,0.81700443315123061,0.79829054095562635]
[null,"KOREA",0.06,0.03,0.05,0.3882717391947007,0.40557050134409645,0.42203659930553072,0.43874814540426665,0.45190398447762192,0.46461785678404494,0.47552215528886232,0.4864945775311702,0.49877045246688961,0.50692036078488745,0.51431193294322419,0.52101306751786736,0.52825239416323844,0.53748297693938807,0.54233705970671275,0.5478286581759424,0.55173648153166943,0.5567614399869818,0.56445095836407277,0.5670783621561849,0.56941176933386217,0.57148003618487364]
[null,"LATVIA",0.06,0.03,0.05,0.29115897294896947,0.31667793822034201,0.34005123486017769,0.3614592735484316,0.38106729579449683,0.3990266493812939,0.41547595656832187,0.43054218407063743,0.44434162307257491,0.45698078684060711,0.4685572328637177,0.47916031586711627,0.48887187751155542,0.49776687810180925,0.50591397518026104,0.51337605347157078,0.52021071026888688,0.52647070000813945,0.53220434146193374,0.53745589069603739,0.54226588266718911,0.54667144409890933]
[null,"LUXEMBOURG",0.06,0.03,0.05,0.17550249077595764,0.21074600730532841,0.2430262019649464,0.27259223480943973,0.2996723161837696,0.32447546820275652,0.34719313812305963,0.36800067606068848,0.3870586884600552,0.40451427776154536,0.42050217783618354,0.43514579395144115,0.44855815529532977,0.46084278741099988,0.47209451127587448,0.48240017519314388,0.49183932514484685,0.50048481878077178,0.50840338778235172,0.51565615294225275,0.52229909593538437,0.52838349142277352]
[null,"MEXICO",0.06,0.03,0.05,0.44896289127182887,0.46859612403435225,0.48691747347975012,0.49468012689911034,0.50711158289626113,0.51173559488744613,0.51504892769225896,0.55762714107293609,0.55818812721253808,0.55776962164793609,0.56223791455611716,0.5737073427776761,0.58447839842837734,0.58048296549677736,0.58533793302148407,0.580213397957828,0.5747773548020898,0.64225207253022265,0.63388421256928218,0.62539025938080939,0.61682777773373254,0.62573082436883309]
[null,"NETHERLANDS",0.06,0.03,0.05,0.44475434354536231,0.45735837314189159,0.46890263912149338,0.47947624782235615,0.48916081340292272,0.49803108779435562,0.50615553768575816,0.513596872995707,0.52041253090919748,0.52665511921611341,0.5323728223732076,0.53760977342385285,0.54240639464627927,0.54679970955965762,0.55082362869629287,0.55450921134571118,0.55788490529095636,0.56097676638753535,0.56380865967987748,0.56640244360765002,0.56877813872376348,0.57095408222634014]
[null,"NEW ZEALAND",0.06,0.03,0.05,0.3752192351480787,0.39278698963419162,0.4078298419694445,0.4206193977047234,0.43140106835412717,0.44039646384790082,0.44780557306869445,0.49474863868688335,0.49916878455604002,0.50234482222882981,0.50443074230814511,0.50556479232238616,0.56761978913653022,0.56578644593026695,0.56324195012858913,0.56009507577898887,0.55644267864374752,0.64810654403017565,0.64064613443252072,0.63288315439357679,0.6883869619927121,0.67798771219755749]
[null,"NORWAY",0.06,0.03,0.05,0.17842829329805454,0.21342580444958278,0.24548067819159441,0.27484033540171676,0.30173139348023148,0.32636141553419257,0.34892051248781136,0.36958281048526404,0.38850779491231358,0.40584154141080186,0.42171784338780149,0.43625924472229477,0.44957798564049717,0.46177686906072263,0.47295005409481827,0.48318378283093788,0.49255704600745354,0.50114219271611404,0.50900548884055152,0.51620762854053059,0.52280420272992345,0.52884612816442866]
[null,"POLAND",0.06,0.03,0.05,0.43183794767580308,0.44551117450234773,0.4580142612856935,0.46944675403080416,0.47989976317407773,0.49429120925220893,0.50299937845076981,0.51093868216570881,0.51817584334945976,0.52477185730620834,0.53078247993076477,0.53625867451921783,0.54124702065600605,0.54579008838619636,0.54992678061076683,0.55369264639467242,0.55712016765024053,0.56023902145046023,0.56307632003626884,0.56565683040751347,0.57602690859296468,0.57786263119005865]
[null,"PORTUGAL",0.06,0.03,0.05,0.76004270609912439,0.74613485748131647,0.7333963993224899,0.72172900771337867,0.71104262595013401,0.70125476941666154,0.69228988891338961,0.68407878751819651,0.67655808647845139,0.66966973601156732,0.66336056723808745,0.65758188178884869,0.65228907591850727,0.64744129622411084,0.64300112431131007,0.63893428797425078,0.63520939665985332,0.63179769917460238,0.62867286176367387,0.62581076484946985,0.6231893168606405,0.62078828371461581]
[null,"SLOVAK REPUBLIC",0.06,0.03,0.05,0.44725023034139705,0.45964483453141325,0.47099728387196682,0.48139520413259457,0.4909188533912755,0.49964174151976137,0.5076311975817559,0.51494888952349882,0.52165130016806993,0.52779016318746086,0.53341286241753139,0.53856279759803205,0.54327971936071784,0.5476000360512161,0.55155709475289993,0.5551814386819014,0.55850104294000824,0.56154153044514388,0.56432636970612182,0.56687705596823734,0.56921327712789649,0.57135306569691879]
[null,"SLOVENIA",0.06,0.03,0.05,0.68582986521788181,0.67816437554303133,0.67114341046256765,0.66471277748907076,0.6588228407117338,0.65342813767332242,0.64848702846063599,0.64396137429990474,0.63981624317631847,0.63601964020545743,0.63254226067545083,0.62935726385368274,0.62644006581212908,0.6237681496722195,0.62132089180456052,0.61907940264202255,0.61702638087747075,0.61514597992074593,0.61342368558412341,0.61184620405213697,0.6104013592710541,0.60907799896597692]
[null,"SPAIN",0.06,0.03,0.05,0.77527958050794799,0.76305165089481697,0.74871026198089652,0.73728935110331428,0.72483339593067997,0.71324135789242349,0.71453059210233272,0.70762111340328793,0.69774648055484556,0.69776004822493531,0.68878990169672849,0.68038140357236587,0.69182421958175511,0.68367564292247773,0.67600138253453268,0.67114808496537326,0.66424184347364623,0.67664319996253297,0.66970105472855967,0.66313575017352655,0.66787250001183562,0.66151535911660364]
[null,"SWEDEN",0.06,0.03,0.05,0.2958971967617875,0.32174853013112603,0.39340208350205108,0.41501040839058218,0.4446475800174452,0.46315571527985616,0.47753225235441266,0.50063975158238261,0.5172199477529662,0.5297668105086436,0.62955266843002233,0.63428097448337484,0.6375223037769443,0.63946334827032991,0.65745804802174213,0.67569622411984087,0.67377275274092863,0.67107849864018299,0.69758370115006052,0.69277771284594547,0.69303059653058696,0.68719080948370481]
[null,"SWITZERLAND",0.06,0.03,0.05,0.1474850658215516,0.18508432480449852,0.21952218795063067,0.25106446963787382,0.27995463421677386,0.30641567523060437,0.33065183662814085,0.35285018925457123,0.37318207478894588,0.39180442827344364,0.40886098944261184,0.42448341220242891,0.43879228082288763,0.45189804068775186,0.46390185078563095,0.4748963645224682,0.48496644488227519,0.49418981945619617,0.50263768039585643,0.51037523392183204,0.51746220362871576,0.52395329147162051]
[null,"TURKEY",0.06,0.03,0.05,0.32529249793280662,0.34881851156574578,0.37322570844429748,0.40646068125031048,0.43534084494169467,0.46513166429689551,0.48812295322030586,0.50382342851456596,0.5193072432051653,0.53009564562886757,0.53825837316784597,0.54530082860138063,0.57478789130720442,0.58678284161158345,0.60931847263320971,0.63409213622642868,0.64889772069894569,0.65386006040613753,0.65995418114448423,0.66057952065725145,0.65497069889605153,0.65698311053112224]
[null,"UNITED KINGDOM",0.06,0.03,0.05,1.4689166272294816,1.3959692270318342,1.4021678942039293,1.3321527708397225,1.2817532725262437,1.2191933613893327,1.2430313337936703,1.1834692429025206,1.1355006841862656,1.1083868091426077,1.0570580229214552,1.0231103317049117,1.0176188806306294,0.97195527779852198,0.95835403023935728,0.91629269247843492,0.90107898056916014,0.91157180146261696,0.89089716290480003,0.90040525913632563,0.87998762513213735,0.8430166668686353]
[null,"UNITED STATES",0.06,0.03,0.05,0.80616137626585294,0.79048628506307272,0.77695253430503863,0.76529382247197553,0.75493847438788031,0.74553739535293928,0.73685883199850144,0.73401338847346265,0.72968133281934344,0.72494829739982747,0.72638410446835855,0.72920892288377903,0.72401988099867165,0.71830081730364159,0.7156140120033565,0.71092326170874198,0.70650217959952233,0.70250872135111853,0.69811382950512313,0.69242627994208295,0.6851167449700607,0.67924055751888912]
[null,"AUSTRALIA",7.0000000000000007E-2,0.03,0.05,0.33148287917871905,0.3504675100919396,0.39311217214926836,0.40847541294779011,0.42725622674316738,0.43968668033153491,0.44963251566443124,0.47640495518923881,0.48339232872326438,0.49437167976360419,0.49899799860326155,0.50268864461046481,0.52559736674639101,0.5271693214115708,0.53842069897537692,0.53844885488509953,0.53800116668430331,0.5597993254786261,0.55772671522373807,0.55687295608207654,0.55986894982924096,0.55683110123425017]
[null,"AUSTRIA",7.0000000000000007E-2,0.03,0.05,0.59606106286418037,0.59084117853568652,0.58610487118744781,0.58180734160915404,0.57790794084851971,0.57436978572590514,0.57115940996815573,0.56824644766187826,0.5656033460320099,0.56320510482897157,0.56102903985933317,0.55905456842331347,0.55726301462962857,0.55563743274623734,0.55416244691610328,0.55282410572189722,0.55160975022402425,0.55050789422377688,0.54950811561906898,0.54860095782512452,0.54777784032766896,0.54703097752261087]
[null,"BELGIUM",7.0000000000000007E-2,0.03,0.05,0.82774203771147559,0.80105892179609384,0.77684776499055863,0.75487956173719106,0.73494652185572173,0.71686010512269416,0.70044923793003788,0.68555869515473888,0.67204763193425199,0.65978825146016828,0.64866459618924643,0.63857145103824253,0.62941334818822392,0.62110366408513185,0.61356380009539269,0.60672243906668333,0.6005148707618938,0.59488237978576675,0.58977169021483267,0.58513446167755423,0.58092683211827822,0.57710900292013256]
[null,"CANADA",7.0000000000000007E-2,0.03,0.05,0.42230237233448725,0.43245027133364922,0.44080004873175876,0.48168906104597964,0.48695124993943467,0.49082763999816459,0.49350538092361113,0.49515044002101388,0.54231064129197182,0.54115629947260213,0.53926296172889587,0.53675443120583,0.53373942128386609,0.59812206816743285,0.59189718107344558,0.58539650461662973,0.57870135742705575,0.57188187622112019,0.63863583471106156,0.62852832424795801,0.61851317953352913,0.60863705911846255]
[null,"CHILE",7.0000000000000007E-2,0.03,0.05,0.19246361597542552,0.22463352863741598,0.2538231854485104,0.28030867044414398,0.30434049050901457,0.32614596784177041,0.34593135703093514,0.36388378727111842,0.38017320261646909,0.39495342266007216,0.40836437977039219,0.42053296574695337,0.4315742661500454,0.44159262477171957,0.45068293505897355,0.45893104226065812,0.46641501961787446,0.47320588504797728,0.47936759426922132,0.48495835367933743,0.49003114416155802,0.4946340539341238]
[null,"CZECH REPUBLIC",7.0000000000000007E-2,0.03,0.05,0.34697237512329621,0.3648283959017295,0.3810302113254056,0.39573106916378342,0.40907002011050109,0.42117323301923681,0.43215518829438071,0.44211976072441767,0.45116120200019749,0.45936503221141212,0.46680884875366291,0.47356306029730788,0.47969155276046427,0.4852522935853954,0.49029788003393082,0.49487603668807806,0.49903006686151663,0.50279926219174009,0.50621927428703395,0.50932245194359305,0.51213814712239625,0.51469299257998014]
[null,"DENMARK",7.0000000000000007E-2,0.03,0.05,0.33081561146779925,0.34990391868256471,0.36691274845033417,0.3820550993944592,0.39552290615416641,0.44140630495718314,0.45194776162644595,0.46109042095577274,0.46899149143546637,0.47579181050315639,0.48161747939799798,0.4865813388259177,0.50129276408735235,0.50451369769032328,0.50712997890603939,0.50921765928655904,0.51084443411728575,0.56739968307521083,0.56610584847645484,0.56452032353672155,0.56269705485523358,0.56068322996246167]
[null,"FINLAND",7.0000000000000007E-2,0.03,0.05,0.46368760057024733,0.47073096866912906,0.47712182984223672,0.48292063319320999,0.48818222774086739,0.49295638121846247,0.49728825081069089,0.50121881028100024,0.50478523752926296,0.50802126624558797,0.51095750498646952,0.51362172669128903,0.51603913137763247,0.51823258450016563,0.52022283322762497,0.52202870268362656,0.52366727400746438,0.52515404591912185,0.52650308131668766,0.52772714029279355,0.52883780082823106,0.52984556830435614]
[null,"FRANCE",7.0000000000000007E-2,0.03,0.05,0.82186284834562617,0.80045164533031854,0.79948928093917282,0.77958479926140634,0.76909141281750604,0.76322125937864793,0.75427491144765679,0.73878081574234311,0.72074045152111543,0.7243974242670248,0.70919477281615506,0.73979047837372847,0.73757034500217411,0.72360320890107321,0.75835372681018876,0.73905825206856612,0.73657118574026448,0.73635773946633054,0.71989901345811147,0.73830199360187176,0.74906487991370074,0.73803762713255638]
[null,"GERMANY",7.0000000000000007E-2,0.03,0.05,0.38420639722845507,0.39866478014702378,0.41873538241814473,0.42993644992664415,0.43968008392564895,0.45706345725471914,0.46428044436107402,0.47566898466565916,0.48945244304280894,0.49354899070719654,0.49688246748462661,0.49954865806545357,0.51422956912510498,0.52834698133230074,0.5355518797378378,0.53517752247954953,0.54858083804832014,0.54703120966305541,0.54525259926237113,0.5558891461401283,0.55323471662947143,0.55879786438741774]
[null,"GREECE",7.0000000000000007E-2,0.03,0.05,0.38553734790584537,0.3998206586569687,0.41278074463022296,0.42454019111716079,0.43521022694597655,0.44489177655927453,0.45367641462596364,0.46164723221664422,0.46887962273536349,0.47544199504161433,0.48139642050777098,0.48679922013226634,0.49170149726183349,0.49614962096164889,0.5001856646054339,0.50384780383398431,0.50717067764629709,0.5101857160387413,0.51292143729129958,0.51540371771282045,0.51765603639671542,0.5196996973021647]
[null,"HUNGARY",7.0000000000000007E-2,0.03,0.05,0.54690126741150291,0.5462356114794511,0.54563162279235167,0.54508358841516347,0.5445863246666941,0.54413512808882514,0.54372573095801191,0.543354260918258,0.54301720435374079,0.5427113731546509,0.54243387456188252,0.54218208380535571,0.54195361927715768,0.54174632000468004,0.54155822521067021,0.54138755576687225,0.54123269736582169,0.5410921852516305,0.54096469036533001,0.54084900677373193,0.54074404026289069,0.54064879798828647]
[null,"IRELAND",7.0000000000000007E-2,0.03,0.05,0.41219115659118416,0.42400522329297158,0.43472481924777379,0.44445133767151235,0.4532767785786338,0.46128461898070394,0.46855060246865443,0.47514345564708693,0.48112553819715698,0.48655343271677404,0.49147847991722532,0.49594726423847685,0.50000205447643309,0.50368120358990365,0.50701951146892643,0.51004855409575012,0.5127969822119135,0.51529079231640817,0.51755357255821444,0.51960672584902856,0.52146967230653141,0.52316003294304614]
[null,"ISRAEL",7.0000000000000007E-2,0.03,0.05,0.58440432479880289,0.59437305953640829,0.59321301926338732,0.64045193038946924,0.65026624694812529,0.65470341873776272,0.68234292025090792,0.69072633924044757,0.67586320644119646,0.66795592897929867,0.6680903877174944,0.65184194339913026,0.66383557688759542,0.64662061045752683,0.62963790436161515,0.64056486470191709,0.64333737351980236,0.63308033962783994,0.82003951820784649,0.80209907446903406,0.79546797943148728,0.76859612340762196]
[null,"ITALY",7.0000000000000007E-2,0.03,0.05,1.1693600255913068,1.1246866762080472,1.0784171210004894,1.0412572633483221,0.99753051738817544,0.98796016601514991,0.9639135436049836,0.92439073849544195,0.91223368973836971,0.87726430147704582,0.85510698703637544,0.83326476098075908,0.8046648795148329,0.79660928450463786,0.80127929817733723,0.79034793610846887,0.76972553734290439,0.84430891914814543,0.81732915533342698,0.7921700768181964,0.77854761210514301,0.79648856940649115]
[null,"JAPAN",7.0000000000000007E-2,0.03,0.05,1.7995073870728671,1.6827837776872236,1.576831095695272,1.4806542886573288,1.3933503052041893,1.315215168649571,1.2464521856892699,1.1843228657858291,1.1272903571182584,1.0756322514009546,1.0267471251889708,0.9816085170043457,0.94060940350917166,0.90336905756108821,0.86954184244952926,0.83991525979720771,0.81514027431645009,0.79290112890962094,0.77209035691292405,0.75329848848877701,0.7342652272677489,0.71621803550728003]
[null,"KOREA",7.0000000000000007E-2,0.03,0.05,0.38614037269880419,0.40030085903741192,0.4139082102891673,0.42824478689556716,0.43862958258319168,0.44886281969206759,0.45724364982396348,0.46605198552309246,0.47676587620955779,0.48270514180951068,0.48800401361737511,0.49272771768777979,0.49836215258624894,0.50665650152440533,0.50977713237798228,0.51388795154904787,0.51624476756008653,0.5201533743102722,0.5274796020058018,0.52872068104936454,0.5297566125102664,0.53061230065928022]
[null,"LATVIA",7.0000000000000007E-2,0.03,0.05,0.28927938728178021,0.31248016267287915,0.33353158758087209,0.3526327806740514,0.36996441400422037,0.38569042192561509,0.39995955169731873,0.41290677043582141,0.4246545417256341,0.43531398396301069,0.4449859213891757,0.45376183775444656,0.46172474163365074,0.46894995157757968,0.47550580852697544,0.48145432222754325,0.48685175776022416,0.49174916773452876,0.49619287517877564,0.50022491169474248,0.50388341502108902,0.5072029897659821]
[null,"LUXEMBOURG",7.0000000000000007E-2,0.03,0.05,0.17448843765836231,0.20832359827453248,0.23902422491110831,0.26688070493703681,0.29215652385177099,0.31509075750999993,0.33590033346338793,0.35478208280862711,0.37191460194957537,0.3874599418832913,0.40156514098837781,0.41436361581378983,0.42597642302312838,0.43651340443074876,0.44607422596021112,0.45474932035224663,0.46262074253901314,0.46976294577534983,0.47624348586820608,0.48212366016532604,0.48745908734717891,0.49230023350619617]
[null,"MEXICO",7.0000000000000007E-2,0.03,0.05,0.47569894202031526,0.49043409776120611,0.5040721780573999,0.50549616267793018,0.51303366818774754,0.51176581826319079,0.50947693077587553,0.55719000882122804,0.55201750780814107,0.54617352973021438,0.54660815640104243,0.55546644226041575,0.56378087483285777,0.55505232730499943,0.55699850340564039,0.54761204216801007,0.53822133099547664,0.62616186754109071,0.61263960155027364,0.59934762395934782,0.58633148863364137,0.59384302222252272]
[null,"NETHERLANDS",7.0000000000000007E-2,0.03,0.05,0.44172530140667748,0.45080285383102237,0.45903944980629219,0.46651299664892876,0.47329418423865438,0.47944715365134433,0.4850301038488673,0.49009584216437674,0.4946922837899182,0.49886290499084529,0.5026471543338511,0.50608082581829539,0.50919639744014844,0.51202333839092695,0.51458838779731353,0.51691580763796896,0.51902761222979865,0.52094377645430623,0.52268242469358339,0.52426000226302127,0.525691430962266,0.52699025021573198]
[null,"NEW ZEALAND",7.0000000000000007E-2,0.03,0.05,0.39265400730759825,0.40516498653100108,0.41520774061691229,0.42309657724452693,0.42911108307149165,0.43349970689596223,0.43648298688918485,0.48765847678996443,0.48744929595573266,0.48620667385065675,0.48409522591803189,0.4812598114973225,0.55371283696942597,0.5472864555457958,0.54040900310493056,0.53319072481109242,0.5257271740527012,0.63831483810679757,0.62561660054983248,0.61294589047958248,0.67599949762117861,0.66018759285476758]
[null,"NORWAY",7.0000000000000007E-2,0.03,0.05,0.17739234450051997,0.21095848335043996,0.24141501075259955,0.26905000521967115,0.29412485729032856,0.3168767419384162,0.33752086193486625,0.35625248338160448,0.37324878267090494,0.38867052233999178,0.40266357167225442,0.41536028642795975,0.42688076075488574,0.43733396312030282,0.44681876700871304,0.45542488613439158,0.46323372301460058,0.47031913892986171,0.47674815255408903,0.48258157386270673,0.48787457931467804,0.4926772337489137]
[null,"POLAND",7.0000000000000007E-2,0.03,0.05,0.42906036150533172,0.43929063268024887,0.44854844518714682,0.4569255056090219,0.46450491894266416,0.47745518886788252,0.48356744389264011,0.48906483765783687,0.49400751207009047,0.4984498293502348,0.50244092108245664,0.50602518550832942,0.50924273791865016,0.51212981854263051,0.51471916192279255,0.51704033139116512,0.51912002192426754,0.52098233434785701,0.52264902358444132,0.52413972338456538,0.53561637127423178,0.53634049752329926]
[null,"PORTUGAL",7.0000000000000007E-2,0.03,0.05,0.75465414438582357,0.73473954315250545,0.71666985688690488,0.70027417022906935,0.68539740164379082,0.67189883655416338,0.65965079636758539,0.64853743080495252,0.63845362211006695,0.62930399077453936,0.62100199337364259,0.61346910397985233,0.60663407141131032,0.60043224528977635,0.59480496453346254,0.58969900250069407,0.5850660635362005,0.58086232615801892,0.57704802856417003,0.57358709253853779,0.57044678219861189,0.56759739435728573]
[null,"SLOVAK REPUBLIC",7.0000000000000007E-2,0.03,0.05,0.44420251244813769,0.45305100485267902,0.46107976123099459,0.46836472301151849,0.47497479630842793,0.48097250368244981,0.48641457552168554,0.49135248663613607,0.49583294314139903,0.49989832423681979,0.50358708305672772,0.50693411038628777,0.50997106468223175,0.51272667152003604,0.51522699529991478,0.51749568578161209,0.51955420177988543,0.52142201413654432,0.52311678988888866,0.52465455937654337,0.52604986786729269,0.52731591313609716]
[null,"SLOVENIA",7.0000000000000007E-2,0.03,0.05,0.68099670101174792,0.66790826695558259,0.65603236272169718,0.64525665794546516,0.63547922869564022,0.62660759340862016,0.61855783813503307,0.61125382282463758,0.60462646114203544,0.59861306700121175,0.59315676163797437,0.5882059356119903,0.58371376064965985,0.57963774671051616,0.57593934008757453,0.57258355874020006,0.56953866141021681,0.5667758473915403,0.5642689841135472,0.56199435996147995,0.55993045999589852,0.55805776244977612]
[null,"SPAIN",7.0000000000000007E-2,0.03,0.05,0.77391235574950445,0.75572994960741402,0.73548339487319214,0.71915283633682336,0.70194919951988155,0.686117935468052,0.68636917923205798,0.67651158102291875,0.66336797704740891,0.66248324324886065,0.65073107584543011,0.63983306610199642,0.65386840798667489,0.64333198754634902,0.63350977299016364,0.62716727584509457,0.61848809495204171,0.63335600495544719,0.62461616684573951,0.6164308818735732,0.6220775715090785,0.6141894212097988]
[null,"SWEDEN",7.0000000000000007E-2,0.03,0.05,0.2981862946931646,0.32139978353444404,0.40701747304663327,0.42567530492397498,0.45448848927707608,0.46995638104125637,0.48084530135913234,0.5027909471543146,0.51700737708517863,0.52668471030997288,0.6576017102068944,0.65709920162831692,0.65516287650831073,0.65202241211485656,0.66930771985644544,0.68642171992399847,0.6792845434017285,0.67158757052824347,0.69971077831804585,0.68983632110323445,0.68648919526977015,0.67600686313993452]
[null,"SWITZERLAND",7.0000000000000007E-2,0.03,0.05,0.14668068528605649,0.18309199281921468,0.21613010871900423,0.24610752991471213,0.27330780320725173,0.29798820724730207,0.32038218605144919,0.34070155707417582,0.35913851472114644,0.3758674482543749,0.39104659128425245,0.40481951845046049,0.41731650344838073,0.42865575124614891,0.43894451614749014,0.44828011627573716,0.45675085407470906,0.46443685153317232,0.47141080803300256,0.47773868798929559,0.48348034478658508,0.48869008691278909]
[null,"TURKEY",7.0000000000000007E-2,0.03,0.05,0.32695375570678054,0.34768695264675087,0.37002432117772155,0.40348645571213615,0.43199285631904322,0.46192322464722724,0.48376407841599661,0.49712175808587866,0.51055073683313912,0.51864628073774266,0.52394441521177759,0.52810025594752685,0.56000639351090675,0.57068341852117566,0.59436993651012471,0.62089737961276559,0.63525478665684065,0.63793500456460761,0.64220418648612942,0.64011321397729504,0.63072936168673621,0.63078860576537532]
[null,"UNITED KINGDOM",7.0000000000000007E-2,0.03,0.05,1.7762128495788305,1.662179719416675,1.6638920855599189,1.5568037713267513,1.4764244137643134,1.3832332255018396,1.4119227768623317,1.3242513928979371,1.2522052145290221,1.2085094324797243,1.1357369941100983,1.0853150534353333,1.0778363188447602,1.0147907253240953,0.9924579259351558,0.93561898899179086,0.91243826261652017,0.92363825109850239,0.89354653570605502,0.90469086553270339,0.87488114246313287,0.8269943392743061]
[null,"UNITED STATES",7.0000000000000007E-2,0.03,0.05,0.81637176027027503,0.7932403406212406,0.77321814100903763,0.75591408026408324,0.7405777162430569,0.72673273881456291,0.71406580955175447,0.70912251067746157,0.70240246349213409,0.69532691734243601,0.69720580124847253,0.70098406959182757,0.69332911499320005,0.68519520139224976,0.68129416814543931,0.67462639544429681,0.66840397537401741,0.66280695924321986,0.65682441259649038,0.64936672547805152,0.6400392404722518,0.63255339781236852]
[null,"AUSTRALIA",0.08,0.03,0.05,0.33433496817255237,0.35016368120134983,0.39752523172776144,0.40969878577488394,0.42631143139994354,0.43569776609507438,0.44253284547927391,0.4705524105592237,0.47437018603879211,0.48325754713925712,0.48488623094321637,0.48572080572177206,0.51123679311536507,0.50986545506536785,0.52017073029707483,0.51741319399056762,0.51435336747280347,0.54005367379177494,0.53520080676410986,0.53197421711661141,0.53356496057537162,0.5281725572126893]
[null,"AUSTRIA",0.08,0.03,0.05,0.5919382639684857,0.5821271700543742,0.5733074164458597,0.56537883535226463,0.55825138021598775,0.55184410303486875,0.54608423501876013,0.54090636013912285,0.53625167218547487,0.53206730689093418,0.52830574154165277,0.5249242552513953,0.52188444377148058,0.51915178332567469,0.5166952385164284,0.51448690984936041,0.5125017168728514,0.51071711333409897,0.509112831116594,0.50767065005087542,0.50637419098424619,0.5052087297593002]
[null,"BELGIUM",0.08,0.03,0.05,0.82190148849833611,0.78885426869681441,0.7591462321977831,0.73243997860282573,0.70843219939124946,0.6868502331816333,0.66744896905936157,0.6500080628005761,0.63432943437664158,0.6202350183177292,0.60756474138594807,0.59617470459002886,0.58593554889430843,0.57673098606104689,0.56845647794053089,0.56101804920939546,0.55433122007317048,0.54832004681155255,0.54291625926964426,0.53805848549949986,0.53369155474604479,0.52976587086124072]
[null,"CANADA",0.08,0.03,0.05,0.44545464177783861,0.44947960017537592,0.45197216660362116,0.49898500359708414,0.49834485616020979,0.49658859937652522,0.4939164740954548,0.49050200930583199,0.54849827603328105,0.54181905133737218,0.53471067199746347,0.52729828189589145,0.51968832218350913,0.60316628855218157,0.59119068325343427,0.5793042378726091,0.56758097223227433,0.55608127670488117,0.64402819731441696,0.62784355165415284,0.6121793027302912,0.5970654567246485]
[null,"CHILE",0.08,0.03,0.05,0.1913332699276111,0.22200041714208305,0.24956887802583233,0.27435173929510631,0.2966304533302403,0.31665806026610027,0.33466202116894828,0.35084679386915635,0.36539635743604754,0.37847564580704057,0.39023336161708305,0.40080309018917371,0.41030486276565981,0.41884647121590085,0.42652509214929635,0.43342776422720342,0.43963295415014447,0.44521142664727792,0.45022617164415429,0.45473406414323925,0.45878642973441924,0.46242941779506369]
[null,"CZECH REPUBLIC",0.08,0.03,0.05,0.34469639240541222,0.359867307088648,0.37350531021992811,0.38576529145984201,0.39678648998547467,0.40669407585893075,0.41560057160997005,0.42360713017796653,0.43080468372704644,0.43727497638173896,0.44309149261213499,0.44832029181241906,0.45302075855125751,0.4572462770147947,0.46104483730204482,0.46445958045850838,0.46752928843806935,0.47028882455777538,0.47276952944783812,0.47499957699374173,0.47700429431296448,0.47880644940036338]
[null,"DENMARK",0.08,0.03,0.05,0.33069956137480638,0.34696614903017092,0.36121747650655245,0.37368470011371346,0.38457358031264799,0.43505140887898103,0.44284318364427971,0.44932274371642039,0.45466156130207314,0.45901090240193415,0.46250408184851177,0.46525847468516768,0.4801816316677322,0.4812617586118188,0.48186720961105034,0.48207302405515268,0.48194465345506388,0.54810746822068324,0.54426976186468334,0.54031017392130809,0.53627877180521644,0.53221776752356253]
[null,"FINLAND",0.08,0.03,0.05,0.46054625713081804,0.46401137821900207,0.46712637380348992,0.46992662154215198,0.47244392443559113,0.47470687202048845,0.4767411650669619,0.47856990746760325,0.48021386863322824,0.48169171937542998,0.48302024395489918,0.48421453070379278,0.48528814338708437,0.48625327524908701,0.48712088749468441,0.48790083377803345,0.48860197211257955,0.48923226547337229,0.48979887223424307,0.49030822746695729,0.49076611602567188,0.49117773824673822]
[null,"FRANCE",0.08,0.03,0.05,0.83755391881647601,0.80850155773770005,0.8054880720269979,0.77890123800630162,0.76420549101905,0.75573449934541959,0.74320281084849404,0.72308829869063673,0.70022667996115406,0.70447076799572061,0.68532835899936573,0.72757075889814038,0.72388619290134804,0.70572763518974102,0.75431335830828605,0.72943481793311937,0.72501318960620975,0.72326902129120463,0.70222373886833955,0.72393499822827279,0.73607245081017803,0.72145098940520391]
[null,"GERMANY",0.08,0.03,0.05,0.3879319429280248,0.39875659015098686,0.41675774567274804,0.42454203740691132,0.43101815675113669,0.44701890697568541,0.45117160961398989,0.46052334596453798,0.47316196705859431,0.47447942982383728,0.47519900509124713,0.47541553229554523,0.49068231021181152,0.50487030754155604,0.51078728920691063,0.5080397031126056,0.52194177875315217,0.51809160892046835,0.5141833913339523,0.5252712765408587,0.52056941646071464,0.52560897967160869]
[null,"GREECE",0.08,0.03,0.05,0.38297543323224864,0.39427852681791509,0.40443952428794949,0.41357382622073846,0.42178517279821864,0.42916682200487094,0.43580260877820132,0.44176789713969922,0.44713043611983005,0.45195112919797742,0.45628472599602432,0.46018044408128755,0.46368252794074766,0.46683075147496172,0.469660869718592,0.47220502491782806,0.47449211157661619,0.476548104617598,0.47839635438475198,0.48005785183814453,0.48155146695266482,0.48289416302828553]
[null,"HUNGARY",0.08,0.03,0.05,0.5431429535767851,0.53826227398128823,0.53387475187098921,0.5299305572374946,0.52638489503550412,0.52319749643608782,0.52033216148515615,0.51775634797299208,0.51544080184555185,0.51335922496004294,0.51148797641140153,0.50980580403757769,0.50829360305427662,0.5069341990779187,0.50571215307256245,0.50461358600553996,0.50362602122037037,0.50273824273675849,0.50194016786835527,0.50122273271157436,0.50057778920493923,0.499998012589841]
[null,"IRELAND",0.08,0.03,0.05,0.40943162280639139,0.41806150917510915,0.42581940774461463,0.43279342659530246,0.43906277112127157,0.44469864358258854,0.44976505176428311,0.45431953592618035,0.45841382229969457,0.4620944105534831,0.46540310189993084,0.46837747384028311,0.47105130694020408,0.47345496848274343,0.4756157573559362,0.47755821409199584,0.47930439957928428,0.48087414561244529,0.48228528012625432,0.48355382967121019,0.48469420143042991,0.48571934684504664]
[null,"ISRAEL",0.08,0.03,0.05,0.62494698859747522,0.62844030883552426,0.6191621350895562,0.67159169127257212,0.67599937978234503,0.67445404956080379,0.70321098394867043,0.70655313192650682,0.68353204184138328,0.66922165795449851,0.66476428504635976,0.64182998264446645,0.6515619332237883,0.62833210667550266,0.60590177359936148,0.61618897383096582,0.61689399164895864,0.60267754887448732,0.84326915257786073,0.81734088471492061,0.80497829841878998,0.76992430279840451]
[null,"ITALY",0.08,0.03,0.05,1.1813358465661727,1.1284237663252255,1.0735886537090664,1.0303907994707482,0.97938783150852904,0.97046360642340068,0.94301452284189691,0.89736579185843557,0.88490757009547039,0.8448383386704249,0.82017864061123646,0.79574444715242854,0.76353685550156636,0.75583509497320955,0.7635981701177893,0.75219117604966934,0.72905481306770092,0.83317307935870422,0.80075095033845056,0.77074458999645923,0.75439449772221168,0.77733323142363431]
[null,"JAPAN",0.08,0.03,0.05,1.7882192648597763,1.6575142075441232,1.5399647350714443,1.4342453644301747,1.3391642620745474,1.254983749691819,1.1818545634596387,1.1164173521704577,1.0568099835871592,1.0033338423790457,0.95286567760329099,0.90656160771707228,0.8648854165772778,0.82737325437820364,0.79360786117976956,0.76453211162080903,0.74091032480896035,0.71994786850633952,0.70035553066753153,0.68285130159651075,0.66475545772279887,0.64755742966108065]
[null,"KOREA",0.08,0.03,0.05,0.3840721193629521,0.3951843026907868,0.40608076438697538,0.41825642914136163,0.42606556619650937,0.43405475411103001,0.44015453321634673,0.44707981490192916,0.45656559066625718,0.46056271383042097,0.46404697908553494,0.46707827942809593,0.47142025653602915,0.47913890629775308,0.48079630797679712,0.48381974158855079,0.48489112749674868,0.48797778898684913,0.49528676470149907,0.49537139239500394,0.49533849163909793,0.4952080102385617]
[null,"LATVIA",0.08,0.03,0.05,0.28743115720195567,0.3083883110409526,0.32722789557798687,0.34416387592411618,0.35938859755853669,0.37307497083651264,0.38537843476852995,0.3964387223737233,0.40638144765706868,0.4153195322339705,0.42335448780471996,0.43057756904415684,0.43707081000014086,0.44290795577143183,0.44815530004623488,0.4528724380135159,0.45711294319805434,0.46092497590619769,0.46435183019255449,0.46743242555964987,0.47020174897487405,0.47269125222480568]
[null,"LUXEMBOURG",0.08,0.03,0.05,0.173491301157911,0.20596125598517712,0.23515035597372996,0.26139010785124944,0.28497852198062695,0.30618349692613001,0.32524586203355804,0.34238211257960982,0.35778686855412606,0.37163508500011327,0.38408403901484472,0.39527511597882486,0.40533541529919526,0.41437919390434663,0.42250916388380672,0.4298176590109733,0.43638768339713541,0.44229385418656525,0.44760324899906984,0.45237616774457912,0.45666681746186544,0.46052392795924596]
[null,"MEXICO",0.08,0.03,0.05,0.50905565870784475,0.51789463724695084,0.52597835113470115,0.52023737818946847,0.52223881269330275,0.51454123367240623,0.50625371824371768,0.56006647301850865,0.5487139911191552,0.53712848110300582,0.53333130357290492,0.53937337773102723,0.54507438146101828,0.53158590056405564,0.53059765326756714,0.51705569181213928,0.50388468086980986,0.61745132464676888,0.59831733826576061,0.57988349083834467,0.56217038743923864,0.56792412002316428]
[null,"NETHERLANDS",0.08,0.03,0.05,0.43874679029569164,0.44441415825757025,0.44950887954656588,0.45408881598039857,0.45820598285727088,0.46190713970451325,0.46523432133633841,0.46822531525203859,0.47091409079653734,0.47333118495735971,0.47550404917960204,0.47745736113774889,0.47921330500519455,0.48079182340455223,0.48221084390019925,0.48348648260538385,0.48463322721630109,0.48566410155189726,0.48659081346811101,0.48742388782644802,0.48817278602703851,0.48884601346374318]
[null,"NEW ZEALAND",0.08,0.03,0.05,0.41308931963689849,0.41998169074735797,0.42458200991364414,0.42724006709207218,0.4282615533277887,0.42791316516202454,0.42642714523652359,0.48229198789059874,0.47736112988871204,0.47169070892263093,0.46544714069165372,0.45877323407040704,0.54294742109385319,0.53183914031841228,0.52061908272803359,0.50938996393441249,0.49823734892386168,0.63479957813405619,0.61648077745209851,0.59862540224047478,0.66921669701773445,0.64766431703075533]
[null,"NORWAY",0.08,0.03,0.05,0.17637367758781436,0.20855238905772591,0.23747967373042608,0.26348406484216652,0.2868608997142813,0.3078756739610583,0.32676705677908879,0.34374960156336631,0.35901618263517282,0.3727401857561784,0.38507747730688446,0.39616817449378322,0.40613823668984472,0.4151008959815215,0.423157943169293,0.43040088382712421,0.43691197755045325,0.44276517219566081,0.4480269437213778,0.45275705116988307,0.45700921536307371,0.46083172902110153]
[null,"POLAND",0.08,0.03,0.05,0.42633592293045663,0.4332327128713952,0.43940342536096699,0.44492358873911414,0.44986093949613415,0.46180531870956187,0.46557513265889844,0.46890097933420577,0.47183238915015846,0.47441354185068185,0.47668383278376186,0.47867838005988966,0.48042847870804245,0.48196200731492794,0.48330379206926416,0.48447593262665367,0.48549809375614605,0.48638776632172798,0.48716050078582518,0.48783011609332111,0.50098220719510644,0.50079347901411642]
[null,"PORTUGAL",0.08,0.03,0.05,0.74935547563165805,0.72363606308682626,0.70051541175202658,0.67973093554310871,0.66104658080657752,0.64425014540876069,0.62915086871169412,0.61557726506456478,0.60337517620522552,0.59240602045249313,0.58254521880494481,0.57368078007108325,0.5657120289618941,0.55854846270048697,0.5521087231630839,0.54631967287775285,0.54111556438680364,0.53643729353913305,0.5322317282319855,0.52845110497852676,0.52505248644790981,0.52199727381700589]
[null,"SLOVAK REPUBLIC",0.08,0.03,0.05,0.44120563713488609,0.44662498843481302,0.45149675335743711,0.45587626155828587,0.45981325203010237,0.46335243799901316,0.46653401474201101,0.46939411609314186,0.47196522482303294,0.47427654155252874,0.47635431639026304,0.47822214706064647,0.47990124690816838,0.48141068582179813,0.48276760681571196,0.48398742072609852,0.48508398123525565,0.4860697422107656,0.48695589914667886,0.48775251631308775,0.48846864105815146,0.48911240656072558]
[null,"SLOVENIA",0.08,0.03,0.05,0.67624416452328528,0.6579145671730362,0.64143704348528952,0.62662445476922812,0.61330857134953987,0.60133816194672762,0.59057727611176558,0.58090370020834681,0.57220756940700002,0.56439011992718446,0.55736256735633283,0.55104509830666359,0.54536596395780612,0.54026066519040461,0.53567122005609891,0.53154550526438238,0.52783666420746345,0.524502574799949,0.52150537108949024,0.51881101320522316,0.51638890075981958,0.51421152531447256]
[null,"SPAIN",0.08,0.03,0.05,0.77292695456100835,0.74891567420271876,0.72294879793721245,0.70198361169613399,0.68034215732191772,0.6606256854359458,0.66047926185663941,0.64803802895048457,0.63198291194774525,0.6307369616161983,0.61653959756931276,0.60349688657456135,0.62109355608373662,0.60840025210305526,0.5966703924179827,0.58909747021469838,0.57888602998892347,0.59676641430938093,0.58638367716166817,0.57674184526006711,0.58365029506973665,0.57435338189007368]
[null,"SWEDEN",0.08,0.03,0.05,0.30079189469396989,0.32133825650882059,0.42505458141441688,0.44056707911117082,0.4685408757600989,0.48075201997891032,0.48795159860904169,0.50875651595517812,0.52052121923930361,0.5272386252180552,0.69926240929844019,0.69250886808470336,0.68445500056153652,0.6753790636949234,0.69171345438186471,0.70718991170224998,0.69408256457208739,0.68072821511193415,0.71036356530155786,0.69482324137234119,0.68747098239698723,0.67191852057784562]
[null,"SWITZERLAND",0.08,0.03,0.05,0.14588972357184501,0.181148618816833,0.21284485690114438,0.24133841864540123,0.26695291140363292,0.28997924433983541,0.31067893234433241,0.32928706611320779,0.34601498212262477,0.3610526628214894,0.37457089430195012,0.38672320595284976,0.39764761412517952,0.40746818961271086,0.41629646675000959,0.42423271013125646,0.43136705333626058,0.43778052259642264,0.44354595702662936,0.44872883587435208,0.4533880221811869,0.45757643130275688]
[null,"TURKEY",0.08,0.03,0.05,0.32878080263948872,0.34672775230542713,0.36711667435696937,0.40112047022422814,0.42952510039117248,0.4599058426082292,0.48077288445478505,0.49190041450150407,0.50342404702931198,0.50895635592297417,0.51154200895902802,0.51294608428298449,0.54786146429621474,0.55746263600638568,0.58271283350587677,0.61141913650893653,0.62551283214372067,0.62598464983113888,0.6285430364440483,0.62381244345841358,0.61067941169921836,0.60894695373465568]
[null,"UNITED KINGDOM",0.08,0.03,0.05,2.2135780241274463,2.0403682948582098,2.0339103914967986,1.8744881233012118,1.7513738564466104,1.6161895626896887,1.6508704060807962,1.5251363396965527,1.4205293805579826,1.3538989609064023,1.253367112324725,1.1813288629151018,1.1722290800762762,1.0873007076094003,1.0533003801751031,0.97838350073159241,0.9449755214755079,0.956821976651967,0.91498584515664627,0.92806944298028593,0.88666153148280114,0.82621827824058103]
[null,"UNITED STATES",0.08,0.03,0.05,0.82971161957467365,0.79877007507874875,0.7720589006364319,0.74903031326225722,0.72872464219360211,0.7105142288508377,0.69399009787071542,0.68737499097670796,0.67858938896469734,0.66946482290113252,0.67291211217280755,0.67880499894323332,0.66867751368900374,0.6581398275019491,0.65332980377962779,0.64470928235266223,0.63672731456967069,0.62958506084506349,0.62207855582948557,0.61290703594641316,0.6016097611328135,0.59259405902881168]

{"sheet":"TCD Remboursement","index":48,"n_rows":32,"n_cols":8,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
["Pays","TURKEY"]
["Croissance",-0.01]
["Déficit",0.05]
[]
[null,"Étiquettes de colonnes"]
["Valeurs",0.01,0.03,0.05,"Total général"]
["2019",0.33829176682146794,0.34030749475649508,0.34292840612295433,1.0215276677009173]
["2020",0.38858233217308941,0.38471672697995746,0.38162360518522126,1.1549226643382682]
["2021",0.43940965636179452,0.43004127534549791,0.42213125695224912,1.2915821886595416]
["2022",0.49209886041766354,0.48058140376180564,0.47220904149553056,1.4448893056749998]
["2023",0.54467432286114825,0.52987387101219341,0.52010547057411582,1.5946536644474576]
["2024",0.59795719969384487,0.58065357923546745,0.57088698805655702,1.7494977669858693]
["2025",0.65076090437457945,0.6288515446019286,0.61680837442869763,1.8964208234052058]
["2026",0.70276976629779586,0.67356205907225042,0.65645149316093765,2.032783318530984]
["2027",0.75516294623684765,0.71872429105751778,0.69713279280377582,2.1710200300981413]
["2028",0.80708413259743494,0.761474676027172,0.73351619335271534,2.3020750019773222]
["2029",0.85882333265382216,0.80282406392439531,0.76755427597669801,2.4292016725549157]
["2030",0.91075049931716567,0.84388422608189739,0.80105319916707685,2.5556879245661399]
["2031",0.96721799251627971,0.90041354930577355,0.86581107043285122,2.7334426122549047]
["2032",1.020925609614511,0.94623674321273643,0.90949796237495739,2.876660315202205]
["2033",1.0772151849921139,1.0005607648277,0.97066745299872637,3.0484434028185401]
["2034",1.1345705845442564,1.0580202235695368,1.0387489176830222,3.2313397257968157]
["2035",1.1905867586554959,1.1096012620855384,1.0948622608369982,3.3950502815780323]
["2036",1.2448380822636429,1.1540224062465898,1.1368775671820812,3.5357380556923141]
["2037",1.2996897373149929,1.1998875411468732,1.18232399228916,3.6819012707510264]
["2038",1.3535620819802132,1.2413878989746574,1.2191907382879059,3.8141407192427765]
["2039",1.4061693345905046,1.2773411574812459,1.2446991515954735,3.9282096436672242]
["2040",1.4608269028381577,1.3202886859670862,1.2855595437916543,4.0666751325968979]
[]
[]
[null,null,null,null,null,null,{"$f":"GETPIVOTDATA(\"2020\",$A$5,\"Inflation\",0.03)","v":0.38471672697995746}]
[null,null,null,null,null,null,{"$f":"GETPIVOTDATA(\"2030\",$A$5,\"Inflation\",0.03)","v":0.84388422608189739},{"$f":"(G32-G31)/G31","v":1.1935210166358614}]

{"sheet":"Trajectoire Maastricht","index":49,"n_rows":9509,"n_cols":30,"rows_kept":1125,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":500,"rows_last":125,"rows_between":500,"halvings":2}}
[]
[]
[]
[]
[null,"Pays","Inflation","Croissance","Déficit","PIB","Dette indexée","Dette non-indexée",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[null,"AUSTRALIA",0.01,-0.02,0,1798932000000,42237691623.815491,482805953000,{"$f":"Maastricht($F6,$H6,$G6,I$5-2018.2,$E6,$C6,$D6)/($F6*((1+$C6)*(1+$D6))^(I$5-2018.2))","v":0.29445696350847655},{"$f":"Maastricht($F6,$H6,$G6,J$5-2018.2,$E6,$C6,$D6)/($F6*((1+$C6)*(1+$D6))^(J$5-2018.2))","v":0.29773245328249226},0.30104661729990462,0.3043999545103524,0.30779297105433329,0.31122618037912558,0.31470010335675752,0.31821526840406378,0.3217722116048668,0.32537147683432532,0.32901361588548828,0.33269918859809816,0.33642876298968388,0.34020291538898945,0.34402223057177844,0.34788730189906414,0.35179873145780644,0.35575713020412592,0.35976311810908085,0.36381732430705588,0.36792038724681331,0.37207295484525532]
[null,"AUSTRIA",0.01,-0.02,0,369218000000,0,221912697630,0.60598423765411746,{"$f":"Maastricht($F7,$H7,$G7,J$5-2018.2,$E7,$C7,$D7)/($F7*((1+$C7)*(1+$D7))^(J$5-2018.2))","v":0.61222897318055913},0.61853806140690959,0.62491216549495809,0.63135195544045075,0.63785810814351451,0.64443130747980859,0.65107224437240718,0.65778161686442427,0.66456013019238658,0.67140849686036219,0.67832743671485385,0.68531767702046242,0.69237995253633311,0.69951500559338564,0.70672358617234343,0.71400645198256563,0.72136436854169095,0.72879810925610322,0.73630845550222579,0.74389619670865414,0.75156213043913322]
[null,"BELGIUM",0.01,-0.02,0,438485000000,0,373349492529,0.85846553565878103,0.86731211927538998,0.87624986792825821,0.88527972108330799,0.89440262788776315,0.90361954726991633,0.91293144803992343,0.92233930899163818,0.93184411900549413,0.94144687715244924,0.95114859279899888,0.96095028571327434,0.97085298617223115,0.98085773506994456,0.99096558402702006,1.0011775955011315,1.0114948428986983,1.0219184106877131,1.0324493945117326,1.0430889013050439,1.053838049409016,1.0646979686896505]
[null,"CANADA",0.01,-0.02,0,2144395000000,58672401543.262695,640752874006,0.32907102285369988,0.33274306836151663,0.33645868801037476,0.34021844784281269,0.34402292212238056,0.34787269346709138,0.35176835298524134,0.35571050041364466,0.35969974425832879,0.36373670193773572,0.36782199992847758,0.37195627391369473,0.37614016893406438,0.38037433954151251,0.38465944995567747,0.3889961742231795,0.39338519637974845,0.39782721061526444,0.40232292144176662,0.40687304386448664,0.41147830355596393,0.41613943703330197]
[null,"CHILE",0.01,-0.02,0,179776238000000,24484469,29626087675000,0.16615155793038311,0.16786376976612974,0.16959362616539647,0.17134130895797156,0.17310700184743144,0.1748908904304507,0.17669316221631082,0.17851400664661007,0.18035361511517647,0.18221218098818626,0.18408989962448893,0.18598696839614279,0.1879035867091611,0.18983995602447284,0.19179627987909897,0.19377276390754702,0.19576961586342662,0.19778704564128666,0.19982526529867906,0.20188448907844844,0.2039649334312526,0.20606681703831423]
[null,"CZECH REPUBLIC",0.01,-0.02,0,5055029000000,0,1677257520313,0.33453236189889529,0.33797975540401626,0.34146267468581154,0.34498148584139382,0.34853655874054734,0.35212826706460632,0.35575698834573277,0.3594231040066001,0.36312699940048504,0.36686906385177309,0.37064969069688131,0.37446927732560248,0.37832822522287574,0.38222694001098784,0.3861658314922084,0.39014531369186534,0.39416580490186442,0.39822772772465592,0.40233150911765597,0.40647758043812487,0.41066637748850759,0.41489834056224251]
[null,"DENMARK",0.01,-0.02,0,2145114000000,42145490246.966553,606587952354,0.30507272461348955,0.30841826415109641,0.31180239680593086,0.31522560430392677,0.31868837504994213,0.32219120423157976,0.3257345939247917,0.32931905320130112,0.33294509823787455,0.33661325242747892,0.34032404649235809,0.34407801859906567,0.3478757144754881,0.35171768752989779,0.35560449897207069,0.35953671793651065,0.36351492160781607,0.36753969534823089,0.37161163282742049,0.37573133615451276,0.37989941601244814,0.38411649179468088]
[null,"FINLAND",0.01,-0.02,0,224278000000,0,102709172650,0.46172628292403017,0.46648442404933338,0.47129159835252915,0.47614831112601458,0.48105507286928118,0.4860123993425754,0.49102081162111078,0.49608083614983911,0.5011930047987867,0.50635785491896013,0.51157592939882812,0.51684777672138627,0.52217395102180875,0.52755501214569478,0.53299152570791553,0.53848406315206665,0.54403320181053405,0.54963952496517887,0.55530362190864713,0.56102608800631137,0.56680752475885177,0.57264853986547959]
[null,"FRANCE",0.01,-0.02,0,2288380000000,206095977452.00977,1518396659962,0.76051862433709727,0.76928058003405964,0.77815170062596994,0.787133496211331,0.79622750031042133,0.80543527026706774,0.81475838765783315,0.82419845870876007,0.83375711471981795,0.84343601249720357,0.85323683479364365,0.86316129075685855,0.87321111638634075,0.88338807499861405,0.89369395770113258,0.90413058387499079,0.91469980166661635,0.92540348848861442,0.93624355152994876,0.94722192827563445,0.9583405870361319,0.96960152748662731]
[null,"GERMANY",0.01,-0.02,0,3263350000000,81712691835.468262,1048500000000,0.34938916538829806,0.35324675724116461,0.35714934889479627,0.36109751115645405,0.36509182290092312,0.36913287119824684,0.37322125144368834,0.37735756748995941,0.38154243178175923,0.38577646549266809,0.3900602986644367,0.39439457034871955,0.39877992875129498,0.40321703137882031,0.40770654518816968,0.41224914673840146,0.41684552234540623,0.42149636823928527,0.42620239072451049,0.43096430634291744,0.43578284203958789,0.44065873533167166]
[null,"GREECE",0.01,-0.02,0,177735300000,0,66381259615,0.37655969880936152,0.3804401887344529,0.38436066754339548,0.38832154732612195,0.3923232444191978,0.39636617944958347,0.40045077737884771,0.40457746754783569,0.40874668372179795,0.41295886413598509,0.4172144515417105,0.42151389325289002,0.42585764119305913,0.43024615194287646,0.43467988678811526,0.43915931176815037,0.44368489772494485,0.44825712035254073,0.45287646024706074,0.4575434029572244,0.46225843903538533,0.46702206408909414]
[null,"HUNGARY",0.01,-0.02,0,38183290000000,0,20920570570287,0.55241087465477468,0.558103530667584,0.56385485013900194,0.56966543760254784,0.57553590382152742,0.58146686585323037,0.5874589471137911,0.59351277744371689,0.59962899317409257,0.60580823719346599,0.61205115901542329,0.61835841484686127,0.62473066765696228,0.63116858724688041,0.63767285032014598,0.64424414055379464,0.650883148670231,0.65759057250983133,0.66436711710429508,0.67121349475075276,0.67813042508663646,0.68511863516532279]
[null,"IRELAND",0.01,-0.02,0,296152000000,0,119139979689,0.40560648704079866,0.40978630737603416,0.41400920122856555,0.4182756124758189,0.42258598956942706,0.42694078558236714,0.43134045825658435,0.43578547005110563,0.44027628819065023,0.44481338471474058,0.44939723652731922,0.45402832544687743,0.4587071382570998,0.46343416675803173,0.46820990781777305,0.47303486342470497,0.4779095407402556,0.4828344521522081,0.48781011532855939,{"$f":"Maastricht($F18,$H18,$G18,AB$5-2018.2,$E18,$C18,$D18)/($F18*((1+$C18)*(1+$D18))^(AB$5-2018.2))","v":0.49283705327193311},0.49791579437455358,0.50304687247378621]
[null,"ISRAEL",0.01,-0.02,0,1262906300000,175094655579.74622,342129192208,0.41404053344903935,0.41973081995433853,0.42550879758951149,0.43137596292126767,0.43733384003859932,0.44338398108334121,0.44952796679123602,0.45576740704371893,0.46210394143063488,0.46853923982410961,0.4750750029637984,0.48171296305374045,0.48845488437105361,0.49530256388670663,0.50225783189861195,0.50932255267728699,0.51649862512433764,0.52378798344402022,0.53119259782814621,0.5387144751545998,0.54635565969973765,0.55411823386495673]
[null,"ITALY",0.01,-0.02,0,1718082100000,220592346077.24219,1709502233379,1.1336871634262859,1.1466882488153327,1.1598502161745277,1.1731752724785176,1.1866656586505377,1.2003236501409393,1.2141515575163448,1.2281517270596374,1.2423265413809932,1.2566784200401682,1.2712098201802569,1.2859232371731477,1.300821205276895,1.3159062983052441,1.33118113030954,1.3466483562732603,1.3623106728194199,1.3781708189310897,1.3942315766852926,1.4104957720005276,1.4269662753981904,1.4436460027781621]
[null,"JAPAN",0.01,-0.02,0,546488600000000,8557883210360.125,1025060024190000,1.9070834397471355,1.9268969376851852,1.9469178973541785,1.967148523638125,1.9875910455092969,2.0082477163043531,2.0291208140038788,2.0502126415153819,2.0715255269598072,2.0930618239615986,2.1148239119423735,2.1368141964182503,2.1590351093008846,2.1814891092022637,2.2041786817433069,2.2271063398663329,2.2502746241514417,2.2736861031368711,2.2973433736433733,2.3212490611026819,2.3454058198901131,2.3698163336613698]
[null,"KOREA",0.01,-0.02,0,1730398600000000,11156891545724.75,630948525174672,0.37418168231651505,0.3781038681546694,0.38206782361160635,0.38607400670045994,0.39012288071694501,0.3942149143052795,0.39835058152501912,0.40253036191882002,0.40675474058114458,0.41102420822792335,0.41533926126718951,0.41970040187070001,0.42410813804655995,0.42856298371286505,0.43306545877237768,0.43761608918825551,0.44221540706084511,0.44686395070556117,0.45156226473186639,0.45631090012336983,0.46111041431906202,0.46596137129570464]
[null,"LATVIA",0.01,-0.02,0,26856599000,0,7236260373,0.27165969630520909,0.2744591799406032,0.27728751256880502,0.28014499148192062,0.28303191703568459,0.28594859268103112,0.28889532499599024,0.29187242371791294,0.29488020177602836,0.29791897532433664,0.30098906377483997,0.30409078983111743,0.30722447952224424,0.31039046223706229,0.3135890707588021,0.31682064130006271,0.3200855135381519,0.32338403065078991,0.3267165393521822,0.33008338992946268,0.3334849362795137,0.33692153594616464]
[null,"LUXEMBOURG",0.01,-0.02,0,55377600000,0,8050000000,0.14656281263052948,0.14807315885080774,0.14959906935826198,0.15114070454461709,0.1526982264544525,0.15427179880223529,0.15586158698952848,0.15746775812237673,0.15909048102887119,0.16072992627689553,0.16238626619205448,0.16405967487578751,0.16575032822366892,0.16745840394389669,0.16918408157597159,0.17092754250956918,0.172688970003606,0.17446854920550212,0.17626646717064268,0.17808291288203945,0.17991807727019543,0.18177215323317381]
[null,"MEXICO",0.01,-0.02,0,21766928000000,1473084969603,5916304363923,0.34281895458515893,0.34704661041397461,0.35133201369096223,0.35567604891782179,0.36007961561742341,0.36454362860913853,0.36906901828946859,0.37365673091807527,0.37830772890932002,0.38302299112942151,0.38780351319934186,0.39265030780351634,0.39756440500454082,0.40254685256393608,0.40759871626910865,0.41272108026663196,0.41791504740197266,0.42318173956578908,0.42852229804693459,0.43393788389229593,0.43942967827360502,0.44499888286136069]
[null,"NETHERLANDS",0.01,-0.02,0,733168000000,0,318353671076,0.43779258474624261,0.44230408642780628,0.44686207964013558,0.45146704348366906,0.45611946199602854,0.46081982420289802,0.46556862416942618,0.47036636105215818,0.47521353915150349,0.48011066796474389,0.4850582622395877,0.49005684202827615,0.49510693274224699,0.50020906520736219,0.50536377571970315,0.51057160610194285,0.51583310376029801,0.521148821742067,0.52651931879376346,0.53194515941984577,0.53742691394205466,0.54296515855936023]
[null,"NEW ZEALAND",0.01,-0.02,0,283465000000,17150717939.131012,62399000000,0.28343202098919562,0.28697405279896104,0.29056526386921894,0.29420641973705924,0.29789829910891125,0.3016416941040182,0.30543741050262052,0.30928626799893988,0.31318910045906118,0.31714675618380844,0.32116009817671326,0.3252300044171792,0.32935736813894195,0.33354309811393418,0.33778811894165967,0.34209337134418732,0.3464598124668769,0.35088841618495059,0.35538017341602585,0.35993609243872926,0.36455719921751162,0.36924453773378774]
[null,"NORWAY",0.01,-0.02,0,3279364000000,0,487000000000,0.1497274322945992,0.15127039027540837,0.15282924861124306,0.15440417115704491,0.15599532345629913,0.15760287275843518,0.15922698803640653,0.16086784000445195,0.16252560113603953,0.1642004456819959,0.16589254968882186,0.16760209101719731,0.16932924936067617,0.17107420626457484,0.17283714514505441,0.17461825130840006,0.17641771197049916,0.17823571627651966,0.18007245532079172,0.18192812216689405,0.18380291186794709,0.18569702148711567]
[null,"POLAND",0.01,-0.02,0,1982278500000,4597927564.6860352,826953250001,0.42296608367612809,0.42734861261916995,0.43177679005562136,0.43625109631753373,0.44077201688926698,0.44534004246471603,0.44995566900521106,0.45461939779810034,0.45933173551602591,0.46409319427689716,0.46890429170457665,0.47376555099028239,0.47867750095471945,0.48364067611094791,0.48865561672799884,0.49372286889524591,0.49884298458754461,0.50401652173114697,0.50924404427040382,0.51452612223526317,0.51986333180957789,0.52525625540022858]
[null,"PORTUGAL",0.01,-0.02,0,193785000000,0,149690439712,0.77881794062954746,0.78684374684739089,0.79495225989835405,0.80314433208562741,0.81142082449548136,0.81978260708777673,0.82823055878740826,0.83676556757669052,0.84538853058869512,0.85410035420155095,0.86290195413371484,0.87179425554022516,0.88077819310994665,0.88985471116381742,0.89902476375410934,0.90828931476470931,0.91764933801243631,0.92710581734940012,0.93665974676641761,0.94631213049749197,0.95606398312537066,0.9659163296881903]
[null,"SLOVAK REPUBLIC",0.01,-0.02,0,84985000000,0,37129413519,0.44049182314998936,{"$f":"Maastricht($F31,$H31,$G31,J$5-2018.2,$E31,$C31,$D31)/($F31*((1+$C31)*(1+$D31))^(J$5-2018.2))","v":0.44503114078600664},0.44961723659931963,0.45425059264429141,0.45893169594290911,0.46366103853597596,0.46843911753483131,0.47326643517360206,0.47814349886199431,0.48307082123862838,0.48804892022492252,0.49307831907953381,0.49815954645335803,0.5032931364450981,0.50847962865740359,0.51371956825359022,0.51901350601494267,0.52436199839860842,0.52976560759608848,0.53522490159233016,0.5407404542254296,0.54631284524694845]
[null,"SLOVENIA",0.01,-0.02,0,43278100000,0,29984774173,0.69854539931396753,0.70574398799148064,0.71301675893259298,0.72036447659385028,0.72778791330960835,0.73528784937321512,0.74286507311902927,0.75052038100528318,0.75825457769780058,0.76606847615457729,0.77396289771123183,0.78193867216733881,0.78999663787364993,0.79813764182021618,0.80636253972541538,0.81467219612589947,0.82306748446746769,0.83154928719687571,0.84011849585459264,0.84877601116851142,0.85752274314862742,0.86635961118269089]
[null,"SPAIN",0.01,-0.02,0,1163662000000,44321897115.902954,849904780610,0.77509477499372159,0.78347329138603616,0.791946130509248,0.80051442725089839,0.8091793315177791,0.81794200845854537,0.82680363869000917,0.83576541852717567,0.84482856021709352,0.85399429217658385,0.86326385923392213,0.87263852287454069,0.88211956149082693,0.89170827063609048,0.901405963282774,0.91121397008498717,0.92113363964543826,0.9311663387868474,0.94131345282792012,0.95157638586396487,0.96195656105224103,0.97245542090211978]
[null,"SWEDEN",0.01,-0.02,0,4604205000000,196739893590.72192,971118882237,0.2560837599801466,0.25916147410696966,0.26227985834673073,0.26543951454264164,0.26864105446922365,0.27188510001075772,0.27517228334312743,0.27850324711911978,0.28187864465725365,0.2852991401342041,0.28876540878089318,0.2922781370823207,0.29583802298120632,0.29944577608552081,0.30310211787998043,0.30680778194158448,0.3105635141592743,0.31437007295779595,0.31822822952584962,0.32213876804860864,0.32610248594469687,0.33012019410771015]
[null,"SWITZERLAND",0.01,-0.02,0,668149500000,0,77043543000,0.11625847962183236,0.11745653629201087,0.11866693907053028,0.11988981518542158,0.12112529317581489,0.12237350290545047,0.12363457557632904,0.12490864374250256,0.12619584132400744,0.12749630362094103,0.12881016732768338,0.13013757054726552,0.13147865280588553,0.1328335550675748,0.13420241974901473,0.13558539073450671,0.13698261339109588,0.13839423458385117,0.13982040269130244,0.141261267621037,0.14271698082545667,0.14418769531769718]
[null,"TURKEY",0.01,-0.02,0,3104906706300,194522731451.86829,690990107864,0.28805149857568257,0.29166317186203283,0.29532519181173456,0.29903834517045486,0.30280343225907047,0.30662126722514771,0.31049267829929095,0.31441850805645716,0.31839961368233366,0.32243686724488108,0.32653115597114357,0.33068338252943019,0.33489446531697614,0.33916533875319016,0.34349695357860144,0.34789027715961895,0.35234629379921734,0.35686600505366911,0.36145043005544319,0.36610060584239129,0.37081758769334877,0.37560244947027771]
[null,"UNITED KINGDOM",0.01,-0.02,0,2037638000000,412308842683.54565,1197583906560,0.79821516472915466,0.80851848721202746,0.81897038711293657,0.82957326085566152,0.84032954721892439,0.85124172813326093,0.86231232949345904,0.87354392198687247,0.88493912193793267,0.89650059216917422,0.90823104287910816,0.92013323253728141,0.93220996879685925,0.94446410942508685,0.95689856325198341,0.9695162911376346,0.98232030695845496,0.99531367861279951,1.0084995290463108,1.0218810372973961,1.0354614395632387,1.0492440302867534]
[null,"UNITED STATES",0.01,-0.02,0,19390605000000,1333525020323.2793,13464398354600,0.76998829725596418,0.77862923786431493,0.78737363504600311,0.79622284902876916,0.80517826005961435,0.81424126873359226,0.8234132963284847,0.83269578514548082,0.84209019885596681,0.851598022854548,0.86122076461841557,0.87095995407318638,0.88081714396533084,0.89079391024132137,0.90089185243362258,0.91111259405366218,0.9214577829919065,0.93192909192518281,0.94252821873138548,0.95325688691170363,0.96411684602051972,0.97510987210312172]
[null,"AUSTRALIA",0.02,-0.02,0,1798932000000,42237691623.815491,482805953000,0.29233256018492509,0.2929269684733829,0.29353135805851294,0.29414593178010934,0.29477089661720962,0.29540646377256902,0.29605284875885868,0.29671027148662288,0.29737895635403128,0.29805913233846348,0.29875103308996148,0.29945489702659051,0.30017096743174526,0.30089949255344223,0.30164072570563827,0.30239492537161733,0.30316235530948643,0.30394328465982523,0.30473798805553198,0.30554674573391183,0.30636984365105208,0.30720757359853212]
[null,"AUSTRIA",0.02,-0.02,0,369218000000,0,221912697630,0.60122674210664706,0.60146732903826228,0.60170801224315951,0.60194879175986349,0.60218966762691428,0.60243063988286727,0.60267170856629382,0.60291287371578017,0.60315413536992801,0.60339549356735489,0.60363694834669368,0.60387849974659225,0.60412014780571444,0.60436189256273953,0.60460373405636203,0.60484567232529207,0.60508770740825546,0.60532983934399309,0.60557206817126141,0.60581439392883296,0.60605681665549516,0.60629933639005118]
[null,"BELGIUM",0.02,-0.02,0,438485000000,0,373349492529,0.85172584556492004,0.85206667223381349,0.85240763528792851,0.85274873478184132,0.85308997077014936,0.85343134330747228,0.85377285244845158,0.85411449824775065,0.85445628076005464,0.85479820004007057,0.85514025614252753,0.85548244912217652,0.85582477903378995,0.85616724593216276,0.85650984987211154,0.85685259090847488,0.85719546909611333,0.85753848448990921,0.85788163714476706,0.85822492711561327,0.85856835445739621,0.85891191922508614]
[null,"CANADA",0.02,-0.02,0,2144395000000,58672401543.262695,640752874006,0.3267058391391417,0.32739292873169296,0.32809164745297881,0.32880223167453104,0.32952492259140664,0.33025996632062793,0.33100761400162954,0.33176812189875743,0.33254175150585807,0.33332876965300329,0.3341294486153924,0.33494406622447687,0.33577290598135384,0.33661625717247234,0.33747441498770153,0.338347680640809,0.33923636149239694,0.34014077117534769,0.34106122972282926,0.34199806369891328,0.34295160633185884,0.34392219765011561]
[null,"CHILE",0.02,-0.02,0,179776238000000,24484469,29626087675000,0.16484712690818543,0.16491309491441541,0.16497908937492475,0.16504511030145289,{"$f":"Maastricht($F43,$H43,$G43,M$5-2018.2,$E43,$C43,$D43)/($F43*((1+$C43)*(1+$D43))^(M$5-2018.2))","v":0.16511115770576737},0.16517723159966455,0.16524333199497004,0.16530945890353907,0.16537561233725726,0.16544179230804096,0.16550799882783793,0.16557423190862774,0.16564049156242244,0.16570677780126719,0.16577309063724066,0.16583943008245589,0.16590579614906065,0.16597218884923826,0.1660386081952081,0.16610505419922628,0.16617152687358644,0.16623802623062026]
[null,"CZECH REPUBLIC",0.02,-0.02,0,5055029000000,0,1677257520313,0.33190599618948363,0.33203881171416932,0.33217168038632378,0.33230460222721475,0.33243757725811796,0.33257060550031803,0.33270368697510805,0.33283682170378959,0.3329700097076726,0.33310325100807581,0.33323654562632632,0.33336989358375985,0.33350329490172048,0.33363674960156109,0.33377025770464291,0.33390381923233586,0.33403743420601828,0.33417110264707706,0.3343048245769078,0.33443860001691461,0.33457242898850997,0.3347063115131152]
[null,"DENMARK",0.02,-0.02,0,2145114000000,42145490246.966553,606587952354,0.30283440290783653,0.3033550914309403,0.30388414150236909,0.3044217228597047,0.30496800870419832,0.30552317577145782,0.3060874044035774,0.30666087862273889,0.30724378620631559,0.30783631876350903,0.30843867181354878,0.30905104486548918,0.30967364149963406,0.31030666945062368,0.31095034069221605,0.31160487152380073,0.31227048265867546,0.31294739931412696,0.31363585130334815,0.31433607312923229,0.31504830408008117,0.31577278832726596]
[null,"FINLAND",0.02,-0.02,0,224278000000,0,102709172650,0.45810133593916336,0.45828464979908301,0.45846803701388844,0.45865149761293367,0.45883503162558387,0.45901863908121637,0.45920232000922007,0.45938607443899554,0.45956990239995554,0.4597538039215241,0.45993777903313737,0.4601218277642431,0.4603059501443007,0.46049014620278189,0.46067441596916947,0.46085875947295868,0.46104317674365608,0.4612276678107804,0.46141223270386189,0.46159687145244283,0.46178158408607728,0.46196637063433105]
[null,"FRANCE",0.02,-0.02,0,2288380000000,206095977452.00977,1518396659962,0.75526648548150155,0.75740003305595371,0.75957180827031257,0.76178258915398522,0.76403316961367862,0.76632435975742641,0.7686569862252276,0.771031892526433,0.77344993938401818,0.77591200508588065,0.77841898584330804,0.78097179615676038,0.7835713691891194,0.78621865714655292,0.78891463166715325,0.79166028421750723,0.79445662649735826,0.79730469085252775,0.80020553069626377,0.80316022093918804,0.80616985842801714,0.80923556239323746]
[null,"GERMANY",0.02,-0.02,0,3263350000000,81712691835.468262,1048500000000,0.34684594566617105,0.34749389308141693,0.34815249066749349,0.34882195474511551,0.34950250604929439,0.35019436981942537,0.35089777589121379,0.35161295879047666,0.35234015782886008,0.35307961720150788,0.35383158608672544,0.35459631874767639,0.35537407463615517,0.35616511849847737,0.35696972048353082,0.35778815625303201,0.35862070709403288,0.35946766003372321,0.36032930795657608,0.3612059497238842,0.36209789029573586,0.36300544085547931]
[null,"GREECE",0.02,-0.02,0,177735300000,0,66381259615,0.37360338249100722,0.37375288364446496,0.37390244462231392,0.37405206544849329,0.37420174614695206,0.3743514867416487,0.3745012872565513,0.37465114771563751,0.37480106814289466,0.37495104856231959,0.37510108899791872,0.37525118947370822,0.37540135001371366,0.37555157064197042,0.37570185138252338,0.37585219225942718,0.37600259329674585,0.37615305451855324,0.37630357594893282,0.37645415761197754,0.37660479953179032,0.37675550173248329]
[null,"HUNGARY",0.02,-0.02,0,38183290000000,0,20920570570287,0.54807397591510099,0.54829329323239384,0.54851269831171856,0.54873219118819383,0.54895177189695255,0.54917144047314181,0.54939119695192251,0.54961104136846983,0.54983097375797307,0.5500509941556353,0.55027110259667389,0.55049129911632044,0.55071158374982021,0.55093195653243332,0.551152417499433,0.55137296668610747,0.5515936041277586,0.55181432985970236,0.55203514391726927,0.55225604633580361,0.55247703715066387,0.55269811639722266]
[null,"IRELAND",0.02,-0.02,0,296152000000,0,119139979689,0.40242212854396409,0.40258316180868758,0.40274425951249249,0.402905421681165,0.40306664834050115,0.40322793951630764,0.40338929523440137,0.40355071552060962,0.40371220040076988,0.40387374990073016,0.40403536404634871,0.40419704286349412,0.40435878637804529,0.40452059461589168,0.40468246760293275,0.40484440536507882,0.4050064079282501,0.40516847531837741,0.40533060756140199,0.40549280468327525,0.40565506670995921,0.4058173936674262]
[null,"ISRAEL",0.02,-0.02,0,1262906300000,175094655579.74622,342129192208,0.41189617143507412,0.41488018779372127,0.41792293276634784,0.42102560402787736,0.42418942369523133,0.42741563882614531,0.43070552192816514,0.43406037147803028,0.43748151245165789,0.44097029686494149,0.44452810432558781,0.44815634259621395,0.45185644816893844,0.45562988685169642,0.45947815436652184,0.46340277696003934,0.46740531202641467,0.47148734874301884,0.4756505087190645,0.47989644665748066,0.48422685103029395,0.48864344476779414]
[null,"ITALY",0.02,-0.02,0,1718082100000,220592346077.24219,1709502233379,1.1258111787497358,1.1288724582352909,1.131988243841257,1.1351596447485743,1.1383877927732531,1.1416738428283122,1.1450189733951477,1.1484243870045183,1.1518913107273487,1.1554209966755493,1.1590147225130547,1.1626737919772949,1.1663995354113055,1.1701933103066995,1.1740565018577198,1.1779905235265968,1.1819968176204474,1.1860768558799448,1.1902321400800024,1.1944642026427186,1.1987746072628271,1.2031649495459138]
[null,"JAPAN",0.02,-0.02,0,546488600000000,8557883210360.125,1025060024190000,1.89223614626047,1.8933117693155181,1.8943943212759899,1.8954839375366797,1.8965807562531347,1.897684918397998,1.8987965678184968,1.8999158512951082,1.9010429186014195,1.9021779225652116,1.9033210191307883,1.9044723674225785,1.905632129810034,1.9068004719738558,1.907977562973568,1.9091635753164728,1.9103586850280128,1.9115630717235683,1.912776918681721,1.9140004129190105,1.9152337452662218,1.9164771104462206]
[null,"KOREA",0.02,-0.02,0,1730398600000000,11156891545724.75,630948525174672,0.37129547929115064,0.37157516212195274,0.37185763248714487,0.3721429461066052,0.37243115983688452,0.37272233169440361,0.37301652087912407,{"$f":"Maastricht($F55,$H55,$G55,P$5-2018.2,$E55,$C55,$D55)/($F55*((1+$C55)*(1+$D55))^(P$5-2018.2))","v":0.37331378779870145},0.3736141940931324,0.37391780265990432,0.37422467767965784,0.3745348846423735,0.37484849037409324,0.37516556306418641,0.3754861722931726,0.37581038906111225,0.37613828581657677,0.37646993648621002,0.3768054165048923,0.37714480284652097,0.37748817405541879,0.37783561027838286]
[null,"LATVIA",0.02,-0.02,0,26856599000,0,7236260373,0.26952693489774676,0.26963478881327202,0.26974268588762707,0.26985062613808231,0.26995860958191503,0.27006663623640959,0.27017470611885713,0.27028281924655573,0.27039097563681047,0.27049917530693318,0.27060741827424289,0.27071570455606531,0.27082403416973316,0.27093240713258621,0.271040823461971,0.27114928317524106,0.27125778628975694,0.27136633282288614,0.27147492279200292,0.27158355621448871,0.27169223310773177,0.27180095348912742]
[null,"LUXEMBOURG",0.02,-0.02,0,55377600000,0,8050000000,0.14541216895832151,0.14547035710116199,0.1455285685285734,0.14558680324987336,0.14564506127438309,0.14570334261142764,0.14576164727033578,0.14581997526043997,0.14587832659107638,0.14593670127158501,0.14599509931130952,0.14605352071959735,0.14611196550579966,0.14617043367927138,0.14622892524937109,0.14628744022546128,0.14634597861690804,0.14640454043308126,0.14646312568335462,0.14652173437710544,0.14658036652371492,0.14663902213256794]
[null,"MEXICO",0.02,-0.02,0,21766928000000,1473084969603,5916304363923,0.34066749857571382,0.34217993135344132,0.34372105324942082,0.34529144888477031,0.3468917148113026,0.34852245975500845,0.35018430486450919,0.35187788396457964,0.353603843814845,0.35536284437375709,0.35715555906795854,0.35898267506714271,0.36084489356452487,0.36274293006303626,0.36467751466735837,0.36664939238191857,0.3686593234149656,0.37070808348885192,0.37279646415664819,0.37492527312521817,0.37709533458488875,0.37930748954584659]
[null,"NETHERLANDS",0.02,-0.02,0,733168000000,0,318353671076,0.43435553780141001,0.43452934954122646,0.43470323083355983,0.43487718170624234,0.43505120218711724,0.43522529230403878,0.43539945208487274,0.43557368155749571,0.43574798074979554,0.43592234968967142,0.43609678840503341,0.43627129692380295,0.43644587527391249,0.43662052348330582,0.43679524157993771,0.43697002959177444,0.43714488754679309,0.43731981547298227,0.43749481339834162,0.43766988135088192,0.43784501935862535,0.43802022744960523]
[null,"NEW ZEALAND",0.02,-0.02,0,283465000000,17150717939.131012,62399000000,0.28168958316679016,0.28303258914488011,0.2844012403986233,0.28579605959550608,0.28721758006941606,0.28866634603832347,0.29014291282640514,0.29164784709070168,0.29318172705240048,0.29474514273283842,0.29633869619432096,0.29796300178585655,0.29961868639390521,0.3013063896982448,0.3030267644330592,0.30478047665335428,0.30656820600681189,0.30839064601119076,0.31024850433738937,0.31214250309828545,0.31407337914347017,0.31604188435999719]
[null,"NORWAY",0.02,-0.02,0,3279364000000,0,487000000000,0.14855194364619262,0.14861138820147321,0.14867085654409082,0.14873034868356425,0.14878986462941601,0.14884940439117247,0.14890896797836381,0.14896855540052401,0.1490281666671909,0.14908780178790604,0.14914746077221491,0.14920714362966681,0.14926685036981471,0.14932658100221557,0.14938633553643016,0.14944611398202295,0.14950591634856236,0.14956574264562061,0.14962559288277372,0.14968546706960154,0.14974536521568782,0.14980528733062007]
[null,"POLAND",0.02,-0.02,0,1982278500000,4597927564.6860352,826953250001,0.41966394436894605,0.41987904217446853,0.4200951886056789,0.42031240372611639,0.42053070800824521,0.42075012234179987,0.42097066804230043,0.42119236685974182,0.42141524098746069,0.42163931307118313,0.42186460621825606,0.42209114400706865,0.42231895049666507,0.42254805023655329,0.42277846827671456,0.42301023017781697,0.42324336202163709,0.42347789042169504,0.42371384253410593,0.42395124606865292,0.42419012930008693,0.4244305210796554]
[null,"PORTUGAL",0.02,-0.02,0,193785000000,0,149690439712,0.77270355240852906,0.77301275751153364,0.77332208634607214,0.77363153896165682,0.77394111540781996,0.77425081573411347,0.77456063999010949,0.77487058822539956,0.77518066048959544,0.77549085683232821,0.7758011773032496,0.77611162195203032,0.77642219082836161,0.7767328839819545,0.77704370146253932,0.77735464331986737,0.77766570960370873,0.77797690036385425,0.7782882156501143,0.77859965551231913,0.7789112200003192,0.77922290916398484]
[null,"SLOVAK REPUBLIC",0.02,-0.02,0,84985000000,0,37129413519,0.43703358487064758,0.43720846825795073,0.43738342162660138,0.43755844500460322,0.43773353841997115,0.43790870190073145,0.43808393547492136,0.43825923917058962,0.43843461301579589,0.43861005703861128,0.43878557126711815,0.43896115572940991,0.43913681045359132,0.43931253546777843,0.43948833080009841,0.43966419647868987,0.43984013253170251,0.44001613898729741,0.44019221587364687,0.44036836321893447,0.44054458105135497,0.44072086939911459]
[null,"SLOVENIA",0.02,-0.02,0,43278100000,0,29984774173,0.69306121932967069,0.69333855475157125,0.69361600115203204,0.6938935585754622,0.69417122706628875,0.69444900666895615,0.69472689742792737,0.6950048993876824,0.69528301259271941,0.69556123708755435,0.69583957291672105,0.69611802012477098,0.69639657875627337,0.69667524885581578,0.69695403046800286,0.69723292363745781,0.69751192840882137,0.69779104482675203,0.69807027293592638,0.6983496127810388,0.6986290644068015,0.69890862785794461]
[null,"SPAIN",0.02,-0.02,0,1163662000000,44321897115.902954,849904780610,0.76931351470778486,0.77039585068841443,0.77149442564270643,0.77260956863754415,0.77374161545452469,0.77489090872699362,0.77605779807987674,0.77724264027236445,0.77844579934350866,0.77966764676079126,0.7809085615717245,0.78216893055854464,0.7834491483960625,0.78474961781273833,0.7860707497550391,0.78741296355515378,0.78877668710212967,0.79016235701650273,0.79157041882849,0.79300132715981886,0.79445554590926915,0.79593354844199993]
[null,"SWEDEN",0.02,-0.02,0,4604205000000,196739893590.72192,971118882237,0.25441421989994678,0.25538490804502878,0.25637371690103805,0.25738101560243098,0.25840718081674946,0.25945259689835765,0.26051765604531529,0.26160275845945369,0.26270831250971743,0.26383473489884002,{"$f":"Maastricht($F67,$H67,$G67,S$5-2018.2,$E67,$C67,$D67)/($F67*((1+$C67)*(1+$D67))^(S$5-2018.2))","v":0.26498245083342142},0.26615189419747598,0.26734350772952248,0.26855774320328812,0.26979506161210065,0.27105593335704314,0.27234083843894913,0.27365026665431519,0.27498471779521327,0.27634470185328108,0.27773073922787689,0.27914336093848147]
[null,"SWITZERLAND",0.02,-0.02,0,668149500000,0,77043543000,0.11534575093222535,0.11539190769530347,0.11543808292847484,0.1154842766391305,0.11553048883466435,0.11557671952247334,0.11562296870995732,0.11566923640451912,0.11571552261356453,0.11576182734450231,0.11580815060474423,0.11585449240170491,0.11590085274280201,0.1159472316354562,0.11599362908709103,0.11604004510513306,0.11608647969701187,0.11613293287015994,0.11617940463201275,0.11622589499000872,0.11627240395158937,0.11631893152419905]
[null,"TURKEY",0.02,-0.02,0,3104906706300,194522731451.86829,690990107864,0.28628991854762753,0.28767840777745363,0.28909345114435542,0.29053558985626116,0.29200537616587369,0.29350337359607354,0.29503015716992259,0.29658631364536137,0.29817244175469659,0.29978915244897547,0.30143706914734802,0.30311682799151768,0.30482907810538534,0.3065744818599922,0.30835371514386889,0.31016746763890324,0.31201644310183657,0.31390135965150601,0.31582295006194788,0.31778196206148385,0.31977915863790984,0.32181531834991389]
[null,"UNITED KINGDOM",0.02,-0.02,0,2037638000000,412308842683.54565,1197583906560,{"$f":"Maastricht($F70,$H70,$G70,I$5-2018.2,$E70,$C70,$D70)/($F70*((1+$C70)*(1+$D70))^(I$5-2018.2))","v":0.793562968519544},0.79799503435990815,0.80251284340198337,0.80711814362342726,0.81181271867415639,0.81659838860435274,0.82147701060732492,0.82645047977753094,0.83152072988407144,0.83668973415996695,0.841959506107544,0.84733210032025819,0.85280961332128646,0.85839418441923776,0.86408799658132285,0.86989327732434707,0.87581229962388485,0.8818473828420097,0.88800089367395685,0.89427524711410611,0.90067290744167838,0.90719638922654822]
[null,"UNITED STATES",0.02,-0.02,0,19390605000000,1333525020323.2793,13464398354600,0.76449194326400227,{"$f":"Maastricht($F71,$H71,$G71,J$5-2018.2,$E71,$C71,$D71)/($F71*((1+$C71)*(1+$D71))^(J$5-2018.2))","v":0.76619626653488548},0.76792981066759047,0.7696931697808479,0.77148695011736923,0.77331177029127607,0.77516826154057616,0.77705706798479446,0.77897884688786012,0.78093426892635986,0.78292401846326487,0.78494879382724436,0.78700930759767984,0.78910628689549578,0.79124047367992445,0.79341262505132959,0.79562351356020722,0.79787392752249509,0.80016467134131664,0.80249656583528839,0.80487044857353163,0.80728717421751839]
[null,"AUSTRALIA",0.03,-0.02,0,1798932000000,42237691623.815491,482805953000,0.29024531860078095,0.28825160972100633,0.28629094044369557,0.28436329846148406,0.28246867760963362,0.28060707793184986,0.27877850574799784,0.27698297372374886,0.27522050094219253,0.27349111297744971,0.27179484197032167,0.27013172670601276,0.26850181269396256,0.26690515224982753,0.26534180457964957,0.2638118358662524,0.26231531935790614,0.26085233545930087,0.25942297182487395,0.25802732345453072,0.25666549279180745,0.25533758982451804]
[null,"AUSTRIA",0.03,-0.02,0,369218000000,0,221912697630,0.59655246842566856,0.59099709572584558,0.58549345722790325,0.58004107115900849,0.57463946023281998,0.56928815160770752,0.56398667684536097,0.55873457186978492,0.5535313769266742,0.54837663654316837,0.54326989948798132,0.53821071873190141,0.53319865140865996,0.52823325877616401,0.52331410617808993,0.51844076300583508,0.51361280266082321,0.50882980251716192,0.50409134388464627,0.49939701197210828,0.49474639585110786,0.49013908841996023]
[null,"BELGIUM",0.03,-0.02,0,438485000000,0,373349492529,0.84510405144880418,0.83723405136596407,0.82943734036651884,0.82171323594860179,0.81406106196612027,0.80648014856956618,0.79896983214738082,0.79152945526786278,0.78415836662161953,0.77685592096455269,0.76962147906137568,0.76245440762965688,0.75535407928438347,0.74831987248304288,0.74135117147121343,0.73444736622866402,0.72760785241595394,0.7208320313215314,0.71411930980932381,0.70746910026681564,0.70088082055361156,0.6943538939504772]
[null,"CANADA",0.03,-0.02,0,2144395000000,58672401543.262695,640752874006,0.32438202908460223,0.32218766367762053,0.32003059913916937,0.31791083230879019,0.3158283670799969,0.31378321447794372,0.31177539273929578,0.30980492739434157,0.30787185135138606,0.3059762049834675,0.30411803621743783,0.3022974006254508,0.30051436151889976,0.29876899004485236,0.2970613652850243,0.29539157435734203,0.29375971252013916,0.29216588327903709,0.29061019849655817,0.28909277850452236,0.28761375221928026,0.28617325725983295]
[null,"CHILE",0.03,-0.02,0,179776238000000,24484469,29626087675000,0.16356551402281924,0.16204232036379587,0.16053331147308791,0.15903835525728074,0.15755732085310981,0.15609007861600535,0.15463650010874436,0.15319645809020782,0.15176982650424287,0.15035648046862854,0.14895629626414431,0.14756915132374065,0.14619492422181024,0.14483349466355913,0.14348474347447696,0.14214855258990522,0.14082480504470274,0.13951338496300733,0.13821417754809287,0.13692706907232083,0.13565194686718535,0.13438869931345124]
[null,"CZECH REPUBLIC",0.03,-0.02,0,5055029000000,0,1677257520313,0.32932557294165637,0.32625874077834,0.32322046837560919,0.32021048977175465,0.3172285414818255,0.31427436247456458,0.31134769414955871,0.30844828031460136,0.30557586716326662,0.3027302032526914,0.29991103948156467,0.29711812906832236,0.29435122752954462,0.2916100926585542,0.28889448450421457,0.28620416534992527,0.28353889969281282,0.28089845422311543,0.27828259780376013,0.27569110145012887,0.27312373831001469,0.27058028364376335]
[null,"DENMARK",0.03,-0.02,0,2145114000000,42145490246.966553,606587952354,0.30063523569182943,0.29842902260910092,0.29625546585233087,0.29411450847495374,0.29200609910488579,0.28993019199555398,0.28788674707855283,0.28587573001795252,0.28389711226629083,0.28195087112227352,0.28003698979021691,0.27815545744126036,0.27630626927637997,0.27448942659123626,0.27270493684288655,0.27095281371839625,0.26923307720538264,0.26754575366452482,0.26589087590407623,0.26426848325641467,0.26267862165666717,0.26112134372344764]
[null,"FINLAND",0.03,-0.02,0,224278000000,0,102709172650,0.4545397993875811,0.45030691439229359,0.44611344798126967,0.44195903307040774,0.43784330599406351,0.43376590647321522,0.42972647758392629,0.4257246657261009,0.4217601205925311,0.41783249513823173,0.41394144555006107,0.41008663121662481,0.40626771469845918,0.40248436169849333,0.39873624103278515,0.39502302460153071,0.39134438736034349,0.38770000729180049,0.38408956537725431,0.38051274556890657,0.37696923476214234,0.37345872276812203]
[null,"FRANCE",0.03,-0.02,0,2288380000000,206095977452.00977,1518396659962,0.7501062211834908,0.74584119528961335,0.74167140383018582,0.73759709292867259,0.73361852953877993,0.72973600172235709,0.72594981893434074,{"$f":"Maastricht($F80,$H80,$G80,P$5-2018.2,$E80,$C80,$D80)/($F80*((1+$C80)*(1+$D80))^(P$5-2018.2))","v":0.72226031231487331},0.71866783498872666,0.71517276237217053,0.71177549248742356,0.70847644628483086,0.70527606797291043,0.70217482535642251,0.69917321018260625,0.69627173849574664,0.69347095100022249,0.69077141343220239,0.68817371694015173,0.68567847847431607,0.68328634118536036,0.68099797483233104]
[null,"GERMANY",0.03,-0.02,0,3263350000000,81712691835.468262,1048500000000,0.3443472139504043,0.34189680873531242,0.33948465783636483,0.33711072001183945,0.33477496083265129,0.3324773527501052,0.33021787516569534,0.3279965145029875,0.32581326428161805,0.3236681251934504,0.3215611051809239,0.31949221951763601,0.31746149089119524,0.31546894948838866,0.31351463308270128,0.31159858712423355,0.30972086483205713,0.30788152728905521,0.30608064353929126,0.30431829068795235,0.30259455400391544,0.30090952702498258]
[null,"GREECE",0.03,-0.02,0,177735300000,0,66381259615,0.37069878039066934,0.36724666177003107,0.3638266908757985,0.36043856833346388,0.35708199755643338,0.35375668472006483,0.3504623387359469,0.34719867122641845,0.34396539649932478,0.34076223152300855,0.33758889590153407,0.3344451118501427,0.33133060417093585,0.32824510022878528,0.32518832992746705,0.32216002568601848,0.31915992241531449,0.31618775749486272,0.31324327074981451,0.31032620442818948,0.30743630317831327,0.30457331402646448]
[null,"HUNGARY",0.03,-0.02,0,38183290000000,0,20920570570287,0.5438129416306432,0.53874870381478435,0.53373162652544515,0.52876127058197453,0.52383720089357488,0.51895898642121541,0.51412620013990029,0.50933841900128818,0.50459522389665945,0.4998961996202293,0.49524093483280096,0.49062902202575875,0.48606005748539594,0.48153364125757481,0.47704937711271517,0.47260687251111072,0.46820573856856623,0.46384559002235598,0.45952604519749951,0.45524672597334986,0.45100725775049516,0.44680726941796634]
[null,"IRELAND",0.03,-0.02,0,296152000000,0,119139979689,0.39929347335889126,0.39557506772230161,0.39189128960006103,0.38824181652472856,0.38462632903182931,0.38104451063188954,0.37749604778273183,0.37398062986202868,0.37049794914011158,0.36704770075303311,0.3636295826758798,0.36024329569633429,0.35688854338848247,0.35356503208686596,0.35027247086077462,0.34701057148878006,0.3437790484335051,0.34057761881662868,0.33740600239412394,0.33426392153172568,0.33115110118062779,0.32806726885340576]
[null,"ISRAEL",0.03,-0.02,0,1262906300000,175094655579.74622,342129192208,0.40978932029367943,0.41016090421931256,0.41061449169664405,0.4111510632321394,0.41177162579646648,0.41247721330447962,0.41326888710556015,0.41414773648451658,0.41511487917325851,0.41617146187345444,0.41731866079039875,0.41855768217830436,0.41988976289725538,0.42131617098204999,0.42283820622317053,0.42445720076012555,0.42617451968741099,0.42799156167334196,0.42990975959201416,0.43193058116865851,0.43405552963865685,0.43628614442049379]
[null,"ITALY",0.03,-0.02,0,1718082100000,220592346077.24219,1709502233379,1.1180729670124778,1.1115390952703286,1.1051452157053427,1.0988916398647408,1.0927787093581285,1.0868067962502679,1.080976303463923,1.0752876651929621,1.0697413473259081,1.0643378478801302,1.0590776974468799,1.0539614596473683,1.0489897316000965,1.0441631443996471,1.0394823636071555,1.0349480897526799,1.0305610588496967,1.026322042921948,1.022231850542884,1.0182913273879259,1.0145013567998122,1.0108628603672629]
[null,"JAPAN",0.03,-0.02,0,546488600000000,8557883210360.125,1025060024190000,1.8776485733482084,1.8606360420736989,1.8437915924525867,1.8271138562325131,1.8106014819233649,1.7942531347232222,1.7780674964466805,1.7620432654555385,1.7461791565918809,1.7304739011135626,1.7149262466321074,1.6995349570530403,1.6842988125186622,1.6692166093532899,1.654287160010971,1.6395092930256965,1.6248818529641271,1.6104037003808462,1.5960737117761701,1.5818907795565222,1.5678538119974026,1.5539617332089699]
[null,"KOREA",0.03,-0.02,0,1730398600000000,11156891545724.75,630948525174672,0.36845976400675173,0.36522324465591621,0.36202083973074317,0.35885231265332829,0.35571743070422546,0.35261596502029668,0.34954769059327301,0.34651238626903097,0.34350983474759428,0.34053982258386789,0.33760214018911255,0.33469658183316886,0.33182294564743814,0.32898103362863024,0.32617065164328679,0.32339160943308848,0.32064372062095842,0.31792680271796753,0.31524067713105614,0.31258516917157847,0.30996010806468388,0.30736532695954327]
[null,"LATVIA",0.03,-0.02,0,26856599000,0,7236260373,0.26743148143589146,0.26494103570030858,0.26247378214811623,0.26002950480296833,0.25760798969979026,0.25520902486604941,0.25283240030319931,0.25047790796829728,0.24814534175579281,0.24583449747948563,0.24354517285465188,0.2412771674803367,0.23903028282181163,0.23680432219319558,0.23459909074023733,0.2324143954232587,0.23025004500025628,0.2281058500101607,0.22598162275625197,0.22387717728972847,0.22179232939343022,0.21972689656571251]
[null,"LUXEMBOURG",0.03,-0.02,0,55377600000,0,8050000000,0.14428165325325776,0.14293803571751312,0.14160693057015369,0.14028822129002741,0.13898179244108125,0.13768752966225603,0.13640531965747574,0.13513505018572985,0.13387661005124812,0.13262988909376672,0.13139477817888517,0.13017116918851315,0.12895895501140592,0.12775802953378829,0.12656828763006567,0.12538962515362162,0.12422193892770123,0.12306512673637923,0.12191908731561249,0.12078372034437533,0.11965892643587807,0.11854460712886672]
[null,"MEXICO",0.03,-0.02,0,21766928000000,1473084969603,5916304363923,0.33855367753260651,0.33744503540755472,0.33638843433680832,0.33538424105458847,0.33443283625470593,0.33353461481514934,0.33268998602782018,0.33189937383351209,0.33116321706223623,0.33048196967899768,0.32985610103512869,0.32928609612528698,0.32877245585022935,0.32831569728547516,0.32791635395597185,0.32757497611688424,0.32729213104062399,0.32706840331024384,0.32690439511932257,0.32680072657846487,0.32675803602855141,0.32677698036086844]
[null,"NETHERLANDS",0.03,-0.02,0,733168000000,0,318353671076,0.43097861439408053,0.42696514205872849,0.42298904503539575,0.41904997526787757,0.41514758794123002,0.41128154145158513,0.40745149737624836,0.40365712044407392,0.39989807850611647,0.39617404250655486,{"$f":"Maastricht($F92,$H92,$G92,S$5-2018.2,$E92,$C92,$D92)/($F92*((1+$C92)*(1+$D92))^(S$5-2018.2))","v":0.39248468645388818},0.3888296873923997,0.38520872537388512,0.38162148342964641,0.37806764754274458,0.37454690662051171,0.3710589524673189,0.36760347975759744,0.36418018600911184,0.36078877155648087,0.35742893952494625,0.35410039580438513]
[null,"NEW ZEALAND",0.03,-0.02,0,283465000000,17150717939.131012,62399000000,0.27997762544181815,0.27919785501829436,0.27846264231689116,0.27777233354117092,0.2771272872042741,0.276527874331298,0.27597447866626179,0.275467496883745,0.27500733880529205,0.27459442762067482,0.27422920011410951,0.27391210689552348,0.27364361263697257,0.27342419631430853,0.27325435145420074,0.2731345863866172,0.27306542450287258,0.27304740451935217,0.27308108074702564,0.27316702336686233,0.27330581871126736,0.27349806955165634]
[null,"NORWAY",0.03,-0.02,0,3279364000000,0,487000000000,0.14739701757286033,0.14602438832262762,0.14466454163129347,0.14331735846175295,0.1419827208854299,0.14066051207195354,0.13935061627893158,0.13805291884181847,0.136767306163878,0.13549366570623936,0.1342318859780457,0.13298185652669478,0.13174346792816993,0.13051661177746179,0.12930118067907848,0.12809706823764458,0.12690416904858787,0.12572237868891206,0.12455159370805634,0.12339171161883923,0.12224263088848744,0.1211042509297478]
[null,"POLAND",0.03,-0.02,0,1982278500000,4597927564.6860352,826953250001,0.41641956868840707,0.41261173763759279,0.40884079668243006,0.40510643146507885,0.40140833115065111,0.39774618840655629,0.39411969938228814,0.39052856368965166,0.3869724843834334,0.3834511679425146,0.37996432425142951,0.37651166658237001,0.37309291157763674,0.36970777923254133,0.36635599287875692,0.36303727916812345,0.35975136805690588,0.35649799279050892,0.35327688988865141,0.35008779913099941,0.34693046354326357,0.34380462938376122]
[null,"PORTUGAL",0.03,-0.02,0,193785000000,0,149690439712,0.76669612189143965,0.75955629273968661,0.75248295298165901,0.74547548343734782,0.73853327069283514,0.73165570704659699,0.72484219045630771,0.7180921244861378,0.7114049182545451,0.70477998638254924,0.69821674894248964,0.69171463140726142,0.68527306460002102,0.678891484644364,0.67256933291496335,0.66630605598866977,0.66010110559606672,0.65395393857347595,0.64786401681541106,0.64183080722747277,0.63585378167968365,0.62993241696025726]
[null,"SLOVAK REPUBLIC",0.03,-0.02,0,84985000000,0,37129413519,0.4336358408243553,0.42959762316658939,0.4255970112607384,0.42163365490463484,0.41770720715735565,0.41381732430885243,0.4099636658498636,0.4061458944421078,0.40236367588875344,0.39861667910516491,0.39490457608991958,0.39122704189609631,0.38758375460282962,0.38397439528713062,0.38039864799596851,0.3768561997186135,0.37334674035923665,0.36986996270976474,0.36642556242298868,0.363013237985921,0.35963269069340292,0.35628362462195662]
[null,"SLOVENIA",0.03,-0.02,0,43278100000,0,29984774173,0.68767297294949725,0.68126904393649423,0.6749247512745139,0.66863953960225242,0.66241285873018874,0.65624416359241999,0.6501329141989497,0.64407857558841841,0.63808061778127445,0.63213851573338076,0.62625174929005412,0.62041980314053313,0.61464216677286798,0.60891833442923315,0.60324780506165365,0.59763008228814507,0.59206467434926191,0.58655109406505035,0.5810888587924018,0.57567749038280336,0.57031651514048276,0.56500546378094185]
[null,"SPAIN",0.03,-0.02,0,1163662000000,44321897115.902954,849904780610,0.76363338478904874,0.75767252947253838,0.7517906630162382,0.7459875289947614,0.7402628831493554,0.73461649347416536,0.72904814030576792,0.72355761641602534,0.71814472710831745,0.71280929031720353,0.70755113671157144,0.70237010980133385,0.69726606604772456,0.69223887497726444,0.68728841929944751,0.6824145950282211,0.6776173116073152,0.67289649203949364,0.66825207301979117,0.66368400507280412,0.65919225269410964,0.654776794495879]
[null,"SWEDEN",0.03,-0.02,0,4604205000000,196739893590.72192,971118882237,0.25277388473234669,0.25171060630586756,0.25068356980358719,0.24969297527869533,0.24873903189189914,0.24782195805049761,0.24694198155073008,0.24609933972346146,0.24529427958326852,0.24452705798099184,0.24379794175982156,0.24310720791498408,0.24245514375709931,0.24184204707928064,0.24126822632804851,0.24073400077813359,0.2402397007112434,0.23978566759887054,0.2393722542892219,0.2389998251983472,0.23866875650555192,0.23837943635317585]
[null,"SWITZERLAND",0.03,-0.02,0,668149500000,0,77043543000,0.11444898841313639,0.11338318646040856,0.1123273097487701,0.11128126584978212,0.11024496319574216,0.10921831107166848,0.10820121960735928,0.10719359976952572,0.10619536335399814,0.10520642297800489,0.10422669207252316,0.10325608487470096,0.10229451642034966,0.1013419025365065,0.10039815983406628,9.9463205700481741E-2,9.8536958292531923E-2,9.761933652915783E-2,9.6710260084364799E-2,9.5809649380190987E-2,9.4917425579741421E-2,9.4033510580286708E-2]
[null,"TURKEY",0.03,-0.02,0,3104906706300,194522731451.86829,690990107864,0.28455915346757327,0.2838015457377116,0.28308961236118252,0.28242371614337958,0.28180423259569931,0.28123155014547396,0.28070607035064943,0.28022820811929899,0.27979839193406875,0.27941706408165023,0.2790846808873792,0.27880171295506123,0.27856864541212556,0.27838597816021377,0.27825422613130829,0.27817391954951104,0.27814560419858331,0.27816984169536008,0.27824720976915573,0.27837830254727836,0.27856373084677483,0.27880412247252917]
[null,"UNITED KINGDOM",0.03,-0.02,0,2037638000000,412308842683.54565,1197583906560,0.78899215219731034,0.78775654243832072,0.78665717088903542,0.78569531437985618,0.78487228980061974,0.78418945478774693,0.78364820842663041,0.78324999196955913,0.7829962895694863,0.78288862902995193,0.78292858257148112,0.78311776761478125,0.78345784758106896,0.78395053270987136,0.78459758089464082,0.78540079853653888,0.78636204141675392,0.7874832155877115,0.78876627828356227,0.79021323885032468,0.79182615969607495,0.79360715726158482]
[null,"UNITED STATES",0.03,-0.02,0,19390605000000,1333525020323.2793,13464398354600,0.75909173583351286,0.75409996332466511,0.74919706918696483,0.74438309090051724,0.73965808325265403,0.73502211853709076,0.73047528675858586,0.72601769584319642,0.72164947185423245,0.71737075921401472,0.71318172093153753,0.70908253883615069,0.7050734138173621,{"$f":"Maastricht($F104,$H104,$G104,V$5-2018.2,$E104,$C104,$D104)/($F104*((1+$C104)*(1+$D104))^(V$5-2018.2))","v":0.70115456607088233},0.6973262353510179,0.69358868122953699,0.6899421833611229,0.68638704175553933,0.68292357705663431,0.67955213082830457,0.67627306584755831,0.67308676640480303]
[null,"AUSTRALIA",0.04,-0.02,0,1798932000000,42237691623.815491,482805953000,0.28819423727876659,0.28370164077796661,0.27931278930708386,0.27502611852909387,0.27084010153649984,0.26675324830867414,0.26276410518273785,0.25887125433779129,0.25507331329231253,0.25136893441454683,0.24775680444571321,0.24423564403586145,0.24080420729221502,0.23746128133984115,0.23420568589449448,0.23103627284748371,0.22795192586241597,0.22495155998367899,0.22203412125652283,0.21919858635861003,0.21644396224290596,0.213769285791785]
[null,"AUSTRIA",0.04,-0.02,0,369218000000,0,221912697630,0.59195917385264463,0.58080766665290862,0.56986623494202171,0.55913092125394581,0.54859784267459355,0.53826318943739548,0.52812322354532526,0.51817427741888267,0.50841275256954732,0.49883511829822136,0.48943791041819212,0.48021773000215068,0.47117124215281658,0.4622951747967195,0.45358631750070594,0.44504152031073968,0.43665769261257814,0.42843180201391101,0.42036087324755789,0.41244198709532753,0.40467227933215022,0.3970489396901003]
[null,"BELGIUM",0.04,-0.02,0,438485000000,0,373349492529,0.83859697611408179,0.82279923088116336,0.80729908838418696,0.79209094229217691,0.7771692918879286,0.76252874007842286,0.7481639914427225,0.73406985031664296,0.72024121891350357,0.70667309548028201,0.6933605724885028,0.68029883485920595,0.66748315822135584,0.65490890720305706,0.64257153375496168,0.63046657550526064,0.6185896541456638,0.60693647384778637,0.59550281970936636,0.58428455622975506,0.57327762581412378,0.56247804730585138]
[null,"CANADA",0.04,-0.02,0,2144395000000,58672401543.262695,640752874006,0.32209847770512451,0.31712200014446795,0.31226154265019362,0.30751537412476276,0.30288180535757564,0.29835918842519776,0.29394591610675014,0.28964042131425327,0.28544117653772555,0.28134669330484063,0.27735552165495131,0.27346624962729676,0.26967750276321195,0.26598794362216532,0.2623962713114536,0.25890122102939167,0.2555015636218344,0.25219610515187946,0.24898368648259844,0.24586318287265257,0.24283350358465283,0.23989359150612855]
[null,"CHILE",0.04,-0.02,0,179776238000000,24484469,29626087675000,0.16230610434489942,0.15924853795273528,0.15624857103831832,0.15330511852740716,0.15041711578676562,0.14758351823908972,0.14480330098518907,0.14207545843328526,0.1393990039352942,0.13677296942995995,0.13419640509271155,0.13166837899211561,0.1291879767528013,0.12675430122473486,0.12436647215872453,0.12202362588803869,0.11972491501602138,0.11746950810959299,0.1152565893985248,0.11308535848037857,0.11095503003100474,0.10886483352049434]
[null,"CZECH REPUBLIC",0.04,-0.02,0,5055029000000,0,1677257520313,0.32678985404513922,0.32063368724994029,0.31459349219970589,0.30866708418338484,0.3028523196461782,0.29714709541422502,0.29154934793389425,0.28605705252540642,0.2806682226505165,0.27538090919399183,0.27019319975862621,0.26510321797353426,0.2601091228154771,0.25520910794297202,0.25040140104294734,0.24568426318970502,0.24105598821595858,0.23651490209572074,0.23205936233881547,0.22768775739679692,0.22339850608005976,0.21919005698592986]
[null,"DENMARK",0.04,-0.02,0,2145114000000,42145490246.966553,606587952354,0.29847416778526575,0.29363506746303808,0.2889031203813715,0.28427663433845646,0.2797539556715859,0.27533346866707992,0.27101359498410138,0.26679279309215675,0.26266955772208134,0.25864241933031529,0.25470994357627935,0.25087073081266453,0.24712341558845635,0.24346666616451618,0.23989918404154958,0.23641970350029412,0.23302699115376449,0.22971984551139735,0.22649709655494213,0.22335760532594884,0.22030026352470805,0.21732399312050221]
[null,"FINLAND",0.04,-0.02,0,224278000000,0,102709172650,0.45103996441202521,0.44254313619704189,0.43420637381970356,0.42602666191101207,0.41800104190640897,0.41012661097567588,0.40240052097299439,0.3948199774067841,0.38738223842894826,0.38008461384315956,0.37292446413182839,0.36589919950140148,0.35900627894564502,0.35224320932657482,0.34560754447269892,0.33909688429424928,0.33270887391507975,0.3264412028209181,0.32029160402366369,0.31425785324142824,0.30833776809402297,0.30252920731360178]
[null,"FRANCE",0.04,-0.02,0,2288380000000,206095977452.00977,1518396659962,0.74503535550186073,0.73459235736295159,0.72441939790527177,0.71451288618651276,0.70486932944486702,0.69548533187260264,0.68635759342545599,0.67748290866743122,0.66885816565060285,0.660480344829532,0.65234651800992149,0.64445384733114286,0.63679958428228967,0.62938106875141253,0.62219572810761326,0.61524107631568603,0.60851471308299643,0.60201432303831781,0.5957376749423402,0.58968262092958945,0.58384709578150018,0.57822911623040252]
[null,"GERMANY",0.04,-0.02,0,3263350000000,81712691835.468262,1048500000000,0.34189177132705506,0.33644983422594354,0.33113079612005741,0.325932757762466,0.32085386417384643,0.31589230398180229,0.31104630877616368,0.30631415248004051,0.30169415073640521,0.2971846603099878,0.29278407850427152,0.28849084259338226,0.28430342926867241,0.28022035409980195,0.27624017101012749,0.27236147176621622,0.26858288548130171,0.26490307813251124,0.2613207520916912,0.25783464566967079,0.25444353267380027,0.25114622197861347]
[null,"GREECE",0.04,-0.02,0,177735300000,0,66381259615,0.36784449885414555,0.36091493215673615,0.35411590674719012,0.3474449634489698,0.34089968941225446,0.33447771724122294,0.3281767241377776,0.32199443106139874,0.31592860190482602,0.30997704268526882,0.3041376007508525,0.29840816400201375,0.29278666012756449,0.28727105585514567,0.28185935621580221,0.27654960382241189,0.27133987816170707,0.26622829489963407,0.26121300519979795,0.25629219505474676,0.25146408462985353,0.246726927619558]
[null,"HUNGARY",0.04,-0.02,0,38183290000000,0,20920570570287,0.53962572731884217,0.52946009352319667,0.51948596303296368,0.50969972825055299,0.50009784953939662,0.49067685394367788,0.48143333393217996,0.47236394616579663,0.46346541028826199,0.45473450773966045,0.44616808059228852,0.43776303040844627,0.42951631711974703,0.42142495792753831,0.41348602622403668,0.40569665053378795,{"$f":"Maastricht($F116,$H116,$G116,Y$5-2018.2,$E116,$C116,$D116)/($F116*((1+$C116)*(1+$D116))^(Y$5-2018.2))","v":0.39805401347506669},0.39055535074084247,0.38319795009894275,0.37597915041105051,0.36889634067018295,0.36194695905630186]
[null,"IRELAND",0.04,-0.02,0,296152000000,0,119139979689,0.39621902032869344,0.3887549257542125,0.38143144206653495,0.37424592039495186,0.36719576176898722,0.36027841617836259,0.35349138165066979,0.34683220334641851,0.34029847267113272,0.33388782640417258,0.32759794584396834,0.3214265559693566,0.31537142461671569,0.30943036167260168,0.30360121828159503,0.2978818860690689,0.29227029637859975,0.28676441952374382,0.28136226405390879,0.27606187603405485,0.27086133833796594,0.26575876995483311]
[null,"ISRAEL",0.04,-0.02,0,1262906300000,175094655579.74622,342129192208,0.40771896913873562,0.4055681884868475,0.40357078108897909,0.40172616084067475,0.40003379968252206,0.39849322746594301,0.39710403184109117,0.39586585816683589,0.39477840944282744,0.39384144626364093,0.39305478679500883,0.39241830677215883,0.39193193952028316,0.39159567599717193,0.39140956485805489,0.39137371254270203,0.39148828338484259,0.39175349974397228,0.39216964215962363,0.39273704952818872,0.39345611930238528,0.39432730771347263]
[null,"ITALY",0.04,-0.02,0,1718082100000,220592346077.24219,1709502233379,1.1104688153509481,1.0946706008197313,1.0792745108286801,1.064275102950859,1.049667080814362,1.0354452922392245,1.0216047274275701,1.008140517206346,0.99504793132204195,0.98232237678679579,0.96995939627531025,0.95795466657202566,0.94630399706801205,0.93500332830705957,0.92404873058046866,0.91343640257005632,0.90316267003891415,0.89322398456947105,0.88361692234843292,0.874338182998186,0.86538458845427024,0.85675308188854704]
[null,"JAPAN",0.04,-0.02,0,546488600000000,8557883210360.125,1025060024190000,1.8633137217617144,1.8288366546863799,1.795021824127063,1.761857014813984,1.7293302469013854,1.6974297716408879,1.6661440671385708,1.6354618341942282,1.6053719922213203,1.5758636752461266,1.5469262279846703,1.5185492019959892,1.4907223519103729,1.4634356317311987,1.4366791912090304,1.4104433722866829,1.3847187056139527,1.3594959071307744,1.3347658747175568,1.3105196849115004,1.2867485896877049,1.2634440133039113]
[null,"KOREA",0.04,-0.02,0,1730398600000000,11156891545724.75,630948525174672,0.36567317586162973,0.35904168111610718,0.35254036081289419,0.34616686979486799,0.33991890926958113,0.3337942259804394,0.32779061139440435,0.32190590090592641,0.31613797305682295,0.31048474877181992,0.30494419060948103,0.29951430202825596,0.29419312666738251,0.28897874764238379,0.28386928685490725,0.27886290431665789,0.27395779748717991,0.26915220062525247,0.26444438415366284,0.25983265403713018,0.2553153511731569,0.25089085079558698]
[null,"LATVIA",0.04,-0.02,0,26856599000,0,7236260373,0.26537233050223252,0.26037316572040081,0.25546817672723782,0.2506555894105551,0.24593366307943001,0.24130068983460556,0.23675499395075114,0.23229493127036019,0.22791888860906612,0.22362528317216057,0.21941256198210418,0.21527920131682118,0.21122370615857647,0.20724460965323438,0.203340472579704,0.19950988282937993,0.19575145489538845,0.19206382937145647,0.1884456724602202,0.18489567549079688,0.18141255444544435,0.17799504949513767]
[null,"LUXEMBOURG",0.04,-0.02,0,55377600000,0,8050000000,0.14317072308373874,0.14047362939927269,0.13782734438704147,0.13523091089780362,0.13268338981338659,0.13018385970701193,0.12773141651001954,0.12532517318487005,0.12296425940430732,0.12064782123656526,0.11837502083650436,0.11614503614256705,0.11395706057944177,0.11181030276632825,0.10970398623069881,0.10763734912745174,0.1056096439633553,0.10362013732668299,0.1016681096219417,9.9752854809597419E-2,9.7873680150703884E-2,9.6029905956342101E-2]
[null,"MEXICO",0.04,-0.02,0,21766928000000,1473084969603,5916304363923,0.33647647722549567,0.3328371260163539,0.32932142166965594,0.32592815912602741,0.32265617897099969,0.31950436704337459,0.31647165406052247,0.31355701526049029,0.31075947006080173,0.30807808173383733,0.30551195709869078,0.30306024622940086,0.30072214217946797,0.29849688072256697,0.2963837401093774,0.29438204084045549,0.29249114545508004,0.29071045833601028,0.28903942553009937,0.2874775345847127,0.28602431439990783,0.28467933509633697]
[null,"NETHERLANDS",0.04,-0.02,0,733168000000,0,318353671076,0.42766019424604218,0.41960380126181529,0.41169917706222059,0.4039434625806716,0.39633385261054904,0.38886759479057004,0.38154198860927202,0.37435438442824959,0.36730218252379271,0.36038283214657835,0.35359383059907612,0.34693272233033362,0.34039709804781554,0.33398459384597284,0.32769289035122917,0.32151971188307416,0.31546282563095968,0.30952004084670298,0.30368920805210259,0.29796821826148207,0.29235500221887956,0.28684752964960702]
[null,"NEW ZEALAND",0.04,-0.02,0,283465000000,17150717939.131012,62399000000,0.27829532640157162,0.27546596574414811,0.27273915547421063,0.27011396881897543,0.26758951697678562,0.26516494882041769,0.26283945061452108,0.26061224574709746,0.25848259447493444,0.25644979368291199,0.25451317665710527,0.25267211287161279,0.25092600778904528,0.24927430267461331,0.24771647442375935,0.24625203540328394,0.24488053330592005,0.24360155101831715,0.24241470650239841,0.24131965269006281,0.24031607739120633,0.23940370321504348]
[null,"NORWAY",0.04,-0.02,0,3279364000000,0,487000000000,0.14626209993068867,0.14350676994769296,0.14080334571005979,0.13815084940155001,0.13554832162632455,0.13299482106193536,0.13048942411885339,0.12803122460641031,0.12561933340503365,0.12325287814465621,0.12093100288918389,0.11865286782690723,0.11641764896674572,0.11422453784021361,0.11207274120900078,0.10996148077806198,0.10788999291411104,0.10585752836941818,0.10386335201081062,0.10190674255377807,9.9986992301587571E-2,9.8103406889312766E-2]
[null,"POLAND",0.04,-0.02,0,1982278500000,4597927564.6860352,826953250001,0.41323139995389019,0.4055393370596504,0.39799406767188633,0.39059286498212359,0.38333305433670983,0.37621201227035478,0.3692271655582044,0.36237599028610618,0.35565601093873062,0.34906479950521818,0.3425999746020304,0.33625920061268638,0.3300401868440756,0.32394068669904125,0.31795849686493571,0.31209145651785541,0.30633744654226691,0.30069438876574317,0.29516024520853373,{"$f":"Maastricht($F128,$H128,$G128,AB$5-2018.2,$E128,$C128,$D128)/($F128*((1+$C128)*(1+$D128))^(AB$5-2018.2))","v":0.28973301734769719},0.2844107453955308,0.27919150759203692]
[null,"PORTUGAL",0.04,-0.02,0,193785000000,0,149690439712,0.76079276665910556,0.74646072081937342,0.73239866642403195,0.71860151729202493,0.70506428305732416,0.69178206736393655,0.67875006609491417,0.66596356563472736,0.65341794116437146,0.64110865498859038,0.62903125489461376,0.61718137254181082,0.60555472188168258,0.59414709760761619,0.58295437363384617,0.57197250160306734,0.56119750942216173,0.5506254998255119,0.54025264896537672,0.53007520502882322,0.52008948688071344,0.51029188273225412]
[null,"SLOVAK REPUBLIC",0.04,-0.02,0,84985000000,0,37129413519,0.4302969607429708,0.42219089554844069,0.41423753487876835,0.40643400203960778,0.39877747452865747,0.39126518301477381,0.38389441033631649,0.37666249051836392,0.36956680780844181,0.36260479573041771,0.35577393615621833,0.34907175839503357,0.34249583829967972,0.33604379738979562,0.32971330199155763,0.32350206239360052,0.31740783201883876,0.31142840661189042,0.30556162344180771,0.29980536051982698,0.29415753583185533,0.28861610658541531]
[null,"SLOVENIA",0.04,-0.02,0,43278100000,0,29984774173,0.68237807484438995,0.66952322885046089,0.65691054636034241,0.6445354654241976,0.63239351003159094,0.62048028849253423,0.60879149184903281,0.59732289231655489,0.5860703417548615,0.57502977016764267,0.56419718423041865,0.55356866584617204,0.54314037072819066,0.53290852700960623,0.52286943387912688,0.51301946024247147,0.50335504340901827,0.49387268780319682,0.48456896370015379,0.47544050598523718,0.4664840129368496,0.45769624503223078]
[null,"SPAIN",0.04,-0.02,0,1163662000000,44321897115.902954,849904780610,0.75805165986010981,0.74529043871744338,0.73280062115925571,0.72057772713306589,0.70861737389586243,0.69691527444448464,0.68546723598095272,0.67426915841219615,0.66331703288364385,0.65260694034615474,0.64213505015577299,0.63189761870581418,0.62189098809079046,0.61211158480169914,0.60255591845221401,0.5932205805353209,0.58410224320996007,0.57519765811724211,0.56650365522581769,0.55801714170599259,0.54973510083218802,0.5416545909133591]
[null,"SWEDEN",0.04,-0.02,0,4604205000000,196739893590.72192,971118882237,0.25116196742978503,0.24813484673617833,0.24519953441392875,0.24235501079693147,0.23960028991455556,0.23693441915252464,0.2343564789262203,0.23186558236629665,0.22946087501649953,0.22714153454358879,0.22490677045926702,0.2227558238540209,0.22068796714278871,0.21870250382236797,0.21679876824048597,0.21497612537645744,0.21323397063335758,0.21157172964164675,0.20998885807418244,0.20848484147256227,0.20705919508474441,0.20571146371389601]
[null,"SWITZERLAND",0.04,-0.02,0,668149500000,0,77043543000,{"$f":"Maastricht($F134,$H134,$G134,I$5-2018.2,$E134,$C134,$D134)/($F134*((1+$C134)*(1+$D134))^(I$5-2018.2))","v":0.11356776178984625},0.11142833770589308,0.10932921674440059,0.1072696396628734,0.10524886152165755,0.10326615141449916,0.10132079220417893,9.9412080263126895E-2,9.7539325218923542E-2,9.5701849704595304E-2,9.3898989113613912E-2,9.2130091359511279E-2,9.0394516640022821E-2,8.8691637205673871E-2,8.7020837132725529E-2,8.5381512100397891E-2,8.377306917228991E-2,8.2194926581917099E-2,8.0646513522289145E-2,7.9127269939451669E-2,7.7636646329917236E-2,7.6174103541912522E-2]
[null,"TURKEY",0.04,-0.02,0,3104906706300,194522731451.86829,690990107864,0.28285837289887367,{"$f":"Maastricht($F135,$H135,$G135,J$5-2018.2,$E135,$C135,$D135)/($F135*((1+$C135)*(1+$D135))^(J$5-2018.2))","v":0.28002865839119306},0.27730324800243439,0.27468121757688468,0.27216168160829773,0.2697437929452714,0.26742674251102189,0.26520975903746385,0.26309210881351114,0.26107309544751739,0.25915205964378396,0.25732837899306316,0.25560146777699594,0.25397077678642227,0.25243579315351322,0.25099604019767541,0.24965107728518507,0.24840049970251443,0.24724393854331705,0.24618106060904607,0.24521156832318253,0.24433519965905678]
[null,"UNITED KINGDOM",0.04,-0.02,0,2037638000000,412308842683.54565,1197583906560,0.78450052264368741,0.77779263961629519,0.77137583146166022,0.76524797624573082,0.75940706060856533,0.75385117911899002,0.74857853366998472,0.74358743291461449,0.73887629174233527,0.73444363079552422,0.73028807602609158,0.72640835829205586,0.72280331299397127,0.71947187975111704,0.71641310211736864,0.71362612733669317,0.71111020613821618,0.70886469257083218,0.70688904387734242,0.70518282040811386,0.70374568557427886,0.70257740584049944]
[null,"UNITED STATES",0.04,-0.02,0,19390605000000,1333525020323.2793,13464398354600,0.75378508389641941,0.74232807439654436,0.73114287560186475,0.72022550950996311,0.70957209637255891,0.69917885332038798,0.68904209302370079,0.67915822238790191,0.66952374128387282,0.66013524131253054,0.65098940460318855,0.64208300264529594,0.63341289515314858,0.62497602896317095,0.61676943696338749,0.60879023705470614,0.6010356311436551,0.59350290416622187,0.58618942314245637,0.57909263626151053,0.57221007199679974,0.56553933825098068]
[null,"AUSTRALIA",0.05,-0.02,0,1798932000000,42237691623.815491,482805953000,0.28617835102036282,0.27927254108166583,0.27258501815979835,0.26611011324782236,0.25984232696205628,0.2537763249627622,0.2479069335079957,0.24222913513694805,0.23673806447921794,0.23142900418654999,0.22629738098367844,0.22133876183500917,0.21654885022396927,0.21192348254194185,0.20745862458379635,0.20315036814710641,0.19899492773223501,0.19498863734054633,0.19112794736808328,0.18740942159212728,0.18382973424813118,0.18038566719458976]
[null,"AUSTRIA",0.05,-0.02,0,369218000000,0,221912697630,0.58744469687351375,0.57088891824442534,0.55479972618505868,0.53916397102532432,0.52396887368836176,0.50920201524622155,0.49485132676989463,0.48090507946539807,0.46735187508785053,0.45418063662570513,0.44138059924752682,0.42894130150391335,0.41685257677736975,0.40510454497314841,0.39368760444426476,0.38259242414408634,0.37180993600008388,0.36133132750251112,0.35114803450195448,0.34125173420986826,0.33163433839637352,0.3222879867797605]
[null,"BELGIUM",0.05,-0.02,0,438485000000,0,373349492529,0.83220155745911539,0.80874786925084086,0.78595516933998155,0.76380482929055538,0.74227874566623464,0.72135932523443624,0.7010294705874015,0.68127256616851462,0.6620724646924343,0.6434134739479439,0.62528034397273458,0.60765825458963518,0.59053280329410629,0.57388999348309644,0.55771622301564283,0.5419982730958629,0.5267232974692545,0.51187881192347384,0.49745268408500865,0.48343312350340972,0.46980867201497556,0.45656819437801321]
[null,"CANADA",0.05,-0.02,0,2144395000000,58672401543.262695,640752874006,0.31985411040635414,0.3121909052079696,0.30477124427962232,0.2975888266295707,0.29063754032960987,0.28391145742112966,0.27740482896951618,0.27111208026281552,0.26502780615069138,0.25914676651982649,0.25346388190202507,0.24797422921138196,0.24267303760699038,0.23755568447775907,0.2326176915460102,0.22785472108662597,{"$f":"Maastricht($F141,$H141,$G141,Y$5-2018.2,$E141,$C141,$D141)/($F141*((1+$C141)*(1+$D141))^(Y$5-2018.2))","v":0.22326257225860391},0.21883717754597226,0.21457459930510536,0.21047102641556531,0.20652277103167865,0.20272626543213848]
[null,"CHILE",0.05,-0.02,0,179776238000000,24484469,29626087675000,0.16106830522100812,0.15652897195497439,0.15211756950133418,0.14783049242697088,0.14366423690967092,0.13961539787445507,0.13568066621061592,0.1318568260671866,0.12814075222463059,0.12452940754060433,0.12101984046770543,0.11760918264117722,0.11429464653459823,0.11107352318164125,0.10794317996203864,0.10490105844994584,0.10194467232294337,9.9071605329969073E-2,9.6279509316519379E-2,9.3566102305505994E-2,9.092916663219909E-2,8.8366547131732739E-2]
[null,"CZECH REPUBLIC",0.05,-0.02,0,5055029000000,0,1677257520313,0.32429764624050506,0.31515806243003408,0.30627605678331793,0.29764437005181527,0.2892559475722209,0.28110393350070062,0.27318166520962162,0.26548266784219787,0.25800064902060049,0.25072949370320752,0.24366325918679063,0.23679617024955357,0.23012261443105306,0.22363713744514388,0.21733443872220012,0.21120936707696805,0.20525691649851122,0.19947222205880591,0.19385055593664324,0.18838732355358917,0.18307805981884279,0.17791842547992495]
[null,"DENMARK",0.05,-0.02,0,2145114000000,42145490246.966553,606587952354,0.29635018223210385,0.28896846302082818,0.28181458120301056,0.27488251979930994,0.26816643965193376,0.26166067458144915,0.25535972668352236,0.24925826176171365,0.24335110489256503,0.23763323611932466,0.2320997862707585,0.22674603290159764,0.22156739635127357,0.21655943591768395,0.21171784614283085,0.20703845320725814,0.20251721143030757,0.19815019987329663,0.1939336190428049,0.18986378769133735,0.18593713971271084,0.18215022112958759]
[null,"FINLAND",0.05,-0.02,0,224278000000,0,102709172650,0.44760018405900892,0.43498560161225353,0.42272653217906075,0.41081295644223598,0.39923513745601169,0.38798361268805809,0.37704918628577072,0.36642292156051576,0.35609613368368886,0.34606038258861899,0.33630746607251599,0.32682941309282409,0.31761847725250164,0.30866713046890348,0.29996805682109179,0.29151414657054597,0.28329849035038485,0.27531437351835264,0.26755527066895307,0.26001484030024591,0.25268691963094847,0.24556551956360392]
[null,"FRANCE",0.05,-0.02,0,2288380000000,206095977452.00977,1518396659962,0.7400515021869809,0.72364234313902376,0.70778640366049639,0.69246994487903202,0.67767965292386012,0.66340262771960379,0.64962637211164387,0.63633878131402455,0.62352813267114071,0.61118307572469499,0.59929262257766758,0.58784613854727119,0.57683333309910589,0.56624425105494969,0.5560692640668452,0.54629906235035242,0.53692464667005091,0.52793732057057574,0.51932868284666667,0.51109062024590712,0.50321530039800955,0.49569516496469124]
[null,"GERMANY",0.05,-0.02,0,3263350000000,81712691835.468262,1048500000000,0.33947846231313095,0.33114755778247262,0.32307667566277593,0.31525900282029734,0.30768792864401867,0.30035703955250431,0.29326011365994553,0.28639111559699965,0.27974419148214708,0.27331366403942181,0.26709402785848296,0.26107994479311242,0.25526623949433763,0.24964789507448468,0.24422004889857604,0.23897798849958815,0.233917147614185,0.22903310233564347,0.22432156738077655,0.21977839246775815,0.21539955880183806,0.21118117566602662]
[null,"GREECE",0.05,-0.02,0,177735300000,0,66381259615,0.36503919471269758,0.35475140399679062,0.34475355101728927,0.33503746454547062,0.32559520363991318,0.31641905115637825,0.30750150744060084,0.29883528419883465,0.29041329854114162,0.28222866719255746,0.2742747008674028,0.26654489880214072,0.25903294344231365,0.25173269527921643,0.24463818783208593,0.23774362277170644,0.23104336518144461,0.22453193895184123,0.21820402230499633,0.21205444344508875,0.20607817633147599,0.20027033657091936]
[null,"HUNGARY",0.05,-0.02,0,38183290000000,0,20920570570287,0.53551036255901829,0.52041823377941521,0.50575144196250266,0.49149799996355947,0.47764625846798781,0.46418489647034789,0.45110291202171804,0.43838961323782122,0.42603460956056494,0.41402780326585514,0.40235938121074366,0.39101980681316195,0.37999981225768903,0.36929039092098059,0.35888279001067119,0.34876850341173099,0.33893926473443248,0.32938704055824347,0.32010402386612585,0.31108262766387351,0.30231547877927462,0.29379541183602975]
[null,"IRELAND",0.05,-0.02,0,296152000000,0,119139979689,0.3931973226762589,0.38211595984087349,0.37134689974817636,0.36088134086314522,0.35071072970179323,0.3408267538404211,0.3312213351218864,0.32188662305333954,0.3128149883900288,0.30399901689993086,0.29543150330411161,0.28710544538786359,0.27901403827780719,0.27115066888027917,0.26350891047646174,0.25608251746983651,0.24886542028166816,0.24185172039034808,0.23503568551054235,0.22841174490820446,0.22197448484762342,0.2157186441667866]
[null,"ISRAEL",0.05,-0.02,0,1262906300000,175094655579.74622,342129192208,0.40568414370371947,0.40109747756321068,0.3967798027813515,0.39272639002055149,0.38893270142394676,0.38539438640661394,0.38210727758963592,0.37906738687348973,0.37627090164733457,0.37371418113088312,0.37139375284564946,0.36930630921245766,0.36744870427220605,0.36581795052696714,0.36441121589860476,0.36322582080217553,0.3622592353314748,0.3615090765541713,0.3609731059140589,0.36064922673803873,0.36053548184552175,0.36063005125802178]
[null,"ITALY",0.05,-0.02,0,1718082100000,220592346077.24219,1709502233379,1.1029951454009725,1.0782502154097429,1.054332061400211,1.0312200233467015,1.0088940773718416,0.98733481891803843,0.96652344641567745,0.9464417454344991,0.92707207330500341,0.90839734419711271,0.89040101464369614,0.87306706949690904,0.8563800083056603,0.84032483210285647,0.8248870305913989,0.81005256971823625,0.79580787962608612,0.78213984297274031,0.76903578360816827,0.75648345559991836,0.74447103259759628,0.73298709752747093]
[null,"JAPAN",0.05,-0.02,0,546488600000000,8557883210360.125,1025060024190000,1.849224845801843,1.7978820132848865,1.7480019425313804,1.6995437310452555,1.6524676356463952,1.6067350399321241,1.562308422658458,1.5191513270152492,1.4772283307700937,1.4365050172565688,1.3969479471830712,1.3585246312391874,1.3212035034771787,1.2849538954468023,1.2497460110623027,1.2155509021809996,1.1823404448734907,1.1500873163660412,1.1187649726362887,{"$f":"Maastricht($F153,$H153,$G153,AB$5-2018.2,$E153,$C153,$D153)/($F153*((1+$C153)*(1+$D153))^(AB$5-2018.2))","v":1.0883476266439207},1.0588102271785054,1.0301284383071498]
[null,"KOREA",0.05,-0.02,0,1730398600000000,11156891545724.75,630948525174672,0.36293440354222456,0.35302432989028959,0.34340004681320002,0.33405363257118004,0.32497739138682352,0.31616384713209633,0.30760573719438122,0.29929600651654614,0.29122780180615232,0.28339446590905948,0.27578953234282166,0.26840671998539217,0.26123992791478878,0.25428323039548845,0.24753087200744481,0.2409772629137345,0.23461697426295372,0.22844473372259536,0.22245542113974362,0.21664406432552868,0.21100583495988129,0.20553604461322944]
[null,"LATVIA",0.05,-0.02,0,26856599000,0,7236260373,0.26334851310085067,0.25592664052560804,0.24871393637085329,0.24170450570539678,0.23489261973313585,0.22827271111091924,0.22183936939836663,0.2155873366359248,0.20951150304754604,0.20360690286447622,0.19786871026674077,0.1922922354390095,0.18687292073761858,0.18160633696561573,0.17648817975278497,0.17151426603769193,0.16668053064887456,0.16198302298238543,0.15741790377296933,0.15298144195623839,0.14867001161927934,0.14448008903720053]
[null,"LUXEMBOURG",0.05,-0.02,0,55377600000,0,8050000000,0.1420788556678822,0.13807468966752401,0.13418337188291934,0.13040172194647168,0.12672664912193557,0.12315514977836305,0.11968430493524107,0.11631127787681349,0.11303331183363802,0.10984772772948299,0.10675192199172304,0.1037433644234432,0.10081959613551332,9.797822753694202E-2,9.5216936381867845E-2,9.2533465871591697E-2,8.9925622810098832E-2,8.7391275811563515E-2,8.4928353558370751E-2,8.2534843108232031E-2,8.0208788249010732E-2,7.794828789991326E-2]
[null,"MEXICO",0.05,-0.02,0,21766928000000,1473084969603,5916304363923,0.33443492016478182,0.3283516250512607,0.32250797739354714,0.31689861519245499,0.31151835597082062,0.3063621922938099,0.30142528742730545,0.29670297113072597,0.29219073558073333,0.28788423142239078,0.28377926394443753,0.27987178937544299,0.27615791129770079,0.27263387717581755,0.2692960749970415,0.26614103002046657,0.26316540163233165,0.26036598030472186,0.25773968465505898,0.25528355860384733,0.25299476862822057,0.25087060110891085]
[null,"NETHERLANDS",0.05,-0.02,0,733168000000,0,318353671076,0.42439871577405724,0.41243801338586711,0.4008143959046328,0.38951836336699008,0.37854068354420811,0.36787238439670378,0.35750474674120875,0.34742929712459542,0.3376378008985379,0.32812225548934693,0.31887488385748003,0.30988812814137995,0.30115464348044707,0.29266729201209629,0.28441913703799443,0.2764034373547079,0.26861364174412822,0.26104338361917229,0.25368647582038129,0.24653690555916546,0.23958882950356217,0.23283656900249]
[null,"NEW ZEALAND",0.05,-0.02,0,283465000000,17150717939.131012,62399000000,0.27664189438921816,0.27183321355228224,0.26722103056000146,0.26280105198504661,0.25856913079664939,0.25452126275304143,0.25065358290614115,0.24696236221554116,0.24344400426893673,0.24009504210621835,0.23691213514453888,0.23389206620174158,0.23103173861561649,0.22832817345652798,0.22577850683103096,0.22337998727416478,0.22112997322818467,0.21902593060555947,0.21706543043412896,0.21524614658238189,0.21356585356287688,0.21202242441188965]
[null,"NORWAY",0.05,-0.02,0,3279364000000,0,487000000000,0.1451466566497627,0.14105603172960415,0.13708069167114109,0.13321738743551126,0.12946296155054546,0.12581434553017054,0.12226855736654085,0.11882269909284825,0.11547395441481854,0.11221958640895875,0.1090569352856742,0.10598341621542681,0.10299651721615825,0.10009379710025097,9.7272883479349828E-2,9.4531470825412869E-2,9.1867318586407065E-2,8.9278249355108932E-2,8.6762147089513048E-2,8.4316955383394607E-2,8.1940675785611886E-2,7.9631366166775408E-2]
[null,"POLAND",0.05,-0.02,0,1982278500000,4597927564.6860352,826953250001,0.41009793787591042,0.39865481374882628,0.38753652540160016,0.37673396579102797,0.36623828550859278,0.35604088553949231,0.34613341022614319,0.33650774043040521,0.32715598688893621,0.31807048375624009,0.30924378233013033,0.30066864495447504,0.29233803909423661,0.28424513157795989,0.27638328300299958,0.26874604229890942,0.26132714144454633,0.25412049033456718,0.24712017179111784,0.2403204367166345,0.23371569938378942,0.22730053285872792]
[null,"PORTUGAL",0.05,-0.02,0,193785000000,0,149690439712,0.75499070870869223,0.73371303081505568,0.71303501536934477,0.69293976226369747,0.67341084768095005,0.65443231067147722,0.63598864010833567,0.61806476201004434,0.60064602722064575,0.58371819943697356,0.56726744357334646,0.55128031445417547,0.53574374582524353,0.52064503967467779,0.50597185585488624,0.49171220199697396,0.47785442370940134,0.46438719505286824,0.4512995092836426,0.43858066985776739,0.4262202816887925,0.41420824265188777]
[null,"SLOVAK REPUBLIC",0.05,-0.02,0,84985000000,0,37129413519,0.42701537341521428,0.4149809265453977,0.40328564290126112,0.3919199639468039,0.38087460053139344,0.37014052529775854,0.35970896530394414,0.34957139485320132,0.33971952852594889,0.33014531440811362,0.32084092751031457,0.31179876337251167,0.30301143184889384,0.29447175106792406,0.28617274156260841,0.27810762056618898,0.27026979646859961,0.26265286342915417,0.25525059614106332,0.24805694474350176,0.24106602987706691,0.23427213787858783]
[null,"SLOVENIA",0.05,-0.02,0,43278100000,0,29984774173,0.67717403333946768,0.65808943959131938,0.63954270125492663,0.62151866011168766,0.60400258514255367,0.58698016048839052,0.57043747374965059,0.55436100461579263,0.53873761381515328,0.52355453237624239,0.50879935119168351,0.49446001087627167,0.4805247919108569,0.4669823050640009,0.4538214820835772,0.44103156665070675,0.42860210558863632,0.41652294031937448,0.40478419856110254,0.39337628625957488,0.38228987974691447,0.37151591812139401]
[null,"SPAIN",0.05,-0.02,0,1163662000000,44321897115.902954,849904780610,0.75256571327102639,0.73323727635754332,0.71449195268963173,0.69631409194177685,0.678688500844289,0.66160043062850793,0.64503556483249358,0.62898000745718219,0.61342027146326505,0.59834326759933065,0.5837362935520819,0.56958702340969203,0.55588349742963217,0.54261411210253541,0.52976761050391852,0.51733307292580177,0.50529990778050526,0.49365784276911734,0.48239691630734366,0.47150746920165809,0.4609801365688776,0.4508058399924802]
[null,"SWEDEN",0.05,-0.02,0,4604205000000,196739893590.72192,971118882237,0.2495777094556908,{"$f":"Maastricht($F166,$H166,$G166,J$5-2018.2,$E166,$C166,$D166)/($F166*((1+$C166)*(1+$D166))^(J$5-2018.2))","v":0.24465407668644382},0.23991226929986989,0.23534804182482971,0.23095728637493607,0.22673602913708263,0.2226804269664058,0.21878676408483225,0.21505144888044891,0.21147101080501135,0.20804209736698887,0.20476147121761695,0.20162600732750599,0.19863269025142558,0.19577861147895517,0.19306096686876043,0.19047705416432095,0.18802427058900095,0.18570011051841687,0.1835021632281178,0.18142811071465445,0.17947572558817054]
[null,"SWITZERLAND",0.05,-0.02,0,668149500000,0,77043543000,0.11270165637444256,0.10952541921714534,0.10643869700402853,0.10343896696212684,0.1005237774170329,9.7690745789147646E-2,9.4937556646401994E-2,9.2261959811858099E-2,8.966176852464347E-2,8.7134857652714739E-2,8.4679161955990997E-2,8.229267439843635E-2,7.9973444507712696E-2,7.7719576781061908E-2,7.5529229136114581E-2,7.3400611405359181E-2,7.1331983873040988E-2,6.9321655853295444E-2,6.7367984308353196E-2,6.5469372505688239E-2,6.362426871301094E-2,6.1831164930039782E-2]
[null,"TURKEY",0.05,-0.02,0,3104906706300,194522731451.86829,690990107864,0.28118677648765267,0.27635599723463622,0.27172450165281464,0.26728796194628074,0.26304219858517619,0.25898317666382881,0.25510700237247957,0.25140991957962222,0.2478883065220657,0.24453867259991646,0.24135765527376138,0.23834201706141309,0.23548864263165892,0.23279453599253258,0.23025681777170126,0.22787272258663585,0.2256395965023007,0.22355489457417183,0.22161617847445556,0.21982111419944997,0.21816746985605157,0.21665311352547303]
[null,"UNITED KINGDOM",0.05,-0.02,0,2037638000000,412308842683.54565,1197583906560,0.78008596618617176,0.76809342638748568,0.75664279509161503,0.74572296161477281,0.73532321333617268,0.72543322621288575,0.71604305559738479,0.70714312734997342,0.69872422923852384,0.6907775026181755,0.6832944343838786,0.67626684918886637,0.66968690192236768,0.66354707044006478,0.65784014854100736,0.65255923918488212,0.6476977479437348,0.643249376682415,0.63920811746220518,0.63556824666225886,0.63232431931365218,0.62947116364101097]
[null,"UNITED STATES",0.05,-0.02,0,19390605000000,1333525020323.2793,13464398354600,0.74856949024671859,0.73086890394304371,0.7137364766415345,0.69715761054897663,0.6811181481439873,0.66560436035807879,0.65060293510183542,0.63610096612672173,0.62208594221331248,0.60854573667700251,0.59546859718250877,0.58284313585872727,0.57065831970575187,0.55890346128609925,0.54756820969241138,0.53664254178413295,0.52611675368587663,0.51598145254040284,0.50622754850934415,0.49684624701500307,0.48782904121675214,0.47916770471574521]
[null,"AUSTRALIA",0.06,-0.02,0,1798932000000,42237691623.815491,482805953000,0.28419672926143247,0.27495999399753385,0.26609638537086427,0.25759254083318955,0.24943560865282033,0.2416132290742892,0.23411351618660725,0.22692504047373493,0.22003681202188635,0.21343826435923832,0.20711923890452874,0.20106997000190988,0.19528107052026955,0.18974351799604955,0.18444864129937533,0.1793881078040688,0.17455391104284257,0.16993835882967576,0.165534061832046,0.16133392257634266,0.15733112487041037,0.15351912362777481]
[null,"AUSTRIA",0.06,-0.02,0,369218000000,0,221912697630,0.58300695353618903,0.56123118361204194,0.54026875588375234,0.52008929137827531,0.5006635458011891,0.48196336715555371,0.46396165494373676,0.44663232089308502,0.42995025114852237,0.41389126987728381,0.39843210423304187,0.38355035062865017,0.3692244422686275,0.35543361789432754,0.34215789169650329,0.32937802435165892,0.31707549514021843,0.30523247510610174,0.29383180121881192,0.28285695150058904,0.27229202108258471,0.26212169915535694]
[null,"BELGIUM",0.06,-0.02,0,438485000000,0,373349492529,0.82591484326017761,0.79506627191006718,0.76536991905089247,0.73678274841248792,0.70926333116334994,0.68277178587153453,0.65726972070806189,0.63272017780906997,0.60908757971608574,0.58633767781679413,0.56443750271158477,0.54335531643394752,0.52306056645547516,0.50352384140881323,0.48471682846439473,0.46661227229918634,0.44918393559798458,0.43240656103001984,0.41625583464576427,0.40070835064089744,0.38574157743636639,0.37133382502538165]
[null,"CANADA",0.06,-0.02,0,2144395000000,58672401543.262695,640752874006,0.31764789115378744,0.30738957298513997,0.29754718826728349,0.28810587047933245,0.27905132202815736,0.27036979327708538,0.26204806236358152,0.25407341577655629,0.24643362966504753,0.23911695185107781,0.23211208452051069,0.22540816756670681,0.21899476256272643,0.21286183733873204,0.20699975114212021,0.20139924035875409,0.19605140477447736,0.19094769435687253,0.18607989653797641,0.18144012397938972,0.17702080280191385,0.17281466126251835]
[null,"CHILE",0.06,-0.02,0,179776238000000,24484469,29626087675000,0.15985154526401035,0.15388097186061123,0.1481334042499898,0.14260051299308091,0.13727427976201143,0.13214698571985314,0.12721120033440084,0.12245977060976486,0.1178858107201721,0.11348269203095265,0.10924403349225081,0.10516369239153819,0.10123575545152816,9.7454530260589978E-2,9.3814537023243924E-2,9.0310500618781944E-2,8.6937342956505029E-2,8.3690175616498622E-2,8.0564292765280973E-2,7.7555164336057483E-2,7.4658429463698189E-2,7.1869890164923858E-2]
[null,"CZECH REPUBLIC",0.06,-0.02,0,5055029000000,0,1677257520313,0.32184779908625677,0.3098265297326307,0.29825426427862023,0.28711423207414349,0.27639028886613737,0.26606689340213457,0.25612908490771524,0.24656246140519372,0.23735315884211952,0.22848783099934494,0.21995363014954269,0.21173818843814274,0.20382959995970618,0.19621640350376029,0.18888756594509076,0.18183246625441929,0.17504088010629507,0.16850296506189363,0.16220924630524994,0.15615060291225447,0.15031825463251297,0.1447037491649143]
[null,"DENMARK",0.06,-0.02,0,2145114000000,42145490246.966553,606587952354,0.29426229856790731,0.2844246611739521,0.27497800386834398,0.26590820357423872,0.25720167452567827,0.24884534839866304,0.24082665518842655,0.23313350480512487,0.22575426936119342,0.21867776612462214,0.21189324111336649,0.20539035330703612,0.19915915945289894,0.1931900994440959,0.18747398224878967,0.18200197236976801,0.17676557681478819,0.17175663255868867,0.16696729447900288,0.16239002374749745,0.15801757666071234,0.15384299389321726]
[null,"FINLAND",0.06,-0.02,0,224278000000,0,102709172650,0.44421887047295594,0.42762694500669624,0.41165474105380845,0.3962791115265773,{"$f":"Maastricht($F178,$H178,$G178,M$5-2018.2,$E178,$C178,$D178)/($F178*((1+$C178)*(1+$D178))^(M$5-2018.2))","v":0.381477773899285},0.3672292779161388,0.35351297450533203,0.34030898585418945,0.32759817660203067,0.31536212610900144,0.30358310176068681,0.2922440332698179,0.28132848793783011,0.27082064684042179,0.26070528190260084,0.25096773382999699,0.2415938908644561,0.23257016833313066,0.22388348896142729,0.21552126392128154,0.20747137458729456,0.19972215497429205]
[null,"FRANCE",0.06,-0.02,0,2288380000000,206095977452.00977,1518396659962,0.73515236061542089,0.7129804806498945,0.69174462853585561,0.67141204474382821,0.65195123827432822,0.63333194019432304,0.61552505892785547,0.59850263723569552,0.58223781082132309,0.5667047685028952,0.55187871389311238,0.53773582853107593,0.52425323641232802,0.51140896986527995,0.49918193672418254,0.48755188875065786,0.47649939125761825,0.46600579389112823,0.45605320252743681,0.44662445224401509,0.43770308132497948,0.42927330626277321]
[null,"GERMANY",0.06,-0.02,0,3263350000000,81712691835.468262,1048500000000,0.33710617288803157,0.32598481176556759,0.31530883859741643,0.30506222996206045,0.29522957341869266,0.28579604494156957,0.27674738720241165,0.26806988866928388,0.25975036349156666,0.25177613214176764,0.24413500278601874,0.23681525335615555,0.22980561429729368,0.22309525196578961,0.2166737526534171,0.21053110721449483,0.20465769627357025,0.19904427599210706,0.19368196437342877,0.18856222808594975,0.18367686978547326,0.17901801591805661]
[null,"GREECE",0.06,-0.02,0,177735300000,0,66381259615,0.3622815729947379,0.34875007026832688,0.33572397985014135,0.32318442419151078,0.31111323083510856,0.29949290607923429,0.28830660962575505,0.27753813017496637,0.2671718619320046,0.25719278199076301,0.24758642856253657,0.2383388800178442,0.22943673471105527,0.22086709155858231,0.21261753134249359,0.20467609871245052,0.19703128485988691,0.18967201083932125,0.1825876115126312,0.17576782009302191,0.16920275326628989,0.16288289686781857]
[null,"HUNGARY",0.06,-0.02,0,38183290000000,0,20920570570287,0.53146494763543051,0.51161431231751109,0.49250511389825874,0.47410965912423825,0.45640128910689093,0.43935434068818918,0.42294410924931575,0.40714681290846727,0.39193955805589842,0.37730030617625959,0.36320784191014593,0.34964174230857331,0.33658234723582336,0.32401073087776611,0.31190867431436858,0.30025863911664286,0.28904374192976784,0.27824773000555247,0.26785495764877981,0.25785036354329977,0.24821944892500944,0.23894825657009]
[null,"IRELAND",0.06,-0.02,0,296152000000,0,119139979689,0.39022698553942337,0.37565169959513228,0.36162081208618818,0.34811398930129783,0.33511165700933565,0.32259497209215987,0.31054579523696563,0.29894666464859998,0.2877807707437427,0.27703193179027991,0.26668457045656518,0.25672369123658562,0.24713485871831503,0.23790417666376112,0.22901826787038998,0.22046425478474202,0.21222974084014445,0.20430279249147523,0.19667192192094268,0.18932607038981772,0.18225459221199242,0.17544723932613829]
[null,"ISRAEL",0.06,-0.02,0,1262906300000,175094655579.74622,342129192208,0.4036839046818782,0.39674441425921003,0.39023020952808057,0.3841287953290678,0.37842821238226371,0.37311701868349478,0.36818427162422074,0.36361951080866656,0.35941274154274871,0.35555441897031365,0.3520354328331361,0.3488470928320172,0.34598111456718139,0.34342960603699768,0.34118505467485011,0.33924031490474649,0.33758859619699749,0.33622345160600536,0.33513876677289156,0.33432874937634877,0.33378791901574167,0.33351109751109054]
[null,"ITALY",0.06,-0.02,0,1718082100000,220592346077.24219,1709502233379,1.0956485072014233,1.062261935606668,1.0302761903465125,0.99964208846242431,0.97031234807964228,0.94224151870757222,0.91538591417020121,0.88970354806883667,0.86515407168314939,0.84169871422000409,0.81930022532297342,0.79792281975868429,0.77753212419929041,0.75809512602339735,0.73958012406067464,0.72195668120819589,0.70519557884925266,0.68926877300797951,0.67414935217564242,0.65981149674684225,0.64623044000621088,0.63338243060841026]
[null,"JAPAN",0.06,-0.02,0,546488600000000,8557883210360.125,1025060024190000,1.8353754418265122,1.7677419492380433,1.7026533807604234,1.6400150643217637,1.5797358717401093,1.5217280865158085,1.4659072765651937,1.4121921717110841,1.3605045457524996,1.3107691029426243,1.2629133687104332,1.2168675844675554,1.1725646063478536,1.1299398077329137,1.0889309854221043,1.0494782693111664,1.0115240354483568,0.97501282234208297,0.93989125039865484,0.90610794437333619,0.87361345872222718,0.84236020574671711]
[null,"KOREA",0.06,-0.02,0,1730398600000000,11156891545724.75,630948525174672,0.36024218278906217,0.34716532642175812,0.33458462491177332,0.3224817041151582,0.31083887939371574,0.29963912992706954,0.2888660739855371,0.27850394512794652,0.26853756928988054,0.25895234272911477,0.24973421079626451,0.24086964749984674,0.23234563583611592,0.22414964885513911,0.2162696314356429,0.20869398274219145,0.20141153933924275,0.19441155893758086,0.18768370474953971,0.18121803043031395,0.17500496558350112,0.16903530180983756]
[null,"LATVIA",0.06,-0.02,0,26856599000,0,7236260373,0.26135909500647081,0.25159712649833543,0.24219977521980693,0.23315342242954074,0.22444495805693179,0.21606176170286079,0.20799168435007781,0.20022303075671716,0.19274454250742895,0.18554538169756349,0.17861511522676501,0.17194369967921161,0.16552146676859031,0.15933910932671383,0.15338766781547344,0.14765851734258131,0.14214335516228468,0.13683418864293867,0.13172332368399953,0.1268033535656522,0.12206714821491356,0.11750784387265459]
[null,"LUXEMBOURG",0.06,-0.02,0,55377600000,0,8050000000,0.14100554698287654,0.13573887849718577,0.13066892423679799,0.12578833677011744,0.12109004309791822,0.11656723440307877,0.11221335618317174,0.10802209875160929,0.10398738809357845,0.1001033770635141,9.6364436911353588E-2,9.2765149125292254E-2,8.9300297579218577E-2,8.596486097344877E-2,8.2754005557805904E-2,7.9663078126497797E-2,7.6687599274641707E-2,7.3823256906663179E-2,7.1065899987161327E-2,6.8411532525184171E-2,6.5856307783196164E-2,6.3396522702345193E-2]
[null,"MEXICO",0.06,-0.02,0,21766928000000,1473084969603,5916304363923,0.33242806393629021,0.32398416090859528,0.31593671672375284,0.30827257786979179,0.30097911589489323,0.29404420848508361,0.28745622126275361,{"$f":"Maastricht($F190,$H190,$G190,P$5-2018.2,$E190,$C190,$D190)/($F190*((1+$C190)*(1+$D190))^(P$5-2018.2))","v":0.28120399027936804},0.27527680517672937,0.26966439299212297,0.26435690258360178,0.25934488965255464,0.25461930234157099,0.25017146738643586,0.24599307680188848,0.24207617508154669,0.2384131468931362,0.23499670525087488,0.23181988014755056,0.22887600762948623,0.22615871929822512,0.22366193222337652]
[null,"NETHERLANDS",0.06,-0.02,0,733168000000,0,318353671076,0.42119267342944322,0.40546079459900197,0.39031651386118787,0.37573788396340768,0.36170377740027698,0.34819385579541484,0.33518854042685303,0.32266898385334331,0.31061704260044604,0.29901525086681369,0.28784679521256612,0.27709549019307478,0.26674575490284447,0.25678259039549911,0.2471915579471497,0.237958758131642,0.22907081067736043,0.22051483507639627,0.21227843191797874,0.20434966491911696,0.19671704362641221,0.18936950676397019]
[null,"NEW ZEALAND",0.06,-0.02,0,283465000000,17150717939.131012,62399000000,0.27501656615508163,0.26829605793451866,0.26189904717680956,0.25581493020402707,0.25003352958189623,0.24454507881533738,0.23934020762821595,0.23440992780573439,0.22974561957871387,0.22533901852979224,0.22118220300231695,0.21726758199343552,0.21358788351358188,0.21013614339522796,0.20690569453441604,0.20389015654920822,0.20108342583978916,0.19847966603553366,0.19607329881490634,0.1938589950845945,0.19183166650479069,0.18998645734803601]
[null,"NORWAY",0.06,-0.02,0,3279364000000,0,487000000000,0.14405017282428842,0.13866978516007744,0.133490359222254,0.12850438893170388,0.12370464856729292,0.11908418229427506,0.11463629408382275,0.11035453800907082,0.10623270890361071,0.10226483336889751,9.8445161117537053E-2,9.4768156639908618E-2,9.1228491182045263E-2,8.7821035023147156E-2,8.4540850041535581E-2,8.1383182558274522E-2,7.8343456448088697E-2,7.5417266507594061E-2,7.2600372071230324E-2,6.9888690865643352E-2,6.7278293093611247E-2,6.4765395738940371E-2]
[null,"POLAND",0.06,-0.02,0,1982278500000,4597927564.6860352,826953250001,0.40701773600012375,0.39195145799584336,0.37745069605616832,0.3634943844176064,0.35006224529686469,0.33713475948278632,0.32469313802718247,0.3127192949935263,0.3011958212240069,0.29010595908691628,0.27943357816776387,0.26916315186888073,0.25927973488359068,0.24976894151229459,0.2406169247890321,0.23181035638826139,0.22333640728272613,0.21518272912436853,0.20733743632129406,0.19978908878480256,0.19252667532147122,0.18553959764620828]
[null,"PORTUGAL",0.06,-0.02,0,193785000000,0,149690439712,0.74928726972091053,0.7213007987301796,0.69435964452269905,0.66842476369146997,0.64345857113156524,0.61942488557139508,0.59628887713842438,0.57401701688335038,0.55257702818959409,0.53193783999768396,0.51206954177674635,0.49294334017784586,0.47453151730635917,0.45680739055290642,0.43974527392463081,0.42332044082078435,0.40750908819867576,0.39228830207804755,0.37763602433389259,0.36353102072958465,0.34995285014399757,0.33688183494801471]
[null,"SLOVAK REPUBLIC",0.06,-0.02,0,84985000000,0,37129413519,0.42378956400984547,0.40796068926631263,0.39272303548932674,0.37805452010909391,0.36393388535723331,0.35034066745979331,0.33725516698093316,0.3246584202742907,0.31253217200066491,0.30085884867218415,0.28962153318462086,0.27880394030094424,0.26839039305058171,0.25836580001018644,0.24871563343298661,0.23942590819501985,0.2304831615277434,0.22187443350764677,0.21358724827459261,0.20560959595166786,0.19792991524034256,0.19053707666571293]
[null,"SLOVENIA",0.06,-0.02,0,43278100000,0,29984774173,0.67205844616904076,0.64695653270027031,0.62279219551431497,0.59953041539691476,0.57713748112910535,0.55558094063256203,0.53482955393970166,0.51485324792039056,0.49562307269964434,0.4771111597031617,0.45929068126988998,0.44213581177309397,0.42562169019358292,0.40972438409085771,0.39442085491996315,0.37968892464378434,0.36550724359239933,0.35185525952291041,0.33871318783491572,0.32606198289845562,0.31388331045288376,0.30215952103666133]
[null,"SPAIN",0.06,-0.02,0,1163662000000,44321897115.902954,849904780610,{"$f":"Maastricht($F198,$H198,$G198,I$5-2018.2,$E198,$C198,$D198)/($F198*((1+$C198)*(1+$D198))^(I$5-2018.2))","v":0.74717301262438107},0.72150129528825979,0.69683406511394386,0.67313473490189801,0.65036810301722559,0.62850030202556817,0.60749874925541181,0.58733209921500606,0.56797019779478897,0.54938403818879911,0.5315457184710366,0.51442840076513885,0.49800627194803426,0.48225450583046442,0.46714922675939602,0.45266747458940476,0.43878717097209335,0.4254870869145102,0.41274681155937354,0.4005467221416717,0.38886795507790911,0.37769237814590928]
[null,"SWEDEN",0.06,-0.02,0,4604205000000,196739893590.72192,971118882237,0.24802037949218875,{"$f":"Maastricht($F199,$H199,$G199,J$5-2018.2,$E199,$C199,$D199)/($F199*((1+$C199)*(1+$D199))^(J$5-2018.2))","v":0.24126490377144849},0.23481293981439666,0.22865419589897246,0.22277878602709644,0.21717721520566308,0.21184036528617803,0.20675948134235847,0.20192615856578555,0.19733232966044942,0.19297025271774515,0.18883249955417011,0.18491194449464204,0.18120175358499721,0.17769537421784792,0.17438652515657208,0.17126918694278306,0.16833759267317702,0.16558621913218816,0.16300977826739291,0.16060320899509709,0.15836166932401302]
[null,"SWITZERLAND",0.06,-0.02,0,668149500000,0,77043543000,0.11185027235932934,0.10767257639519577,0.10365092067308025,9.9779476966769601E-2,9.6052634738900258E-2,9.2464993010108076E-2,8.9011352531871465E-2,8.568670825170531E-2,8.2486242059785636E-2,7.9405315806493681E-2,7.6439464580760189E-2,7.3584390239468805E-2,7.0835955178541396E-2,6.8190176336678274E-2,6.564321942306342E-2,6.3191393360669451E-2,6.0831144937109609E-2,5.8559053655284576E-2,5.6371826776361746E-2,5.4266294547903098E-2,5.2239405610226324E-2,5.0288222574341866E-2]
[null,"TURKEY",0.06,-0.02,0,3104906706300,194522731451.86829,690990107864,0.27954359259926792,0.27277998286427951,0.26634405162072738,0.26022509149847634,0.25441282631489698,0.24889739560760621,0.24366933975794128,0.23871958568336862,0.23403943307784811,0.22962054117996356,0.22545491604938811,0.22153489833298737,0.21785315150256457,0.21440265054693214,0.21117667110164587,0.20816877900036801,0.20537282023242776,0.20278291129173492,0.20039342990275938,0.1981990061098321,0.19619451371654265,0.1943750620625096]
[null,"UNITED KINGDOM",0.06,-0.02,0,2037638000000,412308842683.54565,1197583906560,0.77574644499752787,0.75864944982420979,0.74243344391447186,0.72707046862384961,0.71253371054450176,0.69879746079010951,0.68583707584356701,0.67362893990994666,0.66215042871939489,0.65137987472669368,0.64129653365623451,0.63188055234308083,0.62311293782266142,0.61497552762342345,0.6074509612185035,0.60052265259413473,0.59417476389410828,0.58839218010114802,0.58316048471754056,0.57846593640879063,0.57429544657544995,0.57063655781958766]
[null,"UNITED STATES",0.06,-0.02,0,19390605000000,1333525020323.2793,13464398354600,0.74344254728607273,0.71971128376865723,0.69694878744125088,0.67512055542672866,{"$f":"Maastricht($F203,$H203,$G203,M$5-2018.2,$E203,$C203,$D203)/($F203*((1+$C203)*(1+$D203))^(M$5-2018.2))","v":0.65419340787076641},0.63413543922616222,0.61491597137101861,0.59650550849257988,0.57887569367107428,0.56199926710036763,0.54585002588460396,0.53040278535228125,0.51563334183141207,0.50151843683152209,0.48803572258027789,0.47516372886448932,0.46288183112711795,0.45117021977373456,0.44000987064361696,0.42938251660235827,0.41927062021447825,0.40965734745608207]
[null,"AUSTRALIA",7.0000000000000007E-2,-0.02,0,1798932000000,42237691623.815491,482805953000,0.28224847451706159,0.27075987580660066,0.25983625353163642,0.24945208587901166,0.23958304744764311,0.23020595407411745,0.22129871022112241,0.21284025881004745,0.20481053338459038,0.19719041249745298,0.18996167621721358,0.1831069646572363,0.17660973843302832,0.17045424095879533,0.16462546249808674,0.15910910588736729,0.15389155385511735,0.14895983786265432,0.1443016083962905,0.1399051066437082,0.13575913749054719,0.1318530437761678]
[null,"AUSTRIA",7.0000000000000007E-2,-0.02,0,369218000000,0,221912697630,0.57864393396785796,0.5518252278922926,0.52624950209068533,0.50185914752115712,0.47859922517752912,0.45641734233981424,0.43526353456018907,0.41509015311862391,0.3958517576946633,0.3775050140136022,0.36000859623650794,0.34332309387422083,0.32741092301565977,0.31223624167047476,0.29776486903535637,0.28396420850215182,0.27080317423436184,0.25825212114663543,0.24628277812953978,0.23486818436919679,0.22398262861834525,0.21360159128203821]
[null,"BELGIUM",7.0000000000000007E-2,-0.02,0,438485000000,0,373349492529,0.81973398623769689,0.78174135632051978,0.74550959023509422,0.71095707632566674,0.67800598543359403,0.64658209558801649,0.61661462482168283,0.58803607173534489,0.56078206345159731,0.53479121061567547,0.51000496911660842,0.48636750821725011,0.46382558479615682,0.44232842341804013,0.42182760196265501,0.40227694255450608,0.38363240754768846,0.36585200033157395,0.34889567073390615,0.33272522480822636,0.31730423880242836,0.30259797711465608]
[null,"CANADA",7.0000000000000007E-2,-0.02,0,2144395000000,58672401543.262695,640752874006,0.31547882074135114,0.30271341237369481,0.29057753155804056,0.27904277437452679,0.26808206913214166,0.257669614945229,0.24778082316339173,0.23839226152267887,0.22948160089206854,0.2210275644951008,0.21300987949208555,0.20540923081362511,0.19820721714125575,0.19138630893584674,0.18492980841900269,0.17882181141711026,0.17304717098186034,0.16759146270507577,0.16244095164948438,0.15758256082071359,0.15300384110924889,0.14869294263440536]
[null,"CHILE",7.0000000000000007E-2,-0.02,0,179776238000000,24484469,29626087675000,0.15865527339815172,0.15130200561422508,0.14428954367812605,0.1376020920909331,0.13122458743586279,0.12514266444808647,0.11934262365712632,0.11381140052894624,0.10853653603822984,0.10350614860456002,9.8708907329287068E-2,9.4134006472801152E-2,8.9771141114719913E-2,8.5610483942165486E-2,8.1642663113847588E-2,7.785874115009106E-2,7.4250194801257968E-2,7.0808895849218637E-2,6.7527092798626509E-2,6.4397393416756932E-2,6.1412748082581056E-2,5.8566433907568688E-2]
[null,"CZECH REPUBLIC",7.0000000000000007E-2,-0.02,0,5055029000000,0,1677257520313,0.31943920303620904,0.30463399107019745,0.2905149638281494,0.2770503183560456,0.26420972568762691,0.25196426252873061,0.24028634610788729,0.22914967204643077,0.21852915510817353,0.20840087269518742,0.19874201096241412,0.1895308134297293,0.18074653197570981,0.17236938010271771,0.16438048836803137,0.15676186188063265,0.14949633976791213,0.14256755652099193,0.13595990513159634,0.12965850193743689,0.12364915309692631,0.11791832261770581]
[null,"DENMARK",7.0000000000000007E-2,-0.02,0,2145114000000,42145490246.966553,606587952354,0.29220957118129393,0.27999931707434061,0.26838218055143837,0.25733122724595592,0.24682078246185171,0.2368263730222965,0.22732467181818619,0.21829344493150821,0.20971150121432214,0.20155864420964165,0.19381562630578084,0.186464105020752,0.17948660131810018,0.17286645986013038,0.1665878111088451,0.16063553518906923,0.15499522743220376,0.1496531655228345,0.14459627817402629,0.13981211526057599,0.13528881934277601,0.13101509851636919]
[null,"FINLAND",7.0000000000000007E-2,-0.02,0,224278000000,0,102709172650,0.44089449224257676,0.42046012992807241,0.40097284944504336,0.38238875590791854,0.36466598884981732,0.34776462793230722,0.33164660302527876,0.31627560845439512,0.3016170212229593,0.28763782302399321,0.27430652586686372,0.2615931011509286,0.24946891202644345,0.23790664889037139,0.22688026787180179,0.21636493216841676,0.20633695610186611,0.1967737517660367,0.18765377814804188,0.17895649260732582,0.1706623046035913,0.16275253156932226]
[null,"FRANCE",7.0000000000000007E-2,-0.02,0,2288380000000,206095977452.00977,1518396659962,0.73033571194514713,0.70259657487073401,0.67626777378353209,0.65128648793779387,0.62759286010801218,0.60512986029703342,0.5838431557825885,0.56368098720891746,0.5445940504437613,0.52653538393396904,0.50946026130534428,0.49332608896415076,0.47809230846895173,0.46372030345218773,0.45017331088113227,0.43741633645762606,0.42541607396529468,0.41414082838183736,0.40356044258243318,0.39364622746838979,0.38437089536285746,0.37570849652277161]
[null,"GERMANY",7.0000000000000007E-2,-0.02,0,3263350000000,81712691835.468262,1048500000000,0.33477382863179672,0.32095665948392471,0.30781455039887284,0.29531692154673544,0.28343462483586929,0.27213987785006738,0.26140620085359428,0.25120835672201802,0.24152229366336025,0.23232509060036757,0.22359490509069957,0.21531092366753876,0.20745331448857918,0.20000318218654314,0.19294252481933361,0.18625419282265282,0.1799218498724246,0.1739299355686568,0.16826362985647783,0.16290881910398911,0.15785206376030481,0.15308056752070323]
[null,"GREECE",7.0000000000000007E-2,-0.02,0,177735300000,0,66381259615,0.35957038476167397,0.34290519241052259,0.32701239024463341,0.31185617990142417,0.29740242218331503,0.28361856015956044,0.27047354583211947,0.25793777020038094,0.24598299656721431,0.23458229693611896,0.22370999135620728,0.2133415900783972,0.20345373839252068,0.19402416402109546,0.18503162695126399,0.17645587159189779,0.16827758114810015,0.16047833411033774,0.15304056276019237,0.14594751359926794,0.13918320961211897,0.13273241427819854]
[null,"HUNGARY",7.0000000000000007E-2,-0.02,0,38183290000000,0,20920570570287,0.5274876503624718,0.50303991070233833,0.47972526292422119,0.4574911910396921,0.43628761304567243,0.41606676811527027,0.39678310901704206,{"$f":"Maastricht($F215,$H215,$G215,P$5-2018.2,$E215,$C215,$D215)/($F215*((1+$C215)*(1+$D215))^(P$5-2018.2))","v":0.37839319952035289},0.36085561655574377,0.34413085690992157,0.32818124824520467,0.31297086424299508,0.29846544368014033,0.28463231325590344,0.27144031399571178,0.25885973106590865,0.24686222684141584,0.23542077707554443,0.2245096100281751,0.21410414841519651,0.20418095404844228,0.19471767504142884]
[null,"IRELAND",7.0000000000000007E-2,-0.02,0,296152000000,0,119139979689,0.38730666363987737,0.36935596379923458,0.35223723421632136,0.3359119151404934,0.32034323396957215,0.30549612241996205,0.29133713753572582,0.27783438635869329,0.26495745408992299,0.25267733558070093,0.2409663699987612,0.22979817852256457,0.21914760492329255,0.20899065890071769,0.19930446204531535,0.19006719630489735,0.18125805483968849,0.17285719515514827,0.16484569440696958,0.15720550677757922,0.149919422828132,0.14297103073443831]
[null,"ISRAEL",7.0000000000000007E-2,-0.02,0,1262906300000,175094655579.74622,342129192208,0.40171734615646015,0.39250483611368886,0.38391126398246134,0.37591186110258973,0.36848308673007379,0.36160257275788316,0.35524907103209341,0.34940240314376536,0.34404341258251936,0.3391539191430491,0.3347166754808843,0.33071532571852147,0.32713436600764895,0.32395910695757146,0.32117563784412295,0.3187707925173473,0.31673211693002495,0.31504783821275922,0.31370683522478793,0.31269861051299258,0.31201326361472143,0.31164146564304523]
[null,"ITALY",7.0000000000000007E-2,-0.02,0,1718082100000,220592346077.24219,1709502233379,1.0884255734286459,1.0466904731895479,1.0070674606800034,0.96946227384414108,0.9337850934776214,0.8999503388235448,0.8678764726728172,0.83748581552909407,0.80870436841882787,0.78146164394638928,0.75569050521279824,0.7313270122342842,0.70831027551377634,0.68658231643450984,0.66608793416028955,0.64677457874158162,0.6285922301405592,0.61149328290155269,0.59543243620603048,0.58036658906335825,0.56625474040012336,0.55305789382182291]
[null,"JAPAN",7.0000000000000007E-2,-0.02,0,546488600000000,8557883210360.125,1025060024190000,1.8217592373818194,1.7383876421871516,1.6589017947730467,1.5831220428885264,1.5108770697476308,1.4420035078856523,1.3763455709159382,1.3137547023576817,1.2540892407435911,1.1972141002529779,1.143000466150786,1.0913255043464234,1.0420720844180664,0.99512851547842807,0.95038829428691363,0.9077498650406618,0.86711639030327392,0.82839553255512677,0.79149924587307496,0.75634357727017232,0.72284847724779511,0.6909376191332901]
[null,"KOREA",7.0000000000000007E-2,-0.02,0,1730398600000000,11156891545724.75,630948525174672,0.35759529428392495,0.34145906824791322,0.32607964318196048,0.31142212542964171,0.29745324228671344,0.2841412669498935,0.27145594694562669,0.25936843587757907,0.24785122833907816,0.23687809784384514,0.22642403763516189,0.21646520424009877,0.206978863641612,0.19794333994721378,0.18933796643854173,0.1811430388915172,0.17333977106189216,0.1659102522358647,0.15883740675009145,0.15210495538985974,0.14569737857841369,0.13959988127445944]
[null,"LATVIA",7.0000000000000007E-2,-0.02,0,26856599000,0,7236260373,0.2594031752031854,0.24738048369558022,0.23591501401447668,0.22498094031515989,0.21455363371653621,0.20460960682484861,0.19512646082857965,0.18608283504537443,0.17745835880733782,0.16923360557632827,0.16139004918589384,0.15391002211128535,0.14677667567355082,0.1399739420880706,0.133486498272049,0.12729973132943831,0.12139970563555055,0.11577313144721588,0.11040733496778167,0.10529022979952476,0.10041028971917298,9.5756522715213607E-2]
[null,"LUXEMBOURG",7.0000000000000007E-2,-0.02,0,55377600000,0,8050000000,0.13995031092265808,0.13346396235233463,0.12727823989351003,0.12137921027418466,0.11575358599483562,0.11038869539847,0.10527245412785619,0.10039333790564198,9.5740356576046154E-2,9.1303029349653023E-2,8.7071361195549327E-2,8.3035820327626672E-2,7.9187316734337848E-2,7.5517181703545544E-2,7.2017148296343259E-2,6.8679332725866168E-2,6.5496216599147603E-2,6.2460629982021371E-2,5.9565735248923675E-2,5.6805011681216544E-2,5.4172240779340602E-2,5.1661492255712947E-2]
[null,"MEXICO",7.0000000000000007E-2,-0.02,0,21766928000000,1473084969603,5916304363923,0.3304549996263082,0.31973055735691375,0.30959686679219228,0.3000284603161138,0.29100108969887561,0.28249167037782674,0.27447822833708668,0.26693984946574756,0.25985663128012171,0.25320963690081166,0.24698085118045135,0.24115313888279802,0.23571020481846799,0.23063655584700518,0.22591746465916332,0.22153893525728527,0.21748767005547298,0.21375103852488175,0.21031704731294029,0.20717431176860579,0.2043120288089206,0.20171995106514279]
[null,"NETHERLANDS",7.0000000000000007E-2,-0.02,0,733168000000,0,318353671076,0.41804061518200031,0.39866547318519957,0.38018832079458287,0.36256753842702927,0.34576343546350297,0.32973816084636948,0.31445561782030274,0.29988138262474034,0.28598262695474003,0.2727280440155827,0.26008777800456107,0.24803335686111103,0.23653762813380799,0.22557469781976733,0.2151198720386871,0.20514960141015365,0.19564142800892018,0.18657393477867648,0.17792669729036475,0.16968023773637683,0.16181598105700634,0.15431621310033031]
[null,"NEW ZEALAND",7.0000000000000007E-2,-0.02,0,283465000000,17150717939.131012,62399000000,0.27341860558109915,0.2648511166122558,0.25676448051096584,0.24913812055752615,0.24195244860205412,0.23518881995877974,0.22882949040540587,0.22285757519026986,0.21725700995455124,0.21201251348107752,0.20710955218538485,0.20253430626860516,0.19827363745548737,0.19431505824441969,0.19064670259971736,0.18725729801967936,0.18413613891700514,0.18127306125111153,0.17865841835469612,0.1762830578995756,0.17413829994938143,0.17221591604913411]
[null,"NORWAY",7.0000000000000007E-2,-0.02,0,3279364000000,0,487000000000,0.14297215185208262,0.13634574847614211,0.13002646240333982,0.12400005951110034,0.11825296539300049,0.11277223478256772,0.10754552239420916,0.10256105511559141,9.7807605488834076E-2,9.3274466420783977E-2,8.8951427065405292E-2,8.4828749823960797E-2,8.0897148411177566E-2,7.7147766937991191E-2,7.3572159963752798E-2,7.0162273472966635E-2,6.6910426733708409E-2,6.3809294996860971E-2,6.0851892997197191E-2,5.8031559219146656E-2,5.5341940891804949E-2,5.2776979679386743E-2]
[null,"POLAND",7.0000000000000007E-2,-0.02,0,1982278500000,4597927564.6860352,826953250001,0.4039893992900136,0.3854228599564164,0.36772004501392791,0.35084098852779189,0.33474757822242163,0.31940346959620858,0.30477400401745303,0.29082613061691243,0.27752833180101705,0.26485055221795323,{"$f":"Maastricht($F227,$H227,$G227,S$5-2018.2,$E227,$C227,$D227)/($F227*((1+$C227)*(1+$D227))^(S$5-2018.2))","v":0.25276413101659628},0.24124173724569006,0.23025730824774199,0.21978599090884965,0.20980408563210654,0.20028899290836924,0.19121916236401823,0.18257404417092388,0.17433404270914951,0.16648047237799748,0.15899551545584226,0.15186218191380937]
[null,"PORTUGAL",7.0000000000000007E-2,-0.02,0,193785000000,0,149690439712,0.74367986658401009,0.70921215581156793,0.676341937642159,0.64499517226984449,0.61510125144940342,0.58659283945203455,0.55940572139236577,0.53347865858512833,0.50875325060569176,0.4851738037437458,0.46268720555382975,0.44124280522013132,0.42079229946607982,0.40128962375174504,0.38269084851396623,0.3649540802154933,0.34803936698025306,0.33190860860218679,0.31652547072495402,0.30185530299919322,0.28786506103298992,0.27452323195974626]
[null,"SLOVAK REPUBLIC",7.0000000000000007E-2,-0.02,0,84985000000,0,37129413519,0.4206180715440791,0.40112347086027,0.38253239639545111,0.36480297195827877,0.34789526221464689,0.33177118273378498,0.31639441420349512,0.3017303206212999,0.28774587127722673,0.27440956635249547,0.26169136596652248,0.24956262251241895,0.23799601612857044,0.22696549316094833,0.21644620747753987,0.20641446450270828,0.19684766784542085,0.18772426840112613,0.17902371581263218,0.17072641218065249,0.16281366791975252,0.15526765966026371]
[null,"SLOVENIA",7.0000000000000007E-2,-0.02,0,43278100000,0,29984774173,0.66702899646194458,0.63611386273311521,0.60663156850382915,0.57851570522966733,0.55170294223695138,0.52613288407109615,0.50174793445650978,0.47849316656161528,0.45631619927676453,0.43516707922636327,0.41499816824944052,0.39576403609521316,0.37742135809194471,0.3599288175585969,0.34324701273945912,0.32733836805212585,0.31216704944890894,0.29769888370103847,0.28390128142383986,0.27074316366950202,0.25819489192208855,0.24622820133710524]
[null,"SPAIN",7.0000000000000007E-2,-0.02,0,1163662000000,44321897115.902954,849904780610,0.74187111554313878,0.71007127339727161,0.67979801024355735,0.65098164917928325,0.62355576461670659,0.59745703204094047,0.57262508474033924,0.54900237718640565,0.52653405475522597,0.50516782949671057,0.48485386167153993,0.465544646788697,0.44719490788885752,0.42976149283071247,0.41320327634856746,0.39748106666030081,0.38255751641500496,0.3683970377794088,0.35496572147148936,0.34223125955857037,0.33016287184567417,0.31873123568797684]
[null,"SWEDEN",7.0000000000000007E-2,-0.02,0,4604205000000,196739893590.72192,971118882237,0.2464892722179218,0.23796408721575982,0.22989318616072005,0.22225672152751466,0.2150357903151687,0.20821239077354511,0.2017693811457501,0.19569044033319796,0.18996003039443779,0.18456336079297031,0.17948635431321627,0.174715614567548,0.17023839502087482,0.1660425694626837,0.16211660385968976,0.15844952952535649,0.15503091754550122,0.15185085440202814,0.14889991873951758,0.1461691592219726,0.14365007342946676,0.14133458774677571]
[null,"SWITZERLAND",7.0000000000000007E-2,-0.02,0,668149500000,0,77043543000,0.11101322414906883,0.10586803752533742,0.10096131749507671,9.6282011725230501E-2,9.1819580130870201E-2,8.7563971133769028E-2,8.3505599021332283E-2,7.963532235488488E-2,7.5944423378680986E-2,7.2424588383254801E-2,6.9067888978881192E-2,6.5866764236964692E-2,6.2814003659130951E-2,5.9902730935657969E-2,5.7126388456664082E-2,5.4478722541163545E-2,5.1953769350718625E-2,4.9545841455959021E-2,4.7249515025709538E-2,4.5059617609869852E-2,4.2971216488527426E-2,4.0979607561059922E-2]
[null,"TURKEY",7.0000000000000007E-2,-0.02,0,3104906706300,194522731451.86829,690990107864,0.27792807702875477,0.26929719584422851,0.2611530772427833,0.25347493124990922,0.24624296758241554,0.23943835005252775,0.23304315310028753,0.22704032035592203,0.22141362513841192,0.21614763280083882,0.21122766483724628,0.20663976466970435,0.20237066503804485,0.19840775691833376,0.19473905989958135,0.19135319395146588,0.18823935251896831,0.18538727688279533,0.18278723172730821,0.18042998186038342,0.17830677003221557,0.17640929580253664]
[null,"UNITED KINGDOM",7.0000000000000007E-2,-0.02,0,2037638000000,412308842683.54565,1197583906560,0.77147999369017151,0.74945167946151348,0.728724483242432,0.70924381901240918,0.69095774736202353,0.67381685521043755,0.65777414114628086,0.64278490613228478,0.62880664932609098,0.61579896878113793,0.6037234668025061,0.5925436597430449,0.58222489203508943,0.57273425426257096,0.56404050508740722,0.55611399685269713,0.5489266046935023,0.54245165899385894,0.53666388103617269,0.5315393216962957,0.5270553030444215,0.52319036271843289]
[null,"UNITED STATES",7.0000000000000007E-2,-0.02,0,19390605000000,1333525020323.2793,13464398354600,0.73840193300023171,0.70884454479799219,0.68075228640809216,0.65405919594392492,0.62870240834597135,0.60462201266091664,0.58176091595204138,0.56006471353388032,0.5394815652383822,0.51996207743337264,0.50145919052707566,0.48392807170479279,0.46732601265561774,0.45161233205828688,0.43674828260598481,0.42269696236012849,0.40942323023289728,0.39689362540756662,0.38507629051455627,0.37394089838955558,0.36345858224814442,0.35360186911901026]
[null,"AUSTRALIA",0.08,-0.02,0,1798932000000,42237691623.815491,482805953000,0.28033272090999578,0.26666824538385286,0.25379455173042276,0.24166875767758894,0.2302503624257394,0.21950111555663368,0.20938489318195219,0.19986758093219037,0.19091696340859582,0.18250261974166954,0.17459582491942338,0.16716945656717408,0.16019790687821453,0.15365699941129704,0.14752391048653854,0.14177709492617191,0.13639621590056059,0.13136207865311791,0.12665656789026461,0.1222625886343629,0.11816401034871726,0.11434561415427061]
[null,"AUSTRIA",0.08,-0.02,0,369218000000,0,221912697630,0.57435369907948997,0.54266222513179319,0.51271941150018252,0.48442877125867584,0.45769914140086532,0.43244438907867094,0.40858313405014263,0.38603848644193361,0.36473779898141878,0.34461243290005555,0.32559753675364284,0.30763183744675249,0.29065744278793693,0.27461965493947182,0.25946679416049867,0.24515003227560345,0.2316232353322028,0.21884281493972296,0.2067675878115296,0.19535864305700076,0.18457921679610806,0.17439457369246794]
[null,"BELGIUM",0.08,-0.02,0,438485000000,0,373349492529,0.81365623938770859,0.7687606192249703,0.72634223282782528,0.68626439231653935,0.64839795192416805,0.61262089184067281,0.57881792501953211,0.54688012567982991,0.51670457830671768,0.48819404601919653,0.46125665723658027,0.43580560963395715,0.41175889043268815,{"$f":"Maastricht($F239,$H239,$G239,V$5-2018.2,$E239,$C239,$D239)/($F239*((1+$C239)*(1+$D239))^(V$5-2018.2))","v":0.38903901212461089},0.36757276277835493,0.34729097012316229,0.32812827865000216,0.31002293901171785,0.29291660904357314,0.2767541657630132,0.26148352774283179,0.24705548728536642]
[null,"CANADA",0.08,-0.02,0,2144395000000,58672401543.262695,640752874006,0.31334593515305192,0.29815803556055026,0.28385106180061326,0.27037728185576593,0.2576916153128519,0.24575148741838995,0.23451669119424981,0.22394925716905076,0.21401333030521932,0.20467505372482567,0.19590245885921884,0.18766536166817649,0.17993526459383441,0.17268526393313705,0.16588996233000156,0.15952538610488115,0.15356890715499349,0.14799916917320097,0.14279601794744023,0.13794043551573923,0.13341447796427666,0.12920121666767159]
[null,"CHILE",0.08,-0.02,0,179776238000000,24484469,29626087675000,0.15747895795548617,0.14878965327715699,0.14057980402134782,0.13282295498013794,0.12549411068127991,0.11856965484345168,0.11202727427577629,0.10584588697638588,0.10000557419833622,9.4487516263962859E-2,8.9273931920848607E-2,8.4348021043985297E-2,7.9693910499493828E-2,7.5296602995456124E-2,7.1141928755036415E-2,6.721649985616536E-2,6.350766709065192E-2,6.0003479203707064E-2,5.669264438253406E-2,5.3564493869886744E-2,5.0608947585345503E-2,4.7816481643529633E-2]
[null,"CZECH REPUBLIC",0.08,-0.02,0,5055029000000,0,1677257520313,0.31707078762021929,0.2995755740931777,0.28304570492552689,0.26742791470665805,0.25267187708489991,0.23873004259722214,0.22555748544711088,0.21311175873687721,0.20135275768790364,0.19024259040807226,0.17974545578993978,0.16982752814620158,0.16045684821069689,0.15160322015371966,0.14323811427978048,0.13533457509427482,0.12786713444281447,0.12081172944332433,0.11414562494645153,0.10784734027442512,0.10189658000229131,9.6274168558476286E-2]
[null,"DENMARK",0.08,-0.02,0,2145114000000,42145490246.966553,606587952354,0.29019108776346081,0.27568827825924608,0.26201650030098039,0.24913052813090253,0.23698764426960539,0.22554750137699289,0.21477199174076481,0.20462512397166888,0.19507290650797995,0.18608323755360173,0.17762580109491588,0.16967196866108533,0.16219470651102205,0.15516848794771279,0.14856921047711183,0.14237411754441825,0.13656172459529817,0.1311117492235464,0.12600504517984293,0.12122354002869704,0.11675017625242286,0.11256885561209232]
[null,"FINLAND",0.08,-0.02,0,224278000000,0,102709172650,0.43762557188988627,0.41347843149082225,0.39066367298830518,0.36910777871155065,0.34874128752036154,0.32949857097539831,0.31131762185884188,0.29413985436398515,0.27790991530988768,0.26257550577275862,0.24808721255929572,0.23439834897892642,0.22146480440185792,0.20924490211815752,0.19769926503983137,0.18679068881314376,0.17648402193229759,0.16674605246815721,0.1575454010470117,0.14885241973451596,0.1406390964989758,0.13287896494612225]
[null,"FRANCE",0.08,-0.02,0,2288380000000,206095977452.00977,1518396659962,0.72559941547739504,0.69248088220173309,0.66133094119986424,0.63204385165524191,0.60451976608336533,0.57866440635179972,0.55438875760113759,0.53160877907966497,0.5102451309589866,0.490222916249338,0.47147143698195193,0.45392396387179801,0.43751751871743366,0.42219266883572698,0.4078933328679718,0.39456659733053628,0.3821625433177856,0.37063408279771337,0.3599368039716026,0.35002882519822126,0.34087065701063174,0.33242507177974706]
[null,"GERMANY",0.08,-0.02,0,3263350000000,81712691835.468262,1048500000000,0.33248039296343207,0.31605838283776022,0.30058175472127574,0.28599914579003377,0.27226204364802575,0.25932462938098899,0.24714362927694303,0.23567817473538383,0.224889669913446,0.21474166668227018,0.20519974649036435,0.19623140875299688,0.18780596540768557,0.17989444129570761,0.17246948004832552,0.16550525517415501,0.15897738606085432,0.15286285862014523,0.14713995032013052,0.14178815936300548,0.13678813777960944,0.1321216282248816]
[null,"GREECE",0.08,-0.02,0,177735300000,0,66381259615,0.3569044250600828,0.33721128596001776,0.31860476753591999,0.30102491263786851,0.2844150724091728,0.26872172374260472,0.25389429680896136,0.23988501210219323,0.22664872647599515,0.21414278767573239,0.20232689689695046,0.19116297892757983,0.18061505945538528,0.17064914914529977,0.16123313411309503,0.15233667244245563,0.14393109641199511,0.13598932011715337,0.12848575218929834,0.12139621333078073,0.11469785840020856,0.10836910279687127]
[null,"HUNGARY",0.08,-0.02,0,38183290000000,0,20920570570287,0.52357670308052195,0.49468698325824068,0.46739132960907093,0.44160178534492717,0.4172352469245344,0.39421319626278761,0.37246144771616363,0.3519099090288772,0.33249235546946071,0.3141462164299515,0.29681237380002984,0.28043497146639251,0.26496123532350002,0.25034130321570303,0.23652806426275794,0.22347700705098067,0.21114607620085096,0.19949553684887658,0.18848784660702622,0.17808753458713741,0.16826108710046997,0.15897683966408727]
[null,"IRELAND",0.08,-0.02,0,296152000000,0,119139979689,0.38443505907737707,0.36322284493327378,0.34318107042070467,0.32424515345871568,0.30635407545230126,0.28945018466770717,0.27347901045701734,0.25838908773338753,0.2441317911313185,0.2306611783175723,0.21793384194781965,0.20590876979196868,0.19454721257744581,0.18381255912457087,0.1736702183716656,0.16408750790973697,0.15503354866755192,0.14647916540773992,0.13839679271328412,0.13076038616145513,0.12354533839895609,0.11672839984784214]
[null,"ISRAEL",0.08,-0.02,0,1262906300000,175094655579.74622,342129192208,0.39978359411532649,0.38837476497491052,0.37781280061696004,0.36805540882146032,0.3590627214786129,0.35079716267965538,0.34322332412381851,0.33630784743850578,0.33001931303202342,0.32432813511921227,0.31920646258019314,0.31462808533120212,0.31056834590422316,0.30700405594887781,0.30391341738585903,0.30127594795615376,0.29907241092442649,0.29728474870829014,0.29589602021780292,0.2948903417014509,0.29425283090613735,0.29396955436934014]
[null,"ITALY",0.08,-0.02,0,1718082100000,220592346077.24219,1709502233379,1.0813231339408038,1.0315212168838324,0.9846685356363859,0.94060646620753752,0.89918522093519937,0.86026336262935665,0.82370734555864178,0.78939108179980844,0.7571955315513671,0.7270083160898414,0.69872335212003245,0.67224050633959698,0.64746526910334612,0.62430844613419556,0.60268586728581253,0.58251811141692977,{"$f":"Maastricht($F251,$H251,$G251,Y$5-2018.2,$E251,$C251,$D251)/($F251*((1+$C251)*(1+$D251))^(Y$5-2018.2))","v":0.56373024648917225},0.54625158404927621,0.53001544730289096,0.51495895203092179,0.50102279964071661,0.48815108168347593]
[null,"JAPAN",0.08,-0.02,0,546488600000000,8557883210360.125,1025060024190000,1.8083701809173942,1.7097915479088084,1.6166767997322888,1.528724953207661,1.4456516429171173,1.3671882044851982,1.293080808445469,1.2230896419027233,1.1569881353535587,1.0945622321736805,1.0356096984177807,0.97993947070773324,0.92737104010757732,0.8777338699997228,0.83086684608637007,0.78661775674365408,0.74484280205382625,0.70540612993319285,0.66817939786083913,0.6330413587956617,0.59987746994716484,0.56857952313912341]
[null,"KOREA",0.08,-0.02,0,1730398600000000,11156891545724.75,630948525174672,0.35499256165059317,0.33590020097733048,0.31787141933684782,0.3008477372457658,0.28477390618966747,0.26959773043181506,0.25526989865579186,0.24174382489949314,0.2289754982678272,0.21692334093977611,0.20554807401219055,0.19481259074794557,0.18468183681994166,0.17512269716497708,0.16610388908281618,0.15759586123590041,0.14957069822416122,0.14200203042735843,0.13486494882433839,0.12813592451464378,0.12179273268305595,0.11581438076196789]
[null,"LATVIA",0.08,-0.02,0,26856599000,0,7236260373,0.25747988440710151,0.2432727554866794,0.22984954222097451,0.21716699000469999,0.20518423091902874,0.19386265203989866,0.18316577101275386,0.17305911849277572,0.16351012707178356,0.1544880263338847,0.14596374370170512,0.13790981075368963,0.13030027471059114,0.1231106148059251,0.11631766327090427,0.10989953067923686,0.10383553541122149,9.8106137009846481E-2,9.2692873214140645E-2,8.7578300466875147E-2,8.2745937704908484E-2,7.8180213251047334E-2]
[null,"LUXEMBOURG",0.08,-0.02,0,55377600000,0,8050000000,0.13891267850086603,0.13124780659567839,0.12400586413045955,0.11716351486249013,0.11069871018753791,0.10459061809102221,9.8819556019484348E-2,9.3366927456050963E-2,8.8215161995512992E-2,8.3347658725919316E-2,7.8748732734239713E-2,7.4403564563718549E-2,7.0298152460051541E-2,6.6419267252505229E-2,6.2754409724589219E-2,5.929177033691347E-2,5.6020191172442814E-2,5.2929129981521932E-2,5.0008626210810578E-2,4.7249268906661548E-2,4.4642166389513939E-2,4.2178917601581579E-2]
[null,"MEXICO",0.08,-0.02,0,21766928000000,1473084969603,5916304363923,0.32851485033128291,0.31558682308392627,0.30347822844165256,0.29214601725702477,0.28154955992012087,0.2716505137559867,0.26241269775718679,0.253801974247095,0.24578613709188657,0.23833480610028096,0.23141932727000913,0.22501267855880416,0.21908938087550073,0.21362541400363325,0.20859813718580342,0.20398621411208728,0.19976954206992767,0.19592918502635218,0.19244731042600743,0.18930712950046033,0.18649284089550924,0.18398957743392583]
[null,"NETHERLANDS",0.08,-0.02,0,733168000000,0,318353671076,0.41494114013918698,0.39204567284503683,0.37041352309621767,0.34997498402892824,0.33066419503866995,0.31241892955278716,0.29518039451321543,0.27889304092329492,0.2635043848481623,0.24896483829191449,0.23522754940657076,0.22224825151792399,0.20998512048178761,0.19839863991098602,0.18745147383880009,0.17710834640854128,0.16733592820156962,0.15810272883746182,0.14937899550024739,0.14113661706372577,0.13334903350692157,0.12599115032777927]
[null,"NEW ZEALAND",0.08,-0.02,0,283465000000,17150717939.131012,62399000000,0.27184730247384326,0.26149515707064586,0.2518090703901934,0.24275422664623181,0.23429777061012924,0.2264087002381874,0.21905776523997716,0.21221737126022147,0.20586148936482707,0.1999655705387435,0.19450646491946613,0.18946234550524493,0.1848126360914677,0.18053794320229491,0.17661999179748628,0.1730415645465056,0.16978644447347435,0.16683936078738845,0.16418593772226298,0.16181264622155161,0.15970675831033734,0.15785630400743525]
[null,"NORWAY",0.08,-0.02,0,3279364000000,0,487000000000,0.14191211462031766,0.1340817409489018,0.12668342871211433,0.11969333778544437,0.11308894348586958,0.10684896398891686,0.10095329175067728,9.5382928713791837E-2,9.0119925088616631E-2,8.514732151229841E-2,8.0449094399374907E-2,7.6010104307799434E-2,7.1816047154005497E-2,6.7853408119808681E-2,6.4109418102615903E-2,6.0572012568609133E-2,5.722979267631248E-2,5.407198854526879E-2,5.108842455146332E-2,4.8269486537663754E-2,4.5606090833015644E-2,4.3089654982063158E-2]
[null,"POLAND",0.08,-0.02,0,1982278500000,4597927564.6860352,826953250001,0.40101158183951563,0.37906289360745143,0.35832891820722207,0.33874270487812763,0.32024099855804028,0.30276403599443685,0.28625535310617084,0.2706616029752088,0.25593238388180733,0.242020076828971,0.22887969203260911,0.21646872388269872,0.20474701390805911,0.19367662130313082,0.18322170059952131,0.17334838608810132,0.16402468261918682,0.15522036242889645,0.14690686765918876,0.13905721825743317,0.13164592495870064,0.1246489070703394]
[null,"PORTUGAL",0.08,-0.02,0,193785000000,0,149690439712,0.73816600715837422,0.69743575884200126,0.65895290895880698,0.6225934513972099,0.58824022240855056,0.55578252306174469,0.52511576252999315,0.49614112106008412,0.46876523153825034,0.44289987862646479,0.41846171449968328,0.39537199026803033,0.37355630221847158,0.35294435205826868,0.33346972038763101,0.31506965267160902,0.29768485702155051,0.28125931313449593,0.26574009177484492,0.25107718421659575,0.23722334109655685,0.22413392015925632]
[null,"SLOVAK REPUBLIC",0.08,-0.02,0,84985000000,0,37129413519,{"$f":"Maastricht($F262,$H262,$G262,I$5-2018.2,$E262,$C262,$D262)/($F262*((1+$C262)*(1+$D262))^(I$5-2018.2))","v":0.41749948648808038},0.39446285571436157,0.37269733155173995,0.35213277735425169,0.33270292644959532,0.31434516860317019,0.2970003482645221,0.28061257394607148,0.26512903811987104,0.25049984705203232,0.23667786002648561,0.22361853743999019,0.21127979727890228,0.19962187951521376,0.18860721798489583,0.17820031933569147,0.16836764865428144,0.15907752140427195,0.15030000132678753,0.142006803974667,0.13417120556941328,0.12676795688720074]
[null,"SLOVENIA",0.08,-0.02,0,43278100000,0,29984774173,0.66208344894267657,{"$f":"Maastricht($F263,$H263,$G263,J$5-2018.2,$E263,$C263,$D263)/($F263*((1+$C263)*(1+$D263))^(J$5-2018.2))","v":0.62555125561477376},0.59103482200942337,0.55842292328932674,0.52761047173972675,0.49849817813655212,0.47099223179946342,0.44500399829881271,0.42044973384241563,0.39725031542178346,0.37533098584824592,0.35462111285737524,0.33505396150545652,0.31656647912458102,0.29909909214340608,0.28259551411886441,0.26700256436022718,0.25226999656106119,0.23835033688686805,0.22519873099666296,0.21277279950553943,0.20103250142246734]
[null,"SPAIN",0.08,-0.02,0,1163662000000,44321897115.902954,849904780610,0.73665766566599711,0.69893648547563714,0.66335638153040166,0.62980043291754739,0.59815819501203893,0.56832534263789836,0.5402033329294248,0.51369908680549881,0.48872468803016483,0.4651970988893413,0.44303789156704426,0.42217299435509298,0.40253245187805337,{"$f":"Maastricht($F264,$H264,$G264,V$5-2018.2,$E264,$C264,$D264)/($F264*((1+$C264)*(1+$D264))^(V$5-2018.2))","v":0.3840501985603329},0.3666638446049959,0.35031447379418568,0.33494645245911436,0.32050724900357214,0.30694726339889916,0.29421966610049061,0.28228024586624856,0.27108726598607696]
[null,"SWEDEN",0.08,-0.02,0,4604205000000,196739893590.72192,971118882237,0.24498370715156867,0.23474852974208671,0.22514509374440889,0.21613990828138391,0.20770135832327197,0.19979960175233094,0.19240647211875392,0.1854953867741615,0.17904126008616866,0.17302042145391261,0.16741053785988746,0.16219054070804023,0.15734055671188488,0.15284184260943154,0.14867672349404989,0.14482853456202641,0.14128156608857489,0.1380210114544525,0.13503291805515166,0.13230414093391707,0.12982229898860129,0.12757573361065586]
[null,"SWITZERLAND",0.08,-0.02,0,668149500000,0,77043543000,0.11019013972813888,0.10411010934253483,9.8365560603301982E-2,9.2937982429423652E-2,8.7809885137399527E-2,8.2964744082954955E-2,7.8386946412466893E-2,7.4061740752519728E-2,6.9975189675472144E-2,6.6114124787861078E-2,6.2466104296920899E-2,5.9019372918481569E-2,5.5762823997053637E-2,5.2685963716037065E-2,4.9778877282725877E-2,4.7032196979143875E-2,4.4437071975759516E-2,4.1985139810808314E-2,3.9668499443318503E-2,3.7479685793006902E-2,3.5411645685002748E-2,3.3457715121884689E-2]
[null,"TURKEY",0.08,-0.02,0,3104906706300,194522731451.86829,690990107864,0.27633951178058919,0.26590436814762847,0.25614322760147817,0.24702090467245968,0.23850419624815244,0.23056177302645331,0.22316407697503551,0.21628322446613582,0.20989291477387495,0.20396834363857921,0.19848612161889043,0.19342419696785965,0.18876178278378872,0.18447928820034015,0.18055825339344009,0.1769812881947801,0.17373201411333211,0.17079500957725563,0.1681557582189383,0.16580060003569905,0.16371668526793487,0.16189193084522979]
[null,"UNITED KINGDOM",0.08,-0.02,0,2037638000000,412308842683.54565,1197583906560,0.76728471609361815,0.74049148469397164,0.71549385895014139,0.69219923545551676,0.67052025255910341,0.65037450383420459,0.63168426741224637,0.61437625030747067,0.59838134690647993,0.58363441084222045,0.57007403951507685,0.55764237056445631,0.54628488963270605,0.53595024879954689,0.52659009509954402,0.51815890856757596,0.51061384928791498,0.50391461295149975,0.49802329445333537,0.49290425908782154,0.48852402092422903,0.48485112796763591]
[null,"UNITED STATES",0.08,-0.02,0,19390605000000,1333525020323.2793,13464398354600,0.73344540715173689,0.69825849037113974,0.66512091761611114,0.63392181122211921,0.604556456394574,0.57692596207269009,0.55093694052477882,0.52650120464179562,0.50353548195298403,0.48196114444132743,0.4617039532874207,0.44269381771845728,0.42486456718447024,0.40815373612689065,0.39250236064504718,0.37785478640455905,0.36415848716777532,0.35136389336063117,0.33942423012261019,0.3282953643170452,0.3179356600078429,0.30830584193598121]
[null,"AUSTRALIA",0.01,-0.01,0,1798932000000,42237691623.815491,482805953000,0.29207510004789417,0.2923410227127492,0.29260936300519491,0.29288014531886336,0.29315339429378423,0.29342913481887367,0.29370739203444834,0.29398819133476495,0.29427155837058488,0.29455751905176575,0.294846099549878,0.29513732630084877,0.295431226007632,0.29572782564290589,0.29602715245179717,0.29632923395463306,0.2966340979497214,0.29694177251615822,0.2972522860166642,0.29756566710044924,0.29788194470610674,0.29820114806453635]
[null,"AUSTRIA",0.01,-0.01,0,369218000000,0,221912697630,0.60108242892743846,0.60114254318175664,0.60120266344810147,0.60126278972707403,0.60132292201927595,0.60138306032530853,0.60144320464577306,0.60150335498127128,0.60156351133240449,0.60162367369977443,0.60168384208398284,0.60174401648563136,0.60180419690532183,0.60186438334365633,0.60192457580123637,0.60198477427866426,0.60204497877654195,0.60210518929547141,0.60216540583605505,0.60222562839889493,0.60228585698459336,0.60234609159375274]
[null,"BELGIUM",0.01,-0.01,0,438485000000,0,373349492529,0.85152140478413085,0.85160656544067481,0.85169173461413628,0.85177691230536667,0.85186209851521832,0.85194729324454277,0.8520324964941921,0.85211770826501865,0.85220292855787427,0.85228815737361174,0.85237339471308304,0.85245864057714071,0.85254389496663729,0.85262915788242566,0.85271442932535824,0.85279970929628779,0.85288499779606741,0.85297029482554987,0.85305560038558848,0.85314091447703611,0.85322623710074619,0.85331156825757193]
[null,"CANADA",0.01,-0.01,0,2144395000000,58672401543.262695,640752874006,0.32640916613979287,0.32671765483720638,0.32702896069482118,0.3273431121389091,0.32766013788287318,0.32798006693014781,0.32830292857712834,0.32862875241613043,0.3289575683383788,0.32928940653702704,0.32962429751020689,0.32996227206410905,0.330303361316095,0.33064759669783989,0.3309950099585075,0.33134563316795745,0.33169949871998405,0.33205663933558899,0.33241708806628589,0.33278087829743913,0.33314804375163604,0.33351861849209308]
[null,"CHILE",0.01,-0.01,0,179776238000000,24484469,29626087675000,0.16480755736732008,0.16482404114437035,0.16484052658383266,0.16485701368601324,0.16487350245122001,0.16488999287976211,0.1649064849719504,0.16492297872809705,0.16493947414851573,0.16495597123352179,0.1649724699834319,0.16498897039856447,0.16500547247923941,0.16502197622577816,0.16503848163850379,0.16505498871774099,0.16507149746381611,0.16508800787705705,0.16510451995779346,0.1651210337063567,0.16513754912307968,0.1651540662082972]
[null,"CZECH REPUBLIC",0.01,-0.01,0,5055029000000,0,1677257520313,0.33182632839336951,0.33185951434480399,0.33189270361516554,0.33192589620478596,0.33195909211399743,0.33199229134313168,0.33202549389252095,0.33205869976249719,0.33209190895339252,0.33212512146553907,0.33215833729926897,0.33219155645491444,0.33222477893280772,0.3322580047332811,0.33229123385666676,0.33232446630329715,0.33235770207350446,0.33239094116762119,0.3324241835859798,0.3324574293289127,0.33249067839675228,0.33252393078983133]
[null,"DENMARK",0.01,-0.01,0,2145114000000,42145490246.966553,606587952354,0.30260499022229298,0.30283333164112369,0.30306369668318262,0.30329610576081989,0.30353057949256829,0.30376713870522587,0.30400580443595931,0.30424659793442949,0.30448954066493705,0.30473465430859131,0.30498196076549949,0.30523148215697954,0.30548324082779388,0.30573725934840718,0.30599356051726534,0.30625216736309913,{"$f":"Maastricht($F276,$H276,$G276,Y$5-2018.2,$E276,$C276,$D276)/($F276*((1+$C276)*(1+$D276))^(Y$5-2018.2))","v":0.30651310314724967},0.30677639136601836,0.30704205575304022,0.30731012028168114,0.30758060916745922,0.30785354687049099]
[null,"FINLAND",0.01,-0.01,0,224278000000,0,102709172650,0.457991377323621,0.45803718104172514,0.45808298934065927,0.45812880222088126,0.45817461968284962,0.45822044172702225,0.45826626835385764,0.45831209956381408,0.45835793535734976,0.4584037757349233,0.45844962069699291,0.45849547024401738,0.45854132437645495,0.45858718309476448,0.45863304639940444,0.45867891429083346,0.4587247867695104,0.45877066383589399,0.45881654549044298,0.4588624317336164,0.45890832256587299,0.45895421798767172]
[null,"FRANCE",0.01,-0.01,0,2288380000000,206095977452.00977,1518396659962,0.75436678638829369,0.75535021137528902,0.75634290623748635,0.75734496454361089,0.75835648080752016,0.75937755049775024,0.76040827004715927,0.76144873686266823,0.76249904933509938,0.76355930684911522,0.764629609793257,0.7657100595700852,0.76680075860642172,0.76790181036369654,0.76901331934839756,0.77013539112262697,0.77126813231476465,0.77241165063023798,0.77356605486240138,0.77473145490352513,0.77590796175589605,0.77709568754302971]
[null,"GERMANY",0.01,-0.01,0,3263350000000,81712691835.468262,1048500000000,0.3465629551447158,0.34685005663074903,0.34713973674621174,0.34743202150572394,0.34772693718667669,0.34802451033188569,0.34832476775227267,0.34862773652957413,0.34893344401907533,0.34924191785237513,0.3495531859401757,0.34986727647510257,0.35018421793455201,0.35050403908356736,0.35082676897774495,0.35115243696616866,0.35148107269437456,0.35181270610734522,0.35214736745253505,0.35248508728292438,0.35282589646010681,0.35316982615740589]
[null,"GREECE",0.01,-0.01,0,177735300000,0,66381259615,0.37351370602102613,0.37355106112713882,0.37358841996913572,0.37362578254739043,0.37366314886227664,0.37370051891416811,0.37373789270343838,0.37377527023046148,0.37381265149561105,0.37385003649926096,0.37388742524178509,0.37392481772355746,0.37396221394495194,0.37399961390634262,0.37403701760810343,0.37407442505060845,0.37411183623423189,0.37414925115934783,0.37418666982633042,0.37422409223555397,0.37426151838739269,0.37429894828222099]
[null,"HUNGARY",0.01,-0.01,0,38183290000000,0,20920570570287,0.54794242105839464,0.54799722078047264,0.54805202598307101,0.54810683666673776,0.5481616528320209,0.54821647447946886,0.54827130160962978,0.5483261342230521,0.54838097232028404,0.54843581590187418,0.54849066496837107,0.54854551952032315,0.54860037955827901,0.54865524508278729,0.54871011609439668,0.54876499259365608,0.54881987458111414,0.54887476205731989,0.5489296550228222,0.54898455347816988,0.54903945742391236,0.54909436686059843]
[null,"IRELAND",0.01,-0.01,0,296152000000,0,119139979689,0.40232553467564985,0.40236577125277506,0.40240601185396052,0.40244625647960841,0.40248650513012141,0.40252675780590202,0.40256701450735277,0.40260727523487622,0.40264753998887509,0.40268780876975208,0.40272808157790985,0.40276835841375119,0.40280863927767896,0.40284892417009599,0.40288921309140519,0.40292950604200933,0.40296980302231161,0.40301010403271481,0.40305040907362222,0.40309071814543679,0.40313103124856159,0.40317134838339991]
[null,"ISRAEL",0.01,-0.01,0,1262906300000,175094655579.74622,342129192208,0.41069135805148099,0.4121302055476247,0.41358331587475644,0.4150508330747753,0.41653290264454629,0.41802967155059678,0.41954128824396197,0.42106790267517979,0.4226096663094373,0.42416673214187028,0.42573925471301705,0.42732739012442911,0.42893129605443808,0.43055113177408377,0.43218705816320141,0.43383923772667232,0.43550783461083858,0.43719301462008386,0.43889494523357997,0.44061379562220571,0.44234973666563338,0.44410294096959008]
[null,"ITALY",0.01,-0.01,0,1718082100000,220592346077.24219,1709502233379,1.1245167637925932,1.1259236663505441,1.1273437847606524,1.1287772524168356,1.1302242040604151,1.1316847757937252,1.1331591050938616,1.1346473308265677,1.1361495932602603,1.1376660340802005,1.1391967964028027,1.1407420247900915,1.1423018652643047,1.1438764653226419,1.1454659739521631,1.1470705416448388,1.1486903204127499,1.1503254638034432,1.1519761269154409,1.1536424664139067,1.1553246405464705,1.1570228091592143]
[null,"JAPAN",0.01,-0.01,0,546488600000000,8557883210360.125,1025060024190000,1.8916570347903892,1.8920040970155008,1.8923527886735703,1.8927031260358731,1.8930551255380219,1.8934088037816277,1.8937641775359744,1.8941212637397153,1.8944800795025816,1.8948406421071116,1.8952029690103958,1.8955670778458404,1.8959329864249472,1.8963007127391145,1.8966702749614521,1.897041691448619,1.8974149807426752,1.8977901615729555,1.8981672528579616,1.8985462737072716,1.8989272434234723,1.8993101815041058]
[null,"KOREA",0.01,-0.01,0,1730398600000000,11156891545724.75,630948525174672,0.37115492531233463,0.37125704735689413,0.37135983620902391,0.37146329856767762,0.37156744119947122,0.37167227093936678,0.3717777946913628,0.37188401942919153,0.37199095219702311,0.37209860011017742,0.3722069703558426,0.37231607019380097,0.37242590695716238,0.3725364880531048,0.37264782096362237,0.37275991324628166,0.37287277253498424,0.37298640654073828,0.37310082305243764,0.37321602993764758,0.37333203514340046,0.37344884669699802]
[null,"LATVIA",0.01,-0.01,0,26856599000,0,7236260373,0.26946224002286284,0.269489188941757,0.26951614055581258,0.26954309486529909,0.26957005187048616,0.26959701157164334,0.2696239739690402,0.26965093906294652,0.26967790685363185,0.269704877341366,0.26973185052641863,0.26975882640905957,0.26978580498955851,0.26981278626818533,0.26983977024520983,0.2698667569209019,0.26989374629553148,0.26992073836936842,0.26994773314268267,0.26997473061574423,0.27000173078882311,0.27002873366218932]
[null,"LUXEMBOURG",0.01,-0.01,0,55377600000,0,8050000000,0.14537726550022773,0.14539180468069576,0.14540634531522728,0.14542088740396769,0.14543543094706241,0.14544997594465686,0.14546452239689656,0.14547907030392696,0.14549361966589353,0.14550817048294182,0.14552272275521733,0.14553727648286563,0.14555183166603222,0.14556638830486271,0.14558094639950267,0.14559550595009765,0.14561006695679335,0.14562462941973531,0.14563919333906922,{"$f":"Maastricht($F288,$H288,$G288,AB$5-2018.2,$E288,$C288,$D288)/($F288*((1+$C288)*(1+$D288))^(AB$5-2018.2))","v":0.14565375871494071},0.14566832554749545,0.14568289383687913]
[null,"MEXICO",0.01,-0.01,0,21766928000000,1473084969603,5916304363923,0.3400458908009229,0.34076218396370678,0.34148544053239371,0.34221573081722662,0.34295312583865017,0.3436976973344843,0.3444495177671707,0.34520866033109254,0.34597519895996692,0.34674920833431394,0.34753076388899939,0.34831994182085474,0.34911681909637371,0.34992147345948671,0.35073398343941348,0.35155442835859568,0.35238288834070886,0.35321944431875602,0.35406417804324236,0.35491717209043327,0.35577850987069498,0.35664827563691998]
[null,"NETHERLANDS",0.01,-0.01,0,733168000000,0,318353671076,0.43425127891840132,0.43429470838924022,0.43433814220346056,0.43438158036149677,0.43442502286378315,0.4344684697107542,0.43451192090284441,0.43455537644048853,0.43459883632412094,0.4346423005541763,0.43468576913108942,0.43472924205529495,0.43477271932722766,0.43481620094732243,0.43485968691601401,0.43490317723373734,0.4349466719009274,0.43499017091801923,0.43503367428544781,0.43507718200364814,0.43512069407305537,0.43516421049410481]
[null,"NEW ZEALAND",0.01,-0.01,0,283465000000,17150717939.131012,62399000000,0.28113933832919197,0.28177743864445576,0.28242176422633219,0.28307237793428097,0.2837293432627036,0.2843927243473568,0.28506258597183132,0.2857389935740951,0.28642201325310351,0.28711171177547623,0.28780815658224068,0.28851141579564471,0.2892215582260374,0.28993865337881991,0.29066277146146563,0.2913939833906124,0.29213236079922533,0.2928779760438327,0.29363090221183469,0.29439121312888578,0.29515898336635193,0.29593428824884299]
[null,"NORWAY",0.01,-0.01,0,3279364000000,0,487000000000,0.14851628654419799,0.14853113965816381,0.14854599425758958,0.14856085034262384,0.14857570791341515,0.14859056697011216,0.14860542751286346,0.14862028954181766,0.14863515305712335,0.14865001805892925,0.14866488454738397,0.14867975252263624,0.14869462198483471,0.14870949293412813,0.14872436537066519,0.14873923929459465,0.14875411470606525,0.14876899160522578,0.14878386999222498,0.14879874986721173,0.14881363123033475,0.14882851408174291]
[null,"POLAND",0.01,-0.01,0,1982278500000,4597927564.6860352,826953250001,0.4195447094699622,0.41961005288673053,0.41967563904808958,0.41974147036427173,0.41980754926985081,0.41987387822398864,0.41994045971068228,0.42000729623901589,0.42007439034341354,0.42014174458389542,0.42020936154633648,0.42027724384272724,0.42034539411143779,0.42041381501748454,0.42048250925279862,0.42055147953649857,0.42062072861516431,0.42069025926311521,0.42076007428268952,0.42083017650452781,0.42090056878785909,0.42097125402078883]
[null,"PORTUGAL",0.01,-0.01,0,193785000000,0,149690439712,0.77251807944396489,0.77259533897786259,0.77267260623848655,0.77274988122660904,0.77282716394300344,0.77290445438844224,0.77298175256369861,0.77305905846954559,0.77313637210675612,0.7732136934761038,0.77329102257836158,0.77336835941430293,0.77344570398470147,0.77352305629033058,0.77360041633196375,0.7736777841103748,0.77375515962633734,0.77383254288062542,0.77390993387401286,0.77398733260727359,0.77406473908118156,0.77414215329651137]
[null,"SLOVAK REPUBLIC",0.01,-0.01,0,84985000000,0,37129413519,0.43692868317277461,0.43697238041081565,0.43701608201901759,0.43705978799781736,0.43710349834765211,0.43714721306895904,0.43719093216217519,0.437234655627738,0.43727838346608455,0.43732211567765239,0.43736585226287861,0.43740959322220085,0.43745333855605645,0.43749708826488293,0.43754084234911789,0.43758460080919875,0.43762836364556335,0.4376721308586492,0.43771590244889408,0.43775967841673574,0.43780345876261201,0.43784724348696069]
[null,"SLOVENIA",0.01,-0.01,0,43278100000,0,29984774173,0.69289486301026071,0.69296415942620326,0.69303346277248057,0.69310277304978551,0.69317209025881144,0.69324141440025155,0.69331074547479887,0.69338008348314728,0.69344942842598978,0.69351878030402014,0.69358813911793205,0.69365750486841893,0.69372687755617435,0.69379625718189275,0.69386564374626725,0.69393503724999228,0.69400443769376163,0.69407384507826941,0.69414325940420984,0.69421268067227715,0.69428210888316533,0.69435154403756916]
[null,"SPAIN",0.01,-0.01,0,1163662000000,44321897115.902954,849904780610,0.76882503050865769,0.7692859167576207,0.76975072784786758,0.77021950335119438,0.77069228323910621,0.77116910788685222,0.77165001807750577,0.77213505500608293,0.77262426028370379,0.77311767594179537,0.77361534443633739,0.77411730865215067,0.77462361190722806,0.77513429795711153,0.77564941099930995,0.77616899567776554,0.77669309708736056,0.77722176077847505,0.77775503276158642,0.77829295951191657,0.77883558797412689,0.77938296556706033]
[null,"SWEDEN",0.01,-0.01,0,4604205000000,196739893590.72192,971118882237,0.25401229750400883,0.25446849865671101,0.25492909692280391,0.25539413669647409,0.25586366282033246,0.25633772058994331,0.25681635575839973,0.25729961454094546,0.25778754361964235,0.25828019014808634,0.25877760175617021,0.25927982655489473,0.25978691314122804,0.2602989106030148,0.26081586852393424,0.26133783698850893,0.26186486658716357,0.26239700842133479,0.2629343141086336,0.26347683578805886,0.26402462612526378,0.26457773831787573]
[null,"SWITZERLAND",0.01,-0.01,0,668149500000,0,77043543000,0.1153180643526715,0.11532959731240273,0.11534113142554529,0.1153526666922145,0.11536420311252576,0.11537574068659441,0.11538727941453586,0.11539881929646553,0.11541036033249877,0.11542190252275103,0.11543344586733777,0.11544499036637441,0.11545653601997641,0.11546808282825924,0.11547963079133837,0.11549117990932929,0.11550273018234752,0.11551428161050858,0.11552583419392796,0.11553738793272124,0.11554894282700393,0.11556049887689163]
[null,"TURKEY",0.01,-0.01,0,3104906706300,194522731451.86829,690990107864,0.28572144894449536,0.28638164570151986,0.28704828850254627,0.28772144243686681,0.28840117325123932,0.28908754735652786,0.28978063183441116,0.29048049444415852,0.29118720362947392,0.29190082852540977,0.29262143896534998,0.29334910548806414,0.29408389934483231,0.29482589250664237,0.29557515767145931,0.29633176827156904,0.29709579848099554,0.29786732322299303,0.29864641817761395,0.2994331597893537,0.3002276252748719,0.30102989263079227]
[null,"UNITED KINGDOM",0.01,-0.01,0,2037638000000,412308842683.54565,1197583906560,0.79175839932650371,{"$f":"Maastricht($F301,$H301,$G301,J$5-2018.2,$E301,$C301,$D301)/($F301*((1+$C301)*(1+$D301))^(J$5-2018.2))","v":0.79387758649697693},0.79601759170243358,0.79817862516725979,0.80036089923931453,0.80256462841137877,0.80479002934282107,0.80703732088148306,0.80930672408578419,0.81159846224705223,0.81391276091207598,0.81624984790588928,0.81860995335478304,0.82099330970955031,0.82340015176896597,0.82583071670350361,0.8282852440792926,0.83076397588231643,0.83326715654285499,0.83579503296017565,0.8383478545274714,0.84092587315705281]
[null,"UNITED STATES",0.01,-0.01,0,19390605000000,1333525020323.2793,13464398354600,0.7637598590880984,0.76452958084259803,0.76530638299242826,0.76609033698726925,0.76688151499850876,0.76767998992653141,0.76848583540808213,0.76929912582370497,0.77011993630525521,0.77094834274348878,0.77178442179572804,0.77262825089360521,0.77347990825088242,0.77433947287135385,0.77520702455682367,0.77608264391516901,0.7769664123684803,0.77785841216128671,0.77875872636886345,0.77966743890562262,0.78058463453358951,0.78151039887096518]
[null,"AUSTRALIA",0.02,-0.01,0,1798932000000,42237691623.815491,482805953000,0.28996788103063859,0.28762255709626272,0.28530472945984658,0.28301417910291116,0.28075068961566069,0.2785140471765456,0.2763040405320738,0.27412046097686676,0.27196310233395976,0.26983176093534478,0.26772623560275227,0.26564632762867263,0.26359184075761299,0.26156258116758985,0.25955835745185374,0.25757898060084633,0.25562426398438609,0.25369402333408259,0.25178807672597653,0.24990624456340527,0.24804834956009014,0.24621421672344665]
[null,"AUSTRIA",0.02,-0.01,0,369218000000,0,221912697630,0.59636341677894555,0.59057577419186535,0.58484430005136201,0.57916844924872435,0.57354768196546291,0.56798146362196755,0.56246926482666615,0.5570105613256745,0.5516048339529358,0.54625156858084345,0.54095025607134417,0.53570039222751453,0.53050147774560763,0.52535301816756552,0.5202545238339924,0.51520550983758406,0.51020549597700937,0.50525400671123921,0.5003505711143188,0.49549472283057916,0.49068600003028234,0.4859239453656985]
[null,"BELGIUM",0.02,-0.01,0,438485000000,0,373349492529,0.84483623206822178,0.83663718762945316,0.82851771403194019,0.82047703904925728,0.81251439794935365,0.80462903342181979,0.79682019550586225,0.7890871415189763,0.78142913598631036,0.7738454505707173,0.76633536400348312,0.75889816201572902,0.75153313727047832,0.7442395892953837,0.73701682441610572,0.72986415569034035,0.72278090284248397,0.71576639219893445,0.70881995662401898,0.7019409354565449,0.69512867444696458,0.68838252569515213]
[null,"CANADA",0.02,-0.01,0,2144395000000,58672401543.262695,640752874006,0.32406311440499885,0.32146439717652858,0.31889641820124698,0.31635893490492673,0.31385170763049941,0.31137449961543134,0.3089270769693771,0.30650920865210735,0.30412066645170976,0.30176122496306079,0.29943066156656606,0.2971287564071674,0.29485529237361463,0.29261005507800036,0.2903928328355555,0.28820341664470361,0.28604160016737268,0.28390717970956181,0.28179995420216114,0.27971972518202437,0.27766629677328958,0.27563947566894953]
[null,"CHILE",0.02,-0.01,0,179776238000000,24484469,29626087675000,0.16351367789245755,0.16192679801775528,0.16035531866841257,0.15879909038427073,0.15725796515566845,0.15573179640936499,0.15422043899460008,0.15272374916928869,0.15124158458635015,0.14977380428016984,0.14832026865319217,0.14688083946264371,0.14545537980738532,0.1440437541148917,0.14264582812835738,0.14126146889392771,0.13989054474805424,0.13853292530497199,0.13718848144429918,0.13585708529875654,0.13453861024200625,0.13323293087660881]
[null,"CZECH REPUBLIC",0.02,-0.01,0,5055029000000,0,1677257520313,0.32922120736583887,0.32602615108520383,0.32286210248089114,0.31972876062674888,0.31662582751708157,0.3135530080383061,0.3105100099408854,0.30749654381153241,0.30451232304568471,0.30155706382024622,0.29863048506659362,0.29573230844384391,0.29286225831238261,0.29002006170764766,0.28720544831416878,0.28441815043985819,0.28165790299055077,0.27892444344479178,0.27621751182886883,0.27353685069208639,0.27088220508228006,0.26825332252156869]
[null,"DENMARK",0.02,-0.01,0,2145114000000,42145490246.966553,606587952354,0.30038477430914762,0.29786184440530894,0.29536736160634786,0.29290108985984364,0.29046279580851858,0.28805224876816454,0.2856692207058274,0.28331348621824193,0.28098482251052109,0.27868300937509188,0.27640782917088053,0.27415906680274221,0.27193650970113442,0.26973994780203137,0.26756917352707882,0.26542398176398668,0.26330416984715616,0.2612095375385427,0.25913988700875007,0.25709502281835567,0.25507475189946355,0.25307888353748575]
[null,"FINLAND",0.02,-0.01,0,224278000000,0,102709172650,0.45439575254824421,0.44998589081822565,0.44561882632028682,0.44129414371191,0.43701143168143203,0.4327702829089245,0.42857029402745545,0.42441106558472513,0.42029220200507539,0.41621331155186703,0.41217400629022283,0.40817390205013154,0.40421261838991041,0.40028977856002224,0.39640500946724322,0.39255794163917929,0.38874820918912578,0.38497544978126935,0.38123930459622629,0.37753941829691651,0.37387543899476777,0.37024701821624856]
[null,"FRANCE",0.02,-0.01,0,2288380000000,206095977452.00977,1518396659962,0.74915713210321366,0.7436848009852739,0.7382837414620923,0.73295344531732287,0.72769341112000407,0.72250314417742589,0.71738215648864589,0.71232996669864435,0.70734610005311904,0.70243008835391241,0.69758146991506975,0.69279978951952093,0.68808459837638425,0.68343545407888795,0.67885192056290355,0.67433356806609024,0.6698799730876438,0.66549071834864792,0.66116539275302244,0.65690359134906862,0.65270491529160168,0.64856897180467432]
[null,"GERMANY",0.02,-0.01,0,3263350000000,81712691835.468262,1048500000000,0.34404030753627296,0.34120136709943882,0.33839502810756089,0.33562102517556364,0.33287909600914206,0.33016898137996992,0.32749042510120197,0.32484317400326668,0.32222697790994798,0.31964158961475236,0.31708676485756143,0.31456226230156487,0.31206784351047412,0.3096032729260132,0.3071683178456851,0.30476274840081125,0.30238633753484268,0.30003886098193977,0.29772009724581966,0.29542982757886893,0.29316783596151896,0.29093390908188316]
[null,"GREECE",0.02,-0.01,0,177735300000,0,66381259615,0.3705813033562419,0.36698485180851842,0.36342330343485679,0.35989631950372025,{"$f":"Maastricht($F313,$H313,$G313,M$5-2018.2,$E313,$C313,$D313)/($F313*((1+$C313)*(1+$D313))^(M$5-2018.2))","v":0.3564035645709252},0.3529447064477374,0.3495194161692784,0.34612736796323867,0.34276823921889354,0.33944171045642052,0.33614746529651474,0.33288519043029779,0.32965457558952049,0.32645531351705342,0.32328709993766425,0.32014963352907927,0.31704261589332466,0.31396575152834688,0.31091874779990769,0.30790131491375294,0.30491316588805001,0.30195401652609433]
[null,"HUNGARY",0.02,-0.01,0,38183290000000,0,20920570570287,0.54364060350857357,0.53836463013326763,0.53313985951006893,0.52796579472179517,0.522841943673792,0.5177678190471301,0.51274293825225803,0.50776682338310364,0.50283900117162172,0.49795900294278239,0.49312636456999642,0.48834062643097281,0.48360133336400557,0.47890803462468373,0.4742602838430221,0.46965763898100815,0.46509966229056066,0.4605859202718961,0.45611598363229949,0.45168942724529565,0.44730583011021546,0.44296477531215639]
[null,"IRELAND",0.02,-0.01,0,296152000000,0,119139979689,0.39916693446640555,0.39529306245435292,0.39145678595202305,0.38765774009905229,0.38389556357600746,0.38016989857002115,0.37648039074076167,0.37282668918673173,0.3692084464118951,0.36562531829262734,0.36207696404498646,0.35856304619230189,0.35508323053307778,0.35163718610920752,0.34822458517449745,0.3448451031634952,0.34149841866062108,0.33818421336959903,0.33490217208318374,0.33165198265318258,0.32843333596076707,0.32524592588707374]
[null,"ISRAEL",0.02,-0.01,0,1262906300000,175094655579.74622,342129192208,0.40856434178973189,0.40736741012171684,0.40621005556823675,0.40509217647223156,0.40401367501608687,0.40297445721318842,0.40197443289985157,0.40101351572762156,0.40009162315594643,0.39920867644522079,0.39836460065019991,0.39755932461378385,0.39679278096117149,0.39606490609438305,0.39537564018715154,0.39472492718018221,0.39411271477678039,0.39353895443884596,0.39300360138323592,0.39250661457849373,0.39204795674194476,0.39162759433716005]
[null,"ITALY",0.02,-0.01,0,1718082100000,220592346077.24219,1709502233379,1.116704487985053,1.1084304895698998,1.1002626833364668,1.0922003002558427,1.0842425814044263,1.0763887778925407,1.0686381507940133,1.0609899710767081,1.0534435195340084,1.0459980867172438,1.0386529728690508,1.0314074878576653,1.0242609511121401,1.0172126915584767,1.0102620475566735,1.0034083668386768,0.99665100644723359,0.98998933267563849,0.98342272100836847,0.97695055606260361,0.97057223153062244,0.96428715012307176]
[null,"JAPAN",0.02,-0.01,0,546488600000000,8557883210360.125,1025060024190000,1.8769298411153332,1.8590270991742461,1.8413012595886811,1.8237506374411558,1.8063735644883603,1.7891683890025893,1.7721334756147515,1.7552672051589282,1.7385679745184792,1.7220341964736758,1.7056642995508433,1.6894567278730077,1.6734099410120185,1.6575224138421525,1.6417926363951634,1.6262191137167825,1.6108003657246448,1.595534927067628,1.5804213469865993,1.5654581891765487,1.5506440316500942,1.5359774666023571]
[null,"KOREA",0.02,-0.01,0,1730398600000000,11156891545724.75,630948525174672,0.36829206879385534,0.36484656513517827,0.36143580003188369,0.35805944948452906,0.35471719277072328,0.35140871241466282,0.34813369415697826,0.34489182692488596,0.34168280280264374,0.33850631700230782,0.33536206783478612,0.33224975668118845,0.32916908796446803,0.32611976912135282,0.32310151057456465,0.32011402570532166,0.31715703082612384,0.31423024515381665,0.31133339078293187,0.30846619265930308,0.30562837855395147,0.30281967903724227]
[null,"LATVIA",0.02,-0.01,0,26856599000,0,7236260373,0.26734673053026792,0.26475215936845709,0.26218276823970793,0.2596383127745176,0.257118550974963,0.25462324319168445,0.25215215210109371,0.24970504268280228,0.24728168219726904,0.24488184016366507,0.24250528833795315,0.24015180069117958,0.23782115338797741,0.23551312476527769,0.23322749531122763,0.23096404764431336,0.22872256649268505,0.22650283867368295,0.22430465307356201,0.22212780062741339,0.2199720742992804,0.21783726906246823]
[null,"LUXEMBOURG",0.02,-0.01,0,55377600000,0,8050000000,0.14423592938891533,0.14283613526333466,0.14144992598864592,0.14007716972533757,0.1387177359133864,0.13737149525983997,0.13603831972652006,0.13471808251784517,0.13341065806877123,0.13211592203284928,0.13083375127039937,0.12956402383679874,0.12830661897088405,0.1270614170834661,0.12582829974595572,0.12460714967910054,0.12339785074183061,0.12220028792021252,0.1210143473165107,0.11983991613835483,0.11867688268801228,0.11752513635176501]
[null,"MEXICO",0.02,-0.01,0,21766928000000,1473084969603,5916304363923,0.33791183792704949,0.33598363222006766,0.3340877879474502,0.33222412890765757,0.33039248200172006,0.32859267721719287,0.3268245476124107,0.32508792930103786,0.32338266143691297,0.32170858619918796,0.320065548777759,0.31845339735898742,0.31687198311171139,0.31532116017354472,0.31380078563746328,0.3123107195386769,0.31085082484178561,0.30942096742821956,0.30802101608396087,0.30665084248754676,0.30531032119835211,0.30399932964515225]
[null,"NETHERLANDS",0.02,-0.01,0,733168000000,0,318353671076,0.43084203425894407,0.42666075882248372,0.42252006221279825,0.41841955061675401,0.41435883404313134,0.41033752628553305,0.40635524488565367,0.40241161109690399,0.39850624984838978,0.39463878970923916,0.39080886285327704,0.38701610502404143,0.38326015550014003,0.37954065706094281,0.37585725595260727,0.3722096018544338,0.36859734784554743,0.36502015037190283,0.36147766921360935,0.35796956745257413,0.35449551144045766,0.35105517076694165]
[null,"NEW ZEALAND",0.02,-0.01,0,283465000000,17150717939.131012,62399000000,0.2794109950927392,0.27790734822295288,0.27643049617138099,0.27498030215061559,0.27355663194574009,0.27215935390193813,0.2707883389123516,0.26944346040618378,0.268124594337047,0.26683161917155601,0.26556441587816249,0.26432286791623227,0.26310686122536397,0.26191628421494673,0.26075102775395714,0.25961098516099468,0.25849605219455402,0.25740612704353349,0.2563411103179789,0.25530090504006275,0.2542854166352958,0.25329455292397324]
[null,"NORWAY",0.02,-0.01,0,3279364000000,0,487000000000,0.14735030642779082,0.14592028760922046,0.14450414696892502,0.1431017498206823,0.14171296278538553,0.14033765377835761,0.13897569199678908,{"$f":"Maastricht($F325,$H325,$G325,P$5-2018.2,$E325,$C325,$D325)/($F325*((1+$C325)*(1+$D325))^(P$5-2018.2))","v":0.13762694790729754},0.1362912932336082,0.13496860094435351,0.13365874524099178,0.13236160154584253,0.13107704649023819,0.12980495790279084,0.12854521479777267,0.1272976973636093,0.12606228695148475,0.12483886606405697,0.12362731834428299,0.12242752856435234,0.121239382614728,0.12006276749329373]
[null,"POLAND",0.02,-0.01,0,1982278500000,4597927564.6860352,826953250001,{"$f":"Maastricht($F326,$H326,$G326,I$5-2018.2,$E326,$C326,$D326)/($F326*((1+$C326)*(1+$D326))^(I$5-2018.2))","v":0.41626928117977852},0.41227574371433734,0.40832143088655753,0.40440596675069201,0.4005289790572355,0.3966900992175344,0.39288896226874587,0.38912520683914165,0.38539847511375347,0.38170841280035706,0.37805466909579116,0.37443689665260849,0.37085475154605613,0.36730789324138041,0.36379598456145568,0.36031869165473196,0.35687568396349822,0.35346663419246127,0.35009121827763251,0.34674911535552416,0.34344000773264904,0.34016358085532228]
[null,"PORTUGAL",0.02,-0.01,0,193785000000,0,149690439712,0.76645315053174989,{"$f":"Maastricht($F327,$H327,$G327,J$5-2018.2,$E327,$C327,$D327)/($F327*((1+$C327)*(1+$D327))^(J$5-2018.2))","v":0.75901480543845312},0.75164864868137549,0.74435397968050643,0.7371301046548886,0.72997633655663352,0.72289199500557888,0.71587640622457793,0.70892890297541877,0.70204882449536421,0.69523551643430792,0.68848833079254101,0.68180662585912155,0.67518976615084336,0.66863712235179573,0.66214807125351138,0.65572199569569356,0.64935828450751987,0.64305633244951454,0.63681554015598596,0.6306353140780212,0.62451506642703636]
[null,"SLOVAK REPUBLIC",0.02,-0.01,0,84985000000,0,37129413519,0.43349841859559096,0.42929136323587935,0.42512513689431508,0.42099934332968403,0.41691359014625085,0.41286748875643769,0.40886065434386781,0.40489270582676545,0.40096326582171266,0.39707196060775668,0.39321842009086611,0.38940227776873254,0.38562317069591256,0.38188073944930939,0.37817462809398827,0.37450448414932491,0.37086995855548116,0.3672707056402072,0.36370638308596465,0.36017665189737041,0.35668117636895463,0.35321962405323298]
[null,"SLOVENIA",0.02,-0.01,0,43278100000,0,29984774173,0.68745504457802298,0.6807833675757804,0.67417643847868913,0.66763362891531886,0.66115431661251634,0.65473788533622124,0.64838372483285933,0.64209123077130048,0.63585980468538372,0.62968885391699714,0.62357779155971194,0.61752603640296289,0.61153301287677053,0.60559815099699998,0.59972088631115061,0.59390065984467288,0.58813691804780432,0.58242911274292375,0.57677670107241397,0.57117914544703297,0.56563591349478404,0.56014647801028339]
[null,"SPAIN",0.02,-0.01,0,1163662000000,44321897115.902954,849904780610,0.76309053485843248,0.75644528636661446,0.74987221073632249,0.74337068512805105,0.73694009353062662,0.73057982670285326,0.7242892821158099,0.71806786389578425,0.71191498276784437,0.7058300560000389,0.69981250734822309,0.69386176700150426,0.68797727152830057,0.68215846382301037,0.67640479305328549,0.67071571460790314,0.66509069004523258,0.65952918704229169,0.65403067934438686,0.64859464671533429,0.64322057488825546,0.63790795551694313]
[null,"SWEDEN",0.02,-0.01,0,4604205000000,196739893590.72192,971118882237,0.25235626233965691,0.25076031981118052,0.24918848338679106,0.24764060616636177,0.24611654355467863,0.24461615324795241,0.24313929522055228,0.2416858317119582,0.24025562721393154,0.23884854845790246,0.23746446440257382,0.23610324622173873,0.23476476729231241,0.23344890318257605,0.23215553164063207,0.23088453258306973,0.22963578808383978,0.22840918236333729,0.22720460177769189,0.22602193480826382,0.2248610720513454,0.2237219062080667]
[null,"SWITZERLAND",0.02,-0.01,0,668149500000,0,77043543000,0.11441271872879098,0.11330235564348481,0.11220276851206658,0.11111385275506688,0.11003550480794899,0.10896762211125864,0.10791010310087013,0.10686284719832652,0.10582575480127404,0.10479872727398894,0.10378166693799656,0.1027744770627813,0.10177706185658676,0.10078932645730516,9.98111769234553E-2,9.8842520225247865E-2,9.7883264235737649E-2,9.6933317722061443E-2,9.5992590336761163E-2,9.5060992609191097E-2,9.4138435937008408E-2,9.3224832577746497E-2]
[null,"TURKEY",0.02,-0.01,0,3104906706300,194522731451.86829,690990107864,0.28397411834376485,0.2824690389469931,0.28099120112036574,0.27954046811301192,0.27811670579036119,0.27671978262177355,0.27534956966842283,0.27400594057142863,0.27268877154023924,0.27139794134126138,0.27013333128673878,0.26889482522387553,0.26768230952420574,0.26649567307320693,0.26533480726015696,0.26419960596823355,0.26308996556485481,0.26200578489226095,0.26094696525833566,0.25991341042766614,0.25890502661284165,0.2579217224659896]
[null,"UNITED KINGDOM",0.02,-0.01,0,2037638000000,412308842683.54565,1197583906560,0.7871438347491394,0.78354469555633455,0.78002129376996165,0.77657330657019263,0.77320041843380294,0.7699023211054159,0.7666787135694515,0.76352930202277591,0.7604537998480505,0.75745192758777657,0.75452341291903491,0.75166799062891709,0.7488854025906454,0.74617539774038233,0.7435377320547234,0.74097216852887515,0.7384784771555134,0.73605643490432204,0.7337058257022091,0.73142644041419913,0.72921807682500006,0.72708053962124342]
[null,"UNITED STATES",0.02,-0.01,0,19390605000000,1333525020323.2793,13464398354600,0.75830796512378829,0.75232174957082543,0.74640749910268078,0.74056465540202521,0.73479266698505108,0.72909098914944637,0.72345908392302083,0.7178964200129746,0.71240247275580704,0.70697672406786038,0.70161866239649451,0.69632778267188544,0.69110358625944734,0.68594558091286939,0.68085328072776574,0.67582620609593314,0.6708638836602121,0.66596584626994748,0.66113163293704391,0.65636078879261339,0.65165286504420727,0.64700741893363478]
[null,"AUSTRALIA",0.03,-0.01,0,1798932000000,42237691623.815491,482805953000,0.28789752315134376,0.28303186117396784,0.27826723471844994,0.27360176288698601,0.26903360183726632,0.26456094407383451,0.26018201775321004,0.25589508600250993,0.25169844625130788,0.24759042957647837,0.24356940005977257,0.23963375415788427,0.2357819200847619,0.23201235720593377,0.22832355544461302,0.224714034699357,0.22118234427305791,0.21772706231304662,0.21434679526209618,0.21104017732011501,0.20780586991632408,0.2046425611917167]
[null,"AUSTRIA",0.03,-0.01,0,369218000000,0,221912697630,0.59172695331496061,0.58029513907517938,0.56908418071509204,0.55808981142992253,0.54730784684703593,0.53673418343339807,0.526364796933802,0.51619574083926856,0.50622314488503328,0.49644321357755544,0.4868522247499808,0.47744652814551408,0.46822254402815933,0.45917676182029943,0.45030573876659746,0.44160609862371025,0.43307453037531651,0.42470778697196876,0.41650268409529151,0.40845609894605422,0.40056496905565775,0.39282629112058226]
[null,"BELGIUM",0.03,-0.01,0,438485000000,0,373349492529,0.83826800166906057,0.82207316040900313,0.80619119388938232,0.7906160575555381,{"$f":"Maastricht($F338,$H338,$G338,M$5-2018.2,$E338,$C338,$D338)/($F338*((1+$C338)*(1+$D338))^(M$5-2018.2))","v":0.77534182363002657},0.76036267885655262,0.74567292228748883,0.7312669631141403,0.71713931853892354,0.70328461168865697,0.68969756956816397,0.67637302105341179,0.6633058949234204,0.65049121793019549,0.63792411290594819,0.62559979690688261,0.61351357939284357,0.60166086044213352,0.5900371290008174,0.57863796116585009,0.56745901850137304,0.55649604638753858]
[null,"CANADA",0.03,-0.01,0,2144395000000,58672401543.262695,640752874006,0.32175810165853558,0.31635339065835549,0.31106129208884115,0.30587971313863221,0.30080660226454803,0.29583994840275846,0.29097778019527992,0.28621816523150073,0.28155920930444683,0.27699905568150479,0.27253588438932158,0.26816791151261049,0.26389338850659355,0.25971060152281922,0.25561787074809705,0.25161354975629735,0.24769602487276784,0.24386371455112479,0.24011506876218069,0.23644856839477418,0.2328627246682744,0.22935607855653412]
[null,"CHILE",0.03,-0.01,0,179776238000000,24484469,29626087675000,0.16224243197843377,0.15910800833307961,0.15603413993673756,0.15301965689827751,0.15006341192817729,0.14716427990187292,0.14432115743154469,0.14153296244617647,0.1387986337797274,0.13611713076726042,0.13348743284887302,0.13090853918127995,0.12837946825690005,0.12589925753030159,0.12346696305186515,0.12108165910852353,0.11874243787144227,0.11644840905050703,0.11419869955548594,0.11199245316373804,0.10982883019434157,0.10770700718851775]
[null,"CZECH REPUBLIC",0.03,-0.01,0,5055029000000,0,1677257520313,0.32666165717115181,0.32035074744645664,0.31416176075949453,0.30809234162939547,0.30214018008178428,0.29630301076962273,0.29057861211103531,0.2849648054437926,0.27945945419612883,0.27406046307357934,0.26876577726152717,0.26357338164315697,0.2584813000325164,0.25348759442239521,0.2485903642467345,0.24378774565728595,0.23907791081424531,0.23445906719059068,0.22992945688986041,0.22548735597711131,0.22113107382280212,0.21685895245935288]
[null,"DENMARK",0.03,-0.01,0,2145114000000,42145490246.966553,606587952354,0.29820339616483743,0.29302497834837443,0.28795249030650788,0.28298394499136159,0.27811739434417876,0.27335092854814147,0.26868267529568624,0.26411079907003659,0.25963350044067862,0.25524901537251021,0.2509556145484016,0.24675160270490787,0.24263531798087939,0.23860513127872376,0.23465944563807312,0.23079669562161953,0.22701534671288315,0.22331389472568355,0.21969086522508904,0.21614481295962265,0.21267432130450781,0.20927800171574204]
[null,"FINLAND",0.03,-0.01,0,224278000000,0,102709172650,0.45086302527892408,0.44215261869071693,0.43361049199834939,0.42523339413391131,0.41701813683819877,0.40896159344728722,0.40106069770254699,0.39331244258364911,0.38571387916411604,0.37826211548898309,0.37095431547414243,0.36378769782695142,0.3567595349876938,0.3498671520914915,0.34310792595027106,0.33647928405439936,0.32997870359360537,0.32360371049681802,0.31735187849055407,0.31122082817549679,0.30520822612091475,0.29931178397657621]
[null,"FRANCE",0.03,-0.01,0,2288380000000,206095977452.00977,1518396659962,0.74403860920208464,0.73233527419795841,0.72088502099899887,0.70968323274297307,0.69872538451550303,0.68800704160149484,0.6775238577706264,0.66727157359624822,0.65724601480704214,0.64744309067081973,0.63785879240983345,0.62848919164700123,0.61933043888244499,0.61037876199976471,0.60163046480147375,0.59308192557303652,0.58472959567495875,0.57656999816239063,0.5685997264317173,0.56081544289361351,0.55321387767206021,0.54579182732882014]
[null,"GERMANY",0.03,-0.01,0,3263350000000,81712691835.468262,1048500000000,0.34156178807054322,0.33570563647313301,0.32997012346621285,0.32435299415347441,0.31885203796722217,0.31346508781970145,0.30819001927090028,0.30302474971250903,0.29796723756772298,0.29301548150658679,0.28816751967657794,0.28342142894813777,0.27877532417486078,0.27422735746806104,0.26977571748543733,0.26541862873356725,0.26115435088396255,0.25698117810242488,0.25289743839144685,0.24890149294540559,0.24499173551830439,0.24116659180381905]
[null,"GREECE",0.03,-0.01,0,177735300000,0,66381259615,0.36770019659297426,0.36059644659505169,0.35362993683931715,0.34679801592558318,0.34009808367714339,0.33352759015116545,0.32708403466820185,0.32076496486045097,0.31456797573840439,0.30849070877552653,0.30253085101061733,0.29668613416751721,0.29095433379181834,0.28533326840425455,0.27982079867044674,0.27441482658668892,0.26911329468146405,0.26391418523238608,0.25881551949827014,0.25381535696603919,0.24891179461217922,0.2441029661784635]
[null,"HUNGARY",0.03,-0.01,0,38183290000000,0,20920570570287,0.53941403674611144,0.52899287706787423,0.51877304802184376,0.50875066001946045,0.49892189861671116,0.48928302306238231,0.47983036487435737,0.47056032644342199,0.46146937966404039,0.45255406459158615,0.44381098812551345,0.43523682271796943,0.42682830510735453,0.4185822350763504,0.41049547423394167,0.40256494482096866,0.3947876285387551,0.38716056540036786,0.3796808526040677,0.37234564342852572,0.36515214614938285,0.35809762297674108]
[null,"IRELAND",0.03,-0.01,0,296152000000,0,119139979689,0.39606358698462929,0.38841187308485753,0.38090798576528151,0.37354906910393398,0.36633232235356866,0.35925499887571705,0.35231440509533885,0.34550789947566818,0.33883289151286472,0.33228684075008796,0.32586725581061876,0.31957169344966041,0.31339775762445859,0.30734309858238557,0.30140541196664267,0.29558243793923966,0.28987196032091755,0.28427180574768807,0.2787798428436678,0.27339398140989291,0.26811217162880546,0.2629324032841085]
[null,"ISRAEL",0.03,-0.01,0,1262906300000,175094655579.74622,342129192208,0.40647453297496716,0.40273358478153759,0.39910644382482136,0.39559133095513938,0.39218650563269464,0.38889026522445908,0.38570094431507451,0.38261691403150488,0.37963658138117556,0.37675838860334598,0.37398081253346327,0.37130236398025096,0.36872158711529035,0.36623705887486041,0.36384738837380032,0.36155121633117099,0.35934721450748924,0.35723408515331828,0.35521056046899763,0.35327540207530461,0.35142740049483956,0.34966537464393316]
[null,"ITALY",0.03,-0.01,0,1718082100000,220592346077.24219,1709502233379,1.1090288706709921,1.0914110044571346,1.074171968767315,1.0573048333432775,1.0408028057397249,1.0246592287014977,1.0088675775918197,{"$f":"Maastricht($F350,$H350,$G350,P$5-2018.2,$E350,$C350,$D350)/($F350*((1+$C350)*(1+$D350))^(P$5-2018.2))","v":0.99342145787063763},0.97831460262208336,0.96354087013011669,0.94909424150142396,0.93496881833466083,0.92115882043514874,0.9076585835741523,0.89446255729188062,0.88156530274336986,0.8689614905864268,0.85664589891082255,0.84461341120794442,0.83285901438012888,0.82137779678891554,0.81016494634147163]
[null,"JAPAN",0.03,-0.01,0,546488600000000,8557883210360.125,1025060024190000,1.8624602671339998,1.8269430740219965,1.7921167433162726,1.7579679753509558,1.7244837278804956,1.6916512111112854,1.6594578828293274,1.6278914436220733,1.5969398321926271,1.5665912207645243,1.5368340105753391,1.5076568274574076,1.4790485175039725,1.4509981428191157,1.4234949773498489,1.3965285027987788,1.3700884046157933,1.3441645680672376,1.3187470743810905,1.2938261969666662,1.2693923977074049,1.2454363233253447]
[null,"KOREA",0.03,-0.01,0,1730398600000000,11156891545724.75,630948525174672,0.36547929162081944,0.35860967013856121,0.35187469720906928,0.34527179101251343,0.33879841980536857,0.33245210095496075,0.32623039999268555,0.3201309296855378,0.31415134912559917,0.30828936283713754,0.30254271990097709,0.29690921309580676,0.29138667805609858,0.28597299244631724,0.28066607515110426,0.27546388548112977,0.27036442239430913,0.26536572373208728,0.26046586547050049,0.25566296098573016,0.25095516033386867,0.24634064954462315]
[null,"LATVIA",0.03,-0.01,0,26856599000,0,7236260373,0.26526822719917093,0.26014340217629783,0.2551175857372735,0.2501888650949039,0.24535536441591044,0.24061524410700252,0.23596670011474205,0.23140796323893503,0.22693729845928709,0.22255300427506824,0.21825341205753476,0.21403688541486199,0.20990181956934584,0.20584664074663708,0.20186980557677461,0.19796980050679083,0.19414514122466495,0.19039437209440513,0.18671606560204482,0.18310882181234167,0.17957126783597302,0.17610205730702466]
[null,"LUXEMBOURG",0.03,-0.01,0,55377600000,0,8050000000,0.1431145584295469,0.14034966993188869,0.13763819744227584,0.1349791089950729,0.13237139256160918,0.12981405566500853,0.12730612500246005,0.12484664607478677,0.1224346828231703,0.12006931727289427,0.11774964918397006,0.11547479570851236,0.11324389105473409,0.11105608615743265,0.10891054835484226,0.10680646107172918,0.10474302350860956,0.10271945033697122,0.10073497140038366,9.8788831421382436E-2,9.6880289714016313E-2,9.5008619901947922E-2]
[null,"MEXICO",0.03,-0.01,0,21766928000000,1473084969603,5916304363923,0.33581511559013272,0.33133447722202114,0.32696067597913342,0.32269185261781619,0.31852618588245085,0.31446189179244177,0.31049722294319021,0.30663046782078662,0.30285995013015782,0.29918402813641121,0.29560109401912399,0.29210957323932901,0.28870792391895361,0.28539463623247496,0.28216823181055556,0.27902726315543247,0.27597031306783348,0.27299599408520081,0.27010294793100625,0.26728984497494551,0.26455538370380449,0.26189829020279332]
[null,"NETHERLANDS",0.03,-0.01,0,733168000000,0,318353671076,0.42749242679747385,0.41923352632879651,0.41113418292517068,0.40319131403861003,0.39540189667412962,0.38776296623921708,0.38027161541553106,0.37292499305239885,0.36572030308168951,0.35865480345365258,0.35172580509331419,0.3449306708770366,0.33826681462884822,0.33173170013616576,0.32532284018453045,0.31903779561099388,0.31287417437579079,0.3068296306519474,0.30090186393247759,0.29508861815482751,0.28938768084223543,0.28379688226168032]
[null,"NEW ZEALAND",0.03,-0.01,0,283465000000,17150717939.131012,62399000000,0.2777128854000997,0.27414205463793029,0.27065833564214159,0.26726022855016934,0.26394626432525087,0.260715004179569,0.25756503900872885,0.25449498883735211,0.25150350227557289,0.24858925598622958,0.245750954162546,0.24298732801610215,0.2402971352748971,0.23767915969131204,0.23513221055978303,0.23265512224399926,0.23024675371344341,0.22790598808909726,0.22563173219813645,0.22342291613744347,0.22127849284577034,0.21919743768438646]
[null,"NORWAY",0.03,-0.01,0,3279364000000,0,487000000000,0.14620472255571254,0.14338013391753707,0.14061011465875947,0.13789361053129301,0.13522958765449936,0.13261703212170184,0.13005494961430011,0.12754236502334032,0.12507832207839592,0.12266188298361863,0.12029212806082043,0.11796815539945124,0.11568908051333847,0.11345403600405851,0.11126217123081152,0.10911265198667403,0.10700466018110623,0.10493739352859295,0.10291006524329994,0.10092190373962923,9.8972152338559605E-2,9.7060068979660297E-2]
[null,"POLAND",0.03,-0.01,0,1982278500000,4597927564.6860352,826953250001,0.41305114926604941,0.40514003775668178,0.39738245910468217,0.38977545416506748,0.3823161210326802,0.3750016139370661,0.36782914215870721,0.36079596896620214,0.35389941057398455,0.34713683512018756,0.34050566166426077,0.33400335920396224,0.327627445711347,0.32137548718739023,0.31524509673487944,0.30923393364922847,0.30333970252686226,0.29756015239083644,0.29189307583335738,0.28633630817487604,0.28088772663943634,0.27554524954596399]
[null,"PORTUGAL",0.03,-0.01,0,193785000000,0,149690439712,0.76049431414220325,0.74580201445739258,0.73139356129978672,0.71726347092261122,0.70340636552183111,0.68981697118940011,0.67649011590605068,0.6634207275728653,0.65060383208087214,0.63803455141793863,0.62570810181223757,0.61361979191157934,0.60176502099792029,0.59013927723636395,0.5787381359579914,0.56755725797586676,0.55659238793357535,0.54583935268566763,0.5352940597093927,0.52495249554711443,0.51481072427882169,0.50486488602414592]
[null,"SLOVAK REPUBLIC",0.03,-0.01,0,84985000000,0,37129413519,0.43012815891338319,0.42181833766145249,0.41366905723394376,0.40567721607722246,0.39783977255783315,0.39015374380487716,0.38261620457475443,0.37522428613783898,0.36797517518666173,0.36086611276518754,0.35389439321877753,0.34705736316443808,0.34035242048096309,0.33377701331858689,0.32732863912776983,0.32100484370674692,0.31480322026747759,0.30872140851964064,0.30275709377232585,0.2969080060530801,0.29117191924397384,0.28554665023435699]
[null,"SLOVENIA",0.03,-0.01,0,43278100000,0,29984774173,0.68211038374263233,0.66893241516390334,0.65600903713239511,0.64333533110953722,0.63090647358001095,0.61871773421595666,0.60676447407664658,0.59504214384294063,0.58354628208584947,0.57227251356854902,{"$f":"Maastricht($F362,$H362,$G362,S$5-2018.2,$E362,$C362,$D362)/($F362*((1+$C362)*(1+$D362))^(S$5-2018.2))","v":0.56121654758119932},0.55037417630793295,0.53974127322539267,0.52931379153220826,0.51908776260881451,0.50905929450702603,0.49922457046879087,0.4895798474735617,0.48012145481373114,0.47084579269758864,0.46174933087926706,0.45282860731515845]
[null,"SPAIN",0.03,-0.01,0,1163662000000,44321897115.902954,849904780610,0.75745635153149582,0.74395236295318012,0.73072067373302541,0.71775613846425534,0.70505371231050173,0.69260844907460406,0.68041549930483602,0.66847010843784038,0.65676761497755987,0.64530344870947554,0.63407312894946632,0.62307226282662553,0.61229654359937813,0.60174174900425736,0.59140373963671,0.58127845736331529,0.57136192376480777,0.56165023860931451,0.55213957835522187,0.54282619468310156,0.53370641305613487,0.52477663130848795]
[null,"SWEDEN",0.03,-0.01,0,4604205000000,196739893590.72192,971118882237,0.25072919584925935,0.24715255345471121,0.24365781065402853,0.2402435144984115,0.23690824141525985,0.23365059665383489,0.23046921374176405,0.22736275395218081,0.22432990578129405,0.22136938443618875,0.21847993133266022,0.2156603136028902,0.21290932361277601,0.21022577848872742,0.20760851965374985,0.2050564123726365,0.20256834530609394,0.20014323007363077,0.19778000082504144,0.19547761382032053,0.19323504701784608,0.19105129967067436]
[null,"SWITZERLAND",0.03,-0.01,0,668149500000,0,77043543000,0.11352321012501645,0.11133000894872654,0.10917917912006132,0.10706990204968256,0.10500137496291317,0.10297281059420729,0.10098343688752308,9.9032496702484138E-2,9.7119247526217645E-2,9.5242961190759687E-2,9.3402923595920048E-2,9.1598434437501264E-2,8.9828806940768113E-2,8.809336759906651E-2,8.6391455917491908E-2,8.4722424161510157E-2,8.3085637110434596E-2,8.1480471815665978E-2,7.9906317363602986E-2,7.8362574643133259E-2,7.684865611761621E-2,7.536398560127118E-2]
[null,"TURKEY",0.03,-0.01,0,3104906706300,194522731451.86829,690990107864,0.28225735342880748,0.27866238031398505,0.27515562835197949,0.27173558274218901,0.26840075986401007,0.26514970669380095,0.26198100023330451,0.25889324694931182,0.25588508222434952,0.25295516981818117,0.25010220133991595,0.2473248957305208,0.24462199875553781,0.24199228250781182,0.23943454492003652,0.23694760928693182,0.23453032379686875,0.23218156107276083,0.22990021772204611,0.22768521389558546,0.22553549285530802,0.22345002055043628]
[null,"UNITED KINGDOM",0.03,-0.01,0,2037638000000,412308842683.54565,1197583906560,0.78260999177694401,0.77349160538630457,0.76460999874979274,0.75596120972513592,0.74754135890117501,0.73934664806202244,0.73137335868152065,0.72361785044742788,0.71607655981475538,0.70874599858770726,0.7016227525296701,0.69470348000072402,0.68798491062214284,0.68146384396737436,0.67513714827899407,0.66900175921113669,0.66305467859692091,0.65729297324039171,0.65171377373251427,0.64631427329076019,0.641091726621839,0.63604344880713548]
[null,"UNITED STATES",0.03,-0.01,0,19390605000000,1333525020323.2793,13464398354600,0.75295143999106173,0.74044448992871259,0.72819976901373451,0.71621241923816925,0.70447767854995424,0.69299087902034329,0.68174744504694851,0.67074289159171308,0.65997282245314515,0.6494329285721514,0.63911898637082576,0.6290268561235548,0.61915248035982295,0.60949188229810269,0.60004116431023358,0.59079650641570547,0.58175416480526532,0.57291047039328868,0.5642618273983605,0.55580471195152092,0.54753567073164844,0.53945131962745319]
[null,"AUSTRALIA",0.04,-0.01,0,1798932000000,42237691623.815491,482805953000,0.28586303303368521,0.27856428446388909,0.27148465606883243,0.26461794217694123,0.25795811647135503,0.25149932684322579,0.24523589039307581,0.23916228857595975,0.23327316248629704,0.22756330827836035,0.2220276727185212,0.21666134886546606,0.21145957187470474,0.20641771492379862,0.20153128525483954,0.19679592033080939,0.19220738410254751,0.18776156338314728,0.18345446432669424,0.17928220900834732,0.17524103210285052,0.17132727765864708]
[null,"AUSTRIA",0.04,-0.01,0,369218000000,0,221912697630,0.58717081391862791,0.57029022330869061,0.55389493328349904,0.53797099192259035,0.52250484840966416,0.50748334150122776,0.49289368832675584,0.47872347351083505,0.4649606386080371,0.45159347184152787,0.43861059813668207,0.4260009694412219,0.41375385532364201,0.40185883384192106,0.39030578267474858,0.37908487050771994,0.36818654866717165,0.35760154299453351,0.34732084595428658,0.33733570896880977,0.32763763497359144,0.31821837118647184]
[null,"BELGIUM",0.04,-0.01,0,438485000000,0,373349492529,0.83181356209064827,0.80789973008027216,0.78467339751386178,0.7621147994501376,0.7402047391706853,0.71892457184409986,0.69825618865977068,0.67818200141780349,0.65868492756196917,0.63974837564293818,0.62135623119943495,0.60349284304529427,0.58614300995075186,0.56929196770663537,0.55292537656044616,0.53702930901364232,0.52159023796973814,0.50659502522313327,0.49203091027887846,0.47788549949386017,0.46414675553016715,0.45080298711166195]
[null,"CANADA",0.04,-0.01,0,2144395000000,58672401543.262695,640752874006,0.31949302193456336,0.31137945771394987,0.30350997432025162,0.29587766399742393,0.28847581868504968,0.28129792428843825,0.27433765511356806,0.26758886846213065,0.26104559938207944,0.254702055569209,0.24855261241542759,0.2425918081995054,0.23681433941620297,0.23121505623980504,0.22578895811819366,0.22053118949371223,0.21543703564717454,0.21050191866148024,0.20572139350139995,0.20109114420619076,0.19660698019180042,0.19226483265951017]
[null,"CHILE",0.04,-0.01,0,179776238000000,24484469,29626087675000,0.16099320967002964,0.15636481659068865,0.15186948537092482,0.147503390612056,0.14326281689190221,0.13914415560306806,0.13514390188212158,0.13125865162705597,0.12748509860049667,0.12382003161618824,0.12026033180636697,0.11680296996769414,0.11344500398349078,0.11018357632008101,0.10701591159511278,0.1039393142157872,0.10095116608498649,9.8048924373348348E-2,9.5230119355391399E-2,9.2492352307849399E-2,8.9833293468426736E-2,8.7250680053237509E-2]
[null,"CZECH REPUBLIC",0.04,-0.01,0,5055029000000,0,1677257520313,0.32414644971411277,0.31482755411238617,0.30577656770822276,0.29698578837239964,0.28844773540442858,0.28015514316669438,0.2721009549016068,0.26427831672650232,0.25668057180118714,0.2493012546631577,0.2421340857256776,0.23517296593403031,0.22841197157539844,{"$f":"Maastricht($F374,$H374,$G374,V$5-2018.2,$E374,$C374,$D374)/($F374*((1+$C374)*(1+$D374))^(V$5-2018.2))","v":0.22184534923795499},0.21546751091487468,0.20927302924910124,0.20325663291482252,0.1974132021317235,0.19173776430820072,0.18622548980982975,0.18087168784948501,0.17567180249561476]
[null,"DENMARK",0.04,-0.01,0,2145114000000,42145490246.966553,606587952354,0.29605980914451646,0.28831783361226027,0.28080620464434974,0.27351837850873578,0.26644800039231986,0.25958889897772719,0.2529350811760751,0.2464807270112489,0.24022018465133388,0.2341479655829713,0.22825873992453183,0.22254733187411524,0.21700871528850205,0.21163800938929259,0.20643047459257818,0.20138150845859354,0.19648664175790281,0.1917415346507686,0.18714197297645196,0.18268386464928402,0.17836323615843952,0.17417622916843301]
[null,"FINLAND",0.04,-0.01,0,224278000000,0,102709172650,0.44739150048135473,0.43452942937194516,0.42203713031463203,0.40990397272205903,0.39811963162593145,0.38667407889076477,0.37555757468022993,0.36476065916883249,0.35427414449187294,0.34408910692683853,0.3341968792995712,0.32458904360875218,0.31525742386242434,0.30619407912045876,0.29739129673704229,0.28884158579743807,0.28053767074343244,0.27247248518204392,0.26463916587222602,0.25703104688444645,0.2496416539281725,0.24246469884243638]
[null,"FRANCE",0.04,-0.01,0,2288380000000,206095977452.00977,1518396659962,0.73900876177159947,0.72129013367815742,0.70411652677200021,0.68747263210050624,0.67134358446369502,0.65571494969348898,0.64057271229905455,0.62590326346770098,0.61169338941112206,0.59793026004705285,0.5846014180067044,0.5716947679586144,0.55919856623981956,0.54710141078552166,0.5353922313486652,0.52406028000110139,0.51309512190824258,0.50248662636935126,0.49222495811583111,0.48230056886010592,0.47270418908788625,0.46342682008683284]
[null,"GERMANY",0.04,-0.01,0,3263350000000,81712691835.468262,1048500000000,0.33912620753160316,0.33035729744860526,0.32185039045819486,0.31359805428092619,0.30559307131882502,0.29782843249371416,0.29029733126278334,0.28299315780631007,0.27590949338258308,0.26904010484522256,0.26237893931822936,0.25592011902422968,0.24965793626151256,0.24358684852558335,0.23770147377107859,0.23199658581001062,0.22646710984242069,0.22110811811563799,0.21591482570844592,0.21088258643656793,0.20600688887598462,0.20128335250069712]
[null,"GREECE",0.04,-0.01,0,177735300000,0,66381259615,0.36486900335029498,0.35437937388334789,0.34419131107551271,0.33429614517823686,0.32468545568981827,0.31535106418980008,0.30628502737937074,0.2974796303218441,0.28892737987747097,0.280620998326992,0.27255341717850812,0.26471777115239714,0.25710739233915803,0.24971580452521175,0.24253671768182958,0.23556402261249956,0.22879178575417597,0.22221424412798749,0.21582580043510827,0.20962101829361721,0.2035946176122933,0.19774147009740997]
[null,"HUNGARY",0.04,-0.01,0,38183290000000,0,20920570570287,0.53526069282627542,0.51987246777998775,0.50492663925795234,0.49041048878977495,0.47631166354873239,0.46261816583987214,0.44931834289031869,0.43640087693309887,0.42385477557604784,0.41166936244759894,0.39983426811149853,0.3883394212427142,0.37717504005702612,0.36633162398701058,0.35579994559732964,0.3455710427324491,0.33563621089010204,0.32598699581400742,0.316615186299541,0.30751280720623642,0.29867211267116972,0.29008557951745306]
[null,"IRELAND",0.04,-0.01,0,296152000000,0,119139979689,0.39301400321629787,0.38171523233906163,0.37074129015060375,0.36008283814161202,0.34973080627584691,0.33967638527180155,0.32991101910625642,0.32042639773334919,0.31121445001296538,0.30226733684242946,0.29357744448565409,0.28513737809406964,0.27693995541382049,0.26897820067387379,0.26124533864983857,0.25373478889844459,0.24644016015777445,0.23935524490848334,0.23247401409137852,0.22579061197686334,0.21929935118187968,0.21299470783010849]
[null,"ISRAEL",0.04,-0.01,0,1262906300000,175094655579.74622,342129192208,0.40442092889812858,0.39822403535400569,0.39226014310041057,0.38652310758280511,0.38100696649264859,0.37570593458452817,0.37061439864286277,0.36572691259388507,0.36103819275873283,0.35654311324359755,0.35223670146299507,0.34811413379233996,0.34417073134610932,0.34040195587799366,0.33680340579953255,0.33337081231383597,0.33010003566108892,0.32698706147263162,0.32402799723050019,0.32121906882940382,0.31855661723819761,0.31603709525799956]
[null,"ITALY",0.04,-0.01,0,1718082100000,220592346077.24219,1709502233379,1.1014862290202139,1.0748479698771154,1.0490263267323663,1.0239983357188547,0.99974169834066462,0.97623476239664664,0.9534565034529473,0.93138650684871804,0.91000495021968297,0.88929258652468113,0.86923072756073061,0.84980122795257407,0.83098646960307021,0.81276934659119027,0.79513325050475392,0.77806205619541435,0.7615401079437587,0.74555220602273786,0.73008359364798192,0.71511994430388426,0.70064734943465623,0.68665230648986686]
[null,"JAPAN",0.04,-0.01,0,546488600000000,8557883210360.125,1025060024190000,1.8482413702147,1.7957195196934153,1.7447138162492462,1.695180734700896,1.6470780018058242,1.6003645602746051,1.5550005338199091,1.5109471932103502,1.4681669233003254,1.4266231910077725,1.3862805142126118,1.347104431549389,1.3090614730684209,1.2721191317404763,1.2362458357807335,1.2014109217684745,1.1675846085396289,1.1347379718299544,1.1028429196472758,1.0718721683518202,1.0417992194242938,1.0125983369019289]
[null,"KOREA",0.04,-0.01,0,1730398600000000,11156891545724.75,630948525174672,0.36271524419744994,0.35254004424703311,0.34265992202901008,0.33306642010897208,0.32375132445577559,0.31470665744656384,0.30592467107291327,0.29739784034232358,0.28911885686943578,0.281080622651524,0.27327624402296274,0.26569902578352644,0.25834246549552159,0.25120024794490065,0.24426623976164114,0.23753448419481299,0.23099919603788788,0.22465475669996915,0.21849570941875024,0.21251675461112568,0.20671274535749803,0.20107868301593768]
[null,"LATVIA",0.04,-0.01,0,26856599000,0,7236260373,0.26322573274498612,0.25565824858681635,0.24830832224826763,0.24116969915332906,0.23423630453897537,0.22750223828571811,0.2209617698967736,0.21460933362157494,0.20843952371947835,0.20244708985963322,0.19662693265310144,0.19097409931342404,0.18548377944194253,0.18015130093428761,0.17497212600455281,0.16994184732376921,{"$f":"Maastricht($F386,$H386,$G386,Y$5-2018.2,$E386,$C386,$D386)/($F386*((1+$C386)*(1+$D386))^(Y$5-2018.2))","v":0.16505618426939514},0.1603109792826293,0.15570219433044805,0.1512259074693551,0.14687830950792063,0.14265570076526868]
[null,"LUXEMBOURG",0.04,-0.01,0,55377600000,0,8050000000,0.14201261457825415,0.13792988983901919,0.13396453947068684,0.13011318907409367,0.12637256126077473,0.1227394728640003,0.11921083222999253,0.11578363658701681,0.11245496949010957,0.10922199833926724,0.10608197196898529,0.10303221830709526,0.10007014210090835,9.7193222708729946E-2,9.43990119548659E-2,9.1685132046295553E-2,8.9049273549238098E-2,8.6489193423890928E-2,8.4002713115667163E-2,8.1587716701308419E-2,7.9242149088294897E-2,7.6964014266020675E-2]
[null,"MEXICO",0.04,-0.01,0,21766928000000,1473084969603,5916304363923,0.33375471776394416,0.32681000926718523,0.320091726268182,0.31359362967675503,0.30730966250205294,0.30123394464496456,0.29536076784052412,0.28968459074599712,0.28420003417046508,0.27890187644184083,0.27378504890736882,0.26884463156377414,0.26407584881333679,0.25947406534227357,0.25503478211791469,0.25075363250126259,0.24662637847161908,0.24264890696006228,0.23881722628864663,0.23512746271229046,0.23157585706040121,0.22815876147537509]
[null,"NETHERLANDS",0.04,-0.01,0,733168000000,0,318353671076,0.4242008493622153,0.41200548694853856,0.40016072935949737,0.38865649704690886,0.37748300023981046,0.36663073061364648,0.35609045319895732,0.34585319852268581,0.33591025497541355,0.32625316139803179,0.31687369988153824,0.30776388877383276,0.29891597588756091,0.29032243190322543,0.28197594396195164,0.27386940944245491,0.26599592991691429,0.25834880528060827,0.25092152805031881,0.24370777782664996,0.23670141591554966,0.22989648010445771]
[null,"NEW ZEALAND",0.04,-0.01,0,283465000000,17150717939.131012,62399000000,{"$f":"Maastricht($F390,$H390,$G390,I$5-2018.2,$E390,$C390,$D390)/($F390*((1+$C390)*(1+$D390))^(I$5-2018.2))","v":0.27604419448297568},0.27047774355922,0.26509525755733798,0.25989168943080759,0.2548621396728758,0.25000185209960168,0.24530620975438114,0.24077073093046475,0.23639106530807846,0.23216299020285447,0.22808240692237694,0.2241453372277338,0.22034791989706132,0.21668640738815045,0.21315716259726961,0.20975665571144161,0.20648146115148949,0.20332825460324552,0.2002938101343909,0.19737499739446751,0.19456877889567364,0.19187220737212346]
[null,"NORWAY",0.04,-0.01,0,3279364000000,0,487000000000,0.14507898526652166,{"$f":"Maastricht($F391,$H391,$G391,J$5-2018.2,$E391,$C391,$D391)/($F391*((1+$C391)*(1+$D391))^(J$5-2018.2))","v":0.14090810534821452},0.13685713417658751,0.13292262449163508,0.12910122813872871,0.12538969321943347,0.12178486132423608,0.11828366484482912,0.11488312436366464,0.11158034611855541,0.10837251954016647,0.10525691486030155,0.10223088078894864,9.9291842258108623E-2,9.6437298230486218E-2,9.3664819571179309E-2,9.0972046980554888E-2,8.8356688986552898E-2,8.5816519994709503E-2,8.334937839423999E-2,8.0953164718570308E-2,7.8625839858751254E-2]
[null,"POLAND",0.04,-0.01,0,1982278500000,4597927564.6860352,826953250001,0.40988876964014936,0.39819570637730001,0.38683972490978719,0.37581114373190549,0.36510055976545686,0.35469884035617538,0.34459711550025807,0.33478677029438297,0.32525943760279358,0.31600699093520568,0.30702153752947875,0.29829541163316309,0.28982116797820601,0.28159157544326502,0.27359961089823259,0.26583845322573585,0.25830147751452326,0.25098224941979552,0.24387451968568338,0.2369722188252088,0.23026945195320364,0.22376049376778795]
[null,"PORTUGAL",0.04,-0.01,0,193785000000,0,149690439712,0.75463871117205095,0.7329435811694357,0.71187216508297935,0.69140653174337541,0.67152926548501879,0.65222345132577586,0.63347266057282037,0.61526093684228855,0.5975727824808551,0.58039314537767595,0.56370740615547388,0.54750136572986974,0.53176123322636903,0.51647361424472515,0.5016254994606888,0.48720425355544744,0.47319760446333281,0.45959363292864491,0.44638076236270868,0.43354774899252974,0.4210836722926668,0.40897792569217833]
[null,"SLOVAK REPUBLIC",0.04,-0.01,0,84985000000,0,37129413519,0.42681628704525448,0.41454573333843681,0.40262794613290281,0.39105278373436558,0.37981039601239852,0.36889121601825808,0.358285951843685,0.34798557871375774,0.33798133130706842,0.32826469629668653,0.3188274051055619,0.30966142687020382,0.30075896160664706,0.29211243357288946,0.28371448482215372,0.27555796894148571,0.26763594497036297,0.25994167149413649,0.25246860090728096,0.24521037384157049,0.23816081375443907,0.23131392167292061]
[null,"SLOVENIA",0.04,-0.01,0,43278100000,0,29984774173,0.67685831608776714,0.65739929689954069,0.63849970561338454,0.62014345922045888,0.6023149370828077,0.58499896764064452,0.56818081550179156,0.55184616890228388,0.53598112752747074,0.52057219068324656,0.50560624580734903,0.49107055731094501,0.47695275574101104,0.46324082725428423,0.44992310339382685,0.43698825115950551,0.42442526336393305,0.41222344926566923,0.40037242547170671,0.38886210710150215,0.37768269920503317,0.36682468842757687]
[null,"SPAIN",0.04,-0.01,0,1163662000000,44321897115.902954,849904780610,0.75191977719603165,0.73179449089469817,0.71226285447216975,0.69330795326742156,0.67491336043684202,0.65706312294548508,0.63974174796121619,0.62293418964017322,0.60662583629229128,0.59080249791596851,0.57545039409126086,0.56055614222130212,0.54610674611193588,0.53208958487984315,0.51849240217971804,0.50530329574132493,0.49251070720752771,0.48010341226464137,0.46807051105670339,0.45640141887550406,0.44508585711845,0.43411384450656298]
[null,"SWEDEN",0.04,-0.01,0,4604205000000,196739893590.72192,971118882237,0.24913031735168531,0.24364154483588929,0.23832747305894669,0.23318325029035442,0.22820416600685678,0.22338564685029544,0.21872325270184348,0.21421267286927903,0.20984972238405081,0.20563033840498021,0.20155057672553747,0.19760660838171462,0.19379471635760614,0.19011129238588959,0.1865528338404798,0.18311594071870946,0.17979731271046309,0.17659374635176722,0.17350213226041103,0.17051945245124017,0.16764277772883615,0.1648692651553583]
[null,"SWITZERLAND",0.04,-0.01,0,668149500000,0,77043543000,0.1126491117471225,0.10941055919495192,0.10626511188320893,0.1032100931266598,0.10024290319217152,9.7361017086413662E-2,9.4561982407161668E-2,9.1843417256373017E-2,8.9203008213260493E-2,8.663850836563762E-2,8.4147735397860926E-2,8.1728569733742165E-2,7.9378952732849797E-2,7.7096884938665289E-2,7.4880424377103044E-2,7.2727684903946224E-2,7.0636834599792378E-2,6.8606094211142554E-2,6.6633735636307825E-2,6.4718080454844437E-2,6.2857498499266154E-2,6.1050406467818709E-2]
[null,"TURKEY",0.04,-0.01,0,3104906706300,194522731451.86829,690990107864,0.28057033048038199,0.27495781356856991,0.26953143498181276,0.26428609376662809,0.25921683814570473,0.25431886125477493,0.24958749700230629,0.24501821604848287,0.24060662190005111,0.23634844711770031,0.2322395496327459,0.22827590916997612,0.224453623773612,{"$f":"Maastricht($F399,$H399,$G399,V$5-2018.2,$E399,$C399,$D399)/($F399*((1+$C399)*(1+$D399))^(V$5-2018.2))","v":0.22076890643341993},0.21721808180809943,0.21379758304315261,0.21050394868052277,0.20733381965736544,0.20428393639139295,0.20135113595030704,0.19853234930290395,0.19582459864950763]
[null,"UNITED KINGDOM",0.04,-0.01,0,2037638000000,412308842683.54565,1197583906560,0.77815469503129664,0.76370813197221343,0.74975694032377516,0.73628768719212612,0.72328733403326451,0.7107432253983651,0.6986430780034939,0.68697497011440289,0.67572733123734829,0.6648889321071495,0.65444887496394666,0.64439658411037082,0.63472179674106821,0.62541455403676527,0.61646519251526799,0.60786433563202924,0.59960288562310993,0.59167201558357807,0.58406316177458772,0.57676801615257001,0.569778519114163,0.56308685245068535]
[null,"UNITED STATES",0.04,-0.01,0,19390605000000,1333525020323.2793,13464398354600,0.7476877135810005,0.72888576997539123,0.71065156956246556,0.69296906508064715,0.6758226733873407,0.6591972621439981,0.64307813688426396,0.62745102845418188,0.61230208081377291,0.59761783918959777,0.58338523856821789,0.56959159252075442,0.55622458234903194,0.54327224654406403,0.53072297054790296,0.51856547681013798,0.50678881513057117,0.49538235327984925,0.48433576789006255,0.47363903560755299,0.46328242450039581,0.45325648571323801]
[null,"AUSTRALIA",0.05,-0.01,0,1798932000000,42237691623.815491,482805953000,0.28386345328663831,0.27421538826316222,0.26494544015766064,0.25603935704987341,0.24748342975212198,0.23926447119784489,0.23136979661346921,0.2237872044438525,0.21650495800266203,0.20951176782014472,0.20279677466179027,0.19634953319239404,0.19015999626099711,0.18421849978311211,0.17851574819753949,0.17304280047594206,0.1677910566641741,0.16275224493516141,0.15791840913389402,0.15328189679583373,0.1488353476207486,0.14457168238466983]
[null,"AUSTRIA",0.05,-0.01,0,369218000000,0,221912697630,0.58269285456038156,0.56055108663817366,0.53925068459660763,0.51875967734161377,0.49904730864994107,0.4800839910052343,0.46184126118829655,0.44429173755487877,0.4274090789368723,0.4111679451052162,0.39554395873517667,0.38051366881690879,0.36605451545638162,0.35214479601383514,0.33876363252894187,0.32589094038378247,0.31350739815659684,0.30159441862106479,0.29013412084758516,0.27910930336468026,0.26850341834024072,0.25830054674385827]
[null,"BELGIUM",0.05,-0.01,0,438485000000,0,373349492529,0.82546987600069854,0.79410281481548672,0.76392767178017007,0.7348991551516787,0.70697369422960898,0.68010937395825766,0.65426587201371589,0.62940439828159289,0.60548763663452898,0.58247968892210578,0.56034602108908682,0.53905341134111273,0.51856990028005079,0.49886474293415173,0.47990836261101644,0.46167230650410435,0.44412920298615133,0.42725272052539803,0.41101752816296111,0.39539925749202603,0.38037446608179504,0.36592060229128909]
[null,"CANADA",0.05,-0.01,0,2144395000000,58672401543.262695,640752874006,0.31726680933112555,0.30653765655678195,0.29622960208225918,0.28632677993903732,0.27681392841742786,0.26767636711913023,0.25889997488190902,0.25047116854325274,0.24237688251113579,0.23460454911121542,0.22714207968096153,0.21997784638233808,0.21310066470573319,0.20649977663887309,0.20016483447545166,0.19408588523917003,0.1882533556998012,0.18265803795878607,0.17729107558272006,0.17214395026391308,0.16720846898799591,0.16247675168930731]
[null,"CHILE",0.05,-0.01,0,179776238000000,24484469,29626087675000,0.15976542310780306,0.15369449732802531,0.14785426095434803,0.14223594801193656,0.13683112562457403,0.1316316813572341,0.12662981103962434,0.1218180070524227,0.11718904705862625,0.1127359831630973,0.10845213148403683,0.10433106212073157,0.10036658950251712,9.655276310447132E-2,9.2883858515902043E-2,8.9354368848224341E-2,8.5958996469329432E-2,8.2692645052040104E-2,7.9550411924717054E-2,7.6527580712534848E-2,7.3619614258382191E-2,7.0822147812761402E-2]
[null,"CZECH REPUBLIC",0.05,-0.01,0,5055029000000,0,1677257520313,0.32167440138757453,0.30945108358593026,0.29769224010190504,0.28638022135825397,0.27549804844468873,0.26502938763317813,0.25495852586164325,0.24527034714924789,0.2359503099078864,0.22698442511581182,0.21835923532064624,0.21006179444025611,0.2020796483311747,0.19440081609540616,0.18701377209755277,0.17990742866527443,0.17307111944711343,0.16649458340270651,0.16016794940135307,0.15408172140582305,0.14822676421916597,0.14259428977312741]
[null,"DENMARK",0.05,-0.01,0,2145114000000,42145490246.966553,606587952354,0.29395300451830431,0.28373573347439884,0.27391633173290197,0.26447977784339377,0.25541162213794094,0.24669796501382979,0.23832543604163489,0.23028117386726155,0.22255280687779425,0.21512843460212694,0.20799660981845622,0.20114632134177751,0.19456697746554658,0.18824839003264895,0.18218075911176651,0.17635465825613633,0.1707610203225737,0.16539112382947024,0.16023657983328829,0.15528931930384982,0.15054158097946749,0.14598589968368578]
[null,"FINLAND",0.05,-0.01,0,224278000000,0,102709172650,0.44397954452426253,0.42710874894108947,0.41087902736035542,0.39526601958668145,0.38024629108867858,0.36579729782460663,0.35189735240462389,0.33852559153883971,0.32566194472230847,0.31328710410996485,0.30138249553628171,0.28993025063615363,0.2789131800251598,0.26831474749895123,0.25811904521303625,0.24831076980571062,0.23887519942829305,0.22979817164818955,0.22106606219162053,0.21266576449410343,0.20458467002799746,0.19681064937758291]
[null,"FRANCE",0.05,-0.01,0,2288380000000,206095977452.00977,1518396659962,0.73406522286450993,0.7105384056698405,0.68794969555335095,0.66626389091072835,0.64544713226538808,0.62546685131437207,0.60629172191091296,0.58789161291007774,0.57023754280670103,0.55330163609750405,0.53705708130189189,0.52147809057840122,0.50653986087617231,0.49221853656312092,0.47849117347470033,0.46533570432927979,0.45273090545821171,0.44065636480063836,0.42909245111498234,0.41802028436089433,0.40742170720718757,0.39727925762297606]
[null,"GERMANY",0.05,-0.01,0,3263350000000,81712691835.468262,1048500000000,0.33673241978316676,0.32515103625302333,0.31402199803940711,0.30332824033305961,0.29305334802234695,0.2831815310180143,0.27369760051570347,0.26458694616060158,0.25583551407994076,0.24742978575037358,0.23935675766850073,0.23160392179403327,0.2241592467362318,0.2170111596553794,0.21014852885211963,0.20356064701852336,{"$f":"Maastricht($F411,$H411,$G411,Y$5-2018.2,$E411,$C411,$D411)/($F411*((1+$C411)*(1+$D411))^(Y$5-2018.2))","v":0.19723721512573889},0.19116832692403948,0.18534445403199801,0.17975643159240356,0.17439544447338703,0.16925301399403897]
[null,"GREECE",0.05,-0.01,0,177735300000,0,66381259615,0.36208639132436266,0.34832745678149363,0.33509134851514538,0.32235819962976947,0.31010889815273629,0.29832505834799061,0.28698899311976012,0.27608368746489664,0.26559277293400352,0.25550050306301442,0.24579172973834959,0.23645188046017276,0.22746693646962265,0.21882341170718866,0.21050833257064802,0.20250921844218184,0.19481406295544187,0.18741131597445104,0.18028986625728813,0.17343902477853596,0.16684850868546025,0.16050842586383862]
[null,"HUNGARY",0.05,-0.01,0,38183290000000,0,20920570570287,0.53117861726712645,0.51099434080531636,0.49157704743176178,0.47289759252694724,0.45492793893886213,0.43764111490030028,0.42101117354526241,0.4050131539636963,0.38962304373611956,0.37481774289188985,0.36057502923702728,0.34687352499954521,0.33369266474222725,0.32101266449468707,0.30881449205838096,0.29707983844000091,0.28579109037037126,0.27493130386760095,0.2644841788048109,0.25443403444426255,0.2447657859011664,0.23546492150184356]
[null,"IRELAND",0.05,-0.01,0,296152000000,0,119139979689,0.39001674808728498,0.37519648685645496,0.36093938129529107,0.34722403203010194,0.33402985284281084,0.32133703977182376,0.30912654138703588,0.29738003019435866,0.28607987512684818,0.27520911508114299,0.26475143345949298,0.2546911336791659,0.24501311561247319,0.23570285292205212,0.22674637125738537,0.21813022727983197,0.20984148848468684,0.2018677137899825,0.19419693486289805,0.18681763815574604,0.17971874762457529,0.1728896081044495]
[null,"ISRAEL",0.05,-0.01,0,1262906300000,175094655579.74622,342129192208,0.40240256317353856,0.3938342814348082,0.385659491498345,0.37786392696671661,0.37043387048027787,0.36335613292424723,0.3566180334266007,0.35020738011674096,0.34411245161604037,0.33832197923245233,0.33282512983244839,0.32761148936454643,0.3226710470096818,0.3179941799346061,0.31357163862540877,0.30939453277912454,0.30545431773222803,0.30174278140562161,0.29825203174649922,0.2949744846482123,0.29190285232998348,0.28903013215900136]
[null,"ITALY",0.05,-0.01,0,1718082100000,220592346077.24219,1709502233379,1.0940730136139454,1.0587249298417751,1.0247829244828635,0.99219420311454687,0.96090798386764187,0.93087542101615728,0.9020495314711805,0.87438512406858715,0.84783873154441702,0.82236854509579416,0.79793435142915159,0.77449747220125176,0.75202070576208346,0.73046827111217649,0.7098057539901943,0.69000005500986072,0.67101933976836003,0.65283299085129876,0.6354115616621735,0.61872673200701789,0.60275126536754686,0.58745896779863915]
[null,"JAPAN",0.05,-0.01,0,546488600000000,8557883210360.125,1025060024190000,1.8342664592242746,1.7653254144312893,1.6990117328785956,1.6352256547639163,1.5738712118440517,1.5148560833671847,1.458091457479703,1.4034918978995075,1.3509752156556882,1.3004623457020537,1.2518772282193067,1.2051466944277109,1.1602003567388484,1.1169705030815922,1.0753919952436755,1.0354021710762729,0.99694075041479724,0.95994974457471127,0.92437336928649572,0.89015796093909938,0.85725189600614748,0.82560551353397071]
[null,"KOREA",0.05,-0.01,0,1730398600000000,11156891545724.75,630948525174672,0.35999862581740721,0.34663165706255544,0.33377577816748438,0.32141160010723319,0.30952047094333929,0.29808444781851612,0.28708627001553705,0.27650933303989023,0.26633766368730127,0.25655589605869922,0.24714924848662562,0.23810350133845179,0.22940497566308815,0.2210405126491326,0.21299745386362559,0.20526362224174949,0.1978273037989369,0.19067723003793877,0.18380256102444337,0.17719286910584353,0.17083812324871223,0.16472867397147811]
[null,"LATVIA",0.05,-0.01,0,26856599000,0,7236260373,0.26121828601000585,0.25129224243386805,0.24174337896476003,0.23255736312146225,0.22372040704325366,0.21521924679485682,0.2070411224577747,0.19917375897813822,0.19160534774231669,0.18432452885263753,0.17732037407661133,0.17058237044407054,0.16410040446760032,0.15786474696257846,0.1518660384440389,0.1460952750784405,0.14054379516925491,0.13520326615608938,0.13006567210783007,0.12512330169103422,0.12036873659551148,0.11579484039972245]
[null,"LUXEMBOURG",0.05,-0.01,0,55377600000,0,8050000000,0.14092957928193942,0.13557439084361655,0.13042269441425355,0.12546675749326938,0.12069914140766655,0.11611269014686536,0.11170051962180408,0.10745600733218286,0.10337278242634233,9.9444716138857442E-2,9.5665912591493457E-2,9.203069994371664E-2,8.8533621879477276E-2,8.5169429417486564E-2,8.1933073032695078E-2,7.8819695077147742E-2,7.5824622488838617E-2,7.2943359777622507E-2,7.0171582277655131E-2,6.7505129656233884E-2,6.4939999669296658E-2,6.247234215420553E-2]
[null,"MEXICO",0.05,-0.01,0,21766928000000,1473084969603,5916304363923,0.33172967486580152,0.32240573312913773,0.31346923833795726,0.30490580269044104,0.29670158848931144,0.28884328727254904,0.28131809973746791,0.27411371642800486,0.26721829915622608,0.26062046313015286,0.2543092597610731,0.24827416012452083,0.24250503905008905,0.23699215981618491,0.23172615942674279,0.22669803444778677,0.22189912738257084,0.2173211135648361,0.21295598855050168,0.20879605598885154,0.20483391595500217,0.20106245372612647]
[null,"NETHERLANDS",0.05,-0.01,0,733168000000,0,318353671076,0.42096575300158312,0.40496945935698231,0.38958100948242647,0.37477730589940011,0.36053612881135166,0.346836102752623,0.33365666450468784,0.32097803223154187,0.30878117578791908,0.29704778815576627,0.2857602579661051,0.27490164306503612,0.26445564508420982,0.25440658497759483,0.24473937948782565,0.23543951850680678,0.22649304329659142,0.21788652553784646,0.20960704717445547,0.20164218102400716,0.19397997212506699,0.18660891979323421]
[null,"NEW ZEALAND",0.05,-0.01,0,283465000000,17150717939.131012,62399000000,0.27440413708825001,0.26691077435810162,0.2597317858445124,0.25285552495939323,0.24627079069733029,0.23996681073441353,0.23393322516960077,0.2281600708842064,0.22263776649602918,0.2173570978855266,0.21230920427230165,0.20748556482099459,0.20287798575646496,0.19847858796891574,0.19427979509034501,0.19027432202441885,0.18645516391253852,0.18281558551953214,0.17934911102302672,{"$f":"Maastricht($F423,$H423,$G423,AB$5-2018.2,$E423,$C423,$D423)/($F423*((1+$C423)*(1+$D423))^(AB$5-2018.2))","v":0.17604951419116674},0.17291080893392424,0.16992724021380964]
[null,"NORWAY",0.05,-0.01,0,3279364000000,0,487000000000,0.14397256481039669,0.13850174584934749,0.13323881274588503,0.12817586603740741,0.12330530643329235,0.11861982340865064,0.11411238423150614,0.10977622340693229,0.10560483252230141,0.10159195047840441,9.7731554091779124E-2,9.4017849054140568E-2,9.0445261235344451E-2,8.7008428316829672E-2,8.370219174298188E-2,8.0521588978337527E-2,7.7461846059006759E-2,7.4518370427134925E-2,7.1686744037647826E-2,6.8962716726933937E-2,6.6342199833510265E-2,6.3821260061096938E-2]
[null,"POLAND",0.05,-0.01,0,1982278500000,4597927564.6860352,826953250001,0.4067806541484405,0.39143585012586712,0.37667526995010892,0.36247672515232066,0.34881887052004007,0.33568117205542741,0.323043876151073,0.31088797993710571,0.29919520275509598,0.28794795871593426,0.27712933030049669,0.26672304296347193,0.25671344070223112,0.24708546255407002,0.23782461998654547,0.22891697514697146,0.22034911993842524,0.21210815589085913,0.20418167479710361,0.19655774008469754,0.18922486889558407,0.18217201484677498]
[null,"PORTUGAL",0.05,-0.01,0,193785000000,0,149690439712,0.74888358608973349,0.72042673024505377,0.69305120754694938,0.66671592837609361,0.64138136447916638,0.61700948963844759,0.59356372259590928,0.57100887214613683,0.54931108431566789,0.52843779154946391,0.50835766382824821,0.48904056164333626,0.47045749075838023,0.45258055869012048,0.43538293284282864,0.41883880023360137,0.40292332874805326,0.38761262986825706,0.37288372281698606,0.35871450006444061,0.34508369414568596,0.3319708457389956]
[null,"SLOVAK REPUBLIC",0.05,-0.01,0,84985000000,0,37129413519,0.42356124448945898,0.40746632466518418,0.39198299631090344,0.37708801953910864,0.36275903755565997,0.34897454310308801,0.33571384617901684,0.3229570429812571,0.31068498603295536,0.29887925544295846,0.28752213125825726,0.27659656686701034,0.26608616341222735,0.25597514517770786,0.24624833590929085,0.23689113603587383,0.22788950075601136,0.21922991895720187,0.21089939293622112,0.20288541889006359,0.19517596814820928,0.18775946911804642]
[null,"SLOVENIA",0.05,-0.01,0,43278100000,0,29984774173,0.6716963700937143,0.64617255420270725,0.62161861876162317,0.59799770924639062,0.5752743715693992,0.55341449886426086,0.53238528029269927,0.51215515179672844,0.49269374872220145,0.47397186024261795,0.45596138551478393,0.43863529150051367,0.42196757239106647,0.40593321057341653,0.39050813907976567,0.37566920546394006,0.36139413705044737,0.34766150750403785,0.33445070466958904,0.32174189963404426,0.30951601696396747,0.29775470607404281]
[null,"SPAIN",0.05,-0.01,0,1163662000000,44321897115.902954,849904780610,0.74647820644907992,0.71995959089515804,0.69446731215244639,0.66996255884310307,0.64640799628767853,0.62376771041122192,0.60200715378109748,0.58109309369550766,0.56099356224480046,0.54167780827059908,0.52311625115064087,0.50528043633995245,0.48814299260162231,0.47167759086297317,0.45585890463536932,0.44066257193824621,0.42606515867020506,0.41204412337218749,0.39857778332983451,0.38564528196414533,0.37322655746148192,0.36130231259583051]
[null,"SWEDEN",0.05,-0.01,0,4604205000000,196739893590.72192,971118882237,0.24755887444616897,0.24022380563766413,0.23318839097611058,0.22644145529207632,0.21997225019716971,0.21377043788833952,0.20782607556781416,0.20212960045528805,0.19667181536985343,0.19144387486002834,0.18643727186105802,0.18164382485945446,0.17705566554550298,0.17266522693519498,0.16846523194375224,0.16444868239358498,0.16060884844017712,0.15693925840002182,0.15343368896533122,0.15008615579082593,0.14689090443846833,0.14384240166654089]
[null,"SWITZERLAND",0.05,-0.01,0,668149500000,0,77043543000,0.11179001226160878,0.10754209933776698,0.10345560301853486,9.9524389628220147E-2,9.5742558564906322E-2,9.2104433443873326E-2,8.8604553577559725E-2,8.5237665779278216E-2,8.1998716478382125E-2,7.8882844135047717E-2,7.5885371943287844E-2,7.3001800811243717E-2,7.022780260821905E-2,6.7559213668320392E-2,6.4992028540952748E-2,6.252239397879053E-2,6.0146603154199632E-2,5.786109009543014E-2,5.5662424334228126E-2,5.3547305756833204E-2,5.1512559650633186E-2,4.9555131939041056E-2]
[null,"TURKEY",0.05,-0.01,0,3104906706300,194522731451.86829,690990107864,0.27891225561867805,0.271351658086532,0.2641090408344518,0.25717263086564335,0.25053110567665238,0.2441735761706752,0.23808957022046628,0.2322690168561625,0.22670223105428061,0.22137989910504763,0.21629306453609065,0.2114331145713492,0.20679176710487518,0.20236105816995834,0.19813332988475935,0.19410121885634676,0.19025764502572276,0.18659580093708378,0.18310914141519941,0.1797913736354049,0.17663644757129238,0.17363854680575158]
[null,"UNITED KINGDOM",0.05,-0.01,0,2037638000000,412308842683.54565,1197583906560,0.77377584793719867,0.75418455507101168,0.73543681799176885,0.71750158345677351,0.70034898832845338,0.68395031445364929,0.66827794525847994,0.65330532399360164,0.63900691356716255,0.62535815790512594,0.61233544478094126,0.59991607005873504,0.58807820329632199,0.57680085465637643,0.56606384307606528,0.5558477656473324,0.54613396816184534,0.53690451677635675,0.52814217075591974,0.51983035625400931,0.5119531410901631,0.50449521048724544]
[null,"UNITED STATES",0.05,-0.01,0,19390605000000,1333525020323.2793,13464398354600,0.74251430888751058,0.71763410569464958,0.69373300938172566,0.67077415506246929,0.64872208211752524,0.62754268086837428,0.60720314127794561,0.58767190360091193,0.56891861090958162,0.55091406342412486,0.53363017457857054,0.51703992875662252,0.50111734063384672,0.48583741606519215,0.47117611445912766,0.45711031258191093,0.44361776973764649,0.43067709427186007,0.41826771134830121,0.40636983195059517,0.39496442306220619,0.3840331789799411]
[null,"AUSTRALIA",0.06,-0.01,0,1798932000000,42237691623.815491,482805953000,0.28189786087340279,0.26998093410415991,0.25863866041645805,0.24784412636866535,0.23757168685116661,0.22779690539433192,0.21849649728660139,0.20964827537040209,0.20123109838984152,0.19322482177005493,0.18561025071373968,0.1783690955057973,0.1714839289221386,0.16493814564360215,0.15871592358059697,0.15280218701852452,0.14718257149827027,0.14184339035008739,0.13677160280304276,0.13195478359585755,0.1273810940184667,0.12303925431694826]
[null,"AUSTRIA",0.06,-0.01,0,369218000000,0,221912697630,0.57829100814523082,{"$f":"Maastricht($F436,$H436,$G436,J$5-2018.2,$E436,$C436,$D436)/($F436*((1+$C436)*(1+$D436))^(J$5-2018.2))","v":0.55106823722625387},0.52512696514794532,0.50040686596907302,0.47685045356305794,0.45440294793506569,0.43301214783215697,0.41262830935025435,0.39320403025562645,0.37469413975188337,0.35705559343613802,0.34024737320005527,0.3242303918430105,0.30896740217553892,0.29442291040169516,0.28056309357889753,0.26735572096331001,0.25477007905785209,0.24277690018853826,0.23134829444305152,0.22045768481327566,0.21007974539096208]
[null,"BELGIUM",0.06,-0.01,0,438485000000,0,373349492529,0.81923401505603344,0.78066896803509944,0.74391935204411985,0.70889970654099455,0.67552859399751719,0.64372841051793139,0.6134252053725282,0.58454850902661348,0.55703116926492613,0.53080919503042312,0.50582160761427764,0.48201029885103647,0.45931989598917133,0.43769763292278568,0.41709322748502542,0.39745876451784384,0.37874858444620146,0.36091917709758092,0.34392908051989796,0.32773878456250993,0.3123106389961024,0.29760876595778768]
[null,"CANADA",0.06,-0.01,0,2144395000000,58672401543.262695,640752874006,0.31507843619420556,0.30182326833026935,0.28920801038645044,0.2772026998129356,0.26577878615779527,0.25490906460957202,0.24456761266848576,0.23472972979897885,0.22537187992325747,0.21647163662209326,0.20800763091544325,0.19995950150144645,0.19230784733807163,0.18503418245713937,0.17812089290563188,0.17155119571415151,0.16530909979710265,0.15937936869366393,0.15374748506289845,0.14839961685042843,0.1433225850479882,0.1385038329708739]
[null,"CHILE",0.06,-0.01,0,179776238000000,24484469,29626087675000,0.15855850552657169,0.15109444803143393,0.14398175753026229,0.13720389359170415,0.1307450944172612,0.12459034018752259,0.11872531813385652,0.11313638925433527,0.10781055659649171,0.10273543503315018,9.7899222461045307E-2,9.3290672355252235E-2,8.8899067615603386E-2,8.4714195644273252E-2,8.0726324596573196E-2,7.6926180749729151E-2,7.3304926937013015E-2,6.9854141997076916E-2,6.6565801190700269E-2,6.3432257539408968E-2,6.0446224042570135E-2,5.760075673160861E-2]
[null,"CZECH REPUBLIC",0.06,-0.01,0,5055029000000,0,1677257520313,0.31924437105596537,0.30421609591763427,0.28989526959942274,0.27624858928856749,0.26324431988618968,0.25085222020791847,0.23904347265858436,0.22779061621744265,0.21706748257808525,0.20684913529453519,0.19711181179200984,0.18783286810749938,0.17899072623165557,0.17056482392953645,0.16253556692351481,0.1548842833271534,0.14759318022408363,0.14064530229091257,0.13402449236793648,0.12771535388596958,0.12170321506191115,0.11597409477978952]
[null,"DENMARK",0.06,-0.01,0,2145114000000,42145490246.966553,606587952354,0.29188200975274498,0.27927421218481507,0.26727135908057792,0.25584508851052501,0.24496837483640174,0.23461546581772816,0.22476182267911923,0.21538406299902743,0.20645990628709182,0.19796812212352949,0.18988848073996517,0.18220170592676865,0.17488943015738362,0.16793415182528496,0.16131919449411453,0.15502866806622753,0.14904743177934279,0.14336105894524068,0.1379558033485041,0.13281856722715876,0.12793687076074589,0.12329882299486809]
[null,"FINLAND",0.06,-0.01,0,224278000000,0,102709172650,0.44062558239624089,0.4198833451460271,0.40011753873263489,0.38128219814430608,0.36333352215009157,0.34622977144091055,0.32993117156557122,0.31439982043603126,0.29959960018680315,0.28549609318353641,0.27205650198545489,0.25924957307552399,0.24704552418098338,0.23541597501523098,0.22433388127999901,0.21377347177434625,0.20371018846421404,0.194120629373179,0.18498249416159615,0.17627453226757778,0.16797649348921073,0.16006908089309199]
[null,"FRANCE",0.06,-0.01,0,2288380000000,206095977452.00977,1518396659962,0.72920571046713722,0.70006961145634106,0.67235751370857855,0.64600291268019816,0.62094243984674047,0.59711571513038153,0.574465206274831,0.55293609484063899,0.53247614850926672,0.51303559939894439,0.49456702810931896,0.47702525322522044,0.4603672260225618,0.44455193013149613,0.42954028592347276,0.41529505939982458,0.40178077536998491,0.38896363471740719,0.37681143556076813,0.36529349812709072,0.35438059316205761,0.34404487371100911]
[null,"GERMANY",0.06,-0.01,0,3263350000000,81712691835.468262,1048500000000,0.33437931981595037,0.32008177882425332,0.30647186551837408,0.29351735740665535,0.28118755034310977,0.26945318706705212,0.25828638910684532,0.24766059188939921,0.23755048290451253,0.22793194278025503,0.21878198913235614,0.2100787230570158,0.20180127814270191,0.19392977188235563,0.18644525937300785,0.17932968919513084,0.17256586136911517,0.16613738729109534,0.16002865155494783,0.15422477557167372,0.14871158290155564,0.1434755662184633]
[null,"GREECE",0.06,-0.01,0,177735300000,0,66381259615,0.35935107601861982,0.34243479704461577,0.32631484376273656,0.31095372952423911,0.29631573234633035,0.2823668118413668,0.26907453005657206,0.25640797604018684,0.24433769395863048,0.23283561459751329,0.22187499008720529,0.21143033170116762,0.20147735058239716,0.19199290126014595,0.18295492782556314,0.17434241264109307,0.16613532746435397,0.15831458687283587,0.15086200388110907,0.14376024764733092,0.1369928031706984,0.13054393288612384]
[null,"HUNGARY",0.06,-0.01,0,38183290000000,0,20920570570287,0.5271659257197312,0.50234984345314582,0.4787019663170819,0.45616730161719249,0.4346934454137531,0.41423046065728325,0.3947307610608759,0.37614900043918031,0.35844196725669936,0.34156848414017471,0.32548931212137849,0.31016705938762962,0.29556609432783454,0.28165246267184535,0.26839380853044159,0.25575929915231704,0.24371955322309605,0.23224657253963793,0.2213136769007413,0.21089544206283711,0.2009676406163875,0.19150718564549982]
[null,"IRELAND",0.06,-0.01,0,296152000000,0,119139979689,0.38707043801847185,0.36884928341764039,0.35148588090112476,0.33493985220232964,0.31917271984212853,0.30414781765020821,0.2898302054985783,0.27618658804895968,0.26318523732509974,0.25079591892995973,0.23898982173619179,0.22773949088640347,0.21701876394740177,0.20680271006994638,0.19706757201252753,0.18779071089434674,0.17895055354902489,0.17052654235660844,0.16249908743721023,0.15484952109511171,0.14756005440738679,0.14061373585609563]
[null,"ISRAEL",0.06,-0.01,0,1262906300000,175094655579.74622,342129192208,0.40041850409250029,0.3895600447360717,0.37929345979544249,0.36959170239728495,{"$f":"Maastricht($F448,$H448,$G448,M$5-2018.2,$E448,$C448,$D448)/($F448*((1+$C448)*(1+$D448))^(M$5-2018.2))","v":0.36042900712247361},0.35178082976543362,0.3436237899301301,0.33593561632917102,0.32869509465878649,0.32188201792843452,0.31547713912949082,0.30946212613292173,0.30381951871101881,0.29853268758321733,0.29358579539072321,0.28896375950916015,0.28465221661272339,0.28063748890739681,0.27690655195467306,0.27344700401091482,0.27024703681101719,0.26729540772839278]
[null,"ITALY",0.06,-0.01,0,1718082100000,220592346077.24219,1709502233379,1.0867858023978072,1.0430261707125053,1.0014012530039058,0.96181131369311579,0.92416131983243399,0.88836071980828868,0.85432323246240749,0.8219666461407914,0.79121262720315677,0.76198653754750334,0.73421726072543736,0.70783703624385075,0.68278130166759232,0.65898854215591884,0.63640014708278581,0.61496027340752135,0.59461571547812164,0.57531578096436042,0.55701217263216785,0.53965887568430893,0.52321205040534158,0.50762992986116628]
[null,"JAPAN",0.06,-0.01,0,546488600000000,8557883210360.125,1025060024190000,1.8205290831286272,1.7357311359072691,1.6549341282470762,1.5779498099345064,1.5045987934744396,1.4347101368913702,1.3681209461701254,1.3046759964115944,1.2442273708224616,1.1866341166994261,1.1317619176078948,1.0794827809928087,1.0296747404951352,0.98222157228177553,0.93701252472920338,0.89394206083222316,0.85290961273881638,0.81381934784024645,0.77657994587246781,0.74110438651048749,0.70730974696172733,0.67511700908769345]
[null,"KOREA",0.06,-0.01,0,1730398600000000,11156891545724.75,630948525174672,0.35732818244781694,0.34087875022561459,0.32520742084683457,0.31027760341110711,0.29605442990008474,0.28250467407746765,0.2695966742068126,0.25730025940740153,0.24558667947691334,0.23442853801769897,0.22379972871114601,0.21367537459193833,0.20403177018099133,0.19484632634249435,0.18609751773682282,0.17776483274712249,0.16982872576311894,0.16227057171118686,0.15507262272493902,0.14821796685557095,0.14169048872594092,0.13547483203688587]
[null,"LATVIA",0.06,-0.01,0,26856599000,0,7236260373,0.25924496032590688,0.24704112857433472,0.23541178632965001,0.22432988977477603,0.21376966816731086,0.20370656391014949,0.19411717544325272,0.18497920282375899,0.17627139586788546,0.16797350473402464,0.16006623283211793,0.15253119194979795,0.14535085949094523,0.13850853772722052,0.13198831496781066,0.12577502855709036,0.11985422961415128,0.11421214943220057,0.10883566745969178,0.10371228078872859,9.8830075079787083E-2,9.4177696855143017E-2]
[null,"LUXEMBOURG",0.06,-0.01,0,55377600000,0,8050000000,0.13986495259483353,0.13328087725827475,0.12700674409974722,0.12102796274037279,0.11533062963633771,0.10990149574646244,0.10472793572180523,9.9797918545650108E-2,9.5099979555603301E-2,9.0623193782736144E-2,8.6357150545774836E-2,8.229192924125675E-2,7.8418076273353093E-2,7.4726583069709446E-2,7.1208865132179763E-2,6.7856742073737125E-2,6.4662418595137341E-2,6.1618466357096752E-2,5.8717806705828809E-2,5.5953694211767491E-2,5.3319700983197514E-2,5.0809701718312859E-2]
[null,"MEXICO",0.06,-0.01,0,21766928000000,1473084969603,5916304363923,{"$f":"Maastricht($F454,$H454,$G454,I$5-2018.2,$E454,$C454,$D454)/($F454*((1+$C454)*(1+$D454))^(I$5-2018.2))","v":0.32973905210472176},0.31811735636653937,0.30708214647831311,0.29660621188185687,0.28666362696292624,0.27722969060370711,0.26828086858125172,0.25979473867789549,0.25174993837599213,0.24412611501531686,0.23690387829721368,0.23006475502501736,0.22359114597548449,0.21746628480092123,0.21167419886641733,0.20619967193109892,0.2010282085865957,0.19614600037000884,0.19153989347255707,0.1871973579687902,0.18310645849479518,0.17925582630718767]
[null,"NETHERLANDS",0.06,-0.01,0,733168000000,0,318353671076,0.41778564434528387,{"$f":"Maastricht($F455,$H455,$G455,J$5-2018.2,$E455,$C455,$D455)/($F455*((1+$C455)*(1+$D455))^(J$5-2018.2))","v":0.39811858618761564},0.37937734532839296,0.36151833936382016,0.34450003751078728,0.32828286402781326,0.31282910618240251,0.29810282655079323,0.2840697794461533,0.27069733128087792,0.25795438467779475,0.24581130615379718,0.23423985720773502,0.22321312865231085,0.21270547803726972,0.20269247001836257,0.19315081953341198,0.18405833765333715,0.17539387998221567,0.16713729748638809,0.1592693896382581,0.15177185976582624]
[null,"NEW ZEALAND",0.06,-0.01,0,283465000000,17150717939.131012,62399000000,0.27279195614017604,0.26343767063900503,0.2545589585208004,0.24613378820443357,0.23814116882886563,0.23056110129805293,0.22337453163075724,0.21656330650676134,0.21011013090609915,0.20399852774277683,0.19821279939909853,0.19273799107113132,0.18755985584005355,0.18266482138814666,0.17803995828201277,0.17367294974924596,0.16955206287825797,0.16566612117426732,0.16200447840761614,0.15855699369358245,0.15531400774572088,0.15226632024749182]
[null,"NORWAY",0.06,-0.01,0,3279364000000,0,487000000000,0.1428849504466187,0.13615871016449274,0.12974910440679696,0.12364122775566698,0.11782087645861157,0.1122745153979527,0.10698924661516358,0.1019527793169083,9.7153401293032488E-2,9.2579951680038589E-2,8.822179500670721E-2,8.4068796461508694E-2,8.0111298324288815E-2,7.6340097507422155E-2,7.2746424154204445E-2,6.9321921244715479E-2,6.6058625161726198E-2,6.2948947171456257E-2,5.9985655776116115E-2,5.7161859897194696E-2,5.4470992850385633E-2,5.1906797074886248E-2]
[null,"POLAND",0.06,-0.01,0,1982278500000,4597927564.6860352,826953250001,0.40372536803695358,0.38485388079457938,0.3668721101384646,0.34973818672892948,0.33341221234309387,0.31785616708689346,0.30303382097506087,0.28891064967345048,0.27545375420776669,0.26263178445198021,0.25041486621850445,0.23877453178058256,0.22768365366531293,0.21711638156335283,0.20704808220858176,0.19745528208791627,0.18831561284804857,0.17960775927215167,0.17131140970557249,0.16340720881522763,0.15587671257284369,0.14870234535735649]
[null,"PORTUGAL",0.06,-0.01,0,193785000000,0,149690439712,0.74322628224089649,0.70823926266523396,0.6748992401993843,0.64312868324698325,0.61285370997425492,0.5840039164991947,0.55651221316866262,0.5303146685426553,0.50535036072294204,0.48156123568033349,0.45889197225112766,0.43728985348878185,0.41670464407164259,0.39708847348164916,0.37839572468234145,0.3605829280372988,0.34360866022231634,0.32743344789624196,0.31201967590646268,0.29733149981557333,0.28333476254581025,0.26999691494740824]
[null,"SLOVAK REPUBLIC",0.06,-0.01,0,84985000000,0,37129413519,0.42036152866823212,0.4005732119956471,0.38171642080774448,0.36374730399060839,0.34662407470040818,0.33030691318887762,0.31475787420323759,0.2999407987452235,0.28582122998401321,0.27236633312751402,0.2595448190656699,0.24732687160822361,0.23568407814772591,0.22458936358655032,0.21401692737426178,0.20394218350892104,0.19434170336279874,0.18519316119954141,0.17647528225609049,0.16816779326862064,0.16025137532744482,0.15270761895125293]
[null,"SLOVENIA",0.06,-0.01,0,43278100000,0,29984774173,0.66662216292671972,{"$f":"Maastricht($F461,$H461,$G461,J$5-2018.2,$E461,$C461,$D461)/($F461*((1+$C461)*(1+$D461))^(J$5-2018.2))","v":0.63524124540377325},0.60533756947186323,0.57684159469398044,0.54968705421572372,0.52381080066297281,0.49915265929385616,0.47565528806351831,0.45326404427627048,0.43192685751502813,0.41159410855253292,0.39221851396277196,0.3737550161642576,0.35616067863946782,0.33939458608678086,0.32341774927270894,0.30819301436316837,0.29368497652293535,0.27985989758236646,0.26668562757991843,0.25413152999801636,0.24216841051840704]
[null,"SPAIN",0.06,-0.01,0,1163662000000,44321897115.902954,849904780610,0.74112912737779535,0.70843612857015392,0.67730431167803107,0.64766040880120279,0.61943460335308687,0.59256036761466646,0.56697430793571657,0.54261601722334274,0.51942793437478341,0.49735521032758551,0.47634558041564318,0.45634924273425836,0.43731874223135048,0.41920886025526627,0.40197650930232343,0.38558063271931442,0.36998210912772322,0.35514366134738307,0.34102976960776987,0.32760658884509558,0.31484186989286617,0.30270488438262522]
[null,"SWEDEN",0.06,-0.01,0,4604205000000,196739893590.72192,971118882237,0.24601414173046834,0.23689600490517226,0.22823197736189782,0.22000093341137908,0.21218274438425483,0.20475823172247565,0.19770912227916854,0.1910180057230017,0.18466829394798093,0.17864418239427879,0.17293061319013578,0.16751324002911158,0.16237839470099738,0.15751305519854772,0.15290481532585323,0.14854185573766765,0.14441291634233142,0.1405072700041034,0.13681469748373487,0.1333254635589991,0.13003029426963353,0.12692035523376657]
[null,"SWITZERLAND",0.06,-0.01,0,668149500000,0,77043543000,0.11094551509492452,0.10572280836184916,0.10074595803492391,9.6003390542142075E-2,9.1484077131829683E-2,8.7177508225490447E-2,8.3073668977978299E-2,7.9163015988163041E-2,7.5436455105930084E-2,7.1885320283905166E-2,6.8501353424723799E-2,6.5276685176980931E-2,6.2203816635201942E-2,5.9275601901278764E-2,5.6485231466817963E-2,5.382621637775676E-2,5.1292373144422289E-2,4.8877809361942345E-2,4.6576910007568459E-2,4.438432438304598E-2,4.2294953671665685E-2,4.0303939081061259E-2]
[null,"TURKEY",0.06,-0.01,0,3104906706300,194522731451.86829,690990107864,0.27728236345080881,0.26784039928105124,0.258879385471801,0.25037704994498028,0.24231217279137077,0.23466453677786178,0.22741488018492576,0.22054485186463055,0.21403696841466099,0.20787457336874471,0.20204179830856392,0.19652352580670493,0.19130535411445318,0.18637356351230133,0.18171508424490199,0.1773174659658831,0.17316884862145376,0.16925793470507408,0.16557396281865183,0.16210668247876564,0.15884633010930996,0.15578360616471668]
[null,"UNITED KINGDOM",0.06,-0.01,0,2037638000000,412308842683.54565,1197583906560,0.76947142915140698,0.74491159293153097,0.72162570383957414,0.69955498137357619,0.67864342411507628,0.65883767902650503,0.64008691690256669,0.62234271368592486,0.60555893737114674,0.58969164023385356,0.5746989561344088,0.56054100265727591,0.54717978785841992,0.53457912140384756,0.52270452989258587,0.5115231761671335,0.50100378242369015,0.49111655694330397,0.48183312427349934,0.47312645869796738,0.46497082083955166,0.45734169724904306]
[null,"UNITED STATES",0.06,-0.01,0,19390605000000,1333525020323.2793,13464398354600,0.73742883778732626,0.70667853112809176,0.67741581875097834,0.64957107729924879,0.62307796498731349,0.59787326716361078,0.57389674914395938,0.55109101597312948,0.52940137878849569,0.50877572747498689,0.48916440931517613,0.47052011335229887,0.45279776019726731,0.43595439702341515,0.41994909750476511,0.40474286646511115,0.39029854901615985,0.37658074397341562,0.3635557213484415,0.35119134372560745,0.33945699134047003,0.32832349068553562]
[null,"AUSTRALIA",7.0000000000000007E-2,-0.01,0,1798932000000,42237691623.815491,482805953000,0.27996536556882312,0.26585687294147964,0.25255397756489761,0.24001174139417875,0.22818774364450026,0.21704193989026066,0.20653652905207168,0.19663582783003244,0.18730615216644286,0.17851570534444697,0.17023447235112599,0.16243412015435726,0.15508790356238522,0.14817057635358474,0.14165830738139062,0.13552860137588385,0.12976022417911598,0.12433313216597057,0.11922840561625654,0.11442818581684296,0.10991561568502906,0.10567478371603034]
[null,"AUSTRIA",7.0000000000000007E-2,-0.01,0,369218000000,0,221912697630,0.57396328105823158,0.54183260743720507,0.51150062063363078,0.48286662950404108,0.4558355796318711,0.43031773778143212,0.40622839401626737,0.38348758049303061,0.36201980599738565,0.34175380534068306,0.32262230278550269,0.30456178871471978,0.2875123088027185,0.27141726498887803,0.25622322759263477,0.24187975794641245,0.22833924095762526,0.21555672704392068,0.20348978291694583,0.19209835071929179,0.18134461504700441,0.17119287741622238]
[null,"BELGIUM",7.0000000000000007E-2,-0.01,0,438485000000,0,373349492529,0.81310315500873553,0.76758534410340351,0.7246156368388591,0.68405138944478328,0.64575794340109804,0.60960817842074777,0.57548209045666732,0.54326639333207516,0.51285414267164642,0.4841443808851566,0.45704180202506989,0.43145643540552231,0.4073033469324292,0.38450235715324194,0.3629777750903822,0.34265814697477781,0.32347601904538642,0.3053677136272881,0.28827311774500913,0.2721354835693468,0.25690124003525605,0.24251981500543382]
[null,"CANADA",7.0000000000000007E-2,-0.01,0,2144395000000,58672401543.262695,640752874006,0.31292691140031148,0.29723178506921588,0.28243368809594344,0.26848259041448286,0.25533126453857585,0.24293512869125566,0.23125209871624228,0.22024244827958589,0.20986867689746813,0.2000953853520531,0.19088915808180384,0.18221845215583338,0.17405349246371529,0.16636617277281296,0.15912996232466298,0.15231981766033684,0.14591209938206318,0.13988449357477845,0.13421593762674455,0.12888655020297288,0.12387756513898332,0.11917126903543661]
[null,"CHILE",7.0000000000000007E-2,-0.01,0,179776238000000,24484469,29626087675000,0.15737191030823486,0.1485621824967297,0.14024562654994518,0.13239463452811218,0.1249831439939994,0.11798655149511805,0.11138163088922459,0.1051464562419912,9.9260329040893214E-2,9.3703709483689224E-2,8.8458151613397346E-2,8.35062420844392E-2,7.883154235667722E-2,7.4418534125451075E-2,7.0252567806460414E-2,6.6319813904482591E-2,6.2607217104487536E-2,5.9102452932748295E-2,5.579388684407903E-2,5.2670535599383658E-2,4.972203080530397E-2,4.6938584494931143E-2]
[null,"CZECH REPUBLIC",7.0000000000000007E-2,-0.01,0,5055029000000,0,1677257520313,0.3168552581482233,0.29911758533769778,0.28237287391456412,0.26656553753852924,{"$f":"Maastricht($F473,$H473,$G473,M$5-2018.2,$E473,$C473,$D473)/($F473*((1+$C473)*(1+$D473))^(M$5-2018.2))","v":0.25164310161288511},0.23755602908796861,0.22425755601620745,0.2117035363128551,0.19985229520707551,0.18866449089688994,0.1781029839487302,0.16813271400805263,0.15872058341173664,0.14983534731590353,0.1414475099744204,0.13352922682377075,0.12605421204925021,0.11899765132563973,0.11233611944268833,0.10604750254195064,0.10011092470683529,9.4506678662168678E-2]
[null,"DENMARK",7.0000000000000007E-2,-0.01,0,2145114000000,42145490246.966553,606587952354,0.28984588688551,0.27492900357328104,0.26086039297650809,0.24759270201636574,0.23508122980549409,0.2232837791909783,0.21216051660814486,0.20167383977993175,0.19178825282263717,0.18247024834343489,0.17368819613825784,0.16541223812055883,0.15761418913214401,0.15026744330679964,0.14334688567586609,0.1368288087223149,0.13069083360631129,0.12491183580075155,0.11947187488990629,0.11435212829811695,0.10953482872854363,0.10500320510427365]
[null,"FINLAND",7.0000000000000007E-2,-0.01,0,224278000000,0,102709172650,0.43732809507359144,0.41284630895269642,0.38973502213980593,0.36791751358425923,0.34732135710776857,0.32787818097589777,0.30952344092881873,0.29219620591788797,0.2758389558367676,0.2603973905756326,0.24582024976459221,0.23205914260794128,0.21906838724435121,0.20680485909973678,0.19522784772938431,0.18429892167410955,0.17398180088181775,0.16424223627095036,0.15504789603601468,0.14636825831777087,0.1381745098817812,0.13043945046897118]
[null,"FRANCE",7.0000000000000007E-2,-0.01,0,2288380000000,206095977452.00977,1518396659962,0.72442802368566894,0.6898737406274652,0.65731441954921177,0.62663899387982946,0.59774262077846607,0.57052633279026577,0.54489670900320619,0.52076556461433443,0.49804965787483946,0.47667041344109856,0.45655366121328805,0.43762938979456878,0.41983151375238431,0.40309765390923524,0.38736892993353861,0.37258976454201737,0.35870769866360919,0.3456732169512714,0.33343958306241056,0.32196268416109208,0.31120088412580021,0.30111488497541272]
[null,"GERMANY",7.0000000000000007E-2,-0.01,0,3263350000000,81712691835.468262,1048500000000,0.3320658419009806,0.31514467786611144,0.29918761527294246,0.28414085355845758,0.26995360565382392,0.25657792930525286,0.24396856783775714,0.23208279983318775,0.22088029722352817,0.21032299132835813,0.20037494639177209,0.19100224019893111,0.18217285137593001,0.17385655299884739,0.16602481215878984,0.15865069514951319,0.15170877796287011,0.14517506179494982,0.1390268932824141,0.13324288920423091,0.1278028653988352,0.12268776966073658]
[null,"GREECE",7.0000000000000007E-2,-0.01,0,177735300000,0,66381259615,0.35666181859714252,0.33669576002751106,0.31784740869207123,0.30005419493256974,0.28325705176302252,0.26740021878884401,0.25243105710265645,0.23829987454229817,0.22495976073095261,0.21236643135179137,0.20047808114017876,0.18925524510542691,0.17866066752140741,0.1686591782511162,0.15921757599463437,0.15030451807291073,0.14189041638148847,0.13394733916877979,0.12644891831282903,0.11937026178875579,0.11268787103630303,0.10637956295317945]
[null,"HUNGARY",7.0000000000000007E-2,-0.01,0,38183290000000,0,20920570570287,0.52322080081903866,0.49393070973193481,0.46628028861694965,0.44017774815156191,0.41553643741297269,0.39227455622861568,0.37031488362939263,0.34958452150419389,0.33001465260473317,0.31154031209735972,0.29410017190348314,0.27763633711269997,0.26209415379278761,0.24742202755856468,0.23357125229733283,0.22049584848233059,0.20815241053745925,0.1964999627465866,0.18549982322910097,0.1751154755301623,0.16531244739937909,0.15605819635549803]
[null,"IRELAND",7.0000000000000007E-2,-0.01,0,296152000000,0,119139979689,0.38417373861350979,0.36266755273625007,0.34236529098107243,0.32319955723692279,0.30510672825160273,0.28802674242575543,0.27190290043024201,0.25668167698502975,0.24231254317476608,0.22874779871119236,0.21594241358556809,0.20385387858545087,0.19244206417960052,0.18166908730255873,0.17149918559667587,0.16189859869411483,0.15283545614473218,0.14427967161779678,0.13620284302633515,0.12857815824255181,0.12138030609133559,0.11458539232638115]
[null,"ISRAEL",7.0000000000000007E-2,-0.01,0,1262906300000,175094655579.74622,342129192208,0.39846785306622562,0.38539723817176236,0.37315161157422105,0.36168573245652863,0.35095690211750574,0.34092482175943895,0.33155145823772747,0.32280091732689487,0.31463932408220624,0.30703470989968623,0.29995690589957047,0.29337744227921009,0.28726945330126974,0.28160758760176291,0.27636792352012818,0.27152788917022169,0.26706618698683926,0.26296272249723507,0.25919853708113394,0.2557557444959675,0.25261747095657061,0.24976779857036582]
[null,"ITALY",7.0000000000000007E-2,-0.01,0,1718082100000,220592346077.24219,1709502233379,1.0796212949628776,1.0277366811121393,0.97884298058488151,0.93277363362736998,0.88937141337636538,0.84848790348954994,0.80998300501929454,0.77372447089271867,0.73958746645264495,0.70745415460055727,0.67721330416434433,0.64875992019070483,0.62199489493487425,0.59682467838903797,0.57316096725566001,0.55092041133318082,0.53002433633934687,0.5103984822519948,0.49197275629862891,0.47468099977475608,0.45846076791685275,0.44325312209916617]
[null,"JAPAN",7.0000000000000007E-2,-0.01,0,546488600000000,8557883210360.125,1025060024190000,1.8070230202117559,1.7069083856505489,1.6124087419097177,1.5232098661924021,1.4390151270835152,1.3595444997886406,1.2845336365003244,1.2137329888057142,1.1469069792222479,1.0838332191111895,1.0243017703727664,0.96811444847199535,0.91508416448149354,0.86503430395709124,0.81779814058433264,0.7732182826493782,0.73114615049679121,0.69144148323954713,0.65397187308372406,0.61861232572198743,0.5852448453365382,0.55375804283387087]
[null,"KOREA",7.0000000000000007E-2,-0.01,0,1730398600000000,11156891545724.75,630948525174672,0.35470270463353076,0.33527582272472156,0.31694080317595019,0.29963656695697943,0.28330545470659385,0.26789303530275216,0.25334792514909893,0.23962161757792816,0.22666832180327706,0.21444481088953116,0.20291027823084912,0.19202620206496948,0.18175621757163138,0.17206599613102108,0.16292313134142344,0.15429703141769618,0.14615881761336716,0.13848122832914919,0.13123852858954727,0.12440642458704861,0.11796198301021302,0.11188355488785801]
[null,"LATVIA",7.0000000000000007E-2,-0.01,0,26856599000,0,7236260373,0.25730486196510249,0.24290084203257098,0.22930316438456619,0.21646668968617588,0.20434880551890483,0.19290928492297252,0.18211015285846549,{"$f":"Maastricht($F485,$H485,$G485,P$5-2018.2,$E485,$C485,$D485)/($F485*((1+$C485)*(1+$D485))^(P$5-2018.2))","v":0.17191556014204237},0.16229166444070833,0.15320651792760154,0.14462996122684935,0.13653352329543031,0.12889032690968591,0.1216749994427319,0.11486358863658255,0.10843348308938217,0.10236333719379039,9.6633000277343867E-2,9.1223449709566598E-2,8.6116727753768108E-2,8.1295881953901736E-2,7.6744908858587479E-2]
[null,"LUXEMBOURG",7.0000000000000007E-2,-0.01,0,55377600000,0,8050000000,0.13881825234298642,0.13104715599262379,0.12371108844767657,0.1167856966370967,0.1102479907836276,0.10407626808612062,9.8250040674143863E-2,9.2749967595717783E-2,8.7557790612402334E-2,8.2656273588598436E-2,7.8029145273858597E-2,7.3661045288264504E-2,6.9537473131562819E-2,6.5644740046788261E-2,6.1969923578578556E-2,5.8500824675331388E-2,5.5225927192798445E-2,5.2134359664682738E-2,4.9215859213332144E-2,4.6460737480725135E-2,4.3859848466652626E-2,4.1404558167329956E-2]
[null,"MEXICO",7.0000000000000007E-2,-0.01,0,21766928000000,1473084969603,5916304363923,0.3277819479191984,0.31394077837242551,0.30091997974592821,0.28867408734842537,0.27716018626480032,0.26633776866563286,0.25616859910507045,0.24661658735985173,0.23764766838733192,0.22922968900399027,0.22133230090820913,0.21392685969217598,0.20698632950763843,0.20048519306901508,0.19439936669507699,0.18870612010714732,0.1833840007175504,0.17841276215695004,0.17377329680328962,0.16944757208832523,0.16541857037028959,0.16167023217305618]
[null,"NETHERLANDS",7.0000000000000007E-2,-0.01,0,733168000000,0,318353671076,0.41465908310859512,0.39144631653789763,0.36953300909836462,0.34884641659432125,0.32931786707667443,0.31088253287706452,0.29347921540362926,0.2770501419839792,0.2615407740809772,0.24689962624466838,0.23307809519934705,0.22003029849839237,0.20771292221126436,0.19608507713703799,0.18510816306715563,0.17474574064680032,0.16496341040951601,0.15572869858351363,0.14701094929058212,0.13878122277974331,0.13101219935782432,0.12367808869803104]
[null,"NEW ZEALAND",7.0000000000000007E-2,-0.01,0,283465000000,17150717939.131012,62399000000,0.27120692147515241,0.26005511137066695,0.24956829529769065,0.23970965787669044,0.23044444882031981,0.22173986737076318,0.21356495320674426,0.20589048345802774,0.19868887548551881,0.19193409510420537,0.18560156994425447,0.17966810766263153,0.1741118187337134,0.16891204356256539,0.16404928367890353,0.15950513678330708,0.15526223543003687,0.15130418914288496,0.14761552977187842,0.14418165990941748,0.14098880419458515,0.13802396334395201]
[null,"NORWAY",7.0000000000000007E-2,-0.01,0,3279364000000,0,487000000000,0.14181564959002108,0.13387675784954314,0.12638228816156249,0.1193073616176366,0.11262849203968338,0.1063235080144278,0.10037147929238911,9.4752647307079274E-2,8.9448359583762169E-2,8.444100782003415E-2,7.9713969432676418E-2,7.5251552376735975E-2,7.1038943053654255E-2,6.7062157135518025E-2,6.3307993142186381E-2,5.976398861718716E-2,5.6418378756902823E-2,5.3260057355709239E-2,5.0278539937420236E-2,4.7463928950646862E-2,4.4806880912533618E-2,4.2298575391799875E-2]
[null,"POLAND",7.0000000000000007E-2,-0.01,0,1982278500000,4597927564.6860352,826953250001,0.40072152755362711,0.37844350461057757,0.35741417425918731,0.3375636499983074,0.31882595775783334,0.30113881688099764,0.2844434333673706,0.26868430469020899,0.25380903554021728,0.2397681638840575,0.22651499676018344,0.21400545526690154,0.20219792822807309,0.19105313405068208,0.18053399031568371,0.17060549066922268,0.16123458860554413,0.15239008775579727,0.14404253831853059,0.13616413928806367,0.1287286461561698,0.12171128378066996]
[null,"PORTUGAL",7.0000000000000007E-2,-0.01,0,193785000000,0,149690439712,0.73766423740858955,0.69636952459982016,0.65738650486153127,0.62058576877327587,0.58584515130111947,0.55304932625424286,0.52208942344401277,0.49286266727462724,0.46527203556558788,0.43922593747341437,0.41463790944341949,0.39142632818221418,0.36951413969811581,0.34882860350997424,0.32930105117528014,0.31086665833595778,0.29346422952511825,0.27703599502040799,0.26152741906958182,0.24688701885167733,0.23306619357280967,0.22001906312924538]
[null,"SLOVAK REPUBLIC",7.0000000000000007E-2,-0.01,0,84985000000,0,37129413519,0.41721569041668333,0.393859804037273,0.3718113886880704,0.35099725166437296,0.33134829761575851,0.31279929917469884,0.29528868042546846,0.27875831249454208,0.26315332058391588,0.24842190180677415,0.23451515322078173,0.22138690948813528,0.20899358962346384,0.1972940523208381,0.18624945937962625,0.17582314677582009,0.16598050295083552,0.15668885391375009,0.14791735477555945,0.13963688735538507,0.13181996351872469,0.12444063392686178]
[null,"SLOVENIA",7.0000000000000007E-2,-0.01,0,43278100000,0,29984774173,0.6616333964567982,0.62459491782950816,0.58962986673228379,0.55662217193645203,0.52546225992301709,0.49604669113850375,0.46827781661333301,0.44206345380282541,0.41731658057474313,0.3939550463275211,0.37190129928020488,0.35108212902879715,0.33142842351439356,0.31287493959633111,0.29536008646873507,0.27882572120148685,0.2632169557268827,0.24848197463124952,0.23457186314665301,0.22144044477169167,0.20904412798233896,0.19734176152396762]
[null,"SPAIN",7.0000000000000007E-2,-0.01,0,1163662000000,44321897115.902954,849904780610,0.73587011736153918,0.69721308502081603,0.66074571617393552,0.62634569153674924,0.59389754191811928,0.56329226477562588,0.53442696223689834,0.50720449938490908,0.48153318167285614,0.45732645039775166,0.43450259522178863,0.41298448278714633,0.39269930052332092,0.373578314796502,0.35555664259812386,0.33857303601466676,0.32256967876321296,0.30749199411731359,0.29328846358553706,0.27991045574076218,0.26731206463197715,0.25544995724215491]
[null,"SWEDEN",7.0000000000000007E-2,-0.01,0,4604205000000,196739893590.72192,971118882237,0.24449541958857304,0.23365496054793636,0.2234501067145665,0.21384556710523026,0.2048080292724106,0.19630604857478856,0.18830994364670356,0.18079169771957379,0.17372486546768454,0.16708448506909185,0.16084699518970064,0.15499015661491883,0.14949297826871802,0.1443356473744955,0.13949946352588055,0.1349667764486091,0.13072092724684214,0.12674619293887091,0.1230277340980713,0.11955154542527757,0.11630440908847756,0.1132738506749163]
[null,"SWITZERLAND",7.0000000000000007E-2,-0.01,0,668149500000,0,77043543000,0.11011523777071475,0.10395094663524469,9.8131734763754072E-2,9.263828449330129E-2,8.7452359570755478E-2,8.2556744615081168E-2,7.7935187968546357E-2,7.3572347747140887E-2,6.945374091111195E-2,6.5565695186549547E-2,{"$f":"Maastricht($F497,$H497,$G497,S$5-2018.2,$E497,$C497,$D497)/($F497*((1+$C497)*(1+$D497))^(S$5-2018.2))","v":6.1895303678419271E-2},5.8430382024373895E-2,5.5159427947110241E-2,5.207158307099994E-2,4.9156596876238967E-2,4.6404792670857127E-2,4.3807035467626855E-2,4.1354701659234251E-2,3.9039650391045275E-2,3.6854196536434687E-2,3.4791085184966188E-2,3.2843467558733297E-2]
[null,"TURKEY",7.0000000000000007E-2,-0.01,0,3104906706300,194522731451.86829,690990107864,0.27567991579168599,0.26442067963642663,0.25383389544195173,0.24388234491880484,0.23453089757211029,0.22574639386951814,0.21749753494988894,0.20975477850656979,0.20249024049961009,0.19567760237061554,0.18929202345220575,0.18331005828128327,0.17770957854160221,0.17246969937649137,0.16757070982709338,0.16299400716517676,0.158722034902507,0.15473822427096487,0.15102693897912514,0.1475734230618812,0.14436375164997275,0.14138478449596312]
[null,"UNITED KINGDOM",7.0000000000000007E-2,-0.01,0,2037638000000,412308842683.54565,1197583906560,0.76523948918436424,0.73588037861524536,0.70830095604573762,0.68240296918899634,0.65809367984887379,0.63528555537943432,0.61389597741809776,0.59384696692543615,0.57506492461879122,0.55748038593797178,0.5410277897295378,0.5256452598817114,0.5112743991849521,0.49786009473381099,0.4853503342239987,0.47369603253475884,0.462850868020794,0.45277112797020913,0.4434155627153778,0.43474524791234781,0.42672345453152932,0.41931552612799877]
[null,"UNITED STATES",7.0000000000000007E-2,-0.01,0,19390605000000,1333525020323.2793,13464398354600,0.73242899704897835,0.69600857039921371,0.66167324740859945,0.62930677063777507,0.59879939550264583,0.57004752573006268,0.54295336922130932,0.51742461318096145,0.49337411743264326,0.47071962490357599,0.44938348831680813,0.42929241218382147,0.41037720924099613,0.39257257052136757,0.37581684829837364,0.36005185118101568,0.34522265068020136,0.33127739860411043,0.3181671546763799,0.30584572380483277,0.29426950246051936,0.28339733365707448]
[null,"CANADA",0.08,-0.01,0,2144395000000,58672401543.262695,640752874006,0.31081127873137887,0.29275889841640257,0.27589573710135135,0.26014503756485563,0.24543501253859143,0.23169852306700736,0.21887277768424057,0.20689905106090919,0.19572242086066768,0.1852915216279685,0.17555831460475035,0.16647787244511461,0.15800817786377588,0.15010993531647626,0.14274639486892127,0.13588318746538178,0.12948817085916492,0.12353128551490457,0.11798441983728664,0.1128212841225914,0.10801729266850479,0.10354945351418567]
[null,"NEW ZEALAND",0.08,-0.01,0,283465000000,17150717939.131012,62399000000,0.26964832864450899,0.25675992257360969,0.24475176750583633,0.23356735808742921,0.22315385076711547,0.2134618268470479,0.20444507086987113,0.19606036334934718,0.18826728691621092,0.18102804501101011,{"$f":"Maastricht($F522,$H522,$G522,S$5-2018.2,$E522,$C522,$D522)/($F522*((1+$C522)*(1+$D522))^(S$5-2018.2))","v":0.17430729231187778},0.16807197613774158,0.16229118811663187,0.15693602545472185,0.1519794611847349,0.14739622281256662,0.14316267881858455,0.13925673250524576,0.13565772271557466,0.13234633097781551,0.12930449466035507,0.12651532574792787]
[null,"GERMANY",0.01,0,0,3263350000000,81712691835.468262,1048500000000,0.34378766784851428,0.3406317455144432,0.33750706993615498,0.33441333173983001,0.33135022461475577,0.32831744528299922,0.32531469346937864,0.32234167187173474,0.31939808613149312,0.31648364480452124,0.31359805933227186,0.31074104401321306,0.30791231597454094,0.30511159514417258,0.30233860422301573,0.29959306865751395,0.29687471661246273,0.29418327894409502,0.29151848917343409,0.28888008345990829,0.28626780057522933,0.28368138187752745]
[null,"AUSTRIA",0.02,0,0,369218000000,0,221912697630,0.59158771934811427,0.57998796014521015,0.5686156472011864,0.55746632078547675,0.54653560861321249,0.53581922413060046,0.52531296483392209,0.51501271062149223,0.50491442217793348,0.49501413939013089,0.48530797979424595,0.47579213705318235,0.46646287946390419,0.45731654849402376,0.44834955734708209,0.43955838955596283,0.43093959760388512,0.42248980157243637,0.41420568781611411,0.40608400766285696,0.39812157614005583,0.39031527072554495]
[null,"GREECE",0.02,0,0,177735300000,0,66381259615,0.36761367635472086,0.3604055650536479,0.35333878926828227,0.34641057771400219,0.33961821344510018,0.33295903278931382,0.32643042430324898,0.32002982774828326,0.31375473308655216,0.30760267949661979,0.30157125440845078,0.29565809255730469,0.28986087505618102,0.284177328486452,0.27860522400632548,0.27314237647678968,0.26778664360469573,0.2625359251026429,0.2573881618653362,0.25234133516209428,0.24739346584519048,0.24254261357371615]
[null,"PORTUGAL",0.02,0,0,193785000000,0,149690439712,0.76031536904002595,0.74540722454904507,0.73079139661671078,0.7164621535457949,0.70241387602528893,0.68864105492675398,0.67513828914387652,0.66190028347438867,0.64892184654351837,0.6361978887681552,0.62372342036093642,0.61149354937346712,0.59950347977790885,0.58774850958618519,0.57622402900606395,0.56492551863339591,0.55384854767979996,0.54298877223509801,0.53234193356382153,0.52190385643511916,0.51167044748541091,0.50163769361314803]
[null,"KOREA",0.03,0,0,1730398600000000,11156891545724.75,630948525174672,0.36255252169344376,0.35218053323744963,0.34211064153260101,0.33233404764439844,0.3228422089179882,0.31362683151370635,0.30467986316003476,0.29599348611763504,0.28756011034831497,0.27937236688295569,0.27142310138260695,0.26370536788712262,0.25621242274587569,0.24893771872524764,0.24187489928774472,0.23501779303774181,0.2283604083290012,0.22189692802925298,0.21562170443726444,0.20952925434795516,0.20361425426124713,0.19787153573046265]
[null,"CHILE",0.04,0,0,179776238000000,24484469,29626087675000,0.15970397086669197,0.15356151568697821,0.14765530878340727,0.1419762636838198,0.13651564339575495,0.13126504696492336,0.12621639655066219,0.12136192499848804,0.11669416389062826,0.11220593205614769,0.10789032452299331,0.10374070189496025,9.9750680137236147E-2,9.5914120754809137E-2,9.2225121348629299E-2,8.8678006534994872E-2,8.5267319214192505E-2,8.1987812174959471E-2,7.8834440021850777E-2,7.5802351413092439E-2,7.2886881596978634E-2,7.0083545235330738E-2]
[null,"LATVIA",0.04,0,0,26856599000,0,7236260373,0.26111781260731465,0.25107481981472562,0.24141809597569772,0.23213278459201703,0.22320460056924712,0.2146198082396607,0.20636520023044297,0.19842807714465668,0.19079622802370835,0.18345791156125801,0.17640183803967116,0.16961715196122229,0.1630934153473291,0.15682059168012413,0.15078903046165781,0.14498945236697866,0.13941293496824872,0.13405089900793143,0.12889509519993408,0.12393759153839816,0.11917076109461361,0.11458727028328231]
[null,"UNITED KINGDOM",0.04,0,0,2037638000000,412308842683.54565,1197583906560,0.7719232071946982,0.75001640935066682,0.72895218065448264,0.70869811460045906,0.6892230510869749,0.67049702847785564,0.65249123750754856,0.63517797695917655,0.61853061104728024,0.60252352843968759,0.58713210285546402,0.57233265517832599,0.55810241702723162,0.54441949572810255,0.53126284063278595,0.51861221073344321,0.50644814352253664,0.49475192505051119,0.48350556113510212,0.47269174967797789,0.46229385404612777,0.45229587747704098]
[null,"MEXICO",0.05,0,0,21766928000000,1473084969603,5916304363923,0.32907317295536603,0.3166256586677057,0.30477088315564821,0.29348062076321241,0.28272798991327358,0.27248738910380799,0.26273443595193602,0.25344590914062942,0.24459969312986113,0.2361747255005581,0.22815094680598375,0.22050925281115102,0.21323144900654842,0.20630020728787929,0.19969902469867054,0.19341218413751943,0.18742471693642315,0.18172236722109333,0.17629155796839824,0.17111935868011721,0.16619345459604004,0.16150211737310943]
[null,"HUNGARY",0.06,0,0,38183290000000,0,20920570570287,{"$f":"Maastricht($F710,$H710,$G710,I$5-2018.2,$E710,$C710,$D710)/($F710*((1+$C710)*(1+$D710))^(I$5-2018.2))","v":0.522944364023879},0.49334373964516887,0.46541862230676306,0.43907417198751236,0.41422091696935126,0.39077444997108607,0.36865514148215667,0.34778786932278927,0.32810176351206533,0.30952996557742013,0.2920094014881322,0.27548056744163413,0.25988732777512646,0.24517672431615709,0.2312987965246765,0.2182064118157325,0.2058551054865401,0.19420292970428307,0.18321031104177651,0.17283991607714763,0.16305652460108266,0.15382691000102136]
[null,"POLAND",0.06,0,0,1982278500000,4597927564.6860352,826953250001,0.4004923222989884,0.37795423894834473,0.35669189616471869,0.33663308221790167,0.31770967283411194,0.29985739983053677,0.28301563284603187,0.26712717342668768,0.25213806076692902,0.23799738844640192,0.22465713154024433,0.21207198351556733,0.20019920236021169,0.18899846542119694,0.17843173245986224,0.16846311645860307,0.15905876174043412,0.15018672898744448,0.14181688676764298,0.13392080920179245,0.12647167942268822,0.11944419849900495]
[null,"AUSTRIA",7.0000000000000007E-2,0,0,369218000000,0,221912697630,0.56936696463502379,0.53211865853740548,0.49730715751159377,0.4647730444033587,0.43436733121809223,0.4059507768393385,0.37939324938255936,0.35457313026407411,0.33137675725614396,0.30969790397770464,0.28943729343710711,0.27050214339916551,0.25280574149454721,0.23626704812574506,0.22081032535116363,0.20636479004781644,0.19286428976431441,0.18024699977973307,0.16845513998105896,0.15743471026267192,0.14713524323614197,0.13750957311788969]
[null,"SLOVENIA",7.0000000000000007E-2,0,0,43278100000,0,29984774173,0.65633501492850577,0.61339721021355675,0.57326842076033335,0.53576487921526494,0.50071484038809799,0.46795779475523175,0.43734373341610439,0.4087324611365461,0.38199295433322061,0.35700276105908468,0.33364744024213516,0.31182003760947213,0.29142059589670288,0.27235569709972235,0.25453803467263775,0.23788601371274551,0.22232337730163129,0.20777885729124421,0.19418584793574223,0.1814821008745254,0.16960944006964992,0.1585134953921962]
[null,"ITALY",0.08,0,0,1718082100000,220592346077.24219,1709502233379,1.0639870815542072,0.99468392968839003,0.93051434462744753,0.87109806216361196,0.81608298580820859,0.7651431002939465,0.71797653963259234,0.67430379827948694,0.63386607480438917,0.59642373825337269,0.56175490811354267,0.52965413946555195,0.49993120553222714,0.47240997040877836,0.44692734529447387,0.42333232204048821,0.4014850782867978,0.38125614888523274,0.36252565869859821,0.34518261222949226,0.32912423586920903,0.31425536886894667]
[null,"NEW ZEALAND",0.08,0,0,283465000000,17150717939.131012,62399000000,0.26748897615221345,0.25215674304332347,0.23796023090546209,0.22481531225929419,0.21264409129062023,0.2013744422455517,0.19093958201863639,0.1812776744011223,0.17233146364416477,0.16404793516550037,0.15637800138895927,0.14927621085512491,0.14270047887935236,0.13661183816104444,0.13097420786631489,0.12575417981563938,0.12092082050945835,0.11644548781854999,0.11230166125289411,0.10846478480321271,0.10491212142387814,0.10162261829486462]
[null,"JAPAN",0.01,0.01,0,546488600000000,8557883210360.125,1025060024190000,1.86163037518262,1.825101197162138,1.7892902803901352,1.7541834872118682,1.7197669583924295,1.6860271076322391,1.6529506161905874,1.6205244276151072,1.5887357425750745,1.5575720137965037,1.5270209410970264,1.4970704665185901,1.4677087695560456,1.4389242624797389,1.4107055857502546,1.3830416035234876,1.3559213992442767,1.3293342713268439,1.3032697289203339,1.2777174877577775,1.2526674660868333,1.2281097806806966]
[null,"SWITZERLAND",0.01,0.01,0,668149500000,0,77043543000,0.11348759709499115,0.11125144308890418,0.10905935015087166,0.10691045010378557,0.10480389187705673,0.1027388411695488,0.10071448011915381,9.8730006978878335E-2,9.678463579931218E-2,9.4877596117353372E-2,9.300813265106693E-2,9.1175505000555754E-2,8.937898735472577E-2,8.7617868203828803E-2,8.5891450057669655E-2,8.4199049169365395E-2,8.2539995264547986E-2,8.0913631275902342E-2,7.9319313082935342E-2,7.7756409256872216E-2,7.6224300810579571E-2,7.4722380953415893E-2]
[null,"NEW ZEALAND",0.02,0.01,0,283465000000,17150717939.131012,62399000000,0.27497584713197398,0.2680803042350447,0.26137536455322924,0.25485555484415556,0.24851556118086945,0.24235022429274933,0.23635453504289061,0.23052363003795864,0.22485278736662936,0.21933742246284837,0.21397308409025051,0.20875545044419014,0.20368032536793412,0.19874363467967296,0.19394142260710184,0.18926984832641958,0.18472518260268539,0.18030380452856326,0.17600219835857056,0.17181695043603226,0.167744746210024,0.16378236733966756]
[null,"GERMANY",0.03,0.01,0,3263350000000,81712691835.468262,1048500000000,0.33614010784162601,0.32383479506607699,0.31199908297811235,0.30061485002321942,0.2896646759593286,0.27913181469567716,0.26900016818379524,0.25925426131985763,0.24987921781922073,0.24086073702548741,0.23218507161789398,0.22383900618222341,0.21580983661179101,0.20808535030634895,0.20065380713799824,0.19350392115439746,0.18662484299070514,0.18000614296280232,0.17363779481540309,0.16751016009968428,0.16161397315604853,0.15594032667857807]
[null,"NORWAY",0.03,0.01,0,3279364000000,0,487000000000,0.1438839850454296,0.13831008847969778,0.13295211811948263,0.12780170923722253,0.12285082114507598,0.11809172464200325,0.11351698994713376,0.10911947510058037,0.10489231481359258,0.10082890975064174,9.6922916226705499E-2,9.316823630366769E-2,8.9559008270371707E-2,8.608959749146565E-2,8.2754587610752328E-2,7.954877209531129E-2,7.6467146107191464E-2,7.3504898689985068E-2,7.0657405258084283E-2,6.7920220376895393E-2,6.5289070822739007E-2,6.2759848911601454E-2]
[null,"CANADA",0.04,0.01,0,2144395000000,58672401543.262695,640752874006,0.31442164375117632,0.30036881100938301,0.28698002312420012,0.27422351940959677,0.26206906210866687,0.25048786333080131,0.23945251549444263,0.22893692510721819,0.21891624972332069,0.20936683792568578,0.20026617218783441,0.19159281447720838,0.18332635446845869,0.17544736024145813,0.16793733134481692,0.16077865411140185,0.15395455911780465,0.14744908068489032,0.14124701832149125,0.13533390001801315,0.12969594730119133,0.12432004196549494]
[null,"PORTUGAL",0.04,0.01,0,193785000000,0,149690439712,0.74266017632642578,0.70702606276316238,0.67310173530384854,0.64080515546824868,0.61005822112361829,0.58078657761197483,0.55291943793980847,0.5263894115954002,0.50113234157977937,0.47708714925721574,0.45419568665005305,0.43240259582069024,0.41165517500065718,0.39190325114304753,0.37309905859010623,0.35519712356255351,0.3381541541913114,0.32192893582569632,0.3064822313649051,0.29177668637176796,0.27777673873930692,0.26444853269164786]
[null,"UNITED KINGDOM",0.04,0.01,0,2037638000000,412308842683.54565,1197583906560,0.76580288615676606,0.73670275246424466,0.70892320607761239,0.68240163232306394,0.65707841346703233,0.63289678499129953,0.60980269876354609,{"$f":"Maastricht($F928,$H928,$G928,P$5-2018.2,$E928,$C928,$D928)/($F928*((1+$C928)*(1+$D928))^(P$5-2018.2))","v":0.58774469277249486},0.56667376711267203,0.54654326591892843,0.5273087649652447,0.50892796465604973,0.49136058815131256,0.4745682843790906,0.45851453570103018,0.44316457000757087,0.42848527703031453,0.41444512866921912,0.40101410314198505,0.38816361277224604,0.37586643524197344,0.36409664814188292]
[null,"SWEDEN",0.05,0.01,0,4604205000000,196739893590.72192,971118882237,0.24362932172114177,0.23172928427995554,0.22048833809991192,0.20986907890067927,0.1998362343224469,0.19035654232213187,0.18139863650671703,0.17293293800796908,0.1649315535253621,0.15736817918532089,0.15021800988497375,0.14345765380753261,0.13706505181426898,0.13101940143488391,0.12530108519394278,0.11989160302601024,0.11477350854623158,0.10993034895641625,0.10534660837922359,0.10100765442488478,9.6899687806051071E-2,9.3009694826878736E-2]
[null,"DENMARK",0.06,0.01,0,2145114000000,42145490246.966553,606587952354,0.28724890682166937,0.2693988347060346,0.25271505814978013,0.23712077365740861,0.22254424142825829,0.2089184514450356,0.19618081158181189,0.18427285627942713,0.17313997443199636,0.16273115521765757,0.15299875069024124,0.14389825402657377,0.1353880923970163,0.12742943349492036,0.11998600482427271,0.11302392490420052,0.10651154560448832,0.10041930487808068,9.4719589204948759E-2,8.9386605106913042E-2,8.4396259135244331E-2,7.9726045772312695E-2]
[null,"UNITED KINGDOM",0.06,0.01,0,2037638000000,412308842683.54565,1197583906560,0.75725745153490254,0.71857087528714481,0.68232407069555745,0.64835725151070289,0.6165211575609596,0.58667636072548346,0.55869261667324632,0.5324482593501495,0.50782963539523029,0.48473057585287282,0.46305190272157648,0.44270096804201503,0.42359122337861821,0.40564181769040208,0.38877722171895146,0.37292687714490452,0.35802486887961127,0.34400961896633758,0.33082360066600097,0.31841307139638914,0.30672782328159298,0.29572095015036759]
[null,"MEXICO",7.0000000000000007E-2,0.01,0,21766928000000,1473084969603,5916304363923,0.3225789979157207,0.30283956115599958,0.28453108646406061,0.26754714474063107,0.25178925013323478,0.23716626692538195,0.22359386071519591,0.2109939905762199,0.1992944391401128,0.18842837776946358,0.17833396420041717,0.16895397023046904,0.16023543720784608,0.15212935724642609,0.14459037824517562,0.13757653093453601,0.13104897630492413,0.12497177189534184,0.11931165553374098,0.11403784522595864,0.1091218539873503,0.10453731850129647]
[null,"SLOVENIA",7.0000000000000007E-2,0.01,0,43278100000,0,29984774173,0.6511311540232263,0.60250870178886495,0.557517073923258,0.51588514289188314,0.47736202728961141,0.44171557998483524,0.40873098915965139,0.37820948381572256,0.34996713594496398,0.32383375214672339,0.29965184801214345,0.2772756990951637,0.2565704627511462,0.23741136555116707,0.21968295137518926,0.20327838565299275,0.1880988115600932,0.17405275428897313,0.16105556980565663,0.14902893476973869,0.13790037454403509,0.12760282644955592]
[null,"NETHERLANDS",0.08,0.01,0,733168000000,0,318353671076,0.40505151179879262,0.37133435258415165,0.34042386558869792,0.31208641876484955,0.28610782798391049,0.2622917381590672,0.24045813912639089,0.22044200506636497,0.20209204718221943,0.18526957020738857,0.16984742409918274,0.15570904299521707,0.14274756416869919,0.13086502032333991,0.11997159912297388,0.109984964359162,0.10082963362592774,9.2436407797880218E-2,8.4741847999523487E-2,7.768779611250777E-2,7.1220935196651791E-2,6.529238650224771E-2]
[null,"AUSTRIA",0.01,0.02,0,369218000000,0,221912697630,0.58689721810296214,0.56969250446802766,0.5529921417860878,0.53678134516218967,0.52104576311608386,0.50577146487680447,0.49094492804970341,{"$f":"Maastricht($F1063,$H1063,$G1063,P$5-2018.2,$E1063,$C1063,$D1063)/($F1063*((1+$C1063)*(1+$D1063))^(P$5-2018.2))","v":0.47655302664502369},0.46258301945740998,0.44902253878607062,0.43585957948560528,0.42308248833780365,0.41067995373500638,0.39864099566589634,0.38695495599485186,0.37561148902625879,0.36460055234542693,0.35391239792800122,0.34353756350999931,0.33346686421083216,0.32369138440189493,0.3142024698135264]
[null,"FRANCE",0.01,0.02,0,2288380000000,206095977452.00977,1518396659962,0.73656415002942499,0.71583247359476143,0.69569166784153336,0.67612474240100962,0.65711519848517541,0.63864701460338658,0.62070463269523912,0.60327294466750447,0.58633727932333601,0.56988338967228802,0.55389744061003643,0.53836599695700516,0.52327601184542072,0.5086148154446275,0.49437010401478748,0.4805299292793801,0.46708268810719944,0.45401711249481352,0.44132225984071949,0.42898750350267939,0.41700252362997653,0.40535729826256711]
[null,"SWITZERLAND",0.01,0.02,0,668149500000,0,77043543000,0.11259662220765308,0.10929588643724818,0.10609191073310829,0.10298185860328898,9.9962976706745268E-2,9.703259241578846E-2,9.4188111449998516E-2,9.1427015579497686E-2,8.8746860395552019E-2,8.6145273146526896E-2,8.3619950637281004E-2,8.1168657190138813E-2,7.878922266563658E-2,7.6479540541289637E-2,7.4237566046679915E-2,7.2061314353212877E-2,6.9948858816941253E-2,6.7898329272899682E-2,6.5907910379440576E-2,6.3975840011105192E-2,6.2100407698607259E-2,6.0279953114547917E-2]
[null,"SLOVENIA",0.02,0.02,0,43278100000,0,29984774173,0.6712314880899557,0.645166751335982,0.62011414007687626,0.59603435224613244,0.57288961192438725,0.5506436100772657,0.52926144759444993,0.50870958054060922,0.48895576753230419,0.46996901915830852,0.45171954936400288,0.43417872872357061,0.41731903952669225,0.40111403260927747,0.38553828586051275,0.37056736434113102,0.35617778195033745,0.3423469645812548,0.32905321470708837,0.31627567734245321,0.3039943073264641,0.29218983787626307]
[null,"FRANCE",0.03,0.02,0,2288380000000,206095977452.00977,1518396659962,0.7264797120772517,0.69402161134679785,0.66307715514330567,0.63357441508020718,0.60544490797207473,0.57862343027772278,0.55304790050967867,0.52865920922649068,0.50540107624279373,0.4832199147096507,0.46206470173440478,0.44188685522521942,0.42264011666063322,0.40428043949889308,0.38676588295556102,0.3700565108909678,0.35411429556152485,0.33890302600075917,0.32438822080720192,{"$f":"Maastricht($F1136,$H1136,$G1136,AB$5-2018.2,$E1136,$C1136,$D1136)/($F1136*((1+$C1136)*(1+$D1136))^(AB$5-2018.2))","v":0.31053704512699831},0.29731823162932186,0.28470200528239281]
[null,"SWITZERLAND",0.03,0.02,0,668149500000,0,77043543000,0.11084412554094675,0.10550554496568317,0.1004240862037723,9.5587365509016101E-2,9.0983595573021214E-2,8.6601556798992216E-2,8.2430569959063602E-2,7.846047016853569E-2,7.4681582113588135E-2,7.1084696472099876E-2,6.7661047470112201E-2,6.4402291519238722E-2,6.1300486882960907E-2,5.834807432225482E-2,5.55378586733817E-2,5.2862991312946611E-2,5.0316953467491529E-2,4.7893540326947967E-2,4.5586845923232415E-2,4.3391248737133459E-2,4.1301397998413723E-2,3.9312200645739315E-2]
[null,"CANADA",0.04,0.02,0,2144395000000,58672401543.262695,640752874006,0.31195316441256304,0.29508898532793087,0.27917146905202472,0.26414674780735414,0.24996403360534211,0.23657544187760782,0.22393582521292127,0.21200261662067726,0.20073568177493126,0.1900971797243291,0.18005143158276105,0.17056479674337538,0.16160555618480169,0.15314380246314294,0.14515133600658964,0.13760156735147058,0.13046942497925201,0.1237312684335139,0.11736480641432637,0.11134901956479049,0.10566408768085662,0.10029132109094128]
[null,"KOREA",0.04,0.02,0,1730398600000000,11156891545724.75,630948525174672,0.354155366282913,0.33409616905393003,0.31518197723925034,0.29734725658909117,0.28053022716053228,0.26467264817391278,0.24971961519954003,0.23561936896800981,0.22232311513794134,0.20978485439311301,0.19796122227697946,0.18681133820648291,0.17629666313905729,0.16638086539687721,0.1570296941808299,0.14821086033348266,0.13989392393558031,0.13205018834441709,0.12465260030487797,0.117675655785102,0.1110953112086719,0.10488889977403518]
[null,"HUNGARY",0.05,0.02,0,38183290000000,0,20920570570287,0.51864309749684601,0.4842605952351503,0.45215741852021502,0.422182463604309,0.3941946438882436,0.36806222585270171,0.34366220901279332,0.32087974697739802,0.29960760688832672,0.27974566469498297,0.26120043388887287,0.24388462547980655,0.22771673714267651,0.21262066960100512,0.19852536844164809,0.18536448967474137,0.17307608746474451,0.16160232256278662,0.15088919006796134,0.14088626523619169,0.13154646614023496,0.12282583206371148]
[null,"LUXEMBOURG",0.05,0.02,0,55377600000,0,8050000000,0.13760371963722104,0.12848153094044915,0.11996408117688996,0.11201128027720814,0.10458569587040907,9.765237709655375E-2,9.1178690099489937E-2,8.5134164425294048E-2,7.9490349603449154E-2,7.4220681235713487E-2,6.9300355962384194E-2,6.4706214717445532E-2,6.0416633723105073E-2,5.6411422710648987E-2,5.2671729888561135E-2,4.917995321060796E-2,4.5919657526244592E-2,4.2875497223384296E-2,4.0033143999425105E-2,3.7379219420564984E-2,3.4901231951974761E-2,3.2587518162441424E-2]
[null,"DENMARK",0.06,0.02,0,2145114000000,42145490246.966553,606587952354,0.28499375675289834,0.26466339336226008,0.24583883319539884,0.22840740040832622,0.21226487321873319,0.19731484914988787,0.18346815794270999,0.17064231855611992,0.15876103694461599,0.14775374155069815,0.13755515367974494,0.12810489013766649,0.11934709570839941,0.11123010323027278,0.10370611919857545,9.6730932977314554E-2,9.0263647847125095E-2,8.426643224944752E-2,7.8704289710247524E-2,7.3544846040460299E-2,6.8758152515693963E-2,6.4316503835168459E-2]
[null,"UNITED KINGDOM",0.06,0.02,0,2037638000000,412308842683.54565,1197583906560,0.75131233162895816,0.70593997346836002,0.66375844252823624,0.62453235146493902,0.58804390761344849,0.55409159323014268,0.52248894481959707,0.49306342410465737,0.46565537375783356,0.4401170515288953,0.41631173688157075,0.39411290469436749,0.37340346098945443,0.354075036031746,0.33602733049013295,0.31916751067633747,0.30340964917610364,0.28867420746419331,0.27488755735063752,0.26198153834244275,0.2498930482239263,0.23856366436137691]
[null,"FRANCE",7.0000000000000007E-2,0.02,0,2288380000000,206095977452.00977,1518396659962,0.70733192546586798,0.65378154236865926,0.60460428869137206,0.55943611980142771,0.51794343535858089,0.47982053057835417,0.44478726092458692,0.41258690235766504,0.3829841907618089,0.35576352554626567,0.3307273236718592,0.30769451150572741,0.28649914296202905,0.26698913335300639,0.24902509926044678,0.23247929554907085,0.21723464138690488,0.20318382781895547,0.19022850006471062,0.1782785082819284,0.16725122106320803,0.15707089641199198]
[null,"DENMARK",0.08,0.02,0,2145114000000,42145490246.966553,606587952354,0.28105077911920573,0.25653399720380243,0.2342508484525018,0.21399586597126585,0.1955825223846738,0.17884148326147534,0.16361902162173411,0.14977557866916902,0.13718445726249776,0.12573063588340866,0.11530969198789463,0.10582682465265197,9.7195967358683077E-2,8.9338982598866912E-2,8.2184930762983749E-2,7.5669406449691196E-2,6.9733935986765347E-2,6.4325430514465709E-2,5.9395689507530144E-2,5.4900950083933399E-2,5.0801477877581748E-2,4.7061195641583779E-2]
[null,"ISRAEL",0.08,0.02,0,1262906300000,175094655579.74622,342129192208,0.38719138989125251,0.36139124775704773,0.33777631942673358,0.31614887395402619,0.296329342306136,0.27815464376474874,0.26147666665345481,0.24616088915874684,0.23208512732437531,0.21913839849047365,0.20721988953057011,0.1962380202215529,0.18610959297303431,0.1767590209517321,0.16811762737102587,0.16012300938264168,0.15271846061271546,0.14585244693395649,0.1394781305644256,0.13355293803623328,0.12803816798849346,0.12289863511198906]
[null,"AUSTRIA",0.01,0.03,0,369218000000,0,221912697630,0.58233435017329249,0.55977540149311977,0.53809035998569621,0.51724537151369432,0.49720789340929955,0.47794664366942186,0.45943155211902509,0.44163371346633201,0.42452534217661442,0.40807972909412132,0.39227119974442115,0.37707507425206299,0.36246762881098049,0.34842605864748677,0.33492844241803976,0.3219537079861961,0.30948159952532545,0.2974926458957276,0.2859681302467823,0.27489006079667622,0.26424114274408944,0.25400475126798944]
[null,"ITALY",0.01,0.03,0,1718082100000,220592346077.24219,1709502233379,1.0894424913911187,1.0484441328109755,1.008998894799245,0.97104763384339376,0.93453346779796831,0.8994016891493587,0.86559968161531897,0.83307683995079496,0.80178449283656184,0.77167582873194662,0.74270582457747614,0.71483117723771095,0.68801023757873891,0.66220294707888772,0.63737077687511967,0.61347666915133003,0.59048498077839651,0.56836142911929277,0.54707303991592726,0.52658809717757971,0.50687609499389763,0.48790769119838145]
[null,"SWEDEN",0.01,0.03,0,4604205000000,196739893590.72192,971118882237,0.24608951964702774,0.23695745313411173,0.22816746810015012,0.21970665302263362,0.21156258664426353,0.20372331926935305,0.19617735477637435,0.18891363331915528,0.18192151469028522,0.17519076232130779,0.16871152789525637,0.16247433654802859,0.15647007263599949,0.15068996604814441,0.14512557904177553,0.13976879358180239,0.13461179916419735,0.12964708110509143,0.12486740927763873,0.120265827279476,0.11583564201426251,0.11157041367142199]
[null,"KOREA",0.02,0.03,0,1730398600000000,11156891545724.75,630948525174672,0.35680484444994087,0.33973994154690879,0.32349344335142532,0.30802603476706492,0.29330029126669166,0.27928058792332611,0.26593301281984089,0.25322528462666261,0.24112667414680591,0.22960792963723159,0.21864120572471593,0.20819999574317435,0.19825906732771531,0.18879440110863152,0.17978313235608631,0.1712034954334386,0.1630347709239898,0.15525723530244817,0.14785211302860121,0.14080153094658757,0.13408847487877373,0.12769674830858477]
[null,"FRANCE",0.03,0.03,0,2288380000000,206095977452.00977,1518396659962,0.72083165160337948,0.68194021000737781,0.64520885225774283,0.61051569072452394,0.57774577316947784,0.54679068641622064,0.517548182719195,0.48992182752997243,0.46382066743406569,0.43915891710181554,0.41585566416325426,0.39383459097938728,0.3730237123412769,0.35335512818388187,0.33476479045397578,0.3171922833208442,0.30058061596499164,0.2848760272239606,0.27002780141571281,0.25598809469899919,0.24271177136688724,0.23015624950424515]
[null,"NEW ZEALAND",0.03,0.03,0,283465000000,17150717939.131012,62399000000,0.26905087367599601,0.25527718914862751,0.24224550241265125,0.2299146372753533,0.21824573993905608,0.20720214688867314,0.196749260328033,0.18685443073266339,0.17748684611151083,0.1686174275934379,0.16021873097636322,0.15226485389767067,0.14473134830408363,0.13759513791764802,0.13083444041185641,0.12442869402833694,0.11835848837998264,0.11260549920096126,0.10715242681777538,0.10198293812848523,9.7081611889405492E-2,9.2433887120088279E-2]
[null,"KOREA",0.04,0.03,0,1730398600000000,11156891545724.75,630948525174672,0.35140196396119805,0.32828028401762616,0.3066885960547267,0.28652540478382438,0.26769595524576834,0.2501117849672122,0.23369030587902329,0.21835441401874991,0.20403212517055008,0.19065623471871662,0.17816400010551384,0.16649684439100071,0.15560007951236685,0.14542264793352572,0.13591688146272524,0.12703827609717488,0.118745281829523,0.11099910642181426,0.10376353221864705,9.7004745132948544E-2,9.0691174995381665E-2,8.4793346512166176E-2]
[null,"POLAND",0.04,0.03,0,1982278500000,4597927564.6860352,826953250001,0.39710412220441277,0.37079418839733536,0.34623054668393688,0.32329719713210919,0.30188584794663725,0.28189540318938655,0.26323148454768253,0.24580598488783462,0.22953665148117669,0.21434669693041278,0.20016443595514563,0.18692294631783909,0.17455975228570245,0.16301652913063555,0.15223882726892715,0.14217581473534277,0.13278003677300032,0.12400719140142757,0.11581591990080929,0.10816761122101784,0.10102621938991688,9.435809305694326E-2]
[null,"HUNGARY",0.05,0.03,0,38183290000000,0,20920570570287,0.51461087535723171,{"$f":"Maastricht($F1469,$H1469,$G1469,J$5-2018.2,$E1469,$C1469,$D1469)/($F1469*((1+$C1469)*(1+$D1469))^(J$5-2018.2))","v":0.47583067531875323},0.43997288517684069,0.40681727709370374,0.3761602192267256,0.34781342508250163,0.32160279711743101,0.29736735748259913,0.27495825934590762,0.25423787271928583,0.23507893917640846,0.21736379026944838,0.20098362484461249,0.18583784081794955,0.17183341730739671,0.158884343326303,0.1469110895296375,0.13584011976850438,0.12560343945307847,0.11613817795014189,0.10738620245043171,9.9293760934287267E-2]
[null,"CANADA",0.06,0.03,0,2144395000000,58672401543.262695,640752874006,0.30525097318544209,{"$f":"Maastricht($F1494,$H1494,$G1494,J$5-2018.2,$E1494,$C1494,$D1494)/($F1494*((1+$C1494)*(1+$D1494))^(J$5-2018.2))","v":0.28105354233506452},0.25884789253437152,0.23846779793977438,0.21976097291392124,0.20258790097139279,0.18682076215742419,0.17234245058416928,0.15904567454481169,0.14683213226311245,0.13561175691968577,0.12530202513092017,0.11582732354613534,0.10711836867706644,9.9111675484560305E-2,9.1749070623619339E-2,8.4977246592547129E-2,7.8747353347591198E-2,7.301462423358232E-2,6.7738033345863147E-2,6.2879981681333283E-2,5.8406009658575619E-2]
[null,"ISRAEL",0.06,0.03,0,1262906300000,175094655579.74622,342129192208,0.38792923924618122,0.36275278288177903,0.33947646397805459,0.31794682904231997,0.29802314329408819,0.27957632661399651,0.26248797880358771,0.24664948665111303,0.23196120592941197,0.21833171202975871,0.20567711346483145,0.19392042295872025,0.1829909812858975,0.17282392942775268,0.16335972498778023,0.15454369914767935,0.14632565075911499,0.13865947445210353,0.13150281990314228,0.1248167796463165,0.1185656030305455,0.11271643412756963]
[null,"SLOVENIA",0.06,0.03,0,43278100000,0,29984774173,0.64582986521788432,0.59152762888613697,0.54179119700140765,0.49623667063693677,0.45451242959968557,0.41629641839135878,0.38129366036944384,0.34923398092090474,0.31986992207446852,0.29297483245509115,0.26834111783759945,0.24577863879611597,0.2251132430812566,0.20618542139701096,0.1888490762016953,0.17297039402976305,0.15842681263030137,0.14510607494990047,0.13290536265790481,0.12173050252601648,0.11149523953656025,0.10212057110877472]
[null,"LUXEMBOURG",7.0000000000000007E-2,0.03,0,55377600000,0,8050000000,{"$f":"Maastricht($F1542,$H1542,$G1542,I$5-2018.2,$E1542,$C1542,$D1542)/($F1542*((1+$C1542)*(1+$D1542))^(I$5-2018.2))","v":0.13448843765836288},0.1220292511191025,0.11072430008084791,0.100466654641909,9.1159291027954795E-2,8.27141738752879E-2,7.505142353260856E-2,6.8098560505043593E-2,6.1789819893878585E-2,5.6065529347498956E-2,5.0871544639777638E-2,4.6158737537226789E-2,4.1882531110812797E-2,{"$f":"Maastricht($F1542,$H1542,$G1542,V$5-2018.2,$E1542,$C1542,$D1542)/($F1542*((1+$C1542)*(1+$D1542))^(V$5-2018.2))","v":3.8002478097098981E-2},3.4481878320568898E-2,3.128743155845104E-2,2.8388922564604884E-2,2.5758935273210128E-2,2.337259347900383E-2,2.1207325541242932E-2,1.9242650885802494E-2,1.7459986286001716E-2]
[null,"DENMARK",0.08,0.03,0,2145114000000,42145490246.966553,606587952354,0.27886573283325339,0.25206830027628108,0.22793836267481768,0.20620755954784051,0.18663461220947605,0.16900258834195725,0.1531164429348362,0.13880080766647798,0.12589800362535153,0.11426625480503545,0.10377808208697403,9.431885947474522E-2,8.5785516186222113E-2,7.8085369866445542E-2,7.113507767308927E-2,6.4859693325007836E-2,5.9191819407707236E-2,5.4070845311339558E-2,4.9442262149281546E-2,4.5257046879554785E-2,4.1471108637212831E-2,3.8044790992282917E-2]
[null,"MEXICO",0.08,0.03,0,21766928000000,1473084969603,5916304363923,0.31569382502509424,0.28854848159177682,0.26400753547575623,0.24181186345231284,0.22172840738338756,0.20354754394928201,0.18708072005037144,0.1721583270376949,0.15862778964330262,0.14635184791923403,0.13520701268565155,0.12508217695885909,0.11587736760106561,0.10750262302592825,9.9876984225206328E-2,9.2927587668535941E-2,8.6588849785005279E-2,8.0801733775008808E-2,7.551309043559587E-2,7.0675065522819394E-2,6.6244566929975934E-2,6.2182785639691873E-2]
[null,"AUSTRALIA",0.01,-0.02,0.01,1798932000000,42237691623.815491,482805953000,0.30246210692813863,0.30582664457216674,0.30923090786235419,0.31267540931284665,0.31616066882414007,0.31968721380215387,0.32325557927940768,0.32686630803834155,0.33051995073681906,0.33421706603585621,0.33795822072961607,0.34174398987771348,0.34557495693987222,0.34945171391298074,0.35337486147058889,0.35734500910489575,0.36136277527127186,0.3654287875353664,0.36954368272284743,0.37370810707182484,0.37792271638800784,0.38218817620264778]
[null,"NEW ZEALAND",0.01,-0.02,0.01,283465000000,17150717939.131012,62399000000,0.29144580548393828,0.29508798504517525,0.29878073436609281,0.30252484062865143,0.30632110455650152,0.31017034066534299,0.3140733775181247,0.31803105798518255,0.3220442395094123,0.32611379437657756,0.33024060999085592,0.33442558915572557,0.33866965036029989,0.34297372807121734,0.34733877303019794,0.35176575255737752,0.35625565086053707,0.36080946935034119,0.36542822696170846,0.37011296048143311,0.37486472488218459,0.37968459366300966]
[null,"ISRAEL",0.02,-0.02,0.01,1262906300000,175094655579.74622,342129192208,0.41993941701718895,0.42298170334302276,0.42608386509773133,0.42924712334367038,0.43247272406248055,0.43576193866364515,0.43911606450342527,0.4425364254143857,0.4460243722457275,0.44958128341464798,0.45320856546895255,0.45690765366114855,0.46068001253425567,0.46452713651957112,0.46845055054663431,0.47245181066563985,0.47653250468255293,0.48069425280718608,0.48493870831450192,0.48926755821941226,0.49368252396534801,0.49818536212688197]
[null,"SLOVENIA",0.02,-0.02,0.01,43278100000,0,29984774173,0.70106121932967014,0.70134175603208349,0.70162240499408113,0.70190316626058535,0.70218403987653588,0.70246502588689053,0.70274612433662531,0.70302733527073347,0.7033086587342271,0.70359009477213585,0.7038716434295077,0.70415330475140825,0.70443507878292133,0.70471696556914909,0.70499896515521099,0.70528107758624548,0.70556330290740843,0.70584564116387405,0.7061280924008343,0.70641065666349967,0.70669333399709855,0.70697612444687719]
[null,"CANADA",0.03,-0.02,0.01,2144395000000,58672401543.262695,640752874006,0.33239808756170242,0.33014949547184319,0.32793912602150183,0.32576697597211984,0.32363304931342657,0.32153735734302769,0.31947991874824866,0.31746075969027698,0.31547991389064062,0.31353742272006757,0.31163333528976772,0.30976770854518182,0.30794060736224083,0.30615210464618314,0.30440228143297487,0.30269122699338158,0.30101903893974041,0.29938582333548119,0.2977916948074486,0.29623677666107673,0.29472120099846888,0.29324510883943722]
[null,"SWEDEN",0.03,-0.02,0.01,4604205000000,196739893590.72192,971118882237,0.26080613355901994,0.25970906795194482,0.25864939590763003,0.25762732383623965,0.2566430675448591,0.25569685238098916,0.25478891337941795,0.25391949541253522,0.25308885334415654,0.25229725218692223,0.25154496726334347,0.25083228437056293,0.25015949994890313,0.2495269212542762,0.24893486653452837,0.24838366520979782,0.24787365805696202,0.24740519739825464,0.24697864729413505,0.24659438374048986,0.24625279487025592,0.24595428115954646]
[null,"KOREA",0.04,-0.02,0.01,1730398600000000,11156891545724.75,630948525174672,0.37367760647127357,0.36690095112050963,0.36025731967534452,0.35374431564416176,0.34735958991492288,0.34110083990820356,0.33496580874711424,0.32895228444380864,0.32305809910228511,0.31728112813719411,0.31161928950837142,0.30607054297081937,0.30063288933986909,0.29530436977125613,0.29008306505585219,0.28496709492879946,0.27995461739279659,0.27504382805529698,0.27023295947937681,0.26552028054804194,0.26090409584174529,0.25638274502888941]
[null,"UNITED STATES",0.04,-0.02,0.01,19390605000000,1333525020323.2793,13464398354600,0.76180806267842416,0.75022910947591259,0.73892486002008384,0.72789129396829721,0.7171244902778251,0.70662062581609697,0.69637597400694029,0.68638690351233655,0.67664987694923084,0.66716144964094048,0.65791826840272638,0.64891707036109758,0.64015468180643875,0.63162801707855565,0.62333407748475189,0.61526995025005626,0.60743280749923956,0.59981990527026374,0.59242858255882125,0.58525626039363765,0.57830044094221489,0.57155870664670794]
[null,"GREECE",0.05,-0.02,0.01,177735300000,0,66381259615,0.37303919471269714,0.36252594238357388,0.35230898190823512,0.34237996298176399,0.33273077063339551,0.32335351859416478,0.31424054285147213,0.30538439538529849,0.29677783808095098,0.28841383681336347,0.28028555569811808,0.27238635150448792,0.26470976822593578,0.25724953180363053,0.24999954499866914,0.24295388240881355,0.2361067856256692,0.22945265852834715,0.22298606270976401,0.2167017130318406,0.21059447330596762,0.20465935209520664]
[null,"UNITED KINGDOM",0.05,-0.02,0.01,2037638000000,412308842683.54565,1197583906560,0.78816751943115737,0.77605073903191402,0.76448148121215043,0.75344852018335262,0.74294103234386932,0.732948586695505,0.72346113556593494,0.71446900562906157,0.70596288921565431,0.69793383590685187,0.69037324440333503,0.68327285466318421,0.67662474030166209,0.67042130124636057,0.66465525664135605,0.65931963799421234,0.65440778255986265,0.64991332695558568,0.64583020100147659,0.64215262178098476,0.63887508791626701,0.63599237405326703]
[null,"POLAND",0.06,-0.02,0.01,1982278500000,4597927564.6860352,826953250001,0.41501984682237114,0.39965736053131273,0.3848715085481702,0.37064081094918522,0.3569445912827644,0.34376294658324308,0.33107671850515002,0.31886746553613049,0.30711743624825177,0.29580954354891448,0.28492733989404656,0.27445499342764673,0.26437726501309078,0.2546794861229017,0.24534753755493308,0.23636782894410863,0.22772727904001611,0.21941329672176291,0.21141376272256726,0.20371701203759029,0.19631181698950131,0.18918737092722271]
[null,"SLOVENIA",0.06,-0.02,0.01,43278100000,0,29984774173,0.68005844616904032,0.65465772638529152,0.63020574353609127,0.60666706154802774,0.58400756791300323,0.5621944242520247,0.54119601872547629,0.52098192022090517,0.50152283425193034,0.48279056050436114,0.46475795196800262,0.44739887559491981,0.43068817442714646,0.41460163113895504,0.39911593294085013,0.38420863779442638,0.36985814188912824,0.35604364833377772,0.34274513701749881,0.32994333559635997,0.31761969156368891,0.30575634536358198]
[null,"PORTUGAL",7.0000000000000007E-2,-0.02,0.01,193785000000,0,149690439712,0.75167986658400954,0.71684137572383178,0.68361756220086956,0.65193358973952842,0.62171809053931759,0.59290300451966205,0.5654234260153177,0.53921745757707185,0.51422607054841873,0.49039297210415678,0.46766447845141795,0.4459893939075128,0.42531889558221703,0.4056064234047464,0.38680757524770776,0.36888000691179457,0.35178333674594187,0.33547905468810019,0.31993043552174344,0.30510245615272119,0.29096171672012322,0.27747636536345915]
[null,"CZECH REPUBLIC",0.08,-0.02,0.01,5055029000000,0,1677257520313,0.32507078762021879,0.3071341530803281,0.29018721946365084,0.27417537742219472,{"$f":"Maastricht($F1826,$H1826,$G1826,M$5-2018.2,$E1826,$C1826,$D1826)/($F1826*((1+$C1826)*(1+$D1826))^(M$5-2018.2))","v":0.25904703082217945},0.24475343048202894,0.23124851708430552,0.21848877275539066,0.20643308083464726,0.19504259338118601,0.18428060599129445,0.17411243952314287,0.16450532834764064,0.15542831476534455,0.14685214924919174,0.13874919619160217,0.13109334485223184,0.12385992521941784,0.11702562851418916,0.11056843208067761,0.10446752842089721,9.8703258145216563E-2]
[null,"SLOVENIA",0.08,-0.02,0.01,43278100000,0,29984774173,0.67008344894267613,0.63310983460192416,0.59817633654754743,0.56517038600486336,0.53398562547700623,0.50452156602135889,0.47668326343665807,0.45038101231732613,0.42553005698915924,0.40205031839489724,0.37986613604960057,0.3589060242343165,0.33910244164240033,0.32039157373620591,0.30271312711281734,0.28601013521619173,0.27022877476964452,0.25531819233715469,0.24123034045460567,0.22791982280291545,0.21534374792414532,0.20346159100920763]
[null,"AUSTRALIA",0.01,-0.01,0.01,1798932000000,42237691623.815491,482805953000,0.30008024346755618,0.30035345449444711,0.30062914941084384,0.30090735327895518,0.30118809141414055,0.30147138938746709,0.30175727302829292,0.30204576842687603,0.30233690193700952,0.30263070017868376,0.30292719004077506,0.30322639868376189,0.3035283535424681,0.30383308232883427,0.30414061303471684,0.30445097393471543,0.30476419358902901,0.30508030084634058,0.30539932484673127,0.30572129502462364,0.30604624111175488,0.30637419314018016]
[null,"UNITED KINGDOM",0.01,-0.01,0.01,2037638000000,412308842683.54565,1197583906560,0.79977477400932129,0.80191541747049688,0.80407708974455017,0.80626000318434199,0.80846437228770551,0.81069041371911266,0.81293834633155904,0.81520839118867128,0.81750077158703505,0.81981571307875245,0.82215344349422248,0.82451419296515605,0.82689819394782038,0.82930568124652049,0.83173689203731571,0.83419206589197692,0.83667144480218636,0.83917527320398078,0.84170379800244166,0.84425726859663541,0.84683593690480474,0.84944005738981521]
[null,"FRANCE",0.02,-0.01,0.01,2288380000000,206095977452.00977,1518396659962,0.75717239916870993,0.75164151932514067,0.74618267361444279,0.74079534838284,0.73547903683453775,0.73023323898408543,0.7250574616093961,0.71995121820541019,0.71491402893840683,0.70994542060095467,0.70504492656749962,0.70021208675058255,0.69544644755768781,0.69074756184871233,0.68611498889405753,0.68154829433333519,0.67704705013468636,0.67261083455470805,0.66823923209898395,0.66393183348321849,0.65968823559496337,0.65550804145594332]
[null,"AUSTRALIA",0.03,-0.01,0.01,1798932000000,42237691623.815491,482805953000,0.29591292300464045,0.29091179537312262,0.28601451620918777,0.28121915224866301,0.27652380831453716,0.27192662658859101,0.26742578589717331,0.26301950101085209,0.25870602195767228,0.25448363334975926,0.25035065372300913,0.24630543488961612,0.24234636130318815,0.23847184943620892,0.23468034716960806,0.23097033319420782,0.22734031642381591,0.22378883541974123,0.22031445782651268,0.21691577981858531,0.21359142555782218,0.21034004666154529]
[null,"CANADA",0.03,-0.01,0.01,2144395000000,58672401543.262695,640752874006,0.32977416013563576,0.32423479990920218,0.31881085766152978,0.31350018844240612,0.30830068959792473,0.30321029996200427,0.29822699906361366,0.29334880634940186,0.28857378042143422,0.28390001828974715,0.27932565463943204,0.27484886111197238,0.27046784560055676,0.26618085155910037,0.26198615732471059,0.25788207545333741,0.25386695206835602,0.24993916622183157,0.246097129268223,0.24233928425028575,0.23866410529693943,0.2350700970328701]
[null,"NETHERLANDS",0.03,-0.01,0.01,733168000000,0,318353671076,0.43549242679747341,0.42707897106744519,0.4188280583185694,0.41073654831672979,0.40280136149527285,0.39501947778294882,0.38738793545449518,0.3799038300034277,0.37256431303660653,0.36536659119016035,0.35830792506635312,0.35138562819099062,0.34459706599096845,0.33793965479157451,0.33141086083316112,0.32500819930681685,0.3187292334086661,0.31257157341244102,0.30653287575996963,0.30061084216923567,0.29480321875967014,0.2891077951943416]
[null,"JAPAN",0.04,-0.01,0.01,546488600000000,8557883210360.125,1025060024190000,1.856243481432025,1.8034942332905033,1.7522676965080832,1.7025201574576587,1.6542091598712498,1.6072934686985605,1.5617330350046335,1.5174889618767287,1.4745234713114126,1.4327998720536761,1.3922825283607161,1.3529368296637965,1.3147291611023668,1.2776268749053705,1.2415982625953783,1.2066125279918998,1.1726397609908943,1.1396509120981675,1.1076177676949808,1.0765129260148254,1.0463097738109148,1.0169824636945388]
[null,"CANADA",0.05,-0.01,0.01,2144395000000,58672401543.262695,640752874006,0.32529352143431339,0.3142929257674334,0.30372408200396672,0.2935707227733001,0.28381720025113649,0.27444846263149181,0.2654500314928761,0.2568079800246818,0.24850891208109535,0.24053994203108642,0.23288867537422764,0.22554319009324475,0.21849201871530363,0.21172413105510515,0.20522891761388024,0.19899617360936428,0.19301608361277478,0.18727920676972912,0.18177646258291477,0.1764991172351669,0.17143877043242078,0.16658734274678588]
[null,"GREECE",0.05,-0.01,0.01,177735300000,0,66381259615,0.37008639132436222,0.35602346447750133,0.34249491532227161,0.32948043802046328,0.31696049833618395,0.30491630431571326,0.29332977808149424,0.28218352869792612,0.27146082606823096,0.26114557582321402,0.25122229516422701,0.241676089624076,0.2324926307109918,0.22365813440210849,0.21515934045416876,0.20698349250040285,0.19911831890370646,0.19155201433737992,0.18427322206578153,0.17727101689829872,0.17053488879105211,0.1640547270717192]
[null,"UNITED KINGDOM",0.05,-0.01,0.01,2037638000000,412308842683.54565,1197583906560,0.78185740118218439,0.76206149082004171,0.74311794660125996,0.72499539095351306,0.70766364883942345,0.69109370216459631,0.67525764591914805,0.66012864598686671,0.64568089855864863,0.6318895910892578,0.61873086473877781,0.60618177824234842,0.59422027315392334,0.58282514041185196,0.57197598817606576,0.56165321088856202,0.55183795951071168,0.54251211289268553,0.53365825023199165,0.52525962457974795,0.51730013735489244,0.50976431382804133]
[null,"IRELAND",0.06,-0.01,0.01,296152000000,0,119139979689,0.39507043801847141,0.37647268726745936,0.3587504166833041,0.3418624134584563,0.32576940485844896,0.31043396689389069,0.29582043729168156,0.28189483256306602,0.268624768975668,0.255979387245729,0.24392928077542306,0.23244642726836579,0.22150412356428983,0.21107692354134722,0.2011405789416307,0.19167198298230476,0.18264911662121666,0.17405099735202653,0.16585763040978321,0.15804996227347362,0.15060983635741718,0.14351995078846688]
[null,"GREECE",7.0000000000000007E-2,-0.01,0.01,177735300000,0,66381259615,0.36466181859714208,0.34424791711237845,0.32497679327138529,0.30678447396524611,0.28961056732299267,0.27339806223259949,0.25809313908486681,0.24364499111192939,0.23000565572730042,0.21712985530756199,0.20497484688715376,0.19350028026730268,0.18266806406806629,0.17244223927883154,0.16278885988750266,0.15367588019211045,0.14507304842075941,0.13695180630676804,0.12928519428563018,0.12204776199908444,0.11521548380919895,0.10876567904200785]
[null,"ISRAEL",7.0000000000000007E-2,-0.01,0.01,1262906300000,175094655579.74622,342129192208,0.40661848053102823,0.39328050727397512,0.3807843973822318,0.36908398464149889,0.35813569695214387,0.34789841120782983,0.33833331629908225,0.32940378378696777,0.32107524581751695,0.31331507987156537,0.30609249996737115,0.29937845395479235,0.29314552656002563,0.28736784785899983,0.282021006875536,0.27708197001739865,0.27252900407942271,0.26834160355805975,0.26450042203600171,0.26098720740904613,0.25778474074012714,0.2548767785374717]
[null,"AUSTRIA",0.08,-0.01,0.01,369218000000,0,221912697630,0.57770774989565077,0.54031776084516581,0.50534770000483131,0.47264094650657623,0.4420510161864723,0.41344090552419777,0.3866824780435818,0.36165589042609597,0.3382490557670183,0.31635714157034994,0.29588210023414696,0.27673222992344454,0.25882176386405209,0.24207048621778157,0.22640337281872572,0.21175025516154669,0.19804550613687494,0.1852277461063177,0.17323956800067122,0.16202728021013016,0.15154066611497397,0.14173275917973621]
[null,"MEXICO",0.08,-0.01,0.01,21766928000000,1473084969603,5916304363923,0.33395876889829712,0.31757593663420314,0.30230626487362705,0.2880782421989912,0.27482499089523704,0.26248396710509597,0.25099668039124556,0.2403084314493201,0.23036806679703356,0.22112774934070537,0.21254274379158875,0.20457121597090816,0.19717404510471856,0.19031464826787167,0.18395881619079191,0.17807455969365091,0.17263196606012804,0.16760306470746067,0.16296170155112191,0.15868342150140533,0.15474535856561497,0.1511261330636226]
[null,"ISRAEL",0.01,0,0.01,1262906300000,175094655579.74622,342129192208,0.41542417264147291,0.41271080542759742,0.41002430323564087,0.40736440007528796,0.40473083258978998,0.40212334002989103,0.39954166422801085,0.396985549572684,0.39445474298325139,0.39194899388480336,0.38946805418336955,0.38701167824135596,0.38457962285322367,0.38217164722140951,0.37978751293248458,0.37742698393354907,0.37508982650886041,0.3727758092566934,0.370484703066429,0.36821628109587029,0.36597031874878239,0.36374659365265577]
[null,"NETHERLANDS",0.01,0,0.01,733168000000,0,318353671076,0.43877378070386075,0.43442948584540719,0.43012820380733374,0.42586950872013252,0.42165297893082421,0.41747819696121213,0.41334474946654659,0.40925222719460064,0.40520022494514912,0.40118834152985061,0.39721617973252538,0.39328334626982714,0.38938945175230399,0.38553411064584558,0.38171694123351047,0.37793756557773311,0.37419560948290409,0.37049070245832089,0.36682247768150583,0.36319057196188698,0.35959462570483858,0.3560342828760778]
[null,"FRANCE",0.02,0,0.01,2288380000000,206095977452.00977,1518396659962,0.75117312474909792,0.73822920683411308,0.7255390912311861,0.71309780142439494,0.70090045847656046,0.68894227911593842,0.67721857386042672,0.66572474517855229,0.6544562856865187,0.64340877638060334,0.63257788490421574,0.6219593638489338,0.61154904908885355,0.60134285814759825,0.59133678859734806,0.58152691648925958,0.57190939481466296,0.56248045199643115,0.55323639040992934,0.54417358493296675,0.53528848152417985,0.52657759582929087]
[null,"SLOVAK REPUBLIC",0.02,0,0.01,84985000000,0,37129413519,0.43802694931074032,0.42943818559876556,0.42101782901839763,0.41276257746901723,0.40466919359707565,0.39673450352654477,0.38895539561425962,0.38132881922966622,0.37385178355849635,0.36652135642989836,0.35933466316656698,0.35228888545741865,0.3453812602523712,0.33860907867879525,0.33196968497921103,0.32546047546981477,0.3190788975194262,0.31282244854845709,0.30668867504750696,0.30067517161520291,0.29477958001490479,0.28899958824990668]
[null,"NETHERLANDS",0.03,0,0.01,733168000000,0,318353671076,0.43206905368819815,0.41948451814388221,0.40726652246978856,0.39540439074736755,0.38388775800715291,0.37270656117199308,0.36185103026407101,0.35131167986803008,0.34107930084274762,0.33114495227451224,0.32149995366457501,0.31213587734424758,0.30304454111091994,0.294218001078563,0.28564854473646895,0.27732868421016404,0.26925114971860586,0.26140888322194744,0.25379503225431793,0.24640294393623094,0.23922615916138926,0.23225840695280511]
[null,"POLAND",0.03,0,0.01,1982278500000,4597927564.6860352,826953250001,0.4177444808575308,0.40564604383141695,0.39389998846625729,0.38249605121852959,0.37142426748287166,0.36067496288514533,0.35023874482910056,0.34010649428925116,0.33026935784279537,0.3207187399336151,0.31144629536159546,0.30244392199070252,0.29370375366944723,0.28521815335754891,0.2769797064527933,0.2689812143122538,0.26121568796221556,0.25367634199130451,0.24635658862148804,0.23925003195176328,0.23235046236950624,0.22565185112459651]
[null,"JAPAN",0.04,0,0.01,546488600000000,8557883210360.125,1025060024190000,1.8414427050682354,1.7712229130597346,1.7037038822823287,1.6387817373040543,1.5763565979018668,1.5163324253997643,1.4586168749169728,1.4031211532989043,1.3497598825122998,1.298450968294411,1.2491154738541335,1.2016774984307892,1.1560640605237278,{"$f":"Maastricht($F2232,$H2232,$G2232,V$5-2018.2,$E2232,$C2232,$D2232)/($F2232*((1+$C2232)*(1+$D2232))^(V$5-2018.2))","v":1.1122049856130918},1.0700327981990185,1.0294826179931791,0.99049206010294866,0.95300113905465034,0.91695217650820948,0.88228971252124733,0.84896042022609119,0.81691302378844111]
[null,"CANADA",0.05,0,0.01,2144395000000,58672401543.262695,640752874006,0.3227528386164531,0.30871978072672124,0.29535496368888087,0.28262656650998513,0.27050428348246547,0.25895925202768483,0.24796398397551284,0.23749230011630137,0.2275192678694333,0.21802114192003522,0.20897530768251316,0.20036022745630169,0.19215538914562408,0.18434125742116922,0.17689922720740267,0.1698115793847679,0.1630614386013062,0.15663273309324749,0.1505101564189058,0.14467913101477084,0.13912577348702329,0.13383686155583518]
[null,"LATVIA",0.05,0,0.01,26856599000,0,7236260373,0.26712644157038151,0.2544061348289352,0.24229155697993834,0.23075386379041743,0.21976558456230233,0.20930055672600215,0.19933386354857349,0.18984177480816522,0.18080169029349069,0.17219208599380068,0.1639924628512387,0.15618329795356067,0.14874599805101016,0.14166285528667633,0.13491700503492982,0.12849238574755223,0.12237370071195448,0.11654638163043284,0.11099655393374556,0.10571100374642432,0.10067714642516602,9.5882996595396217E-2]
[null,"TURKEY",0.05,0,0.01,3104906706300,194522731451.86829,690990107864,0.28474866783571928,0.27425956150232189,0.26426993642289531,0.25475600777582225,0.24569512335003846,0.23706570961119672,0.22884722033610935,0.221020087693169,0.21356567565227344,0.20646623561332528,0.19970486414766031,0.19326546275178899,0.18713269951762579,0.18129197262794655,0.17572937559015681,0.17043166412559516,0.16538622463553643,0.16058104416881386,0.15600468181955426,0.15164624148692604,0.14749534593204203,0.14354211207024775]
[null,"LUXEMBOURG",0.06,0,0.01,55377600000,0,8050000000,0.14674490955400032,0.1384385939188687,0.13060244709327234,0.12320985574837015,0.11623571297016051,0.10965633299071745,0.10344937074595985,9.7593745986754576E-2,9.206957168561751E-2,8.6858086495865572E-2,8.1941591033835443E-2,7.7303387767769294E-2,7.2927724309216305E-2,6.8799739914355007E-2,6.4905415013542453E-2,6.1231523597681553E-2,5.7765588299699577E-2,5.4495838018584493E-2,5.1411167942060847E-2,4.8501101832132874E-2,4.5755756445408372E-2,4.3165807967366375E-2]
[null,"DENMARK",7.0000000000000007E-2,0,0.01,2145114000000,42145490246.966553,606587952354,0.29555369813901405,0.27753963238476281,0.2607040569134994,0.2449698742300758,0.23026503060070783,0.21652218608727986,0.2036784061681883,0.19167487353352325,0.1804566187347709,0.1699722684555631,0.16017381025069596,0.15101637267605383,0.14245801980255648,0.13445955917311975,0.12698436232317886,0.11999819704286026,0.11346907061265595,0.10736708329470801,0.10166429140877535,9.6334579365847633E-2,9.1353540073391817E-2,8.669836316455462E-2]
[null,"PORTUGAL",7.0000000000000007E-2,0,0.01,193785000000,0,149690439712,0.73975699845950016,0.69136168080327165,0.64613241196567439,0.60386206725763969,0.56435707220340148,0.52743651607794528,0.49293132343733204,0.46068347984797375,0.43054530826913429,0.40237879277489191,0.3760549465185905,0.35145322104541171,0.32846095424804828,0.30697285443742828,0.28689051816582084,0.26812197959422512,0.25058128934039725,0.23418812087887589,0.21886740269053825,0.20454897447713852,0.19116726586648458,0.17866099613690145]
[null,"AUSTRALIA",0.08,0,0.01,1798932000000,42237691623.815491,482805953000,0.28387922314107678,0.26464104014836676,0.24682790774770871,0.23033426663598838,0.21506237671772885,0.20092173790452553,0.18782855381822613,0.17570523521980083,0.16447994022125884,0.15408614855594219,0.14446226738435272,0.13555126629954764,0.12730033936917257,0.11966059221141788,0.1125867522505339,0.10603690043490058,9.9972222827832719E-2,9.4356780599066145E-2,8.9157297053911941E-2,8.4342960438028386E-2,7.9885241349247349E-2,7.5757723674450078E-2]
[null,"SLOVAK REPUBLIC",0.08,0,0.01,84985000000,0,37129413519,{"$f":"Maastricht($F2374,$H2374,$G2374,I$5-2018.2,$E2374,$C2374,$D2374)/($F2374*((1+$C2374)*(1+$D2374))^(I$5-2018.2))","v":0.41880602664989364},0.38778335800916125,0.3590586648232974,0.33246172668823831,0.30783493211873919,0.28503234455438808,0.26391883755035928,0.2443692940281105,0.22626786484084299,0.20950728226003984,0.19398822431485166,0.17961872621745523,0.1663136353865326,0.15399410683938206,0.14258713596239078,0.13202512589110255,0.12224548693620604,0.11319026568167227,0.10480580155710395,9.7042408849170314E-2,8.9854082267750282E-2,8.3198224321991004E-2]
[null,"ISRAEL",0.01,0.01,0.01,1262906300000,175094655579.74622,342129192208,0.41219401419761964,0.40544727222972698,0.39881985279636589,0.39230953957355702,0.38591415857299199,0.37963157732106845,0.37345970405396955,0.36739648692847549,0.36143991324819497,0.35558800870491747,0.34983883663478726,0.34419049728900974,0.33864112711880467,0.33318889807432545,0.32783201691727309,0.32256872454693408,0.31739729533937922,0.3123160364995663,0.30732328742609233,0.30241741908834768,0.29759683341582926,0.29285996269937359]
[null,"TURKEY",0.01,0.01,0.01,3104906706300,194522731451.86829,690990107864,0.28920017888763583,0.28412844511671431,0.27915044005956069,0.27426437832070422,0.26946850907579512,0.26476111539644004,0.26014051358827928,0.25560505254204913,0.25115311309737132,0.24678310741902051,0.24249347838542545,0.23828269898916116,0.23414927174919817,0.23009172813467718,0.22610862799998249,0.22219855903089222,0.21836013620158751,0.21459200124230743,0.21089282211744026,0.20726129251384595,0.20369613133920905,0.20019608223022434]
[null,"FINLAND",0.02,0.01,0.01,224278000000,0,102709172650,0.45518303568781449,0.44183948329238498,0.42888709308132883,0.41631439825405631,0.40411026815575252,0.3922638984233669,0.38076480142046881,0.36960279695250314,0.35876800325422559,0.34825082824133713,0.33804196101857614,0.32813236363674647,0.3185132630913865,0.30917614355599549,0.30011273884293876,0.29131502508536083,0.28277521363362534,0.27448574415999355,0.26643927796543732,0.25862869148266099,0.25104706996957965,0.24368770138767198]
[null,"SWEDEN",0.02,0.01,0.01,4604205000000,196739893590.72192,971118882237,0.25637208005236339,0.24970617170648252,0.24322726094058611,0.23692994925958941,0.23080899559907447,0.22485931171842274,0.21907595772891514,0.21345413775284422,0.20798919570979932,0.20267661122639682,0.19751199566583771,0.19249108827378064,0.18760975243712125,0.18286397205236909,0.17824984800040955,0.17376359472453348,0.16940153690870716,0.16516010625314595,0.16103583834433879,0.1570253696167562,0.15312543440355447,0.14933286207366792]
[null,"NETHERLANDS",0.03,0.01,0.01,733168000000,0,318353671076,0.42870675193767027,0.41209915595277397,0.39613491872803414,0.38078911730081144,0.36603779419476246,0.35185792001803567,0.33822735751036781,0.32512482698295481,0.31252987309714003,0.30042283293005867,0.28878480527738026,0.27759762114522757,0.26684381538520385,0.25650659942824555,0.24656983507473379,0.23701800929994599,0.22783621003551471,0.21901010288908462,0.210525908765822,0.20237038235684129,0.19453079146096441,0.18699489710753092]
[null,"FRANCE",0.04,0.01,0.01,2288380000000,206095977452.00977,1518396659962,0.73530879868769261,0.70346741867671203,0.6731197834618442,0.64419455781868262,0.61662382597084142,0.59034292755201134,0.56529030143851167,0.54140733707470046,0.51863823293172717,0.4969298617573602,0.47623164229104387,0.45649541713397879,0.43767533647889534,0.41972774741836882,0.4026110885640094,0.38628578972170546,0.37071417638032506,0.35586037878292143,0.34169024536056619,0.3281712603194909,0.31527246518225294,0.30296438409321019]
[null,"NORWAY",0.04,0.01,0.01,3279364000000,0,487000000000,0.15077611681483008,{"$f":"Maastricht($F2503,$H2503,$G2503,J$5-2018.2,$E2503,$C2503,$D2503)/($F2503*((1+$C2503)*(1+$D2503))^(J$5-2018.2))","v":0.14354161920680747},0.13665424524638944,0.13009733934347814,0.12385504507185656,0.11791226682393047,0.11225463330534127,0.10686846278117026,0.1017407299896899,9.6859034643649949E-2,9.2211571442926452E-2,8.7787101526015279E-2,8.3574925291332147E-2,7.956485652259343E-2,7.5747197755705861E-2,7.2112716827595069E-2,6.8652624550261859E-2,6.5358553456075663E-2,6.2222537562905238E-2,5.9236993110153499E-2,5.6394700219110333E-2,5.3688785433273357E-2]
[null,"BELGIUM",0.05,0.01,0.01,438485000000,0,373349492529,0.82036702356641067,0.77356626456050093,0.72943542155634211,0.68782217968537696,{"$f":"Maastricht($F2516,$H2516,$G2516,M$5-2018.2,$E2516,$C2516,$D2516)/($F2516*((1+$C2516)*(1+$D2516))^(M$5-2018.2))","v":0.64858291342326913},0.61158219087531263,0.57669230634164326,0.54379283954893276,0.51277024002728233,0.48351743519781448,0.45593346081830688,0.42992311251136905,0.40539661717243664,0.3822693231234669,0.36046140794292025,0.33989760296362115,0.32050693348762016,0.30222247382142398,0.28498111628611411,0.26872335340510523,0.25339307251777954,0.23893736211011743]
[null,"POLAND",0.05,0.01,0.01,1982278500000,4597927564.6860352,826953250001,0.40832550221203462,0.38514178054812792,0.36327956121282579,0.34266346524666386,0.32322241384401318,0.30488938303655133,0.28760117237167832,0.27129818678748441,0.25592423093142902,0.24142631521283095,0.22775447291977677,0.21486158776923536,0.20270323129518117,0.1912375095134812,0.18042491833431984,0.17022820722312756,0.16061225063944778,0.15154392681002243,0.14299200341768897,0.13492702981155211,0.12732123536640164,0.12014843364056983]
[null,"HUNGARY",0.06,0.01,0.01,38183290000000,0,20920570570287,0.52679811299401935,0.49205876423876305,0.45961027857160752,0.42930158656044037,0.40099158094567566,0.37454845969145872,0.34984911235891902,0.32677854694462827,0.30522935451581196,0.28510120914983367,0.26630040084983531,0.24873939926194222,0.23233644616284532,0.21701517482051683,0.20270425445592832,0.18933705815050281,0.17685135265318774,0.16518900864299249,0.15429573009806882,0.14412080151136633,0.13461685177598201,0.12573963364093221]
[null,"SWITZERLAND",0.06,0.01,0.01,668149500000,0,77043543000,0.11718445420730232,0.10945680385513057,0.10223874823008645,9.5496682449174738E-2,8.919921768090297E-2,8.3317035009249946E-2,7.7822748934475924E-2,7.2690779875281081E-2,6.7897235078723236E-2,6.3419797383451548E-2,5.9237621318374324E-2,5.5331236053030378E-2,5.1682454747833347E-2,4.8274289882153314E-2,4.5090874166031504E-2,4.2117386667318797E-2,3.9339983810310848E-2,3.6745734924631838E-2,3.4322562044303971E-2,3.2059183676727047E-2,2.994506227977493E-2,2.7970355202479862E-2]
[null,"CZECH REPUBLIC",7.0000000000000007E-2,0.01,0.01,5055029000000,0,1677257520313,0.31982574972974637,0.2959431384563217,0.27384393305850069,0.25339495980244353,0.23447298954607523,0.21696399513840589,0.20076246427168123,0.18577076364549017,0.17189855061116885,0.1590622287509659,0.14718444411119266,0.13619361905356958,0.12602352091567462,0.11661286288116467,0.10790493465454302,9.9847260714854294E-2,9.2391284088881545E-2,8.5492073738208163E-2,7.9108053796805924E-2,7.3200753027487672E-2,6.7734572987404151E-2,6.2676573505509536E-2]
[null,"TURKEY",7.0000000000000007E-2,0.01,0.01,3104906706300,194522731451.86829,690990107864,0.27940173493800258,0.26268375092237028,0.24717311305873088,0.2327800706266826,0.21942157091111131,0.20702075907637596,0.19550651538640415,0.1848130269819426,0.17487939163444965,0.16564925108881692,0.15707045178541221,0.1490947309169289,0.14167742592819935,0.13477720570839902,0.12835582185579245,0.12237787851613069,0.1168106194077381,0.11162373074989659,0.10678915890697052,0.10228094164939545,9.8075052014710437E-2,9.4149253827744278E-2]
[null,"LUXEMBOURG",0.08,0.01,0.01,55377600000,0,8050000000,0.14360186009977513,{"$f":"Maastricht($F2631,$H2631,$G2631,J$5-2018.2,$E2631,$C2631,$D2631)/($F2631*((1+$C2631)*(1+$D2631))^(J$5-2018.2))","v":0.13164820324511886},0.12068958860021896,0.11064318720225429,0.10143306490855729,9.2989608460356879E-2,8.5248999321926006E-2,7.8152731318230653E-2,7.164716842522062E-2,6.5683139370389276E-2,6.021556597945478E-2,5.5203122460079572E-2,5.060792304737767E-2,4.6395235650327896E-2,4.2533219334734043E-2,3.8992683658538731E-2,3.5746868040464549E-2,3.2771239494375277E-2,3.004330720056406E-2,2.7542452512434961E-2,2.5249773113710086E-2,2.3147940148249078E-2]
[null,"BELGIUM",0.01,0.02,0.01,438485000000,0,373349492529,0.83942597349699266,0.81481845612210557,0.79093230064269615,0.76774636055396628,0.74524010925448092,0.72339362187388956,0.70218755763336205,0.68160314272312361,0.66162215368192945,0.64222690126376381,0.62340021477748364,0.60512542688554039,0.58738635884832113,0.57016730620104938,0.55345302485056236,0.53722871757965684,0.5214800209470557,0.50619299257139938,0.49135409878800179,0.47695020266744487,0.46296855238540569,0.44939676993341648]
[null,"IRELAND",0.01,0.02,0.01,296152000000,0,119139979689,0.40083087594867928,0.38908064060248471,0.37767485983545396,0.36660343606625317,0.3558565677210766,0.34542474055627709,0.33529871923536891,0.32546953915294985,0.31592849849830118,0.30666715055164162,0.29767729620621391,0.28895097670958447,0.28048046661772902,0.2722582669556679,0.26427709857859433,0.25652989572762019,0.24900979977443236,0.24171015314932279,0.23462449344721684,0.22774654770648112,0.22107022685544661,0.21458962032173037]
[null,"AUSTRALIA",0.02,0.02,0.01,1798932000000,42237691623.815491,482805953000,0.29113507706766412,0.28028677398953789,0.26985076635341931,0.2598112198598645,0.25015291163075065,0.2408612065345663,0.23192203442969692,0.22332186829008188,0.21504770317900715,0.20708703603812301,0.19942784626005597,0.19205857701421056,0.184968117296537,0.17814578467517608,0.17158130870498134,0.16526481498496751,0.15918680983374209,0.15333816555894295,0.14771010629763806,0.14229419440553642,0.13708231737371865,0.13206667525242319]
[null,"NEW ZEALAND",0.02,0.02,0.01,283465000000,17150717939.131012,62399000000,0.28084459281881013,0.27111754779382796,0.26174510808021861,0.25271395701375643,0.24401128614835643,0.23562477569554433,0.22754257572006911,0.21975328806236483,0.21224594895970195,0.20501001233896191,{"$f":"Maastricht($F2700,$H2700,$G2700,S$5-2018.2,$E2700,$C2700,$D2700)/($F2700*((1+$C2700)*(1+$D2700))^(S$5-2018.2))","v":0.19803533375501806},0.19131215494971507,0.18483108900740938,0.17858310608396399,0.17255951968698874,0.16675197348597795,0.16115242863182352,0.15575315156598074,0.15054670230032485,0.14552592314947549,0.14068392789806941,0.13601409138614365]
[null,"SWEDEN",0.02,0.02,0.01,4604205000000,196739893590.72192,971118882237,0.25442231534143733,0.24537762126104831,0.23666777437111869,0.22828009311388964,0.22020238207847992,0.21242291324661175,0.20493040796416814,0.19771401961044421,0.1907633169380471,0.1840682680574478,0.17761922504119682,0.17140690912378539,0.16542239647406601,0.15965710451804002,0.15410277879068349,0.1487514802963078,0.14359557335774814,0.13862771393543621,0.13384083839815064,0.12922815272794153,0.12478312214240758,0.12049946111815504]
[null,"GREECE",0.03,0.02,0.01,177735300000,0,66381259615,0.36702267657599391,0.3493457801027931,0.33252025519017053,0.31650509726838999,0.30126127666894159,0.2867516435074639,0.27294083714778594,0.25979520002644768,0.24728269562768676,0.23537283040899176,0.22403657948695199,0.21324631590229581,0.2029757432917341,0.19319983180252628,0.18389475709359057,0.17503784227450087,0.16660750264087268,0.15858319307145696,0.15094535795874453,0.14367538355106083,0.13675555259000649,0.13016900113269228]
[null,"FINLAND",0.04,0.02,0.01,224278000000,0,102709172650,0.44483331004026772,0.41933758487958916,0.39530315316703352,0.3726462605269924,0.35128795298547555,0.33115380183397014,0.31217364426279243,0.29428133886009844,0.27741453512452718,0.26151445618827979,0.24652569399347646,0.2323960162080283,0.21907618420817146,0.20651978149337433,0.19468305193568475,0.18352474729985363,0.17300598350287863,0.16309010511206506,0.15374255760941277,0.14493076697719906,0.13662402618514241,0.12879338818358071]
[null,"SWEDEN",0.04,0.02,0.01,4604205000000,196739893590.72192,971118882237,0.25129393698422198,0.23852933452706102,0.22646421337548242,0.21505911249430965,0.20427682021585353,0.19408224555906609,0.18444229691931655,0.17532576770643662,0.16670322853288377,0.15854692557669012,0.15083068476537598,0.14352982144728377,0.13662105523590418,0.13008242973078551,0.12389323683560537,0.11803394540999586,0.1124861340068114,0.10723242746075594,0.10225643710770409,9.7542704426694923E-2,9.3076647908499247E-2,8.8844512965899125E-2]
[null,"UNITED KINGDOM",0.04,0.02,0.01,2037638000000,412308842683.54565,1197583906560,0.76785598315068848,0.7314358932433318,0.69695441057251983,0.6643033414256051,0.63338063602190642,0.60409003749369505,0.57634075096391757,0.55004713156924157,0.52512839034298975,0.50150831693473252,0.47911501820195046,0.45788067176445257,0.43774129366434739,0.41863651932348644,0.40050939703660871,0.38330619328206694,0.36697620917316948,0.35147160741196443,0.33674724914386306,0.32276054014597366,0.30947128581451566,0.29684155444731913]
[null,"LATVIA",0.05,0.02,0.01,26856599000,0,7236260373,0.26305367982633732,0.24561501384345266,0.22933241255224338,0.21412923674345785,0.19993392786503994,0.1866796712091876,0.17430408142781287,0.16274890889618376,0.1519597655426552,0.1418858688540198,0.13247980285155908,0.12369729491275354,0.11549700738819191,0.1078403430328589,0.10069126333600269,9.4016118894493628E-2,8.7783491031273211E-2,8.1964043913420354E-2,7.6530386473781825E-2,7.1456943486257529E-2,6.6719835187915508E-2,6.2296764881340345E-2]
[null,"GREECE",0.06,0.02,0.01,177735300000,0,66381259615,0.35887059060096643,0.33191878523951795,0.30699110732474838,0.28393554136584193,0.26261148849966881,0.2428889090821946,0.22464752967276597,0.20777610957525516,0.19217176246324005,0.17773932895231226,0.16439079629329659,0.15204476164751807,0.14062593567103038,0.13006468338053123,0.12029659950104625,0.11126211570574013,0.10290613735270081,9.5177707503422859E-2,8.8029696174086985E-2,8.1418512924608721E-2,7.5303841032749466E-2,6.9648391632213688E-2]
[null,"LATVIA",0.06,0.02,0.01,26856599000,0,7236260373,0.26112692353024103,0.24151583752334582,0.22337757817549553,0.20660153364363257,0.19108539922644519,0.17673455348357855,0.16346148120937712,0.15118523974230214,0.13983096535544037,0.12932941671794332,0.11961655264330683,0.11063314154948835,0.10232440024924928,9.46396598679701E-2,8.7532056851618661E-2,8.0958247180557372E-2,7.4878142046390456E-2,6.9254663379939366E-2,6.4053517739492555E-2,5.924298718044075E-2,5.4793735830966292E-2,5.0678630994234433E-2]
[null,"CZECH REPUBLIC",7.0000000000000007E-2,0.02,0.01,5055029000000,0,1677257520313,0.31737765038368276,0.29079865345765371,0.26644553184685144,0.24413187818109897,0.22368689589618737,0.20495409189681818,0.18779007870333345,0.17206347691344459,0.15765390957801406,0.14445108079348914,0.13235393145820887,0.12126986573044607,0.11111404226722198,0.10180872481878499,9.3282687207975973E-2,8.5470668139981637E-2,7.8312871669398584E-2,7.1754509501006591E-2,6.574538162085998E-2,6.0239492047700176E-2,5.5194696763514912E-2,5.0572381128380875E-2]
[null,"POLAND",7.0000000000000007E-2,0.02,0.01,1982278500000,4597927564.6860352,826953250001,0.39926718277318463,0.36597971927664746,0.33547700606482056,0.30752588987037227,0.28191274187092258,0.25844182262384141,0.2369337839302067,0.2172242961607119,0.19916279053663802,0.18261130673891207,0.16744343702449177,0.153543358768015,0.14080494802349131,0.12913096732096613,0.11843232148131076,0.1086273757529216,9.964133105114846E-2,9.1405651518353198E-2,8.3857540022980417E-2,7.6939457582963847E-2,7.0598683035002219E-2,6.4786909579295351E-2]
[null,"LATVIA",0.08,0.02,0.01,26856599000,0,7236260373,0.25736989856533615,0.23363280552408916,0.21208497233486667,0.19252448469032921,0.17476805073559293,0.15864928352904223,0.14401714191089526,0.13073451516965798,0.11867693824406132,0.1077314254212612,9.7795411602452031E-2,8.8775791215007296E-2,8.058804576525716E-2,7.3155451856624129E-2,6.6408362251837438E-2,6.0283553242408701E-2,5.4723632209884444E-2,4.9676499827418688E-2,4.5094861862217402E-2,4.0935786004191538E-2,3.7160299568075095E-2,3.3733024299269332E-2]
[null,"CZECH REPUBLIC",0.01,0.03,0.01,5055029000000,0,1677257520313,0.32947648977220223,0.31671295758166174,0.30444386963535686,0.29265007174407076,0.28131315172937688,0.2704154106790127,0.25993983531578646,0.24987007143688025,0.24019039838208234,0.23088570449109136,0.22194146351157484,0.21334371192115245,0.20507902712789811,0.19713450651533032,0.18949774729917362,0.18215682716444642,0.17510028565264485,0.16831710626996527,0.16179669928863333,0.1555288852144894,0.14950387889502009,0.14371227424302616]
[null,"FRANCE",0.01,0.03,0.01,2288380000000,206095977452.00977,1518396659962,0.73884532857341545,0.7110780911934399,0.68436162796986555,0.65865595827246692,0.63392262915348618,0.6101246567821601,0.58722647013008722,0.56519385682076384,0.54399391105995365,0.52359498356678136,0.503966633428514,0.48507958180497907,0.46690566741141154,0.44941780371127649,0.43258993775324733,0.41639701058905837,0.40081491921139284,0.38582047995330715,0.37139139329295306,0.35750621000952271,0.34414429863842655,0.33128581417572023]
[null,"TURKEY",0.01,0.03,0.01,3104906706300,194522731451.86829,690990107864,0.28482369091981935,0.27439514092881406,0.26435295396035308,0.25468267616539375,0.24537039866661095,0.23640273688236951,0.22776681063897608,0.21945022504104281,0.21144105207095301,0.20372781288953357,0.19629946081110689,0.18914536492712708,0.18225529435359325,0.17561940307838478,0.16922821538557936,0.16307261183469313,0.15714381577362935,0.15143338036493553,0.14593317610575057,0.14063537882257623,0.13553245812273071,0.13061716628503647]
[null,"NETHERLANDS",0.02,0.03,0.01,733168000000,0,318353671076,0.42540384342162968,0.40491513746585767,0.38541322812284184,0.36685058835221968,0.3491819801563103,0.33236434433305762,0.31635669553879459,0.30112002240509672,0.28661719246630185,0.27281286166600216,0.25967338822197045,0.24716675063960636,0.23526246967409706,0.22393153405111085,0.21314632976500175,0.20288057278222141,0.19310924498593313,0.18380853320572352,0.17495577118382219,0.1665293843364003,0.15850883717532865,0.15087458326225839]
[null,"SPAIN",0.02,0.03,0.01,1163662000000,44321897115.902954,849904780610,0.74729566929338065,0.71201950302347183,0.67842149257036133,0.64642142023182503,0.61594291414057778,0.58691326355264506,0.55926324301698649,0.5329269449990639,0.50784162055160909,0.48394752764542648,0.46118778679170425,0.43950824360503515,0.41885733797324487,0.39918597951618789,0.38044742903097034,0.36259718563562304,0.34559287933710259,0.32939416876269756,0.31396264380646655,0.29926173295429576,0.28525661506253591,0.27191413537600934]
[null,"JAPAN",0.03,0.03,0.01,546488600000000,8557883210360.125,1025060024190000,1.8123707316675446,1.7087676316073714,1.6110991210616259,1.519024898826864,1.4322241876474762,1.3503946137738378,1.273251150829293,1.20052512429466,1.1319632731308111,1.0673268652596237,1.0063908638118542,0.9489431412279391,0.89478373846499992,0.84372416672099126,0.79558674923555595,0.75020400086721772,0.70741804327861391,0.66708005368590317,0.62904974524583102,0.59319487726449938,0.55939079351613985,0.52751998705843017]
[null,"CANADA",0.04,0.03,0.01,2144395000000,58672401543.262695,640752874006,0.31754925607470497,0.29746621697542863,0.27868823190221759,0.26112942557617164,0.24470960534092454,0.22935388418956604,0.21499232882656918,0.20155963110133376,0.18899480126049845,0.17724088156937284,0.16624467894917574,0.1559565153667018,0.14632999479699568,0.13732178565799133,0.12889141768924037,0.12100109231516104,0.11361550559700398,0.10670168293725915,0.10022882475579965,9.4168162408937148E-2,8.8492823670993301E-2,8.3177707143203855E-2]
[null,"NORWAY",0.04,0.03,0.01,3279364000000,0,487000000000,0.1485538950119254,0.13867988705370227,0.12946217984848976,0.12085715071741016,0.11282407647256361,0.1053249406950743,9.8324253822884872E-2,9.178888519686787E-2,8.5687906270414366E-2,7.9992444240491359E-2,7.4675545407478852E-2,6.9712047617138576E-2,6.5078461181047945E-2,6.0752857711956626E-2,5.6714766347980415E-2,5.294507687451494E-2,4.9425949285394816E-2,4.6140729355297623E-2,4.3073869823840191E-2,4.0210856818372102E-2,3.7538141167262971E-2,3.5043074278624874E-2]
[null,"JAPAN",0.05,0.03,0.01,546488600000000,8557883210360.125,1025060024190000,1.7850573550375088,1.6512487182499045,1.527502985827095,1.4130624369461751,1.3072264337869051,1.2093471203648967,1.1188254454785238,1.0351074853453324,0.95768104334428128,0.88607250598199894,0.8198439357748446,0.75859038319359184,0.70193740116291614,0.64953874685186908,0.60107425664176029,0.55624788122143165,0.51478586874333354,0.47643508488311093,0.44096145948620014,0.40814855026235652,0.37779621470787672,0.34971938209994663]
[null,"NORWAY",0.05,0.03,0.01,3279364000000,0,487000000000,0.14748198439479815,0.13636799296791369,0.12609153302627243,0.11658948962207343,0.1078035040426014,9.9679615388443263E-2,9.2167929161759837E-2,8.5222310829181538E-2,7.880010247728296E-2,7.2861860820418817E-2,6.7371114951843558E-2,6.2294142350294547E-2,5.7599761766337999E-2,5.3259141716447508E-2,4.9245623408643101E-2,4.553455701215265E-2,4.2103150265513305E-2,3.8930328493308644E-2,3.5996605171806417E-2,3.3283962248549619E-2,3.0775739480859567E-2,2.8456532113601066E-2]
[null,"GREECE",0.06,0.03,0.01,177735300000,0,66381259615,0.35614272596652119,0.32619777062330246,0.29877062705926222,0.27364959430231006,0.25064077148040853,0.22956656116542273,0.21026429855781528,0.19258499593132006,0.17639219264638215,0.16156090185600125,0.14797664577395239,0.13553457205894154,0.12413864449435935,0.11370090171676069,0.10414077827144227,9.5384482754572508E-2,8.7364428241960543E-2,8.0018710608133814E-2,7.3290630709043611E-2,6.7128256740285414E-2,6.1484023392824154E-2,5.6314364712240474E-2]
[null,"SWEDEN",0.06,0.03,0.01,4604205000000,196739893590.72192,971118882237,0.24640514089387938,0.22805804578783073,0.21118454130147532,0.19566273735688958,0.18138093397237748,0.16823676617192326,0.15613642074209796,0.14499391879683879,0.13473045861829186,0.12527381370699217,0.11655778140063004,0.10852167781081623,0.10110987518461531,9.4271378124928182E-2,8.795943540359763E-2,8.2131184375694943E-2,7.6747325254947235E-2,7.1771822740617233E-2,6.7171632697135414E-2,6.2916451781030253E-2,5.8978488086703321E-2,5.5332251044713614E-2]
[null,"CHILE",7.0000000000000007E-2,0.03,0.01,179776238000000,24484469,29626087675000,0.16046339758997133,0.14559786533827868,0.13210949537447234,0.11987070557235728,0.10876573318223955,9.8689539868279427E-2,8.9546818184629895E-2,8.1251090092938141E-2,7.372388899437661E-2,6.6894017539306905E-2,6.0696874194436937E-2,5.5073842197686233E-2,4.9971735121079427E-2,4.5342293797425749E-2,4.1141729852375415E-2,3.7330311524269078E-2,3.3871987854183661E-2,3.0734047691508535E-2,2.7886810289695568E-2,2.5303344565627481E-2,2.2959214367169099E-2,2.08322473394691E-2]
[null,"SLOVAK REPUBLIC",7.0000000000000007E-2,0.03,0.01,84985000000,0,37129413519,0.41220251244813905,0.37401552712833636,0.33936623457792975,0.30792689826506642,0.27940014360318155,0.25351614518027543,0.23003007456698613,0.20871978456309417,0.1893837079784903,0.17183895107385022,0.15591956362748405,0.14147496926547867,0.12836854120812871,0.11647630996110035,0.10568579072779272,9.5894919451767272E-2,8.7011087425612268E-2,7.8950265334917211E-2,7.1636208451970954E-2,6.4999735461365546E-2,5.897807409614874E-2,5.3514267395108193E-2]
[null,"ISRAEL",0.08,0.03,0.01,1262906300000,175094655579.74622,342129192208,0.39235312914708131,0.36265361169955168,0.33566535799272201,0.31112285102451104,0.28878715664389631,0.2684432447025869,0.24989758067654469,0.23297596043439917,0.21752156359041075,0.20339320336131167,0.19046375307728181,0.17861873150282689,0.16775503092620039,0.15777977359672327,0.14860928354630729,0.14016816214123351,0.13238845688764553,0.12520891407265869,0.11857430677448778,0.11243483063035575,0.10674556051988211,0.10146596201289584]
[null,"BELGIUM",0.01,-0.02,0.02,438485000000,0,373349492529,0.87446553565878016,0.88347700106969185,0.89258133064224265,0.90177948135203345,0.91107242003640476,0.92046112349606468,0.92994657859776175,0.93952978237801754,0.94921174214792636,0.95899347559903658,0.96887601091032172,0.97886038685625554,0.98894765291599884,0.99913886938371266,1.0094351074800088,1.019837449464547,1.0303469887497949,1.0409648300159577,1.051692089327094,1.062529894248428,1.0734793839648695,1.0845417094007574]
[null,"SLOVAK REPUBLIC",0.01,-0.02,0.02,84985000000,0,37129413519,0.45649182314998837,0.46119602258030845,0.46594869931330413,0.47075035291301692,0.47560148809155073,0.4805026147621243,0.48545424809266963,0.49045690855998142,0.49551112200442649,0.50061741968521567,0.50577633833624536,0.51098842022251501,0.51625421319712572,0.5215742707588662,0.52694915211039217,0.53237942221700563,0.5378656518660393,0.54340841772685311,0.54900830241144993,0.55466589453571413,0.5603817887812832,0.5661565859580554]
[null,"UNITED STATES",0.01,-0.02,0.02,19390605000000,1333525020323.2793,13464398354600,{"$f":"Maastricht($F3206,$H3206,$G3206,I$5-2018.2,$E3206,$C3206,$D3206)/($F3206*((1+$C3206)*(1+$D3206))^(I$5-2018.2))","v":0.78599982057488516},0.79482044524147666,0.80374667780934328,0.8127799067914856,0.82192154113645355,0.83117301056397819,0.84053576590660506,0.85001127945745825,0.85960104532424209,0.86930657978960313,0.87912942167797026,0.88907113272900196,0.89913329797775854,0.90931752614173433,0.91962545001487594,0.9300587268687226,0.94061903886080245,0.95130809345042489,0.96212762382200967,0.97307938931609517,0.98416517586817642,0.99538679645551875]
[null,"NETHERLANDS",0.02,-0.02,0.02,733168000000,0,318353671076,0.45035553780140908,0.45053575210225083,0.45071603851765785,0.45089639707648849,0.45107682780761155,0.45125733073990748,0.45143790590226834,0.45161855332359779,0.45179927303281081,0.45198006505883437,0.4521609294306066,0.45234186617707745,0.45252287532720831,0.45270395690997228,0.45288511095435396,0.45306633748934971,0.45324763654396721,0.45342900814722609,0.45361045232815739,0.45379196911580361,0.45397355853921934,0.45415522062747027]
[null,"FRANCE",0.03,-0.02,0.02,2288380000000,206095977452.00977,1518396659962,0.76615197738679797,0.76179571699337822,0.75753672822390683,0.75337526246675324,0.74931159238611378,0.74534601220585817,0.74147883800057057,0.7377104079939153,0.73404108286446645,0.73047124605914038,0.72700130411437291,0.72363168698518965,0.72036284838231157,0.71719526611745621,0.71412944245698173,0.71116590448403705,0.70830520446937717,0.70554792025100976,0.70289465562284104,0.70034604073249218,0.69790273248846435,0.695565414976829]
[null,"SPAIN",0.03,-0.02,0.02,1163662000000,44321897115.902954,849904780610,0.77965236113238023,0.77356646308960553,0.76756121088106477,0.76163634270225677,0.75579160917053656,0.75002677341319024,0.74434161115884578,0.73873591083227597,0.73320947365264888,0.7277621137352801,0.72239365819694579,0.71710394726481685,0.71189283438906992,0.70676018635924254,0.70170588342438944,0.69672981941710965,0.69183190188150612,0.68701205220514783,0.682270205755101,0.67760631201810118,0.67302033474493805,0.6685122520991239]
[null,"BELGIUM",0.04,-0.02,0.02,438485000000,0,373349492529,0.85459697611408092,0.83849781800832202,0.82270194074599878,0.8072036310302183,0.79199728319291429,0.77707739716730206,0.7624385764985302,0.74807552639180752,0.73398305179729917,0.72015605553110196,0.70658953643161493,0.69327858755064253,0.68021839437857379,0.66740423310299624,0.6548314689001139,0.64249555425835359,0.63039202733354927,0.61851651033511512,0.60686470794261671,0.59543240575217493,0.58421546875213382,0.57320983982744678]
[null,"POLAND",0.04,-0.02,0.02,1982278500000,4597927564.6860352,826953250001,0.42923421982818388,0.42124427372136236,0.4134068058536936,0.40571898381818267,0.39817802938240587,0.39078121748462502,0.38352587524915144,0.37640938102060695,0.36942916341673143,0.36258270039939533,0.35586751836348213,0.3492811912433102,0.34282133963627293,0.33648562994337972,0.33027177352638687,0.3241775258812164,0.31820068582736055,0.31233909471298299,0.30659063563542738,0.30095323267685281,0.29542485015471998,0.29000349188685731]
[null,"JAPAN",0.05,-0.02,0.02,546488600000000,8557883210360.125,1025060024190000,1.8652301187301628,1.8134429075595175,1.763131118538811,1.714253495155742,1.6667699502479865,1.6206415331830617,1.5758303979659118,1.5322997722481253,1.4900139272134352,1.4489381483148547,1.4090387068395194,1.370282832277959,1.3326386854751993,1.2960753325417149,1.2605627195028919,1.226071647666245,1.1925737496862361,1.1600414663070977,1.1284480237646251,1.0977674118284384,1.0679743624667379,1.0390443291160805]
[null,"AUSTRALIA",0.06,-0.02,0.02,1798932000000,42237691623.815491,482805953000,0.30025814975265813,0.29049939901931732,0.28113486223069251,0.27215042165214648,0.26353249923445893,0.25526803670874088,0.24734447642997329,0.23974974294131496,0.23247222523236516,0.22550075966557159,0.2188246135459388,0.21243346931012394,0.20631740931190168,0.20046690118184168,0.19487278373987285,0.18952625344020729,0.18441885132886621,0.17954245049478967,0.17488924399622721,0.17045173324478965,0.16622271683020662,0.16219527976946654]
[null,"GERMANY",0.06,-0.02,0.02,3263350000000,81712691835.468262,1048500000000,0.3531613727324881,0.3415103396854981,0.3303259068790072,0.31959128775141016,0.30929033582070725,0.29940752104413415,0.28992790706622912,0.28083712932226462,0.2721213739652098,0.26376735758557834,0.25576230769466718,0.24809394394279091,0.24075046004518466,0.23372050638926778,0.22699317329794688,0.22055797492458659,0.21440483375618713,0.20852406570218768,0.20290636574716253,0.19754279414648768,0.19242476314484422,0.18754402419817587]
[null,"TURKEY",0.06,-0.02,0.02,3104906706300,194522731451.86829,690990107864,0.29571131227460018,0.28855652152497424,0.28174836092274519,0.27527550382492327,0.26912707971424049,0.26329265783732547,0.25776223146777694,0.25252620277107674,0.24757536824915011,0.2429009047432158,0.23849435597437185,0.23434761960213707,0.23045293478191339,0.22680287020304987,0.22339031258988362,0.22020845564879335,0.21725078944494466,0.214511090193022,0.21198341044683439,0.20966206967325637,0.20754164519651375,0.20561696349935324]
[null,"LUXEMBOURG",7.0000000000000007E-2,-0.02,0.02,55377600000,0,8050000000,0.15595031092265718,0.14872240217686258,0.14182948901093131,0.13525604521355267,0.12898726417466397,0.12300902553372496,0.11730786337376022,0.11187093588952909,0.1066859964615002,0.10174136607047511,9.7025906990725844E-2,9.2528997702389704E-2,8.8240508966612355E-2,8.4150781009548301E-2,8.025060176382634E-2,7.6531186118468764E-2,7.2984156130525252E-2,6.9601522153848225E-2,6.6375664842502596E-2,6.3299317988272541E-2,6.0365552153607241E-2,5.7567759063138699E-2]
[null,"FINLAND",0.08,-0.02,0.02,224278000000,0,102709172650,0.45362557188988534,0.42859558946512305,0.40494670206455313,0.38260270414262393,0.36149159499492056,0.34154534674501186,0.32269968513323116,0.30489388240101206,0.28807056160337491,0.27217551171898619,0.25715751296200506,0.24296817173280902,0.22956176467574546,0.2168950913414073,0.2049273349786539,0.19361993100779845,0.18293644275113236,0.17284244402034424,0.16330540818248698,0.15429460334702094,0.1457809933361876,0.13773714411960281]
[null,"IRELAND",0.08,-0.02,0.02,296152000000,0,119139979689,0.40043505907737614,0.37834000290757469,0.35746409949695268,0.33774007888978896,0.31910438292686033,0.30149696043732083,0.28486107373140668,0.26914311577041444,0.25429243742480578,0.24026118426379989,0.22700414235052899,0.2144785925458513,0.20264417285133338,0.19146274834782065,0.18089828831048815,0.17091675010439167,0.16148596948638669,0.15257555695992697,0.1441567998487594,0.13620256977396011,0.12868723523616793,0.12158657902132269]
[null,"CHILE",0.01,-0.01,0.02,179776238000000,24484469,29626087675000,0.18080755747299926,0.18082564154337899,0.18084372743756164,0.18086181515588418,0.18087990469868429,0.18089799606630125,0.18091608925907596,0.18093418427735103,0.18095228112147055,0.18097037979178043,0.18098848028862816,0.18100658261236299,0.18102468676333591,0.18104279274189958,0.18106090054840843,0.1810790101832187,0.18109712164668834,0.18111523493917717,0.18113335006104686,0.18115146701266083,0.18116958579438439,0.1811877064065848]
[null,"SLOVAK REPUBLIC",0.01,-0.01,0.02,84985000000,0,37129413519,0.45292868317277368,{"$f":"Maastricht($F3463,$H3463,$G3463,J$5-2018.2,$E3463,$C3463,$D3463)/($F3463*((1+$C3463)*(1+$D3463))^(J$5-2018.2))","v":0.45297398057083171},0.45301928249908163,0.45306458895797741,0.45310989994797224,0.4531552154695192,0.45320053552307143,0.45324586010908241,0.45329118922800515,0.45333652288029325,0.45338186106639983,0.45342720378677853,0.45347255104188267,0.45351790283216586,0.45356325915808177,0.45360862002008373,0.45365398541862562,0.453699355354161,0.4537447298271437,0.45379010883802745,0.45383549238726623,0.45388088047531372]
[null,"ISRAEL",0.02,-0.01,0.02,1262906300000,175094655579.74622,342129192208,0.42465083295396155,0.42340677423952583,0.42220385091781476,0.42104195732920419,0.41992099180468556,0.41884085665708992,0.41780145817269826,0.41680270660323981,0.41584451615827583,0.41492680499796969,0.41404949522624124,0.41321251288430721,0.41241578794460382,0.41165925430509431,0.41094284978395951,0.41026651611467008,0.40963019894144215,0.4090338478150749,0.40847741618916894,0.40796086141672738,0.40748414474713712,0.40704723132353193]
[null,"JAPAN",0.02,-0.01,0.02,546488600000000,8557883210360.125,1025060024190000,1.8929319564725862,1.8748765813667023,1.8569996168303593,1.8392993635809973,1.821774139152387,1.8044222777347105,1.7872421300162327,1.7702320630265331,1.7533904599813028,1.7367157201286745,1.7202062585970819,1.7038605062446317,1.687676909509966,1.6716539302646174,1.6557900456668244,1.6400837480168069,1.6245335446134814,1.6091379576126013,1.5938955238863166,1.5788047948841306,1.5638643364952431,1.5490727289122725]
[null,"FINLAND",0.03,-0.01,0.02,224278000000,0,102709172650,0.46686302527892315,0.45784350816801417,0.44899824278514672,0.44032386269015078,0.43181706648048512,0.4234746165347506,0.41529333778047517,0.40727011648570677,0.39940189907394991,0.39168569096199857,0.38411855542022016,0.37669761245485939,0.36942003771193427,0.36228306140230881,0.35528396724753236,0.34842009144604524,0.34168882165935593,0.33508759601780513,0.32861390214553804,0.32226527620431306,0.31603930195578411,0.30993360984189872]
[null,"SWEDEN",0.03,-0.01,0.02,4604205000000,196739893590.72192,971118882237,0.26679369350260579,0.2629878916631066,0.25926923681528291,0.25563618291829493,0.25208721518966698,0.24862084951543373,0.24523563187182212,0.24193013775825062,0.23870297164142565,0.23555276641032524,0.23247818284185873,0.22947790907699953,0.22655066010718861,0.22369517727081292,0.22091022775956495,0.21819460413449462,0.21554712385156746,0.21296662879654699,0.21045198482902275,0.20800208133540968,0.20561583079074561,0.20329216832912014]
[null,"BELGIUM",0.04,-0.01,0.02,438485000000,0,373349492529,0.8478135620906474,0.82343974562028766,0.79976665270035718,0.77677413820936003,0.75444263617847696,0.73275314314148887,0.7116872019633731,0.691226886133812,0.67135478451224939,0.6520539865115087,0.63330806770737058,0.61510107586185947,0.59741751734834836,0.5802423439669272,0.56356094013881808,0.54735911046893759,0.5316230676660233,0.5163394208100458,0.50149516395692095,0.48707766507082456,0.47307465527469356,0.45947421840976455]
[null,"NEW ZEALAND",0.04,-0.01,0.02,283465000000,17150717939.131012,62399000000,0.29215414575721987,0.28626283651387557,0.28056622839329798,0.27505897980310978,0.26973590530112956,0.26459197113231325,0.25962229089426747,0.25482212132764037,0.25018685822780562,0.24571203247435092,0.2413933061749915,0.2372264689206183,0.23320743414829054,0.22933223560907184,0.22559702393769759,0.22199806332115071,0.21853172826330361,0.21519450044286814,0.21198296566197414,0.20889381088277373,0.2059238213495441,0.20306987779383334]
[null,"ITALY",0.05,-0.01,0.02,1718082100000,220592346077.24219,1709502233379,1.110145801211583,1.0742784264639633,1.0398377865203545,1.0067703113667661,0.97502447310866946,0.94455070843818534,0.9153013440481077,0.88723052488079335,0.86029414510420466,0.83444978171147766,0.80965663064433557,0.7858754453444512,0.76306847764050156,0.74119942088217095,0.72023335523572851,0.70013669505904652,0.68087713827705287,0.66242361768160896,0.64474625408269581,0.62781631124056547,0.61160615251119332,0.59608919913993386]
[null,"BELGIUM",0.06,-0.01,0.02,438485000000,0,373349492529,0.83523401505603245,0.79591577573473737,0.75844842360847842,0.72274482905324788,0.68872196403015795,0.65630070900529636,0.62540566895873462,0.59596499805482617,0.56791023256606266,0.54117613166196177,0.51570052569274016,0.4914241716149611,0.4682906152229474,0.44624605986558741,0.42523924134323171,0.40522130869375989,0.38614571059058495,0.36796808708841711,0.35064616646504393,0.33413966691923375,0.31841020289616317,0.30342119582253019]
[null,"POLAND",0.06,-0.01,0.02,1982278500000,4597927564.6860352,826953250001,0.4197295896814483,0.40011001106682176,0.38141541861171957,0.36360228321900057,0.34662912504606802,0.33045641703864498,0.31504649300566606,0.30036346002151343,0.28637311495189016,0.27304286490921365,0.26034165145254712,0.2482398783558003,0.23670934277622038,0.22572316966311062,0.21525574925424185,0.20528267751460688,0.19578069937900774,0.18672765466648722,0.17810242654082872,0.16988489239727075,0.16205587706122132,0.15459710819013853]
[null,"SWEDEN",0.06,-0.01,0.02,4604205000000,196739893590.72192,971118882237,0.26214276235675282,0.252426842946118,0.24319480409927285,0.23442413513247493,0.22609338774624135,0.2181821260414413,0.21067087888863287,0.20354109453986849,0.19677509737740945,0.19035604669875844,0.18426789744215399,0.17849536276118388,0.17302387836147295,0.16783956851650103,0.16292921368350871,0.15828021964417047,0.15388058809826163,0.14971888864192165,0.1457842320653393,0.14206624490775044,0.13855504521056464,0.13524121941222317]
[null,"LATVIA",7.0000000000000007E-2,-0.01,0.02,26856599000,0,7236260373,0.27330486196510162,0.25800515620230574,0.2435619335431943,0.22992724775152859,0.21705583663884509,0.20490497181048337,0.1934343168228862,0.1826057932813048,0.17238345443340394,0.16273336583914275,0.15362349272079931,0.14502359361918182,0.13690512000300367,0.12924112149816261,0.12200615642231909,0.11517620732778161,0.10872860127233229,0.10264193455332037,9.6896001655168887E-2,9.1471728174425421E-2,8.6351107499693588E-2,8.1517141036244287E-2]
[null,"CZECH REPUBLIC",0.08,-0.01,0.02,5055029000000,0,1677257520313,0.33050600085324155,0.30911522713546813,0.28910889182142541,0.27039739227593096,0.25289692506166384,0.23652911060761669,0.22122064216948809,0.20690295750980925,0.19351193182735618,0.18098759056056504,0.16927384077868035,0.15831821995761347,0.14807166101535116,0.13848827255457458,0.12952513332825902,0.12114210000772448,0.11330162739218524,0.10596860025456906,9.9110176070491052E-2,9.2695637926011057E-2,8.6696256945390057E-2,8.1085163622699269E-2]
[null,"IRELAND",0.08,-0.01,0.02,296152000000,0,119139979689,0.39732536247087386,0.37160995367646349,0.34755887923350481,0.32506442128086871,0.30402583359602386,0.28434889038161598,0.26594546425515891,0.24873313155177598,0.23263480317225588,0.21757837932309745,0.20349642660222358,0.19032587598412229,0.17800774035177916,0.16648685031030594,0.15571160709905155,0.14563375149555885,0.13620814767635508,0.1273925810665498,0.11914756927286738,0.11143618525333644,0.1042238919316652,9.7478387515586615E-2]
[null,"AUSTRALIA",0.01,0,0.02,1798932000000,42237691623.815491,482805953000,0.30574644008789503,0.30296456185996956,0.30021022698083449,0.29748316274406711,0.2947830991433073,0.29210976884552531,0.28946290716455303,0.28684225203487751,0.28424754398569385,0.28167852611521499,0.27913494406523592,0.2766165459959497,0.27412308256101281,0.27165430688285752,0.2692099745282483,0.2667898434840808,0.26439367413341991,0.2620212292317754,0.25967227388361253,0.25734657551909484,0.25504390387105758,0.25276403095220873]
[null,"NETHERLANDS",0.01,0,0.02,733168000000,0,318353671076,0.44677378070386031,0.44235027792461512,0.43797057220258911,0.43363422990355366,0.42934082168668675,0.42508992246206617,0.42088111134858025,0.41671397163225776,0.41258809072500763,0.40850306012376991,0.40445847537006924,0.40045393600996954,0.39648904555442521,0.39256341144002505,0.38867664499012378,0.38482836137636012,0.38101817958055462,0.37724572235698478,0.37351061619503445,0.36981249128221227,0.36615098146753694,0.36252572422528412]
[null,"IRELAND",0.02,0,0.02,296152000000,0,119139979689,0.41197039281114972,0.40389254197171637,0.3959730803644278,0.38820890231806643,0.38059696305692786,0.37313427750679201,0.36581791912430589,0.35864501874931953,0.35161276347972503,0.34471839556835782,0.33795921134152734,0.33133256013875229,0.32483584327328652,0.31846651301302598,0.31222207158139798,0.30610007017784119,0.30009810801749137,0.29421383138969737,0.28844493273499744,0.28278914974019359,0.27724426445117017,0.27180810240310804]
[null,"AUSTRALIA",0.03,0,0.02,1798932000000,42237691623.815491,482805953000,0.30162283022882397,0.29355994930763385,0.28573190957832206,0.2781318710061747,0.27075319278078902,0.26358942751342418,0.2566343156033612,0.24988177976834863,0.24332591973435586,0.23696100707999393,0.2307814802310989,0.22478193960110368,0.21895714287295298,0.21330200041843775,0.20781157085094723,0.20248105670775254,0.19730580025804903,0.19228127943309406,0.18740310387488537,0.1826670110999255,0.17806886277472178,0.1736046410997667]
[null,"FINLAND",0.03,0,0.02,224278000000,0,102709172650,0.46325249966500959,0.44975970841263163,0.43665991108022484,0.42394166124293675,0.41159384586692893,0.39960567559896004,0.3879666753387962,0.37666667508620988,0.36569580105457267,0.35504446704327441,0.34470336606143154,0.33466346219556453,0.32491598271414029,0.31545241040207794,0.30626447611852231,0.29734415157138083,0.28868364230231147,0.2802753808760306,0.27211202026799086,0.26418642744465126,0.2564916771307294,0.24902104575798972]
[null,"SLOVENIA",0.03,0,0.02,43278100000,0,29984774173,0.69264802184126317,0.67247380761287789,0.65288719185716293,0.63387106005549798,0.61540879617038646,0.59748426812658872,0.58008181371513468,0.56318622690789777,0.54678274457077447,0.5308570335638586,0.5153951782173386,0.50038366817217339,0.48580938657492556,0.47165959861643253,0.4579219404043034,0.44458440815951789,0.43163534772768725,0.41906344439581283,0.40685771300564355,0.39500748835499366,0.38350241587863471,0.37233244260061621]
[null,"MEXICO",0.04,0,0.02,21766928000000,1473084969603,5916304363923,0.34718366527256056,0.33655993434057363,0.32634480844443137,0.31652257200583306,0.30707811389179618,0.29799690416676078,0.28926497173884202,0.28086888286584333,0.27279572048795997,0.26503306435537977,{"$f":"Maastricht($F3820,$H3820,$G3820,S$5-2018.2,$E3820,$C3820,$D3820)/($F3820*((1+$C3820)*(1+$D3820))^(S$5-2018.2))","v":0.25756897192020645},0.2503919599633091,0.24349098692783086,0.23685543593217875,0.23047509843635941,0.22434015853653308,0.2184411778636231,0.21276908106274819,0.20731514183113769,0.2020709694930507,0.19702849609104392,0.19217996397372969]
[null,"NORWAY",0.04,0,0.02,3279364000000,0,487000000000,0.15991718808428051,0.1537665270041168,0.14785242981165075,0.14216579789581804,0.1366978825921327,0.13144027172320452,0.12638487665692741,0.1215239198624302,0.11684992294464444,0.11235569513908117,0.10803432224911652,0.10387915600876586,9.9883803854582578E-2,9.6042119090944789E-2,9.2348191433600763E-2,8.879633791692379E-2,8.5381094150888265E-2,8.209720591431563E-2,7.8939621071457342E-2,7.5903481799478215E-2,7.2984117114882882E-2,7.0177035687387382E-2]
[null,"GREECE",0.05,0,0.02,177735300000,0,66381259615,0.37518679185173398,0.35732075414450942,0.34030548013762807,0.32410045727393144,0.30866710216564902,0.29396866872918948,0.27997016069446617,0.26663824828044397,0.25394118883851807,0.24184875127477909,0.23033214407121816,0.2193639467344935,0.20891804450904139,0.19896956619908704,0.18949482495151143,0.18047126185858234,{"$f":"Maastricht($F3844,$H3844,$G3844,Y$5-2018.2,$E3844,$C3844,$D3844)/($F3844*((1+$C3844)*(1+$D3844))^(Y$5-2018.2))","v":0.17187739224626888},0.16369275452025606,0.15589786144786291,0.14847415375986941,0.1414039559617804,0.13467043424931466]
[null,"AUSTRALIA",0.06,0,0.02,1798932000000,42237691623.815491,482805953000,0.29570183422408902,0.28036934583702239,0.26590473415110955,0.25225887407005981,0.23938542116340894,0.22724065427034215,0.21578332701273201,0.20497452771309976,0.19477754724174859,0.18515775434424747,0.1760824780258502,0.16752089659339997,0.15944393297788084,0.15182415598210813,0.14463568711817157,0.13785411271823142,0.1314564010201747,0.12542082394653625,0.11972688331102829,0.11435524120205855,0.10928765430680404,0.10450691195279035]
[null,"NORWAY",0.06,0,0.02,3279364000000,0,487000000000,0.15774072316581306,0.14881200298661701,0.14038868206284622,0.13244215288947758,0.12494542725422411,0.1178730445794567,0.11120098545231763,0.10490659004935625,9.8968481178637976E-2,9.3366491677960337E-2,8.8081595922604089E-2,8.3095845210003863E-2,7.8392306801890438E-2,7.3955006416877772E-2,6.9768873978186569E-2,6.581969243225147E-2,6.2094049464388179E-2,5.8579291947536014E-2,5.5263482969373598E-2,5.213536129186188E-2,4.9184303105530076E-2,4.6400285948613271E-2]
[null,"GREECE",7.0000000000000007E-2,0,0.02,177735300000,0,66381259615,{"$f":"Maastricht($F3910,$H3910,$G3910,I$5-2018.2,$E3910,$C3910,$D3910)/($F3910*((1+$C3910)*(1+$D3910))^(I$5-2018.2))","v":0.36980565927746062},0.34561276567987065,0.32300258474754262,0.30187157453041369,0.28212296685085392,0.26366632415967656,0.24641712538287527,0.23029637886250018,0.21523026061915904,0.20114977627958786,0.18799044512111016,0.17569200478608424,0.16419813531409741,0.15345620122812842,0.143417010493578,0.13403458924633455,0.12526597125825656,0.11707100117594071,0.10941215063172029,0.1022543463847853,9.5564809705406831E-2,8.931290626673534E-2]
[null,"LATVIA",7.0000000000000007E-2,0,0.02,26856599000,0,7236260373,0.27124435635115202,0.25349939845902147,0.23691532566263684,0.22141619220807185,0.20693102075520731,0.19339347734131526,0.18074156760870583,0.1689173529053325,0.15786668495825465,0.14753895790491089,0.13788687654664569,0.12886623976322026,0.12043573809646753,0.11255676457613788,0.1051932379216242,9.8311437309929153E-2,9.1879847953204793E-2,8.5869016778696072E-2,8.0251417550183238E-2,7.500132481325536E-2,7.0094696087154532E-2,6.5509061763695822E-2]
[null,"DENMARK",0.08,0,0.02,2145114000000,42145490246.966553,606587952354,0.30160467822944448,0.28080082539719481,0.26153799870066624,0.24370204805573242,0.22718727894005297,0.2118958260551646,0.19773707338397165,0.18462711720694117,0.17248826889487587,0.16124859453185247,0.15084148864016411,0.14120527948119344,0.13228286359325761,0.12402136740072449,0.11637183388911969,0.10928893248948562,0.10273069045278742,9.6658244122511339E-2,9.1035608631514928E-2,8.5829464658370089E-2,8.1008960979532321E-2,7.6545531647275122E-2]
[null,"SWITZERLAND",0.08,0,0.02,668149500000,0,77043543000,0.12442354288501709,0.1152069841527945,0.10667313347480969,9.8771419884083056E-2,9.1455018411188013E-2,8.4680572602951865E-2,7.8407937595325772E-2,7.2599942217894245E-2,6.7222168720272452E-2,6.2242748815067077E-2,5.76321748287658E-2,5.336312484144981E-2,4.9410300779120189E-2,4.5750278499185365E-2,4.236136898072719E-2,3.9223489796969609E-2,3.6318046108305191E-2,3.3627820470652957E-2,3.1136870806160143E-2,2.8830435931629754E-2,2.6694848084842369E-2,2.4717451930409601E-2]
[null,"UNITED STATES",0.08,0,0.02,19390605000000,1333525020323.2793,13464398354600,0.73777818339936774,0.68833573437780771,0.64255568898747317,0.6001667580704968,0.56091774796218552,0.52457607193597122,0.49092637191169863,0.45976924225959453,0.43092004813727586,0.40420783135735122,0.37947429730186533,0.35657287688011924,0.33536785797109503,0.31573358120348011,0.29755369530754028,0.28072046762611452,0.26513414569886851,0.25070236613660357,0.23733960728265466,0.22496668241788709,0.2135102705060653,0.20290248169882291]
[null,"NETHERLANDS",0.01,0.01,0.02,733168000000,0,318353671076,0.44335831941437159,0.43462240899360122,0.42605863052014631,0.41766359231462236,0.40943396952712707,0.40136650282043634,0.39345799707914553,0.38570532014424613,0.37810540157263617,0.3706552314210726,0.36335185905408546,0.35619239197538033,0.34917399468226679,0.34229388754265933,0.3355493456942058,0.32893769796510713,0.32245632581620143,0.31610266230389322,0.30987419106351655,0.30376844531273062,0.29778300687455211,0.29191550521963738]
[null,"IRELAND",0.02,0.01,0.02,296152000000,0,119139979689,0.40883087594867884,0.3968461230330807,0.3852126995079409,0.37392030625892148,0.36295894608709128,0.35231891485836858,0.34199079291241369,0.33196543672336798,0.32223397080505534,0.31278777985348022,0.30361850111966626,0.29471801700608263,0.28607844788010345,0.27769214509813966,0.26955168423426484,0.26164985850734307,0.2539796724008378,0.24653433546965423,0.23930725632853253,0.23229203681666913,0.22548246633340041,0.21887251633993443]
[null,"UNITED KINGDOM",0.02,0.01,0.02,2037638000000,412308842683.54565,1197583906560,0.79071477336254159,0.77151318151850767,0.75283509264904525,0.73466555038248293,0.71699003292766028,0.69979444037256033,0.68306508235489916,0.66678866609377485,0.65095228477179312,0.63554340625740025,0.62054986215745356,0.60595983719035285,0.59176185887033794,0.57794478749383538,0.56449780641900249,0.55141041262987822,0.53867240757679957,0.52627388828498944,0.51420523872345858,0.50245712142659082,0.49102046936101235,0.47988647803055307]
[null,"DENMARK",0.03,0.01,0.02,2145114000000,42145490246.966553,606587952354,{"$f":"Maastricht($F4038,$H4038,$G4038,I$5-2018.2,$E4038,$C4038,$D4038)/($F4038*((1+$C4038)*(1+$D4038))^(I$5-2018.2))","v":0.30949482548435558},0.29809814290624037,0.28713708528129067,0.2765948351208572,0.26645522585069503,0.25670271660100219,0.24732236797300444,0.23829981874425879,0.22962126347630993,0.22127343098974636,0.21324356367305225,0.20551939759295698,0.19808914337523306,0.19094146782609672,0.18406547626552228,0.17745069554489104,0.1710870577224656,0.1649648843712069,0.15907487149443744,0.15340807502580481,0.14795589689091029,0.14271007160884533]
[null,"SPAIN",0.03,0.01,0.02,1163662000000,44321897115.902954,849904780610,0.76145206804659982,0.73306740108868729,0.7057713020763573,0.67952171028203778,0.65427819328097936,0.63000188388341349,0.60665541950977886,0.58420288391437569,0.56260975116647194,0.54184283180141457,0.52187022105768066,0.5026612491190644,0.48418643328432204,0.46641743198961166,0.44932700061195113,0.43288894898470043,0.41707810055874989,0.40187025314565999,0.3872421411814726,0.37317139945228417,0.35963652822495568,0.34661685972852696]
[null,"JAPAN",0.04,0.01,0.02,546488600000000,8557883210360.125,1025060024190000,1.8349080787788277,1.7474628434436503,1.6642074719790554,1.5849409860100403,1.5094720498707062,1.4376185079362152,1.3692069441542984,1.3040722627111418,1.2420572888175918,1.1830123886502681,1.1267951075285045,1.0732698254521267,1.0223074291670662,0.97378499996578027,0.92758551646749166,0.88359757165948982,0.8417151035152296,0.80183713853778427,0.76386754760847431,0.72771481355025192,0.69329180984374139,0.66051558996081905]
[null,"CZECH REPUBLIC",0.05,0.01,0.02,5055029000000,0,1677257520313,0.33256839772128655,{"$f":"Maastricht($F4103,$H4103,$G4103,J$5-2018.2,$E4103,$C4103,$D4103)/($F4103*((1+$C4103)*(1+$D4103))^(J$5-2018.2))","v":0.31359584886495756},0.29570565663833803,0.27883607415213396,0.26292887708829232,0.24792916274237836,0.23378516053029549,0.22044805330532344,0.20787180886876325,0.19601302109265747,0.18483076010623053,0.1742864310289774,0.1643436407628264,0.15496807238361754,0.14612736669836637,0.13779101055951568,0.12993023155069844,0.12251789868052655,0.11552842874165636,0.10893769801193433,0.10272295899286593,9.6862761898034819E-2]
[null,"GERMANY",0.05,0.01,0.02,3263350000000,81712691835.468262,1048500000000,0.34743344130030712,0.32884076513541899,0.31129661696339461,0.29474130014077959,0.27911852243999369,0.26437520184410246,0.2504612834205987,0.23732956664215668,0.22493554255837353,0.21323724025651614,0.20219508208134881,0.19177174711435074,0.18193204244113725,0.17264278176278139,0.16387267093207633,0.15559220001968307,0.14777354153764341,0.14039045446898998,0.13341819377222625,0.12683342504834208,0.12061414407585255,0.11473960093614596]
[null,"TURKEY",0.05,0.01,0.02,3104906706300,194522731451.86829,690990107864,0.29062492532101364,0.27714788021021725,0.26440896145031528,0.25236636414978986,0.24098066531462795,0.23021468799431175,0.22003337317778793,{"$f":"Maastricht($F4128,$H4128,$G4128,P$5-2018.2,$E4128,$C4128,$D4128)/($F4128*((1+$C4128)*(1+$D4128))^(P$5-2018.2))","v":0.21040365899729549},0.20129436682315213,0.19267609385638287,0.18452111184850098,0.17680327159889869,0.16949791290024671,0.16258177962110357,0.15603293963266743,0.14983070930332165,0.14395558230039077,0.13838916245338914,0.13311410044706309,0.12811403412574396,0.12337353220299574,0.11887804118229188]
[null,"NORWAY",0.06,0.01,0.02,3279364000000,0,487000000000,0.15661690835905778,0.14628891122646998,0.13664198694794502,0.12763122263024942,0.11921466713081395,0.11135313574707077,0.10401002778542009,9.7151156160489527E-2,9.0744588231355824E-2,8.4760497133715515E-2,7.9171022915856065E-2,7.3950142831922347E-2,6.9073550188606725E-2,6.4518541181213071E-2,6.0263909192240873E-2,5.6289846060378179E-2,5.2577849860244885E-2,4.9110638763539029E-2,4.5872070580552052E-2,4.2847067607465018E-2,4.0021546429539527E-2,3.7382352353390186E-2]
[null,"HUNGARY",7.0000000000000007E-2,0.01,0.02,38183290000000,0,20920570570287,0.53091560986900987,0.4912701118432598,0.45458509470089736,0.42063948801785639,0.38922872954368126,0.36016353247310195,0.33326874477015084,0.30838229367090847,0.28535420900426434,0.2640457194450489,0.2443284162533996,0.22608347946090457,0.20920096184038545,0.19357912634439295,0.17912383301970292,0.16574797170325062,0.1533709370808278,0.1419181429451539,0.13132057272615333,0.12151436358485548,0.11244042156459284,0.1040440654803302]
[null,"KOREA",7.0000000000000007E-2,0.01,0.02,1730398600000000,11156891545724.75,630948525174672,0.36508789833657418,0.33825871538992952,0.31342867973283767,0.29044854987417784,0.26918022833486716,0.2494959294860491,0.23127740952794229,0.21441525396907191,0.19880821831211015,0.18436261797318457,0.17099176375820477,0.15861543949429011,0.14715941866841681,0.13655501716046611,0.1267386793753679,0.11765159528030104,0.10923934603915275,0.10145157610877037,9.4241689821002922E-2,8.7566570622085296E-2,8.1386321277454751E-2,7.566402347643153E-2]
[null,"CHILE",0.08,0.01,0.02,179776238000000,24484469,29626087675000,0.16972563521516804,0.15559740296052901,0.14264522806797292,0.13077121357443938,0.11988561162232587,0.10990614511444299,0.10075738583553537,9.2370184339997261E-2,8.4681147296680123E-2,7.7632158340384533E-2,7.1169938808468017E-2,6.524564504246598E-2,5.9814499210992828E-2,5.4835450863557088E-2,5.0270866657197641E-2,4.6086245910789199E-2,4.2249959837078681E-2,3.8733012481479395E-2,3.5508821560715935E-2,{"$f":"Maastricht($F4201,$H4201,$G4201,AB$5-2018.2,$E4201,$C4201,$D4201)/($F4201*((1+$C4201)*(1+$D4201))^(AB$5-2018.2))","v":3.2553017544823711E-2},2.9843259463895797E-2,2.735906604738152E-2]
[null,"SLOVAK REPUBLIC",0.08,0.01,0.02,84985000000,0,37129413519,0.42354888300661309,0.38829197195325815,0.35596990461428141,0.32633837973439805,0.29917343209974151,0.27426973973206958,0.25143907199492999,0.2305088668820407,0.21132092673454406,0.19373022252891831,0.1776037976979449,0.16281976319943614,0.14926637623710684,0.13684119567024827,0.12545030772850044,0.11500761617941002,0.10543419158361754,9.6657674719121331E-2,8.8611729665494438E-2,8.1235542414277981E-2,7.4473361215876402E-2,6.8274075188738917E-2]
[null,"LATVIA",0.01,0.02,0.02,26856599000,0,7236260373,0.27910308111219384,0.27092125908774484,0.26297928469010368,0.25527012685896305,0.24778696064741118,0.24052316117978181,0.2334722977866257,0.22662812831161494,0.21998459358533773,0.21353581206109273,0.20727607460793313,0.20119983945635136,0.195301727292129,0.18957651649400994,0.1840191385109784,0.17862467337505181,0.17338834534561429,0.16830551868143492,0.16337169353662875,0.15858250197692558,0.15393370411272142,0.14942118434548768]
[null,"CANADA",0.02,0.02,0.02,2144395000000,58672401543.262695,640752874006,0.33243683760097309,0.32007182388376365,0.3081762937417854,0.29673222567282848,0.28572229387123954,0.27512984129357626,0.2649388537685779,0.25513393511093169,0.24570028319988713,0.23662366698528065,0.22789040438498878,0.21948734103922152,0.21140182988841322,0.20362171154275613,0.1961352954126632,0.18893134157063937,0.18199904331618516,0.17532801041645796,0.16890825299647647,0.16273016605366916,0.15678451457254705,0.15106241921622035]
[null,"FINLAND",0.02,0.02,0.02,224278000000,0,102709172650,0.4596722656561959,0.44182263134967015,0.42466612009772226,0.40817581708739165,0.39232585264070707,0.37709136163082185,0.36244844447406943,0.34837412963674491,0.33484633759779403,0.3218438462108747,0.30934625741145211,0.29733396521669747,0.28578812496799066,0.2746906237677727,0.26402405206437207,0.25377167634022685,0.24391741286065635,0.23444580244199961,0.22534198619953824,0.21659168223715708,0.20818116324217326,0.20009723495018578]
[null,"UNITED STATES",0.02,0.02,0.02,19390605000000,1333525020323.2793,13464398354600,0.75643534298155879,{"$f":"Maastricht($F4295,$H4295,$G4295,J$5-2018.2,$E4295,$C4295,$D4295)/($F4295*((1+$C4295)*(1+$D4295))^(J$5-2018.2))","v":0.72839144228684793},0.70141045365871901,0.67545161403944998,0.65047573322870123,0.62644513300405402,0.60332358860171775,0.58107627246583615,0.55966970017837336,0.53907167848497584,0.51925125533549599,0.50017867186101117,0.48182531621221425,0.46416367918695967,0.44716731157755824,0.43081078317110433,0.41506964333870949,0.39992038315200479,0.38534039896766809,0.37130795742302963,0.3578021617880211,0.34480291962085574]
[null,"NETHERLANDS",0.03,0.02,0.02,733168000000,0,318353671076,0.43340384342162919,0.41252983382984021,0.3926611782122979,0.3737494557512831,0.35574857771871604,0.33861467515583105,0.32230599196252713,0.30678278313585294,0.29200721790962592,0.27794328755913378,0.26455671764623429,0.25181488449099021,0.2396867356662766,0.22814271432160349,0.21715468715172612,0.20669587583450044,0.19674079177089321,0.18726517396810699,0.17824592991443658,0.16966107930176713,0.16148970045856378,0.15371187936280581]
[null,"SLOVENIA",0.03,0.02,0.02,43278100000,0,29984774173,0.68201295827601249,0.64916519919666238,0.61789948524334892,0.58813962044864754,0.55981307866804442,0.53285082683042484,0.50718715670133729,0.48275952474903605,0.45950839972304974,0.43737711757381476,0.41631174335980842,0.39626093980564292,0.37717584219078898,0.35900993926402913,0.34171895989342194,0.3252607651755397,0.30959524574104286,0.29468422400632294,0.28049136113299356,0.26698206846848799,0.25412342325193982,0.2418840883799161]
[null,"ITALY",0.04,0.02,0.02,1718082100000,220592346077.24219,1709502233379,1.0915500535488718,1.0338240874667546,0.97931186567661666,0.92783105114263509,0.87920972105863338,0.83328577066898202,0.78990635124562347,0.74892734026383279,0.71021284193150536,0.67363471633251593,0.63907213554438558,0.6064111651844718,0.57554436992749025,0.54637044162068771,0.51879384870171674,0.49272450569847809,0.46807746166015701,0.44477260643463373,0.42273439376961969,0.4018915802734811,0.38217697932695988,0.36352722908908641]
[null,"BELGIUM",0.05,0.02,0.02,438485000000,0,373349492529,0.82198924629535342,0.76749696199379491,0.71661714471876281,0.66911031252919018,0.62475285950437898,0.58333600327206259,0.54466480230818148,0.50855723838298916,0.47484335983472364,0.44336448163839742,0.41397243850457266,0.38652888749259812,0.36090465685583389,0.33697913805399987,0.31463971807096147,0.29378124936597705,0.27430555496356401,0.25612096635253406,0.23914189201917271,0.223288414583728,0.20848591464400365,0.194664719555559]
[null,"SPAIN",0.05,0.02,0.02,1163662000000,44321897115.902954,849904780610,0.7448933019472781,0.69730066683994907,0.65282802623080372,0.61126923345294049,0.57243179447400716,0.53613596308398659,0.50221389606068056,0.47050886433688183,0.44087451645680176,0.41317419085543178,0.38728027372430562,0.36307359944169021,0.34044289074556378,0.31928423601479616,0.29950060119860028,0.28100137409739573,0.26370193885049181,0.24752327862816734,0.23239160465847031,0.21823800984300365,0.20499814533169508,0.19261191853460283]
[null,"UNITED STATES",0.05,0.02,0.02,19390605000000,1333525020323.2793,13464398354600,0.74104877568455974,0.69515245377293289,0.65223540868406082,0.61210137656344465,0.57456708016156977,0.53946136838798064,0.50662441289769289,0.47590695792927179,0.4471696198645343,0.42028223321384578,0.39512323994948578,0.37157911931356891,0.34954385541750138,0.3289184401278139,0.30961040889928548,0.29153340737133343,0.27460678668842825,0.25875522564047709,0.24390837784534272,0.23000054231351913,0.2169703558450283,0.20476050581135014]
[null,"NEW ZEALAND",0.06,0.02,0.02,283465000000,17150717939.131012,62399000000,0.28251882625156216,0.26480655638167799,0.248355775733588,0.23307309197998702,0.21887210029411824,0.20567285909448313,0.19340140515187348,0.18198930510274841,0.17137324063497122,0.16149462481724472,0.15229924723348731,0.14373694575903209,0.13576130297798278,0.12832936539130937,0.12140138370423249,0.11494057260997576,0.10891288860584154,0.10328682448751431,9.8033219269188482E-2,9.3125082371171217E-2,8.8537431003602118E-2,8.4247139755389361E-2]
[null,"GERMANY",7.0000000000000007E-2,0.02,0.02,3263350000000,81712691835.468262,1048500000000,0.3402936110606013,0.31345455947397038,0.28883063111306817,0.26623695690205573,0.24550413723867204,0.22647694673838281,0.20901314744576074,0.1929824014295333,0.17826527443844012,0.16475232299204587,0.15234325791928111,0.14094617794263553,0.13047686744206899,0.12085815302395279,0.11201931397045793,0.10389554205721745,9.6427446604964134E-2,8.9560600977071941E-2,8.3245127052163193E-2,7.7435314491609494E-2,7.2089271888077802E-2,6.7168607125295057E-2]
[null,"TURKEY",7.0000000000000007E-2,0.02,0.02,3104906706300,194522731451.86829,690990107864,0.28536950903506136,0.26566410597484408,0.24752672796607991,0.23082767182709837,0.21544806484355011,0.20127895838370335,0.18822049740736058,0.17618115951287397,0.16507705769898129,0.15483130150585075,0.14537341164655573,0.13663878364960907,0.12856819640830885,0.12110736187635798,0.11420651246414337,0.10782002297861205,0.10190606421406766,9.6426285543456003E-2,9.1345524081666379E-2,8.6631538195746455E-2,8.2254763323265909E-2,7.8188088230800104E-2]
[null,"CHILE",0.08,0.02,0.02,179776238000000,24484469,29626087675000,0.16851875725427509,0.15297636991974495,0.13886744874429954,0.12605978588733766,0.11443336696914651,0.10387924647429368,9.4298526875983377E-2,8.560143191524687E-2,7.7706465351115292E-2,7.053964729883036E-2,6.4033821000187938E-2,5.8128023530095614E-2,5.2766914542539643E-2,4.790025770301707E-2,4.3482449948187125E-2,3.947209416166212E-2,3.5831611261689975E-2,3.2526888065789621E-2,2.9526957632649561E-2,2.6803709085928211E-2,2.4331624200855551E-2,2.2087538285316666E-2]
[null,"PORTUGAL",0.08,0.02,0.02,193785000000,0,149690439712,0.73091558555471414,0.66350361796905888,0.60230902139529652,0.54675837091076296,0.49633112827774417,0.45055476423179386,0.40900033063888325,0.37127844103021346,0.33703562185023,0.30595100022715149,0.27773329722871404,0.25211809842838967,0.22886537620587297,0.20775724056451789,0.1885958973897221,0.17120179501608754,0.15541194173573672,0.14107837848196864,0.12806679237651475,0.1162552581486154,0.10553309563236689,9.5799832636498647E-2]
[null,"IRELAND",0.01,0.03,0.02,296152000000,0,119139979689,0.40577678853718285,0.39005747239948463,0.37494710410408977,0.36042209372689588,0.34645976518974897,0.33303832085912621,0.32013680751622242,0.30773508364531621,0.2958137879893456,0.28435430932360434,0.27333875740036945,0.26274993501909971,0.25257131117860204,0.24278699526925124,0.23338171226497281,0.22434077887625956,0.21565008062699181,0.20729604981927505,0.1992656443518937,0.19154632735931337,0.18412604763944379,0.17699322083960758]
[null,"CHILE",0.02,0.03,0.02,179776238000000,24484469,29626087675000,0.17441360003947606,0.16601332854406073,0.15801763886128478,0.15040704513807956,0.14316300001756141,0.13626784943828563,0.12970478961050055,0.12345782606455287,0.11751173467164223,0.11185202454193161,0.10646490270959422,0.10133724051873284,9.6456541628252485E-2,9.1810911557712996E-2,8.7389028699943222E-2,8.3180116729773379E-2,7.9173918341644112E-2,7.5360670252090214E-2,7.1731079406178261E-2,6.8276300329912484E-2,6.498791357341592E-2,6.1857905192351167E-2]
[null,"FINLAND",0.02,0.03,0.02,224278000000,0,102709172650,0.45622290878449345,{"$f":"Maastricht($F4534,$H4534,$G4534,J$5-2018.2,$E4534,$C4534,$D4534)/($F4534*((1+$C4534)*(1+$D4534))^(J$5-2018.2))","v":0.43424986558585033},0.41333510906705728,0.39342766901490323,0.37447903009223604,0.35644301360387975,0.33927566495705286,0.32293514654202637,0.30738163577196498,0.29257722803347125,0.27848584431131856,0.26507314326224879,0.2523064375235568,0.24015461405250033,0.22858805830239889,0.21757858205063674,0.20709935470268104,0.19712483790470309,0.18763072330544747,0.17859387331567433,0.16999226472080176,0.16180493500932969]
[null,"UNITED KINGDOM",0.02,0.03,0.02,2037638000000,412308842683.54565,1197583906560,0.77865783631967411,0.74499662480591111,0.71284475561029703,0.68213279301968288,0.65279455063722702,0.62476693765017466,0.59798981242131299,0.57240584305372355,0.54796037459525138,0.52460130256511439,0.50227895250030541,0.48094596523394045,0.46055718763150699,0.44106956852411011,0.42244205959031872,0.40463552095012467,0.38761263124586287,0.37133780199573219,0.35577709601582952,0.34089814971639198,0.32667009908724903,0.31306350919635229]
[null,"MEXICO",0.03,0.03,0.02,21766928000000,1473084969603,5916304363923,0.34141718857619557,0.32377979231823822,0.30709772814436503,0.29131781996675715,0.27638989575999084,0.26226661652709932,0.24890331504256885,0.23625784381223111,0.22429043172212751,0.21296354887869093,0.20224177917112632,0.19209170011376772,0.1824817695515446,0.1733822188355891,0.1647649520985468,0.156603451280386,0.14887268657552372,0.14154903199095156,0.13461018572283556,0.12803509507582889,0.12180388566514334,0.11589779465632248]
[null,"FINLAND",0.04,0.03,0.02,224278000000,0,102709172650,0.44943712304276046,0.41956415519301843,0.39167676922425165,0.36564298844683679,0.34133960833349208,0.31865161345546311,0.29747163317350922,0.27769943350775689,0.2592414427816998,0.24201030879546281,0.22592448543265756,0.21090784674445251,0.19688932668451503,0.1838025827898758,0.17158568221609016,0.16018080864086087,0.14953398864904857,0.1395948363041902,0.13031631469771301,0.12165451334737962,0.11356844039150446,0.10601982859550452]
[null,"ITALY",0.04,0.03,0.02,1718082100000,220592346077.24219,1709502233379,1.0831885777387449,1.0159445624522601,0.95303165752403851,0.89416601682284425,0.83908254332689403,0.78753364633767553,0.7392880811990451,0.6941298660405878,0.65185727042844432,0.61228187114683064,0.5752276706508952,0.54053027402788489,0.50803612058021896,{"$f":"Maastricht($F4607,$H4607,$G4607,V$5-2018.2,$E4607,$C4607,$D4607)/($F4607*((1+$C4607)*(1+$D4607))^(V$5-2018.2))","v":0.47760176640232105},0.4490932145641382,0.42238528973934147,0.39736105432630331,0.37391126330608898,0.35193385526480681,0.33133347717859585,0.3120210407191088,0.29391330798632115]
[null,"CHILE",0.05,0.03,0.02,179776238000000,24484469,29626087675000,0.17078225561846283,0.15791240217892366,0.14601239880095832,0.13500915923972889,0.12483510490529537,0.11542774981511858,0.1067293168238356,9.8686382773305922E-2,9.1249550383546624E-2,8.4373144869408098E-2,7.8014933419700755E-2,7.2135865815897593E-2,6.6699834597369737E-2,6.1673453300161656E-2,5.7025851407315108E-2,5.2728484751387361E-2,4.8754960204713232E-2,4.5080873580710584E-2,4.168365975066736E-2,3.854245405547272E-2,3.5637964161124011E-2,3.2952351570984764E-2]
[null,"NORWAY",0.05,0.03,0.02,3279364000000,0,487000000000,0.15548198439479768,0.14376512657863955,0.13293123123313871,0.1229137598087274,0.11365118798772758,0.10508662782036761,9.7167478335984853E-2,8.9845102483573594E-2,8.3074528417543758E-2,7.6814173294076513E-2,7.1025587881716604E-2,6.5673220417675995E-2,6.0724198259524735E-2,5.6148125991238751E-2,5.1916898743632693E-2,4.8004529582646963E-2,4.4386989905360101E-2,4.1042061863485989E-2,3.7949201907985189E-2,3.5089414616722311E-2,3.2445136030256422E-2,3.0000125779247717E-2]
[null,"ITALY",0.06,0.03,0.02,1718082100000,220592346077.24219,1709502233379,1.0689756396668402,0.9860910738920412,0.90997177629290493,0.84005484934137842,0.77582455181310273,0.7168083388575941,0.66257323487795194,0.61272251124129606,0.56689264319350596,0.52475052250642051,0.48599090435907633,0.45033406876207616,0.4175236784896918,0.38732481700065258,0.35952219121740076,0.33391848530566637,0.31033285276132772,0.28859953517867415,0.26856659705161617,0.25009476685463305,0.23305637547022579,0.21733438378067399]
[null,"LATVIA",0.06,0.03,0.02,26856599000,0,7236260373,0.26715897294896962,0.24469589022620494,0.22412153345503291,0.20527709603868188,0.18801712405081689,0.17220839352520317,0.15772888214435168,0.14446682738995389,0.13231986388528477,0.12119423327100637,0.11100406051566804,0.10167069107498444,9.3122083783645754E-2,8.5292254793593827E-2,7.8120768266709856E-2,7.1552269890739914E-2,6.5536059617823703E-2,6.0025700327737394E-2,5.4978659395253149E-2,5.0355980394992811E-2,4.6121982409775428E-2,4.2243984621519896E-2]
[null,"GERMANY",7.0000000000000007E-2,0.03,0.02,3263350000000,81712691835.468262,1048500000000,0.3377728709630205,0.30811192569390566,0.28115131114117942,0.25664224854950607,0.23435896606145776,0.21409656850172881,0.19566910447317104,0.17890781248641743,0.1636595295381541,0.14978524708952018,0.13715880079020529,0.12566568155875105,0.11520195677731553,0.105673291400586,9.6994059723470444E-2,8.9086539409604898E-2,8.1880180160688973E-2,7.5310940112565353E-2,6.9320683684467921E-2,6.3856635189033367E-2,5.8870883038004328E-2,5.4319929857029936E-2]
[null,"SWITZERLAND",7.0000000000000007E-2,0.03,0.02,668149500000,0,77043543000,0.12268068528605604,0.11131538452595682,0.10100298024313294,9.1645930716933971E-2,8.3155730620573423E-2,7.5452073877663936E-2,6.8462094072828161E-2,6.2119675231674214E-2,5.6364826451024599E-2,5.1143114464227028E-2,4.6405148774364406E-2,4.2106114485404599E-2,3.8205348412489425E-2,3.4665954461926704E-2,3.1454454642887854E-2,2.854047240984289E-2,2.5896445340570631E-2,2.3497364432057553E-2,2.1320537548369066E-2,1.9345374783022472E-2,1.7553193705673233E-2,1.5927042651005564E-2]
[null,"LATVIA",0.08,0.03,0.02,26856599000,0,7236260373,{"$f":"Maastricht($F4742,$H4742,$G4742,I$5-2018.2,$E4742,$C4742,$D4742)/($F4742*((1+$C4742)*(1+$D4742))^(I$5-2018.2))","v":0.26343115720195598},0.23681333800967003,0.21288505754195436,0.19137455730128941,0.17203753802704908,0.15465438513758456,0.13902767452138129,0.12497993035003713,0.11235160944807365,0.10099928932764621,9.0794039309282801E-2,8.1619956229128737E-2,7.3372848102417051E-2,{"$f":"Maastricht($F4742,$H4742,$G4742,V$5-2018.2,$E4742,$C4742,$D4742)/($F4742*((1+$C4742)*(1+$D4742))^(V$5-2018.2))","v":6.5959050793255175E-2},5.9294364251398043E-2,5.3303096234626063E-2,4.7917202656082389E-2,4.307551479331391E-2,3.872304458226708E-2,3.4810360106317051E-2,3.1293024187627694E-2,2.8131089704807346E-2]
[null,"PORTUGAL",0.08,0.03,0.02,193785000000,0,149690439712,0.72535743108212591,0.65206529223492171,0.5861787956085236,0.52694965444851094,0.47370519098212061,0.42584069667576463,0.38281256443344536,0.34413211473700589,0.30936004561039726,0.27810144337504245,0.25000129753240058,0.22474046883531157,0.20203206475666269,0.18161818119081502,0.16326697338260973,0.14677002281788001,0.13193997017069398,0.11860838742421251,0.1066238649983931,9.585029215964859E-2,8.6165311182711798E-2,7.7458927708298972E-2]
[null,"IRELAND",0.01,-0.02,0.03,296152000000,0,119139979689,0.42960648704079729,0.43403363006748696,0.43850639529954233,0.44302525287890715,0.44759067779238959,0.45220314992158972,0.45686315409334183,0.46157118013067472,0.46632772290429853,0.47113328238462165,0.47598836369430358,0.48089347716134934,0.4858491383727514,0.49085586822868393,0.49591419299725603,0.50102464436982819,0.50618775951690065,0.51140408114457525,0.51667415755160162,0.52199854268700907,0.52737779620833403,0.53281248354044664]
[null,"CANADA",0.02,-0.02,0.03,2144395000000,58672401543.262695,640752874006,0.35073798767471981,0.3514756188773917,0.3522257346356536,0.3529885887082877,0.35376444003241359,0.35455355282917067,0.35535619671155483,0.35617264679445571,0.35700318380694079,0.35784809420683006,0.35870767029760886,0.35958221034772719,0.36047201871233386,0.36137740595749412,0.36229868898694323,0.36323619117142647,0.36419024248067855,0.36516117961809713,0.36614934615816364,0.36715509268667029,0.36817877694380702,0.36922076397016973]
[null,"PORTUGAL",0.02,-0.02,0.03,193785000000,0,149690439712,0.79670355240852775,0.79702236135307036,0.79734129787221919,0.79766036201702606,0.79797955383856145,0.7982988733879165,0.79861832071620298,0.79893789587455266,0.79925759891411841,0.79957742988607272,0.79989738884160944,0.80021747583194214,0.80053769090830529,0.80085803412195422,0.80117850552416381,0.80149910516623024,0.80181983309947003,0.80214068937521998,0.80246167404483792,0.80278278715970175,0.80310402877121023,0.80342539893078246]
[null,"SPAIN",0.02,-0.02,0.03,1163662000000,44321897115.902954,849904780610,0.79333250971101343,0.7944486376659351,0.79558151159695545,0.79673147084486673,0.79789886167481539,0.7990840374176178,0.80028735861395672,0.80150919316152058,0.8027499164651466,0.80400991159002755,0.80528956941804475,0.8065892888072923,0.80790947675485569,0.80925054856291534,0.81061292800823548,0.8119970475151157,0.81340334833187111,0.81483228071091318,0.81628430409250718,0.81775988729227822,0.81925950869254505,0.82078365643755868]
[null,"MEXICO",0.03,-0.02,0.03,21766928000000,1473084969603,5916304363923,0.36266816351579545,0.36148055507976068,0.36034869447588486,0.35927297456011914,0.35825380314231559,0.35729160322681436,0.35638681325854188,0.35553988737472753,0.35475129566234642,0.35402152442140261,0.35335107643416364,0.3527404712404647,0.35219024541919908,0.35170095287611758,0.35127316513805862,0.35090747165373665,0.35060448010121714,0.35036481670220798,0.35018912654330475,0.35007807390432222,0.3500323425938564,0.35005263629221617]
[null,"GERMANY",0.04,-0.02,0.03,3263350000000,81712691835.468262,1048500000000,0.36594707795789855,0.36012224932030923,0.35442896677992969,0.34886519745991879,{"$f":"Maastricht($F4866,$H4866,$G4866,M$5-2018.2,$E4866,$C4866,$D4866)/($F4866*((1+$C4866)*(1+$D4866))^(M$5-2018.2))","v":0.34342895586568495},0.33811830317772096,0.33293134656154361,0.32786623849449453,0.32292117610916321,0.31809440055319943,0.31338419636528964,0.30878889086707423,0.30430685357079296,0.29993649560244845,0.29567626914028394,0.29152466686837947,0.28748022144517127,0.28354150498671127,0.27970712856448227,0.27597574171759531,0.2723460319791976,0.26881672441692617]
[null,"SPAIN",0.04,-0.02,0.03,1163662000000,44321897115.902954,849904780610,0.78208957551699709,0.76892369441017749,0.7560378231304149,0.7434273395621892,0.73108772198514449,0.71901454745469795,0.70720349021870677,0.69565032016962136,0.68435090133157672,0.67330119038187919,0.66249723520636039,0.65193517348808616,0.64161123132891518,0.6315217219034146,0.62166304414465867,0.61203168146143727,0.60262420048642262,0.59343724985484703,0.58446755901325931,0.57571193705793744,0.56716727160254676,0.55883052767464081]
[null,"AUSTRIA",0.05,-0.02,0.03,369218000000,0,221912697630,0.61144469687351233,0.5942125334047752,0.57746601885789628,0.56119146633420436,{"$f":"Maastricht($F4891,$H4891,$G4891,M$5-2018.2,$E4891,$C4891,$D4891)/($F4891*((1+$C4891)*(1+$D4891))^(M$5-2018.2))","v":0.54537557466880893},0.53000541755958119,0.51506843300250849,0.50055241302478959,0.48644549370727869,0.47273614548812309,0.45941316373967261,0.44646565961095491,0.43388305112823616,0.4216550545463908,0.40977167594401442,0.39822320305540765,0.3870001973327577,0.37609348623202887,0.36549415571625749,0.35519354297012384,0.34518322931984835,0.33545503335262233]
[null,"NORWAY",0.05,-0.02,0.03,3279364000000,0,487000000000,0.16914665664976133,0.16437964688995405,0.15974698434397869,0.15524488274439133,0.15086966253099257,0.14661774784353024,0.14248566359915474,0.13847003265223978,0.13456757303424666,0.13077509527137673,0.12708949977781997,0.12350777432246839,0.1200269915670247,0.11664430667349339,0.11335695497909951,0.11016224973673423,0.10705757991908088,0.10404040808462672,0.10110826830381607,9.8258764143650201E-2,9.5489566709086718E-2,9.2798412739637251E-2]
[null,"ITALY",0.06,-0.02,0.03,1718082100000,220592346077.24219,1709502233379,1.1197793987554494,1.0856575112877507,1.0529673023742661,1.0216585058362251,0.99168279844866669,0.96299372870575084,0.93554664827401235,0.90929864603371324,0.88420848461219792,0.86023653931674693,0.83734473937790344,0.81549651141757407,0.79465672505942408,0.77479164060217776,0.75586885867941433,0.73785727183231842,0.72072701792459715,0.70444943533144433,0.68899701983698081,0.67434338317706921,0.66046321316676837,0.64733223535398299]
[null,"AUSTRIA",7.0000000000000007E-2,-0.02,0.03,369218000000,0,221912697630,0.60264393396785665,0.57471288762908457,0.54807637576681734,0.52267439993020914,0.49844974244727169,0.47534783754269672,0.45331664842904512,0.43230655009445462,0.41227021752284437,0.39316251909483535,0.37494041492927271,0.35756285993636538,0.3409907113640715,0.32518664062947888,0.31011504923658101,0.29574198859105572,0.28203508353142831,0.26896345940437572,0.25649767251990818,0.24460964382978082,0.2332725956797452,0.22246099149317683]
[null,"CHILE",7.0000000000000007E-2,-0.02,0.03,179776238000000,24484469,29626087675000,0.18265527450133218,0.17418966780079653,0.16611642111674874,0.15841734954345343,0.15107511100038229,0.14407316716936686,0.13739574624221537,0.13102780739488534,0.1249550069081896,0.11916366585872326,0.1136407393072361,0.10837378691504694,0.10335094492231445,9.8560899425045007E-2,9.3992860890645069E-2,8.9636539854614339E-2,8.5482123743636382E-2,8.1520254772861803E-2,7.7742008867597093E-2,7.4138875561920906E-2,7.0702738828949438E-2,6.7425858799571387E-2]
[null,"SWITZERLAND",7.0000000000000007E-2,-0.02,0.03,668149500000,0,77043543000,0.13501322414906747,0.12875569726212938,0.12278819117120865,0.11709726413428252,0.11167009740061272,0.10649446633665148,0.10155871289018834,9.6851719330715541E-2,9.2362883206862062E-2,8.8082093464487934E-2,8.3999707671645968E-2,8.0106530299109246E-2,7.6393792007542691E-2,7.2853129894662111E-2,6.9476568657888704E-2,6.6256502630067438E-2,6.3185678647785085E-2,6.0257179713699309E-2,5.7464409416077916E-2,5.4801077070453855E-2,5.2261183549927384E-2,4.9839007772198546E-2]
[null,"LATVIA",0.08,-0.02,0.03,26856599000,0,7236260373,0.28147988440710014,0.26594849244813074,0.25127408583534649,0.23740937815130997,0.22430969213086732,0.2119328156943191,0.20023886592433779,0.18919016054831611,0.17875109651201446,0.16888803525322604,0.15956919430576916,0.15076454488451355,0.14244571512142248,0.13458589864079976,0.1271597681791381,0.12014339397121893,0.11351416663947364,0.10725072433812705,0.10133288391735357,9.5741575885632618E-2,9.0458782960726222E-2,8.5467482011268178E-2]
[null,"FRANCE",0.01,-0.01,0.03,2288380000000,206095977452.00977,1518396659962,0.77838970966079701,0.77940445196376418,0.78042875934249567,0.7814627283454284,0.78250645649622785,0.78356004230363963,0.78462358527144105,0.78569718590849091,0.78678094573888191,0.78787496731219608,0.78897935421386278,0.79009421107562217,0.79121964358609365,0.79235575850145212,0.79350266365620969,0.79466046797411016,0.79582928147912968,0.79700921530659152,0.79820038171439023,0.79940289409433229,0.8006168669835888,0.80184241607626539]
[null,"HUNGARY",0.01,-0.01,0.03,38183290000000,0,20920570570287,0.57194242105839332,0.57199962102049662,0.57205682670316704,0.5721140381069777,0.57217125523250101,0.57222847808030908,0.572285706650974,0.57234294094506866,0.57240018096316481,0.57245742670583544,0.57251467817365276,0.57257193536718953,0.57262919828701819,0.57268646693371161,0.57274374130784234,0.57280102140998335,0.57285830724070741,0.57291559880058751,0.57297289609019653,0.57303019911010744,0.57308750786089357,0.57314482234312791]
[null,"UNITED STATES",0.01,-0.01,0.03,19390605000000,1333525020323.2793,13464398354600,0.78777714406647992,0.7885710705844442,0.78937230014870619,0.79018090645576278,0.79099696394651198,0.79182054781377298,0.7926517340098802,0.79349059925435783,0.79433722104166604,0.79519167764903087,0.79605404814435032,0.79692441239418088,0.79780285107180415,0.79868944566537703,0.7995842784861612,0.80048743267683853,0.80139899221990873,0.80231904194617198,0.80324766754329902,0.80418495556448433,0.80513099343719052,0.80608586947197869]
[null,"PORTUGAL",0.02,-0.01,0.03,193785000000,0,149690439712,0.79045315053174858,0.78278188802906512,0.7751850743009161,0.7676619868299821,0.76021191011089539,0.75283413558218981,0.74552796155891254,0.73829269316588675,0.73112764227162486,0.72403212742288059,0.71700547377983814,0.71004701305192919,0.70315608343427327,0.69633202954473494,0.68957420236159128,0.68288195916180561,0.6762546634598986,0.66969168494741393,0.6631923994329707,0.65675618878289843,0.65038244086244634,0.64407054947756626]
[null,"TURKEY",0.02,-0.01,0.03,3104906706300,194522731451.86829,690990107864,0.30805830517231853,0.30642557818007338,0.30482240314832887,0.30324863172820971,0.30170411840903094,0.30018872050488071,0.2987022981414757,0.29724471424328691,0.29581583452093668,0.29441552745886501,0.2930436643032639,0.29170011905027915,0.2903847684344778,0.28909749191758111,0.28783817167746067,0.28660669259739879,0.28540294225560964,0.284226810915022,0.28307819151332231,0.28195697965325667,0.28086307359319113,0.27979637423792986]
[null,"ITALY",0.03,-0.01,0.03,1718082100000,220592346077.24219,1709502233379,1.1330945070958907,1.115094337793181,1.0974812195377959,1.0802480716866887,1.0633879544002767,1.0468940659627037,1.0307597401542827,1.0149784436751139,0.99954377361889324,0.98444945499594949,0.96968933830455795,0.955257397149608,0.94114772590770823,0.92735453743784158,0.91387216083669087,0.90069503923777938,0.88781772765358236,0.87523489085978456,0.86294130132087454,0.85093183715628085,0.83920148014627294,0.82774531377686245]
[null,"DENMARK",0.04,-0.01,0.03,2145114000000,42145490246.966553,606587952354,0.32010950643240377,{"$f":"Maastricht($F5127,$H5127,$G5127,J$5-2018.2,$E5127,$C5127,$D5127)/($F5127*((1+$C5127)*(1+$D5127))^(J$5-2018.2))","v":0.31173863038001753},0.30361681253392325,0.29573697759794321,0.28809225454121923,0.28067597073444522,0.27348164625476457,0.26650298835448222,0.25973388608888787,0.25316840509861216,0.24680078254207702,0.24062542217372496,0.23463688956383755,0.2288299074558732,0.2231993512573717,0.2177402446605867,0.21244775538911767,0.20731719106691954,0.20234399520617305,0.19752374331059977,0.19285213909090343,0.18832501078911565]
[null,"SPAIN",0.04,-0.01,0.03,1163662000000,44321897115.902954,849904780610,0.77595769285291893,0.75518902683296019,0.7350329889207986,0.71547212371528501,0.69648947922758186,0.67806859242457507,0.66019347518805971,0.64284860067774718,0.62601889008648881,0.60968969977644127,0.59384680878522211,0.57847640669142197,0.56356508182914389,0.54909980984153606,0.53506794256357515,0.5214571972246359,0.50825564596165573,0.4954517056339659,0.48303412793111961,0.47099198976529388,0.45931468394008845,0.44799191008777439]
[null,"CHILE",0.05,-0.01,0.03,179776238000000,24484469,29626087675000,0.18376542389730294,0.17678252216757806,0.17006496406274904,0.16360266678110691,0.15738593065771472,0.15140542460557971,0.14565217211004641,0.14011753775538882,0.13479321426337962,0.12967121002438048,0.12474383710223989,0.1200036996949926,0.11544368303404182,0.11105694270516156,0.10683689437529069,0.10277720390969913,9.8871777864691854E-2,9.5114754341581245E-2,9.1500494188199735E-2,8.8023572534746325E-2,8.4678770651262905E-2,8.1461068114518698E-2]
[null,"NEW ZEALAND",0.05,-0.01,0.03,283465000000,17150717939.131012,62399000000,0.29861009593751842,0.29045572265624298,0.28264345542323188,0.27516062027218424,0.26799502812557124,0.26113495640256595,0.25456913132618764,0.24828671090309729,0.24227726855048631,0.23653077734547473,0.23103759487336528,0.22578844865200356,0.22077442211035414,0.21598694110023769,0.21141776092097331,0.20705895383743902,0.20290289707280521,0.19894226125790773,0.19516999931991241,0.19157933579358238,0.18816375653909267,0.18491699885094937]
[null,"GERMANY",0.06,-0.01,0.03,3263350000000,81712691835.468262,1048500000000,0.35846211958263513,0.34313483543263507,0.32854470356189991,0.31465718073772181,0.30143935142795403,0.28885985119389784,0.27688879368959385,0.26549770109775073,0.25465943784053519,0.24434814741106195,0.23453919217868077,0.22520909602807151,0.21633548969874872,0.20789705869785782,0.19987349366512705,0.19224544307454408,0.18499446816275789,0.17810299997938636,0.17155429845934345,0.16533241342200219,0.15942214740649094,0.15380902025668869]
[null,"AUSTRIA",7.0000000000000007E-2,-0.01,0.03,369218000000,0,221912697630,0.59796328105823027,0.56448907869180731,0.532888774371573,0.50305746660207007,0.47489612631178146,0.44831126811269839,0.42321463996289843,0.39952293020192425,0.37715749098642903,0.35604407720799486,0.33611260002642762,0.31729689420034701,0.29953449844269514,0.28276644807202406,0.26693707927123955,0.25199384430401162,0.23788713707543813,0.22457012845788543,0.21199861083534927,0.20013085135027775,0.18892745336569219,0.17835122568270759]
[null,"NORWAY",7.0000000000000007E-2,-0.01,0.03,3279364000000,0,487000000000,0.16581564959001971,0.1565332291041453,0.14777044189950467,0.13949819871566563,0.13168903871959373,0.12431703834569406,0.11735772523902016,0.11078799701597293,0.10458604457280554,9.8731279687345935E-2,9.3204266673601349E-2,8.7986657862363205E-2,8.3061132693630871E-2,7.8411340218664083E-2,7.4021844820791174E-2,6.9878074974786319E-2,6.596627487471568E-2,6.2273458769673981E-2,5.8787367855823655E-2,5.5496429581632811E-2,5.2389719231221384E-2,4.9456923658285072E-2]
[null,"SWEDEN",7.0000000000000007E-2,-0.01,0.03,4604205000000,196739893590.72192,971118882237,0.26872029044576473,0.25680574698778535,0.24558978518909685,0.23503361739764381,0.22510063053254589,0.21575626438338116,0.20696789672264707,0.19870473485000056,0.19093771320822603,0.18363939673103835,0.17678388960185337,0.17034674912062164,0.16430490439277756,0.1586365795703637,0.15332122139050161,0.1483394307706454,0.14367289823352195,0.13930434294737332,0.13521745517912082,0.13139684196939561,0.12782797584908043,0.12449714642710012]
[null,"KOREA",0.08,-0.01,0.03,1730398600000000,11156891545724.75,630948525174672,0.37614750729177554,0.35232225727584038,0.3300442555848736,0.30921341532093416,0.28973612787432318,0.27152484364584117,0.25449767990529415,0.23857805402995574,0.22369434048036557,0.2097795499771499,0.19677102944198965,0.18461018135885143,0.17324220129857998,0.16261583243129424,0.15268313592711735,0.14339927621692597,0.13472232015136074,0.12661304915858554,0.11903478355949941,0.11195321825355653,0.10533626903927439,9.9153928881139566E-2]
[null,"CHILE",0.01,0,0.03,179776238000000,24484469,29626087675000,0.18748777330340652,0.18563146026265567,0.18379352655894049,0.1819737902186285,0.18017207106980471,0.17838819072443468,0.17662197256070192,0.17487324170552102,0.17314182501722308,0.17142755106841323,0.16973025012899756,0.16804975414937803,0.16638589674381413,0.16473851317394894,0.16310744033249824,0.16149251672710152,0.1598935824643325,0.1583104792338681,0.15674305029281421,0.15519114045018664,0.15365459605154547,0.15213326496378193]
[null,"SWITZERLAND",0.01,0,0.03,668149500000,0,77043543000,0.13839459358272915,0.13702435008191141,0.13566767334842714,0.13432442905784867,0.13299448421569171,0.13167770714424926,0.13037396746955368,0.129083136108469,0.12780508525590992,0.12653968837218801,0.1252868201704832,0.12404635660443881,0.12281817485587998,0.12160215332265348,0.12039817160658758,0.11920611050157187,0.11802585198175433,0.11685727918985576,0.11570027642559977,0.1145547291342572,0.11342052389530415,0.11229754841119224]
[null,"BELGIUM",0.02,0,0.03,438485000000,0,373349492529,0.86207075633740959,0.84516740817393221,0.82859549820973755,0.81234852765660548,0.79642012515353455,0.78080404426817118,0.76549416104722678,0.75048447161492804,0.73576908981855693,0.72134224492015386,0.70719827933348411,0.6933316464053767,0.67973690824056521,0.66640873356918173,0.65334189565606049,0.64053127025103951,0.62797183357945052,0.61565866037201034,0.60358692193334362,{"$f":"Maastricht($F5321,$H5321,$G5321,AB$5-2018.2,$E5321,$C5321,$D5321)/($F5321*((1+$C5321)*(1+$D5321))^(AB$5-2018.2))","v":0.59175188424837599},0.58014890612585868,0.56877343737829289]
[null,"MEXICO",0.02,0,0.03,21766928000000,1473084969603,5916304363923,0.35928222809591237,0.35365975705682667,0.34814753054791775,0.34274338691173251,0.33744520687625673,0.33225091272382956,0.32715846747635197,0.32216587409647196,0.31727117470443272,0.31247244981027655,0.30776781756110394,0.3031554330030915,0.29863348735798134,0.29420020731375562,0.28985385432922062,0.28559272395222551,0.28141514515124988,0.2773194796600974,0.27330412133543808,0.2693674955269485,0.26550805845980185,0.261724296629266]
[null,"HUNGARY",0.03,0,0.03,38183290000000,0,20920570570287,0.55909439178304943,0.54281008910975825,0.52700008651432817,0.51165056943138676,0.49674812566154047,0.48227973365198096,0.46823275111842821,0.45459490399847396,0.44135427572667363,0.42849929682201326,0.4160187347786537,0.40390168425112011,0.39213755752535923,0.38071607526733903,0.36962725754110592,0.35886141508845232,0.34840914086257507,0.33826130180832525,0.32840903088186923,0.3188437193027856,0.3095570090318307,0.30054078546779678]
[null,"UNITED STATES",0.03,0,0.03,19390605000000,1333525020323.2793,13464398354600,0.77097353338556518,{"$f":"Maastricht($F5384,$H5384,$G5384,J$5-2018.2,$E5384,$C5384,$D5384)/($F5384*((1+$C5384)*(1+$D5384))^(J$5-2018.2))","v":0.75058555387869386},0.730791399017652,0.71157377293897084,0.69291588354219291,0.67480142781716579,0.65721457759869295,0.64013996573609788,0.62356267266561716,0.60746821337388845,0.59184252474114218,0.57667195325303888,0.56194324307041432,0.54764352444650688,0.53376030248154827,0.52028144620488959,0.50719517797512381,0.49449006318894329,0.48215500028973907,0.47017921106721056,0.45855223123951311,0.44726390130970978]
[null,"GERMANY",0.04,0,0.03,3263350000000,81712691835.468262,1048500000000,0.36046578058042417,0.3476336345173574,0.33529503253363785,0.32343099216467674,0.31202326104067568,0.30105428880605933,0.29050720011892817,0.28036576868899438,0.27061439231405804,0.26123806887661921,0.25222237326369734,0.24355343517434933,0.23521791778074552,0.22720299720997264,0.21949634281499866,0.21208609820444677,0.20496086300199304,0.19810967530732598,0.19152199483168461,0.1851876866820294,0.17909700576889939,0.1732405818139667]
[null,"SLOVENIA",0.04,0,0.03,43278100000,0,29984774173,0.69543801291317431,0.66869039703189981,0.64297153560759601,0.61824186116114987,0.59446332803956714,0.57159935388419914,0.54961476335019144,0.52847573399056869,0.50814974422170067,0.48860552329009677,0.46981300316355457,0.4517432722726486,0.43436853103139289,0.41766204906864696,0.40159812410446832,0.38615204240814255,0.37130004077706008,0.35701926997794242,0.3432877595941754,0.33008438422516861,0.31738883098573906,0.30518156825551829]
[null,"ITALY",0.05,0,0.03,1718082100000,220592346077.24219,1709502233379,1.1094208231132476,1.0628411027554492,1.0184794643194492,0.9762302848565918,0.93599297108244206,0.89767171986896599,0.86117529014184613,0.8264167856398269,0.79331344801885639,0.76178645980840831,0.73176075675083863,0.70316484907696275,0.67593065129231911,{"$f":"Maastricht($F5432,$H5432,$G5432,V$5-2018.2,$E5432,$C5432,$D5432)/($F5432*((1+$C5432)*(1+$D5432))^(V$5-2018.2))","v":0.64999332006884891},0.62529109985602027,0.60176517584380251,0.57935953392740458,0.55802082734035885,0.53769824963841073,0.51834341373179327,0.49991023667787199,0.48235482995985174]
[null,"DENMARK",0.06,0,0.03,2145114000000,42145490246.966553,606587952354,0.31361901122480063,0.29707156441940297,0.28146076554638499,0.26673359679825487,0.25284004137549049,0.23973291361816562,0.22736769875276486,0.21570240170993393,0.20469740449971605,0.1943153316598879,0.18452092332042738,0.17528091545301178,0.16656392689884614,{"$f":"Maastricht($F5457,$H5457,$G5457,V$5-2018.2,$E5457,$C5457,$D5457)/($F5457*((1+$C5457)*(1+$D5457))^(V$5-2018.2))","v":0.15834035279114267},0.15058226401029037,0.143263312330241,0.13635864093396804,0.12984479999408785,0.12369966703193677,0.11790237178462441,0.11243322532489577,0.10727365319307629]
[null,"GERMANY",0.06,0,0.03,3263350000000,81712691835.468262,1048500000000,0.3557843992301809,0.33716589414601122,0.31960126670811384,0.30303086346481445,0.28739840757490936,0.27265080767877248,0.25873797758807726,0.24561266618176106,0.23323029693051939,0.22154881650481967,0.21052855195227277,0.20013207595930402,0.19032407973952212,0.18107125311708638,0.17234217139780744,0.16410718864377064,0.156338336989019,0.14900923165434757,0.14209498133861986,0.13557210368227296,0.12941844551590795,0.12361310762311073]
[null,"AUSTRALIA",7.0000000000000007E-2,0,0.03,1798932000000,42237691623.815491,482805953000,0.30183077698904826,0.28375420117099792,0.2668602050793607,0.25107142368530727,0.23631555322357503,0.22252502008176925,0.20963667135110958,0.1975914856215211,0.18633430269667209,0.17581357099120573,0.16598111145338668,0.15679189693206047,0.14820384597754999,0.14017763013221313,0.13267649382815999,0.1256660860673626,0.11911430311334641,0.11299114147407892,0.1072685605028009,0.10192035398758778,9.6922030141594215E-2,9.2250699444403977E-2]
[null,"NEW ZEALAND",7.0000000000000007E-2,0,0.03,283465000000,17150717939.131012,62399000000,0.29332287708059485,0.27844905993304503,0.26454829624374465,0.25155692830981896,0.23941546295100993,0.22806829906427259,0.21746347300190119,0.20755242060716148,0.19828975481768521,0.18963305781817463,0.18154268679059468,0.17398159237229568,0.16691514899070783,0.16031099629763504,0.15413889097700631,0.14837056824744674,0.14297961242542839,0.13794133595625244,0.13323266635889169,0.12883204056696576,0.12471930618198825,0.1208756291866822]
[null,"GERMANY",0.08,0,0.03,3263350000000,81712691835.468262,1048500000000,0.351260170583644,0.32723237021844276,0.30498440691732909,0.28438444089777926,0.26531039828708508,0.2476492477216275,0.23129633053138896,0.21615474054042744,0.20213474980805557,0.18915327690771128,0.17713339459257765,0.16600387393041691,0.155698762206194,0.1461569920911728,0.13732201976244945,0.12914148982844634,0.12156692507473979,0.11455343919167815,0.10805947078143588,0.10204653706824861,9.6479005852334473E-2,9.1323884356117685E-2]
[null,"KOREA",0.08,0,0.03,1730398600000000,11156891545724.75,630948525174672,0.37332771078921378,0.34618425651344548,0.32105142848032525,0.29778029141262141,0.27623294227585854,0.25628169307515225,0.2378083141856093,0.22070333373232887,0.20486538886818026,0.19020062510507976,0.17662214013924593,0.16404946887458496,0.15240810659249149,0.14162906744240497,0.13164847563676926,0.12240718692784733,0.11385043812328999,0.10592752256351468,9.8591489637796792E-2,9.179886655842838E-2,8.5509400744198369E-2,7.9685821286577987E-2]
[null,"FINLAND",0.01,0.01,0.03,224278000000,0,102709172650,0.47472158637458872,0.46536769569119707,0.45619811360768264,0.44720920851650098,0.43839742036712176,0.42975925925607467,0.42129130404477472,0.41299020100458256,0.4048526624885625,0.39687546562941134,0.38905545106304418,0.38138952167732976,0.37387464138548171,0.36650783392361691,0.35928618167200949,0.35220682449956819,0.34526695863108342,0.33846383553679382,0.33179476084383286,0.32525709326912344,0.31884824357330011,0.31256567353524173]
[null,"PORTUGAL",0.01,0.01,0.03,193785000000,0,149690439712,{"$f":"Maastricht($F5574,$H5574,$G5574,I$5-2018.2,$E5574,$C5574,$D5574)/($F5574*((1+$C5574)*(1+$D5574))^(I$5-2018.2))","v":0.78425574172327728},0.76880280533602474,0.75365435284386306,0.73880438471116849,0.72424701961686933,0.70997649212515379,0.69598715040207215,0.68227345397713168,0.66882997154899693,0.65565137883442504,0.64273245645958732,0.63006808789293922,0.61765325741882093,0.60548304815098608,0.59355264008527209,0.58185730819064019,0.57039242053782979,0.55915343646488558,0.54813590477883112,0.53733546199277638,0.52674783059776142,0.51636881736865137]
[null,"KOREA",0.02,0.01,0.03,1730398600000000,11156891545724.75,630948525174672,0.38645275229005199,0.37525641135690713,0.36438697682494464,0.35383487851185763,0.34359082665381452,0.33364580368635027,0.32399105626618424,0.31461808752690418,0.30551864956165931,0.29668473612620944,0.28810857555586933,0.27978262389007913,0.27169955819851399,0.26385227010282447,0.25623385948827443,0.24883762839970805,0.24165707511644371,0.23468588840084925,0.22791794191550702,0.22134728880402746,0.21496815643071307,0.20877494127441695]
[null,"MEXICO",0.02,0.01,0.03,21766928000000,1473084969603,5916304363923,0.35662449314444739,0.34756793412771364,0.33876302598448871,0.3302025286696616,0.3218794130211714,0.31378685459146866,0.30591822765967103,0.29826709941911889,0.29082722433519148,0.28359253866839151,0.27655715515785739,0.26971535786059914,0.26306159714189592,0.25659048481242408,0.25029678940781636,0.24417543160647726,0.2382214797816041,0.23243014568347906,0.22679678024821665,0.2213168695292585,0.21598603074802025,0.2108000084601975]
[null,"ITALY",0.03,0.01,0.03,1718082100000,220592346077.24219,1709502233379,1.1154906646538509,1.0760321246306561,1.0380649912262381,1.0015318571285126,0.96637753527338499,0.93254897287102889,0.89999516876232899,0.86866709397648478,0.83851761536576708,0.80950142219823085,0.78157495559379309,0.75469634069353897,0.72882532145636758,0.70392319798121006,0.67995276625697987,0.65687826024621221,0.63466529621199208,0.6132808192012732,0.59269305160105035,0.57287144368709342,0.55378662608805473,0.53541036409075182]
[null,"UNITED KINGDOM",0.03,0.01,0.03,2037638000000,412308842683.54565,1197583906560,0.79433454480959231,0.76953342293827687,0.74563395387731346,0.72260179393832413,0.70040392407219976,0.67900859861150797,0.65838529599798867,0.63850467141824896,0.61933851127373485,0.60085968941393508,0.58304212506451014,0.56586074238469886,0.54929143159088523,0.53331101158566496,0.51789719403409329,0.5030285488310553,0.4886844709058788,0.474845148312385,0.46149153155459177,0.44860530410020188,0.43616885403587141,0.42416524682002943]
[null,"MEXICO",0.04,0.01,0.03,21766928000000,1473084969603,5916304363923,0.3526094598028453,0.33843534747786941,0.32491415824669839,0.31201483279696174,0.2997077994315806,0.28796490271680281,0.27675933555356552,0.26606557450793245,0.25585931824423186,0.24611742891202487,0.23681787634517754,0.22793968493810837,0.21946288307075937,0.2113684549600004,0.20363829482104454,0.19625516322803929,0.18920264556831493,0.18246511248983591,0.17602768224621917,0.16987618484827474,0.16399712793538918,0.15837766428423411]
[null,"SLOVENIA",0.04,0.01,0.03,43278100000,0,29984774173,0.69011440538615854,0.65700152835696868,0.6254774641631462,0.59546597883010866,0.56689449622059085,0.53969392252531501,0.51379847917490007,0.4891455437689452,0.46567549863760965,0.44333158666946854,0.42205977405699591,0.40180861962775694,0.38252915044531316,0.36417474337901101,0.34670101235625572,0.33006570102461513,0.3142285805641804,0.29915135240306595,0.28479755560078629,0.27113247867553908,0.25812307566216591,0.24573788619779696]
[null,"ITALY",0.05,0.01,0.03,1718082100000,220592346077.24219,1709502233379,1.1008157499510458,1.0441557613062935,0.99066735178496312,0.94017018925733042,0.89249422332296013,0.84747909881184258,0.8049736027438581,0.76483514283783138,0.72692925577032297,0.69112914348698073,0.65731523596610086,0.62537477892534465,0.59520144504864136,0.56669496739149516,0.53976079369944996,0.51430976044665644,0.49025778546954057,0.46752557813475548,0.44603836604111702,0.42572563731228719,0.40652089759078103,0.3883614408946135]
[null,"CZECH REPUBLIC",0.06,0.01,0.03,5055029000000,0,1677257520313,0.33817693975890767,0.31587608794966288,0.29504585087769741,0.2755892498390598,0.25741570132548081,0.24044059529747883,0.2245849012679608,0.20977480036237697,0.19594134164242202,0.18302012109323931,0.17095098177959955,0.15967773377507899,0.14914789256032038,0.1393124346724457,0.1301255694680046,0.12154452593686213,0.11352935357450228,0.1060427363856737,9.9049819153440785E-2,9.251804516480551E-2,8.6417004637404718E-2,8.0718293141607278E-2]
[null,"SLOVENIA",0.06,0.01,0.03,43278100000,0,29984774173,0.68004073278105082,0.63519590209326759,0.59330833373180225,0.55418301301307893,0.51763778536622351,0.48350250828154634,0.45161825918321158,0.42183659553821368,0.39401886375697148,0.36803555366801005,0.34376569556137682,0.32109629699362674,0.29992181673232465,0.28014367339092527,0.26166978646639766,0.24441414764281494,0.22829642036504288,0.21324156581827286,0.1991794935720837,0.18604473526254781,0.17377613979315135,0.16231658863548604]
[null,"SWITZERLAND",0.06,0.01,0.03,668149500000,0,77043543000,0.13318445420730141,0.12440169457061727,0.11619810813620143,0.10853550171511438,0.10137820074268108,9.4692883189502239E-2,8.8448424425090807E-2,8.2615752311872612E-2,7.7167711854915583E-2,7.207893877724228E-2,6.7325741432133629E-2,6.2885990502646774E-2,5.8739015974824185E-2,5.4865510904935716E-2,5.124744153272532E-2,4.7867963322179456E-2,4.4711342538930929E-2,4.1762882999188233E-2,3.9008857649157694E-2,3.6436444656414817E-2,3.4033667715687284E-2,3.1789340291133283E-2]
[null,"NEW ZEALAND",7.0000000000000007E-2,0.01,0.03,283465000000,17150717939.131012,62399000000,0.29118978781475108,0.27368726273540511,0.25744972078617784,0.24238311665638146,0.2284004236411849,0.21542110957624996,0.2033706519059254,0.19218008896275354,0.18178560475425579,0.17212814475488383,0.16315306038786731,0.15480978005457621,0.14705150472899869,0.13983492628296601,0.13311996684473698,0.1268695376203044,0.12104931572407088,0.11562753767406952,0.11057480830732765,0.1058639239638961,0.10146970887405209,9.7368863762746879E-2]
[null,"IRELAND",0.08,0.01,0.03,296152000000,0,119139979689,0.39927250688017119,0.36603640161365297,0.33556692483833245,0.30763377781291934,0.28202583224506728,0.25854953451142948,0.23702744271308165,0.21729688550887571,0.19920873258972835,0.18262626750066777,0.16742415429104121,0.15348749018247271,0.1407109370943094,0.12899792546232985,0.11825992433290232,0.10841577221571538,9.9391063637436175E-2,9.1117586759659128E-2,8.3532807810468582E-2,7.6579398432772797E-2,7.0204802376946096E-2,6.4360838262693537E-2]
[null,"SWITZERLAND",0.08,0.01,0.03,668149500000,0,77043543000,0.1315638888619981,0.12061229268610153,0.11057232552814587,0.10136810187765483,9.2930053059822909E-2,8.5194401411645512E-2,7.8102678228497882E-2,7.1601281837640154E-2,6.564107245841598E-2,6.0177000786960026E-2,5.5167767498129835E-2,5.0575511091061461E-2,4.6365521718978238E-2,4.2505978840280741E-2,3.8967710707994804E-2,3.5723973879716556E-2,3.275025108151499E-2,3.0024065897978538E-2,2.7524812887769104E-2,2.5233601840639074E-2,2.3133114998752358E-2,2.1207476163139314E-2]
[null,"CANADA",0.01,0.02,0.03,2144395000000,58672401543.262695,640752874006,0.34272218164652118,0.33295649692861162,0.32347157829292328,0.31425930324545737,0.30531178528147346,0.29662136700908981,0.28818061347364726,0.27998230567696902,0.27201943428581798,0.26428519352402063,0.25677297524288939,0.24947636316473021,0.24238912729437695,0.23550521849384037,0.22881876321530428,0.22232405838784061,0.21601556645335049,0.20988791054736999,0.20393586982050643,0.19815437489639584,0.19253850346219117,0.18708347598770891]
[null,"PORTUGAL",0.01,0.02,0.03,193785000000,0,149690439712,0.77828708267004998,0.75547183330426282,0.7333254060418003,0.71182819456590984,0.69096116731305557,0.67070585062420462,0.6510443123900258,0.63195914617552496,0.61343345581006115,0.59545084042910223,0.57799537995447703,0.56105162100026895,0.54460456319187422,0.52863964588611367,0.51314273528063847,0.4981001119012215,0.48349845845585476,0.46932484804489877,0.45556673271684989,0.44221193235959022,0.42924862391728813,0.41666533092340141]
[null,"LUXEMBOURG",0.02,0.02,0.03,55377600000,0,8050000000,0.16483204172163193,0.15843141265055108,0.15227932780714254,0.14636613591613085,0.1406825604730208,0.13521968519129257,0.12996894001469875,0.12492208767272082,0.12007121075809384,0.11540869930612634,0.11092723885633059,0.10661979897763416,0.10247962223917163,9.8500213609353751E-2,9.4675330266583771E-2,9.099897180563607E-2,8.7465370824333005E-2,8.4068983875752623E-2,8.0804482771772976E-2,7.7666746224310829E-2,7.4650851811140728E-2,7.1752068253691598E-2]
[null,"CANADA",0.03,0.02,0.03,2144395000000,58672401543.262695,640752874006,0.33821296494685121,0.32275150577983552,0.30801848329514314,0.29397913212159604,0.28060035504999353,0.26785064281187643,0.25569999771958307,0.24411986098167265,0.23308304351674708,0.22256366009722159,0.21253706666270999,0.20297980065040866,0.19386952419721518,0.18518497007531187,0.17690589022960321,0.16901300679173487,0.16148796545145347,0.15431329107181024,0.14747234544017498,0.1409492870522317,0.13472903283107684,0.12879722168825664]
[null,"DENMARK",0.03,0.02,0.03,2145114000000,42145490246.966553,606587952354,0.31520327133148945,0.30061994866479058,0.28672728037183659,0.27349223233141684,0.26088335693664783,0.24887071677212111,0.23742581196525053,0.22652151103489573,0.21613198506885381,0.20623264506992542,0.19680008231797874,0.18781201160278282,0.17924721718937769,0.17108550138440276,0.16330763557814459,0.15589531364309414,0.14883110757554613,0.14209842527223632,0.13568147033921457,0.12956520383510198,0.1237353078555929,0.11817815087054709]
[null,"UNITED KINGDOM",0.03,0.02,0.03,2037638000000,412308842683.54565,1197583906560,0.78828791323311487,0.75618856689032077,0.72552018209014246,0.69621609514033844,0.66821280884073897,0.64144984084285706,0.61586957929594011,0.5914171454288647,0.5680402627341492,0.54568913243642725,0.52431631494301756,0.50387661698878417,0.48432698420133308,0.4656263988257841,0.44773578236090616,0.43061790287035628,0.41423728674413268,0.39856013469618196,0.38355424179440101,0.36918892132908621,0.35543493233521545,0.34226441059283674]
[null,"MEXICO",0.04,0.02,0.03,21766928000000,1473084969603,5916304363923,0.35003079119851588,0.33266660680872512,0.31624475446673411,0.30071226145052871,0.28601917084361606,0.27211836908222015,0.25896542337882961,0.24651842845618588,0.23473786205823385,0.22358644873512701,0.21302903142820293,0.20303245040801393,0.19356542914410921,0.18459846670940958,0.17610373634477708,0.16805498983083658,0.16042746733433491,0.15319781241538705,0.14634399189993727,0.13984522033870331,0.13368188878984844,0.1278354976776806]
[null,"SLOVENIA",0.04,0.02,0.03,43278100000,0,29984774173,0.68488483649506249,0.64563050197498484,0.60862603881503097,0.57374249511220876,0.54085830987199157,0.5098588893966739,0.48063620795312406,0.45308843132835974,0.42711956196112344,0.40263910441282375,0.37956175001208886,0.35780707957399016,0.33729928315798469,0.31796689588799465,0.29974254891402219,0.28256273464745679,0.26636758545197664,0.25110066501883166,0.23670877169950194,0.2231417531103902,0.21035233136349005,0.19829593831399892]
[null,"ISRAEL",0.05,0.02,0.03,1262906300000,175094655579.74622,342129192208,0.41722948001193799,{"$f":"Maastricht($F5959,$H5959,$G5959,J$5-2018.2,$E5959,$C5959,$D5959)/($F5959*((1+$C5959)*(1+$D5959))^(J$5-2018.2))","v":0.39633533001897114},0.37669366640827617,0.35822405891574133,0.34085135825464474,0.32450534702286754,0.30912041373297,0.29463524843262923,0.28099255848451848,0.26813880316956756,0.25602394586610211,0.24460122264005782,0.23382692615867406,0.22366020391216723,0.21406286979519559,0.20499922816278235,0.19643590953404591,0.18834171717188222,0.18068748381790867,0.17344593790974611,0.16659157865232274,0.16010055935653028]
[null,"AUSTRIA",0.06,0.02,0.03,369218000000,0,221912697630,0.58864366216794539,0.54443549960039461,0.50354744691120468,0.46573015807547602,0.43075301338834249,0.39840271308577729,0.36848197658691939,0.3408083394255636,0.31521304053418753,0.29153999309488293,0.26964483268117179,0.2493940368860264,0.23066411106735696,0.21334083524542816,0.19731856755958946,0.18249960003661622,0.16879356274196833,0.15611687268032584,0.14439222408465208,0.13354811698543473,0.12351842118519676,0.11424197297927924]
[null,"SLOVENIA",0.06,0.02,0.03,43278100000,0,29984774173,0.67489025085226739,0.62420481950820261,0.57732595219034633,0.53396776932144496,0.49386586137758498,0.45677567644985656,0.42247102890293792,0.39074272003601351,0.36139726233445568,0.3342556995324229,0.30915251529080917,0.28593462383537654,0.26446043639971928,0.24459899777998451,0.2262291877358347,0.20923898236758662,0.19352477096521142,0.17899072416316256,0.16554820954787511,0.15311525115415747,0.14161602955434469,0.1309804194916247]
[null,"AUSTRALIA",7.0000000000000007E-2,0.02,0.03,1798932000000,42237691623.815491,482805953000,0.29746572181637032,0.27416722367522062,0.25278824665880567,0.23316865935835399,0.21516172851421533,0.19863299721760533,0.18345925705339475,0.16952760631688413,0.15673458709633112,0.14498539461665474,0.13419315279284547,0.12427825044838892,0.11516773311835755,0.10679474578227569,9.9098022261692426E-2,9.2021417374573505E-2,8.5513478265891674E-2,7.9527051633654741E-2,7.4018923844357973E-2,6.8949491183587439E-2,6.4282457718157077E-2,5.9984558457503202E-2]
[null,"KOREA",7.0000000000000007E-2,0.02,0.03,1730398600000000,11156891545724.75,630948525174672,0.37035511178238328,0.33977475112800465,0.31174682791780683,0.28605775397102184,0.26251182490613667,0.24092972251488029,0.22114714255460832,0.20301353745586681,0.1863909643215127,0.17115302939970523,0.15718392095152561,0.14437752311058105,0.13263660395189061,0.12187207155536933,0.11200229236968193,0.10295246665910042,9.4654056252935381E-2,8.7044260217446323E-2,8.0065534436953398E-2,7.366515142696474E-2,6.7794797010082355E-2,6.2410200767608351E-2]
[null,"FRANCE",0.08,0.02,0.03,2288380000000,206095977452.00977,1518396659962,0.72692695623146086,0.66654203275922985,0.61159580758693166,0.56158923261103677,0.51606923647657232,0.4746244851496389,0.43688153347083519,0.4025013316300044,0.3711760538284618,0.34262621941388299,0.31659807951360613,0.29286124467991648,0.27120653131924383,0.25144400672728362,0.23340121441304734,0.21692156308421043,0.20186286419967892,0.18809600438740465,0.17550374028920399,0.16397960454149621,0.15342691264224798,0.14375786139972621]
[null,"SWITZERLAND",0.08,0.02,0.03,668149500000,0,77043543000,0.13071942016045135,0.11866323543977195,0.10771898641954605,9.7784119843451395E-2,8.8765540889117076E-2,8.05787408216386E-2,7.3147005103157747E-2,6.6400694538088001E-2,6.0276592717944798E-2,5.4717313651002908E-2,4.9670764025964861E-2,4.5089655070774198E-2,4.0931059432438452E-2,3.7156008925597714E-2,3.3729129380535322E-2,3.0618309168968152E-2,2.7794398301532453E-2,2.5230935277353345E-2,2.2903899126137751E-2,2.0791484319297157E-2,1.8873896440901556E-2,1.7133166703795891E-2]
[null,"DENMARK",0.01,0.03,0.03,2145114000000,42145490246.966553,606587952354,0.31717904159890031,0.30509145299571172,0.29346631109782562,0.28228587055275955,0.27153306851137265,0.26119149833210481,0.25124538429969689,0.24167955731921775,0.23247943154773282,0.22363098192740652,0.21512072258522968,0.20693568606590759,0.19906340336573816,0.19149188473655393,0.18420960122999383,0.17720546695352282,{"$f":"Maastricht($F6084,$H6084,$G6084,Y$5-2018.2,$E6084,$C6084,$D6084)/($F6084*((1+$C6084)*(1+$D6084))^(Y$5-2018.2))","v":0.17046882201071986},0.16398941609941736,0.15775739274229506,0.15176327412551466,0.14599794652192186,0.14045264627625165]
[null,"POLAND",0.01,0.03,0.03,1982278500000,4597927564.6860352,826953250001,0.43045994874127441,0.41380749734678979,0.39779947066779942,0.38241092401160914,0.36761787844379751,0.35339728339247262,0.33972698070071122,0.32658567007109596,0.31395287584843307,0.30180891508882801,0.29013486686529705,0.27891254276202676,0.26812445851124617,0.25775380672846077,0.24778443070350889,0.23820079920655235,0.22898798226969289,0.22013162790643187,0.21161793973265092,0.20343365545420081,0.19556602618753649,0.18800279658113556]
[null,"HUNGARY",0.02,0.03,0.03,38183290000000,0,20920570570287,0.55068416565907963,0.52416158924336664,0.49891641846884321,0.47488712970573321,0.45201516248404072,0.43024477677902223,0.40952291717020961,0.38979908354293702,0.37102520801726346,0.35315553780436271,0.33614652370489506,0.31995671397762709,0.30454665331965269,0.28987878671202433,0.27591736789646321,0.26262837226010216,0.24997941391595477,0.23793966677703671,0.22647978943178829,0.21557185363771963,0.20518927625901351,0.19530675448221355]
[null,"CANADA",0.03,0.03,0.03,2144395000000,58672401543.262695,640752874006,0.33577047178366082,0.31730979127120001,0.29988512298615272,0.28343768606481473,0.26791205379456018,0.25325596165760622,0.23942012637678828,0.22635807533228372,0.21402598575443249,0.20238253313193427,0.19138874830687716,0.18100788275837892,0.17120528160521095,0.16194826388471831,0.15320600969075229,0.14494945377727061,0.13715118525683254,0.12978535304448463,0.12282757671758854,0.11625486248104167,0.11004552394515876,0.10417910744027628]
[null,"ISRAEL",0.03,0.03,0.03,1262906300000,175094655579.74622,342129192208,0.41799079133352357,0.39806059791307752,0.37915610472050976,0.36122188016497842,0.34420557423440951,0.32805774452516356,0.31273169217311836,0.2981833071202683,0.28437092218335475,0.27125517542159044,0.25879888032934906,0.24696690340683952,0.23572604868737732,0.22504494882399501,0.21489396236087691,0.20524507683654056,0.19607181738590315,0.18734916052741843,0.17905345283943383,0.17116233424684643,0.16365466565509718,0.15651046068358906]
[null,"SLOVENIA",0.03,0.03,0.03,43278100000,0,29984774173,0.6848350002378315,0.64552266965579519,0.60846702767065242,0.57353853112513198,0.54061507316913182,0.50958155638526892,0.4803294904187661,0.45275661270502982,0.42676653096901673,0.40226838624659889,0.37917653524988115,0.35741025096604873,0.33689344044306613,0.3175543787756302,0.29932545836141977,0.2821429525510602,0.26594679286554829,0.25068035900230784,0.23629028089575627,0.22272625214040556,0.20994085412423941,0.19788939025755434]
[null,"LUXEMBOURG",0.04,0.03,0.03,55377600000,0,8050000000,0.16158316604663273,0.15084313484562559,0.1408169668088364,0.13145721322706908,0.12271957918882473,0.11456271395521353,0.10694801526812313,9.9839446665536888E-2,9.3203366939448168E-2,8.7008370929283194E-2,{"$f":"Maastricht($F6195,$H6195,$G6195,S$5-2018.2,$E6195,$C6195,$D6195)/($F6195*((1+$C6195)*(1+$D6195))^(S$5-2018.2))","v":8.1225140897389067E-2},7.5826307783223551E-2,7.0786321679633626E-2,6.6081330918253925E-2,6.168906919179791E-2,5.7588750179049575E-2,5.3760969173870014E-2,5.0187611252679246E-2,4.6851765545817062E-2,4.3737645207073433E-2,4.0830512702645101E-2,3.8116610065949484E-2]
[null,"DENMARK",0.05,0.03,0.03,2145114000000,42145490246.966553,606587952354,0.3088465162999795,0.28653442541146246,0.26587571465047366,0.24674660425156786,0.2290326185105295,0.21262788533851781,0.19743448858045137,0.18336186912199906,0.1703262711091208,0.1582502298811069,0.14706209847419427,0.13669560978967032,0.12708947173935398,0.11818699288382778,0.10993573626601712,0.10228719931582561,9.5196517861607724E-2,8.8622192432264713E-2,8.2525835170604689E-2,7.6871935805149311E-2,7.1627645244575031E-2,6.6762575467164742E-2]
[null,"SPAIN",0.05,0.03,0.03,1163662000000,44321897115.902954,849904780610,0.74724250516307333,0.69270851508874254,0.64223235837209647,0.59550975103253678,0.5522592955066048,0.51222075724533911,0.47515347114707535,0.44083486804259675,0.40905911218674856,0.37963584139227968,0.35238900207196028,0.32715577203781565,0.30378556444518129,0.28213910676755549,0.26208758914893659,0.24351187690633211,0.22630178234902409,0.21035539144538759,0.19557844120482765,0.18188374395379134,0.1691906549727345,0.15742458022715441]
[null,"CZECH REPUBLIC",0.06,0.03,0.03,5055029000000,0,1677257520313,0.33328697033630744,0.30526375740640127,0.27959677359076868,0.25608790400326858,0.23455569152158687,0.21483393618024074,0.19677041232848572,0.18022569365129668,0.16507207698415155,0.15119259661490342,0.13848012146446548,0.12683652817774818,0.11617194374221301,0.10640405178806832,9.7457457215669813E-2,8.9263104245896521E-2,8.1757743401627142E-2,7.4883443306124856E-2,6.8587143530064884E-2,6.2820245035780264E-2,5.7538235057501608E-2,5.2700343522166709E-2]
[null,"NEW ZEALAND",0.06,0.03,0.03,283465000000,17150717939.131012,62399000000,0.28853034350560258,0.26781554424660448,0.24873921419232972,0.23116659620318877,0.21497417610145553,0.20004873989944416,0.18628651022288401,0.17359235527282027,0.16187906422900641,0.15106668351033878,0.14108190877737342,0.1318575279919792,0.12333191124304216,0.11544854340788226,0.10815559604945824,0.10140553525207166,9.5154762375472809E-2,8.9363284961154824E-2,8.3994415257164654E-2,7.901449404074605E-2,7.4392637613214033E-2,7.0100506020139106E-2]
[null,"ISRAEL",7.0000000000000007E-2,0.03,0.03,1262906300000,175094655579.74622,342129192208,0.41049131245114484,0.38160780469844985,0.35513374550299659,0.33085367836027885,0.30857188098004784,0.28811054366402095,0.26930811624939444,0.25201780800758378,0.23610622633364103,0.22145214137385766,0.20794536492958351,0.19548573305552361,0.18398218275093386,0.17335191403150255,0.16351962947667667,0.15441684407941395,0.14598125888972932,0.13815619254624925,0.13089006533698572,0.12413593092686954,0.11785105133993337,0.11199651119266785]
[null,"AUSTRIA",0.08,0.03,0.03,369218000000,0,221912697630,0.57593826396848713,0.51774385470018747,0.46542957092789239,0.41840126836380115,0.37612483671682945,0.33812013369006605,0.30395553190405072,0.2732430168141412,0.24563377994798744,0.22081425741458777,0.19850256869344457,0.17844531525840038,0.1604147026774545,0.14420595350364479,0.12963498157465375,0.11653630130767144,0.10476114824494015,9.4175789504620785E-2,8.4660004948418521E-2,7.6105721816269803E-2,6.8415787321350063E-2,6.1502865265507051E-2]
[null,"HUNGARY",0.08,0.03,0.03,38183290000000,0,20920570570287,0.52714295357678642,0.47387895862710161,0.4259969063530219,0.38295299024903079,0.34425835153634554,0.30947352709128512,0.27820345837044685,0.25009300464801043,0.22482290960806409,0.20210617548369655,0.18168480356319358,0.16332686404458252,0.14682386196025038,0.13198836925588847,0.11865189613078794,0.10666297746385106,9.5885452592458689E-2,8.6196918907280387E-2,7.748734170018011E-2,6.9657804476968829E-2,6.2619385542043174E-2,5.6292148096047427E-2]
[null,"SWEDEN",0.08,0.03,0.03,4604205000000,196739893590.72192,971118882237,0.25967942228529273,0.23675113296955622,0.21604316128224715,0.19733396850466764,0.18042431901124553,0.16513502908521491,0.15130494313084875,0.13878911430748478,0.12745716893195738,0.11719183608286873,0.10788762571609413,9.9449640287327112E-2,9.1792506393484422E-2,8.4839414307623096E-2,7.8521254507150917E-2,7.2775841396453225E-2,6.7547215415117906E-2,6.2785015612962611E-2,5.844391557316217E-2,5.4483116284025128E-2,5.086589020654482E-2,4.7559171366097677E-2]
[null,"KOREA",0.01,-0.02,0.04,1730398600000000,11156891545724.75,630948525174672,0.40618612600965048,0.41044378357649763,0.41474678339401971,0.41909562265005346,0.42349080426684371,0.4279328369726057,0.4324222353740757,0.43695952003007066,0.4415452175260694,0.44617986054983377,0.45086398796808363,0.45559814490424522,0.46038288281728584,0.46521875958165593,0.47010633956835218,0.47504619372712298,0.48003889966983099,0.48508504175499273,0.49018521117351455,0.49534000603564127,0.50055003145914001,0.50581589965873619]
[null,"POLAND",0.01,-0.02,0.04,1982278500000,4597927564.6860352,826953250001,0.45496749777678708,0.4596816067895505,0.46444481803917065,0.46925764819939697,0.47412061948610679,0.47903425971886321,0.48399910238319627,0.48901568669361861,0.49408455765738463,0.49920626613900304,0.50438136892551333,0.50961042879253404,0.51489401457109463,0.52023270121526133,0.52562706987056451,0.53107770794324194,0.53658520917030628,0.54215017369044582,0.54777320811577468,0.55345492560443788,0.55919594593408584,0.56499689557622912]
[null,"LUXEMBOURG",0.02,-0.02,0.04,55377600000,0,8050000000,0.17741216895831968,0.17748316222321081,0.1775541838967695,0.17762523399036564,0.17769631251537177,0.17776741948316502,0.17783855490512707,0.17790971879264414,0.17798091115710696,0.17805213200991091,0.17812338136245587,0.17819465922614633,0.17826596561239128,0.17833730053260433,0.17840866399820357,0.17848005602061184,0.17855147661125631,0.17862292578156894,0.17869440354298613,0.17876590990694891,0.17883744488490286,0.17890900848829816]
[null,"UNITED KINGDOM",0.02,-0.02,0.04,2037638000000,412308842683.54565,1197583906560,{"$f":"Maastricht($F6406,$H6406,$G6406,I$5-2018.2,$E6406,$C6406,$D6406)/($F6406*((1+$C6406)*(1+$D6406))^(I$5-2018.2))","v":0.82569383640763416},0.83030535381975612,0.83500608612215588,0.83979785206701463,0.84468250752311747,0.84966194623333891,0.85473810058758226,0.85991294241149407,0.86518848377127544,0.87056677779491654,0.87604991951019329,0.8816400466997637,0.88733934077371646,0.89315002765992668,0.89907437871258145,0.90511471163924684,0.91127339144685604,0.91755283140700106,0.9239554940409257,0.93048389212462057,0.93714058971443004,0.94392820319358872]
[null,"POLAND",0.03,-0.02,0.04,1982278500000,4597927564.6860352,826953250001,0.44842380263083109,0.44432331790827284,0.44026255849695012,0.43624118587882033,0.43225886532955038,0.42831526589627616,0.42441006037583595,0.42054292529347787,0.41671354088204443,0.41292159106163429,0.40916676341974295,0.40544874919188445,0.40176724324269403,0.39812194404751583,0.39451255367447413,0.39093877776703373,0.38740032552704867,0.38389690969830198,0.38042824655054069,0.37699405586400447,0.37359406091445496,0.3702279884587048]
[null,"HUNGARY",0.04,-0.02,0.04,38183290000000,0,20920570570287,0.57162572731884032,0.56085726777751377,0.55029166775658722,0.53992510572663577,0.52975383214936789,0.51977416812143618,0.5099825040437953,0.50037529831612571,0.49094907605585325,0.48170042784130018,0.47262600847851277,0.46372253579131933,0.45498678943418297,0.44641560972741651,0.43800589651434108,0.42975460803997362,0.42165875985083751,0.41371542371549985,0.40592172656544334,0.3982748494558902,0.39077202654620302,0.38341054409949271]
[null,"ITALY",0.04,-0.02,0.04,1718082100000,220592346077.24219,1709502233379,1.1425853884790929,1.1263302637624932,1.1104888936850048,1.0950556784158121,1.0800251684032769,1.0653920624579691,1.0511512058904693,1.0372975887032816,1.0238263438362336,1.0107327454647466,0.99801220735039098,0.98566028124314675,0.9736726553348245,0.96204515276310587,0.950773730165693,0.93985447628406771,0.92928361061638531,0.91905748211903859,0.90917256795645718,0.89962547229871215,0.89041292516652537,0.88153178132329213]
[null,"GREECE",0.05,-0.02,0.04,177735300000,0,66381259615,0.39703919471269572,0.38584955754392375,0.37497527458107272,0.36440745829064403,0.35413747161384262,0.34415692090752448,0.33445764908408598,0.32503172894469001,0.31587145670037908,0.30696934567578144,0.29831812019026382,0.28991070961152948,0.28174024257680225,0.27380004137687292,0.26608361649841877,0.25858466132013491,0.25129704695834298,0.24421481725786495,0.23733218392406699,0.23064352179209618,0.22414336422944242,0.21782639866806847]
[null,"SLOVENIA",0.05,-0.02,0.04,43278100000,0,29984774173,0.70917403333946583,0.68918759313845257,0.66976442481871001,0.65088865385686112,0.63254485311648312,0.61471803023953675,0.59739361539313585,0.58055744936164799,0.56419577197439086,0.54829521085946631,0.53284277051454454,0.51782582168566038,0.5032320910453455,0.48904965116165749,0.47526691074991012,0.46187260519913526,0.44885578736553478,0.4362058186253982,0.42391236018017325,0.4119653646065824,0.40035506764488094,0.38907198021854317]
[null,"AUSTRALIA",0.06,-0.02,0.04,1798932000000,42237691623.815491,482805953000,0.31631957024388374,0.30603880404110062,0.29617333909052074,0.2867083024711034,0.27762938981609747,0.26892284434319252,0.26057543667333932,0.25257444540889495,0.24490763844284397,0.23756325497190489,0.23052998818734885,0.223796968618338,0.21735374810353378,0.21119028436763382,0.20529692618037038,0.19966439907634581,0.19428379161488982,0.18914654215990362,0.1842444261604084,0.17956954391323665,0.17511430879000281,0.1708714359111583]
[null,"NEW ZEALAND",0.06,-0.02,0.04,283465000000,17150717939.131012,62399000000,0.30734578309399929,0.29983525421671936,0.29268625112837393,0.28588692364938528,0.27942589795034811,0.27329225944847801,0.26747553635694188,0.26196568386297009,0.25675306891156008,0.25182845557244965,0.24718299096887825,0.24280819174746535,0.23869593106931153,0.23483842610317718,0.23122822600231668,0.22785820034724122,0.22472152803734863,0.22181168661500927,0.21912244200631034,0.2166478386632634,0.21438219009285225,0.21232006975885315]
[null,"KOREA",7.0000000000000007E-2,-0.02,0.04,1730398600000000,11156891545724.75,630948525174672,0.38962621906873002,0.37204462098579455,0.355287612894015,0.33931717560343261,0.32409705607000627,0.30959268562182246,0.29577110197700207,0.28260087487760555,0.27005203517197707,0.25809600718573955,0.24670554422905394,0.23585466709482344,0.22551860540925792,0.21567374170263673,0.20629755807423589,0.19736858533122714,0.18886635448692668,0.18077135050908724,0.1730649682139915,0.16572947020693865,0.15874794677432327,0.15210427763690118]
[null,"AUSTRALIA",0.08,-0.02,0.04,1798932000000,42237691623.815491,482805953000,0.31249619682020169,0.2972639520091051,0.28291321802176966,0.26939619256489405,0.25666772805168986,0.24468518547024254,0.23340829632218488,0.22279903218653016,0.21282148148807431,0.20344173307298707,0.19462776621614306,0.18634934670546124,0.17857792866809846,0.17128656182183993,0.1644498038525036,0.15804363763468876,0.15204539302879772,0.14643367300200194,0.14118828383474774,0.13629016918755676,0.13172134781530839,0.12746485472793731]
[null,"NEW ZEALAND",0.08,-0.02,0.04,283465000000,17150717939.131012,62399000000,0.30428542204656817,0.29269800917017247,0.28185613232710638,0.27172082134508108,0.26225530055253493,0.25342486859372465,0.24519678489374927,0.23754016240695791,0.23042586630242209,0.22382641825927005,0.21771590606274588,0.21206989820891675,0.20686536324208085,0.20208059356416008,0.19769513346975706,0.19368971117415645,0.19004617461440021,0.18674743081570649,0.18377738862697629,0.1811209046399668,0.17876373211695357,0.17669247276137973]
[null,"SWEDEN",0.08,-0.02,0.04,4604205000000,196739893590.72192,971118882237,0.27732604199021132,0.26573963376314225,0.2548683683810139,0.24467433355769627,0.23512174050067322,0.22617680738627036,0.21780764927759677,0.20998417412997561,0.20267798454824532,0.19586228497883562,0.18951179403702664,0.18360266168633388,0.17811239100258799,0.17301976427003934,0.16830477317076625,0.16394855284184312,0.15993331958717694,0.15624231204268516,0.15285973560460189,{"$f":"Maastricht($F6601,$H6601,$G6601,AB$5-2018.2,$E6601,$C6601,$D6601)/($F6601*((1+$C6601)*(1+$D6601))^(AB$5-2018.2))","v":0.14977070994120445},0.14696121941817186,0.14441806627716566]
[null,"POLAND",0.01,-0.01,0.04,1982278500000,4597927564.6860352,826953250001,0.45154612357062113,0.45161645115640009,0.45168704000248272,0.45175789270294731,0.45182901187806873,0.45190040017458483,0.45197206026596354,0.45204399485267333,0.452116206662455,0.45218869845059861,0.4522614730002204,0.45233453312254457,0.45240788165718687,0.45248152147244186,0.45255545546557197,0.45262968656310054,0.45270421772110725,0.4527790519255267,0.45285419219244988,0.45292964156842885,0.45300540313078447,0.4530814799879172]
[null,"CANADA",0.02,-0.01,0.04,2144395000000,58672401543.262695,640752874006,0.35610597911910302,0.35325030470889868,0.35042840790330582,0.34764002214273071,0.34488488407318102,0.34216273352140597,0.33947331347034088,0.3368163700348521,0.33419165243778276,0.33159891298629579,0.32903790704851205,0.32650839303044171,0.32401013235320653,0.32154288943055104,0.31910643164664004,0.31670052933414122,0.31432495575258995,0.31197948706703421,0.3096639023269584,0.307377983445484,0.30512151517884378,0.30289428510612942]
[null,"GREECE",0.02,-0.01,0.04,177735300000,0,66381259615,0.40258130335624004,0.39867429526266779,0.39480520426091081,0.39097366236968784,0.38717930517893429,0.38342177181514586,0.37970070490705665,0.37601575055165049,0.37236655828050158,0.36875278102644238,0.36517407509055494,0.36163010010948204,0.35812051902305608,0.35464499804224214,0.35120320661739168,0.34779481740680496,0.34441950624559808,0.34107695211487238,0.33776683711118266,0.33448884641630294,0.33124266826728349,0.32802799392680093]
[null,"UNITED KINGDOM",0.02,-0.01,0.04,2037638000000,412308842683.54565,1197583906560,0.81927470263722957,0.81552864815295167,0.81186142264298866,0.80827269011014979,0.8047621221516903,0.80132939792938318,0.79797420414032416,0.79469623498846365,0.79149519215686837,0.78837078478070599,0.78532272942095493,0.78235075003883159,0.77945457797093554,0.77663395190511331,0.77388861785703134,0.7712183291474638,0.76862284638028822,0.76610193742118804,0.76365537737706191,0.76128294857613621,0.75898444054877845,0.75675965000901424]
[null,"MEXICO",0.03,-0.01,0.04,21766928000000,1473084969603,5916304363923,0.36796776356771793,0.36305812608230642,0.35826555485213163,0.35358801262009376,0.34902350375429364,0.34457007346675572,0.34022580704747318,0.33598882911348565,0.33185730287269966,0.32782942940217003,0.32390344694056522,0.32007763019454516,0.31635028965878476,0.31271977094938264,0.30918445415039819,0.3057427531732671,0.30239311512884731,0.29913401971185555,0.29596397859745721,0.29288153484977664,0.28988526234210199,0.28697376518855888]
[null,"UNITED KINGDOM",0.03,-0.01,0.04,2037638000000,412308842683.54565,1197583906560,0.81480610077036164,0.80531258939389216,0.79606559874962379,0.78706100369511212,0.77829476522253316,0.7697629288596598,0.76146162310238286,0.75338705787818283,0.74553552303995241,0.73790338688959778,0.73048709473084483,0.72328316745069721,0.71628820012899552,0.70949886067554546,0.70291188849428676,0.69652409317399033,0.69033235320497488,0.68433361472135057,0.67852489026830365,0.67290325759394409,0.66746585846525042,0.66220989750765447]
[null,"UNITED KINGDOM",0.04,-0.01,0.04,2037638000000,412308842683.54565,1197583906560,0.8104159185690113,0.79537042087241283,0.78084083200390819,0.76681316216033679,0.75327383223759359,0.74020966210934847,0.72760785924360794,0.71545600764741624,0.70374205713027127,0.69245431287710002,0.68158142532190591,0.67111238031345033,0.6610364895645835,0.65134338137707959,0.6420229916340624,0.6330655550523423,0.62446159668719858,0.61620192368235971,0.60827761725814378,0.60068002493092099,0.59340075295725736,0.58643165899629157]
[null,"CZECH REPUBLIC",0.05,-0.01,0.04,5055029000000,0,1677257520313,0.35367440138757272,0.34023511436996112,0.32730650733040995,0.31486917492102923,0.30290444917847925,0.29139437150406849,0.28032166570857964,0.26966971208136559,0.25942252244479619,0.24956471615661005,0.24008149702415585,0.230958631095869,0.22218242529665128,0.21373970687508539,0.20561780363163573,0.19780452489815845,0.19028814324017165,0.18305737685442197,0.17610137263532658,0.16940968988487404,0.16297228464153346,0.15677949460464974]
[null,"SLOVENIA",0.05,-0.01,0.04,43278100000,0,29984774173,0.70369637009371244,0.67695658498673805,0.65123288599012796,0.62648666280916587,0.60268077230318973,0.57977948273515123,0.55774842013963566,0.53655451672884613,0.51616596125911118,0.49655215128341618,0.47768364721829354,0.45953212815612654,0.44207034935654305,0.42527210135309579,0.40911217061384864,0.39356630169682411,0.3786111608435056,0.36422430095575331,0.35038412790356255,0.33706986811309525,0.32426153738633495,0.31193991090556517]
[null,"CHILE",0.06,-0.01,0.04,179776238000000,24484469,29626087675000,0.19055850678855588,0.1815880662175281,0.1730399049148518,0.16489414428814606,0.15713184152020804,0.14973494551784883,0.1426862549344145,0.13596937816837723,0.12956869524497311,0.12346932149224372,0.1176570729270104,0.11211843327028755,0.10684052251542873,0.10181106697591294,9.7018370743116464E-2,9.2451288487696404E-2,8.8099199541336354E-2,8.3951983198581007E-2,7.9999995181325098E-2,7.6234045211225468E-2,7.2645375637880705E-2,6.9225641073079255E-2]
[null,"NETHERLANDS",0.06,-0.01,0.04,733168000000,0,318353671076,0.44978564434528201,{"$f":"Maastricht($F6791,$H6791,$G6791,J$5-2018.2,$E6791,$C6791,$D6791)/($F6791*((1+$C6791)*(1+$D6791))^(J$5-2018.2))","v":0.42861220158689151},0.4084354884571102,0.38920858438832678,0.37088677757606897,0.3534274610025433,0.33679003335481533,0.32093580460721866,0.30582790604842641,0.29143120454395499,0.27771222083471975,0.26463905168164642,0.25218129567528719,0.24030998253791422,0.2289975057536823,0.21821755837019463,0.20794507182217895,0.19815615763500952,0.18882805187250762,0.17993906219983571,0.17146851743837971,0.16339671949531132]
[null,"FRANCE",7.0000000000000007E-2,-0.01,0.04,2288380000000,206095977452.00977,1518396659962,0.75664072882300204,0.72054994124676286,0.68654282442473147,0.65450337305542838,0.62432208231446729,0.59589558402071274,0.5691263031706465,0.5439221337007315,0.52019613240138829,0.4978662299664573,0.47685495821890439,0.45708919260722353,0.43849990911768372,0.42102195479542492,0.40459383111258024,0.38915748946425038,0.37465813811341797,0.36104405994388994,0.34826644041624188,0.33627920515560061,0.3250388666320817,0.31450437942487686]
[null,"SWITZERLAND",7.0000000000000007E-2,-0.01,0.04,668149500000,0,77043543000,0.14211523777071294,0.13415957497471423,0.12664927308101032,0.11955940062400668,0.11286642181063597,0.10654811839010286,0.10058351589738775,9.4952814025665744E-2,8.9637320896503114E-2,8.4619391009631922E-2,7.9882366666319177E-2,7.5410522671876881E-2,7.1189014133745732E-2,6.7203827181861353E-2,6.3441732447712021E-2,5.9890241147656002E-2,5.6537563624710664E-2,5.3372570211187242E-2,5.0384754282249838E-2,4.75641973777493E-2,4.4901536276549879E-2,4.2387931914046897E-2]
[null,"HUNGARY",0.08,-0.01,0.04,38183290000000,0,20920570570287,0.5513414892040317,0.5156579584773977,0.4822839117820778,0.45106987633939188,0.42187605344125684,0.39457169233189004,0.36903450461269172,0.34515011654759786,0.32281155681593515,0.30191877741857004,0.28237820559162929,0.26410232472094014,0.24700928238022832,0.23102252373758722,0.21607044868835315,0.20208609117878149,0.18900681928430738,0.17677405469912771,0.16533301038077786,0.1546324451746893,0.14462443431976177,0.13526415480710979]
[null,"FRANCE",0.01,0,0.04,2288380000000,206095977452.00977,1518396659962,0.78035635725287289,0.77355992672860208,0.76683078759565859,0.76016827360264538,0.75357172509471138,0.74704048894824238,0.74057391850619358,0.73417137351406625,0.72783222005651438,0.72155583049458172,0.71534158340355947,0.70918886351145816,0.70309706163809038,0.69706557463475605,0.69109380532452414,0.68518116244310634,0.67932706058031644,0.67353092012210858,0.66779216719318979,0.66211023360020116,0.6564845567754598,0.65091457972126043]
[null,"JAPAN",0.01,0,0.04,546488600000000,8557883210360.125,1025060024190000,1.9085107018393881,1.8897722476439243,1.8712193226979181,1.85285009007811,1.8346627310485972,1.8166554448807632,1.7988264486749865,1.7811739771841189,1.7636962826387046,1.7463916345739388,1.7292583196583287,1.7122946415240612,1.6954989205990436,1.678869493940611,1.6624047150708754,1.6461029538137117,1.6299625961333515,1.6139820439745791,1.5981597151045073,1.5824940429559213,1.5669834764721726,1.5516264799536099]
[null,"CANADA",0.02,0,0.04,2144395000000,58672401543.262695,640752874006,0.35351087127152553,0.34716924739778099,0.34095196909018638,0.33485659820038782,0.32888074438685977,0.32302206417751844,0.31727826005071341,0.31164707953423776,0.30612631432200682,0.30071379940805493,0.29540741223751382,0.29020507187423816,0.28510473818475229,0.28010441103819744,0.27520212952196721,0.27039597117272196,0.26568405122248145,0.26106452185950063,0.25653557150363704,0.25209542409592761,0.24774233840209486,0.2434746073297098]
[null,"PORTUGAL",0.02,0,0.04,193785000000,0,149690439712,0.7923153690400242,0.77677977356865302,0.76154879761632643,0.74661646825130046,0.73197692965813754,0.71762444084131138,0.70355337337383472,0.68975820919003394,0.67623353842160194,0.66297405727608039,0.64997456595694147,0.63722996662445253,0.62473526139652191,0.61248555038874708,0.60047602979288928,0.58870198999302858,0.57715881371865552,0.56584197423397598,0.55474703356272159,0.54386964074776623,0.53320553014486882,0.52275051974987141]
[null,"CANADA",0.03,0,0.04,2144395000000,58672401543.262695,640752874006,0.35124568633560121,0.34189220293470468,0.33281115108917209,0.32399459589933471,0.31543483357910423,0.30712438472451142,0.29905598777830494,0.29122259268490053,0.28361735473013899,0.27623362856046751,0.2690649623763206,0.26210509229462448,0.25534793687550206,0.24878759180839286,0.24241832475294708,0.23623457033018419,0.23023092525954059,0.22440214363755651,0.21874313235407683,0.21324894664196062,0.20791478575641092,0.20273598878014909]
[null,"LUXEMBOURG",0.03,0,0.04,55377600000,0,8050000000,0.17396849244062496,0.16890144897148238,0.16398198929270133,0.15920581484728283,0.15456875227891539,0.1500667497853547,0.14569587357801431,0.14145230444467408,0.13733233441230491,0.13333236350709213,0.12944889660882733,0.12567854039691975,0.12201800038535895,0.11846407804403783,0.1150136680039202,0.11166375534361185,0.10841141295496297,0.10525379898540092,0.10218815435475818,9.9211800344425408E-2,9.63221362567237E-2,9.351663714245019E-2]
[null,"GREECE",0.04,0,0.04,177735300000,0,66381259615,0.39394712063102533,0.3787953082990646,0.36422625797986979,0.35021755574987479,0.33674764975949489,0.32379581707643745,0.31134213180426673,0.29936743442717956,0.2878533023338265,0.27678202147483316,0.2661365591104165,0.25590053760616971,0.24605820923670163,0.23659443195836691,0.22749464611381437,0.21874485203251379,0.21033158849280173,0.20224191201230934,0.19446337693491283,0.18698401628357,0.17979232334958656,0.17287723398998706]
[null,"UNITED KINGDOM",0.04,0,0.04,2037638000000,412308842683.54565,1197583906560,0.80418443073241275,0.78136207536186419,0.75941750289018084,0.73831695243663886,0.71802796161592541,0.69851931659600885,0.67976100407685836,0.66172416511613663,0.6443810507308273,0.62770497920649126,0.61167029504847592,0.59625232951192275,0.5814273626498524,0.56717258682093863,0.55346607160082917,0.54028673004303163,0.52761428623745699,0.5154292441167122,0.50371285746215,0.4924471010635324,0.4816146429879386,0.4711988179152522]
[null,"GERMANY",0.05,0,0.04,3263350000000,81712691835.468262,1048500000000,0.36612794411838889,0.35000019214919253,0.33464042836900376,0.32001208191168096,0.30608032338089747,0.29281198192300839,0.28017546624882833,0.26814068941627583,0.25667899719479736,0.24576309984100825,0.23536700712311387,0.22546596643940495,0.21603640388349174,0.2070558681159553,0.19850297690877775,0.19035736623527533,0.18259964178432062,0.17521133278341142,0.16817484802064073,0.16147343396085911,0.15509113485630516,0.14901275475673001]
[null,"SLOVAK REPUBLIC",0.05,0,0.04,84985000000,0,37129413519,0.45216935241459866,0.43063747849009576,0.4101309318953294,0.39060088751936123,0.37200084525653448,0.35428651929193755,0.33741573265898817,0.32134831681808396,0.30604601601722281,0.29147239620687887,0.2775927582922656,0.26437405551644338,0.25178481477756515,0.23979506169291914,0.22837624923135155,0.21750118974414434,0.20714399023251839,0.19727999069763658,0.18788570542632055,0.17893876707268622,0.17041787340255826,0.16230273657386504]
[null,"ISRAEL",0.06,0,0.04,1262906300000,175094655579.74622,342129192208,0.42972887116570141,0.41389482403802869,0.39895704372890128,0.38486479815425295,0.37157022685741464,0.35902817846417112,0.3471960573384697,0.33603367891799651,0.32550313323830499,0.31556865618199215,0.30619650801565929,0.29735485880213774,0.28901368029881552,0.28114464397492661,0.2737210248014465,0.26671761048684262,0.26011061585042394,0.25387760204248172,0.24799740033687587,0.24245004023724775,0.23721668165269288,0.23227955091254671]
[null,"AUSTRIA",7.0000000000000007E-2,0,0.04,369218000000,0,221912697630,0.60136696463502204,0.56202520059348038,0.52525719681633665,0.49089457646386603,0.45877997800361314,0.42876633458281599,0.40071620054468782,0.37450112200438107,0.35000104860222525,0.32710378374039745,0.30570447078541813,0.28570511288356831,0.26701412419025078,0.24954591045817831,0.23322047706371807,0.217963062676372,{"$f":"Maastricht($F7069,$H7069,$G7069,Y$5-2018.2,$E7069,$C7069,$D7069)/($F7069*((1+$C7069)*(1+$D7069))^(Y$5-2018.2))","v":0.20370379689380558},0.19037738027458462,0.17792278530335012,0.16628297691901878,0.15540465132618578,0.14523799189363157]
[null,"KOREA",7.0000000000000007E-2,0,0.04,1730398600000000,11156891545724.75,630948525174672,0.38389315874631413,0.35923885559976954,0.33619745078991281,0.31466342760313099,0.29453817228838153,0.27572952246151289,0.25815134505322451,0.24172314186790816,0.22636968094705182,0.21202065204905524,0.19861034466775002,0.18607734711512833,0.17436426529024823,0.16341745984643508,0.15318680055315179,0.14362543672765329,0.1346895826851314,0.12633831722483058,0.11853339623389518,0.111239077550778,0.1044219572861825,9.8050816851981137E-2]
[null,"SWEDEN",7.0000000000000007E-2,0,0.04,4604205000000,196739893590.72192,971118882237,0.27483732021093488,0.26002504376506702,0.2461817947502353,0.2332441788485235,0.2211529490338395,0.20985273425376108,0.19929178586116433,0.18942174063443842,0.18019739930104969,0.17157651955021919,0.16351962258682612,0.15598981234066442,0.14895260650313008,0.14237577861758402,0.13622921050025125,0.13048475431582809,0.12511610367618026,0.12009867317183652,0.11540948578459935,0.11102706766568611,0.1069313497975429,0.10310357608899785]
[null,"NETHERLANDS",0.08,0,0.04,733168000000,0,318353671076,0.44028869637189888,0.40767471886287115,0.37747659153969543,0.34951536253675503,0.32362533568218055,0.29965308859461165,0.27745656351352926,0.25690422547549008,0.23787428284767595,0.22025396559969995,0.20393885703675918,0.18883227503403627,0.17484469910558911,0.16189323991258253,0.14990114806720603,0.13879735932148704,0.12851607344582133,0.11899636430168641,0.11018181879785778,0.10202020259060904,9.446315054686022E-2,8.746588013598168E-2]
[null,"FRANCE",0.01,0.01,0.04,2288380000000,206095977452.00977,1518396659962,0.77442313222380077,0.76007760048570927,0.74600568622396346,0.73220208765939154,0.71866160659202238,0.70537914636894772,0.69234970989213673,0.67956839766541921,0.66703040587986506,0.6547310245368051,0.64266563560775247,0.6308297112304978,0.61921881194066708,0.60782858493804259,0.59665476238696591,0.58569315975014768,0.57493967415523117,0.56439028279346248,0.55404104134983567,0.54388808246409426,0.53392761422198187,0.5241559186761453]
[null,"SWITZERLAND",0.01,0.01,0.04,668149500000,0,77043543000,0.14548759709498935,0.14262091666992568,0.13981072117432181,0.13705589763192022,0.13435535499649073,0.13170802371972429,0.12911285532763875,0.12656882200533157,0.1240749161899143,0.1216301501714678,0.11923355570186041,0.1168841836112738,0.11458110343228488,0.11232340303135463,0.11011018824757832,0.10794058253855339,0.10581372663322555,0.1037287781915749,0.10168491147100765,9.9681316999321284E-2,9.7717201254113609E-2,9.5791786348508573E-2]
[null,"FRANCE",0.02,0.01,0.04,2288380000000,206095977452.00977,1518396659962,0.7693266757470012,{"$f":"Maastricht($F7175,$H7175,$G7175,J$5-2018.2,$E7175,$C7175,$D7175)/($F7175*((1+$C7175)*(1+$D7175))^(J$5-2018.2))","v":0.74858410200768266},0.72843166968354789,0.70885225639229132,0.68982923993226797,0.67134648363724614,0.65338832216030496,0.63593954767430327,0.61898539647670914,0.60251153598693563,0.58650405212468304,0.57094943705811507,0.55583457731103181,0.54114674221851755,0.526873572720848,0.51300307048574301,0.49952358734934188,0.48642381506655852,0.47369277536174914,0.46131981027089053,0.44929457276672391,0.43760701765857207]
[null,"POLAND",0.02,0.01,0.04,1982278500000,4597927564.6860352,826953250001,0.44166457901319944,0.42876547933699649,0.41624403598468701,0.40408918279730549,0.39229017797022558,0.38083659454527607,0.36971831118157061,0.3589255031968841,0.34844863387164304,0.33827844600783274,0.32840595373534825,0.31882243455853504,0.30951942163587853,0.30048869628600849,0.29172228071338258,0.2832124309472106,0.27495162998736822,0.26693258115123081,0.25914820161554031,0.25159161614758502,0.24425615102014475,0.23713532810481316]
[null,"JAPAN",0.03,0.01,0.04,546488600000000,8557883210360.125,1025060024190000,1.864903393637666,1.7931150632710362,1.7241032152634352,1.6577603366351723,1.5939830788906648,1.5326720966956013,1.4737318928035097,1.4170706689896528,1.3626001827595189,1.3102356096082235,1.2598954106157698,1.2115012051714802,1.1649776486288856,1.1202523147000856,1.07725558240597,1.0359205274058174,0.99618281753661841,0.95798061239904264,0.92125446683329015,0.88594723813413712,0.85200399686032235,0.81937194109903733]
[null,"LUXEMBOURG",0.03,0.01,0.04,55377600000,0,8050000000,0.17284287172743823,0.16614714190852647,0.15971079679758385,0.15352378813571455,0.14757645692176732,0.14185951833294946,0.13636404722959672,0.13108146422147143,0.12600352227383585,0.12112229383239051,0.11643015844697731,0.11191979087472587,0.10758414964406986,0.10341646606178011,9.9410233645852261E-2,9.5559197967751863E-2,9.1857346888159067E-2,8.8298901170969002E-2,8.4878305460894948E-2,8.1590219610588238E-2,7.8429510343735687E-2,7.5391243241118608E-2]
[null,"ITALY",0.04,0.01,0.04,1718082100000,220592346077.24219,1709502233379,1.1161186856023064,1.0675596937428551,1.0212811973425211,0.97717426389350526,0.93513518280980878,0.89506521491843249,0.85687035396994382,0.82046109959170666,0.78575224113473852,0.75266265189150816,0.72111509318706013,0.69103602786973239,0.66235544275046221,0.63500667956131751,0.60892627402448896,0.58405380264259499,0.56033173683982118,0.53770530410119355,0.51612235577420573,0.49553324121313519,0.47589068796171757,0.4571496876844538]
[null,"TURKEY",0.04,0.01,0.04,3104906706300,194522731451.86829,690990107864,0.30834083899952108,0.29618918217897294,0.28459441378487849,0.27353007245084449,0.26297096390704672,0.25289310020815703,0.24327364187696524,0.23409084282380138,0.22532399790857149,0.21695339301861369,0.20896025754166275,0.20132671911900429,0.19403576056941421,0.18707117887972588,0.18041754616286956,0.17406017248898167,0.16798507049971367,0.16217892172018242,0.15662904448710738,0.15132336341559047,0.1462503803307135,0.14139914659367073]
[null,"LUXEMBOURG",0.05,0.01,0.04,55377600000,0,8050000000,0.17069257520142059,0.16095480924226543,0.15177256882816165,0.14311416202561211,0.13494970488035091,0.12725101827472973,0.11999153066924068,0.11314618639249474,0.10669135916312564,0.10060477054514441,9.4865413055298817E-2,8.9453477657047462E-2,8.4350285390898116E-2,7.9538222905137304E-2,7.5000681664438767E-2,7.0722000626533499E-2,6.6687412189093354E-2,6.2882991220267179E-2,5.9295606996951612E-2,5.5912877884914294E-2,5.2723128604351049E-2,4.9715349933381468E-2]
[null,"DENMARK",0.06,0.01,0.04,2145114000000,42145490246.966553,606587952354,0.31934810948577885,0.29950334541901358,0.28095520693773895,0.26361830798649605,0.24741289205734993,0.23226446096482051,0.21810342810088501,0.20486479455573242,0.19248784659640469,0.18091587309489371,0.17009590159014298,0.15997845175515332,0.15051730512142628,0.14166928998866762,0.13339408051836907,0.12565400907592394,0.1184138909476118,0.11164086061640015,0.10530421883432656,9.937528977948859E-2,9.3827287632619633E-2,8.8635191952083733E-2]
[null,"NEW ZEALAND",0.06,0.01,0.04,283465000000,17150717939.131012,62399000000,0.30079109047949276,0.28472467542633345,0.26968043200771502,0.25559132327844158,0.2423947293415652,0.2300321561053198,0.21844896324552271,0.20759411010695841,0.19741991836077391,0.18788185031292512,0.17893830183157963,0.17055040892944223,0.16268186710054125,0.15529876257039535,0.14836941467394368,0.14186422862742998,0.13575555800882191,0.13001757630654495,0.12462615693853127,0.11955876118301684,0.11479433349935501,0.11031320375152015]
[null,"AUSTRALIA",7.0000000000000007E-2,0.01,0.04,1798932000000,42237691623.815491,482805953000,0.30766459540684271,0.28637488469844335,0.26665827707214967,0.24839746806598573,0.23148391115531711,0.21581716378038415,0.20130428220829741,0.18785926158284205,0.1754025177877471,0.16386040800104887,0.15316478705133887,0.14325259690243425,0.13406548679264579,0.12554946173954937,0.1176545572921017,0.11033453857011241,0.10354662177744375,9.7251216510740895E-2,9.1411687310811771E-2,8.5994133019736255E-2,8.0967182614083866E-2,7.6301806283907356E-2]
[null,"SLOVAK REPUBLIC",7.0000000000000007E-2,0.01,0.04,84985000000,0,37129413519,0.44259314029857816,0.40954301869027493,0.37896087599729333,0.35066241880012344,0.32447711557335379,0.30024716903243615,0.27782656521924326,0.25708019359604262,0.23788303284541745,0.22011939746961917,0.2036822406492266,0.18847250916001348,0.17439854646063985,0.1613755403540667,0.14932501189420438,0.13817434245785545,0.12785633613200284,0.11830881477931234,0.10947424334164185,0.10129938312356974,9.3734970966567743E-2,8.6735422380464278E-2]
[null,"SWEDEN",7.0000000000000007E-2,0.01,0.04,4604205000000,196739893590.72192,971118882237,0.27291432151961958,0.2556491925960257,0.23964248093772114,0.22480052102319814,0.21103663867064448,0.19827062899781528,0.18642827336433745,0.17544089238548632,0.16524493232384108,0.15578158236636891,0.14699642048060749,0.13883908571583795,0.13126297497450304,0.124224962426586,0.11768513987611648,0.11160657651523145,0.10595509661805,0.10069907383473101,9.58092408461165E-2,9.1258513231930474E-2,8.7021826491154516E-2,8.3075985232459557E-2]
[null,"SPAIN",0.08,0.01,0.04,1163662000000,44321897115.902954,849904780610,0.75120102767431385,0.69156479154326733,0.63686411136143162,0.58668842706491009,0.54066135148018513,0.49843782574390177,0.45970151150994987,0.42416240023327506,0.39155462146059955,0.36163443356238917,0.33417838171935527,0.30898160924095364,0.28585630945226864,0.26463030644814445,0.24514575398743885,0.22725794269322463,0.21083420654337393,0.19575292038643211,0.18190258090568701,0.16918096408507075,0.15749435280875665,0.14675682875640847]
[null,"FINLAND",0.01,0.02,0.04,224278000000,0,102709172650,0.47918303568781312,0.46513593058417302,0.45150061209878956,0.43826500883206126,0.42541740325379657,0.41294642132964149,0.40084102245160308,0.38909048966375753,0.37768442017448806,0.36661271614685303,0.35586557575893329,0.34543348452624084,0.33530720687850979,0.32547777798341077,0.31593649580995031,0.30667491342452946,0.2976848315128417,0.28895829112098786,0.28048756660938445,0.27226515881322505,0.26428378840344113,0.25653638944228419]
[null,"SWEDEN",0.01,0.02,0.04,4604205000000,196739893590.72192,971118882237,0.28006083197128806,0.27231193885108024,0.26478116286309794,0.25746228721135739,{"$f":"Maastricht($F7426,$H7426,$G7426,M$5-2018.2,$E7426,$C7426,$D7426)/($F7426*((1+$C7426)*(1+$D7426))^(M$5-2018.2))","v":0.25034927386803529},0.2434362584010801,0.23671754495211206,0.23018760136023461,0.22384105442750596,0.21767268532194217,0.21167742511404589,0.20585035044297004,0.20018667930854023,0.19468176698546935,0.18933110205620554,0.18413030255895799,0.1790751122475458,0.17416139695981397,0.16938514109145464,0.16474244417216366,0.1602295175411545,0.15584268111913477]
[null,"KOREA",0.02,0.02,0.04,1730398600000000,11156891545724.75,630948525174672,0.39160945951773657,0.3765356423715005,0.36204455490771004,0.3481136201011914,0.33472113661863168,0.32184624483403562,0.3094688941634583,0.29756981166779167,0.28613047187437307,0.27513306777009461,0.26456048292053008,0.25439626467136095,0.24462459839008185,0.23523028270759716,0.22619870572088718,0.21751582211943257,0.20916813119953082,0.20114265573203441,0.19342692165037656,0.18600893852703848,0.17887718080784687,0.17202056977468058]
[null,"POLAND",0.02,0.02,0.04,1982278500000,4597927564.6860352,826953250001,0.43844838319875018,0.42147024190920918,0.40515045422856083,0.38946347368594803,0.37438474545420547,0.35989066785012641,0.34595855532958192,0.33256660291945034,0.31969385203056677,0.30732015759806691,0.29542615649758608,0.28399323718777036,0.27300351053148481,0.26243978174995014,0.25228552346581662,0.24252484979289493,0.23314249143190036,0.22412377173314998,0.21545458368866591,0.20712136781759774,0.19911109091027632,0.19141122559756013]
[null,"BELGIUM",0.03,0.02,0.04,438485000000,0,373349492529,0.85048534332000969,0.80952345642491108,0.77053441502466313,0.73342320105145942,0.69809937278836787,0.66447684445875499,0.63247367643132968,0.60201187552953528,0.57301720495862873,0.54541900338723459,0.51915001274246575,0.49414621429893951,0.47034667266223068,0.44769338726654362,0.42613115102469401,0.40560741578592624,0.38607216427367808,0.36747778819120314,0.34977897219798521,0.33293258347419108,0.31689756660402729,0.30163484352182307]
[null,"BELGIUM",0.04,0.02,0.04,438485000000,0,373349492529,0.84418322492379705,0.79579866602922211,0.75018727943931207,0.70719012013509819,0.66665735306853147,0.62844773102237128,0.59242810239665478,0.55847294720649965,0.52646393967430205,0.49628953589206454,0.46784458511695381,0.44102996334554462,0.41575222788984223,0.39192329175135959,0.36946011665852152,0.3482844236977013,0.32832242052950728,0.30950454423973156,0.2917652189288571,0.27504262719537809,0.2592784947166083,0.24441788717628993]
[null,"CZECH REPUBLIC",0.04,0.02,0.04,5055029000000,0,1677257520313,0.34849677388611361,0.32852259981722798,0.30969325020477756,0.29194310916739963,0.27521032161331033,0.25943657768977224,0.2445669095868894,0.23054949998764082,0.21733550149664485,0.20487886641840578,0.19313618629186066,0.18206654062204058,0.17163135428171247,0.16179426308607889,0.15252098707209549,0.14377921104081401,0.1355384719464687,0.12777005273988376,0.12044688229627053,0.11354344107868639,0.10703567220841478,0.1009008976323669]
[null,"SLOVENIA",0.04,0.02,0.04,43278100000,0,29984774173,0.69288483649506205,0.65317198010469824,0.61573527536264927,0.58044426410506156,0.54717596540824054,0.51581444702888435,0.48625042140731944,0.45838086482590445,0.43210865839546042,0.40734224961864673,0.38399533335091141,0.3619865510472392,0.34123920724664325,0.32168100230641339,0.3032437804547638,0.2858632922839025,0.26947897085586586,0.25403372064089919,0.23947371855288385,0.22574822638846517,0.21280941401627565,0.20061219270010902]
[null,"GERMANY",0.05,0.02,0.04,3263350000000,81712691835.468262,1048500000000,0.36087781045347472,0.33821698454330407,0.31703365393033095,0.29723035629612959,0.27871608088910499,0.26140584101626563,0.24522027487221626,0.23008527282687843,0.21593162941797711,0.20269471841060374,0.19031418939473393,0.17873368449294683,0.16790057384524074,0.15776570862621658,0.14828319043241442,0.13941015595463463,0.13110657592201405,0.12333506737179543,0.11606071836144539,0.10925092429833479,0.1028752351168714,9.6905212584027511E-2]
[null,"CZECH REPUBLIC",0.06,0.02,0.04,5055029000000,0,1677257520313,0.34371038155632561,0.31789713425483485,0.29402250670998409,0.27194090520716246,0.25151767037288425,0.23262825598675935,0.21515746946611108,0.19899876939151964,0.18405361578941881,0.17023086920959929,0.15744623493303672,0.14562174892067767,0.13468530236836629,0.12457020196852225,0.11521476319693143,0.10656193414440565,9.8558947599339308E-2,9.1156999259470281E-2,8.4310950110497843E-2,7.7979051156583254E-2,7.2122688824068887E-2,6.6706149485820251E-2]
[null,"IRELAND",0.06,0.02,0.04,296152000000,0,119139979689,0.40993579108325368,0.37914890037297033,0.35067415868754187,0.32433791961481856,0.29997957789013918,0.27745058998348054,0.25661356824221282,0.23734144306530963,0.2195166879997314,0.20303060303341783,0.18778265171422293,0.17367984805237041,0.16063618946760116,0.14857213232297553,0.1374141068469992,0.12709406848594076,0.11754908295037066,0.10872094242542601,0.10055581060435258,9.3003894380644242E-2,8.6019140196674296E-2,7.9558953197072013E-2]
[null,"AUSTRALIA",7.0000000000000007E-2,0.02,0.04,1798932000000,42237691623.815491,482805953000,0.30550151617509808,0.2815736280700018,0.2596171153904695,0.23946752090805798,0.22097414748353808,0.20399890596417297,0.18841525955978169,0.17410725661800652,0.16096864439582656,0.14890205704432671,0.13781827159177173,0.12763552623051172,0.11827889569012882,0.10967971891618451,0.10177507467428341,9.4507301065996793E-2,8.7823555279297888E-2,8.1675410204120599E-2,7.6018484825823948E-2,7.081210556788374E-2,6.6018995992021226E-2,6.1604992481027993E-2]
[null,"JAPAN",7.0000000000000007E-2,0.02,0.04,546488600000000,8557883210360.125,1025060024190000,1.7963930184126866,1.6469594563406174,1.5100205687468251,1.3845303680031671,1.2695304558051552,1.1641426880960932,1.0675624542689692,0.97905251920308189,0.89793738100049414,0.82359810123475263,0.75546756814108407,0.69302615649115207,0.63579775093182567,0.5833461023494777,0.53527148937042723,0.49120765944374561,0.45081902609267588,0.41379810088169755,0.37986314044287434,0.34875599055125051,0.32024011074733655,0.29409876438669857]
[null,"IRELAND",0.08,0.02,0.04,296152000000,0,119139979689,0.40432629612148507,0.36703549030636079,0.33318399628391493,0.30245460810086688,0.27455937554544918,0.24923690590545491,0.22624991458374627,0.20538300161923223,0.18644063327817012,0.16924530980226046,0.15363590214439035,0.13946614210638195,0.12660325173055734,0.11492669910181308,0.104327068901428,9.4705037129110353E-2,8.5970440385902652E-2,7.8041430996643624E-2,7.0843710055050496E-2,6.4309831204657303E-2,5.8378568631678722E-2,5.2994343347566024E-2]
[null,"JAPAN",0.08,0.02,0.04,546488600000000,8557883210360.125,1025060024190000,1.7834277735674111,1.6200829757733,1.4717810349235514,1.337134994304636,1.2148858069129074,1.103890538576499,1.003111659093896,0.91160732104204145,0.82852253516177798,0.75308115962983169,0.68457862815305404,0.6223753487437953,0.56589071131988233,0.51459764797768903,0.46801769496559648,0.42571651008632755,0.38729980352424642,0.35240964396769897,0.32072110541318144,0.29193922323047644,0.26579623096582983,0.2420490519908905]
[null,"CANADA",0.01,0.03,0.04,2144395000000,58672401543.262695,640752874006,0.34824974525098251,0.33504183173282387,0.32233733826358979,0.31011700291298167,0.29836230294580468,0.28705542638999548,0.27617924470014066,0.26571728647422066,0.25565371218294797,0.24597328987263434,0.23666137180403229,0.22770387199104605,0.2190872446046,0.21079846320829532,0.20282500079377197,0.19515481058493281,0.18777630758137773,0.18067835081253958,0.1738502262751157,0.16728163052744541,0.16096265491550188,0.15488377040614509]
[null,"SWEDEN",0.01,0.03,0.04,4604205000000,196739893590.72192,971118882237,0.27813260297931619,0.26781145873286394,0.25787693807082351,0.24831444827356752,0.23910995072364608,0.23024993976681202,0.22172142238243903,0.21351189863225739,0.20560934285752464,0.19800218559589886,0.19067929619038632,0.18362996606380164,0.17684389263319503,0.17031116383968967,0.16402224327011206,0.15796795584770948,0.15213947407012057,0.14652830477360543,0.14112627640334777,0.1359255267704195,0.1309184912767431,0.12609789159010493]
[null,"FINLAND",0.02,0.03,0.04,224278000000,0,102709172650,0.47222290878449252,0.44947925831381536,0.42783100924596934,0.40722540381303007,0.38761222521704741,0.36894367524942651,0.35117425780451789,0.33426066800353882,0.31816168665861305,0.30283807981973443,0.28825250315984619,0.27436941096501644,0.26115496950791584,0.24857697459348552,0.2366047730758476,0.22520918815519478,0.21436244827260115,0.20403811942946998,0.1942110407666762,0.18485726324640792,0.17595399128727196,0.16747952721042447]
[null,"NORWAY",0.02,0.03,0.04,3279364000000,0,487000000000,0.17475437246531206,0.16633768557520839,0.1583263711928502,0.15070090538059225,0.14344270453130806,0.13653408007929568,0.12995819539243833,0.12369902474056568,0.11774131424002066,0.11207054467925058,0.10667289613482826,0.10153521429166977,9.6644978385370048E-2,9.1990270688530426E-2,8.7559747466714646E-2,8.3342611333252117E-2,7.9328584935515034E-2,7.5507885908542766E-2,7.1871203034973158E-2,6.8409673553182129E-2,6.5114861558330586E-2,6.1978737443680369E-2]
[null,"GREECE",0.03,0.03,0.04,177735300000,0,66381259615,0.38823143305592983,0.36594536059565635,0.34493859986394226,0.32513771313407702,0.30647347830528515,0.2888806469085542,0.27229771600391572,0.25666671317175582,0.24193299384650374,0.22804505028419622,0.21495433149608464,0.20261507351879035,0.19098413942764669,0.18002086853393032,0.16968693423878811,0.15994621004693008,0.15076464327168451,0.14211013598989963,0.13395243283052091,0.12626301520456304,0.11901500160671416,0.11218305364003596]
[null,"UNITED KINGDOM",0.03,0.03,0.04,2037638000000,412308842683.54565,1197583906560,0.79039608135622419,{"$f":"Maastricht($F7759,$H7759,$G7759,J$5-2018.2,$E7759,$C7759,$D7759)/($F7759*((1+$C7759)*(1+$D7759))^(J$5-2018.2))","v":0.750849618931556},0.71340361029585964,0.67794242279732919,0.64435691762999903,0.61254408125289816,0.58240667784513955,0.55385292159295418,0.5267961676736902,0.5011546208668447,0.4768510607835218,0.453812582763509,0.4319703535436567,0.41125938085260333,0.39161829613531252,0.3729891496565213,0.35531721727522786,0.33855081822289801,0.32264114325630239,0.30754209259193249,0.2932101230629145,0.27960410397136276]
[null,"ITALY",0.04,0.03,0.04,1718082100000,220592346077.24219,1709502233379,1.099246864302817,1.0310059555027,0.96716036583547904,0.90742204114685665,0.85152195434781108,0.79920884420409,0.75024803785412864,0.70442035149311255,0.6615210640305399,0.62135895887368653,0.58375542931151536,0.54854364327427874,0.51556776352480049,0.48468221959949814,0.45575102806186429,0.42864715785951973,0.40325193778917623,0.37945450327289004,0.35715127983481038,0.33624550084109794,0.31664675722763008,0.29827057709129262]
[null,"SLOVAK REPUBLIC",0.04,0.03,0.04,84985000000,0,37129413519,0.44550366139197051,0.41589214095591148,0.38824882464144078,0.36244289081538533,0.33835221323318265,0.31586278307802707,0.29486816941563393,0.27526901551123395,0.25697256862512508,0.23989224106154317,0.22394720039352417,0.20906198692449979,0.19516615657626937,0.18219394751332091,0.17008396892580366,0.15877891049832302,0.14822527118962189,0.13837310603960221,0.12917578980545388,0.12058979630830273,0.11257449244613769,0.10509194589818678]
[null,"ISRAEL",0.05,0.03,0.04,1262906300000,175094655579.74622,342129192208,0.42228260566890313,0.3972408851674572,0.37388876772388252,0.3521046801067565,0.33177604309147563,0.3127985985671593,0.29507578720949529,0.2785181729131061,0.26304291046373768,0.24857325319569284,0.2350380976250781,0.22237156227610852,0.2105125981273088,{"$f":"Maastricht($F7807,$H7807,$G7807,V$5-2018.2,$E7807,$C7807,$D7807)/($F7807*((1+$C7807)*(1+$D7807))^(V$5-2018.2))","v":0.19940462829825886},0.18899521477673029,0.17923575015176435,0.17008117247145965,0.1614897014859106,0.15342259466673905,0.14584392151579198,0.13872035478758443,0.1320209773536328]
[null,"CZECH REPUBLIC",0.06,0.03,0.04,5055029000000,0,1677257520313,0.34128697033630695,0.31259110673778068,0.28630802961877688,0.26223486867446133,0.24018581120577145,0.21999066789317773,0.20149355916209719,0.18455171200045536,0.1690343579414319,0.1548217237052866,0.14180410670936672,0.12988102831046594,0.11896045824369474,{"$f":"Maastricht($F7832,$H7832,$G7832,V$5-2018.2,$E7832,$C7832,$D7832)/($F7832*((1+$C7832)*(1+$D7832))^(V$5-2018.2))","v":0.10895810427156505},9.9796761560327019E-2,9.1405716761611119E-2,8.3720202199680446E-2,7.6680895951346792E-2,7.0233463959834014E-2,6.4328140648318391E-2,5.8919344796041745E-2,5.3965327712073415E-2]
[null,"NETHERLANDS",0.06,0.03,0.04,733168000000,0,318353671076,0.4367546892123671,0.40003177249713229,0.36639656759217099,0.33558945557077385,0.30737264661180963,0.28152834457941894,0.25785706592729341,0.23617609995172506,0.21631809850863257,0.19812978430906078,0.18147076782291699,0.16621246365901901,0.15223709805735391,0.13943679983271101,0.12771276775298682,0.11697450792543213,0.10713913530448078,9.8130733929731415E-2,8.9879770955973076E-2,8.2322559952347565E-2,7.5400769328034037E-2,6.9060972090157574E-2]
[null,"UNITED STATES",0.06,0.03,0.04,19390605000000,1333525020323.2793,13464398354600,0.7465656489402489,0.68765048516560401,0.63357664503805722,0.58394033570299508,0.53837162044380071,0.49653157478845927,0.45810968165366212,0.42282144543017136,0.39040620660286263,0.36062514004643842,0.33325942155527472,0.30810854846414082,0.28498880140565891,0.26373183533950906,0.24418338898595476,0.22620210270995411,0.20965843573899157,0.19443367436427078,0.18041902347696789,0.16751477443427332,0.15562954283891492,0.14467957035530213]
[null,"NETHERLANDS",7.0000000000000007E-2,0.03,0.04,733168000000,0,318353671076,0.43372564707368233,0.39354473012765112,0.35708622641107984,0.32400528664466,0.29398900884190182,0.2667534786697231,0.24204108399394164,0.21961807820882095,0.19927236930298609,0.18081151374919344,0.16406089624280318,0.14886207807168422,0.13507129849531277,0.12255811495809162,0.11120416927510353,0.10090206812004675,9.1554367226246935E-2,8.3072649692629466E-2,7.5376689676644085E-2,6.8393693563781957E-2,6.2057611436150933E-2,5.630851232751196E-2]
[null,"FRANCE",0.08,0.03,0.04,2288380000000,206095977452.00977,1518396659962,0.72952413934830418,0.66242906845384775,0.60192071102035738,0.54733914150124641,0.49809095154351185,0.45364253366775725,0.41351404344519788,0.37727397161846737,0.3445342645397223,0.31494593752634348,0.28819513133216379,0.26399956696418164,0.24210535859830656,0.22228414841419608,0.20433053082486502,0.18805973686300123,0.17330555244012669,0.15991844685044337,0.14776389027857476,0.13672084121655553,0.1266803866247157,0.1175445194054623]
[null,"AUSTRALIA",0.01,-0.02,0.05,1798932000000,42237691623.815491,482805953000,0.33448268060678665,0.33820340973086466,0.34196807011215241,0.34577722852282378,0.34963145990336719,0.35353134749426701,0.35747748297000836,0.36147046657545268,0.36551090726462815,0.36959942284197989,0.37373664010612717,0.37792319499617477,0.38215973274062559,0.38644690800894593,0.39078538506583071,0.39517583792822236,0.39961895052513369,0.40411541686032831,0.40866594117791372,0.41327123813090061,0.41793203295278608,0.42264906163221755]
[null,"IRELAND",0.01,-0.02,0.05,296152000000,0,119139979689,0.44560648704079642,0.45019851186178889,0.45483785801352689,0.45952501314763267,0.46426046994103126,0.46904472614773812,0.47387828465118015,0.47876165351705419,0.48369534604673076,0.48867988083120911,0.49371578180562647,0.4988035783043307,0.50394380511651915,0.50913700254245209,0.51438371645024472,0.51968449833324371,0.52503990536799727,0.53045050047282005,0.53591685236696307,0.54143953563039304,0.54701913076418773,0.55265622425155358]
[null,"SPAIN",0.01,-0.02,0.05,1163662000000,44321897115.902954,849904780610,0.81511061983579891,0.82392169418461148,0.83283196086721956,0.84184261336204569,0.85095486094215889,0.86016992890938482,0.86948905883228056,0.87891350878804753,0.88844455360845476,0.89808348512984137,0.90783161244727517,0.91769026217294092,0.92766077869883379,0.93774452446383949,0.94794288022527451,0.95825724533497403,0.9686890380200055,0.97923969566809299,0.98991067511783881,1.0007034529538286,1.0116195258067111,1.0226604106583386]
[null,"JAPAN",0.02,-0.02,0.05,546488600000000,8557883210360.125,1025060024190000,1.9322414346536019,1.9333397983219764,1.9344452373853422,1.9355578901009864,1.9366778975453145,1.937805403671385,1.9389405553676156,1.9400835025176877,1.9412343980616722,1.9423933980584058,1.9435606617491366,1.9447363516224703,1.9459206334806427,1.9471136765071437,1.9483156533357213,1.949526740120793,1.9507471166092976,1.9519769662140081,1.9532164760883473,1.9544658372027213,1.9557252444224222,1.95699489658711]
[null,"CANADA",0.03,-0.02,0.05,2144395000000,58672401543.262695,640752874006,0.36446232147010316,0.36199682264873378,0.35957323355083182,0.35719155062543828,0.35485177824714531,0.35255392880336334,0.35029802278406003,0.3480840888740187,0.3459121640476589,0.34378229366646779,0.34169453157908719,0.33964894022410613,0.33764559073560513,0.33568456305150635,0.33376594602477694,0.33188983753753981,0.33005634461814537,0.3282655835612574,0.32651768005101051,0.32481276928729413,0.32315099611522341,0.32153251515785441]
[null,"MEXICO",0.03,-0.02,0.05,21766928000000,1473084969603,5916304363923,0.37874448750458806,0.37750423486123136,0.37632220123526927,0.37519879689713959,0.37413444773405535,0.37312959550125768,0.37218469807902305,0.37130022973553783,0.37047668139575329,0.36971456091633925,0.36901439336685365,0.36837672131724986,0.36780210513184558,0.36729112326987917,0.36684437259278302,0.3664624686783049,0.36614604614161256,0.36589575896351734,0.36571228082595947,0.36559630545489374,0.36554854697072636,0.36556974024644795]
[null,"TURKEY",0.03,-0.02,0.05,3104906706300,194522731451.86829,690990107864,0.32476941378490076,0.3239047506197657,0.32309221592344073,0.32233222376834009,0.32162520272832834,0.32097159611832071,0.32037186223929642,0.3198264746288314,0.31933592231725938,0.31890071008957072,0.31852135875316168,0.31819840541154892,0.31793240374416581,0.31772392429236057,0.31757355475171783,0.31748190027082851,0.31744958375663512,0.31747724618648104,0.31756554692699879,0.31771516405996919,0.3179267947152925,0.31820115541120997]
[null,"LUXEMBOURG",0.04,-0.02,0.05,55377600000,0,8050000000,0.1831707230837365,0.17972009721716911,0.17633447529157095,0.17301263274290707,0.16975336807585073,0.16655550242920988,0.16341787914953873,0.16033936337278132,0.15731884161379642,0.15435522136361499,0.15144743069428471,0.14859441787115843,0.14579515097248669,0.14304861751617609,0.14035382409357933,0.13770979601018379,0.13511557693306886,0.13257022854500478,0.13007283020506746,0.12762247861564704,0.125218287495729,0.12285938726033065]
[null,"GREECE",0.05,-0.02,0.05,177735300000,0,66381259615,0.40503919471269534,0.39362409593070713,0.38253070547201862,0.37174995672693745,0.36127303860732507,0.35109138834531112,0.34119668449495738,0.33158084013115391,0.3222359962401885,0.3131545152965875,0.30432897502097911,0.29575216231387669,0.28741706736042444,0.27931687790128712,0.27144497366500209,0.26379492095724205,0.25636046740256763,0.24913553683437092,0.24211422432883473,0.23529079137884809,0.22865966120393408,0.2222154141923558]
[null,"SLOVAK REPUBLIC",0.05,-0.02,0.05,84985000000,0,37129413519,0.46701537341521199,0.45385361847931416,0.44106279735599047,0.42863245612827067,0.41655243549880533,0.40481286248669135,0.39340414235830062,0.38231695078552058,0.37154222622499578,0.36107116251214366,0.35089520166389082,0.34100602688424764,0.33139555576700458,0.32205593368999474,0.31297952739552459,0.30415891875172457,0.2955868986897226,0.28725646131168381,0.27916079816490169,0.2712932926772611,0.26364751474952497,0.25621721550002424]
[null,"CHILE",0.06,-0.02,0.05,179776238000000,24484469,29626087675000,0.19985154684149059,0.19238694380478624,0.18520114978783361,0.17828375105782604,0.17162472284318009,0.16521441480553106,0.15904353705435822,0.15310314668397534,0.14738463481337497,0.14187971411014474,0.13658040678037581,0.13147903300715688,0.12656819982090065,0.12184079038537136,0.11728995368388868,0.11290909459075926,0.1086918643135487,0.10463215119234209,0.10072407184265943,9.6961962629190185E-2,9.3340371457990942E-2,8.9854049875250391E-2]
[null,"SLOVAK REPUBLIC",0.06,-0.02,0.05,84985000000,0,37129413519,0.46378956400984322,0.44646665769141858,0.42979077559820805,0.4137377508646593,0.39828431927672248,0.38340808555710676,0.36908749090980636,0.355301781776864,0.34203097976209473,0.3292558526781813,0.31695788667518421,0.3051192594100734,0.29372281421839952,0.28275203525067333,0.27219102353742142,0.26202447394823009,0.25223765301138823,0.24281637756198335,0.23374699418750805,0.22501635944118986,0.21661182079436836,0.20852119830031615]
[null,"ISRAEL",7.0000000000000007E-2,-0.02,0.05,1262906300000,175094655579.74622,342129192208,0.44247048348047302,0.43232338923200825,0.4228580224707541,0.41404710182299764,0.40586469839998418,0.39828617491077539,0.39128812763374959,0.38484833111500361,0.37894568546803586,0.37356016615492571,0.36867277613479432,0.36426550027064081,0.36032126189071095,0.35682388140538751,0.35375803688519392,0.3511092265099014,0.34886373280291311,0.34700858856910105,0.34553154445807749,0.34442103807852148,0.34366616459264576,0.34325664872319517]
[null,"NETHERLANDS",7.0000000000000007E-2,-0.02,0.05,733168000000,0,318353671076,0.45804061518199801,0.43681157274651949,0.4165664435881361,0.39725962577544927,0.37884763091307383,0.36128898618450683,0.3445441409350628,0.32857537758445809,0.31334672666837515,0.29882388581763791,0.2849741424925023,0.27176630029801863,0.25917060871449421,0.24715869608477423,0.23570350570739479,0.22477923489166013,0.21436127683736428,0.20442616520824361,0.19495152127431206,0.18591600350401682,0.17729925949267294,0.16908188011889466]
[null,"LATVIA",0.08,-0.02,0.05,26856599000,0,7236260373,0.29747988440709922,0.28106565042243159,0.26555711491159451,0.2509043035823833,0.2370599996054264,0.22397959146393273,0.21162092919872708,0.19994418858534302,0.18891174280550171,0.17848804119945363,0.1686394947084785,0.15933436763839615,0.15054267539531005,0.14223608786404954,0.13438783811796065,0.12697263616587362,0.1199665874583084,0.11334711589031408,0.10709289105282883,0.10118375949813761,9.5600679797938043E-2,9.0325661184748732E-2]
[null,"UNITED STATES",0.08,-0.02,0.05,19390605000000,1333525020323.2793,13464398354600,0.773674314325002,{"$f":"Maastricht($F8189,$H8189,$G8189,J$5-2018.2,$E8189,$C8189,$D8189)/($F8189*((1+$C8189)*(1+$D8189))^(J$5-2018.2))","v":0.73655742266818935},0.70160227995456448,0.66869192696638258,0.63771590538443645,0.60856990005056977,0.58115540098902174,0.55537938409676146,0.53115400947311397,0.50839633641580084,0.48702805416421258,0.46697522752145137,0.44816805653461689,0.4305406494580884,0.41403080826734079,0.39857982603126296,0.38413229548913441,0.37063592821450592,0.35804138378233086,0.34630210838789893,0.33537418239657324,0.32521617633207989]
[null,"NETHERLANDS",0.01,-0.01,0.05,733168000000,0,318353671076,0.47425127891839908,0.47429870878928021,0.47434614340362058,0.4743935827618968,0.47444102686458328,0.47448847571215447,0.47453592930508492,0.47458338764384939,0.47463085072892225,0.47467831856077825,0.47472579113989222,0.47477326846673895,0.47482075054179312,0.47486823736552969,0.47491572893842354,0.47496322526094958,0.47501072633358293,0.4750582321567986,0.47510574273107176,0.47515325805687741,0.4752007781346908,0.47524830296498732]
[null,"POLAND",0.01,-0.01,0.05,1982278500000,4597927564.6860352,826953250001,0.45954647709578589,0.45961805072381745,0.45968989024108103,0.45976199828761627,0.45983437753012324,0.45990703066223393,0.45997996040478389,0.4600531695060876,0.46012666074221542,0.46020043691727441,0.46027450086369143,0.46034885544249887,0.46042350354362405,0.46049844808618118,0.4605736920187653,0.46064923831975102,0.46072508999759298,0.46080125009112954,0.46087772166988994,0.46095450783440411,0.46103161171651585,0.46110903647969931]
[null,"FINLAND",0.02,-0.01,0.05,224278000000,0,102709172650,0.49439575254824192,0.48959769513591234,0.48484620235285436,0.48014082229436938,0.47548110744144328,0.47086661461818508,0.46629690494967818,0.46177154382023983,0.45729010083208538,0.45285214976439425,0.44845726853277307,0.44410503914911176,0.43979504768182986,0.43552688421650809,0.43130014281690243,0.42711442148633633,0.42296932212946753,0.41886445051442617,0.41479941623531991,0.41077383267510392,0.40678731696880954,0.4028394899671317]
[null,"BELGIUM",0.03,-0.01,0.05,438485000000,0,373349492529,0.87826800166905827,0.8613003841022463,0.84466057085637569,0.82834222894613674,0.81233914773574256,0.79664523657521102,0.78125452248230931,0.76616114786928446,0.75135936831350836,0.73684355037119575,0.72260816943335848,0.7086478076231818,0.69495715173402151,0.68153099120723892,0.66836421614910146,0.65545181538599728,0.64278887455722,0.63037057424460141,0.61819218813827725,0.6062490812378909,0.59453670808854642,0.58305061105084488]
[null,"POLAND",0.03,-0.01,0.05,1982278500000,4597927564.6860352,826953250001,0.45305644169407949,0.44437911435424043,0.43587019000798932,0.4275264229079217,0.41934463009031259,0.41132169016296111,0.40345454211645743,0.39574018415842604,0.38817567257029578,0.38075812058616704,0.37348469729334544,0.36635262655412554,0.35935918594841271,0.35250170573678302,0.34577756784358243,0.33918420485968309,0.33271909906451264,0.3263797814669871,0.32016383086498151,0.31406887292297914,0.30809257926755013,0.30223266660031356]
[null,"TURKEY",0.03,-0.01,0.05,3104906706300,194522731451.86829,690990107864,0.32246761374613497,0.31836050231844265,0.31435417999078452,0.31044691616472353,0.30663701586370762,0.30292281906697621,0.2993027000565569,0.29577506677710347,0.29233836020832815,0.28899105374978945,0.28573165261779671,0.28255869325420191,0.27947074274684958,0.27646639826146302,0.27354428648474804,0.27070306307850017,0.26794141214450456,0.26525804570002326,0.26265170316366787,0.26012115085145865,0.25766518148287682,0.25528261369671895]
[null,"ISRAEL",0.04,-0.01,0.05,1262906300000,175094655579.74622,342129192208,0.44485253836762512,0.43803611610528848,0.43147598922265845,0.42516539886902505,0.41909778665954855,0.41326678897424046,0.40766623142146741,0.40229012346125903,0.39713265318383068,0.39218818223886631,0.38745124091123329,0.3829165233389259,0.37857888286915509,0.37443332754862124,0.3704750157441159,0.3666992518897163,0.36310148235693668,0.3596772914443121,0.35642239748298449,0.35333264905496625,0.3504040213208478,0.34763261245380955]
[null,"GERMANY",0.05,-0.01,0.05,3263350000000,81712691835.468262,1048500000000,0.3768475302680791,0.36388645041948126,0.35143160402316159,0.33946389333015103,0.32796494768792295,0.31691709592557477,0.30630333978848712,0.29610732838258474,0.28631333358983641,0.27690622641808971,0.26787145424973807,0.25919501895506647,0.25086345583742126,0.24286381337859589,0.23518363375402809,0.22781093408855671,0.22073418842459977,0.21394231037568429,0.20742463643928602,0.20117090994392864,0.19517126560644163,0.18941621467619407]
[null,"TURKEY",0.05,-0.01,0.05,3104906706300,194522731451.86829,690990107864,0.31926200829184098,0.3106076322170272,0.30231723807834299,0.29437734969995272,0.286775006571449,0.27949774428926411,0.27253357574165166,0.26587097300899132,0.25949884995223632,0.25340654546336117,0.24758380735265614,0.24202077684867382,0.23670797368755117,0.23163628176931539,0.22679693535963227,0.22218150581627563,0.21778188882038194,0.21359029209331354,0.20959922358068223,0.20580148008578425,0.20219013633537575,0.19875853446136293]
[null,"AUSTRALIA",0.06,-0.01,0.05,1798932000000,42237691623.815491,482805953000,0.32205141210146693,0.30843703744089657,0.2954791694874177,0.28314706124687222,0.27141141471841879,0.26024431269996612,0.24961915380399391,0.23951059053263632,0.22989447026801715,0.22074777904060416,0.21204858794481013,0.2037760020772251,0.19591011187872895,0.18843194676732516,0.18132343095386297,0.17456734133789101,0.16814726738572297,0.16204757289740601,0.15625335957367351,0.15075043229815177,0.14552526605407734,0.14056497439858232]
[null,"NETHERLANDS",0.06,-0.01,0.05,733168000000,0,318353671076,0.45778564434528152,0.43623560543671042,0.41570002423928948,0.3961311456444534,0.37748346259238935,0.35971361024622578,0.34278026514791848,0.326644049121325,0.31126743769899462,0.29661467285972426,0.28265167987395096,0.26934598806360871,0.25666665529217519,0.24458419600931502,0.23307051268278542,0.22209883045815262,0.21164363489437069,0.20168061263042758,0.19218659484508058,0.18313950337819759,0.17451829938841013,0.16630293442768257]
[null,"IRELAND",7.0000000000000007E-2,-0.01,0.05,296152000000,0,119139979689,0.42417373861350749,0.40042833816058693,0.37801221387764272,0.35685095240030451,0.33687430605145335,0.3180159596445325,0.30021331034129373,0.28340725983318582,0.26754201815650502,0.25256491849004531,0.23842624232044296,0.22507905439482959,0.21247904691289488,0.20058439244113549,0.1893556050610172,0.17875540929011341,0.16874861634108695,0.15930200730773802,0.15038422289034084,0.14196565929419505,0.1340183699558152,0.12651597277052315]
[null,"AUSTRALIA",0.08,-0.01,0.05,1798932000000,42237691623.815491,482805953000,0.31826945338748674,0.29969765887168737,0.28234832968772017,0.26614255312313756,0.25100652588685651,0.23687122344193651,0.22367209073977634,0.21134875297060665,0.19984474503480076,0.18910725852336974,0.17908690507442762,0.16973749504575458,0.16101583051218346,0.15288151166068992,0.14529675571607314,0.13822622758623271,0.13163688146853608,0.12549781270786503,0.11978011924283956,0.11445677201966363,0.10950249379319936,0.10489364577243863]
[null,"FINLAND",0.08,-0.01,0.05,224278000000,0,102709172650,0.4740856170296518,0.4434021857740873,0.41470462567722338,0.38786440860196719,0.36276132491766477,0.33928294511566098,0.31732411626979135,0.29678649108659866,0.27757808743602569,0.25961287638984809,0.24281039692279097,0.22709539555068359,0.21239748929169808,0.19865085044116912,0.18579391174819407,0.1737690906735822,0.16252253149418461,0.15200386409856395,0.14216597839371861,0.13296481331249396,0.12435915947670591,0.1163104746321604]
[null,"SWEDEN",0.08,-0.01,0.05,4604205000000,196739893590.72192,971118882237,0.28342995159188106,0.26884520958298436,0.25524238265690735,0.24255830355946228,0.23073389717672174,0.21971391572557139,0.20944669108346356,0.19988390314810736,0.19098036318962075,0.18269381122481798,0.17498472650610533,0.16781615027619448,0.16115351999477975,0.15496451429470162,0.14921890797317527,0.14388843636860649,0.13894666851555132,0.13436888850969175,0.1301319845514686,0.12621434517140387,0.12259576217230883,0.11925733985365673]
[null,"IRELAND",0.01,0,0.05,296152000000,0,119139979689,0.43910369884828232,0.43475613747354919,0.43045162126093972,0.42618972402073241,0.42197002378290333,0.41779210275534989,0.41365554728252452,0.4095599478044798,0.40550489881631663,0.40148999882803627,0.39751485032478839,0.39357905972751328,0.38968223735397345,0.38582399738017181,0.3820039578021503,0.37822174039816858,0.37447697069125602,0.37076927791213471,0.36709829496250956,0.36346365837872235,0.35986500829576468,0.35630198841164823]
[null,"FINLAND",0.02,0,0.05,224278000000,0,102709172650,0.4907569367406826,0.48113425170655388,0.47170024677113126,0.46245122232463853,0.45338355129866514,0.44449367774378934,0.43577811543508765,0.42723344650498785,0.41885632010292922,0.41064345108130323,0.40259161870715998,0.39469766539917644,0.38695849548938871,0.37937107400920456,0.37193242549922018,0.36463963284237266,0.3574898361199732,0.35048023149016977,0.34360807008840177,0.33687065694941348,0.33026534995040541,0.32378955877490728]
[null,"GREECE",0.02,0,0.05,177735300000,0,66381259615,0.40761367635471862,0.39962125132815773,0.39178554051780173,0.384103471095884,0.37657203048616078,0.36918826518251052,0.36194927959069667,0.35485223489283979,0.34789434793415669,0.34107289013152614,0.33438518640345699,0.32782861412103631,0.32140060207944732,0.31509862948965423,0.30892022498985705,0.30286296567633048,0.29692447615326512,0.29110242760124039,0.28539453686396116,0.27979856555290306,0.27431231916951282,0.26893364624462041]
[null,"BELGIUM",0.03,0,0.05,438485000000,0,373349492529,0.87155512453863071,0.84617002382391571,0.82152429497467527,0.79759640288803435,0.77436543969712068,0.75181110650205885,0.72991369563306696,0.70865407343016196,0.68801366352442905,0.66797443060624184,0.64851886466625419,0.62962996569539242,0.61129122883047793,0.5934866299325029,0.57620061158495428,0.55941806949995565,0.54312433932034532,0.52730518380616032,0.5119467803943305,0.49703570912070916,0.4825589408938924,0.46850382611057512]
[null,"LUXEMBOURG",0.03,0,0.05,55377600000,0,8050000000,0.18196849244062452,0.17666843926274453,0.17152275656577134,0.16652694812210811,0.16167664866224088,0.15696762006042803,0.15239574763148353,0.14795703653542092,0.14364760828681641,0.13946369736584116,0.13540164792800113,0.13145791060970985,0.12762903942690274,0.12391168876398324,0.12030261045046915,0.11679865092278559,0.11339674846872388,0.11009393055215909,0.10688731121568844,0.1037740885589208,0.10075154229021438,9.7817031349722694E-2]
[null,"SWITZERLAND",0.03,0,0.05,668149500000,0,77043543000,0.15261411260548149,0.14816904136454745,0.1438534382180072,0.13966353225049244,0.13559566237911888,0.13164627415448432,0.12781191665483915,0.12408923947071764,0.12047498977739575,0.11696600949261722,0.11355923251710411,0.11025168205544089,0.10704046801499113,0.1039227844805739,0.10089590726269312,9.7957191517177786E-2,9.5104069434153185E-2,9.2334047994323473E-2,8.9644706790605336E-2,8.7033695913209044E-2,8.4498733896319456E-2,8.2037605724581991E-2]
[null,"LATVIA",0.04,0,0.05,26856599000,0,7236260373,0.30111781260731241,0.28953635827626417,0.27840034449640788,0.2676926389388537,0.25739676821043622,0.24749689251003484,0.23797778125964886,0.22882478967273928,0.22002383622378777,0.2115613809844113,{"$f":"Maastricht($F8570,$H8570,$G8570,S$5-2018.2,$E8570,$C8570,$D8570)/($F8570*((1+$C8570)*(1+$D8570))^(S$5-2018.2))","v":0.20342440479270318},0.19560038922375306,0.18807729733053177,0.18084355512551131,0.1738880337745301,0.16720003247550971,0.16076926199568239,0.15458582884200231,0.14864022004038682,0.14292328850037195,0.13742623894266534,0.13214061436794741]
[null,"CZECH REPUBLIC",0.05,0,0.05,5055029000000,0,1677257520313,0.35909842243070028,0.34199849755305017,0.32571285481242873,0.31020271886897971,0.29543116082759974,0.28136301031199973,0.26796477172571398,0.25520454450067998,0.24305194714350475,0.23147804489857593,0.22045528085578658,0.20995741033884441,0.199959438417947,0.19043756039804477,0.181369105140995,0.17273248108666189,0.16450712484443991,0.15667345223279991,0.14921281165028563,0.14210743966693867,0.13534041873041777,0.12889563688611216]
[null,"SLOVAK REPUBLIC",0.05,0,0.05,84985000000,0,37129413519,0.46016935241459822,0.4382565261091434,0.41738716772299378,0.39751158830761302,0.37858246505486953,0.36055472862368521,0.34338545583208119,0.32703376745912494,0.31146073091345228,0.29662926753662122,0.28250406432059166,0.2690514898291349,0.25623951412298557,0.2440376324980815,0.23241679285531569,0.2213493265288721,0.21080888240844958,0.20077036419852343,0.19120987066526041,0.18210463872881941,0.17343298926554226,0.16517427549099264]
[null,"LATVIA",0.06,0,0.05,26856599000,0,7236260373,0.29716891834185494,0.28034803617156351,0.26447927940713534,0.2495087541576749,0.23538561712988193,0.22206190295271883,0.20949236127614981,0.19763430309070734,0.18644745574595031,0.17589382617542484,0.16593757186360833,0.15654487911661161,0.14768384822321851,0.13932438511624387,0.13143809916626781,0.12399820676062998,0.11697944034021696,0.11035796258511033,0.10411128545765125,9.821819382797288E-2,9.2658673422615911E-2,8.7413842851524426E-2]
[null,"NETHERLANDS",0.06,0,0.05,733168000000,0,318353671076,0.45444000346221991,0.4287169843983229,0.40444998528143672,0.38155658988814789,0.35995904706429044,0.3395840066644249,0.32036227043813664,0.3022285570171101,0.2851212802048208,0.26898233981586861,0.25375692435459302,0.23939332486282361,0.22584275930455058,0.21305920689108546,0.20099925178404288,0.18962193564532345,0.17888861853332402,0.16876284767294714,0.15921023365372372,0.1501983336355884,0.14169654116564945,0.13367598223174473]
[null,"IRELAND",7.0000000000000007E-2,0,0.05,296152000000,0,119139979689,0.42109726295308059,0.393548843881386,0.36780265783307098,0.34374080171315047,0.3212530857132247,0.30023652870394835,0.28059488663920407,0.26223821181234014,0.24508244094611228,0.22904901023001148,0.21406449554206677,0.20006027620753905,0.18697222075470937,0.17474039322870033,0.16330877871841154,0.15262502683963697,0.14264021199966068,0.13330860934547728,0.12458748536960493,0.11643690221458403,0.10881953477998507,0.10170049979437856]
[null,"AUSTRALIA",0.08,0,0.05,1798932000000,42237691623.815491,482805953000,0.31604269905128268,0.29462483264111405,0.27479347485391831,0.25643110653244094,0.2394289136421841,0.22368614244750179,0.20910950245242557,0.19561261356809578,0.18311549423075338,0.17154408743691782,0.16082982188707007,0.15090920563721102,0.14172344985030452,0.13321812041798373,0.12534281538805703,0.11805086628627302,0.11129906156239897,0.10504739052177485,9.9258806224900659E-2,9.3899005950017128E-2,8.8936227917717617E-2,8.4341063072995812E-2]
[null,"LATVIA",0.08,0,0.05,26856599000,0,7236260373,0.29335190025095831,0.27162212986200068,0.25150197209444503,0.23287219638374537,0.2156224040590235,0.19965037412872544,0.18486145752659758,0.17116801622833111,0.15848890391512141,0.14674898510659387,0.13587868991351282,0.12581360177177114,0.11649407571460288,0.10786488492092859,9.9874893445304258E-2,9.2476753190096517E-2,8.5626623324163445E-2,7.928391048533652E-2,7.341102822716343E-2,6.7973174284410576E-2,6.2938124337417203E-2,5.8276041053164078E-2]
[null,"SPAIN",0.08,0,0.05,1163662000000,44321897115.902954,849904780610,0.76497328044303348,0.7112861316926602,0.66157580877564548,0.61554773200063173,0.57292914239413761,0.53346748535108746,0.49692891401492995,0.46309690351848787,0.431770967873634,0.40276547190617673,0.37590853119556816,0.35104099350056023,0.32801549563481214,0.30669559020356391,0.28695493702648223,0.26867655445511029,0.25175212614828441,0.23608135919751977,0.22157138979866353,0.20813623294787076,0.19569627290084043,0.18417779137581239]
[null,"JAPAN",0.01,0.01,0.05,546488600000000,8557883210360.125,1025060024190000,1.9016330219972475,1.8643189063080114,1.8277384858392298,1.7918773191467434,1.756721249188901,1.7222563977242036,1.6884691598193196,1.6553461984652997,1.6228744392998606,1.5910410654336424,1.5598335123783988,1.5292394630751065,1.4992468430200252,1.469843815486781,1.4410187768425826,1.4127603519567056,1.3850573896994425,1.3578989585297234,1.3312743421696662,1.3051730353643407,1.2795847397250726,1.2544993596546341]
[null,"FINLAND",0.02,0.01,0.05,224278000000,0,102709172650,0.48718303568781268,0.47290141301476901,0.45903845177127645,0.44558187902472962,0.43251978161981125,0.41984059563173298,0.40753309612864785,0.39558638723417572,0.38398989248124221,0.37273334544869169,0.36180678067238564,0.351200524822739,0.34090518814088422,0.33091165612588258,0.32121108146562083,0.31179487620425239,0.30265470413924717,0.2937824734413193,0.28517032949070015,0.27681064792341309,0.26869602788139491,0.26081928546048821]
[null,"POLAND",0.02,0.01,0.05,1982278500000,4597927564.6860352,826953250001,{"$f":"Maastricht($F8774,$H8774,$G8774,I$5-2018.2,$E8774,$C8774,$D8774)/($F8774*((1+$C8774)*(1+$D8774))^(I$5-2018.2))","v":0.44966528536415962},0.43653251988452851,0.42378425193248354,0.41140921488678012,0.39939647235615611,0.38773540849921456,0.37641571862806728,0.36542740008742747,0.35476074340107189,0.34440632367783963,0.33435499226955495,0.32459786867349266,0.31512633267221463,0.30593201670382153,0.2970067984558627,0.28834279367635002,0.27993234919551002,0.27176803615209727,0.26384264341827207,0.25614917121722142,0.24868082492787433,0.24143100907122503]
[null,"TURKEY",0.02,0.01,0.05,3104906706300,194522731451.86829,690990107864,0.31960685037383058,0.31161761016236911,0.30384890935282438,0.29629441817436503,0.2889479910721125,0.28180366132016937,0.27485563579243205,0.26809828988656476,0.26152616259664796,0.25513395173014225,0.24891650926493958,0.24286883684239677,0.23698608139236474,0.23126353088634696,0.22569661021503112,0.22028087718654996,0.21501201864193245,0.20988584668431262,0.20489829501856047,0.20004541539810056,0.195323374175777,0.19072844895571522]
[null,"NORWAY",0.03,0.01,0.05,3279364000000,0,487000000000,0.18388398504542733,0.17676053546614406,0.16991303995592047,0.16333080837827593,0.15700356472005764,0.15092143104879133,0.14507491209150372,0.13945488041094276,0.13405256215605377,0.12885952336446579,0.12386765679560301,0.1190691692738662,0.11445656952212457,0.11002265646652368,0.10576050799435133,0.10166347014741067,9.7725146734029281E-2,9.3939389343486765E-2,9.0300287747271724E-2,8.6802160672182757E-2,8.3439546930868733E-2,8.020719689596148E-2]
[null,"GREECE",0.04,0.01,0.05,177735300000,0,66381259615,0.39907736291889756,0.37992894413452011,0.36169929944261242,0.34434434448078105,0.32782211013021806,0.3120926410226752,0.29711789891724605,0.28286167071329588,0.26928948087709054,0.25636850807034517,0.24406750577907954,0.23235672675083738,0.22120785105753746,0.21059391760999374,0.20048925895848607,0.19086943922171182,0.1817111949940135,0.17299237908797938,0.16469190697637029,0.15678970580385596,0.14926666584525511,0.14210459429289327]
[null,"TURKEY",0.04,0.01,0.05,3104906706300,194522731451.86829,690990107864,0.31639685371151988,0.30392771080499298,0.29203000613729907,0.2806765869864738,0.26984160083252734,0.25950043299758085,0.24962964727787651,0.24020692942410987,0.23121103333342083,0.22262172982293438,0.2144197578609876,0.2065867781381204,0.19910532886556714,0.19195878369437211,0.1851313116533797,0.17860783900923313,0.17237401295616211,0.16641616704776618,0.16072128828721097,0.15527698579626742,0.15007146098743945,0.14509347916706206]
[null,"CHILE",0.05,0.01,0.05,179776238000000,24484469,29626087675000,0.19722943513566216,{"$f":"Maastricht($F8854,$H8854,$G8854,J$5-2018.2,$E8854,$C8854,$D8854)/($F8854*((1+$C8854)*(1+$D8854))^(J$5-2018.2))","v":0.18597778746824045},0.17536803004124457,0.16536354394028271,0.15592979930736084,0.147034236163222,0.13864615202859695,0.13073659595650097,0.12327826860983593,0.11624542803942127,0.10961380083725296,0.10336049835834113,9.7463937721971539E-2,9.1903767319731433E-2,8.6660796573195378E-2,8.1716929698833971E-2,7.705510325153965E-2,7.265922723120409E-2,6.8514129549081038E-2,6.4605503662262975E-2,6.0919859195535865E-2,5.7444475380185933E-2]
[null,"SLOVAK REPUBLIC",0.05,0.01,0.05,84985000000,0,37129413519,0.45683797009170773,0.43077602083140987,0.40620086829930202,0.3830276928800585,0.36117651379543469,0.34057191305557255,0.32114277515848427,0.30282204163930626,0.28554647962216528,0.26925646357582772,0.25389576951987525,0.23941138097112236,0.22575330596051135,0.21287440448893105,0.20073022582643191,0.18927885509328801,0.17848076859338805,0.16829869740064876,0.15869749872762731,0.149644034632369,0.14110705764485523,0.1330571029182982]
[null,"LATVIA",0.06,0.01,0.05,26856599000,0,7236260373,0.29512991196588406,0.27566776757508538,0.25748904126198896,0.24050909888099098,0.22464888742853631,0.20983456699844608,0.19599716700770228,0.1830722650921934,0.17099968717746442,0.15972322732810054,0.14919038607145577,0.13935212597744792,0.13016264335648042,0.12157915501259145,0.11356169905902436,0.10607294886888134,9.9078039294677123E-2,9.2544404347727566E-2,8.6441625581662199E-2,8.0741290474184754E-2,7.5416860147753367E-2,7.044354581333212E-2]
[null,"CZECH REPUBLIC",7.0000000000000007E-2,0.01,0.05,5055029000000,0,1677257520313,0.35182574972974456,0.32555357613560376,0.30124324616970832,0.27874826146914805,0.25793306326376242,0.23867221547493517,0.22084964881552252,0.20435796133572914,0.18909777119989746,0.17497711779392749,0.16191090755429582,0.14982040117913925,0.13863273913124757,0.12828050257356122,0.1187013070912938,0.10983742675237698,0.10163544624074855,9.4045938966178022E-2,8.7023169210861492E-2,8.0524816517869427E-2,7.4511720660562067E-2,6.8947645656113693E-2]
[null,"NORWAY",7.0000000000000007E-2,0.01,0.05,3279364000000,0,487000000000,0.17956458073399539,0.16615580710095107,0.15374831785042201,0.14226734325013604,0.13164369690953645,0.12181335885031595,0.11271708971066528,0.1043000737583652,9.6511588561455725E-2,8.9304699325858911E-2,8.263597605797994E-2,7.6465231847857792E-2,7.0755280695713699E-2,6.547171342251662E-2,6.0582690314163606E-2,5.6058749249711867E-2,5.1872628157408958E-2,4.7999100728610133E-2,4.441482439956522E-2,4.1098199684986784E-2,3.8029240015718321E-2,3.5189451296121325E-2]
[null,"UNITED STATES",7.0000000000000007E-2,0.01,0.05,19390605000000,1333525020323.2793,13464398354600,0.76100348577466315,0.70884213415737785,0.66052967512637484,0.61577915453527488,0.57432504167222376,0.53592162953498568,0.50034155456315965,0.46737442690721376,0.43682556298012953,0.40851481265382911,0.38227547403290218,0.35795328926590431,0.33540551534284618,0.31450006427937177,0.2951147075062609,0.27713633966980328,0.26046029740661003,0.24498972898771743,0.23063501103337924,0.21731320878360702,0.20494757667198465,0.19346709619316355]
[null,"NETHERLANDS",0.08,0.01,0.05,733168000000,0,318353671076,0.44505151179879038,0.40800468628418846,0.37404169993049918,0.34290584885450964,0.31436179762973021,0.28819380054064003,0.264204070902677,0.24221128612273285,0.22204921720089185,0.2035654723147157,0.18662034498965502,0.17108575814966542,0.15684429606679998,0.1437883168929226,0.13181913906575227,0.12084629543981694,0.11078684950478265,0.10156476852290305,9.311034884754589E-2,8.5359689079158307E-2,7.8254207076602772E-2,7.1740197173269876E-2]
[null,"SPAIN",0.08,0.01,0.05,1163662000000,44321897115.902954,849904780610,0.75922620790605666,0.69895286995317718,0.64366781514845617,0.5929560973603708,0.54643730842129767,0.50376270315826988,0.46461256374066062,0.42869378342365672,0.39573765142465822,0.36549782218996812,0.33774845370282025,0.31228250076146918,0.28891015032737732,0.26745738711735323,0.24776467859792106,0.22968576944268299,0.2130865763407975,0.19784417480318231,0.18384587030840105,0.17098834676766131,0.15917688587275561,0.14832465142653384]
[null,"SWEDEN",0.01,0.02,0.05,4604205000000,196739893590.72192,971118882237,0.28807160280436023,0.28010106281351033,0.27235487890786136,0.26482665646817777,0.25751018475681159,0.25039943159736483,0.24348853820893893,0.23677181419046908,0.23024373265077103,0.22389892548005313,0.2177321787587731,0.21173842829983855,0.2059127553202651,0.20025038223852304,0.19474666859390982,0.18939710708439531,0.18419731971948852,0.17914305408477701,0.1742301797148863,0.1694546845717021,0.16481267162479143,0.16030035553104605]
[null,"BELGIUM",0.02,0.02,0.05,438485000000,0,373349492529,0.86489856713692503,0.83131350166948037,0.79903258522633647,0.76800517611143448,0.73818259910749184,0.70951806911523629,0.68196661775782041,0.65548502283527521,0.63003174051833444,0.6055668401752542,0.58205194172938701,0.55945015544923782,0.53772602407654535,0.51684546720160074,0.49677572779853979,0.47748532083673562,0.45894398388767366,0.44112262964982091,0.42399330031701354,0.40752912371877498,0.39170427116375911,0.37649391692018369]
[null,"SPAIN",0.02,0.02,0.05,1163662000000,44321897115.902954,849904780610,0.78511368122908853,0.75538615814630339,0.72679810085822272,0.69930555448317266,0.67286626523632131,0.64743961448626841,0.6229865553700934,0.59946955186756212,0.57685252023904054,0.55510077273537051,0.53418096349152733,0.51406103651929924,0.49471017571751885,0.47609875682154368,0.45819830121671684,0.44098143154346714,0.42442182902451064,0.40849419244731905,0.39317419873761372,0.37843846506213691,0.36426451240135133,0.35063073053501986]
[null,"JAPAN",0.03,0.02,0.05,546488600000000,8557883210360.125,1025060024190000,1.8585151660729395,1.7694534060164551,1.6846723034314011,1.6039658621484303,1.5271380039913125,1.4540020911635758,1.3843804716371106,{"$f":"Maastricht($F9063,$H9063,$G9063,P$5-2018.2,$E9063,$C9063,$D9063)/($F9063*((1+$C9063)*(1+$D9063))^(P$5-2018.2))","v":1.3181040464349274},1.2550118577535994,1.1949506969217174,1.1377747312390198,1.0833451487868719,1.031529820344562,0.98220297758757702,0.93524490678368155,0.89054165724041379,0.84798476379353627,0.80747098266021899,0.76890204001328222,0.73218439266383983,0.69722900026918755,0.66395110851086048]
[null,"LUXEMBOURG",0.03,0.02,0.05,55377600000,0,8050000000,0.17973713449286852,0.17108046306193683,0.16284072250327133,0.15499783219424268,0.14753267865433339,0.14042706896471865,0.13366368643129511,0.12722604838310977,0.12109846600334073,0.11526600609493692,0.10971445468773741,0.10443028239837941,9.9400611458575483E-2,9.4613184331406336E-2,9.0056333839145561E-2,8.571895472981686E-2,8.1590476613189439E-2,7.7660838200256474E-2,7.3920462783415672E-2,7.0360234897597226E-2,6.6971478105460905E-2,6.3745933852523237E-2]
[null,"GERMANY",0.04,0.02,0.05,3263350000000,81712691835.468262,1048500000000,0.37121519547331705,0.35098076787626925,0.33188565263694952,0.31386495036182033,0.29685747352712538,0.28080553388621077,0.26565474205862211,0.25135381860283951,0.237854415914521,0.22511095032984338,0.21308044384909017,0.2017223749291539,0.19099853782522003,0.18087290999168584,0.17131152708044975,0.16228236510117588,0.15375522933309402,0.14570164960141635,0.13809478155363059,0.13090931359183058,0.12412137913695412,0.11770847391937225]
[null,"TURKEY",0.04,0.02,0.05,3104906706300,194522731451.86829,690990107864,0.31422910037648594,0.29888611972555701,0.28437022885840013,0.27063504835695767,0.2576368369439615,0.24533434067152185,0.23368865074577566,0.22266306949276918,0.21222298399910761,0.20233574698763601,0.1929705645136166,0.18409839009062476,0.1756918248777794,0.16772502358103639,0.16017360574117304,0.15301457209985478,0.14622622575285837,0.13978809781619944,0.13368087734662842,0.12788634527277318,0.12238731210717591,0.1171675592226348]
[null,"CHILE",0.05,0.02,0.05,179776238000000,24484469,29626087675000,0.19599504934664413,0.18300192135201945,0.17087014902732114,0.15954263036571006,0.14896604883412845,0.13909062242219344,0.12986986932743635,0.12126038917401365,0.11322165873512582,0.10571584119764786,9.8707608071214217E-2,9.2163972903517952E-2,8.6054136019151836E-2,8.0349339551206045E-2,7.5022732083282986E-2,7.0049242264823675E-2,6.540546080487665E-2,6.1069530288875497E-2,5.7021042299813286E-2,5.3240941359581538E-2,4.9711435238343982E-2,4.6415911209787199E-2]
[null,"SLOVAK REPUBLIC",0.05,0.02,0.05,84985000000,0,37129413519,0.45356543482840628,0.42349713802839267,0.39542216435891009,0.36920837008301582,0.34473237169282517,0.32187896516603653,0.30054058372178943,0.28061679152361291,0.26201381094641718,0.24464408118246231,0.22842584610874164,0.21328276947594918,0.19914357560779569,0.18594171391951042,0.17361504567648028,0.16210555151865566,0.15135905837409494,0.14132498447627909,0.13195610128504112,0.12320831119051456,0.11504043995379509,0.10741404290737169]
[null,"GREECE",0.06,0.02,0.05,177735300000,0,66381259615,0.39087059060096463,0.36151552959763866,0.33436508471849674,0.30925368545920889,0.28602819594821388,0.26454698108417857,0.24467904280815625,0.2263032212432077,0.20930745582982582,0.19358810195137419,0.1790492988821441,0.16560238520361084,0.15316535812394638,0.14166237340357599,0.13102328283719569,0.12118320647169409,0.11208213695125238,0.10366457357681498,9.5879183848330538E-2,8.8678490425758885E-2,8.2018581599850982E-2,7.5858843507076348E-2]
[null,"CHILE",7.0000000000000007E-2,0.02,0.05,179776238000000,24484469,29626087675000,0.19365802263997337,0.177440016919997,0.16258019838245694,0.14896482476610595,0.13648967922896227,0.12505927263590652,0.11458611265121861,0.10499003404143305,9.6197585062415908E-2,8.8141465233853175E-2,8.0760010197678908E-2,7.3996719717367931E-2,6.779982520523356E-2,6.2121893467431806E-2,5.6919463633597053E-2,5.2152714492040286E-2,4.7785159684176827E-2,4.3783368425094116E-2,4.0116709612556346E-2,3.6757117365766367E-2,3.3678876199235701E-2,3.085842418740805E-2]
[null,"SLOVAK REPUBLIC",7.0000000000000007E-2,0.02,0.05,84985000000,0,37129413519,0.44736963230049126,0.4099043726410973,0.37557666542156609,0.34412375428034275,0.3153048875575799,0.28889947549714118,0.26470540177491397,0.24253747642927795,0.222226018351913,0.20361555648883362,0.1865636398101829,0.17093974693987801,0.15662428709902693,0.14350768471598579,0.13148954069634025,0.12047786393287543,0.11038836717324116,0.10114382185563604,9.2673466974194624E-2,8.4912467449326207E-2,7.780141785717995E-2,7.1285887719607768E-2]
[null,"UNITED STATES",7.0000000000000007E-2,0.02,0.05,19390605000000,1333525020323.2793,13464398354600,0.75534456453979815,0.69667333574103218,0.6428256534544714,0.59339932966358988,0.54802582327899796,0.50636742303255611,0.46811466627855297,0.43298397394602062,0.40071548354072561,0.37107106361128861,0.34383249448284547,0.31879980133431002,0.29578972686135885,0.27463433183567332,0.25517971284991209,0.23728482743483903,0.22082041755687698,0.20566802325736608,0.19171907888476183,0.17887408500318006,0.16704184963992325,0.15613879306535039]
[null,"KOREA",0.08,0.02,0.05,1730398600000000,11156891545724.75,630948525174672,0.38385530156104763,0.34896707852969333,0.31728648903515322,0.28851789251933702,0.26239291132138653,0.23866791631078205,0.21712174441771742,0.19755362667300969,0.17978130734238609,0.1636393365306405,0.14897752025665056,0.135659513475826,0.1235615428660468,0.11257124740909735,0.10258662590340446,9.3515081545884726E-2,8.5272554630292291E-2,7.7782735235151154E-2,7.0976348523897892E-2,6.4790505960270445E-2,5.9168116359637202E-2,5.4057351257650085E-2]
[null,"FINLAND",0.01,0.03,0.05,224278000000,0,102709172650,0.48370638412209638,0.4649681669923087,0.44695584638307084,0.42964130191586164,0.41299750256258927,0.39699846444543818,0.38161921027149681,0.36683573033884154,0.35262494505319764,0.33896466889666216,0.32583357579223504,0.31321116581008851,0.3010777331635956,0.28941433544515582,0.27820276405378819,0.26742551576832468,0.25706576542182513,0.24710733963455267,0.23753469156450321,0.2283328766360696,0.21948752920894893,0.21098484015086894]
[null,"ITALY",0.01,0.03,0.05,1718082100000,220592346077.24219,1709502233379,1.1294790280680027,1.0869739976809911,1.0460791643662823,1.0067332111130407,0.96887716538176172,0.93245430918155658,0.89741009260474225,0.8636920506855672,0.83124972345504078,0.80003457906877506,{"$f":"Maastricht($F9260,$H9260,$G9260,S$5-2018.2,$E9260,$C9260,$D9260)/($F9260*((1+$C9260)*(1+$D9260))^(S$5-2018.2))","v":0.76999993988948656},0.74110091141038403,0.71329431391003861,0.68653861673356797,0.660793875099012,0.63602166933167781,0.6121850464329841,0.58924846389393759,0.56717773566683527,0.54593998021212264,0.52550357054053898,0.50583808617375603]
[null,"BELGIUM",0.02,0.03,0.05,438485000000,0,373349492529,0.85848534332000925,0.81713815278889368,0.77778236511411925,0.74032206845052295,0.70466597035077372,0.67072717528152848,0.63842297285506222,0.60767463626029161,0.57840723040195274,0.55054942928036632,0.5240333421667297,0.49879434815032336,0.47477093865441022,0.45190456753703623,0.4301395084114184,0.4094227188382053,0.38970371105863816,0.37093442895358664,0.35306913092859959,0.33606427843955788,0.31987842988726245,0.30447213962237046]
[null,"POLAND",0.02,0.03,0.05,1982278500000,4597927564.6860352,826953250001,0.44328915397050689,0.42198644039544064,0.40170834781072351,0.38240556765486827,0.36403116504114647,0.3465404644685155,0.32989094103604866,0.31404211689583517,0.2989554626920779,0.28459430374626621,0.27092373075986503,0.25791051481696908,0.24552302647984864,0.23373115878028461,0.22250625391908407,0.21182103349520279,0.20164953209449871,0.19196703407633109,0.18275001340400568,0.17397607637248713,0.16562390709385769,0.15767321560771855]
[null,"ITALY",0.03,0.03,0.05,1718082100000,220592346077.24219,1709502233379,1.1145470678860208,1.0542457524418436,0.99729884581842265,0.94351691161643891,0.89272129697572167,0.84474351620312982,0.79942466970561055,0.75661489620402056,0.7161728563194435,0.67796524573320116,0.64186633622497369,0.60775754299069773,0.57552701673361828,0.54506925910828996,0.51628476017880542,0.48907965662930819,0.46336540953725425,0.43905850058810358,0.41608014567445634,0.39435602488326643,0.37381602793192209,0.35439401416784744]
[null,"BELGIUM",0.04,0.03,0.05,438485000000,0,373349492529,0.84586885730420014,0.78964605797629062,0.73716024829750793,0.68816303985951066,0.64242255401373272,0.59972232450871243,0.55986027306638564,0.52264775304927702,0.48790865669275302,0.45547858167732719,0.42520405309683257,0.39694179714043371,0.37055806305118899,0.34592799015234221,0.32293501694580112,0.30147032948637142,0.28143234642118303,0.26272623825726571,0.24526347858221217,0.22896142511408907,0.21374292859791733,0.19953596769783166]
[null,"GERMANY",0.04,0.03,0.05,3263350000000,81712691835.468262,1048500000000,0.36864085953869724,0.34516280635595037,0.32321543861201218,0.30269788464765929,0.28351595217562869,0.26558168505674762,0.24881294951457164,0.23313304783245567,0.21847035770697615,0.20475799555297988,0.19193350216882721,0.17993854927615879,0.16871866554724724,0.15822298082516761,0.14840398732806226,0.13921731670910481,0.13062153191875253,0.12257793288588245,0.11505037509975537,0.10800510023576097,0.10141057802484968,9.5237358619725238E-2]
[null,"TURKEY",0.04,0.03,0.05,3104906706300,194522731451.86829,690990107864,0.31209926709346986,0.29397814195436961,0.27698507506421338,0.26104731266863002,0.24609687195479166,0.23207022582674564,0.2189080085779547,0.20655474107366467,0.19495857414788373,0.18407104900580479,0.17384687350282527,0.16424371324631099,0.15522199653625304,0.1467447322263245,0.1387773396478498,0.13128748979616131,0.12424495703198696,0.11762148060015237,0.11139063531422268,0.10552771079896998,0.10000959872293937,9.4814687491090843E-2]
[null,"FINLAND",0.05,0.03,0.05,224278000000,0,102709172650,0.4701315877958902,0.43470327119361313,0.40194477225484337,0.37165489806273072,0.34364761725633908,0.31775091748158946,0.29380574894275496,0.27166504756611637,0.25119283177634433,0.23226336733827491,0.21476039513478948,0.19857641713803928,0.18361203618866323,0.16977534552812129,0.15698136433483245,0.14515151579734853,0.13421314451904623,0.12409907029038023,0.11474717548810004,0.10610002356736017,9.8104506303615516E-2,9.0711517617767454E-2]
[null,"FRANCE",0.05,0.03,0.05,2288380000000,206095977452.00977,1518396659962,0.75135962071011408,0.69903469151331987,0.6505277463611383,0.6055547131395389,0.56385282077032362,0.52517899709321314,0.48930838739075627,0.45603298446724816,0.42516036187768536,0.39651250253601789,0.36992471551747735,0.34524463441115644,0.32233129107961306,0.30105425914515194,0.28129286195043335,0.26293544013680031,0.24587867434964966,0.23002695891851477,0.21529182267238894,0.2015913933400971,0.18884990225300724,0.17699722631469919]
[null,"GERMANY",0.05,0.03,0.05,3263350000000,81712691835.468262,1048500000000,0.36634466806258442,0.34000715486654814,0.31561741328174148,0.29302973959921624,0.27210937872336938,0.25273170001676748,0.23478143522528963,0.21815197380609597,0.20274471133339797,0.18846844698290657,0.17523882639718225,0.16297782651274867,0.15161327918747031,0.1410784307049224,0.13131153445275434,0.12225547427572127,0.11385741619238932,0.10606848633865118,9.8843473162205195E-2,9.2140552041029916E-2,8.5921030636548032E-2,8.014911341946078E-2]
[null,"GREECE",0.05,0.03,0.05,177735300000,0,66381259615,0.3907927253416984,0.36134325043153104,0.33411303784700042,0.30893484775497032,0.28565404323159527,0.26412764052852078,0.24422343090940429,0.2258191686633419,0.20880182030822181,0.19306687037283568,0.17851767949406902,0.16506489088679518,0.15262588154118834,0.14112425477687313,0.13048937103733069,0.12065591404283928,0.11156348963739182,0.1031562548658269,9.5382575003076175E-2,8.819470642910418E-2,8.1548503401853156E-2,7.5403146927279827E-2]
[null,"HUNGARY",0.05,0.03,0.05,38183290000000,0,20920570570287,0.55461087535722942,0.51281634337238269,0.47417137621117206,0.43843862802697359,0.40539863895235656,0.37484848724212344,0.34660054298855608,0.32048131575455946,0.29633038904721165,0.27399943508757435,0.2533513038257737,0.2342591806063557,0.21660580731054618,0.2002827621919058,0.1851897939823447,0.17123420617877455,0.15833028772887148,0.1463987866193911,0.13536642313397235,0.12516543979100539,0.11573318519741599,0.10701172926252053]
[null,"IRELAND",0.05,0.03,0.05,296152000000,0,119139979689,0.41785191951023742,0.38636330976443817,0.35724762807622568,0.33032605462434173,0.3054332451450224,0.28241631543691392,0.26113390239196843,0.24145529578545388,0.22325963549279135,0.20643516920276594,0.19087856606820705,0.17649428207878595,0.16319397325823945,0.15089595308205214,0.13952469078321975,0.12901034746483564,0.11928834717044438,0.11029898027780338,0.10198703678021578,9.4301467203158351E-2,8.7195069073655443E-2,8.0624197016787261E-2]
[null,"ISRAEL",0.05,0.03,0.05,1262906300000,175094655579.74622,342129192208,0.43039040346725449,0.40486788360627346,0.38106740706892095,0.35886506642585869,0.33814612093889718,0.31880431074839655,0.30074122259747299,0.28386570321350496,0.26809331675966286,0.25334584303939894,0.23955081338668244,0.22664108140579745,0.21455442593813775,0.20323318383096151,0.19262391026571107,0.18267706457238678,0.17334671961262324,0.16459029295850974,0.15636829822771339,0.14864411505891856,0.14138377632575502,0.13455577129293914]
[null,"ITALY",0.05,0.03,0.05,1718082100000,220592346077.24219,1709502233379,1.1001302668704316,1.023243316767402,0.95197518412842153,0.8859075488644057,0.82465346610359669,0.76785500613884761,0.71518107209833559,0.66632538195044411,0.62100460246244427,0.57895662366544753,0.53993896324068791,0.50372729103974168,0.47011406468876538,0.43890726790872636,0.40992924381411167,0.38301561603559442,0.35801429105121524,0.33478453560907095,0.31319612358539978,0.29312854704810443,0.27447028668980311,0.25711813715884962]
[null,"JAPAN",0.05,0.03,0.05,546488600000000,8557883210360.125,1025060024190000,1.8170679008941484,1.6808597403647365,1.5548949372599092,1.4384021829260532,1.3306682753533181,1.2310337408781207,1.138888785811538,1.053669553131386,0.97485466124932851,0.90196200359674095,0.83454578937487012,0.77219380729595943,0.71452489551149145,0.66118660219001324,0.61185302237787498,0.56622279785884377,0.52401726772962176,0.48497875833389664,0.44886900205342367,0.41546767524600187,0.38457104635193778,0.35599072586717895]
[null,"KOREA",0.05,0.03,0.05,1730398600000000,11156891545724.75,630948525174672,0.38879774281913154,0.35982313671411431,0.33302255529017893,0.30823244305697178,0.28530156176886379,0.26409006245190225,0.24446862735442748,0.22631767655222784,0.209526634336167,0.19399325087736716,0.17962297500450541,0.16632837424167804,0.15402859854552761,0.14264888444869675,0.13212009656481746,0.12237830363969077,0.11336438654546639,0.10502367581079997,9.7305616461349248E-2,9.0163458112688694E-2,8.3553968412796803E-2,7.7437168074664109E-2]
[null,"LATVIA",0.05,0.03,0.05,26856599000,0,7236260373,0.29307074956167101,0.27098543648790879,0.2505644350327404,0.23168232550415196,0.21422313962473596,0.19807964828916871,0.18315270299507044,0.1693506269025154,0.15658865178226111,0.14478839739460111,{"$f":"Maastricht($F9395,$H9395,$G9395,S$5-2018.2,$E9395,$C9395,$D9395)/($F9395*((1+$C9395)*(1+$D9395))^(S$5-2018.2))","v":0.13387739010134173},0.12378861775436127,0.11446011812700997,0.10583459836061944,9.7859083088876045E-2,9.048458907894226E-2,8.3665824391070023E-2,7.7360910209033767E-2,7.1531123632948446E-2,6.6140659854783582E-2,6.1156412255925642E-2,5.6547769076214165E-2]
[null,"LUXEMBOURG",0.05,0.03,0.05,55377600000,0,8050000000,0.1765339111938164,0.16323061599058605,0.15092983448043087,0.13955601893706046,0.12903931478230277,0.11931513156015049,0.11032374624147062,0.1020099364229964,9.4322641167819118E-2,8.7214647404363493E-2,8.064229995780256E-2,7.4565233433012079E-2,6.8946124302369016E-2,6.3750461675791945E-2,5.8946335345161291E-2,5.4504239801351176E-2,5.0396893020204496E-2,4.6599068904488658E-2,4.308744235274032E-2,3.984044600345845E-2,3.6838137774811333E-2,3.4062078386325766E-2]
[null,"MEXICO",0.05,0.03,0.05,21766928000000,1473084969603,5916304363923,0.3617002493642692,0.33788212042057403,0.31575872049676607,0.29520525511434376,0.2761062491210704,0.25835484687735605,0.24185216510731403,0.22650669444787438,0.21223374602819059,0.19895493968791106,0.18659773069840394,0.17509497208728339,0.16438450988504366,0.15440880881460597,0.14511460613135915,0.13645259149397759,0.12837711090599135,0.12084589291573926,0.11381979539886804,0.10726257137378471,0.10114065241720052,9.5422948354841677E-2]
[null,"NETHERLANDS",0.05,0.03,0.05,733168000000,0,318353671076,0.44783560859833338,0.41408747905532667,0.38288255113761127,0.35402917349756008,0.32735013730703655,0.30268158789369998,0.27987201839454462,0.25878133924599589,0.23928001779565033,0.2212482827514104,0.20457538858197905,0.18915893535088213,0.17490423980664088,0.16172375386651949,0.14953652692234812,0.13826770866606392,0.12784808938147377,0.11821367487884765,0.10930529346171766,0.10106823251199043,9.3451902461387362E-2,8.6409526085425181E-2]
[null,"NEW ZEALAND",0.05,0.03,0.05,283465000000,17150717939.131012,62399000000,0.30618859172212876,0.2862611592413466,0.26774378090118617,0.25053286664198682,0.23453255503042708,0.21965413310779247,0.20581549989153572,0.19294067024241338,0.18095931605718424,0.16980634197588865,0.15942149300450606,0.14974899164961103,0.14073720234270781,0.1323383210993509,0.1245080885129622,0.11720552432639741,0.11039268195667284,0.10403442147064469,9.8098199622596624E-2,9.2553875669326685E-2,8.7373531775075702E-2,8.2531306908101926E-2]
[null,"NORWAY",0.05,0.03,0.05,3279364000000,0,487000000000,0.17948198439479632,0.16595652741081718,0.15345032585373752,0.14188657036868932,0.13119423982310616,0.12130766511614068,0.11216612585865988,0.10371347744674977,9.5897806238326166E-2,8.8671110715049614E-2,8.198900667133574E-2,7.5810454619820375E-2,7.0097507739084949E-2,6.4815078815612506E-2,5.9930724748601491E-2,5.5414447294129893E-2,5.123850882490049E-2,4.7377261974018016E-2,4.3806992116521504E-2,4.0505771721240411E-2,3.7453325678446982E-2,3.4630906776187673E-2]
[null,"POLAND",0.05,0.03,0.05,1982278500000,4597927564.6860352,826953250001,0.43410175404545648,0.40150394674843715,0.3713592946813945,0.34348303010590953,0.31770430621550744,0.29386514816093656,0.27181948312197651,0.25143224346903731,0.23257853750669541,0.21514288270637244,0.19901849671914681,0.18410664181454744,0.17031601871929961,0.15756220613338498,0.14576714248131001,0.13485864671586217,0.12476997523148174,0.11543941216614065,0.10680989057567854,9.8828642154149993E-2,9.1446873349051508E-2,8.4619465882401934E-2]
[null,"PORTUGAL",0.05,0.03,0.05,193785000000,0,149690439712,0.76552551110033162,0.70783681100354523,0.65449543319791503,0.60517377087185842,0.55956890510574053,0.5174007444343417,0.47841030460873007,0.44235811799235319,0.40902276282233302,0.37819950330312807,0.34969903218042347,0.32334630807251358,0.29897948041841294,0.27644889544004886,0.25561617701345252,0.23635337680393201,0.21854218844561438,0.20207322093907937,0.18684532680451166,0.17276498086408842,0.15974570583826947,0.14770754122817331]
[null,"SLOVAK REPUBLIC",0.05,0.03,0.05,84985000000,0,37129413519,0.45035014533445034,0.41641252458109357,0.38503238518825106,0.35601699971174383,0.32918816431968917,0.30438110431778931,0.28144346215237104,0.26023436167579383,0.24062354292722496,0.22249056211486354,0.20572405188614284,0.19022103734271181,0.17588630359936366,0.16263181100264781,0.15037615441761243,0.13904406326177757,0.12856593921569812,0.11887742877087203,0.10991902798971058,0.10163571705012536,9.3976622330213005E-2,8.6894703957663411E-2]
[null,"SLOVENIA",0.05,0.03,0.05,43278100000,0,29984774173,0.69074580518057405,0.63869237649614097,0.59056160563674598,0.54605788778247422,0.50490789438971262,0.46685889448886975,0.43167720248624103,0.39914674293688485,0.36906772347377237,0.34125540774273905,0.3155389808069709,0.29176050005267762,0.26977392515273013,0.2494442211305872,0.23064652901579957,0.21326539899750302,0.19719408136616084,0.1823338708887294,0.1685935005905958,0.15588858122107793,0.14414108295985018,0.13327885618109117]
[null,"SPAIN",0.05,0.03,0.05,1163662000000,44321897115.902954,849904780610,0.76327407092351462,0.70757009220157019,0.65601100481630448,0.60828599658695592,0.56410763276198828,0.52321009564204901,0.48534755682389918,0.45029267207233203,0.41783518958012289,0.38778066307232184,0.35994926185501475,0.33417467050396749,0.3103030714389961,0.28819220413886931,0.26771049522213974,0.24873625405444505,0.23115692894516418,0.21486841936834331,0.19977443998679706,0.18578593257636483,0.17282052224140088,0.16080201458451998]
[null,"SWEDEN",0.05,0.03,0.05,4604205000000,196739893590.72192,971118882237,0.28010560009931251,0.26125060503949321,0.24375086062738718,0.22750614902462407,0.21242374896256686,0.19841787243520631,0.18540914379468576,0.17332411805544498,0.16209483545362321,0.15165840953088389,0.14195664621757639,0.13293569158039997,0.12454570607564842,0.11674056331177177,0.10947757147539397,0.10271721571399178,9.6422919897032319E-2,9.0560826296264135E-2,8.5099591835799265E-2,8.0010199664279663E-2,7.5265784895418783E-2,7.0841473450122802E-2]
[null,"SWITZERLAND",0.05,0.03,0.05,668149500000,0,77043543000,0.14830322267511439,0.1371273441286332,0.12679366077543519,0.11723870621861783,0.10840379678096887,0.10023467108734983,9.2681156807535664E-2,8.5696862512746788E-2,7.9238892753348847E-2,7.3267584607812145E-2,6.7746264084893329E-2,6.264102088293419E-2,5.7920500122916496E-2,{"$f":"Maastricht($F9407,$H9407,$G9407,V$5-2018.2,$E9407,$C9407,$D9407)/($F9407*((1+$C9407)*(1+$D9407))^(V$5-2018.2))","v":5.3555709776159477E-2},4.9519842603938498E-2,4.5788111515430871E-2,4.2337597332807085E-2,3.9147108028485512E-2,3.6197048570028208E-2,3.3469300573303933E-2,3.0947111024784035E-2,2.8614989389536778E-2]
[null,"TURKEY",0.05,0.03,0.05,3104906706300,194522731451.86829,690990107864,0.31056258757650562,0.29041028177737127,0.27168192540602204,0.25427297013536954,0.23808666588997734,0.22303347552286473,0.20903053353312021,0.19600114550746986,0.18387432521884153,0.17258436654602705,0.16207044759220116,0.15227626457760998,0.14314969326440918,0.13464247584053965,0.12670993134570413,0.11931068786691858,0.11240643486464269,0.10596169411395938,9.9943607859438774E-2,9.4321742887885487E-2,8.9067909320775671E-2,8.4155993018445549E-2]
[null,"UNITED KINGDOM",0.05,0.03,0.05,2037638000000,412308842683.54565,1197583906560,0.79004913636501617,0.74014112680928779,0.69371365093679815,0.65051259006841611,0.61030273756124631,0.57286638055932337,0.53800198841932489,0.50552299977833848,0.47525670083589105,0.44704318798203291,0.42073440842067722,0.39619327291583262,0.37329283523073703,0.35191553323895569,0.33195248706472763,0.31330284995957308,0.29587320794555472,0.27957702455459266,0.2643341272697195,0.25007023252981075,0.23671650639571609,0.22420915819429477]
[null,"UNITED STATES",0.05,0.03,0.05,19390605000000,1333525020323.2793,13464398354600,0.75949837322832625,0.70554230734333012,0.65555679026084124,0.60924538939753414,0.5663339298188439,0.52656881929983501,0.4897154995379106,0.45555701401277721,0.42389268370527139,0.39453688254887215,0.36731790510004719,0.34207691947975666,0.31866699916195063,0.29695222766896201,0.27680687068128396,0.25811461048307499,0.240767838047416,0.22466699841917151,0.2097199853804852,0.19584158168645943,0.18295294143828814,0.17098111141976122]
[null,"AUSTRALIA",0.06,0.03,0.05,1798932000000,42237691623.815491,482805953000,0.31325886877972919,0.28836507521552057,0.26552228511264003,0.24455927357554996,0.22531917681139535,0.20765828566957992,0.19144494059184289,0.17655851944699169,0.16288851044128083,0.15033366295199518,0.13880120973315865,0.1282061544930887,0.11847061934800547,0.10952324711797683,0.10129865385469951,9.3736927378253607E-2,8.6783167955010607E-2,8.0387067574067467E-2,7.4502524577428703E-2,6.9087290671964868E-2,6.4102647601045698E-2,5.9513110982606351E-2]
[null,"AUSTRIA",0.06,0.03,0.05,369218000000,0,221912697630,0.60025380585524113,0.54978366537391787,0.50355712161010968,0.46121736729264484,0.42243759598153946,0.38691847955810538,0.35438585781105081,0.32458862228526358,0.29729677805940974,0.27229966849185733,0.2494043492323294,0.22843409894882705,0.20922705527461719,0.19163496544661765,0.17552204199177288,0.1607639146288449,0.14724667029569966,0.1348659738923792,0.12352626295326909,0.11314001003230363,0.10362704710780694,9.4913946792275994E-2]
[null,"BELGIUM",0.06,0.03,0.05,438485000000,0,373349492529,0.8336816729924772,0.76358460614808543,0.69938139416384448,0.64057647386320227,0.58671594968236152,0.53738409020183309,0.49220011925428936,0.45081527684034556,0.41291012716646414,0.37819209302662038,0.34639319749644659,0.31726799550874379,0.2905916793448835,0.26615834341901762,0.24377939496154755,0.22328209833444543,0.20450824174248527,0.1873129160491713,0.17156339627145201,0.15713811711984976,0.1439257346765431,0.13182426696880664]
[null,"CANADA",0.06,0.03,0.05,2144395000000,58672401543.262695,640752874006,{"$f":"Maastricht($F9414,$H9414,$G9414,I$5-2018.2,$E9414,$C9414,$D9414)/($F9414*((1+$C9414)*(1+$D9414))^(I$5-2018.2))","v":0.34541109152112182},0.31803014359222687,0.29290302391246886,0.26984163725819271,0.24867366264489252,0.22924122820401704,0.21139969744306708,0.19501655752474556,0.17997040098824779,0.16614999305690847,0.15345341733691809,0.14178729331678544,0.13106605963131807,0.12121131756140233,0.11215122970570143,0.10381996918614403,9.6157215139031971E-2,8.9107690600766148E-2,8.2620739224326861E-2,7.6649937562278544E-2,7.1152739926509306E-2,6.609015308628037E-2]
[null,"CHILE",0.06,0.03,0.05,179776238000000,24484469,29626087675000,0.19361298348584163,{"$f":"Maastricht($F9415,$H9415,$G9415,J$5-2018.2,$E9415,$C9415,$D9415)/($F9415*((1+$C9415)*(1+$D9415))^(J$5-2018.2))","v":0.17733375484946878},0.16242330519811299,0.14876654577715911,0.13625806464772988,0.12480131304712277,0.11430786016114411,0.10469671055617853,9.5893679002480539E-2,8.7830817863157024E-2,8.0445892629047625E-2,7.3681901551331655E-2,6.7486635664065847E-2,6.1812275800613631E-2,5.6615023493470425E-2,5.1854762908523651E-2,4.7494751204330853E-2,4.3501334926402423E-2,3.984369024743125E-2,3.649358504847007E-2,3.342516100464054E-2,3.0614733993366471E-2]
[null,"CZECH REPUBLIC",0.06,0.03,0.05,5055029000000,0,1677257520313,0.34928697033630657,0.31991845606916008,0.29301928564678514,0.26838183334565408,0.24581593088995607,0.22514739960611471,0.20621670599570863,0.18887773034961405,0.17299663889871225,0.15845085079566978,0.14512809195426796,0.13292552844318367,0.12174897274517646,0.11151215675506178,0.10213606590498421,9.3548329277325717E-2,8.5682660997733751E-2,7.8478348596568714E-2,7.187978438960313E-2,6.5836036260856517E-2,6.0300454534581889E-2,5.523031190198012E-2]
[null,"DENMARK",0.06,0.03,0.05,2145114000000,42145490246.966553,606587952354,0.32290205887891782,0.29695612777613706,0.27315669415295957,0.25132429912446402,0.23129454319608331,0.21291682091654604,0.19605316189764482,0.18057716925810297,0.16637304730070601,0.15333471092053827,0.14136496987293812,0.13037478160751892,0.12028256690376414,0.11101358302837194,0.1024993495784422,9.4677122581189238E-2,8.7489412793271951E-2,8.0883544483924458E-2,7.4811251298487189E-2,6.9228306085084096E-2,6.4094181829280089E-2,5.9371741081604285E-2]
[null,"FINLAND",0.06,0.03,0.05,224278000000,0,102709172650,0.4668822375199016,0.42762615636554679,0.39167077886567747,0.35873857745528254,0.32857535945711902,0.30094830505323222,0.27564417022644461,0.2524676408009201,0.23123982487719369,0.21179687202527359,0.19398870857782888,0.17767787926161277,0.16273848622606044,0.14905521727977689,0.13652245583419753,0.12504346568437216,0.11452964433446799,0.10489983910466016,9.607972074066691E-2,8.8001209691030341E-2,8.060195062376839E-2,7.3824831126367826E-2]
[null,"FRANCE",0.06,0.03,0.05,2288380000000,206095977452.00977,1518396659962,0.74668951532027716,0.68901581176856841,0.63604258585205209,0.58737894924771539,0.54266675380795482,0.50157784239974512,0.46381153078982817,0.42909230115237895,0.39716768940868058,0.36780635010409429,0.3407962838976043,0.31594321399403019,0.29306909899829525,0.27201077072381818,0.25261868645125291,0.23475578601690111,0.21829644491897041,0.2031255153706894,0.18913744790784473,0.17623548677980388,0.16433093292233464,0.15334246883191543]
[null,"GERMANY",0.06,0.03,0.05,3263350000000,81712691835.468262,1048500000000,0.36408785165367274,0.33498526187209277,0.30828566434918303,0.28378829362040753,0.26130922752895608,0.24067997210496919,0.22174616539834241,0.20436639026425912,0.1884110869414565,0.17376155703338686,{"$f":"Maastricht($F9420,$H9420,$G9420,S$5-2018.2,$E9420,$C9420,$D9420)/($F9420*((1+$C9420)*(1+$D9420))^(S$5-2018.2))","v":0.16030905120784208},0.14795393357670017,0.13660491630922161,0.1261783585743381,0.11659762440381605,0.10779249452287644,9.969862761132256E-2,9.2257066839678409E-2,8.5413787874221353E-2,7.9119284864794789E-2,7.3328191222387054E-2,6.7998932261915446E-2]
[null,"GREECE",0.06,0.03,0.05,177735300000,0,66381259615,0.38814272596651939,0.35550716794882009,0.32561565117129521,0.29823745298708104,0.27316125021714693,0.25019348801717067,0.2291568858922611,0.20988906932795481,0.19224131647550355,0.17607741021753395,0.16127258675355735,0.14771257258981255,0.13529270250028627,0.12391711165074759,0.11349799565007106,0.10395493281743089,9.521426343417376E-2,8.7208521189021532E-2,7.9875912428120116E-2,7.315983919043792E-2,6.700846234698471E-2,6.1374301471867287E-2]
[null,"HUNGARY",0.06,0.03,0.05,38183290000000,0,20920570570287,0.55072334178073168,0.50441778877150956,0.46200566841134777,0.42315961569092114,0.38757979088745292,0.35499156520191694,0.32514340099094791,0.29780491023167965,0.27276507623344898,0.24983062487035079,0.22882453276273196,0.20958466089277517,0.19196250310750612,0.17582203984933695,0.16103868826647458,0.14749834059944544,0.13509648342136421,0.12373739093365468,0.11333338609054283,0.10380416384918743,9.507617132184229E-2,8.7082040045651496E-2]
[null,"IRELAND",0.06,0.03,0.05,296152000000,0,119139979689,0.41499750641020244,0.38010396263986518,0.34814431456298334,0.3188718763170757,0.29206070371595139,0.26750385026190815,0.24501176979475009,0.22441085344820483,0.20554208962099726,0.1882598366193417,0.17243069849729042,0.1579324954179249,0.144653320587951,0.13249067648649107,0.12135068372091141,0.11114735640310623,0.10180193845311067,9.3242295707190545E-2,8.5402359138295053E-2,7.8221614891275937E-2,7.1644637196625685E-2,6.5620660557451638E-2]
[null,"ISRAEL",0.06,0.03,0.05,1262906300000,175094655579.74622,342129192208,0.42857540341904843,0.40076102684871867,0.37504587894272745,0.35126042777133021,0.32924919274884179,0.30886956909420288,0.2899907509601477,0.2724927449398058,0.25626546635655773,0.24120791138134617,0.22722739860636529,0.21423887423960053,0.20216427557522282,0.19093194784412951,0.18047610996043872,0.1707363650566619,0.16165725204551004,0.15318783476249365,0.1452813255330993,0.13789474027359869,0.13098858247751766,0.12452655366233928]
[null,"ITALY",0.06,0.03,0.05,1718082100000,220592346077.24219,1709502233379,1.0931065312208663,1.0083509420157897,0.93051333910886747,0.85901811820989038,0.79333789583148362,0.73298945996844211,0.67753006109938407,0.6265540149003348,0.57968959046532798,0.53659616003233113,0.49696158823077596,0.46049984071527855,0.42694879374303241,0.3960682278029225,0.36763798982459572,0.34145630979651026,0.31733825881339606,0.29511433666480519,0.27462917807591958,0.25574036762723806,0.23831735421825367,0.22224045670821738]
[null,"JAPAN",0.06,0.03,0.05,546488600000000,8557883210360.125,1025060024190000,1.8037616220584598,1.6529584807703117,1.5148100335243884,1.3882529859497501,1.272313425645893,1.1660993074460679,1.0687935705116642,0.97964783413298195,0.89797662357850039,0.8231520814259522,0.75459912355572489,0.69179100241925684,0.63424524333865195,0.58151992247299356,0.53321025772399178,0.48894548626902057,0.44838600462193556,0.41122074914837531,0.37716479681819415,0.3459571676775583,0.3173588120802105,0.29115076714344745]
[null,"KOREA",0.06,0.03,0.05,1730398600000000,11156891545724.75,630948525174672,0.38621609292817244,0.35412859354192611,0.32472780929069117,0.29778816509572892,0.27310304299253435,0.25048318846923356,0.22975525079407969,0.2107604460663024,0.19335333267179769,0.17740068969272973,0.16278048961475944,0.14938095740343893,0.13709970868793966,0.1258429604008624,0.11552480778211648,0.10606656216707454,9.7396144448361102E-2,8.9447529530336495E-2,8.2160237488912838E-2,7.5478867509820594E-2,6.9352671008617167E-2,6.3735160638140387E-2]
[null,"LATVIA",0.06,0.03,0.05,26856599000,0,7236260373,0.29115897294896825,0.26667793822034314,0.24425530153905764,0.22371799005226012,0.20490748310337067,0.18767858866401416,0.17189832264518606,0.15744488243742996,0.14420670675712582,0.13208161454215589,0.12097601625037177,0.11080419147313771,0.10148762728809094,9.2954412244084017E-2,8.5138681300681446E-2,7.7980107437883708E-2,7.1423436011983615E-2,6.5418058263403189E-2,5.9917620684560517E-2,5.4879667232607184E-2,5.0265311625395839E-2,4.6038937191240012E-2]
[null,"LUXEMBOURG",0.06,0.03,0.05,55377600000,0,8050000000,0.17550249077595587,0.16074600730532909,0.14723026864382585,0.13485095131326785,0.1235125034926432,0.11312740748547645,0.10361550419992345,9.4903374427480716E-2,8.6923772144605893E-2,7.9615105463093874E-2,7.2920961222837394E-2,6.6789669557462336E-2,6.1173905071865126E-2,5.6030321553274504E-2,5.1319217396294657E-2,4.700422915945654E-2,4.3052050887943338E-2,3.9432177036035285E-2,3.611666700497828E-2,3.3079929478822385E-2,3.029852489359075E-2,2.7750984515104188E-2]
[null,"MEXICO",0.06,0.03,0.05,21766928000000,1473084969603,5916304363923,0.35983482822333163,0.33367075622884707,0.30958742963257735,0.28741336740214835,0.26699140576735408,0.24817749735008146,0.23083961117923082,0.21485672511058654,0.20011790288453168,0.18652144870749904,0.17397413284114391,0.16239048223103564,0.15169213070841203,0.14180722375810584,0.13266987326667901,0.12421965805033257,0.1164011663152829,0.10916357652672495,0.10246027345874201,9.6248496468852363E-2,9.0489017289404464E-2,8.5145844855654837E-2]
[null,"NETHERLANDS",0.06,0.03,0.05,733168000000,0,318353671076,0.44475468921236661,0.40735912182851175,0.37310782362017925,0.3417364202419666,0.31300276629599427,0.28668507629235596,0.26258021276090493,0.24050211830088378,0.22028037946591292,0.20175891139944396,0.18479475306781823,0.16925696379173677,0.15502561255883565,0.14199085231620776,0.13005207209764402,0.11911712044114674,0.10910159410253409,9.9928186574953351E-2,9.1526091385742206E-2,8.3830455564885706E-2,7.6781879066574174E-2,7.0325956280064286E-2]
[null,"NEW ZEALAND",0.06,0.03,0.05,283465000000,17150717939.131012,62399000000,0.30469495197506141,0.282819627914836,0.26267456657006677,0.24411746117441385,0.22701787779849122,0.21125625976024698,0.19672301566736758,0.18331768406210239,0.17094816822989498,0.15953003527450776,0.14898587405812042,0.13924470705898706,0.13024145161516329,{"$f":"Maastricht($F9432,$H9432,$G9432,V$5-2018.2,$E9432,$C9432,$D9432)/($F9432*((1+$C9432)*(1+$D9432))^(V$5-2018.2))","v":0.12191642640377109},0.11421489935419574,0.10708667351319846,0.10048570767264961,9.4369768838694662E-2,8.8700113866735389E-2,8.3441197811527507E-2,7.8560406747709449E-2,7.4027813004766713E-2]
[null,"NORWAY",0.06,0.03,0.05,3279364000000,0,487000000000,0.17842829329805282,0.16342580444958346,0.14968474487047392,0.13709905190554489,0.12557158078910502,0.11501335481691247,0.10534287856467525,9.6485508852056465E-2,8.837287859686431E-2,8.0942369112350546E-2,7.4136626774455511E-2,6.7903120328316094E-2,6.2193735417032499E-2,5.6964403202997338E-2,5.2174760215238446E-2,4.7787836797250807E-2,4.3769771750550295E-2,4.0089550971377799E-2,3.6718768063178045E-2,3.3631405077100246E-2,3.0803631688129916E-2,2.8213621256759407E-2]
[null,"POLAND",0.06,0.03,0.05,1982278500000,4597927564.6860352,826953250001,0.43114351446708504,0.39502961781946822,0.36194822891765105,0.33164448687924625,0.30388495647406311,0.27845582672545816,0.25516126097280706,0.23382188566013176,0.21427340618668422,0.19636533913602627,0.17995985109842327,0.16493069512411873,0.15116223659862657,0.13854856102138896,0.12699265680132443,0.11640566676181063,0.10670620257798681,9.7819716855003638E-2,8.9677928000753998E-2,8.2218293454112662E-2,7.5383527202946471E-2,6.9121157868007363E-2]
[null,"PORTUGAL",0.06,0.03,0.05,193785000000,0,149690439712,0.76004466154959049,0.69613909282798403,0.63760678954752148,0.5839959603842475,0.53489280123122129,0.48991830118265356,0.4487253170751544,0.41099589400545372,0.37643881114256611,0.34478733389134103,0.31579715505709927,0.28924450911989302,0.26492444506310042,0.24264924442489502,0.22224697236205807,0.20356015054227697,0.18644454162142976,0.17076803592363959,0.15640963173075614,0.14325850131045628,0.13121313547394783,0.12018056006040287]
[null,"SLOVAK REPUBLIC",0.06,0.03,0.05,84985000000,0,37129413519,0.4472502303413966,0.40964483453141509,0.3752013505508473,0.34365392063642353,0.31475904070014976,0.28829368080248186,0.26405356365862048,0.24185158789029168,0.22151638385262107,0.20289099088900994,0.18583164580418568,0.17020667320405353,0.15589546913725366,0.14278757019349114,0.13078180087332034,0.11978549264821424,0.10971376868310519,0.10048888870040773,9.2039648928748594E-2,8.4300832504807285E-2,7.721270608610302E-2,7.0720558789249877E-2]
[null,"SLOVENIA",0.06,0.03,0.05,43278100000,0,29984774173,0.68582986521788203,0.62816437554303406,0.57534747714144885,0.52697149399290055,0.48266302802060862,0.44208007695604379,0.40490939453750113,0.37086407266669819,0.33968132686087027,0.31112046790700704,0.28496104406210571,0.26100113945970471,0.23905581558866526,0.21895568381449459,0.20054559792498131,0.18368345660833604,0.1682391066205679,0.15409333817601015,0.14113696480675042,0.12926998058870712,0.11840078822926095,0.10844549205830825]
[null,"SPAIN",0.06,0.03,0.05,1163662000000,44321897115.902954,849904780610,0.75810752417820315,0.69652321508745363,0.6400541313217093,0.58827200894839116,0.54078453970639651,0.49723234935862665,0.45728623006341845,0.42064460540795262,0.38703120854238676,0.35619295549816532,0.32789799728036212,0.30193393570367183,0.27810618920539953,0.25623649602628673,0.23616154321017549,0.21773171084453352,0.20080992185324659,0.18527058846768138,0.17099864724813549,0.15788867521116157,0.14584408024417422,0.13477635956203735]
[null,"SWEDEN",0.06,0.03,0.05,4604205000000,196739893590.72192,971118882237,0.27866238214644834,0.25791344318693038,0.23883100465391432,0.22127721966908218,0.20512576545007555,0.19026087627885194,0.17657645772314406,0.16397527528079142,0.15236821119096031,0.14167358368223151,0.13181652340927916,0.12272840227110211,0.11434631020790942,0.1066125759439209,9.947432798238412E-2,9.288309246963837E-2,8.6794424829483158E-2,8.1167572329615967E-2,7.5965164980513172E-2,7.1152932385671927E-2,6.6699444362303184E-2,6.2575873334906995E-2]
[null,"SWITZERLAND",0.06,0.03,0.05,668149500000,0,77043543000,0.14748506582154974,0.13508432480449914,0.1237262546295101,0.11332318614170185,0.10379482152564742,9.5067614513324239E-2,8.7074202705004794E-2,7.9752887621363608E-2,7.3047158473496618E-2,6.690525597499232E-2,6.1279772829265722E-2,5.6127287808449999E-2,5.140803059942297E-2,4.7085574830026518E-2,4.3126556906051036E-2,3.9500418488780942E-2,3.6179170625371807E-2,3.3137177711459784E-2,3.0350959618483043E-2,2.779901045840176E-2,2.546163258692229E-2,2.3320784563951542E-2]
[null,"TURKEY",0.06,0.03,0.05,3104906706300,194522731451.86829,690990107864,0.30905307912225355,0.28693589532151387,0.26656568165773442,0.24779883226582897,0.23050372026945931,0.21455969335568567,0.1998561537219507,0.18629171530362201,0.17377343178653448,0.16221608945506119,0.15154155942641639,0.14167820428001604,0.13256033451032292,0.12412771061593048,0.11632508698964956,0.10910179409677788,0.10241135572404152,9.6211138352176401E-2,9.046202995285807E-2,8.5128145737597208E-2,8.0176558594052108E-2,7.5577052135568909E-2]
[null,"UNITED KINGDOM",0.06,0.03,0.05,2037638000000,412308842683.54565,1197583906560,0.78596005688764969,0.73132543740187461,0.68095107588576897,0.63448847757648774,0.59161816670077483,0.55204725475985683,0.51550721303618108,0.48175183215773726,0.45055535299870514,0.4217107545168266,0.39502818533845185,0.37033352701097555,0.34746707785792069,0.32628234730209532,0.30664495137420278,0.28843160090461467,0.27152917461074227,0.25583386994707075,0.24125042518451989,0.22769140673497534,0.21507655623985228,0.20333219240227077]
[null,"UNITED STATES",0.06,0.03,0.05,19390605000000,1333525020323.2793,13464398354600,0.75460005056189283,0.69505085267646072,0.64039507986901367,0.5902245937408187,0.54416547638464263,0.50187515588590315,0.46303977343379404,0.42737177172987778,0.39460768608947255,0.36450612119539394,0.33684589789633429,0.31142435575441291,0.2880557982483537,0.26657006863960642,0.24681124551703448,0.22863644795931301,0.21191474110005917,0.19652613365546917,0.18236065968385273,0.16931753749640269,0.15730439923384243,0.146236585168844]
[null,"AUSTRALIA",7.0000000000000007E-2,0.03,0.05,1798932000000,42237691623.815491,482805953000,0.31141206959099604,0.28423463336169563,0.2595262461862064,0.23705959067721116,0.21662836711263098,0.19804534753478523,0.18114061008532215,0.16575993687966406,0.15176336027144088,0.13902384376083002,0.12742608507414771,0.1168654300974929,0.10724688739565762,9.8484233998807846E-2,9.0499204002597519E-2,8.3220752310575949E-2,{"$f":"Maastricht($F9444,$H9444,$G9444,Y$5-2018.2,$E9444,$C9444,$D9444)/($F9444*((1+$C9444)*(1+$D9444))^(Y$5-2018.2))","v":7.6584386558389825E-2},7.0531560904087756E-2,6.5009125953907662E-2,5.9968829623797466E-2,5.5366864218610798E-2,5.1163455447986422E-2]
[null,"AUSTRIA",7.0000000000000007E-2,0.03,0.05,369218000000,0,221912697630,0.59606106286418059,0.54084117853568925,0.49073693724316225,0.4452744190574015,0.40402360861754971,0.36659432775387868,0.33263254491777389,0.30181702651100067,0.27385629844025106,0.24848588915729158,0.22546582810751431,0.20457837592551886,0.18562596490837385,0.16842933028615717,0.1528258146140615,0.13866782924785542,0.12582145835029077,0.11416519222419994,0.10358877799128927,9.399217674556691E-2,8.5284617317454764E-2,7.7383737698443658E-2]
[null,"BELGIUM",7.0000000000000007E-2,0.03,0.05,438485000000,0,373349492529,0.82774203771147725,0.75105892179609812,0.68147983104627352,0.61834663918543997,0.56106218962475274,0.50908464715066937,0.46192237287965637,0.41912927400386196,0.38030058434249336,0.34506903578848874,0.3131013844374273,0.28409525854044759,0.25777629846696992,0.2338955616250521,0.21222716779335096,0.19256616259264217,0.17472657888816093,0.15853967778619085,0.14385235258705273,0.13052568059799724,0.11843360910806387,0.10746176309596576]
[null,"CANADA",7.0000000000000007E-2,0.03,0.05,2144395000000,58672401543.262695,640752874006,0.343353181680147,0.31346667847880572,0.28629291432553045,0.26158220815394589,0.23910796218648575,0.21866452485137405,0.20006525164150776,0.18314074557881518,0.16773726064634256,0.15371525309162806,0.14094806690344699,0.12932074103297175,0.11872892708179536,0.10907790722400582,0.10028170307745007,9.2262267099461032E-2,8.4948748862771956E-2,7.8276829275491761E-2,7.2188116451561604E-2,6.6629597521133732E-2,6.1553141199323466E-2,5.6915046411787407E-2]
[null,"CHILE",7.0000000000000007E-2,0.03,0.05,179776238000000,24484469,29626087675000,0.19246339906087861,0.17463334617043413,0.15845509262467286,0.14377561355913721,0.13045606053471051,0.11837044821485466,0.10740446271080113,9.7454380323217349E-2,8.8426086453073816E-2,8.0234185401903815E-2,7.2801192641343368E-2,6.6056801911887897E-2,5.9937220218587821E-2,5.4384564433621614E-2,4.9346313798403249E-2,4.4774813146617659E-2,4.0626822149330333E-2,3.6863106318625202E-2,3.3448065901205783E-2,3.0349399151783182E-2,2.7537796801262136E-2,2.4986664829797861E-2]
[null,"CZECH REPUBLIC",7.0000000000000007E-2,0.03,0.05,5055029000000,0,1677257520313,0.34697237512329526,0.31482839590173101,0.28566227738111871,0.25919814661203039,0.23518568787953031,0.21339777504721014,0.19362832324399795,0.17569033957353955,0.15941415440843801,0.14464581653973144,0.13124563700184322,0.11908686779951294,0.10805450303920962,9.8044191125314956E-2,8.896124773188907E-2,8.0719760214035999E-2,7.3241774987783323E-2,6.6456560192163422E-2,6.0299936659253622E-2,5.4713670864035592E-2,4.9644924112181819E-2,4.5045752755813281E-2]
[null,"DENMARK",7.0000000000000007E-2,0.03,0.05,2145114000000,42145490246.966553,606587952354,0.32094997264075104,0.29260970691766053,0.26685434909206035,0.24344561158311304,0.22216724766777546,0.20282301058909691,0.1852348017062202,0.16924099017386504,0.15469488826140168,0.14146336789365885,0.12942560533127695,0.11847194212034459,0.10850285154071246,9.9428000780159689E-2,9.1165399966935179E-2,8.3640630014669953E-2,7.6786141979030914E-2,7.0540621301805842E-2,6.484841093177747E-2,5.9658987868558916E-2,5.4926488180796033E-2,5.0609276008569966E-2]
[null,"FINLAND",7.0000000000000007E-2,0.03,0.05,224278000000,0,102709172650,0.46368760057024688,0.42073096866913101,0.38175389589795022,0.3463877106414574,0.31429789550989695,0.28518092324643585,0.25876138576030833,0.23478938913012276,0.21303818993750362,0.19330205057390767,0.17539429323464986,0.15914553419349414,0.14440208165637791,0.13102448204008521,0.11888620092558315,0.10787242620958455,9.7878982133730655E-2,8.8811343919545094E-2,8.0583743688907611E-2,7.31183592132362E-2,6.6344577818016684E-2,6.0198328480189356E-2]
[null,"FRANCE",7.0000000000000007E-2,0.03,0.05,2288380000000,206095977452.00977,1518396659962,0.74209861203912164,0.67925674761563726,0.62206458416295785,0.57000373715334718,0.52260369992828692,0.47943741248063332,0.44011724062682755,0.40429132755368674,0.37164028324600779,0.34187418049665691,0.31472982910023872,0.28996830246225619,0.2673726932427658,0.24674607681949173,0.22790966332066195,0.21070112076106387,0.19497305343285715,0.18059162117081937,0.16743528644383826,0.15539367743318647,0.14436655635486581,0.1342628832784569]
[null,"GERMANY",7.0000000000000007E-2,0.03,0.05,3263350000000,81712691835.468262,1048500000000,0.36186937831723248,0.33009243958845369,0.30120847149643454,0.2749509475635607,0.25107798950796789,0.22937008505948273,0.20962801716348686,0.19167098499051466,0.1753348989834847,0.16047083382049374,0.14694362466464281,0.13463059342754413,0.12342039300278811,0.11321195854137284,0.1039135558534527,9.544191793933883E-2,8.7721461486158017E-2,8.0683575922839881E-2,7.4265978312303069E-2,6.8412127982343945E-2,6.3070695361681486E-2,5.8195080000226544E-2]
[null,"GREECE",7.0000000000000007E-2,0.03,0.05,177735300000,0,66381259615,0.38553734790584454,0.34982065865697032,0.31741281068593619,0.28800726856540798,0.26132589471500584,0.23711631858724785,0.21514954957558102,0.19521781106576627,0.17713257514360425,0.16072277936993398,0.14583320875595132,0.13232302763447176,0.12006444754057867,0.1089415185015685,9.8849032303392176E-2,8.9691527359942069E-2,8.1382385772563362E-2,7.3843014039164642E-2,6.7002099663519304E-2,6.0794936633263137E-2,5.516281338650135E-2,5.0052457477997768E-2]
[null,"HUNGARY",7.0000000000000007E-2,0.03,0.05,38183290000000,0,20920570570287,0.54690126741150302,0.49623561147945328,0.45026368884806572,0.40855066586341138,0.37070199243572394,0.33635967011679879,0.30519886590762979,0.27692483976738019,0.25127015676198183,0.22799215748297055,0.20687066281006306,0.18770589130756107,0.17031656955590332,0.15453821754459968,0.14022159290862865,0.12723127929283065,0.11544440549208843,0.10474948325205374,9.5045352737549882E-2,8.6240225694174652E-2,7.825081725267638E-2,7.1001558164119738E-2]
[null,"IRELAND",7.0000000000000007E-2,0.03,0.05,296152000000,0,119139979689,0.41219115659118349,0.37400522329297331,0.33935688530348723,0.3079184151197597,0.2793924463476633,0.25350916100867732,0.23002373741827178,0.20871403449620879,0.18937849060539771,0.17183421704509363,0.15591526816540568,0.14147107174068205,0.12836500475517831,0.11647310112982336,0.10568287916688443,9.5892277621708044E-2,8.7008690338179887E-2,7.8948090316831393E-2,7.1634234930434054E-2,{"$f":"Maastricht($F9456,$H9456,$G9456,AB$5-2018.2,$E9456,$C9456,$D9456)/($F9456*((1+$C9456)*(1+$D9456))^(AB$5-2018.2))","v":6.4997944769471058E-2},5.8976449296317075E-2,5.3512793118879479E-2]
[null,"ISRAEL",7.0000000000000007E-2,0.03,0.05,1262906300000,175094655579.74622,342129192208,0.42679256738075005,0.39676205015707244,0.36923666447826536,0.34399239772353146,0.32082575516298201,0.29955186599586353,0.28000276464859991,0.2620258311021556,0.24548237552167063,0.23024635382548436,0.21620320206846469,0.2032487786376839,0.19128840427757174,0.18023599088635445,0.17001325086461119,0.16054897955807496,0.15177840402758055,0.1436425920058437,0.13608791546947777,0.12906556377069187,0.1225311017413484,0.11644406860691998]
[null,"ITALY",7.0000000000000007E-2,0.03,0.05,1718082100000,220592346077.24219,1709502233379,1.0862016039490179,0.99384538351949092,0.90980426445619356,0.83331494131464756,0.76368461791017372,0.70028448119929376,0.6425437795760085,0.58994444959421133,0.54201624031421891,0.49833228917762012,0.45850510758488855,0.42218293822483727,0.38904644972068925,0.35880573734753901,0.33119760147044841,0.30598307797876079,0.28294519737523821,0.26188695134089518,0.24262944755835447,0.22501023535674833,0.20888178635646906,0.19411011575771892]
[null,"JAPAN",7.0000000000000007E-2,0.03,0.05,546488600000000,8557883210360.125,1025060024190000,1.7906794366800576,1.6257821204443572,1.4761321698464043,1.3403178916905867,1.2170583493534373,1.1051912500371108,1.0036619541428733,0.91151350281052967,0.82787756930014234,0.75196624863064032,0.68306460781865308,0.62052392625509301,0.56375556228473855,0.5122253879770553,0.46544873945075821,0.42298583499101566,0.38443761762283163,0.34944198281887578,0.31767035566283736,0.28882458509470427,0.26263412586349416,0.23885348153423924]
[null,"KOREA",7.0000000000000007E-2,0.03,0.05,1730398600000000,11156891545724.75,630948525174672,0.38367799572356182,0.34858010750483526,0.31672072776111876,0.2878002156118955,0.26154667826999617,0.2377134007429447,0.21607651364080421,0.19643287703229745,0.17859816033446937,0.16240510007534134,0.14770191905141894,0.13435089192846225,0.12222704371905657,0.11121696882732988,0.10121775949153865,9.2136033489974262E-2,8.3887051914514024E-2,7.6393918668033661E-2,6.958685411487206E-2,6.3402536014902797E-2,5.7783501508155366E-2,5.2677604494363588E-2]
[null,"LATVIA",7.0000000000000007E-2,0.03,0.05,26856599000,0,7236260373,0.28927938728177899,0.26248016267288032,0.23816365363658498,0.21609985812229826,0.19608008177324951,0.17791496395358813,0.16143268664693597,0.14647734928494324,0.13290749413387462,0.12059476829132985,0.1094227096373558,9.9285645256651678E-2,9.0087691912396031E-2,8.1741849117499321E-2,7.4169176224933603E-2,6.7298045753501137E-2,6.1063465886490455E-2,5.5406465734951865E-2,5.027353755099525E-2,4.5616130615184873E-2,4.1390192010874571E-2,3.7555749941815236E-2]
[null,"LUXEMBOURG",7.0000000000000007E-2,0.03,0.05,55377600000,0,8050000000,0.17448843765836061,0.15832359827453321,0.14365629096682078,0.13034778238528336,0.11827219162079969,0.10731529953797267,9.7373468413004871E-2,8.8352661657748702E-2,8.016755435781571E-2,7.2740726211610318E-2,6.6001929236557746E-2,5.9887423315994691E-2,5.4339373301873412E-2,4.9305301970668181E-2,4.4737593658169116E-2,4.0593043878204435E-2,3.6832450665279411E-2,3.3420243775772983E-2,3.0324148240425529E-2,2.7514879085768565E-2,2.4965864336964485E-2,2.265299368202929E-2]
[null,"MEXICO",7.0000000000000007E-2,0.03,0.05,21766928000000,1473084969603,5916304363923,0.35800176122497335,0.32956860370379504,0.3036316887811577,0.27996377608018524,0.25835856013577368,0.23862873436264032,0.22060423428072592,0.20413064339420453,0.18906774665846013,0.17528821786501003,0.16267642854068329,0.15112736710638106,0.14054565808331645,0.13084467208062453,0.12194571815658464,0.11377731092453645,0.1062745054812565,9.9378293876782903E-2,9.3035057426494955E-2,8.719606969417347E-2,8.1817045453782641E-2,7.6857731372354909E-2]
[null,"NETHERLANDS",7.0000000000000007E-2,0.03,0.05,733168000000,0,318353671076,0.44172564707368195,0.40080359955873723,0.36367262458827437,0.32998151219333482,0.29941158896047076,0.27167370380226002,0.24650549297002089,0.22366889843936197,0.20294791619577349,0.18414655312201569,0.1670869731621592,0.1516078152274378,0.13756266693352487,0.12481867973280544,0.11325531234262357,0.10276319058399741,9.3243072846381836E-2,8.4604911393142038E-2,7.6767000628928425E-2,6.965520427268708E-2,6.320225412638332E-2,5.7347113806717469E-2]
[null,"NEW ZEALAND",7.0000000000000007E-2,0.03,0.05,283465000000,17150717939.131012,62399000000,0.3032274831377384,0.27946740116769281,0.25778232984328842,0.23798371184682934,0.21990035103798883,0.2033768072085389,0.18827193945833062,0.17445758442670148,0.16181735688869323,0.15024556138253392,0.13964620458472249,0.12993209910167342,0.12102405021125194,0.11285011787182708,0.10534494702811016,9.8449159888761836E-2,9.2108804436648289E-2,8.6274853964246542E-2,8.0902752909072714E-2,7.5952004701692569E-2,7.1385797736013223E-2,6.7170665931906889E-2]
[null,"NORWAY",7.0000000000000007E-2,0.03,0.05,3279364000000,0,487000000000,0.17739234450051827,0.16095848335044072,0.14604707680831203,0.13251708266791765,0.12024052505935724,0.10910128396638893,9.8993996884483182E-2,8.9823062230726045E-2,8.1501735079145307E-2,7.3951306668310776E-2,6.7100359920434408E-2,6.0884093930164605E-2,5.5243711033630884E-2,5.0125860660222191E-2,4.5482134706671069E-2,4.1268609660349398E-2,3.7445431140866889E-2,3.3976436930284806E-2,3.0828814926308686E-2,2.7972792783149153E-2,2.5381356304463434E-2,2.3029993924746785E-2]
[null,"POLAND",7.0000000000000007E-2,0.03,0.05,1982278500000,4597927564.6860352,826953250001,0.42823511260067915,0.38872155662282099,0.35286396603380749,0.32032378201003731,0.29079380634304769,0.26399529626491941,0.23967532840956496,0.21760440697689584,0.19757429347668543,0.17939603752478298,0.16289819006601189,0.14792518212359021,0.13433585374055954,0.12200211919931919,0.11080775589435962,0.100647305402876,9.1425076359176904E-2,8.305423970172128E-2,7.5456007735332314E-2,6.8558889243906629E-2,6.2298013608266818E-2,5.6614517536493936E-2]
[null,"PORTUGAL",7.0000000000000007E-2,0.03,0.05,193785000000,0,149690439712,0.75465609983628978,0.68474376176054108,0.62130819504631241,0.56374938303812028,0.51152289541613305,0.46413473860460314,0.42113668324526182,0.38212202453975297,0.34672173535954359,0.31460097573681478,0.28545592572072837,0.25901091164207274,0.2350157986045483,0.21324362453910561,0.19348845344261464,0.17556342749534037,0.15929899963282859,0.14454132985466706,0.13115083010132206,0.11900084393550681,0.10797644853961237,9.7973367697679309E-2]
[null,"SLOVAK REPUBLIC",7.0000000000000007E-2,0.03,0.05,84985000000,0,37129413519,0.4442025124481373,{"$f":"Maastricht($F9469,$H9469,$G9469,J$5-2018.2,$E9469,$C9469,$D9469)/($F9469*((1+$C9469)*(1+$D9469))^(J$5-2018.2))","v":0.40305100485268097},0.36571182728670804,0.3318318004597659,0.30109046407745743,0.27319704571042325,0.24788771047130317,0.22492306548525826,0.20408589554963999,0.18517910856513931,0.16802387130490815,0.152457917888493,0.13833401496097719,0.1255185690599557,0.11389036299787289,0.10333940930756998,9.3765909906151884E-2,8.5079312136967497E-2,7.7197452261108315E-2,7.004577829698605E-2,6.3556644857078334E-2,5.7668673311930256E-2]
[null,"SLOVENIA",7.0000000000000007E-2,0.03,0.05,43278100000,0,29984774173,0.68099670101174814,0.61790826695558543,0.56066442877741163,0.50872373539371341,0.4615948964646705,0.41883213543659426,0.38003097308465134,0.34482440167376033,0.31287941355027699,0.28389385132953182,0.25759354988615529,0.23372974311419589,0.21207671092840566,0.1924296442504361,0.17460270778553316,0.15842728226615838,0.14375036953648343,0.13043314539196391,0.11834964648576707,0.10738557888192275,9.7437236985684364E-2,8.8410522625609625E-2]
[null,"SPAIN",7.0000000000000007E-2,0.03,0.05,1163662000000,44321897115.902954,849904780610,0.75302820760688294,0.68576225359479048,0.62465521980769911,0.56913865282536946,0.51869669984070221,0.47286123746544934,0.43120745175748521,0.39334982766940502,0.35893850999059468,0.32765600136856277,0.29921416618346258,0.27335151194251212,0.249830722485817,0.22843641967673217,0.20897313241089047,0.19126345373882639,0.17514636867627056,0.16047573689051711,0.14711891591604107,0.13495551188161883,0.12387624593715478,0.11378192566264833]
[null,"SWEDEN",7.0000000000000007E-2,0.03,0.05,4604205000000,196739893590.72192,971118882237,0.2772442629473913,0.25466239323444284,0.23408217645198234,0.21532080871102102,0.1982123446595648,0.18260613791819955,0.16836542593075038,0.15536604585310954,0.14349526934252124,0.13265074523401485,0.12273954011091077,0.11367726770204636,0.10538729887833048,9.7800044783385318E-2,9.0852306324576637E-2,8.4486683878213537E-2,7.8651041632049723E-2,7.329802150482323E-2,6.8384602051321172E-2,6.3871698186779027E-2,5.9723797950347574E-2,5.5908632877531263E-2]
[null,"SWITZERLAND",7.0000000000000007E-2,0.03,0.05,668149500000,0,77043543000,0.14668068528605466,0.13309199281921524,0.12076217477471667,0.10957460736295858,9.9423470976280348E-2,9.0212749275274798E-2,8.1855321001065948E-2,7.4272135923297275E-2,6.7391467129386873E-2,6.1148232582693848E-2,5.5483379532432472E-2,5.0343325952665344E-2,4.5679453727125799E-2,4.1447648786068221E-2,3.7607883845447977E-2,3.4123839801694929E-2,3.0962562200975347E-2,2.8094149533595267E-2,2.5491470405222087E-2,2.3129906909737853E-2,2.0987121776370427E-2,1.9042847088622108E-2]
[null,"TURKEY",7.0000000000000007E-2,0.03,0.05,3104906706300,194522731451.86829,690990107864,0.30757002806974754,0.28355171076762692,0.26162813134140839,0.24160902713124888,0.22332165108017732,0.20660915228632121,0.19132910648910165,0.17735218260205132,0.16456093269136859,0.15284869396660714,0.14211859240905,0.13228263862434594,0.12326090737798708,0.11498079306342818,0.10737633407056799,0.1003875996737295,9.3960133649344357E-2,8.8044449369859321E-2,8.2595571607013848E-2,7.7572620719187427E-2,7.2938435298160367E-2,6.8659229714164674E-2]
[null,"UNITED KINGDOM",7.0000000000000007E-2,0.03,0.05,2037638000000,412308842683.54565,1197583906560,0.78194104273279552,0.72273956331926914,0.66863699770007934,0.61917220652634908,0.57392644389814462,0.53251943950682434,0.49460584345539393,0.45987200016598584,0.42803302089524115,0.39883012720178324,0.37202824027182074,0.34741379333343819,0.32479274649931589,0.30398878529141021,0.28484168583762853,0.26720583130616277,0.25094886557282176,0.23595047141392952,0.22210126169441513,0.20930177308873965,0.19746155284138636,0.18649832995294974]
[null,"UNITED STATES",7.0000000000000007E-2,0.03,0.05,19390605000000,1333525020323.2793,13464398354600,0.74978463362090875,0.68483123951671965,0.62576392302487538,0.57204121413807274,0.52317169396721841,0.47870936118375396,0.43824942762639674,0.40142450331669233,0.3679011348107038,0.33737666415590489,0.30957637875450555,0.28425092518570155,0.26117396253571395,0.24014003304960976,0.2209626299741615,0.20347244432588091,0.18751577401047179,0.17295308025529899,0.15965767770958991,0.14751454583114287,0.13641925032527469,0.12627696444244163]
[null,"AUSTRALIA",0.08,0.03,0.05,1798932000000,42237691623.815491,482805953000,0.30959645563868321,0.28020916899097398,0.25373605569657559,0.22988426731790412,0.20839049881241831,0.18901800474947972,0.17155391697725822,0.15580683328148898,0.14160464965543218,0.12879261156696875,0.11723156209581104,0.10679636704954992,9.7374499177100393E-2,8.8864765404871079E-2,8.1176162645181973E-2,7.422684918654561E-2,6.7943219987984846E-2,6.2259075379493579E-2,5.7114873731459834E-2,5.2457059609403944E-2,4.8237459787573073E-2,4.4412740265508836E-2]
[null,"AUSTRIA",0.08,0.03,0.05,369218000000,0,221912697630,{"$f":"Maastricht($F9478,$H9478,$G9478,I$5-2018.2,$E9478,$C9478,$D9478)/($F9478*((1+$C9478)*(1+$D9478))^(I$5-2018.2))","v":0.59193826396848626},0.53212717005437682,0.4783595559640208,0.430024771632525,0.38657386878148592,0.34751336639831532,0.31239964616892779,0.28083391421154957,0.2524576718910011,0.22694864427454248,0.20401711998790226,0.18340266090246515,0.16487114428484823,0.14821210381593689,0.13323633928077755,0.11977376778207255,0.10767149207306052,9.6792064071431635E-2,8.7011923832642585E-2,7.8219996253724014E-2,7.0316429570050354E-2,6.3211461317916509E-2]
[null,"BELGIUM",0.08,0.03,0.05,438485000000,0,373349492529,0.82190148849833766,{"$f":"Maastricht($F9479,$H9479,$G9479,J$5-2018.2,$E9479,$C9479,$D9479)/($F9479*((1+$C9479)*(1+$D9479))^(J$5-2018.2))","v":0.73885426869681781},0.66419837171594542,0.59708591488308649,0.53675468795674797,0.48251949654508092,0.43376438020952973,0.38993561687300404,0.35053543408216836,0.31511635570133795,0.28327611983219875,0.25465311024109921,0.22892224940767639,0.2057913065513092,0.18499757870488065,0.16630490714210769,0.14950099527337982,0.13439499754888512,0.12081535198569317,0.10860783170234914,9.7633793331849295E-2,8.7768602419857303E-2]
[null,"CANADA",0.08,0.03,0.05,2144395000000,58672401543.262695,640752874006,0.34132999496805538,0.3090194096124389,0.27991012887872202,0.25368053198833207,0.23004144179913683,0.20873284817759438,0.18952096240486013,0.17219556916958864,0.15656764607973195,0.14246722366372105,0.12974146156253083,0.11825291906927823,0.10787800038008503,9.8505556904005309E-2,9.0035630763411867E-2,8.2378325219614607E-2,7.5452789199849921E-2,6.9186304397510071E-2,6.351346458228653E-2,5.8375437804013927E-2,5.3719303115308176E-2,4.9497454284292419E-2]
[null,"CHILE",0.08,0.03,0.05,179776238000000,24484469,29626087675000,0.19133299221466157,0.17200018488686702,0.15462081800476871,0.13899751050518735,0.12495282525803096,0.11232725387565605,0.10097740514271125,9.0774376492084405E-2,8.1602290031463839E-2,7.3356976493860651E-2,6.594479216544237E-2,5.9281555354279113E-2,5.3291590321255189E-2,4.7906867814868928E-2,4.3066232448794352E-2,3.8714708147369714E-2,3.4802873770811753E-2,3.128630182900035E-2,2.8125053909188371E-2,{"$f":"Maastricht($F9481,$H9481,$G9481,AB$5-2018.2,$E9481,$C9481,$D9481)/($F9481*((1+$C9481)*(1+$D9481))^(AB$5-2018.2))","v":2.5283227087103573E-2},2.2728546169938104E-2,2.0431997140244143E-2]
[null,"CZECH REPUBLIC",0.08,0.03,0.05,5055029000000,0,1677257520313,0.34469639240541139,0.30986730708864962,0.27855744973808849,0.25041122774010111,0.22510897855097187,0.20236333922237673,0.18191598276013729,0.16353468425039308,0.14701068343257198,0.13215631376534698,0.11880287105838454,0.10679869746348845,9.6007459064624628E-2,8.6306597505056287E-2,7.7585938066393662E-2,6.9746438391220467E-2,6.2699063638278013E-2,5.6363775295107887E-2,5.0668622163886984E-2,4.5548923196590235E-2,4.0946532898768644E-2,3.6809180958979358E-2]
[null,"DENMARK",0.08,0.03,0.05,2145114000000,42145490246.966553,606587952354,0.31903075558753441,0.28837368965979571,0.26076831790234817,0.23590762788250633,0.21351558955283725,0.19334402584064908,0.17516979940875615,0.15879228364165823,0.14403108913914159,0.13072401990102625,0.11872523599530888,0.10790360184689757,9.8141201392148214E-2,8.933200323942353E-2,8.1380660679430797E-2,7.4201432920501603E-2,6.7717215300646075E-2,6.1858667465780781E-2,5.6563429616051569E-2,5.1775417922281318E-2,4.7444191113628138E-2,4.352438104575395E-2]
[null,"FINLAND",0.08,0.03,0.05,224278000000,0,102709172650,0.46054625713081776,0.41401137821900413,0.37217851332165058,0.33457255782241152,0.30076641300108908,0.27037613538393485,0.24305657621712945,0.21849746154003005,0.19641986833875411,0.1765730567590382,0.15873162240114902,0.14269293635486249,0.12827484390045171,0.11531359573934886,0.10366198825903353,9.3187691710745701E-2,8.3771747312788275E-2,7.5307216210705033E-2,6.7697964950292178E-2,6.0857573669805994E-2,5.4708354611476086E-2,4.9180469805354253E-2]
[null,"FRANCE",0.08,0.03,0.05,2288380000000,206095977452.00977,1518396659962,0.73758485451259059,0.66974843151443197,0.60857150040664754,0.55338684394170046,0.50359449703261316,0.45865495622250341,0.41808307514800336,0.38144257668591913,0.34834111947569835,0.31842586280587842,0.29137947951216792,0.26691657162244337,0.24478044805751462,0.22474022780795477,0.20658823570330556,0.1901376612125335,0.17522045370145736,0.16168543025791238,0.14939657460916669,0.13823150782596044,0.12808011345814957,0.11884330150045484]
[null,"GERMANY",0.08,0.03,0.05,3263350000000,81712691835.468262,1048500000000,0.35968825241061059,0.32532420654911565,0.29437473397867303,0.26649649627220212,0.24138079795534598,0.2187500875107187,0.19835481188894272,0.17997058880837746,0.16339566473445427,0.14844862967389441,0.13496636283562274,0.12280218583203617,0.11182420245121329,0.10191380614942865,9.2964338318027209E-2,8.4879882090950765E-2,7.7574177998437466E-2,7.0969649156116282E-2,6.4996524922607685E-2,5.95920530769459E-2,5.4699791572355744E-2,5.0268971826566741E-2]
[null,"GREECE",0.08,0.03,0.05,177735300000,0,66381259615,0.38297543323224809,0.34427852681791671,0.30949166380610993,0.27821976250099778,0.25010766136371604,0.22483608536831723,0.20211801992836856,0.18169545121212563,0.16333643582535565,0.14683246658158544,0.13199610444227383,0.11865884973235694,0.10666922845411445,9.589107196522334E-2,8.6201970482940815E-2,7.7491882850540081E-2,6.9661886776824958E-2,6.2623055354930748E-2,5.6295447100800727E-2,5.0607198040993104E-2,4.5493705538469174E-2,4.089689458690144E-2]
[null,"HUNGARY",0.08,0.03,0.05,38183290000000,0,20920570570287,0.54314295357678544,0.4882622739812908,0.43892689138915025,0.39457649351775459,0.35470738360100196,0.31886675979953433,0.28664757263532387,0.25768390204541874,0.2316468015510777,0.20824056234365126,0.18719935485765121,0.1682842096886473,0.15128030356764408,0.13599451956818057,0.12225325383691173,0.10990044393825214,9.8795796420579049E-2,8.8813193474091209E-2,7.9839260584404159E-2,7.1772078914423013E-2,6.4520027790743464E-2,5.8000744148456886E-2]
[null,"IRELAND",0.08,0.03,0.05,296152000000,0,119139979689,0.409431622806391,0.36806150917511099,0.33087154726277501,0.29743936287556183,0.26738525968676896,0.24036790694603469,0.21608046291445043,0.19424708999860699,0.17461982200522025,0.15697574793709118,0.14111448034618049,0.12685587949135249,0.11403800745357107,0.10251528897300527,9.2156858120285221E-2,8.2845072024708033E-2,7.4474174779493002E-2,6.694909634977797E-2,6.0184372842303088E-2,5.4103175874058877E-2,4.8636440016234156E-2,4.3722078403662476E-2]
[null,"ISRAEL",0.08,0.03,0.05,1262906300000,175094655579.74622,342129192208,0.42504105771420142,0.39286719857628566,0.36363048539816811,0.3370432802867846,0.31284674288448233,0.29080792833908525,0.27071717827733083,0.2523857751823822,0.23564383356671723,0.22033840402013033,0.20633176862936953,0.19349990843852968,0.18173112557239698,0.17092480440067795,0.16099029769938131,0.15184592518448392,0.14341807306851365,0.13564038443730494,0.12845303127495561,0.12180205989163638,0.11563880234190232,0.10991934716999123]
[null,"ITALY",0.08,0.03,0.05,1718082100000,220592346077.24219,1709502233379,1.0794124009602544,0.97971312212890982,0.88981489501289868,0.8087353408415674,0.73559111167498881,0.66958789079409231,0.61001140328291714,0.55621933473608132,0.50763406633751162,0.46373614382739653,0.42405840620847984,0.38818070753487699,0.35572517186162728,0.32635192748773173,0.29975527206816821,0.27566022506319904,0.25381942839171279,0.2340103601093467,0.21603282948662697,0.19970672505769299,0.18486999008264685,0.17137680244880268]
[null,"JAPAN",0.08,0.03,0.05,546488600000000,8557883210360.125,1025060024190000,1.7778155294391984,1.5993052954431981,1.4387994605543746,1.294479764602813,1.1647116416972063,1.0480256600521589,0.94310083716353577,0.84874964084215732,0.76390450576266666,0.68760571239634038,0.61899049066939393,0.55728322459771173,0.50178664665286254,0.45187392185476766,0.40698153169111478,0.36660287704733263,0.33028252749682374,0.29761105164191709,0.26822036979505454,0.24177957622197779,0.21799118350152619,0.19658774635066301]
[null,"KOREA",0.08,0.03,0.05,1730398600000000,11156891545724.75,630948525174672,0.38118232085597642,0.34317260505323005,0.30898875885434551,0.27824463498524993,0.2505930910670307,0.2257220488166552,0.20335095142643686,0.18322757888946764,0.16512518510345742,0.14883992423988329,0.13418853715055742,0.12100627153698207,0.10914501226271274,9.8471600575554069E-2,8.8866323151861187E-2,8.0221553803892315E-2,7.2440532424948204E-2,6.5436267305639076E-2,5.9130548355739998E-2,5.3453060025640646E-2,4.8340583853674651E-2,4.3736281583484249E-2]
[null,"LATVIA",0.08,0.03,0.05,26856599000,0,7236260373,0.28743115720195461,{"$f":"Maastricht($F9494,$H9494,$G9494,J$5-2018.2,$E9494,$C9494,$D9494)/($F9494*((1+$C9494)*(1+$D9494))^(J$5-2018.2))","v":0.25838831104095383},0.23228003509614692,0.20880981220437517,0.18771108612403375,0.1687442341999584,0.15169384591869686,0.13636627644614965,0.12258744736259408,0.11020086961757827,9.9065866250969289E-2,8.9055974695225915E-2,8.0057510513507651E-2,7.1968276261693317E-2,6.4696400810583726E-2,5.8159295946227707E-2,5.2282718398262942E-2,4.6999926643530157E-2,4.2250922908603154E-2,3.7981771762498347E-2,3.4143987560678123E-2,3.0693983783421537E-2]
[null,"LUXEMBOURG",0.08,0.03,0.05,55377600000,0,8050000000,0.17349130115790939,0.15596125598517788,0.14020249549188948,0.12603604413150798,0.11330101054612367,0.10185276028957539,9.1561273183724728E-2,8.2309666652035887E-2,7.3992868259651109E-2,6.6516422383720866E-2,5.979541746109391E-2,5.3753521629893851E-2,4.8322115812561892E-2,4.3439514394607949E-2,3.9050264648155301E-2,3.5104516943685091E-2,3.1557458597343657E-2,2.8368804923897574E-2,2.5502341715118271E-2,2.2925513947427433E-2,2.0609056047669393E-2,1.852665951786173E-2]
[null,"MEXICO",0.08,0.03,0.05,21766928000000,1473084969603,5916304363923,0.35620020702180599,0.32557186974008578,0.29788209758080225,0.27283851945851795,0.25017817376155688,0.22966454059642019,0.21108487379008534,0.1942478023650942,0.17898117426232485,0.16513011783715309,0.15255529912756802,0.14113135511580729,0.13074548520345883,0.12129618491644316,0.11269210747123254,0.10485104028543668,9.7698984820965284E-2,9.1169329321190762E-2,8.5202105058208563E-2,7.9743317654398349E-2,7.4744345894797976E-2,7.0161401212995966E-2]
[null,"NETHERLANDS",0.08,0.03,0.05,733168000000,0,318353671076,0.43874713596269621,0.39441490108117466,0.35456211891511558,0.31873617306285112,0.28653018074689957,0.25757837176096693,0.2315519343410346,0.20815528078122492,0.18712269038225901,0.1682152916057704,0.15121834916016752,0.13593882520691081,0.12220318698931208,0.10985543598463869,9.8755336196187274E-2,8.8776821463670663E-2,7.9806563703407635E-2,7.1742685817518553E-2,6.4493604654367612E-2,5.797699087951063E-2,5.2118833944184317E-2,4.6852601531988766E-2]
[null,"NEW ZEALAND",0.08,0.03,0.05,283465000000,17150717939.131012,62399000000,0.3017855041752982,0.27620138272967171,0.25305936799358664,0.23211686728231123,0.21315567885411491,0.19597953091430453,0.18041186918225541,0.16629386790893777,0.15348264176978746,0.14184963833874004,0.13127919289974721,0.12166722919540575,0.11292009136939117,0.1049534938490187,9.7691577253368522E-2,9.106605961622205E-2,8.5015473295232902E-2,7.9484478911585346E-2,7.4423248538930509E-2,6.9786911146562686E-2,6.5535054008533447E-2,6.1631274425731609E-2]
[null,"NORWAY",0.08,0.03,0.05,3279364000000,0,487000000000,0.17637367758781275,0.15855238905772673,0.14253181324858566,0.12813000112242509,0.11518338827977805,0.10354493732450382,9.3082467929255494E-2,8.3677155635792408E-2,7.5222182340697968E-2,6.7621523139786005E-2,6.0788855753133766E-2,5.4646580144852366E-2,4.91249372032114E-2,4.4161216471782984E-2,3.9699043933641674E-2,3.5687741759836085E-2,3.2081752750661705E-2,2.8840122932993265E-2,2.5926036437426518E-2,2.3306397372731501E-2,2.0951453948877655E-2,1.883446057971741E-2]
[null,"POLAND",0.08,0.03,0.05,1982278500000,4597927564.6860352,826953250001,0.42537525510413726,0.38257398186483482,0.3440922309526524,0.30949369833450951,0.27838616091089741,0.25041702258477011,0.2252693103642906,0.20265807502686933,0.18232715546659739,0.16404626997759494,0.14760840143885695,0.13282744670406699,0.11953610350046616,0.10758397083829219,9.68358413571732E-2,8.717016621571802E-2,7.847767509014103E-2,7.0660135609353483E-2,6.3629238137550781E-2,5.7305593238912572E-2,5.1617830438774472E-2,4.6501788046066625E-2]
[null,"PORTUGAL",0.08,0.03,0.05,193785000000,0,149690439712,0.7493574310821246,0.67364026526620557,0.60557377316271621,0.54438490935159667,0.48937873907910528,0.43993054573813845,0.39547873583076093,0.35551846083311839,0.31959588352491769,0.28730302366497451,0.25827312447408707,0.23217648730140875,0.20871672716775327,0.18762740665925318,0.16866900994179543,0.15162622252948166,0.13630548591287453,0.12253279927442876,0.11015174332472917,9.9021703815829892E-2,8.9016274555762234E-2,8.0021821786913153E-2]
[null,"SLOVAK REPUBLIC",0.08,0.03,0.05,84985000000,0,37129413519,0.44120563713488575,0.39662498843481503,0.35654889287559777,0.3205221978385453,0.28813574059559982,0.25902170136245939,0.2328494258921785,0.20932167016556857,0.18817122452855864,0.16915787893613682,0.15206569483651275,0.13670055271171591,0.12288794742153532,0.11047100631205979,9.9308707580060968E-2,8.927427865881063E-2,8.025375643546441E-2,7.214469294809818E-2,6.4854991862727585E-2,5.8301862515936352E-2,5.241087964395573E-2,4.7115138119341711E-2]
[null,"SLOVENIA",0.08,0.03,0.05,43278100000,0,29984774173,0.67624416452328628,0.60791456717303916,0.54648918300345117,0.49127039104948866,0.44163105991503832,0.39700742531017463,0.35689268726193335,0.32083125428077425,0.28841356911252636,0.25927145731079315,0.23307394580258278,0.20952350395773356,0.18835266447117366,0.1693209856806667,0.1522123208204483,0.13683236319709483,0.12300643940767243,0.11057752553728195,9.94044638055393E-2,8.9360359408072035E-2,8.03311393456239E-2,7.2214256873088703E-2]
[null,"SPAIN",0.08,0.03,0.05,1163662000000,44321897115.902954,849904780610,0.74803385714194492,0.67527722954919633,0.60978980062721955,0.55083946833624753,0.49776803442251782,0.44998373900789568,0.40695454944613568,0.36820212723430623,0.33329640446846492,0.30185070825516158,0.2735173777133611,0.24798382379560976,0.22496898718624053,0.20422015405525004,0.18551009351051276,0.168634484244398,0.15340960115510374,0.13967023567541914,0.1272678261957127,0.11606877735385035,0.10595294910957527,9.6812298448996525E-2]
[null,"SWEDEN",0.08,0.03,0.05,4604205000000,196739893590.72192,971118882237,0.27585058970461401,0.25149447371743705,0.22949694248735389,0.20962266128642518,0.19165998737330237,0.17541857861960131,0.16072724369362446,0.14743200939595286,0.13539438320736147,0.12448979132628336,0.11460617446583439,0.10564272547183932,9.7508754433721659E-2,9.0122668407821072E-2,8.3411054174123839E-2,7.7307853617318123E-2,7.1753622374799278E-2,6.6694863339697485E-2,6.2083427456918631E-2,5.7875975014230606E-2,5.4033491317268187E-2,5.0520851254773853E-2]
[null,"SWITZERLAND",0.08,0.03,0.05,668149500000,0,77043543000,0.14588972357184329,0.13114861881683365,0.11789699641930389,0.10598435492565973,{"$f":"Maastricht($F9506,$H9506,$G9506,M$5-2018.2,$E9506,$C9506,$D9506)/($F9506*((1+$C9506)*(1+$D9506))^(M$5-2018.2))","v":9.5275399969129565E-2},8.5648507703280793E-2,7.6994343494499087E-2,6.9214620185633846E-2,6.2220981828149807E-2,5.5934000205096909E-2,5.0282272748199297E-2,4.5201611603918827E-2,4.0634314638546228E-2,3.6528510102972159E-2,3.283756751435829E-2,2.9519568063968254E-2,2.6536828536469121E-2,2.3855473333755053E-2,2.1445049742678038E-2,1.9278182077200681E-2,1.7330260766990905E-2,1.5579162861372618E-2]
[null,"TURKEY",0.08,0.03,0.05,3104906706300,194522731451.86829,690990107864,0.30611274591377213,0.28025460014068376,0.25686149550488757,0.2356886604219578,0.21651593037979172,0.19914526522179632,0.18339851718438285,0.16911542435495505,0.15615180677628082,0.14437794472421123,0.13367712075427687,0.1239443089722489,0.11508499665541586,0.10701412485408444,9.9655135953727866E-2,9.2939117392624448E-2,8.6804031821541103E-2,8.1194024973419834E-2,7.60588033932698E-2,7.1353074971566274E-2,6.7036045937423641E-2,6.3070968608737274E-2]
[null,"UNITED KINGDOM",0.08,0.03,0.05,2037638000000,412308842683.54565,1197583906560,0.77799027344483729,0.714375480291916,0.65675174077614074,0.60452642336074547,0.55716640713154131,0.51419207946944823,0.47517193990061241,0.43971774888339382,0.40748016647916907,0.3781448314163533,0.35142883605745834,0.32707755727417465,0.30486180727643303,0.28457527207407374,0.2660322085153613,0.24906537378225008,0.23352416386133656,0.21927293988182411,0.2061895233445078,0.19416384318298005,0.18309671932173999,0.1728987689452314]
[null,"UNITED STATES",0.08,0.03,0.05,19390605000000,1333525020323.2793,13464398354600,0.74504997020077879,0.67487398056424952,0.61164005208720962,0.55465107109214451,0.5032802360509776,0.45696395672391188,0.41519547068206514,0.37751910473056111,0.34352511607255981,0.31284505463852413,0.2851475939235853,0.26013478299641218,0.23753867712592738,0.2171183087718801,0.19865696455049403,0.18195973726107656,0.16685132518305251,0.15317405366084627,0.14078609651828156,0.12955987711335254,0.11938063088412436,0.1101451130703102]

{"sheet":"TCD Maastricht","index":50,"n_rows":31,"n_cols":8,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
["Pays","JAPAN"]
["Croissance",-0.01]
["Déficit",0.05]
[]
[null,"Inflation"]
["Valeurs",0.01,0.03,0.05,"Total général"]
["2019",1.9416884816164914,1.9125538676569958,1.8844212553265027,5.7386636045999904]
["2020",1.9920440019487178,1.9262755660713937,1.8639760144322752,5.7822955824523863]
["2021",2.0424103781558705,1.9397495931255087,1.8443366560395182,5.8264966273208971]
["2022",2.0927877105174768,1.9529812740553532,1.8254738641606871,5.8712428487335178]
["2023",2.1431761007382044,1.9659758472014366,1.8073594980833638,5.916511446023005]
["2024",2.1935756519654332,1.9787384661471925,1.7899665505562217,5.9622806686688472]
["2025",2.243986468807099,1.9912742018288827,1.7732691076911515,6.0085297783271336]
["2026",2.2944086573497957,2.0035880446178531,1.7572423105215551,6.0552390124892037]
["2027",2.3448423251771411,2.0156849063760114,1.7418623181592621,6.1023895497124148]
["2028",2.3952875813884114,2.0275696224853963,1.7271062724948687,6.1499634763686757]
["2029",2.4457445366174264,2.0392469538526852,1.7129522643885859,6.1979437548586978]
["2030",2.4962133030517055,2.0507215888894863,1.6993793013008276,6.2463141932420188]
["2031",2.5466939944518794,2.0619981454692522,1.6863672763138904,6.2950594162350226]
["2032",2.597186726171365,2.0730811728616358,1.6738969384980744,6.3441648375310749]
["2033",2.647691615176305,2.0839751536451172,1.6619498645775221,6.3936166333989446]
["2034",2.6982087800657686,2.0946845055986985,1.6505084318529111,6.4434017175173786]
["2035",2.7487383410922201,2.1052135835734758,1.6395557923399051,6.4935077170056008]
["2036",2.7992804201822463,2.115566681344883,1.6290758480839753,6.5439229496111047]
["2037",2.8498351409575648,2.1257480334463894,1.6190532276138212,6.5946364020177759]
["2038",2.9004026287562858,2.1357618169854331,1.6094732634971842,6.645637709238903]
["2039",2.9509830106544599,2.1456121534423511,1.6003219709643222,6.6969171350611338]
["2040",3.0015764154878881,2.1553031104530924,1.5915860275658267,6.748465553506807]
[]
[null,null,null,null,null,null,{"$f":"GETPIVOTDATA(\"2020\",$A$5,\"Inflation\",0.03)","v":1.9262755660713937}]
[null,null,null,null,null,null,{"$f":"GETPIVOTDATA(\"2030\",$A$5,\"Inflation\",0.03)","v":2.0507215888894863},{"$f":"(G31-G30)/G30","v":6.4604475605688202E-2}]